Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 6 Months Ended |
Jun. 30, 2020 | Jun. 30, 2019 |
Cash flows from operating activities | | |
Net income (loss) | $ (28,297) | $ 134,133 |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | |
Income from discontinued operations, net | 0 | (16,216) |
Depreciation | 120,452 | 151,105 |
Property transactions, net | 194,990 | 1,423 |
Amortization of deferred financing costs and debt discount | 4,703 | 6,373 |
Loss on retirement of debt | 18,129 | 0 |
Non-cash ground lease, net | 519 | 519 |
Deemed contributions - tax sharing agreement | 3,632 | 3,620 |
Straight-line rental revenues, excluding amortization of lease incentive asset | 24,414 | 18,119 |
Amortization of deferred revenue on non-normal tenant improvements | (756) | (1,132) |
Loss on unhedged interest rate swaps, net | 10,532 | 0 |
Share-based compensation | 1,357 | 1,089 |
Deferred income taxes | 0 | (3,913) |
Amortization of lease incentive asset | 10,010 | 6,350 |
Income from unconsolidated affiliate | (38,816) | 0 |
Distributions from unconsolidated affiliate | 35,233 | 0 |
Park MGM transaction | 0 | (605,625) |
Distributions received from discontinued operations and other | 0 | 40,165 |
Change in operating assets and liabilities: | | |
Prepaid expenses and other assets | (86) | (614) |
Due to MGM Resorts International and affiliates | (450) | (153) |
Accounts payable, accrued expenses and other liabilities | (927) | 2,588 |
Accrued interest | 3,317 | 18,179 |
Net cash provided by (used in) operating activities - continuing operations | 357,956 | (243,990) |
Cash flows from investing activities | | |
Proceeds from sale of Mandalay Bay real estate assets, net | 58,615 | 0 |
Proceeds from Northfield OpCo transaction | 0 | 3,779 |
Net cash provided by investing activities - continuing operations | 58,615 | 3,779 |
Cash flows from financing activities | | |
Net repayments under bank credit facility | (1,503,750) | (559,250) |
Proceeds from issuance of bridge loan facility | 1,304,625 | 0 |
Proceeds from issuance of debt | 800,000 | 750,000 |
Deferred financing costs | (11,307) | (9,983) |
Repayment of assumed debt and bridge facilities | 0 | (245,950) |
Proceeds from issuance of Class A shares, net | 524,616 | 613,299 |
Redemption of Operating Partnership units | (700,000) | 0 |
Dividends and distributions paid | (305,837) | (258,334) |
Other | (1,130) | 0 |
Net cash provided by financing activities - continuing operations | 107,217 | 289,782 |
Cash flows from discontinued operations, net | | |
Cash flows provided by operating activities, net | 0 | 15,591 |
Cash flows used in investing activities, net | 0 | (12) |
Cash flows used in financing activities, net | 0 | (37,900) |
Net cash used in discontinued operations | 0 | (22,321) |
Change in cash and cash equivalents classified as assets held for sale | 0 | (22,321) |
Cash and cash equivalents | | |
Net increase for the period | 523,788 | 49,571 |
Balance, beginning of period | 202,101 | 3,995 |
Balance, end of period | 725,889 | 53,566 |
Supplemental cash flow disclosures | | |
Interest paid | 94,165 | 103,098 |
Non-cash investing and financing activities | | |
Accrual of dividend and distribution payable to Class A shareholders and Operating Partnership unit holders | 147,941 | 136,671 |
MGP BREIT Venture assumption of bridge loan facility | 1,304,625 | 0 |
Northfield OpCo | | |
Non-cash investing and financing activities | | |
Redemption of Operating Partnership units relating to Northfield OpCo transaction | 0 | 301,373 |
Empire City | | |
Non-cash investing and financing activities | | |
Empire City transaction assets acquired | 0 | 625,000 |
MGP BREIT Venture Transaction | | |
Non-cash investing and financing activities | | |
Investment in MGP BREIT Venture | 802,000 | 0 |
MGP Operating Partnership | | |
Cash flows from operating activities | | |
Net income (loss) | (28,297) | 134,133 |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | |
Income from discontinued operations, net | 0 | (16,216) |
Depreciation | 120,452 | 151,105 |
Property transactions, net | 194,990 | 1,423 |
Amortization of deferred financing costs and debt discount | 4,703 | 6,373 |
Loss on retirement of debt | 18,129 | 0 |
Non-cash ground lease, net | 519 | 519 |
Deemed contributions - tax sharing agreement | 3,632 | 3,620 |
Straight-line rental revenues, excluding amortization of lease incentive asset | 24,414 | 18,119 |
Amortization of deferred revenue on non-normal tenant improvements | (756) | (1,132) |
Loss on unhedged interest rate swaps, net | 10,532 | 0 |
Share-based compensation | 1,357 | 1,089 |
Deferred income taxes | 0 | (3,913) |
Amortization of lease incentive asset | 10,010 | 6,350 |
Income from unconsolidated affiliate | (38,816) | 0 |
Distributions from unconsolidated affiliate | 35,233 | 0 |
Park MGM transaction | 0 | (605,625) |
Distributions received from discontinued operations and other | 0 | 40,165 |
Change in operating assets and liabilities: | | |
Prepaid expenses and other assets | (86) | (614) |
Due to MGM Resorts International and affiliates | (450) | (153) |
Accounts payable, accrued expenses and other liabilities | (927) | 2,588 |
Accrued interest | 3,317 | 18,179 |
Net cash provided by (used in) operating activities - continuing operations | 357,956 | (243,990) |
Cash flows from investing activities | | |
Proceeds from sale of Mandalay Bay real estate assets, net | 58,615 | 0 |
Proceeds from Northfield OpCo transaction | 0 | 3,779 |
Net cash provided by investing activities - continuing operations | 58,615 | 3,779 |
Cash flows from financing activities | | |
Net repayments under bank credit facility | (1,503,750) | (559,250) |
Proceeds from issuance of bridge loan facility | 1,304,625 | 0 |
Proceeds from issuance of debt | 800,000 | 750,000 |
Deferred financing costs | (11,307) | (9,983) |
Repayment of assumed debt and bridge facilities | 0 | (245,950) |
Proceeds from issuance of Class A shares, net | 524,616 | 613,299 |
Redemption of Operating Partnership units | (700,000) | 0 |
Dividends and distributions paid | (305,837) | (258,334) |
Other | (1,130) | 0 |
Net cash provided by financing activities - continuing operations | 107,217 | 289,782 |
Cash flows from discontinued operations, net | | |
Cash flows provided by operating activities, net | 0 | 15,591 |
Cash flows used in investing activities, net | 0 | (12) |
Cash flows used in financing activities, net | 0 | (37,900) |
Net cash used in discontinued operations | 0 | (22,321) |
Change in cash and cash equivalents classified as assets held for sale | 0 | (22,321) |
Cash and cash equivalents | | |
Net increase for the period | 523,788 | 49,571 |
Balance, beginning of period | 202,101 | 3,995 |
Balance, end of period | 725,889 | 53,566 |
Supplemental cash flow disclosures | | |
Interest paid | 94,165 | 103,098 |
Non-cash investing and financing activities | | |
Accrual of dividend and distribution payable to Class A shareholders and Operating Partnership unit holders | 147,941 | 136,671 |
Redemption of Operating Partnership units relating to Northfield OpCo transaction | 0 | 301,373 |
MGP BREIT Venture assumption of bridge loan facility | 1,304,625 | 0 |
MGP Operating Partnership | Empire City | | |
Non-cash investing and financing activities | | |
Empire City transaction assets acquired | 0 | 625,000 |
MGP Operating Partnership | MGP BREIT Venture Transaction | | |
Non-cash investing and financing activities | | |
Investment in MGP BREIT Venture | $ 802,000 | $ 0 |