XML 26 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Combined and Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities      
Net income (loss) $ 35,346 $ (261,954) $ (246,242)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Depreciation 220,667 196,816 186,262
Property transactions, net 4,684 6,665 0
Amortization of deferred financing costs and debt discount 7,195 0 0
Amortization related to above market lease, net 286 0 0
Provision for income taxes 2,264 0 0
Straight-line rental revenues (1,739) 0 0
Amortization of deferred revenue (80) 0 0
Share-based compensation 510 0 0
Change in operating assets and liabilities:      
Tenant and other receivables, net (9,503) 0 0
Prepaid expenses and other assets 6,747 0 0
Due to MGM Resorts International and affiliates 166 0 0
Accounts payable, accrued expenses and other liabilities 5,101 0 0
Accrued interest 26,137 0 0
Net cash provided by (used in) operating activities 297,781 (58,473) (59,980)
Cash flows from investing activities      
Capital expenditures for property and equipment funded by Parent (138,987) (129,308) (90,504)
Net cash used in investing activities (138,987) (129,308) (90,504)
Cash flows from financing activities      
Proceeds from issuance of debt 3,700,000 0 0
Deferred financing costs (77,163) 0 0
Repayment of bridge facilities (4,544,850) 0 0
Repayment of debt principal (16,750) 0 0
Proceeds from purchase of Operating Partnership units by MGP 1,132,468    
Dividends and distributions paid (150,829) 0 0
Net cash transfers from Parent 158,822 187,781 150,484
Net cash provided by financing activities 201,698 187,781 150,484
Cash and cash equivalents      
Net increase for the period 360,492 0 0
Balance, beginning of period 0 0 0
Balance, end of period 360,492 0 0
Supplemental cash flow disclosures      
Interest paid 82,880 0 0
Non-cash investing and financing activities      
Non-Normal Tenant Improvements by Tenant 72,402 0 0
Borgata Transaction net assets acquired 1,273,230 0 0
Class A Shares      
Cash flows from financing activities      
Issuance of Class A shares 1,207,500 0 0
Non-cash investing and financing activities      
Payments of Stock Issuance Costs (75,032) 0 0
MGP Operating Partnership      
Cash flows from operating activities      
Net income (loss) 35,346 (261,954) (246,242)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Depreciation 220,667 196,816 186,262
Property transactions, net 4,684 6,665 0
Amortization of deferred financing costs and debt discount 7,195 0 0
Amortization related to above market lease, net 286 0 0
Provision for income taxes 2,264 0 0
Straight-line rental revenues (1,739) 0 0
Amortization of deferred revenue (80) 0 0
Share-based compensation 510 0 0
Change in operating assets and liabilities:      
Tenant and other receivables, net (9,503) 0 0
Prepaid expenses and other assets 6,747 0 0
Due to MGM Resorts International and affiliates 166 0 0
Accounts payable, accrued expenses and other liabilities 5,101 0 0
Accrued interest 26,137 0 0
Net cash provided by (used in) operating activities 297,781 (58,473) (59,980)
Cash flows from investing activities      
Capital expenditures for property and equipment funded by Parent (138,987) (129,308) (90,504)
Net cash used in investing activities (138,987) (129,308) (90,504)
Cash flows from financing activities      
Proceeds from issuance of debt 3,700,000 0 0
Deferred financing costs (77,163) 0 0
Repayment of bridge facilities (4,544,850) 0 0
Repayment of debt principal (16,750) 0 0
Proceeds from purchase of Operating Partnership units by MGP 1,132,468 0 0
Dividends and distributions paid (150,829) 0 0
Net cash transfers from Parent 158,822 187,781 150,484
Net cash provided by financing activities 201,698 187,781 150,484
Cash and cash equivalents      
Net increase for the period 360,492 0 0
Balance, beginning of period 0 0 0
Balance, end of period 360,492 0 0
Supplemental cash flow disclosures      
Interest paid 82,880 0 0
Non-cash investing and financing activities      
Non-Normal Tenant Improvements by Tenant 72,402 0 0
Borgata Transaction net assets acquired $ 1,273,230 $ 0 $ 0