XML 51 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investment In and Advances to Unconsolidated Affiliates (Tables)
12 Months Ended
Dec. 31, 2017
Equity Method Investments and Joint Ventures [Abstract]  
Balance Sheet of Equity Method Investments
Summarized below is financial information for our equity investments:
 
December 31,
(in millions)
2017
 
2016
Assets
 
 
 
Current assets
$
64.5

 
$
38.8

Property and equipment, net
234.6

 
198.0

Other assets, net
236.5

 
165.0

Total assets
$
535.6

 
$
401.8

 
 
 
 
Liabilities and Members' Equity
 
 
 
Current liabilities
$
100.3

 
$
77.5

Long-term debt
110.1

 
69.2

Other liabilities
0.1

 
0.1

Members' equity
325.1

 
255.0

Total liabilities and members' equity
$
535.6

 
$
401.8

Income Statement of Equity Method Investments
 
Years Ended December 31,
(in millions)
2017
 
2016
 
2015
Net revenue
$
303.3

 
$
216.1

 
$
195.2

Operating and SG&A expense
204.9

 
142.8

 
137.2

Depreciation and amortization
25.9

 
18.5

 
15.2

Operating income
72.5

 
54.8

 
42.8

Interest and other expense, net
(8.5
)
 
(6.9
)
 
(6.2
)
Net income
$
64.0

 
$
47.9

 
$
36.6

Equity in Income of Unconsolidated Investments
Our accompanying Consolidated Statements of Comprehensive Income include our 50% share of MVG's net income as follows:
 
Years Ended December 31,
(in millions)
2017
 
2016
 
2015
Equity in income of unconsolidated investments
$
16.7

 
$
14.2

 
$
10.6