XML 43 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION - STATEMENTS OF INCOME (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Condensed Financial Statements, Captions [Line Items]        
Net revenues $ 344,245 $ 344,436 $ 994,695 $ 1,047,466
Operating costs and expenses:        
Gaming and other operations 205,369 218,495 598,432 655,894
Advertising, general and administrative 53,971 53,381 162,895 159,839
Depreciation and amortization 20,350 21,693 60,465 64,077
Loss on disposition of assets 144 31 277 320
Severance 51 0 29 0
Pre-opening 173 0 245 0
Total operating costs and expenses 280,058 293,600 822,343 880,130
Income from operations 64,187 50,836 172,352 167,336
Accretion of discount to the relinquishment liability (1,243) (2,062) (3,730) (6,186)
Interest expense, net of capitalized interest (42,379) (41,581) (128,213) (103,047)
Loss on early exchange of debt 0 (17) (403) (14,323)
Loss on interests in subsidiaries 0 0 0 0
Other income (expense), net 1,586 1,849 2,689 3,528
Net income 22,151 9,025 42,695 47,308
Loss attributable to non-controlling interests 146 336 2,767 1,147
Net income attributable to Mohegan Tribal Gaming Authority 22,297 9,361 45,462 48,455
Authority
       
Condensed Financial Statements, Captions [Line Items]        
Net revenues 264,735 263,090 770,316 809,936
Operating costs and expenses:        
Gaming and other operations 150,691 160,866 439,040 485,354
Advertising, general and administrative 42,646 43,189 129,361 132,123
Depreciation and amortization 16,958 17,384 50,444 51,335
Loss on disposition of assets 126 18 259 36
Severance 0   (146)  
Pre-opening 0   0  
Total operating costs and expenses 210,421 221,457 618,958 668,848
Income from operations 54,314 41,633 151,358 141,088
Accretion of discount to the relinquishment liability (1,243) (2,062) (3,730) (6,186)
Interest expense, net of capitalized interest (29,338) (20,775) (88,942) (51,767)
Loss on early exchange of debt   (17) (403) (14,323)
Loss on interests in subsidiaries (1,462) (9,451) (12,949) (20,640)
Other income (expense), net 26 33 128 283
Net income 22,297 9,361 45,462 48,455
Loss attributable to non-controlling interests 0 0 0 0
Net income attributable to Mohegan Tribal Gaming Authority 22,297 9,361 45,462 48,455
Total Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Net revenues 79,871 [1] 82,271 [1] 224,324 [1] 238,457 [1]
Operating costs and expenses:        
Gaming and other operations 55,361 [1] 58,554 [1] 160,320 [1] 171,467 [1]
Advertising, general and administrative 8,853 [1] 8,823 [1] 24,091 [1] 24,761 [1]
Depreciation and amortization 3,392 [1] 4,309 [1] 10,021 [1] 12,742 [1]
Loss on disposition of assets 18 13 [1] 18 [1] 284 [1]
Severance 51 [1]   175 [1]  
Pre-opening 173 [1]   245 [1]  
Total operating costs and expenses 67,848 [1] 71,699 [1] 194,870 [1] 209,254 [1]
Income from operations 12,023 [1] 10,572 [1] 29,454 [1] 29,203 [1]
Accretion of discount to the relinquishment liability 0 [1] 0 [1] 0 [1] 0 [1]
Interest expense, net of capitalized interest (11,092) [1] (19,974) [1] (32,999) [1] (49,379) [1]
Loss on early exchange of debt   0 [1] 0 [1] 0 [1]
Loss on interests in subsidiaries (1,747) [1] (226) [1] (4,469) [1] (1,103) [1]
Other income (expense), net 683 [1] 177 [1] 1,536 [1] 639 [1]
Net income (133) [1] (9,451) [1] (6,478) [1] (20,640) [1]
Loss attributable to non-controlling interests 0 [1] 0 [1] 0 [1] 0 [1]
Net income attributable to Mohegan Tribal Gaming Authority (133) [1] (9,451) [1] (6,478) [1] (20,640) [1]
Total Non-Guarantor Subsidiaries and Entities
       
Condensed Financial Statements, Captions [Line Items]        
Net revenues 382 [2] 0 [3] 1,163 [2] 0 [3]
Operating costs and expenses:        
Gaming and other operations 0 [2] 0 [3] 0 [2] 0 [3]
Advertising, general and administrative 2,532 [2] 1,369 [3] 9,623 [2] 2,955 [3]
Depreciation and amortization 0 [2] 0 [3] 0 [2] 0 [3]
Loss on disposition of assets 0 0 [3] 0 [2] 0 [3]
Severance 0 [2]   0 [2]  
Pre-opening 0 [2]   0 [2]  
Total operating costs and expenses 2,532 [2] 1,369 [3] 9,623 [2] 2,955 [3]
Income from operations (2,150) [2] (1,369) [3] (8,460) [2] (2,955) [3]
Accretion of discount to the relinquishment liability 0 [2] 0 [3] 0 [2] 0 [3]
Interest expense, net of capitalized interest (2,579) [2] (977) [3] (7,745) [2] (2,480) [3]
Loss on early exchange of debt   0 [3] 0 [2] 0 [3]
Loss on interests in subsidiaries 0 [2] 0 [3] 0 [2] 0 [3]
Other income (expense), net 1,507 [2] 1,784 [3] 2,498 [2] 3,185 [3]
Net income (3,222) [2] (562) [3] (13,707) [2] (2,250) [3]
Loss attributable to non-controlling interests 0 [2] 0 [3] 0 [2] 0 [3]
Net income attributable to Mohegan Tribal Gaming Authority (3,222) [2] (562) [3] (13,707) [2] (2,250) [3]
Consolidating/Eliminating Adjustments
       
Condensed Financial Statements, Captions [Line Items]        
Net revenues (743) (925) (1,108) (927)
Operating costs and expenses:        
Gaming and other operations (683) (925) (928) (927)
Advertising, general and administrative (60) 0 (180) 0
Depreciation and amortization 0 0 0 0
Loss on disposition of assets 0 0 0 0
Severance 0   0  
Pre-opening 0   0  
Total operating costs and expenses (743) (925) (1,108) (927)
Income from operations 0 0 0 0
Accretion of discount to the relinquishment liability 0 0 0 0
Interest expense, net of capitalized interest 630 145 1,473 579
Loss on early exchange of debt   0 0 0
Loss on interests in subsidiaries 3,209 9,677 17,418 21,743
Other income (expense), net (630) (145) (1,473) (579)
Net income 3,209 9,677 17,418 21,743
Loss attributable to non-controlling interests 146 336 2,767 1,147
Net income attributable to Mohegan Tribal Gaming Authority $ 3,355 $ 10,013 $ 20,185 $ 22,890
[1] Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming.
[2] Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.
[3] Includes Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.