XML 57 R41.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information - Consolidating Statement of Operations and Comprehensive Income Information (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Revenues        
Revenues $ 220,390 $ 184,456 $ 436,229 $ 368,355
Expenses        
Depreciation 67,474 60,227 136,465 121,911
Property transactions, net 14,426 10,587 18,512 17,442
Reimbursable expenses 32,907 20,642 61,267 41,129
Amortization of above market lease, net 172 172 343 343
Acquisition-related expenses 2,131 0 2,672 0
General and administrative 2,755 2,661 6,663 5,341
Expenses, net 119,865 94,289 225,922 186,166
Operating income 100,525 90,167 210,307 182,189
Equity in earnings of subsidiaries 0 0 0 0
Non-operating income (expense)        
Interest income 1,278 881 2,310 1,559
Interest expense (49,276) (44,818) (98,506) (89,454)
Other non-operating expenses (3,205) (1,178) (5,389) (1,312)
Non-operating income (expense) (51,203) (45,115) (101,585) (89,207)
Income before income taxes 49,322 45,052 108,722 92,982
Provision for income taxes (1,263) (1,177) (2,494) (2,415)
Net income 48,059 43,875 106,228 90,567
Other comprehensive income (loss)        
Unrealized gain (loss) on cash flow hedges, net 6,281 (4,112) 22,636 (4,746)
Comprehensive income 54,340 39,763 128,864 85,821
Eliminations        
Revenues        
Revenues 0 0 0 0
Expenses        
Depreciation 0 0 0 0
Property transactions, net 0 0 0 0
Reimbursable expenses 0 0 0 0
Amortization of above market lease, net 0 0 0 0
Acquisition-related expenses 0   0  
General and administrative 0 0 0 0
Expenses, net 0 0 0 0
Operating income 0 0 0 0
Equity in earnings of subsidiaries (104,163) (91,651) (217,190) (185,115)
Non-operating income (expense)        
Interest income 0 0 0 0
Interest expense 0 0 0 0
Other non-operating expenses 0 0 0 0
Non-operating income (expense) 0 0 0 0
Income before income taxes (104,163) (91,651) (217,190) (185,115)
Provision for income taxes 0 0 0 0
Net income (104,163) (91,651) (217,190) (185,115)
Other comprehensive income (loss)        
Unrealized gain (loss) on cash flow hedges, net 0 0 0 0
Comprehensive income (104,163) (91,651) (217,190) (185,115)
Guarantor Subsidiaries | Reportable Legal Entities        
Revenues        
Revenues 220,390 184,456 436,229 368,355
Expenses        
Depreciation 67,459 60,227 136,423 121,911
Property transactions, net 14,426 10,587 18,512 17,442
Reimbursable expenses 32,907 20,642 61,267 41,129
Amortization of above market lease, net 172 172 343 343
Acquisition-related expenses 0   0  
General and administrative 0 0 0 0
Expenses, net 114,964 91,628 216,545 180,825
Operating income 105,426 92,828 219,684 187,530
Equity in earnings of subsidiaries 0 0 0 0
Non-operating income (expense)        
Interest income 0 0 0 0
Interest expense 0 0 0 0
Other non-operating expenses 0 0 0 0
Non-operating income (expense) 0 0 0 0
Income before income taxes 105,426 92,828 219,684 187,530
Provision for income taxes (1,263) (1,177) (2,494) (2,415)
Net income 104,163 91,651 217,190 185,115
Other comprehensive income (loss)        
Unrealized gain (loss) on cash flow hedges, net 0 0 0 0
Comprehensive income 104,163 91,651 217,190 185,115
MGP Operating Partnership        
Revenues        
Revenues 220,390 184,456 436,229 368,355
Expenses        
Depreciation 67,474 60,227 136,465 121,911
Property transactions, net 14,426 10,587 18,512 17,442
Reimbursable expenses 32,907 20,642 61,267 41,129
Amortization of above market lease, net 172 172 343 343
Acquisition-related expenses 2,131 0 2,672 0
General and administrative 2,755 2,661 6,663 5,341
Expenses, net 119,865 94,289 225,922 186,166
Operating income 100,525 90,167 210,307 182,189
Non-operating income (expense)        
Interest income 1,278 881 2,310 1,559
Interest expense (49,276) (44,818) (98,506) (89,454)
Other non-operating expenses (3,205) (1,178) (5,389) (1,312)
Non-operating income (expense) (51,203) (45,115) (101,585) (89,207)
Income before income taxes 49,322 45,052 108,722 92,982
Provision for income taxes (1,263) (1,177) (2,494) (2,415)
Net income 48,059 43,875 106,228 90,567
Other comprehensive income (loss)        
Unrealized gain (loss) on cash flow hedges, net 6,281 (4,112) 22,636 (4,746)
Comprehensive income 54,340 39,763 128,864 85,821
MGP Operating Partnership | Reportable Legal Entities        
Revenues        
Revenues 0 0 0 0
Expenses        
Depreciation 15 0 42 0
Property transactions, net 0 0 0 0
Reimbursable expenses 0 0 0 0
Amortization of above market lease, net 0 0 0 0
Acquisition-related expenses 2,131   2,672  
General and administrative 2,755 2,661 6,663 5,341
Expenses, net 4,901 2,661 9,377 5,341
Operating income (4,901) (2,661) (9,377) (5,341)
Equity in earnings of subsidiaries 104,163 91,651 217,190 185,115
Non-operating income (expense)        
Interest income 1,278 881 2,310 1,559
Interest expense (49,276) (44,818) (98,506) (89,454)
Other non-operating expenses (3,205) (1,178) (5,389) (1,312)
Non-operating income (expense) (51,203) (45,115) (101,585) (89,207)
Income before income taxes 48,059 43,875 106,228 90,567
Provision for income taxes 0 0 0 0
Net income 48,059 43,875 106,228 90,567
Other comprehensive income (loss)        
Unrealized gain (loss) on cash flow hedges, net 6,281 (4,112) 22,636 (4,746)
Comprehensive income 54,340 39,763 128,864 85,821
Co-Issuer | Reportable Legal Entities        
Revenues        
Revenues 0 0 0 0
Expenses        
Depreciation 0 0 0 0
Property transactions, net 0 0 0 0
Reimbursable expenses 0 0 0 0
Amortization of above market lease, net 0 0 0 0
Acquisition-related expenses 0   0  
General and administrative 0 0 0 0
Expenses, net 0 0 0 0
Operating income 0 0 0 0
Equity in earnings of subsidiaries 0 0 0 0
Non-operating income (expense)        
Interest income 0 0 0 0
Interest expense 0 0 0 0
Other non-operating expenses 0 0 0 0
Non-operating income (expense) 0 0 0 0
Income before income taxes 0 0 0 0
Provision for income taxes 0 0 0 0
Net income 0 0 0 0
Other comprehensive income (loss)        
Unrealized gain (loss) on cash flow hedges, net 0 0 0 0
Comprehensive income 0 0 0 0
Rental Properties        
Revenues        
Revenues 186,563 163,177 373,126 326,354
Rental Properties | Eliminations        
Revenues        
Revenues 0 0 0 0
Rental Properties | Guarantor Subsidiaries | Reportable Legal Entities        
Revenues        
Revenues 186,563 163,177 373,126 326,354
Rental Properties | MGP Operating Partnership        
Revenues        
Revenues 186,563 163,177 373,126 326,354
Rental Properties | MGP Operating Partnership | Reportable Legal Entities        
Revenues        
Revenues 0 0 0 0
Rental Properties | Co-Issuer | Reportable Legal Entities        
Revenues        
Revenues 0 0 0 0
Tenant Reimbursements        
Revenues        
Revenues 33,827 21,279 63,103 42,001
Tenant Reimbursements | Eliminations        
Revenues        
Revenues 0 0 0 0
Tenant Reimbursements | Guarantor Subsidiaries | Reportable Legal Entities        
Revenues        
Revenues 33,827 21,279 63,103 42,001
Tenant Reimbursements | MGP Operating Partnership        
Revenues        
Revenues 33,827 21,279 63,103 42,001
Tenant Reimbursements | MGP Operating Partnership | Reportable Legal Entities        
Revenues        
Revenues 0 0 0 0
Tenant Reimbursements | Co-Issuer | Reportable Legal Entities        
Revenues        
Revenues $ 0 $ 0 $ 0 $ 0