XML 56 R38.htm IDEA: XBRL DOCUMENT v2.4.0.8
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION - BALANCE SHEETS (Details) (USD $)
Dec. 31, 2013
Sep. 30, 2013
Dec. 31, 2012
Sep. 30, 2012
Current assets:        
Cash and cash equivalents $ 75,602,000 $ 63,624,000 $ 88,174,000 $ 114,084,000
Restricted cash 4,951,000 13,757,000    
Receivables, net 22,596,000 26,142,000    
Inventories 15,182,000 13,990,000    
Other current assets 21,145,000 20,518,000    
Total current assets 139,476,000 138,031,000    
Non-current assets:        
Property and equipment, net 1,472,707,000 1,476,175,000    
Goodwill 39,459,000 39,459,000    
Other intangible assets, net 405,416,000 405,518,000    
Other assets, net 75,799,000 76,967,000    
Intercompany receivables 0 0    
Investment in subsidiaries 0 0    
Total assets 2,132,857,000 2,136,150,000    
Current liabilities:        
Current portion of long-term debt 44,819,000 25,219,000    
Current portion of relinquishment liability 68,261,000 62,947,000    
Due to Mohegan Tribe 7,584,000 6,308,000    
Current portion of capital leases 1,939,000 2,302,000    
Trade payables 15,262,000 10,531,000    
Construction payables 8,645,000 11,011,000    
Accrued interest payable 32,634,000 23,296,000    
Other current liabilities 128,454,000 123,982,000    
Total current liabilities 307,598,000 265,596,000    
Non-current liabilities:        
Long-term debt, net of current portion 1,673,127,000 1,628,173,000    
Relinquishment liability, net of current portion 0 11,418,000    
Due to Mohegan Tribe, net of current portion 21,920,000 23,420,000    
Capital leases, net of current portion 2,943,000 3,138,000    
Other long-term liabilities 5,274,000 5,020,000    
Intercompany payables 0 0    
Accumulated losses in excess of investment in subsidiaries 0 0    
Total liabilities 2,010,862,000 1,936,765,000    
Capital:        
Retained earnings 121,982,000 199,236,000    
Mohegan Tribal Gaming Authority capital 121,982,000 199,236,000    
Non-controlling interests 13,000 149,000    
Total capital 121,995,000 199,385,000 207,449,000 209,263,000
Total liabilities and capital 2,132,857,000 2,136,150,000    
Authority
       
Current assets:        
Cash and cash equivalents 52,186,000 44,060,000 67,793,000 91,836,000
Restricted cash 183,000 0    
Receivables, net 20,123,000 23,186,000    
Inventories 13,728,000 12,928,000    
Other current assets 18,683,000 18,125,000    
Total current assets 104,903,000 98,299,000    
Non-current assets:        
Property and equipment, net 1,183,134,000 1,193,676,000    
Goodwill 0 0    
Other intangible assets, net 120,481,000 120,508,000    
Other assets, net 33,272,000 35,159,000    
Intercompany receivables 248,257,000 238,545,000    
Investment in subsidiaries 320,770,000 332,737,000    
Total assets 2,010,817,000 2,018,924,000    
Current liabilities:        
Current portion of long-term debt 44,359,000 25,156,000    
Current portion of relinquishment liability 68,261,000 62,947,000    
Due to Mohegan Tribe 1,959,000 808,000    
Current portion of capital leases 1,939,000 2,302,000    
Trade payables 11,792,000 8,901,000    
Construction payables 2,484,000 6,790,000    
Accrued interest payable 29,063,000 18,616,000    
Other current liabilities 94,619,000 93,377,000    
Total current liabilities 254,476,000 218,897,000    
Non-current liabilities:        
Long-term debt, net of current portion 1,628,127,000 1,582,768,000    
Relinquishment liability, net of current portion 0 11,418,000    
Due to Mohegan Tribe, net of current portion 0 0    
Capital leases, net of current portion 2,943,000 3,138,000    
Other long-term liabilities 2,764,000 2,941,000    
Intercompany payables 0 0    
Accumulated losses in excess of investment in subsidiaries 0 0    
Total liabilities 1,888,310,000 1,819,162,000    
Capital:        
Retained earnings 122,507,000 199,762,000    
Mohegan Tribal Gaming Authority capital 122,507,000 199,762,000    
Non-controlling interests 0 0    
Total capital 122,507,000 199,762,000    
Total liabilities and capital 2,010,817,000 2,018,924,000    
Total Guarantor Subsidiaries
       
Current assets:        
Cash and cash equivalents 21,331,000 [1] 18,655,000 [1] 19,976,000 [1] 21,757,000 [1]
Restricted cash 529,000 [1] 1,714,000 [1]    
Receivables, net 2,286,000 [1] 2,717,000 [1]    
Inventories 1,454,000 [1] 1,062,000 [1]    
Other current assets 1,390,000 [1] 1,197,000 [1]    
Total current assets 26,990,000 [1] 25,345,000 [1]    
Non-current assets:        
Property and equipment, net 229,572,000 [1] 225,263,000 [1]    
Goodwill 39,459,000 [1] 39,459,000 [1]    
Other intangible assets, net 284,935,000 [1] 285,010,000 [1]    
Other assets, net 3,902,000 [1] 3,891,000 [1]    
Intercompany receivables 45,004,000 [1] 37,149,000 [1]    
Investment in subsidiaries 0 [1] 0 [1]    
Total assets 629,862,000 [1] 616,117,000 [1]    
Current liabilities:        
Current portion of long-term debt 0 [1] 0 [1]    
Current portion of relinquishment liability 0 [1] 0 [1]    
Due to Mohegan Tribe 0 [1] 0 [1]    
Current portion of capital leases 70,000 [1] 0 [1]    
Trade payables 2,406,000 [1] 1,613,000 [1]    
Construction payables 213,000 [1] 558,000 [1]    
Accrued interest payable 0 [1] 0 [1]    
Other current liabilities 31,249,000 [1] 29,580,000 [1]    
Total current liabilities 33,938,000 [1] 31,751,000 [1]    
Non-current liabilities:        
Long-term debt, net of current portion 0 [1] 0 [1]    
Relinquishment liability, net of current portion 0 [1] 0 [1]    
Due to Mohegan Tribe, net of current portion 0 [1] 0 [1]    
Capital leases, net of current portion 6,498,000 [1] 0 [1]    
Other long-term liabilities 0 [1] 0 [1]    
Intercompany payables 246,751,000 [1] 236,772,000 [1]    
Accumulated losses in excess of investment in subsidiaries 12,139,000 [1] 6,832,000 [1]    
Total liabilities 299,326,000 [1] 275,355,000 [1]    
Capital:        
Retained earnings 330,536,000 [1] 340,762,000 [1]    
Mohegan Tribal Gaming Authority capital 330,536,000 [1] 340,762,000 [1]    
Non-controlling interests 0 [1] 0 [1]    
Total capital 330,536,000 [1] 340,762,000 [1]    
Total liabilities and capital 629,862,000 [1] 616,117,000 [1]    
Total Non-Guarantor Subsidiaries and Entities
       
Current assets:        
Cash and cash equivalents 2,085,000 [2] 909,000 [2] 405,000 [2] 491,000 [2]
Restricted cash 4,239,000 [2] 12,043,000 [2]    
Receivables, net 394,000 [2] 239,000 [2]    
Inventories 0 [2] 0 [2]    
Other current assets 1,072,000 [2] 1,196,000 [2]    
Total current assets 7,790,000 [2] 14,387,000 [2]    
Non-current assets:        
Property and equipment, net 60,001,000 [2] 57,236,000 [2]    
Goodwill 0 [2] 0 [2]    
Other intangible assets, net 0 [2] 0 [2]    
Other assets, net 45,332,000 [2] 38,127,000 [2]    
Intercompany receivables 357,000 [2] 0 [2]    
Investment in subsidiaries 0 [2] 0 [2]    
Total assets 113,480,000 [2] 109,750,000 [2]    
Current liabilities:        
Current portion of long-term debt 460,000 [2] 63,000 [2]    
Current portion of relinquishment liability 0 [2] 0 [2]    
Due to Mohegan Tribe 5,625,000 [2] 5,500,000 [2]    
Current portion of capital leases 0 [2] 0 [2]    
Trade payables 1,064,000 [2] 17,000 [2]    
Construction payables 5,948,000 [2] 3,663,000 [2]    
Accrued interest payable 3,571,000 [2] 4,680,000 [2]    
Other current liabilities 2,723,000 [2] 1,025,000 [2]    
Total current liabilities 19,391,000 [2] 14,948,000 [2]    
Non-current liabilities:        
Long-term debt, net of current portion 45,000,000 [2] 45,405,000 [2]    
Relinquishment liability, net of current portion 0 [2] 0 [2]    
Due to Mohegan Tribe, net of current portion 21,920,000 [2] 23,420,000 [2]    
Capital leases, net of current portion 0 [2] 0 [2]    
Other long-term liabilities 2,510,000 [2] 2,079,000 [2]    
Intercompany payables 46,867,000 [2] 38,922,000 [2]    
Accumulated losses in excess of investment in subsidiaries 0 [2] 0 [2]    
Total liabilities 135,688,000 [2] 124,774,000 [2]    
Capital:        
Retained earnings (22,208,000) [2] (15,024,000) [2]    
Mohegan Tribal Gaming Authority capital (22,208,000) [2] (15,024,000) [2]    
Non-controlling interests 0 [2] 0 [2]    
Total capital (22,208,000) [2] (15,024,000) [2]    
Total liabilities and capital 113,480,000 [2] 109,750,000 [2]    
Consolidating/Eliminating Adjustments
       
Current assets:        
Cash and cash equivalents 0 0 0 0
Restricted cash 0 0    
Receivables, net (207,000) 0    
Inventories 0 0    
Other current assets 0 0    
Total current assets (207,000) 0    
Non-current assets:        
Property and equipment, net 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Other assets, net (6,707,000) (210,000)    
Intercompany receivables (293,618,000) (275,694,000)    
Investment in subsidiaries (320,770,000) (332,737,000)    
Total assets (621,302,000) (608,641,000)    
Current liabilities:        
Current portion of long-term debt 0 0    
Current portion of relinquishment liability 0 0    
Due to Mohegan Tribe 0 0    
Current portion of capital leases (70,000) 0    
Trade payables 0 0    
Construction payables 0 0    
Accrued interest payable 0 0    
Other current liabilities (137,000) 0    
Total current liabilities (207,000) 0    
Non-current liabilities:        
Long-term debt, net of current portion 0 0    
Relinquishment liability, net of current portion 0 0    
Due to Mohegan Tribe, net of current portion 0 0    
Capital leases, net of current portion (6,498,000) 0    
Other long-term liabilities 0 0    
Intercompany payables (293,618,000) (275,694,000)    
Accumulated losses in excess of investment in subsidiaries (12,139,000) (6,832,000)    
Total liabilities (312,462,000) (282,526,000)    
Capital:        
Retained earnings (308,853,000) (326,264,000)    
Mohegan Tribal Gaming Authority capital (308,853,000) (326,264,000)    
Non-controlling interests 13,000 149,000    
Total capital (308,840,000) (326,115,000)    
Total liabilities and capital $ (621,302,000) $ (608,641,000)    
[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.