CONDENSED CONSOLIDATING FINANCIAL INFORMATION | CONDENSED CONSOLIDATING FINANCIAL INFORMATION The Operating Partnership’s senior notes were co-issued by MGP Finance Co-Issuer, Inc., a 100% owned finance subsidiary of the Operating Partnership. Obligations to pay principal and interest on the senior notes are currently guaranteed by all of the Operating Partnership’s subsidiaries, other than MGP Finance Co-Issuer, Inc., each of which is directly or indirectly 100% owned by the Operating Partnership. Such guarantees are full and unconditional, and joint and several and are subject to release in accordance with the events described below. Separate condensed financial information for the subsidiary guarantors as of September 30, 2018 and December 31, 2017 and for the nine months ended September 30, 2018 and September 30, 2017 are presented below. The guarantee of a subsidiary guarantor will be automatically released upon (i) a sale or other disposition (including by way of consolidation or merger) of the subsidiary guarantor, or the capital stock of the subsidiary guarantor; (ii) the sale or disposition of all or substantially all of the assets of the subsidiary guarantor; (iii) the designation in accordance with the indenture of a subsidiary guarantor as an unrestricted subsidiary; (iv) at such time as such subsidiary guarantor is no longer a subsidiary guarantor or other obligor with respect to any credit facilities or capital markets indebtedness of the Operating Partnership; or (v) defeasance or discharge of the notes. CONSOLIDATING BALANCE SHEET INFORMATION September 30, 2018 Operating Guarantor Partnership Co-Issuer Subsidiaries Eliminations Consolidated (in thousands) Real estate investments, net $ 594 $ — $ 9,802,816 $ — $ 9,803,410 Property and equipment, used in operations, net — — 789,039 — 789,039 Cash and cash equivalents 8,051 — 41,449 — 49,500 Tenant and other receivables, net 103 — 12,344 — 12,447 Intercompany 1,033,254 — — (1,033,254 ) — Prepaid expenses and other assets 53,797 — 2,598 — 56,395 Investments in subsidiaries 9,657,411 — — (9,657,411 ) — Above market lease, asset — — 43,407 — 43,407 Goodwill — — 17,915 — 17,915 Other intangible assets, net — — 252,107 — 252,107 Total assets $ 10,753,210 $ — $ 10,961,675 $ (10,690,665 ) $ 11,024,220 Debt, net 4,684,717 — — — 4,684,717 Due to MGM Resorts International and affiliates 330 — 72 — 402 Intercompany — — 1,033,254 (1,033,254 ) — Accounts payable, accrued expenses and other liabilities 4,170 — 35,418 — 39,588 Above market lease, liability — — 46,403 — 46,403 Accrued interest 32,395 — — — 32,395 Dividend and distribution payable 116,395 — — — 116,395 Deferred revenue — — 157,725 — 157,725 Deferred income taxes, net — — 31,392 — 31,392 Total liabilities 4,838,007 — 1,304,264 (1,033,254 ) 5,109,017 General partner — — — — — Limited partners 5,915,203 — 9,657,411 (9,657,411 ) 5,915,203 Total partners' capital 5,915,203 — 9,657,411 (9,657,411 ) 5,915,203 Total liabilities and partners’ capital $ 10,753,210 $ — $ 10,961,675 $ (10,690,665 ) $ 11,024,220 CONSOLIDATING BALANCE SHEET INFORMATION December 31, 2017 Operating Guarantor Partnership Co-Issuer Subsidiaries Eliminations Consolidated (in thousands) Real estate investments, net $ 488 $ — $ 10,021,450 $ — $ 10,021,938 Cash and cash equivalents 259,722 — — — 259,722 Tenant and other receivables, net 299 — 6,086 — 6,385 Intercompany 1,383,397 — — (1,383,397 ) — Prepaid expenses and other assets 18,487 — — — 18,487 Investments in subsidiaries 8,479,388 — — (8,479,388 ) — Above market lease, asset — — 44,588 — 44,588 Total assets $ 10,141,781 $ — $ 10,072,124 $ (9,862,785 ) $ 10,351,120 Debt, net 3,934,628 — — — 3,934,628 Due to MGM Resorts International and affiliates 962 — — — 962 Intercompany — — 1,383,397 (1,383,397 ) — Accounts payable, accrued expenses and other liabilities 4,154 — 6,086 — 10,240 Above market lease, liability — — 47,069 — 47,069 Accrued interest 22,565 — — — 22,565 Dividend and distribution payable 111,733 — — — 111,733 Deferred revenue — — 127,640 — 127,640 Deferred income taxes, net — — 28,544 — 28,544 Total liabilities 4,074,042 — 1,592,736 (1,383,397 ) 4,283,381 General partner — — — — — Limited partners 6,067,739 — 8,479,388 (8,479,388 ) 6,067,739 Total partners' capital 6,067,739 — 8,479,388 (8,479,388 ) 6,067,739 Total liabilities and partners’ capital $ 10,141,781 $ — $ 10,072,124 $ (9,862,785 ) $ 10,351,120 CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME INFORMATION Three Months Ended September 30, 2018 Operating Guarantor Partnership Co-Issuer Subsidiaries Eliminations Consolidated (in thousands) Revenues Rental revenue $ — $ — $ 186,564 $ — $ 186,564 Tenant reimbursements and other — — 30,095 — 30,095 Gaming, food, beverage and other — — 65,562 — 65,562 — — 282,221 — 282,221 Expenses Gaming, food, beverage and other — — 43,331 — 43,331 Depreciation and amortization 45 — 66,533 — 66,578 Property transactions, net — — 339 — 339 Reimbursable expenses — — 29,168 — 29,168 Amortization of above market lease, net — — 171 — 171 Acquisition-related expenses 1,931 — 2,492 — 4,423 General and administrative 3,358 — 64 — 3,422 5,334 — 142,098 — 147,432 Operating income (loss) (5,334 ) — 140,123 — 134,789 Equity in earnings of subsidiaries 129,568 — — (129,568 ) — Non-operating income (expense) Interest income 5,452 — — (5,289 ) 163 Interest expense (58,743 ) — (5,289 ) 5,289 (58,743 ) Other non-operating expenses (1,020 ) — — — (1,020 ) (54,311 ) — (5,289 ) — (59,600 ) Income before income taxes 69,923 — 134,834 (129,568 ) 75,189 Provision for income taxes — — (5,266 ) — (5,266 ) Net income $ 69,923 $ — $ 129,568 $ (129,568 ) $ 69,923 Other comprehensive income Net income 69,923 — 129,568 (129,568 ) 69,923 Unrealized gain on cash flow hedges, net 4,736 — — — 4,736 Comprehensive income $ 74,659 $ — $ 129,568 $ (129,568 ) $ 74,659 CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME INFORMATION Nine Months Ended September 30, 2018 Operating Guarantor Partnership Co-Issuer Subsidiaries Eliminations Consolidated (in thousands) Revenues Rental revenue $ — $ — $ 559,690 $ — $ 559,690 Tenant reimbursements and other — — 93,198 — 93,198 Gaming, food, beverage and other — — 65,562 — 65,562 — — 718,450 — 718,450 Expenses Gaming, food, beverage and other — — 43,331 — 43,331 Depreciation and amortization 87 — 202,956 — 203,043 Property transactions, net — — 18,851 — 18,851 Reimbursable expenses — — 90,435 — 90,435 Amortization of above market lease, net — — 514 — 514 Acquisition-related expenses 4,603 — 2,492 — 7,095 General and administrative 10,021 — 64 — 10,085 14,711 — 358,643 — 373,354 Operating income (loss) (14,711 ) — 359,807 — 345,096 Equity in earnings of subsidiaries 346,758 — — (346,758 ) — Non-operating income (expense) Interest income 7,762 — — (5,289 ) 2,473 Interest expense (157,249 ) — (5,289 ) 5,289 (157,249 ) Other non-operating expenses (6,409 ) — — — (6,409 ) (155,896 ) — (5,289 ) — (161,185 ) Income before income taxes 176,151 — 354,518 (346,758 ) 183,911 Provision for income taxes — — (7,760 ) — (7,760 ) Net income $ 176,151 $ — $ 346,758 $ (346,758 ) $ 176,151 Other comprehensive income Net income 176,151 — 346,758 (346,758 ) 176,151 Unrealized gain on cash flow hedges, net 27,372 — — — 27,372 Comprehensive income $ 203,523 $ — $ 346,758 $ (346,758 ) $ 203,523 CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME INFORMATION Three Months Ended September 30, 2017 Operating Guarantor Partnership Co-Issuer Subsidiaries Eliminations Consolidated (in thousands) Revenues Rental revenue $ — $ — $ 163,178 $ — $ 163,178 Tenant reimbursements and other — — 19,620 — 19,620 — — 182,798 — 182,798 Expenses Depreciation — — 68,662 — 68,662 Property transactions, net — — 1,662 — 1,662 Reimbursable expenses — — 18,983 — 18,983 Amortization of above market lease, net — — 172 — 172 Acquisition-related expenses 1,059 — — — 1,059 General and administrative 2,882 — — — 2,882 3,941 — 89,479 — 93,420 Operating income (loss) (3,941 ) — 93,319 — 89,378 Equity in earnings of subsidiaries 91,831 — — (91,831 ) — Non-operating income (expense) Interest income 1,480 — — — 1,480 Interest expense (45,544 ) — — — (45,544 ) Other non-operating expenses (126 ) — — — (126 ) (44,190 ) — — — (44,190 ) Income before income taxes 43,700 — 93,319 (91,831 ) 45,188 Provision for income taxes — — (1,488 ) — (1,488 ) Net income $ 43,700 $ — $ 91,831 $ (91,831 ) $ 43,700 Other comprehensive income Net income 43,700 — 91,831 (91,831 ) 43,700 Unrealized loss on cash flow hedges, net 1,754 — — — 1,754 Comprehensive income $ 45,454 $ — $ 91,831 $ (91,831 ) $ 45,454 CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME INFORMATION Nine Months Ended September 30, 2017 Operating Guarantor Partnership Co-Issuer Subsidiaries Eliminations Consolidated (in thousands) Revenues Rental revenue $ — $ — $ 489,532 $ — $ 489,532 Tenant reimbursements and other — — 61,621 — 61,621 — — 551,153 — 551,153 Expenses Depreciation — — 190,573 — 190,573 Property transactions, net — — 19,104 — 19,104 Reimbursable expenses — — 60,112 — 60,112 Amortization of above market lease, net — — 515 — 515 Acquisition-related expenses 1,059 — — — 1,059 General and administrative 8,223 — — — 8,223 9,282 — 270,304 — 279,586 Operating income (loss) (9,282 ) — 280,849 — 271,567 Equity in earnings of subsidiaries 276,946 — — (276,946 ) — Non-operating income (expense) Interest income 3,039 — — — 3,039 Interest expense (134,998 ) — — — (134,998 ) Other non-operating expenses (1,438 ) — — — (1,438 ) (133,397 ) — — — (133,397 ) Income before income taxes 134,267 — 280,849 (276,946 ) 138,170 Provision for income taxes — — (3,903 ) — (3,903 ) Net income $ 134,267 $ — $ 276,946 $ (276,946 ) $ 134,267 Other comprehensive income Net income 134,267 — 276,946 (276,946 ) 134,267 Unrealized loss on cash flow hedges, net (2,992 ) — — — (2,992 ) Comprehensive income $ 131,275 $ — $ 276,946 $ (276,946 ) $ 131,275 CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION Nine Months Ended September 30, 2018 Operating Guarantor Partnership Co-Issuer Subsidiaries Eliminations Consolidated (in thousands) Cash flows from operating activities Net cash provided by (used in) operating activities $ (149,511 ) $ — $ 582,598 $ — $ 433,087 Cash flows from investing activities Capital expenditures for property and equipment (191 ) — (604 ) — (795 ) Acquisition of Northfield, net of cash acquired (1,068,337 ) — 33,803 — (1,034,534 ) Net cash used in investing activities (1,068,528 ) — 33,199 — (1,035,329 ) Cash flows from financing activities Net borrowings (repayments) under bank credit facility 747,375 — — — 747,375 Deferred financing costs (17,490 ) — — — (17,490 ) Distributions paid (337,865 ) — — — (337,865 ) Cash received by Parent on behalf of Guarantor Subsidiaries 574,348 — (574,348 ) — — Net cash provided by (used in) financing activities 966,368 — (574,348 ) — 392,020 Cash and cash equivalents Net increase for the period (251,671 ) — 41,449 — (210,222 ) Balance, beginning of period 259,722 — — — 259,722 Balance, end of period $ 8,051 $ — $ 41,449 $ — $ 49,500 CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION Nine Months Ended September 30, 2017 Operating Guarantor Partnership Co-Issuer Subsidiaries Eliminations Consolidated (in thousands) Cash flows from operating activities Net cash provided by (used in) operating activities $ (129,495 ) $ — $ 493,350 $ — $ 363,855 Cash flows from investing activities Capital expenditures for property and equipment — — — — — Net cash used in investing activities — — — — — Cash flows from financing activities Proceeds from issuance of debt 350,000 — — — 350,000 Deferred financing costs (5,381 ) — — — (5,381 ) Repayment of debt principal (33,500 ) — — — (33,500 ) Proceeds from purchase of operating partnership units by MGP 387,548 — — — 387,548 Distributions paid (284,213 ) — — — (284,213 ) Cash received by Parent on behalf of Guarantor Subsidiaries 493,350 — (493,350 ) — — Net cash provided by (used in) financing activities 907,804 — (493,350 ) — 414,454 Cash and cash equivalents Net increase for the period 778,309 — — — 778,309 Balance, beginning of period 360,492 — — — 360,492 Balance, end of period $ 1,138,801 $ — $ — $ — $ 1,138,801 |