XML 69 R53.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidating Financial Information - Statement of Operations and Comprehensive Income Information (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Revenues    
Rental revenue $ 163,177 $ 0
Tenant reimbursements and other 20,722 0
Revenues, net 183,899 0
Expenses    
Depreciation 61,684 51,476
Property transactions, net 6,855 874
Property taxes 20,487 13,236
Amortization of above market lease, net 171 0
General and administrative 2,680 0
Expenses, net 91,877 67,970
Operating income (loss) 92,022 (67,970)
Equity in earnings of subsidiaries 0  
Non-operating income (expense)    
Interest income 678 0
Interest expense (44,636) 0
Other non-operating (134) 0
Non-operating income (expense) (44,092) 0
Income (loss) before income taxes 47,930 (67,970)
Provision for income taxes (1,238) 0
Net income (loss) 46,692 (67,970)
Unrealized loss on cash flow hedges, net (634) 0
Comprehensive income (loss) 46,058 (67,970)
Eliminations    
Revenues    
Rental revenue 0  
Tenant reimbursements and other 0  
Revenues, net 0  
Expenses    
Depreciation 0  
Property transactions, net 0  
Property taxes 0  
Amortization of above market lease, net 0  
General and administrative 0  
Expenses, net 0  
Operating income (loss) 0  
Equity in earnings of subsidiaries (93,464)  
Non-operating income (expense)    
Interest income 0  
Interest expense 0  
Other non-operating 0  
Non-operating income (expense) 0  
Income (loss) before income taxes (93,464)  
Provision for income taxes 0  
Net income (loss) (93,464)  
Unrealized loss on cash flow hedges, net 0  
Comprehensive income (loss) (93,464)  
MGP Operating Partnership    
Revenues    
Rental revenue 163,177 0
Tenant reimbursements and other 20,722 0
Revenues, net 183,899 0
Expenses    
Depreciation 61,684 51,476
Property transactions, net 6,855 874
Property taxes 20,487 13,236
Amortization of above market lease, net 171 0
General and administrative 2,680 0
Expenses, net 91,877 67,970
Operating income (loss) 92,022 (67,970)
Non-operating income (expense)    
Interest income 678 0
Interest expense (44,636) 0
Other non-operating (134) 0
Non-operating income (expense) (44,092) 0
Income (loss) before income taxes 47,930 (67,970)
Provision for income taxes (1,238) 0
Net income (loss) 46,692 (67,970)
Unrealized loss on cash flow hedges, net (634) 0
Comprehensive income (loss) 46,058 $ (67,970)
MGP Operating Partnership | Reportable Legal Entities    
Revenues    
Rental revenue 0  
Tenant reimbursements and other 0  
Revenues, net 0  
Expenses    
Depreciation 0  
Property transactions, net 0  
Property taxes 0  
Amortization of above market lease, net 0  
General and administrative 2,680  
Expenses, net 2,680  
Operating income (loss) (2,680)  
Equity in earnings of subsidiaries 93,464  
Non-operating income (expense)    
Interest income 678  
Interest expense (44,636)  
Other non-operating (134)  
Non-operating income (expense) (44,092)  
Income (loss) before income taxes 46,692  
Provision for income taxes 0  
Net income (loss) 46,692  
Unrealized loss on cash flow hedges, net (634)  
Comprehensive income (loss) 46,058  
Co-Issuer | Reportable Legal Entities    
Revenues    
Rental revenue 0  
Tenant reimbursements and other 0  
Revenues, net 0  
Expenses    
Depreciation 0  
Property transactions, net 0  
Property taxes 0  
Amortization of above market lease, net 0  
General and administrative 0  
Expenses, net 0  
Operating income (loss) 0  
Equity in earnings of subsidiaries 0  
Non-operating income (expense)    
Interest income 0  
Interest expense 0  
Other non-operating 0  
Non-operating income (expense) 0  
Income (loss) before income taxes 0  
Provision for income taxes 0  
Net income (loss) 0  
Unrealized loss on cash flow hedges, net 0  
Comprehensive income (loss) 0  
Guarantor Subsidiaries | Reportable Legal Entities    
Revenues    
Rental revenue 163,177  
Tenant reimbursements and other 20,722  
Revenues, net 183,899  
Expenses    
Depreciation 61,684  
Property transactions, net 6,855  
Property taxes 20,487  
Amortization of above market lease, net 171  
General and administrative 0  
Expenses, net 89,197  
Operating income (loss) 94,702  
Equity in earnings of subsidiaries 0  
Non-operating income (expense)    
Interest income 0  
Interest expense 0  
Other non-operating 0  
Non-operating income (expense) 0  
Income (loss) before income taxes 94,702  
Provision for income taxes (1,238)  
Net income (loss) 93,464  
Unrealized loss on cash flow hedges, net 0  
Comprehensive income (loss) $ 93,464