XML 12 R39.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
Dec. 31, 2013
Dec. 31, 2012
Revenues:    
Gaming $ 274,753 $ 289,609
Food and beverage 22,719 20,989
Hotel 10,692 9,944
Retail, entertainment and other 29,505 27,064
Gross revenues 337,669 347,606
Less-Promotional allowances (24,846) (22,851)
Net revenues 312,823 324,755
Operating costs and expenses:    
Gaming 176,302 175,786
Food and beverage 10,099 10,636
Hotel 3,720 3,393
Retail, entertainment and other 12,776 10,306
Advertising, general and administrative 46,942 46,584
Corporate 9,432 5,733
Gaming and other operations   200,121
Advertising, general and administrative   52,317
Depreciation and amortization 19,118 20,164
(Gain) loss on disposition of assets (1) 133
Severance 0 (179)
Pre-opening 1,162 0
Total operating costs and expenses 279,550 272,556
Income from operations 33,273 52,199
Other income (expense):    
Accretion of discount to the relinquishment liability (551) (1,243)
Interest income 1,644 1,457
Interest expense, net of capitalized interest (38,969) (43,274)
Loss on early extinguishment of debt (62,083) (8)
Loss on interests in subsidiaries 0 0
Other expense, net (704) (945)
Other income (expense), net   504
Total other expense (100,663) (44,013)
Net income (loss) (67,390) 8,186
Loss attributable to non-controlling interests 136 914
Net income (loss) attributable to Mohegan Tribal Gaming Authority (67,254) 9,100
Authority
   
Revenues:    
Gaming 208,474  
Food and beverage 15,924  
Hotel 10,251  
Retail, entertainment and other 27,259  
Gross revenues 261,908  
Less-Promotional allowances (20,267)  
Net revenues 241,641 252,750
Operating costs and expenses:    
Gaming 128,116  
Food and beverage 8,004  
Hotel 3,657  
Retail, entertainment and other 11,932  
Advertising, general and administrative 38,503  
Corporate 3,428  
Gaming and other operations   147,613
Advertising, general and administrative   42,183
Depreciation and amortization 15,532 16,855
(Gain) loss on disposition of assets (1) 133
Severance   (179)
Pre-opening 0  
Total operating costs and expenses 209,171 206,605
Income from operations 32,470 46,145
Other income (expense):    
Accretion of discount to the relinquishment liability (551) (1,243)
Interest income 25  
Interest expense, net of capitalized interest (25,997) (30,115)
Loss on early extinguishment of debt (62,083)  
Loss on interests in subsidiaries 11,117 (5,750)
Other expense, net (2)  
Other income (expense), net   63
Total other expense (99,725)  
Net income (loss) (67,255) 9,100
Loss attributable to non-controlling interests 0 0
Net income (loss) attributable to Mohegan Tribal Gaming Authority (67,255) 9,100
Total Guarantor Subsidiaries
   
Revenues:    
Gaming 66,279 [1]  
Food and beverage 6,795 [1]  
Hotel 441 [1]  
Retail, entertainment and other 2,026 [1]  
Gross revenues 75,541 [1]  
Less-Promotional allowances (4,575) [1]  
Net revenues 70,966 [1] 71,956 [1]
Operating costs and expenses:    
Gaming 48,186 [1]  
Food and beverage 2,095 [1]  
Hotel 535 [1]  
Retail, entertainment and other 845 [1]  
Advertising, general and administrative 8,458 [1]  
Corporate 0 [1]  
Gaming and other operations   52,752 [1]
Advertising, general and administrative   7,551 [1]
Depreciation and amortization 3,421 [1] 3,309 [1]
(Gain) loss on disposition of assets 0 [1] 0 [1]
Severance   0 [1]
Pre-opening 1,162 [1]  
Total operating costs and expenses 64,702 [1] 63,612 [1]
Income from operations 6,264 [1] 8,344 [1]
Other income (expense):    
Accretion of discount to the relinquishment liability 0 [1] 0 [1]
Interest income 984 [1]  
Interest expense, net of capitalized interest (11,317) [1] (10,864) [1]
Loss on early extinguishment of debt 0 [1]  
Loss on interests in subsidiaries 5,307 [1] (879) [1]
Other expense, net 0 [1]  
Other income (expense), net   370 [1]
Total other expense (15,640) [1]  
Net income (loss) (9,376) [1] (3,029) [1]
Loss attributable to non-controlling interests 0 [1] 0 [1]
Net income (loss) attributable to Mohegan Tribal Gaming Authority (9,376) [1] (3,029) [1]
Total Non-Guarantor Subsidiaries and Entities
   
Revenues:    
Gaming 0 [2]  
Food and beverage 0 [2]  
Hotel 0 [2]  
Retail, entertainment and other 752 [2]  
Gross revenues 752 [2]  
Less-Promotional allowances (3) [2]  
Net revenues 749 [2] 353 [2]
Operating costs and expenses:    
Gaming 0 [2]  
Food and beverage 0 [2]  
Hotel 0 [2]  
Retail, entertainment and other 0 [2]  
Advertising, general and administrative 6,045 [2]  
Corporate 0 [2]  
Gaming and other operations   0 [2]
Advertising, general and administrative   2,643 [2]
Depreciation and amortization 165 [2] 0 [2]
(Gain) loss on disposition of assets 0 [2] 0 [2]
Severance   0 [2]
Pre-opening 0 [2]  
Total operating costs and expenses 6,210 [2] 2,643 [2]
Income from operations (5,461) [2] (2,290) [2]
Other income (expense):    
Accretion of discount to the relinquishment liability 0 [2] 0 [2]
Interest income 1,649 [2]  
Interest expense, net of capitalized interest (2,670) [2] (2,661) [2]
Loss on early extinguishment of debt 0 [2]  
Loss on interests in subsidiaries 0 [2] 0 [2]
Other expense, net (702) [2]  
Other income (expense), net   437 [2]
Total other expense (1,723) [2]  
Net income (loss) (7,184) [2] (4,514) [2]
Loss attributable to non-controlling interests 0 [2] 0 [2]
Net income (loss) attributable to Mohegan Tribal Gaming Authority (7,184) [2] (4,514) [2]
Consolidating/Eliminating Adjustments
   
Revenues:    
Gaming 0  
Food and beverage 0  
Hotel 0  
Retail, entertainment and other (532)  
Gross revenues (532)  
Less-Promotional allowances (1)  
Net revenues (533) (304)
Operating costs and expenses:    
Gaming 0  
Food and beverage 0  
Hotel (472)  
Retail, entertainment and other (1)  
Advertising, general and administrative (6,064)  
Corporate 6,004  
Gaming and other operations   (244)
Advertising, general and administrative   (60)
Depreciation and amortization 0 0
(Gain) loss on disposition of assets 0 0
Severance   0
Pre-opening 0  
Total operating costs and expenses (533) (304)
Income from operations 0 0
Other income (expense):    
Accretion of discount to the relinquishment liability 0 0
Interest income (1,014)  
Interest expense, net of capitalized interest 1,015 366
Loss on early extinguishment of debt 0  
Loss on interests in subsidiaries (16,424) 6,629
Other expense, net 0  
Other income (expense), net   (366)
Total other expense 16,425  
Net income (loss) 16,425 6,629
Loss attributable to non-controlling interests 136 914
Net income (loss) attributable to Mohegan Tribal Gaming Authority $ 16,561 $ 7,543
[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.