EX-99.1 2 mgp6302021ex-991.htm EX-99.1 Document

Exhibit 99.1
g275168g1105051634256a04a.jpg
MGM GROWTH PROPERTIES REPORTS SECOND QUARTER FINANCIAL RESULTS
Las Vegas, Nevada, August 6, 2021 – MGM Growth Properties LLC (“MGP” or the “Company”) (NYSE: MGP) today reported financial results for the quarter ended June 30, 2021. Net income attributable to MGP Class A shareholders for the quarter was $43.9 million, or $0.28 per dilutive share.
Financial highlights for the second quarter of 2021:
Consolidated rental revenue of $188.3 million;
Consolidated net income of $73.7 million, or $0.28 per diluted Operating Partnership unit;
Consolidated Funds From Operations(1) (“FFO”) of $142.0 million, or $0.53 per diluted Operating Partnership unit;
Consolidated Adjusted Funds From Operations(2) (“AFFO”) of $171.8 million, or $0.65 per diluted Operating Partnership unit;
Consolidated Adjusted EBITDA(3) (“Adjusted EBITDA”) of $244.3 million;
General and administrative expenses of $4.3 million; and
Income from unconsolidated affiliate of $25.3 million.

As of June 30, 2021, there were approximately 268.0 million Operating Partnership units outstanding in the Operating Partnership of which MGM owned approximately 111.4 million, or 41.6%, while MGP owns the remaining 58.4%.

On May 11, 2021, the Company entered into an agreement to acquire the real estate assets of MGM Springfield from MGM Resorts International (“MGM”) for $400 million in cash. MGM Springfield will be added to the Company’s existing master lease with MGM and the annual rent payment will increase by $30 million, $27.0 million of which will be fixed and contractually grow at 2% per year with escalators subject to the tenant meeting an adjusted net revenue to rent ratio. The transaction is expected to close in the fourth quarter of 2021, upon receipt of interim regulatory approvals from the Massachusetts Gaming Commission and the satisfaction of other customary closing conditions.

On August 4, 2021, the Company and the Operating Partnership entered into an agreement with VICI Properties, Inc. (“VICI”) and MGM whereby VICI will acquire the Company in a stock-for-stock transaction (such transaction, the “VICI Transaction”). Pursuant to the agreement, MGP Class A shareholders will have the right to receive 1.366 shares of newly issued VICI stock in exchange for each MGP Class A share outstanding and MGM will have the right to receive 1.366 units of the new VICI operating partnership (“VICI OP”) in exchange for each Operating Partnership unit held by MGM. The fixed exchange ratio represents an agreed upon price of $43 per share of MGP Class A share to the five-day volume weighted average price of VICI stock as of the close of business on July 30, 2021. Subsequent to the exchange, VICI OP will redeem the majority of MGM’s VICI OP units for cash consideration of $4.4 billion, with MGM retaining approximately 12.2 million VICI OP units. MGP’s Class B share that is held by MGM will be cancelled. The transaction is expected to close in the first half of 2022, subject to customary closing conditions, regulatory approvals, and approval by VICI stockholders.

“Since our IPO in 2016, MGP completed over $7 billion of real estate transactions that grew our portfolio of premier entertainment assets, including introducing innovative transaction structures to the gaming REIT universe,” said James Stewart, CEO of MGP. “As a result of our completed and announced transactions, MGP’s pro rata rental revenue has nearly doubled from $550 million at IPO to approximately $1.0 billion, our annualized dividends per share increased 44%, and our total shareholder return has more than doubled. Following the announced strategic VICI Transaction, MGP shareholders will benefit from the collective strengths of both companies.”

Page 1 of 7


The following table provides a reconciliation of MGP’s consolidated net income to FFO, AFFO and Adjusted EBITDA for the three months ended June 30, 2021:
Three Months Ended June 30,
2021
Consolidated
(In thousands, except per unit amounts)
Reconciliation of Non-GAAP Financial Measures
Net income$73,697 
Depreciation57,772 
Share of depreciation of unconsolidated affiliate10,485 
Property transactions, net38 
Funds From Operations141,992 
Amortization of financing costs and cash flow hedges9,626 
Share of amortization of financing costs of unconsolidated affiliate64 
Non-cash compensation expense758 
Straight-line rental revenues, excluding lease incentive asset17,381 
Share of straight-line rental revenues of unconsolidated affiliate(12,135)
Amortization of lease incentive asset and deferred revenue on non-normal tenant improvements4,627 
Acquisition-related expenses278 
Non-cash ground lease rent, net259 
Other expenses725 
Loss on unhedged interest rate swaps, net6,455 
Provision for income taxes1,764 
Adjusted Funds From Operations171,794 
Interest income(81)
Interest expense68,741 
Share of interest expense of unconsolidated affiliate13,582 
Amortization of financing costs and cash flow hedges(9,626)
Share of amortization of financing costs of unconsolidated affiliate(64)
Adjusted EBITDA$244,346 
Weighted average Operating Partnership units outstanding
Basic265,740 
Diluted265,920 
Earnings per Operating Partnership unit
Basic$0.28 
Diluted$0.28 
FFO per Operating Partnership unit
Diluted$0.53 
AFFO per Operating Partnership unit
Diluted$0.65 


Page 2 of 7


Financial Position
The Company had $298.2 million of cash and cash equivalents as of June 30, 2021. Cash received from rent payments under the Master Lease for the quarter ended June 30, 2021 was $210.7 million. Cash received from distributions from the unconsolidated affiliate, MGP BREIT Venture, for the quarter ended June 30, 2021 was $31.8 million.
On July 15, 2021, the Operating Partnership made a cash distribution of $138.0 million relating to the second quarter, $57.4 million of which was paid to MGM and $80.7 million of which was paid to MGP. Simultaneously, MGP paid a cash dividend of $0.5150 per share.
The Company’s debt at June 30, 2021 was as follows (in thousands):
June 30, 2021
Senior secured credit facility:
Senior secured revolving credit facility$— 
5.625% senior notes, due 20241,050,000 
4.625% senior notes, due 2025800,000 
4.50% senior notes, due 2026500,000 
5.75% senior notes, due 2027750,000 
4.50% senior notes, due 2028350,000 
3.875% senior notes, due 2029750,000 
Total principal amount of debt4,200,000 
Less: Unamortized discount and debt issuance costs(37,082)
Total debt, net of unamortized debt issuance costs$4,162,918 
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. 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 3553404. A replay of the call will be available through Friday, August 13, 2021. The replay may be accessed by dialing 1-877-344-7529 or 1-412-317-0088. The replay access code is 10158492. The call will be archived at www.mgmgrowthproperties.com. In addition, MGP will post supplemental slides today on its website at http://www.mgmgrowthproperties.com/events-and-presentations, which includes a reconciliation of MGP’s pro rata net leverage.

1Consolidated Funds From Operations (“FFO”) is consolidated 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 depreciation, as defined by the National Association of Real Estate Investment Trusts plus the Company’s share of depreciation of its unconsolidated affiliate.

2Consolidated Adjusted Funds From Operations (“AFFO”) is FFO as adjusted for amortization of financing costs and cash flow hedges; the Company’s share of amortization of financing costs of its unconsolidated affiliate; non-cash compensation expense; straight-line rental revenue (which is defined as the difference between contractual rent and cash rent payments, excluding lease incentive asset amortization); the Company’s share of straight-line rental revenues of its unconsolidated affiliate; 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; (gain) loss on unhedged interest rate swaps, net; our share of provision for income taxes of unconsolidated affiliate; and provision for income taxes.

3Consolidated Adjusted EBITDA (“Adjusted EBITDA”) is consolidated 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); depreciation; the Company’s share of depreciation of its unconsolidated affiliate; amortization of financing costs and cash flow hedges; the Company’s share of amortization of financing costs of its unconsolidated affiliate; non-cash compensation expense; straight-line rental revenue; the Company’s share of straight-line rental revenues of its unconsolidated affiliate; amortization of lease incentive asset and deferred revenue relating to non-normal tenant
Page 3 of 7


improvements; acquisition-related expenses; non-cash ground lease rent, net; other expenses; (gain) loss on unhedged interest rate swaps, net; our share of provision for income taxes of unconsolidated affiliate; interest income; interest expense (including amortization of financing costs and cash flow hedges); the Company’s share of interest expense (including amortization of financing costs) of its unconsolidated affiliate; 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 consolidated 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, together with its joint venture, currently owns a portfolio of properties, consisting of 12 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, 2020, MGP’s portfolio of destination resorts, the Park, Empire Resort Casino, and MGM Northfield Park collectively comprised approximately 32,400 hotel rooms, 1.6 million casino square footage, and 3.6 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 closing of the VICI Transaction or the MGM Springfield transaction and any benefits to be received from the 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 complete the VICI Transaction and the MGM Springfield transaction on the anticipated terms or at all; 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, federal or local laws, whether or not specific to REITs or to the gaming or lodging industries; and other factors described in MGP’s period reports filed with the Securities and Exchange Commission. In providing forward-looking statements, MGP is not undertaking any duty or obligation to update these
Page 4 of 7


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 CommunityNews Media
ANDY CHIEN(702) 669-1480 or media@mgpreit.com
Chief Financial Officer
MGM Growth Properties LLC
(702) 669-1470
Page 5 of 7


MGM GROWTH PROPERTIES LLC
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended June 30,
20212020
Revenues
Rental revenue$188,304 $188,304 
Ground lease6,038 6,038 
Total Revenues194,342 194,342 
Expenses
Depreciation57,772 58,405 
Property transactions, net38 (66)
Ground lease expense5,920 5,920 
Acquisition-related expenses278 358 
General and administrative4,306 3,731 
Total Expenses68,314 68,348 
Other income (expense)
Income from unconsolidated affiliate25,273 25,453 
Interest income81 2,279 
Interest expense(68,741)(55,377)
Gain (loss) on unhedged interest rate swaps, net(6,455)1,588 
Other(725)(413)
(50,567)(26,470)
Income before income taxes75,461 99,524 
Provision for income taxes(1,764)(2,499)
Net income73,697 97,025 
Less: Net income attributable to noncontrolling interest(29,808)(56,009)
Net income attributable to Class A shareholders$43,889 $41,016 
Weighted average Class A shares outstanding
Basic154,367 131,527 
Diluted154,547 131,637 
Earnings per Class A share
Basic$0.28 $0.30 
Diluted$0.28 $0.30 
Page 6 of 7


MGM GROWTH PROPERTIES LLC
CONSOLIDATED BALANCE SHEETS
(In thousands, except share amounts)
(Unaudited)
June 30, 2021December 31, 2020
ASSETS
Real estate investments, net$8,194,148 $8,310,737 
Lease incentive asset497,151 507,161 
Investment in unconsolidated affiliate813,850 810,066 
Cash and cash equivalents298,175 626,385 
Prepaid expenses and other assets24,227 25,525 
Above market lease, asset39,080 39,867 
Operating lease right-of-use assets280,855 280,565 
Total assets$10,147,486 $10,600,306 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Debt, net$4,162,918 $4,168,959 
Due to MGM Resorts International and affiliates245 316 
Accounts payable, accrued expenses and other liabilities75,640 124,109 
Accrued interest62,577 48,505 
Dividend and distribution payable138,029 136,484 
Deferred revenue187,019 156,760 
Deferred income taxes, net33,298 33,298 
Operating lease liabilities341,643 341,133 
Total liabilities5,001,369 5,009,564 
Commitments and contingencies
Shareholders' equity
Class A shares: no par value, 1,000,000,000 shares authorized, 156,645,628 and 131,459,651 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively— — 
Additional paid-in capital3,554,821 3,114,331 
Accumulated deficit(475,978)(422,897)
Accumulated other comprehensive loss(52,385)(51,197)
Total Class A shareholders' equity3,026,458 2,640,237 
Noncontrolling interest2,119,659 2,950,505 
Total shareholders' equity5,146,117 5,590,742 
Total liabilities and shareholders' equity$10,147,486 $10,600,306 

Page 7 of 7