MGM Growth Properties LLC - FORM 10-K - EX-12.1 - EXHIBIT 12.1 - March 1, 2018

Attached files

file filename
EX-32.4 - EXHIBIT 32.4 - MGM Growth Properties LLCmgp10k2017exhibit324.htm
EX-32.3 - EXHIBIT 32.3 - MGM Growth Properties LLCmgp10k2017exhibit323.htm
EX-32.2 - EXHIBIT 32.2 - MGM Growth Properties LLCmgp10k2017exhibit322.htm
EX-32.1 - EXHIBIT 32.1 - MGM Growth Properties LLCmgp10k2017exhibit321.htm
EX-31.4 - EXHIBIT 31.4 - MGM Growth Properties LLCmgp10k2017exhibit314.htm
EX-31.3 - EXHIBIT 31.3 - MGM Growth Properties LLCmgp10k2017exhibit313.htm
EX-31.2 - EXHIBIT 31.2 - MGM Growth Properties LLCmgp10k2017exhibit312.htm
EX-31.1 - EXHIBIT 31.1 - MGM Growth Properties LLCmgp10k2017exhibit311.htm
EX-23.2 - EXHIBIT 23.2 - MGM Growth Properties LLCmgp10k2017exhibit232.htm
EX-23.1 - EXHIBIT 23.1 - MGM Growth Properties LLCmgp10k2017exhibit231.htm
EX-21.2 - EXHIBIT 21.2 - MGM Growth Properties LLCmgp10k2017exhibit212.htm
EX-21.1 - EXHIBIT 21.1 - MGM Growth Properties LLCmgp10k2017exhibit211.htm
EX-10.8 - EXHIBIT 10.8 - MGM Growth Properties LLCmgp10k2017exhibit108.htm
10-K - 10-K - MGM Growth Properties LLCmgp201710-k.htm
Exhibit 12.1


MGM GROWTH PROPERTIES OPERATING PARTNERSHIP LP
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
(In thousands, except ratio data)
 
 
Year ended December 31,
 
 
2017
 
2016
 
2015
 
2014
 
2013
 
 
(In thousands)
Earnings:
 
 
 
 
 
 
 
 
 
 
Income (loss) from continuing operations before income taxes
 
$
170,896

 
$
37,610

 
$
(261,954
)
 
$
(246,242
)
 
$
(253,873
)
Fixed charges (see below)
 
184,175

 
116,212

 
—

 
—

 
—

 
 
355,071

 
153,822

 
—

 
—

 
—

Capitalized interest
 
—

 
—

 
—

 
—

 
—

 
 
355,071

 
153,822

 
—

 
—

 
—

Fixed charges:
 
 
 
 
 
 
 
 
 
 
Interest expense, net (1)
 
$
184,175

 
$
116,212

 
$
—

 
$
—

 
$
—

Capitalized interest
 
—

 
—

 
—

 
—

 
—

 
 
$
184,175

 
$
116,212

 
$
—

 
$
—

 
$
—

Ratio of earnings to fixed charges and preferred share dividends (2)
 
1.93

 
1.32 (4)

 
 N/A (3)

 
 N/A (3)

 
 N/A (3)


(1) Interest expense does not include the interest factor of rental expense as these amounts are not material. 

(2) Earnings consist of income from continuing operations before income taxes and fixed charges. Combined fixed charges and preferred dividends consist of interest, whether expensed or capitalized, amortization of debt discounts, premiums and issuance costs, and preferred dividends on securities of MGP. We had no preferred stock outstanding for any period presented.

(3) Not applicable. MGP was formed on October 23, 2015. The financial information incorporated by reference into this registration statement sets forth the historical operations of the Company and its Predecessor, which comprised the real estate assets and related operations of the IPO Properties (which do not include Borgata) prior to the Formation Transactions. There were no fixed charges prior to the IPO date.

(4) Information used to calculate the December 31, 2016 ratio includes income statement activity of our Predecessor from January 1, 2016 through the IPO Date.


MGM Growth Properties LLC Reports