XML 15 R5.htm IDEA: XBRL DOCUMENT v3.19.2
Combined and Consolidated Statements of Operations - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Revenues      
Rental revenue $ 746,253 $ 675,089 $ 419,239
Total revenues 869,495 765,695 467,548
Expenses      
Depreciation 266,622 260,455 220,667
Property transactions, net 20,319 34,022 4,684
Reimbursable expenses 119,531 88,254 68,063
Amortization of above market lease, net 686 686 286
Acquisition-related expenses 6,149 17,304 10,178
General and administrative 16,048 12,189 9,896
Expenses, net 429,355 412,910 313,774
Operating income 440,140 352,785 153,774
Other income (expense)      
Interest income 2,501 3,907 774
Interest expense (215,532) (184,175) (116,212)
Other (7,191) (1,621) (726)
Non-operating income (expense) (220,222) (181,889) (116,164)
Income from continuing operations before income taxes 219,918 170,896 37,610
Provision for income taxes (5,779) (4,906) (2,264)
Income from continuing operations, net of tax 214,139 165,990 35,346
Income from discontinued operations, net of tax (Note 3) 30,563 0 0
Net Income 244,702 165,990 35,346
Less: Net income attributable to noncontrolling interest 177,637 124,215 5,408
Net income attributable to Class A shareholders $ 67,065 $ 41,775 $ 29,938
Weighted average Class A shares outstanding:      
Basic (in shares) 70,997,589 61,733,136 57,502,158
Diluted (in shares) 71,185,674 61,916,546 57,751,489
Per Class A share data      
Net income per Class A share (basic) (in dollars per share)   $ 0.68  
Net income per Class A share (diluted) (in dollars per share) $ 0.94 $ 0.67  
Tenant reimbursements and other      
Revenues      
Rental revenue $ 123,200 $ 90,600 $ 48,300
Total revenues 123,242 90,606 48,309
MGP Operating Partnership      
Revenues      
Rental revenue 746,253 675,089 419,239
Total revenues 869,495 765,695 467,548
Expenses      
Depreciation 266,622 260,455 220,667
Property transactions, net 20,319 34,022 4,684
Reimbursable expenses 119,531 88,254 68,063
Amortization of above market lease, net 686 686 286
Acquisition-related expenses 6,149 17,304 10,178
General and administrative 16,048 12,189 9,896
Expenses, net 429,355 412,910 313,774
Operating income 440,140 352,785 153,774
Other income (expense)      
Interest income 2,501 3,907 774
Interest expense (215,532) (184,175) (116,212)
Other (7,191) (1,621) (726)
Non-operating income (expense) (220,222) (181,889) (116,164)
Income from continuing operations before income taxes 219,918 170,896 37,610
Provision for income taxes (5,779) (4,906) (2,264)
Income from continuing operations, net of tax 214,139 165,990 35,346
Income from discontinued operations, net of tax (Note 3) 30,563 0 0
Net Income $ 244,702 $ 165,990 $ 35,346
Weighted average Operating Partnership units outstanding:      
Basic (in units) 266,131,712 249,451,258  
Diluted (in units) 266,319,797 249,634,668  
Per Operating Partnership unit data      
Net income per Operating Partnership unit (basic in dollars per share) $ 0.92 $ 0.67 $ 0.52
Net income per Operating Partnership unit (diluted in dollars per share) $ 0.92 $ 0.66 $ 0.52
MGP Operating Partnership | Tenant reimbursements and other      
Revenues      
Total revenues $ 123,242 $ 90,606 $ 48,309
Class A Shares      
Per Class A share data      
Income from continuing operations per Class A share (basic in USD per share) $ 0.83 $ 0.68 $ 0.52
Income from discontinued operations per Class A share (basic in USD per share) 0.11 0 0
Net income per Class A share (basic) (in dollars per share) 0.94 0.68 0.52
Income from continuing operations per Class A share (diluted in USD per share) 0.83 0.67 0.52
Income from discontinued operations per Class A share (diluted in USD per share) 0.11 0 0
Net income per Class A share (diluted) (in dollars per share)   0.67 0.52
Continuing Operations | MGP Operating Partnership      
Per Operating Partnership unit data      
Net income per Operating Partnership unit (basic in dollars per share) 0.80 0.67 0.52
Net income per Operating Partnership unit (diluted in dollars per share) 0.80 0.66 0.52
Discontinued Operations | MGP Operating Partnership      
Per Operating Partnership unit data      
Net income per Operating Partnership unit (basic in dollars per share) 0.12 0 0
Net income per Operating Partnership unit (diluted in dollars per share) $ 0.12 $ 0 $ 0