XML 63 R48.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Financial Information - Consolidating Statement of Operations and Comprehensive Income Information (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Condensed Income Statements, Captions [Line Items]            
Revenues $ 225,759   $ 220,390   $ 429,182 $ 436,229
Expenses            
Depreciation 79,543   67,474   151,105 136,465
Property transactions, net 310   14,426   1,423 18,512
Ground lease and other reimbursable expenses 5,920   32,907   11,840 61,267
Amortization of above market lease, net 0   172   0 343
Acquisition-related expenses 267   2,131   8,799 2,672
General and administrative 3,691   2,755   7,829 6,663
Expenses, net 89,731   119,865   180,996 225,922
Operating income 136,028   100,525   248,186 210,307
Other income (expense)            
Interest income 102   1,278   1,948 2,310
Interest expense (63,977)   (49,276)   (127,925) (98,506)
Other (363)   (3,205)   (500) (5,389)
Non-operating income (expense) (64,238)   (51,203)   (126,477) (101,585)
Income from continuing operations before income taxes 71,790   49,322   121,709 108,722
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest 24,783   39,519   60,297 93,855
Income from continuing operations attributable to noncontrolling interest 45,911   34,913   80,886 77,252
Provision for income taxes (4,021)   (1,263)   (3,792) (2,494)
Income from discontinued operations attributable to noncontrolling interest 0   0   11,434 0
Net income 67,769 $ 66,364 48,059 $ 58,169 134,133 106,228
Other comprehensive income (loss)            
Unrealized gain (loss) on cash flow hedges, net (30,775)   6,281   (46,387) 22,636
Comprehensive income 36,994   54,340   87,746 128,864
Rental revenue            
Condensed Income Statements, Captions [Line Items]            
Revenues 219,846   186,563   416,728 373,126
Tenant reimbursements and other            
Condensed Income Statements, Captions [Line Items]            
Revenues 5,913   33,827   12,454 63,103
MGP Operating Partnership            
Condensed Income Statements, Captions [Line Items]            
Revenues 225,759   220,390   429,182 436,229
Expenses            
Depreciation 79,543   67,474   151,105 136,465
Property transactions, net 310   14,426   1,423 18,512
Ground lease and other reimbursable expenses 5,920   32,907   11,840 61,267
Amortization of above market lease, net 0   172   0 343
Acquisition-related expenses 267   2,131   8,799 2,672
General and administrative 3,691   2,755   7,829 6,663
Expenses, net 89,731   119,865   180,996 225,922
Operating income 136,028   100,525   248,186 210,307
Equity in earnings of subsidiaries 0   0   0 0
Other income (expense)            
Interest income 102   1,278   1,948 2,310
Interest expense (63,977)   (49,276)   (127,925) (98,506)
Other (363)   (3,205)   (500) (5,389)
Non-operating income (expense) (64,238)   (51,203)   (126,477) (101,585)
Income from continuing operations before income taxes 71,790   49,322   121,709 108,722
Provision for income taxes (4,021)   (1,263)   (3,792) (2,494)
Net income 67,769 $ 66,364 48,059 $ 58,169 134,133 106,228
Other comprehensive income (loss)            
Unrealized gain (loss) on cash flow hedges, net (30,775)   6,281   (46,387) 22,636
Comprehensive income 36,994   54,340   87,746 128,864
MGP Operating Partnership | Rental revenue            
Condensed Income Statements, Captions [Line Items]            
Revenues 219,846   186,563   416,728 373,126
Other income (expense)            
Income from continuing operations attributable to noncontrolling interest 67,769       117,917  
Income from discontinued operations attributable to noncontrolling interest         16,216  
MGP Operating Partnership | Tenant reimbursements and other            
Condensed Income Statements, Captions [Line Items]            
Revenues 5,913   33,827   12,454 63,103
MGP Operating Partnership | Eliminations            
Condensed Income Statements, Captions [Line Items]            
Revenues 0   0   0 0
Expenses            
Depreciation 0   0   0 0
Property transactions, net 0   0   0 0
Ground lease and other reimbursable expenses 0   0   0 0
Amortization of above market lease, net     0     0
Acquisition-related expenses 0   0   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 (137,732)   (104,163)   (273,409) (217,190)
Other income (expense)            
Interest income 0   0   (5,617) 0
Interest expense 0   0   5,617 0
Other 0   0   0 0
Non-operating income (expense) 0   0   0 0
Income from continuing operations before income taxes (137,732)   (104,163)   (273,409) (217,190)
Provision for income taxes 0   0   0 0
Net income (137,732)   (104,163)   (273,409) (217,190)
Other comprehensive income (loss)            
Unrealized gain (loss) on cash flow hedges, net 0   0   0 0
Comprehensive income (137,732)   (104,163)   (273,409) (217,190)
MGP Operating Partnership | Eliminations | Rental revenue            
Condensed Income Statements, Captions [Line Items]            
Revenues 0   0   0 0
Other income (expense)            
Income from continuing operations attributable to noncontrolling interest (137,732)       (273,409)  
Income from discontinued operations attributable to noncontrolling interest         0  
MGP Operating Partnership | Eliminations | Tenant reimbursements and other            
Condensed Income Statements, Captions [Line Items]            
Revenues 0   0   0 0
MGP Operating Partnership | Operating Partnership | Reportable Legal Entities            
Condensed Income Statements, Captions [Line Items]            
Revenues 0   0   0 0
Expenses            
Depreciation 22   15   43 42
Property transactions, net 0   0   0 0
Ground lease and other reimbursable expenses 0   0   0 0
Amortization of above market lease, net     0     0
Acquisition-related expenses 267   2,131   8,799 2,672
General and administrative 3,691   2,755   7,829 6,663
Expenses, net 3,980   4,901   16,671 9,377
Operating income (3,980)   (4,901)   (16,671) (9,377)
Equity in earnings of subsidiaries 137,732   104,163   273,409 217,190
Other income (expense)            
Interest income 102   1,278   7,565 2,310
Interest expense (63,977)   (49,276)   (127,925) (98,506)
Other (363)   (3,205)   (500) (5,389)
Non-operating income (expense) (64,238)   (51,203)   (120,860) (101,585)
Income from continuing operations before income taxes 69,514   48,059   135,878 106,228
Provision for income taxes (1,745)   0   (1,745) 0
Net income 67,769   48,059   134,133 106,228
Other comprehensive income (loss)            
Unrealized gain (loss) on cash flow hedges, net (30,775)   6,281   (46,387) 22,636
Comprehensive income 36,994   54,340   87,746 128,864
MGP Operating Partnership | Operating Partnership | Reportable Legal Entities | Rental revenue            
Condensed Income Statements, Captions [Line Items]            
Revenues 0   0   0 0
Other income (expense)            
Income from continuing operations attributable to noncontrolling interest 67,769       134,133  
Income from discontinued operations attributable to noncontrolling interest         0  
MGP Operating Partnership | Operating Partnership | Reportable Legal Entities | Tenant reimbursements and other            
Condensed Income Statements, Captions [Line Items]            
Revenues 0   0   0 0
MGP Operating Partnership | Co-Issuer | Reportable Legal Entities            
Condensed Income Statements, Captions [Line Items]            
Revenues 0   0   0 0
Expenses            
Depreciation 0   0   0 0
Property transactions, net 0   0   0 0
Ground lease and other reimbursable expenses 0   0   0 0
Amortization of above market lease, net     0     0
Acquisition-related expenses 0   0   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
Other income (expense)            
Interest income 0   0   0 0
Interest expense 0   0   0 0
Other 0   0   0 0
Non-operating income (expense) 0   0   0 0
Income from continuing operations 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
MGP Operating Partnership | Co-Issuer | Reportable Legal Entities | Rental revenue            
Condensed Income Statements, Captions [Line Items]            
Revenues 0   0   0 0
Other income (expense)            
Income from continuing operations attributable to noncontrolling interest 0       0  
Income from discontinued operations attributable to noncontrolling interest         0  
MGP Operating Partnership | Co-Issuer | Reportable Legal Entities | Tenant reimbursements and other            
Condensed Income Statements, Captions [Line Items]            
Revenues 0   0   0 0
MGP Operating Partnership | Guarantor Subsidiaries | Reportable Legal Entities            
Condensed Income Statements, Captions [Line Items]            
Revenues 225,759   220,390   429,182 436,229
Expenses            
Depreciation 79,521   67,459   151,062 136,423
Property transactions, net 310   14,426   1,423 18,512
Ground lease and other reimbursable expenses 5,920   32,907   11,840 61,267
Amortization of above market lease, net     172     343
Acquisition-related expenses 0   0   0 0
General and administrative 0   0   0 0
Expenses, net 85,751   114,964   164,325 216,545
Operating income 140,008   105,426   264,857 219,684
Equity in earnings of subsidiaries 0   0   0 0
Other income (expense)            
Interest income 0   0   0 0
Interest expense 0   0   (5,617) 0
Other 0   0   0 0
Non-operating income (expense) 0   0   (5,617) 0
Income from continuing operations before income taxes 140,008   105,426   259,240 219,684
Provision for income taxes (2,276)   (1,263)   (2,047) (2,494)
Net income 137,732   104,163   273,409 217,190
Other comprehensive income (loss)            
Unrealized gain (loss) on cash flow hedges, net 0   0   0 0
Comprehensive income 137,732   104,163   273,409 217,190
MGP Operating Partnership | Guarantor Subsidiaries | Reportable Legal Entities | Rental revenue            
Condensed Income Statements, Captions [Line Items]            
Revenues 219,846   186,563   416,728 373,126
Other income (expense)            
Income from continuing operations attributable to noncontrolling interest 137,732       257,193  
Income from discontinued operations attributable to noncontrolling interest         16,216  
MGP Operating Partnership | Guarantor Subsidiaries | Reportable Legal Entities | Tenant reimbursements and other            
Condensed Income Statements, Captions [Line Items]            
Revenues $ 5,913   $ 33,827   $ 12,454 $ 63,103