Exhibit 99.1
g275168g1105051634256a04.jpg
MGM GROWTH PROPERTIES REPORTS FOURTH QUARTER AND FULL YEAR FINANCIAL RESULTS
Las Vegas, Nevada, February 14, 2020 – MGM Growth Properties LLC (“MGP” or the “Company”) (NYSE: MGP) today reported financial results for the quarter and year ended December 31, 2019. Net income attributable to MGP Class A shareholders for the quarter was $25.9 million, or $0.25 per dilutive share, and for the year ended December 31, 2019 was $90.3 million, or $0.97 per dilutive share.
Financial highlights for the fourth quarter of 2019:
Rental revenue was $219.8 million;
Consolidated net income was $72.9 million, or $0.24 per diluted Operating Partnership unit;
Funds From Operations(1) (“FFO”) was $144.0 million, or $0.47 per diluted Operating Partnership unit;
Adjusted Funds From Operations(2) (“AFFO”) was $177.5 million, or $0.58 per diluted Operating Partnership unit;
Adjusted EBITDA(3) was $233.0 million; and
General and administrative expenses were $4.2 million.
Financial highlights for the year ended December 31, 2019:
Rental revenue was $856.4 million;
Consolidated net income was $275.6 million for the year, or $0.94 per diluted Operating Partnership unit;
FFO was $581.1 million for the year, or $1.98 per diluted Operating Partnership unit;
AFFO was $685.7 million for the year, or $2.33 per diluted Operating Partnership unit;
Adjusted EBITDA was $922.8 million for the year; and
General and administrative expenses were $16.5 million.

On January 14, 2020, the Operating Partnership entered into a definitive agreement with Blackstone Real Estate Income Trust, Inc. pursuant to which the real estate assets of MGM Grand Las Vegas and Mandalay Bay will be contributed to a newly formed entity (“MGP BREIT Venture”), which, following the transactions, will be owned 50.1% by the Company and 49.9% by BCORE Windmill Parent LLC. In exchange for the contribution of the Mandalay Bay real estate assets, the Operating Partnership will receive consideration of approximately $2.1 billion, comprised of $1.3 billion of the Operating Partnership’s secured indebtedness to be assumed by MGP BREIT Venture, the Operating Partnership’s 50.1% equity interest in the MGP BREIT Venture, and the remainder in cash. In addition, MGM will receive approximately $2.4 billion of cash distributed from MGP BREIT Venture as consideration for its contribution of the MGM Grand Las Vegas assets, and, additionally, the Operating Partnership will issue operating partnership units to MGM equal to 5% of the equity value of the MGP BREIT Venture.
Mandalay Bay and MGM Grand Las Vegas will be leased back to a subsidiary of MGM pursuant to a triple net master lease with an initial base rent of $292 million for a term of thirty years with two ten-year renewal options.
Finally, the Operating Partnership will also enter into an agreement with MGM to deliver cash for up to $1.4 billion of MGM’s existing Operating Partnership units for a period of 24 months post-closing should MGM elect to have any units redeemed.

Page 1 of 8



“2019 was a year of significant growth for MGP as we closed three accretive transactions, acquiring the real estate assets of Empire City Casino from a third party, selling the previously acquired operations of Northfield Park to MGM and monetizing the Park MGM improvements, which resulted in $160 million of additional rent and further demonstrated the power of our leading partnership with our tenant, MGM Resorts,” said James Stewart, CEO of MGP. “2020 is off to an exciting start as we expect to complete the transaction to acquire majority ownership of MGM Grand Las Vegas, an iconic casino resort on the Las Vegas Strip, in the near term and we are looking forward to continuing to seek opportunities to grow our portfolio this year and executing on all facets of our business plan to prudently deliver shareholder value.”

The following table provides a reconciliation of MGP’s net income to FFO, AFFO and Adjusted EBITDA for the three months ended December 31, 2019:
 
Three Months Ended December 31, 2019
 
Consolidated
 
(In thousands, except unit and per unit amounts)
Reconciliation of Non-GAAP Financial Measures
 
Net income
$
72,879

Real estate depreciation
71,643

Property transactions, net
(500
)
Funds From Operations
144,022

Amortization of financing costs and cash flow hedges
2,504

Non-cash compensation expense
669

Straight-line rental revenues, excluding lease incentive asset
11,664

Amortization of lease incentive asset and deferred revenue on non-normal tenant improvements
4,628

Acquisition-related expenses
1,274

Non-cash ground lease rent, net
260

Other expenses
6,809

Loss on unhedged interest rate swaps, net
3,880

Provision for income taxes
1,827

Adjusted Funds From Operations
177,537

Interest income
(1,030
)
Interest expense
58,971

Amortization of financing costs and cash flow hedges
(2,504
)
Adjusted EBITDA
$
232,974

Weighted average Operating Partnership units outstanding
 
Basic
303,442,967

Diluted
303,837,079

 
 
Net income per Operating Partnership units outstanding
 
Basic
$
0.24

Diluted
$
0.24

 
 
FFO per Operating Partnership unit
 
Diluted
$
0.47

AFFO per Operating Partnership unit
 
Diluted
$
0.58




Page 2 of 8



The following table provides a reconciliation of MGP’s net income to FFO, AFFO and Adjusted EBITDA for the twelve months ended December 31, 2019:
 
Twelve Months Ended December 31, 2019
 
Consolidated
 
(In thousands, except unit and per unit amounts)
Reconciliation of Non-GAAP Financial Measures
 
Net income(1)
$
275,565

Real estate depreciation
294,705

Property transactions, net
10,844

Funds From Operations
581,114

Amortization of financing costs and cash flow hedges
12,520

Non-cash compensation expense
2,277

Straight-line rental revenues, excluding lease incentive asset
41,447

Amortization of lease incentive asset and deferred revenue on non-normal tenant improvements
14,347

Acquisition-related expenses
10,165

Non-cash ground lease rent, net
1,038

Other expenses
7,615

Loss on unhedged interest rate swaps, net
3,880

Provision for income taxes - REIT
7,598

Other, net - discontinued operations
3,707

Adjusted Funds From Operations
685,708

Interest income(1)
(3,219
)
Interest expense(1)
249,944

Amortization of financing costs and cash flow hedges
(12,520
)
Provision for income taxes - discontinued operations
2,890

Adjusted EBITDA
$
922,803

Weighted average Operating Partnership units outstanding
 
Basic
293,884,939

Diluted
294,137,313

 
 
Net income per Operating Partnership units outstanding
 
Basic
$
0.94

Diluted
$
0.94

 
 
FFO per Operating Partnership unit
 
Diluted
$
1.98

AFFO per Operating Partnership unit
 
Diluted
$
2.33

(1) Net income, interest income and interest expense are net of intercompany interest eliminations of $5.6 million for the year ended December 31, 2019.










Page 3 of 8



Financial Position
The Company had $202.1 million of cash and cash equivalents as of December 31, 2019. Cash received from rent payments under the Master Lease for the quarter and year ended December 31, 2019 was $236.5 million and $914.2 million, respectively.
On January 15, 2020, the Operating Partnership made a cash distribution of $147.3 million relating to the fourth quarter dividend, $93.9 million of which was paid to subsidiaries of MGM and $53.4 million of which was paid to MGP. Simultaneously, MGP paid a cash dividend of $0.47 per share.

On November 22, 2019, the Company completed an offering of 30.0 million Class A shares in a registered public offering, of which 18.0 million settled at the closing of the offering for net proceeds of approximately $540.6 million, after deducting underwriting discounts and commissions, and 12.0 million which were sold pursuant to forward purchase agreements that settled between February 11 and February 13, 2020. In addition, as part of the MGP BREIT Venture transaction BREIT will purchase 4,891,395 Class A common shares from MGP pursuant to a registered direct offering, representing an aggregate investment of $150 million.

“2019 was marked by many significant achievements for MGP, highlighted by three dividend increases that resulted in an annualized dividend of $1.88 per share which represents a total increase of $0.09 per share year over year,” said Andy Chien, CFO of MGP. “We received strong support from the capital markets as demonstrated by the two successful follow-on equity offerings and the issuance of $750 million in senior notes. These capital market transactions positioned the balance sheet to expand our portfolio throughout the year and also provided the flexibility to fund future transactions, while remaining in our target leverage range.”
The Company’s debt at December 31, 2019 was as follows (in thousands):
 
December 31, 2019
Senior secured credit facility:
 
Senior secured term loan A facility
$
399,125

Senior secured term loan B facility
1,304,625

Senior secured revolving credit facility

$1,050 million 5.625% senior notes, due 2024
1,050,000

$500 million 4.50% senior notes, due 2026
500,000

$750 million 5.75% senior notes, due 2027
750,000

$350 million 4.50% senior notes, due 2028
350,000

Total principal amount of debt
4,353,750

Less: Unamortized discount and debt issuance costs
(46,396
)
Total debt, net of unamortized debt issuance costs
$
4,307,354

Conference Call Details
MGP will host a conference call at 12:30 p.m. Eastern Time today which will include a brief discussion of these results followed by a question and answer period. The call will be accessible via the Internet through http://www.mgmgrowthproperties.com/events-and-presentations or by calling 1-888-317-6003 for domestic callers and 1-412-317-6061 for international callers. The conference call access code is 3701417. A replay of the call will be available through Friday, February 21, 2020. The replay may be accessed by dialing 1-877-344-7529 or 1-412-317-0088. The replay access code is 10138296. The call will be archived at www.mgmgrowthproperties.com.

1
Funds From Operations (“FFO”) is net income (computed in accordance with U.S. GAAP), excluding gains and losses from sales or disposals of property (presented as property transactions, net), plus real estate depreciation, as defined by the National Association of Real Estate Investment Trusts.

2
Adjusted Funds From Operations (“AFFO”) is FFO as adjusted for amortization of financing costs and cash flow hedges; non-cash compensation expense; straight-line rent (which is defined as the difference between contractual rent and cash rent payments, excluding lease incentive asset amortization); amortization of lease incentive asset and deferred revenue relating to non-normal tenant improvements; acquisition-related expenses; non-cash ground lease rent, net; other expenses;

Page 4 of 8



loss on unhedged interest rate swaps, net; provision for income taxes related to the REIT; and other, net - discontinued operations.

3
Adjusted EBITDA is net income (computed in accordance with U.S. GAAP) as adjusted for gains and losses from sales or disposals of property (presented as property transactions, net); real estate depreciation; amortization of financing costs and cash flow hedges; non-cash compensation expense; straight-line rent; amortization of lease incentive asset and deferred revenue relating to non-normal tenant improvements; acquisition-related expenses; non-cash ground lease rent, net; other expenses; loss on unhedged interest rate swaps, net; other, net - discontinued operations; interest income; interest expense (including amortization of financing costs and cash flow hedges); and provision for income taxes.

FFO, FFO per unit, AFFO, AFFO per unit and Adjusted EBITDA are supplemental performance measures that have not been prepared in conformity with accounting principles generally accepted in the United States (“U.S. GAAP”) that management believes are useful to investors in comparing operating and financial results between periods. Management believes that this is especially true since these measures exclude real estate depreciation and amortization expense and management believes that real estate values fluctuate based on market conditions rather than depreciating in value ratably on a straight-line basis over time. The Company believes such a presentation also provides investors with a meaningful measure of the Company’s operating results in comparison to the operating results of other REITs. Adjusted EBITDA is useful to investors to further supplement AFFO and FFO and to provide investors a performance metric which excludes interest expense. In addition to non-cash items, the Company adjusts AFFO and Adjusted EBITDA for acquisition-related expenses. While we do not label these expenses as non-recurring, infrequent or unusual, management believes that it is helpful to adjust for these expenses when they do occur to allow for comparability of results between periods because each acquisition is (and will be) of varying size and complexity and may involve different types of expenses depending on the type of property being acquired and from whom.

FFO, FFO per unit, AFFO, AFFO per unit and Adjusted EBITDA do not represent cash flow from operations as defined by U.S. GAAP, should not be considered as an alternative to net income as defined by U.S. GAAP and are not indicative of cash available to fund all cash flow needs. Investors are also cautioned that FFO, FFO per unit, AFFO, AFFO per unit and Adjusted EBITDA as presented, may not be comparable to similarly titled measures reported by other REITs due to the fact that not all real estate companies use the same definitions.

Reconciliations of net income to FFO, AFFO and Adjusted EBITDA are included in this release.
*       *      *
About MGM Growth Properties
MGM Growth Properties LLC (NYSE:MGP) is one of the leading publicly traded real estate investment trusts engaged in the acquisition, ownership and leasing of large-scale destination entertainment and leisure resorts, whose diverse amenities include casino gaming, hotel, convention, dining, entertainment and retail offerings. MGP currently owns a portfolio of properties, consisting of 11 premier destination resorts in Las Vegas and elsewhere across the United States, MGM Northfield Park in Northfield, OH, Empire Resort Casino in Yonkers, NY, as well as a retail and entertainment district, The Park in Las Vegas. As of December 31, 2019, our destination resorts, the Park, and MGM Northfield Park collectively comprise approximately 27,400 hotel rooms, 1.4 million casino square footage, and 2.7 million convention square footage. As a growth-oriented public real estate entity, MGP expects its relationship with MGM Resorts and other entertainment providers to attractively position MGP for the acquisition of additional properties across the entertainment, hospitality and leisure industries. For more information about MGP, visit the Company’s website at http://www.mgmgrowthproperties.com.

This release includes “forward-looking” statements and “safe harbor statements” within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks and/or uncertainties, including those described in MGP’s public filings with the Securities and Exchange Commission. MGP has based forward-looking statements on management's current expectations and assumptions and not on historical facts. Examples of these statements include, but are not limited to, MGP’s expectations regarding the timing of the closing of the MGP BREIT Venture transaction, MGP’s ability to continue to grow its dividend, successfully execute on its business strategy and acquire additional properties in accretive transactions. These forward-looking statements involve a number of risks and uncertainties and the important factors that could cause actual results to differ materially from those indicated in such forward-looking statements include risks related to MGP’s ability to receive, or delays in obtaining, any regulatory approvals required to own its properties, or other delays or impediments to completing MGP's planned acquisitions or projects, including any acquisitions of properties from MGM; the ultimate timing and outcome of any planned acquisitions or projects; MGP’s ability to maintain its status as a REIT; the availability of and the ability to identify suitable and attractive acquisition and development opportunities and the ability to acquire and lease those properties on favorable terms; MGP’s ability to access capital through debt and equity markets in amounts and at rates and costs acceptable to MGP; changes in the U.S. tax law and other state,

Page 5 of 8



federal or local laws, whether or not specific to REITs or to the gaming or lodging industries; and other factors described in MGP’s periodic reports filed with the Securities and Exchange Commission. In providing forward-looking statements, MGP is not undertaking any duty or obligation to update these statements publicly as a result of new information, future events or otherwise, except as required by law. If MGP updates one or more forward-looking statements, no inference should be drawn that it will make additional updates with respect to those other forward-looking statements.


MGP CONTACTS:
 
 
Investment Community
 
News Media
ANDY CHIEN
 
(702) 669-1480 or media@mgpreit.com
Chief Financial Officer
 
 
MGM Growth Properties LLC
 
 
(702) 669-1470
 
 

Page 6 of 8



MGM GROWTH PROPERTIES LLC
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share amounts)
(Unaudited)

 
Three Months Ended December 31,
 
Twelve Months Ended December 31,
 
2019
 
2018
 
2019
 
2018
Revenues
 
 
 
 
 
 
 
Rental revenue
$
219,846

 
$
186,563

 
$
856,421

 
$
746,253

Tenant reimbursements and other
6,039

 
30,044

 
24,657

 
123,242

 
225,885

 
216,607

 
881,078

 
869,495

Expenses
 
 
 
 
 
 
 
Depreciation
71,643

 
66,689

 
294,705

 
266,622

Property transactions, net
(500
)
 
1,468

 
10,844

 
20,319

Ground lease and other reimbursable expenses
5,921

 
29,096

 
23,681

 
119,531

Amortization of above market lease, net

 
172

 

 
686

Acquisition-related expenses
1,274

 
1,546

 
10,165

 
6,149

General and administrative
4,211

 
6,027

 
16,516

 
16,048

 
82,549

 
104,998

 
355,911

 
429,355

 
 
 
 
 
 
 
 
Other income (expense)
 
 
 
 
 
 
 
Interest income
1,030

 
28

 
3,219

 
2,501

Interest expense
(58,971
)
 
(58,283
)
 
(249,944
)
 
(215,532
)
Loss on unhedged interest rate swaps, net
(3,880
)
 

 
(3,880
)
 

Other
(6,809
)
 
(782
)
 
(7,615
)
 
(7,191
)
 
(68,630
)
 
(59,037
)
 
(258,220
)
 
(220,222
)
Income from continuing operations before income taxes
74,706

 
52,572

 
266,947

 
219,918

Provision for income taxes
(1,827
)
 
(635
)
 
(7,598
)
 
(5,779
)
Income from continuing operations, net of tax
72,879

 
51,937

 
259,349

 
214,139

Income from discontinued operations, net of tax

 
16,614

 
16,216

 
30,563

Net income
72,879

 
68,551

 
275,565

 
244,702

Less: Net income attributable to noncontrolling interest
(46,947
)
 
(49,946
)
 
(185,305
)
 
(177,637
)
Net income attributable to Class A shareholders
$
25,932

 
$
18,605

 
$
90,260

 
$
67,065

 
 
 
 
 
 
 
 
Weighted average Class A shares outstanding:
 
 
 
 
 
 
 
Basic
103,740,424

 
71,008,881

 
93,046,859

 
70,997,589

Diluted
104,134,536

 
71,211,797

 
93,299,233

 
71,185,674

 
 
 
 
 
 
 
 
Net income per share attributable to Class A shareholders:
 
 
 
 
 
 
 
Basic
$
0.25

 
$
0.26

 
$
0.97

 
$
0.94

Diluted
$
0.25

 
$
0.26

 
$
0.97

 
$
0.94


Page 7 of 8



MGM GROWTH PROPERTIES LLC
CONSOLIDATED BALANCE SHEETS
(In thousands, except share amounts)
(Unaudited)

 
December 31,
 
2019
 
2018
ASSETS
Real estate investments, net
$
10,827,972

 
$
10,506,129

Lease incentive asset
527,181

 

Cash and cash equivalents
202,101

 
3,995

Tenant and other receivables, net
566

 
7,668

Prepaid expenses and other assets
30,919

 
34,813

Above market lease, asset
41,440

 
43,014

Operating lease right-of-use assets
280,093

 

Assets held for sale

 
355,688

Total assets
$
11,910,272

 
$
10,951,307

LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
 
 
 
Debt, net
$
4,307,354

 
$
4,666,949

Due to MGM Resorts International and affiliates
774

 
227

Accounts payable, accrued expenses and other liabilities
37,421

 
20,796

Above market lease, liability

 
46,181

Accrued interest
42,904

 
26,096

Dividend and distribution payable
147,349

 
119,055

Deferred revenue
108,593

 
163,926

Deferred income taxes, net
29,909

 
33,634

Operating lease liabilities
337,956

 

Liabilities related to assets held for sale

 
28,937

Total liabilities
5,012,260

 
5,105,801

Commitments and contingencies
 
 
 
Shareholders’ equity
 
 
 
Class A shares: no par value, 1,000,000,000 shares authorized, 113,806,820 and 70,911,166 shares issued and outstanding as of December 31, 2019 and December 31, 2018, respectively

 

Additional paid-in capital
2,766,325

 
1,712,671

Accumulated deficit
(244,381
)
 
(150,908
)
Accumulated other comprehensive income (loss)
(7,045
)
 
4,208

Total Class A shareholders' equity
2,514,899

 
1,565,971

Noncontrolling interest
4,383,113

 
4,279,535

Total shareholders' equity
6,898,012

 
5,845,506

Total liabilities and shareholders' equity
$
11,910,272

 
$
10,951,307



Page 8 of 8

View differences made from one to another to evaluate Mgm Growth Properties Operating Partnership Lp's financial trajectory

Compare SEC Filings Year-over-Year (YoY) and Quarter-over-Quarter (QoQ)
Sample 10-K Year-over-Year (YoY) Comparison

Compare this 8-K Corporate News to its predecessor by reading our highlights to see what text and tables were  removed  ,   added    and   changed   by Mgm Growth Properties Operating Partnership Lp.

Continue

Never Miss A New SEC Filing Again


Real-Time SEC Filing Notifications
Screenshot taken from Gmail for a new 10-K Annual Report
Last10K.com Member Feature

Receive an e-mail as soon as a company files an Annual Report, Quarterly Report or has new 8-K corporate news.

Continue

We Highlighted This SEC Filing For You


SEC Filing Sentiment Analysis - Bullish, Bearish, Neutral
Screenshot taken from Wynn's 2018 10-K Annual Report
Last10K.com Member Feature

Read positive and negative remarks made by management in their entirety without having to find them in a 10-K/Q.

Continue

Widen Your SEC Filing Reading Experience


Increased Reading Area for SEC Filings
Screenshot taken from Adobe Inc.'s 10-Q Quarterly Report
Last10K.com Member Feature

Remove data columns and navigations in order to see much more filing content and tables in one view

Continue

Uncover Actionable Information Inside SEC Filings


SEC Filing Disclosures
Screenshot taken from Lumber Liquidators 10-K Annual Report
Last10K.com Member Feature

Read both hidden opportunities and early signs of potential problems without having to find them in a 10-K/Q

Continue

Adobe PDF, Microsoft Word and Excel Downloads


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshots of actual 10-K and 10-Q SEC Filings in PDF, Word and Excel formats
Last10K.com Member Feature

Export Annual and Quarterly Reports to Adobe PDF, Microsoft Word and Excel for offline viewing, annotations and analysis

Continue

FREE Financial Statements


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshot of actual balance sheet from company 10-K Annual Report
Last10K.com Member Feature

Get one-click access to balance sheets, income, operations and cash flow statements without having to find them in Annual and Quarterly Reports

Continue for FREE

Log in with your credentials

or    

Forgot your details?

Create Account