Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 6 Months Ended |
Jun. 30, 2021 | Jun. 30, 2020 |
Cash flows from operating activities | | |
Net income (loss) | $ 189,106 | $ (28,297) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | |
Depreciation | 115,709 | 120,452 |
Property transactions, net | 881 | 194,990 |
Amortization of financing costs | 5,725 | 4,703 |
Loss on retirement of debt | 0 | 18,129 |
Non-cash ground lease, net | 518 | 519 |
Deemed contributions - tax sharing agreement | 4,556 | 3,632 |
Straight-line rental revenues, excluding amortization of lease incentive asset | 31,014 | 24,414 |
Amortization of lease incentive asset | 10,010 | 10,010 |
Amortization of deferred revenue on non-normal tenant improvements | (756) | (756) |
Amortization of cash flow hedges | 11,382 | 2,391 |
(Gain) loss on unhedged interest rate swaps, net | (28,604) | 10,532 |
Share-based compensation | 1,610 | 1,357 |
Income from unconsolidated affiliate | (50,758) | (38,816) |
Distributions from unconsolidated affiliate | 46,974 | 35,233 |
Change in operating assets and liabilities: | | |
Prepaid expenses and other assets | (644) | (2,477) |
Due to MGM Resorts International and affiliates | (71) | (450) |
Accounts payable, accrued expenses and other liabilities | (12,717) | (927) |
Accrued interest | 14,072 | 3,317 |
Net cash provided by operating activities | 338,007 | 357,956 |
Cash flows from investing activities | | |
Proceeds from sale of Mandalay Bay real estate assets, net | 0 | 58,615 |
Net cash provided by investing activities | 0 | 58,615 |
Cash flows from financing activities | | |
Net repayments under bank credit facility | (10,000) | (1,503,750) |
Proceeds from issuance of bridge loan facility | 0 | 1,304,625 |
Proceeds from issuance of debt | 0 | 800,000 |
Deferred financing costs | 0 | (11,307) |
Proceeds from issuance of Class A shares, net | 792,569 | 524,616 |
Redemption of Operating Partnership units | (1,181,276) | (700,000) |
Dividends and distributions paid | (267,510) | (305,837) |
Other | 0 | (1,130) |
Net cash provided by (used in) financing activities | (666,217) | 107,217 |
Cash and cash equivalents | | |
Net increase (decrease) for the period | (328,210) | 523,788 |
Balance, beginning of period | 626,385 | 202,101 |
Balance, end of period | 298,175 | 725,889 |
Supplemental cash flow disclosures | | |
Interest paid | 106,008 | 94,165 |
Non-cash investing and financing activities | | |
Accrual of dividend and distribution payable to Class A shareholders and Operating Partnership unit holders | 138,029 | 147,941 |
MGP BREIT Venture assumption of bridge loan facility | 0 | 1,304,625 |
MGP BREIT Venture Transaction | | |
Non-cash investing and financing activities | | |
Investment in MGP BREIT Venture | 0 | 802,000 |
MGP Operating Partnership | | |
Cash flows from operating activities | | |
Net income (loss) | 189,106 | (28,297) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | |
Depreciation | 115,709 | 120,452 |
Property transactions, net | 881 | 194,990 |
Amortization of financing costs | 5,725 | 4,703 |
Loss on retirement of debt | 0 | 18,129 |
Non-cash ground lease, net | 518 | 519 |
Deemed contributions - tax sharing agreement | 4,556 | 3,632 |
Straight-line rental revenues, excluding amortization of lease incentive asset | 31,014 | 24,414 |
Amortization of lease incentive asset | 10,010 | 10,010 |
Amortization of deferred revenue on non-normal tenant improvements | (756) | (756) |
Amortization of cash flow hedges | 11,382 | 2,391 |
(Gain) loss on unhedged interest rate swaps, net | (28,604) | 10,532 |
Share-based compensation | 1,610 | 1,357 |
Income from unconsolidated affiliate | (50,758) | (38,816) |
Distributions from unconsolidated affiliate | 46,974 | 35,233 |
Change in operating assets and liabilities: | | |
Prepaid expenses and other assets | (644) | (2,477) |
Due to MGM Resorts International and affiliates | (71) | (450) |
Accounts payable, accrued expenses and other liabilities | (12,717) | (927) |
Accrued interest | 14,072 | 3,317 |
Net cash provided by operating activities | 338,007 | 357,956 |
Cash flows from investing activities | | |
Proceeds from sale of Mandalay Bay real estate assets, net | 0 | 58,615 |
Net cash provided by investing activities | 0 | 58,615 |
Cash flows from financing activities | | |
Net repayments under bank credit facility | (10,000) | (1,503,750) |
Proceeds from issuance of bridge loan facility | 0 | 1,304,625 |
Proceeds from issuance of debt | 0 | 800,000 |
Deferred financing costs | 0 | (11,307) |
Proceeds from issuance of Class A shares, net | 792,569 | 524,616 |
Redemption of Operating Partnership units | (1,181,276) | (700,000) |
Dividends and distributions paid | (267,510) | (305,837) |
Other | 0 | (1,130) |
Net cash provided by (used in) financing activities | (666,217) | 107,217 |
Cash and cash equivalents | | |
Net increase (decrease) for the period | (328,210) | 523,788 |
Balance, beginning of period | 626,385 | 202,101 |
Balance, end of period | 298,175 | 725,889 |
Supplemental cash flow disclosures | | |
Interest paid | 106,008 | 94,165 |
Non-cash investing and financing activities | | |
Accrual of dividend and distribution payable to Class A shareholders and Operating Partnership unit holders | 138,029 | 147,941 |
MGP BREIT Venture assumption of bridge loan facility | 0 | 1,304,625 |
MGP Operating Partnership | MGP BREIT Venture Transaction | | |
Non-cash investing and financing activities | | |
Investment in MGP BREIT Venture | $ 0 | $ 802,000 |