XML 75 R65.htm IDEA: XBRL DOCUMENT v3.19.2
Consolidating Financial Information - Consolidating Statement of Operations and Comprehensive Income Information (Detail) - USD ($)
$ in Thousands
3 Months Ended 4 Months Ended 8 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Apr. 24, 2016
Dec. 31, 2016
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
Revenues $ 216,607 $ 216,659 $ 220,390 $ 215,839 $ 214,542 $ 182,798 $ 184,456 $ 183,899       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
Equity in earnings of subsidiaries                     0 0 0
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 before income taxes                       170,896 37,610
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                     219,918 170,896 37,610
Provision for income taxes                     (5,779) (4,906) (2,264)
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest                   $ (5,408) (155,220) (124,215)  
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest                   0 (22,417) 0  
Net income 68,551 69,923 48,059 58,169 31,723 43,700 43,875 46,692 $ (84,383) 119,729 244,702 165,990 35,346
Unrealized gain on cash flow hedges                     4,128 9,782 1,879
Comprehensive income                     248,830 175,772 37,225
Eliminations                          
Revenues                          
Rental revenue                       0 0
Total revenues                     0    
Revenues                       0 0
Expenses                          
Depreciation                     0 0 0
Property transactions, net                     0 0 0
Reimbursable expenses                     0 0 0
Amortization of above market lease, net                     0 0 0
Acquisition-related expenses                     0 0 0
General and administrative                     0 0 0
Expenses, net                     0 0 0
Operating income                     0 0 0
Equity in earnings of subsidiaries                     (476,353) (377,372) (171,584)
Other income (expense)                          
Interest income                     (10,876) 0 0
Interest expense                     10,876 0 0
Other                     0 0 0
Non-operating income (expense)                     0 0 0
Income before income taxes                       (377,372) (171,584)
Provision for income taxes                       0 0
Net income                       (377,372) (171,584)
Unrealized gain on cash flow hedges                       0 0
Comprehensive income                       (377,372) (171,584)
Guarantor Subsidiaries | Reportable Legal Entities                          
Revenues                          
Rental revenue                       675,089 419,239
Total revenues                     869,495    
Revenues                       765,695 467,548
Expenses                          
Depreciation                     266,514 260,455 220,667
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                     0 0 0
General and administrative                     0 0 0
Expenses, net                     407,050 383,417 293,700
Operating income                     462,445 382,278 173,848
Equity in earnings of subsidiaries                     0 0 0
Other income (expense)                          
Interest income                     0 0 0
Interest expense                     (10,876) 0 0
Other                     0 0 0
Non-operating income (expense)                     (10,876) 0 0
Income before income taxes                       382,278 173,848
Provision for income taxes                       (4,906) (2,264)
Net income                       377,372 171,584
Unrealized gain on cash flow hedges                       0 0
Comprehensive income                       377,372 171,584
Operating Partnership                          
Revenues                          
Rental revenue                     746,253 675,089 419,239
Total revenues                     869,495 765,695 467,548
Revenues 216,607 216,659 220,390 215,839 214,542 182,798 184,456 183,899     869,495 765,695  
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 (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                     219,918 170,896 37,610
Provision for income taxes                     (5,779) (4,906) (2,264)
Net income $ 68,551 $ 69,923 $ 48,059 $ 58,169 $ 31,723 $ 43,700 $ 43,875 $ 46,692 $ (84,383) $ 119,729 244,702 165,990 35,346
Unrealized gain on cash flow hedges                     4,128 9,782 1,879
Comprehensive income                     248,830 175,772 37,225
Operating Partnership | Reportable Legal Entities                          
Revenues                          
Rental revenue                       0 0
Total revenues                     0    
Revenues                       0 0
Expenses                          
Depreciation                     108 0 0
Property transactions, net                     0 0 0
Reimbursable expenses                     0 0 0
Amortization of above market lease, net                     0 0 0
Acquisition-related expenses                     6,149 17,304 10,178
General and administrative                     16,048 12,189 9,896
Expenses, net                     22,305 29,493 20,074
Operating income                     (22,305) (29,493) (20,074)
Equity in earnings of subsidiaries                     476,353 377,372 171,584
Other income (expense)                          
Interest income                     13,377 3,907 774
Interest expense                     (215,532) (184,175) (116,212)
Other                     (7,191) (1,621) (726)
Non-operating income (expense)                     (209,346) (181,889) (116,164)
Income before income taxes                       165,990 35,346
Provision for income taxes                       0 0
Net income                       165,990 35,346
Unrealized gain on cash flow hedges                       9,782 1,879
Comprehensive income                       175,772 37,225
Operating Partnership | Eliminations                          
Other income (expense)                          
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                     (476,353)    
Provision for income taxes                     0    
Net income                     (476,353)    
Unrealized gain on cash flow hedges                     0    
Comprehensive income                     (476,353)    
Operating Partnership | Guarantor Subsidiaries | Reportable Legal Entities                          
Other income (expense)                          
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                     451,569    
Provision for income taxes                     (5,779)    
Net income                     476,353    
Unrealized gain on cash flow hedges                     0    
Comprehensive income                     476,353    
Operating Partnership | MGM | Reportable Legal Entities                          
Other income (expense)                          
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                     244,702    
Provision for income taxes                     0    
Net income                     244,702    
Unrealized gain on cash flow hedges                     4,128    
Comprehensive income                     248,830    
Operating Partnership | Subsidiary Issuer | Reportable Legal Entities                          
Other income (expense)                          
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest                     0    
Provision for income taxes                     0    
Net income                     0    
Unrealized gain on cash flow hedges                     0    
Comprehensive income                     0    
Co-Issuer | Reportable Legal Entities                          
Revenues                          
Rental revenue                       0 0
Total revenues                     0    
Revenues                       0 0
Expenses                          
Depreciation                     0 0 0
Property transactions, net                     0 0 0
Reimbursable expenses                     0 0 0
Amortization of above market lease, net                     0 0 0
Acquisition-related expenses                     0 0 0
General and administrative                     0 0 0
Expenses, net                     0 0 0
Operating income                     0 0 0
Equity in earnings of subsidiaries                     0 0 0
Other income (expense)                          
Interest income                     0 0 0
Interest expense                     0 0 0
Other                     0 0 0
Non-operating income (expense)                     0 0 0
Income before income taxes                       0 0
Provision for income taxes                       0 0
Net income                       0 0
Unrealized gain on cash flow hedges                       0 0
Comprehensive income                       0 0
Rental Properties                          
Revenues                          
Total revenues                     746,253    
Rental Properties | Eliminations                          
Revenues                          
Total revenues                     0    
Rental Properties | Guarantor Subsidiaries | Reportable Legal Entities                          
Revenues                          
Total revenues                     746,253    
Rental Properties | Operating Partnership                          
Other income (expense)                          
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest                     (214,139)    
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest                     (30,563)    
Rental Properties | Operating Partnership | Reportable Legal Entities                          
Revenues                          
Total revenues                     0    
Rental Properties | Operating Partnership | Eliminations                          
Other income (expense)                          
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest                     476,353    
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest                     0    
Rental Properties | Operating Partnership | Guarantor Subsidiaries | Reportable Legal Entities                          
Other income (expense)                          
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest                     (445,790)    
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest                     (30,563)    
Rental Properties | Operating Partnership | MGM | Reportable Legal Entities                          
Other income (expense)                          
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest                     (244,702)    
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest                     0    
Rental Properties | Operating Partnership | Subsidiary Issuer | Reportable Legal Entities                          
Other income (expense)                          
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest                     0    
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest                     0    
Rental Properties | Co-Issuer | Reportable Legal Entities                          
Revenues                          
Total revenues                     0    
Tenant Reimbursements                          
Revenues                          
Rental revenue                     123,200 90,600 48,300
Total revenues                     123,242 90,606 48,309
Tenant Reimbursements | Eliminations                          
Revenues                          
Total revenues                     0 0 0
Tenant Reimbursements | Guarantor Subsidiaries | Reportable Legal Entities                          
Revenues                          
Total revenues                     123,242 90,606 48,309
Tenant Reimbursements | Operating Partnership                          
Revenues                          
Total revenues                     123,242 90,606 48,309
Tenant Reimbursements | Operating Partnership | Reportable Legal Entities                          
Revenues                          
Total revenues                     0 0 0
Tenant Reimbursements | Co-Issuer | Reportable Legal Entities                          
Revenues                          
Total revenues                     $ 0 $ 0 $ 0