Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2021 | Mar. 31, 2020 |
Cash flows from operating activities | | |
Net income (loss) | $ 115,409 | $ (125,322) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | |
Depreciation | 57,937 | 62,047 |
Property transactions, net | 843 | 195,056 |
Amortization of financing costs | 2,863 | 2,509 |
Loss on retirement of debt | 0 | 18,129 |
Non-cash ground lease, net | 259 | 260 |
Deemed contributions - tax sharing agreement | 2,792 | 1,133 |
Straight-line rental revenues, excluding amortization of lease incentive asset | 13,633 | 10,781 |
Amortization of lease incentive asset | 5,005 | 5,005 |
Amortization of deferred revenue on non-normal tenant improvements | (378) | (378) |
Amortization of cash flow hedges | 4,618 | 756 |
(Gain) loss on unhedged interest rate swaps, net | (35,059) | 12,120 |
Share-based compensation | 852 | 754 |
Income from unconsolidated affiliate | (25,485) | (13,363) |
Distributions from unconsolidated affiliate | 15,161 | 12,181 |
Change in operating assets and liabilities: | | |
Prepaid expenses and other assets | 242 | (1,927) |
Due to MGM Resorts International and affiliates | 19 | 586 |
Accounts payable, accrued expenses and other liabilities | (1,644) | 1,028 |
Accrued interest | 11,005 | (5,454) |
Net cash provided by operating activities | 168,072 | 175,901 |
Cash flows from investing activities | | |
Proceeds from sale of Mandalay Bay real estate assets, net | 0 | 58,084 |
Net cash provided by investing activities | 0 | 58,084 |
Cash flows from financing activities | | |
Net repayments under bank credit facility | (9,500) | (353,750) |
Proceeds from issuance of bridge loan facility | 0 | 1,304,625 |
Deferred financing costs | 0 | (1,335) |
Proceeds from issuance of Class A shares, net | 676,034 | 524,616 |
Redemption of Operating Partnership units | (1,181,276) | 0 |
Dividends and distributions paid | (136,484) | (147,349) |
Other | 0 | (277) |
Net cash provided by (used in) financing activities | (651,226) | 1,326,530 |
Cash and cash equivalents | | |
Net increase (decrease) for the period | (483,154) | 1,560,515 |
Balance, beginning of period | 626,385 | 202,101 |
Balance, end of period | 143,231 | 1,762,616 |
Supplemental cash flow disclosures | | |
Interest paid | 49,960 | 51,388 |
Non-cash investing and financing activities | | |
Accrual of dividend and distribution payable to Class A shareholders and Operating Partnership unit holders | 131,025 | 158,488 |
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) | 115,409 | (125,322) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | |
Depreciation | 57,937 | 62,047 |
Property transactions, net | 843 | 195,056 |
Amortization of financing costs | 2,863 | 2,509 |
Loss on retirement of debt | 0 | 18,129 |
Non-cash ground lease, net | 259 | 260 |
Deemed contributions - tax sharing agreement | 2,792 | 1,133 |
Straight-line rental revenues, excluding amortization of lease incentive asset | 13,633 | 10,781 |
Amortization of lease incentive asset | 5,005 | 5,005 |
Amortization of deferred revenue on non-normal tenant improvements | (378) | (378) |
Amortization of cash flow hedges | 4,618 | 756 |
(Gain) loss on unhedged interest rate swaps, net | (35,059) | 12,120 |
Share-based compensation | 852 | 754 |
Income from unconsolidated affiliate | (25,485) | (13,363) |
Distributions from unconsolidated affiliate | 15,161 | 12,181 |
Change in operating assets and liabilities: | | |
Prepaid expenses and other assets | 242 | (1,927) |
Due to MGM Resorts International and affiliates | 19 | 586 |
Accounts payable, accrued expenses and other liabilities | (1,644) | 1,028 |
Accrued interest | 11,005 | (5,454) |
Net cash provided by operating activities | 168,072 | 175,901 |
Cash flows from investing activities | | |
Proceeds from sale of Mandalay Bay real estate assets, net | 0 | 58,084 |
Net cash provided by investing activities | 0 | 58,084 |
Cash flows from financing activities | | |
Net repayments under bank credit facility | (9,500) | (353,750) |
Proceeds from issuance of bridge loan facility | 0 | 1,304,625 |
Deferred financing costs | 0 | (1,335) |
Proceeds from issuance of Class A shares, net | 676,034 | 524,616 |
Redemption of Operating Partnership units | (1,181,276) | 0 |
Dividends and distributions paid | (136,484) | (147,349) |
Other | 0 | (277) |
Net cash provided by (used in) financing activities | (651,226) | 1,326,530 |
Cash and cash equivalents | | |
Net increase (decrease) for the period | (483,154) | 1,560,515 |
Balance, beginning of period | 626,385 | 202,101 |
Balance, end of period | 143,231 | 1,762,616 |
Supplemental cash flow disclosures | | |
Interest paid | 49,960 | 51,388 |
Non-cash investing and financing activities | | |
Accrual of dividend and distribution payable to Class A shareholders and Operating Partnership unit holders | 131,025 | 158,488 |
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 |