Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2022 | Mar. 31, 2021 |
Cash flows from operating activities | | |
Net income | $ 116,500 | $ 115,409 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation | 62,821 | 57,937 |
Property transactions, net | 1,546 | 843 |
Amortization of financing costs | 2,863 | 2,863 |
Non-cash ground lease, net | 260 | 259 |
Deemed contributions - tax sharing agreement | 2,257 | 2,792 |
Straight-line rental revenues, excluding amortization of lease incentive asset | 18,119 | 13,633 |
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 | 5,339 | 4,618 |
Gain on unhedged interest rate swaps, net | (29,185) | (35,059) |
Share-based compensation | 564 | 852 |
Income from unconsolidated affiliate | (25,411) | (25,485) |
Distributions from unconsolidated affiliate | 24,114 | 15,161 |
Change in operating assets and liabilities: | | |
Prepaid expenses and other assets | 17,440 | 242 |
Due to/from MGM Resorts International and affiliates | (665) | 19 |
Accounts payable, accrued expenses and other liabilities | (6,759) | (1,644) |
Accrued interest | (4,066) | 11,005 |
Net cash provided by operating activities | 190,364 | 168,072 |
Cash flows from investing activities | | |
Net Cash Provided by (Used in) Investing Activities | 0 | 0 |
Cash flows from financing activities | | |
Net repayments under bank credit facility | (50,000) | (9,500) |
Proceeds from issuance of Class A shares, net | 0 | 676,034 |
Redemption of Operating Partnership units | 0 | (1,181,276) |
Dividends and distributions paid | (140,765) | (136,484) |
Other | (41) | 0 |
Net cash used in financing activities | (190,806) | (651,226) |
Cash and cash equivalents | | |
Net decrease for the period | (442) | (483,154) |
Balance, beginning of period | 8,056 | 626,385 |
Balance, end of period | 7,614 | 143,231 |
Supplemental cash flow disclosures | | |
Interest paid | 59,632 | 49,960 |
Non-cash investing and financing activities | | |
Accrual of dividend and distribution payable to Class A shareholders and Operating Partnership unit holders | 142,107 | 131,025 |
MGP Operating Partnership | | |
Cash flows from operating activities | | |
Net income | 116,500 | 115,409 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation | 62,821 | 57,937 |
Property transactions, net | 1,546 | 843 |
Amortization of financing costs | 2,863 | 2,863 |
Non-cash ground lease, net | 260 | 259 |
Deemed contributions - tax sharing agreement | 2,257 | 2,792 |
Straight-line rental revenues, excluding amortization of lease incentive asset | 18,119 | 13,633 |
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 | 5,339 | 4,618 |
Gain on unhedged interest rate swaps, net | (29,185) | (35,059) |
Share-based compensation | 564 | 852 |
Income from unconsolidated affiliate | (25,411) | (25,485) |
Distributions from unconsolidated affiliate | 24,114 | 15,161 |
Change in operating assets and liabilities: | | |
Prepaid expenses and other assets | 17,440 | 242 |
Due to/from MGM Resorts International and affiliates | (665) | 19 |
Accounts payable, accrued expenses and other liabilities | (6,759) | (1,644) |
Accrued interest | (4,066) | 11,005 |
Net cash provided by operating activities | 190,364 | 168,072 |
Cash flows from investing activities | | |
Net Cash Provided by (Used in) Investing Activities | 0 | 0 |
Cash flows from financing activities | | |
Net repayments under bank credit facility | (50,000) | (9,500) |
Proceeds from issuance of Class A shares, net | 0 | 676,034 |
Redemption of Operating Partnership units | 0 | (1,181,276) |
Dividends and distributions paid | (140,765) | (136,484) |
Other | (41) | 0 |
Net cash used in financing activities | (190,806) | (651,226) |
Cash and cash equivalents | | |
Net decrease for the period | (442) | (483,154) |
Balance, beginning of period | 8,056 | 626,385 |
Balance, end of period | 7,614 | 143,231 |
Supplemental cash flow disclosures | | |
Interest paid | 59,632 | 49,960 |
Non-cash investing and financing activities | | |
Accrual of dividend and distribution payable to Class A shareholders and Operating Partnership unit holders | $ 142,107 | $ 131,025 |