Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 9 Months Ended |
Sep. 30, 2020 | Sep. 30, 2019 |
Cash flows from operating activities | | |
Net income | $ 69,111 | $ 202,686 |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | | |
Income from discontinued operations, net | 0 | (16,216) |
Depreciation | 178,692 | 223,062 |
Property transactions, net | 194,990 | 11,344 |
Amortization of deferred financing costs and debt discount | 7,314 | 9,602 |
Loss on retirement of debt | 18,129 | 0 |
Non-cash ground lease, net | 778 | 778 |
Deemed contributions - tax sharing agreement | 6,364 | 5,599 |
Straight-line rental revenues, excluding amortization of lease incentive asset | 38,046 | 29,783 |
Amortization of deferred revenue on non-normal tenant improvements | (1,134) | (1,636) |
Loss on unhedged interest rate swaps, net | 2,831 | 0 |
Share-based compensation | 1,996 | 1,608 |
Deferred income taxes | 0 | (3,913) |
Amortization of lease incentive asset | 15,015 | 11,355 |
Income from unconsolidated affiliate | (64,026) | 0 |
Distributions from unconsolidated affiliate | 58,090 | 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 | 1,003 | (659) |
Due to MGM Resorts International and affiliates | (499) | 71 |
Accounts payable, accrued expenses and other liabilities | 628 | (3,832) |
Accrued interest | 7,849 | 11,311 |
Net cash provided by (used in) operating activities - continuing operations | 535,177 | (84,517) |
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 | (1,603,750) | (566,813) |
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 | 699,362 |
Redemption of Operating Partnership units | (700,000) | 0 |
Dividends and distributions paid | (453,778) | (395,005) |
Other | (1,130) | (1,342) |
Net cash provided by (used in) financing activities - continuing operations | (140,724) | 230,269 |
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 | 453,068 | 149,531 |
Balance, beginning of period | 202,101 | 3,995 |
Balance, end of period | 655,169 | 153,526 |
Supplemental cash flow disclosures | | |
Interest paid | 143,604 | 169,646 |
Non-cash investing and financing activities | | |
Accrual of dividend and distribution payable to Class A shareholders and Operating Partnership unit holders | 147,941 | 138,730 |
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 | 69,111 | 202,686 |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | | |
Income from discontinued operations, net | 0 | (16,216) |
Depreciation | 178,692 | 223,062 |
Property transactions, net | 194,990 | 11,344 |
Amortization of deferred financing costs and debt discount | 7,314 | 9,602 |
Loss on retirement of debt | 18,129 | 0 |
Non-cash ground lease, net | 778 | 778 |
Deemed contributions - tax sharing agreement | 6,364 | 5,599 |
Straight-line rental revenues, excluding amortization of lease incentive asset | 38,046 | 29,783 |
Amortization of deferred revenue on non-normal tenant improvements | (1,134) | (1,636) |
Loss on unhedged interest rate swaps, net | 2,831 | 0 |
Share-based compensation | 1,996 | 1,608 |
Deferred income taxes | 0 | (3,913) |
Amortization of lease incentive asset | 15,015 | 11,355 |
Income from unconsolidated affiliate | (64,026) | 0 |
Distributions from unconsolidated affiliate | 58,090 | 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 | 1,003 | (659) |
Due to MGM Resorts International and affiliates | (499) | 71 |
Accounts payable, accrued expenses and other liabilities | 628 | (3,832) |
Accrued interest | 7,849 | 11,311 |
Net cash provided by (used in) operating activities - continuing operations | 535,177 | (84,517) |
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 | (1,603,750) | (566,813) |
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 | 699,362 |
Redemption of Operating Partnership units | (700,000) | 0 |
Dividends and distributions paid | (453,778) | (395,005) |
Other | (1,130) | (1,342) |
Net cash provided by (used in) financing activities - continuing operations | (140,724) | 230,269 |
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 | 453,068 | 149,531 |
Balance, beginning of period | 202,101 | 3,995 |
Balance, end of period | 655,169 | 153,526 |
Supplemental cash flow disclosures | | |
Interest paid | 143,604 | 169,646 |
Non-cash investing and financing activities | | |
Accrual of dividend and distribution payable to Class A shareholders and Operating Partnership unit holders | 147,941 | 138,730 |
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 |