XML 17 R7.htm IDEA: XBRL DOCUMENT v3.19.2
Combined and Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Cash flows from operating activities      
Net income $ 244,702 $ 165,990 $ 35,346
Income from discontinued operations, net (30,563) 0 0
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation 266,622 260,455 220,667
Property transactions, net 20,319 34,022 4,684
Amortization of deferred financing costs and debt discount 12,031 11,360 7,195
Loss on retirement of debt 2,736 798 0
Amortization related to above market lease, net 686 686 286
Deemed contributions - tax sharing agreement 5,745 1,730 2,156
Straight-line rental revenues 20,680 6,414 (1,739)
Amortization of deferred revenue (3,711) (2,352) (80)
Share-based compensation 2,093 1,336 510
Deferred income taxes 5,090 3,176 108
Other 2,801 0 0
Change in operating assets and liabilities:      
Tenant and other receivables, net (1,283) 3,118 (9,503)
Prepaid expenses and other assets 654 (1,537) 6,747
Due to MGM Resorts International and affiliates (735) 796 166
Accounts payable, accrued expenses and other liabilities 5,403 158 5,101
Accrued interest 3,531 (3,572) 26,137
Net cash provided by operating activities 556,801 482,578 297,781
Cash flows from investing activities      
Capital expenditures for property and equipment (192) (488) (138,987)
Acquisition of Northfield (1,068,336) 0 0
MGM National Harbor Transaction 0 (462,500) 0
Net cash used in investing activities (1,068,528) (462,988) (138,987)
Cash flows from financing activities      
Net borrowings (repayments) under bank credit facility 727,750 (41,875) (16,750)
Proceeds from issuance of debt 0 350,000 3,700,000
Deferred financing costs (17,490) (5,598) (77,163)
Repayment of assumed debt and bridge facilities 0 (425,000) (4,544,850)
Issuance of Class A shares 0 404,685 1,207,500
Class A share issuance costs 0 (17,137) (75,032)
Dividends and distributions paid (454,260) (385,435) (150,829)
Net cash transfers from Parent 0 0 158,822
Net cash provided by (used in) financing activities 256,000 (120,360) 201,698
Cash flows from discontinued operations, net      
Cash flows provided by operating activities, net 23,406 0 0
Cash flows provided by investing activities, net 32,416 0 0
Cash flows provided by financing activities, net 0 0 0
Net cash provided by discontinued operations 55,822 0 0
Change in cash and cash equivalents classified as assets held for sale 55,822 0 0
Cash and cash equivalents      
Net (decrease) increase for the period (255,727) (100,770) 360,492
Balance, beginning of period 259,722 360,492 0
Balance, end of period 3,995 259,722 360,492
Supplemental cash flow disclosures      
Interest paid 199,429 176,033 82,880
Non-cash investing and financing activities      
Non-Normal Tenant Improvements by Tenant 19,316 52,995 72,402
Accrual of dividend and distribution payable to Class A shareholders and Operating Partnership unit holders 119,055 111,733 94,109
MGM National Harbor Transaction      
Non-cash investing and financing activities      
Net assets acquired 0 721,409 0
Borgata Transaction      
Non-cash investing and financing activities      
Net assets acquired 0 0 1,273,230
MGP Operating Partnership      
Cash flows from operating activities      
Net income 244,702 165,990 35,346
Income from discontinued operations, net (30,563) 0 0
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation 266,622 260,455 220,667
Property transactions, net 20,319 34,022 4,684
Amortization of deferred financing costs and debt discount 12,031 11,360 7,195
Loss on retirement of debt 2,736 798 0
Amortization related to above market lease, net 686 686 286
Deemed contributions - tax sharing agreement 5,745 1,730 2,156
Straight-line rental revenues 20,680 6,414 (1,739)
Amortization of deferred revenue (3,711) (2,352) (80)
Share-based compensation 2,093 1,336 510
Deferred income taxes 5,090 3,176 108
Other 2,801 0 0
Change in operating assets and liabilities:      
Tenant and other receivables, net (1,283) 3,118 (9,503)
Prepaid expenses and other assets 654 (1,537) 6,747
Due to MGM Resorts International and affiliates (735) 796 166
Accounts payable, accrued expenses and other liabilities 5,403 158 5,101
Accrued interest 3,531 (3,572) 26,137
Net cash provided by operating activities 556,801 482,578 297,781
Cash flows from investing activities      
Capital expenditures for property and equipment (192) (488) (138,987)
Acquisition of Northfield (1,068,336) 0 0
MGM National Harbor Transaction 0 (462,500) 0
Net cash used in investing activities (1,068,528) (462,988) (138,987)
Cash flows from financing activities      
Net borrowings (repayments) under bank credit facility 727,750 (41,875) (16,750)
Proceeds from issuance of debt 0 350,000 3,700,000
Deferred financing costs (17,490) (5,598) (77,163)
Repayment of assumed debt and bridge facilities 0 (425,000) (4,544,850)
Issuance of Class A shares 0 387,548 1,132,468
Dividends and distributions paid (454,260) (385,435) (150,829)
Net cash transfers from Parent 0 0 158,822
Net cash provided by (used in) financing activities 256,000 (120,360) 201,698
Cash flows from discontinued operations, net      
Cash flows provided by operating activities, net 23,406 0 0
Cash flows provided by investing activities, net 32,416 0 0
Cash flows provided by financing activities, net 0 0 0
Net cash provided by discontinued operations 55,822 0 0
Change in cash and cash equivalents classified as assets held for sale 55,822 0 0
Supplemental cash flow disclosures      
Interest paid 199,429 176,033 82,880
Non-cash investing and financing activities      
Non-Normal Tenant Improvements by Tenant 19,316 52,995 72,402
Accrual of dividend and distribution payable to Class A shareholders and Operating Partnership unit holders 119,055 111,733 94,109
MGP Operating Partnership | MGM National Harbor Transaction      
Non-cash investing and financing activities      
Net assets acquired 0 721,409 0
MGP Operating Partnership | Borgata Transaction      
Non-cash investing and financing activities      
Net assets acquired $ 0 $ 0 $ 1,273,230