XML 26 R40.htm IDEA: XBRL DOCUMENT v2.4.0.8
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION - STATEMENTS OF CASH FLOWS (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash flows provided by (used in) operating activities:    
Net income (loss) $ (67,390) $ 8,186
Adjustments to reconcile net income to net cash flows provided by operating activities:    
Depreciation and amortization 19,118 20,164
Accretion of discount to the relinquishment liability 551 1,243
Cash paid for accretion of discount to the relinquishment liability (621) (1,031)
Loss on early extinguishment of debt 58,287 8
Payments of tender offer costs and discounts (48,155) 0
Amortization of debt issuance costs and accretion of bond discounts 2,326 3,021
Provision for losses on receivables 802 1,147
(Gain) loss on disposition of assets (1) 133
Loss from unconsolidated affiliates 696 934
Changes in operating assets and liabilities:    
(Increase) decrease in receivables 3,376 (658)
(Increase) decrease in inventories (1,192) 442
(Increase) decrease in other assets (2,851) 6,508
Increase (decrease) in trade payables 4,739 (2,792)
Increase (decrease) in accrued interest 9,338 (22,331)
Increase (decrease) in other liabilities 8,273 (5,535)
Intercompany transactions and other 0  
Net cash flows provided by (used in) operating activities (12,704) 9,414
Cash flows provided by (used in) investing activities:    
Purchases of property and equipment, net of increase (decrease) in construction payables (15,168) (10,372)
Issuance of third-party loans and advances (382) (661)
Payments received on third-party loans 532 34
Decrease in restricted cash, net 7,518 3,976
Proceeds from asset sales 5 118
Investments in unconsolidated affiliates (29) (4,927)
Intercompany transactions and other 0 (509)
Net cash flows used in investing activities (7,524) (11,832)
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments (69,441) 0
Credit Facility/Line of Credit borrowings 78,794 0
Repayments to Mohegan Tribe (1,375) (2,487)
Repayments of other long-term debt (190,935) 0
Principal portion of relinquishment liability payments (6,034) (5,622)
Distributions to Mohegan Tribe (10,000) (10,000)
Payments of financing fees (12,437) (2,721)
Payments on capital lease obligations (558) (1,662)
Intercompany transactions and other 0 (1,662)
Net cash flows provided by (used in) financing activities 32,206 (23,492)
Net increase (decrease) in cash and cash equivalents 11,978 (25,910)
Cash and cash equivalents at beginning of period 63,624 114,084
Cash and cash equivalents at end of period 75,602 88,174
Credit Facility | Prior Bank Credit Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments (393,000) (1,000)
Credit Facility | Prior Term Loan Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments (222,103) 0
Credit Facility | Bank Credit Facility - Revolving Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments (42,000) 0
Credit Facility/Line of Credit borrowings 56,000 0
Credit Facility | Bank Credit Facility - Term Loan A Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit borrowings 124,343 0
Credit Facility | Bank Credit Facility - Term Loan B Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit borrowings 720,952 0
Authority
   
Cash flows provided by (used in) operating activities:    
Net income (loss) (67,255) 9,100
Adjustments to reconcile net income to net cash flows provided by operating activities:    
Depreciation and amortization 15,532 16,855
Accretion of discount to the relinquishment liability 551 1,243
Cash paid for accretion of discount to the relinquishment liability (621)  
Loss on early extinguishment of debt 58,287  
Payments of tender offer costs and discounts (48,155)  
Amortization of debt issuance costs and accretion of bond discounts 2,246  
Provision for losses on receivables 171  
(Gain) loss on disposition of assets (1)  
Loss from unconsolidated affiliates 2  
Changes in operating assets and liabilities:    
(Increase) decrease in receivables 2,890  
(Increase) decrease in inventories (800)  
(Increase) decrease in other assets (1,158)  
Increase (decrease) in trade payables 2,891  
Increase (decrease) in accrued interest 10,447  
Increase (decrease) in other liabilities 3,248  
Intercompany transactions and other (204)  
Net cash flows provided by (used in) operating activities (21,929) (2,506)
Cash flows provided by (used in) investing activities:    
Purchases of property and equipment, net of increase (decrease) in construction payables (6,526) (5,763)
Issuance of third-party loans and advances 0  
Payments received on third-party loans 532  
Decrease in restricted cash, net (4) 0
Proceeds from asset sales 5  
Investments in unconsolidated affiliates 0 0
Intercompany transactions and other 2,459 19,407
Net cash flows used in investing activities (3,534) 13,644
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments (69,441)  
Credit Facility/Line of Credit borrowings 78,794  
Repayments to Mohegan Tribe 0 0
Repayments of other long-term debt (190,927)  
Principal portion of relinquishment liability payments (6,034) (5,622)
Distributions to Mohegan Tribe (10,000) (10,000)
Payments of financing fees (12,437) (2,525)
Payments on capital lease obligations (558)  
Intercompany transactions and other 0 (16,034)
Net cash flows provided by (used in) financing activities 33,589 (35,181)
Net increase (decrease) in cash and cash equivalents 8,126 (24,043)
Cash and cash equivalents at beginning of period 44,060 91,836
Cash and cash equivalents at end of period 52,186 67,793
Authority | Credit Facility | Prior Bank Credit Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments (393,000) (1,000)
Authority | Credit Facility | Prior Term Loan Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments (222,103)  
Authority | Credit Facility | Bank Credit Facility - Revolving Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments (42,000)  
Credit Facility/Line of Credit borrowings 56,000  
Authority | Credit Facility | Bank Credit Facility - Term Loan A Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit borrowings 124,343  
Authority | Credit Facility | Bank Credit Facility - Term Loan B Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit borrowings 720,952  
Total Guarantor Subsidiaries
   
Cash flows provided by (used in) operating activities:    
Net income (loss) (9,376) [1] (3,029) [1]
Adjustments to reconcile net income to net cash flows provided by operating activities:    
Depreciation and amortization 3,421 [1] 3,309 [1]
Accretion of discount to the relinquishment liability 0 [1] 0 [1]
Cash paid for accretion of discount to the relinquishment liability 0 [1]  
Loss on early extinguishment of debt 0 [1]  
Payments of tender offer costs and discounts 0 [1]  
Amortization of debt issuance costs and accretion of bond discounts 0 [1]  
Provision for losses on receivables (3) [1]  
(Gain) loss on disposition of assets 0 [1]  
Loss from unconsolidated affiliates 0 [1]  
Changes in operating assets and liabilities:    
(Increase) decrease in receivables 434 [1]  
(Increase) decrease in inventories (392) [1]  
(Increase) decrease in other assets (207) [1]  
Increase (decrease) in trade payables 793 [1]  
Increase (decrease) in accrued interest 0 [1]  
Increase (decrease) in other liabilities 3,136 [1]  
Intercompany transactions and other 15,614 [1]  
Net cash flows provided by (used in) operating activities 13,420 [1] 14,880 [1]
Cash flows provided by (used in) investing activities:    
Purchases of property and equipment, net of increase (decrease) in construction payables (1,423) [1] (1,490) [1]
Issuance of third-party loans and advances 0 [1]  
Payments received on third-party loans 0 [1]  
Decrease in restricted cash, net (282) [1] (341) [1]
Proceeds from asset sales 0 [1]  
Investments in unconsolidated affiliates 0 [1] 0 [1]
Intercompany transactions and other (6,885) [1] (4,425) [1]
Net cash flows used in investing activities (8,590) [1] (6,256) [1]
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments 0 [1]  
Credit Facility/Line of Credit borrowings 0 [1]  
Repayments to Mohegan Tribe 0 [1] 0 [1]
Repayments of other long-term debt 0 [1]  
Principal portion of relinquishment liability payments 0 [1] 0 [1]
Distributions to Mohegan Tribe 0 [1] 0 [1]
Payments of financing fees 0 [1] 0 [1]
Payments on capital lease obligations (6) [1]  
Intercompany transactions and other (2,148) [1] (10,405) [1]
Net cash flows provided by (used in) financing activities (2,154) [1] (10,405) [1]
Net increase (decrease) in cash and cash equivalents 2,676 [1] (1,781) [1]
Cash and cash equivalents at beginning of period 18,655 [1] 21,757 [1]
Cash and cash equivalents at end of period 21,331 [1] 19,976 [1]
Total Guarantor Subsidiaries | Credit Facility | Prior Bank Credit Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments 0 [1] 0 [1]
Total Guarantor Subsidiaries | Credit Facility | Prior Term Loan Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments 0 [1]  
Total Guarantor Subsidiaries | Credit Facility | Bank Credit Facility - Revolving Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments 0 [1]  
Credit Facility/Line of Credit borrowings 0 [1]  
Total Guarantor Subsidiaries | Credit Facility | Bank Credit Facility - Term Loan A Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit borrowings 0 [1]  
Total Guarantor Subsidiaries | Credit Facility | Bank Credit Facility - Term Loan B Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit borrowings 0 [1]  
Total Non-Guarantor Subsidiaries and Entities
   
Cash flows provided by (used in) operating activities:    
Net income (loss) (7,184) [2] (4,514) [2]
Adjustments to reconcile net income to net cash flows provided by operating activities:    
Depreciation and amortization 165 [2] 0 [2]
Accretion of discount to the relinquishment liability 0 [2] 0 [2]
Cash paid for accretion of discount to the relinquishment liability 0 [2]  
Loss on early extinguishment of debt 0 [2]  
Payments of tender offer costs and discounts 0 [2]  
Amortization of debt issuance costs and accretion of bond discounts 80 [2]  
Provision for losses on receivables 634 [2]  
(Gain) loss on disposition of assets 0 [2]  
Loss from unconsolidated affiliates 694 [2]  
Changes in operating assets and liabilities:    
(Increase) decrease in receivables (79) [2]  
(Increase) decrease in inventories 0 [2]  
(Increase) decrease in other assets (1,485) [2]  
Increase (decrease) in trade payables 1,055 [2]  
Increase (decrease) in accrued interest (1,109) [2]  
Increase (decrease) in other liabilities 2,026 [2]  
Intercompany transactions and other 1,014 [2]  
Net cash flows provided by (used in) operating activities (4,189) [2] (2,960) [2]
Cash flows provided by (used in) investing activities:    
Purchases of property and equipment, net of increase (decrease) in construction payables (7,219) [2] (3,119) [2]
Issuance of third-party loans and advances (382) [2]  
Payments received on third-party loans 0 [2]  
Decrease in restricted cash, net 7,804 [2] 4,317 [2]
Proceeds from asset sales 0 [2]  
Investments in unconsolidated affiliates (29) [2] (4,927) [2]
Intercompany transactions and other 0 [2] (661) [2]
Net cash flows used in investing activities 174 [2] (4,390) [2]
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments 0 [2]  
Credit Facility/Line of Credit borrowings 0 [2]  
Repayments to Mohegan Tribe (1,375) [2] (2,487) [2]
Repayments of other long-term debt (8) [2]  
Principal portion of relinquishment liability payments 0 [2] 0 [2]
Distributions to Mohegan Tribe 0 [2] 0 [2]
Payments of financing fees 0 [2] (196) [2]
Payments on capital lease obligations 0 [2]  
Intercompany transactions and other 6,574 [2] 9,947 [2]
Net cash flows provided by (used in) financing activities 5,191 [2] 7,264 [2]
Net increase (decrease) in cash and cash equivalents 1,176 [2] (86) [2]
Cash and cash equivalents at beginning of period 909 [2] 491 [2]
Cash and cash equivalents at end of period 2,085 [2] 405 [2]
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Prior Bank Credit Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments 0 [2] 0 [2]
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Prior Term Loan Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments 0 [2]  
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Bank Credit Facility - Revolving Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments 0 [2]  
Credit Facility/Line of Credit borrowings 0 [2]  
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Bank Credit Facility - Term Loan A Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit borrowings 0 [2]  
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Bank Credit Facility - Term Loan B Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit borrowings 0 [2]  
Consolidating/Eliminating Adjustments
   
Cash flows provided by (used in) operating activities:    
Net income (loss) 16,425 6,629
Adjustments to reconcile net income to net cash flows provided by operating activities:    
Depreciation and amortization 0 0
Accretion of discount to the relinquishment liability 0 0
Cash paid for accretion of discount to the relinquishment liability 0  
Loss on early extinguishment of debt 0  
Payments of tender offer costs and discounts 0  
Amortization of debt issuance costs and accretion of bond discounts 0  
Provision for losses on receivables 0  
(Gain) loss on disposition of assets 0  
Loss from unconsolidated affiliates 0  
Changes in operating assets and liabilities:    
(Increase) decrease in receivables 131  
(Increase) decrease in inventories 0  
(Increase) decrease in other assets (1)  
Increase (decrease) in trade payables 0  
Increase (decrease) in accrued interest 0  
Increase (decrease) in other liabilities (137)  
Intercompany transactions and other (16,424)  
Net cash flows provided by (used in) operating activities (6) 0
Cash flows provided by (used in) investing activities:    
Purchases of property and equipment, net of increase (decrease) in construction payables 0 0
Issuance of third-party loans and advances 0  
Payments received on third-party loans 0  
Decrease in restricted cash, net 0 0
Proceeds from asset sales 0  
Investments in unconsolidated affiliates 0 0
Intercompany transactions and other 4,426 (14,830)
Net cash flows used in investing activities 4,426 (14,830)
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments 0  
Credit Facility/Line of Credit borrowings 0  
Repayments to Mohegan Tribe 0 0
Repayments of other long-term debt 0  
Principal portion of relinquishment liability payments 0 0
Distributions to Mohegan Tribe 0 0
Payments of financing fees 0 0
Payments on capital lease obligations 6  
Intercompany transactions and other (4,426) 14,830
Net cash flows provided by (used in) financing activities (4,420) 14,830
Net increase (decrease) in cash and cash equivalents 0 0
Cash and cash equivalents at beginning of period 0 0
Cash and cash equivalents at end of period 0 0
Consolidating/Eliminating Adjustments | Credit Facility | Prior Bank Credit Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments 0 0
Consolidating/Eliminating Adjustments | Credit Facility | Prior Term Loan Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments 0  
Consolidating/Eliminating Adjustments | Credit Facility | Bank Credit Facility - Revolving Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit repayments 0  
Credit Facility/Line of Credit borrowings 0  
Consolidating/Eliminating Adjustments | Credit Facility | Bank Credit Facility - Term Loan A Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit borrowings 0  
Consolidating/Eliminating Adjustments | Credit Facility | Bank Credit Facility - Term Loan B Facility
   
Cash flows provided by (used in) financing activities:    
Credit Facility/Line of Credit borrowings $ 0  
[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.