XML 29 R40.htm IDEA: XBRL DOCUMENT v3.2.0.727
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION - BALANCE SHEETS (Details) - USD ($)
$ in Thousands
Jun. 30, 2015
Mar. 31, 2015
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Sep. 30, 2013
Current assets:            
Cash and cash equivalents $ 70,160   $ 49,108 $ 71,658   $ 63,624
Restricted cash 4,786   675      
Receivables, net 30,273   30,640      
Inventories 15,516   14,544      
Other current assets 17,977   16,997      
Total current assets 138,712   111,964      
Non-current assets:            
Property and equipment, net 1,349,997   1,424,068      
Goodwill 39,459   39,459      
Other intangible assets, net 406,856   405,109      
Other assets, net 96,322   75,360      
Inter-company receivables 0   0      
Investment in subsidiaries 0   0      
Total assets 2,031,346   2,055,960      
Current liabilities:            
Current portion of long-term debt 19,366   29,308      
Current portion of relinquishment liability 0   25,194      
Due to Mohegan Tribe 5,875   2,250      
Current portion of capital leases 816   793      
Trade payables 14,146   24,086      
Construction payables 2,530   5,832      
Accrued interest payable 28,718   8,659      
Other current liabilities 146,735   127,175      
Total current liabilities 218,186   223,297      
Non-current liabilities:            
Long-term debt, net of current portion 1,635,288   1,675,958      
Due to Mohegan Tribe, net of current portion 18,920   23,420      
Capital leases, net of current portion 1,730   2,345      
Other long-term liabilities 7,166   6,113      
Inter-company payables 0   0      
Accumulated losses in excess of investment in subsidiaries 0   0      
Total liabilities 1,881,290   1,931,133      
Capital:            
Retained earnings 150,490   125,058      
Mohegan Tribal Gaming Authority capital 150,490   125,058      
Non-controlling interests (434)   (231)      
Total capital 150,056 $ 134,861 124,827 122,728 $ 121,466 199,385
Total liabilities and capital 2,031,346   2,055,960      
Authority            
Current assets:            
Cash and cash equivalents 48,949   33,939 56,213   44,060
Restricted cash 63   47      
Receivables, net 25,337   27,537      
Inventories 14,147   13,339      
Other current assets 16,580   15,559      
Total current assets 105,076   90,421      
Non-current assets:            
Property and equipment, net 1,096,661   1,142,363      
Goodwill 0   0      
Other intangible assets, net 120,309   120,395      
Other assets, net 24,869   28,625      
Inter-company receivables 247,979   228,122      
Investment in subsidiaries 316,094   325,651      
Total assets 1,910,988   1,935,577      
Current liabilities:            
Current portion of long-term debt 18,757   28,893      
Current portion of relinquishment liability     25,194      
Due to Mohegan Tribe 0   0      
Current portion of capital leases 816   793      
Trade payables 12,311   18,893      
Construction payables 2,170   4,411      
Accrued interest payable 25,347   5,725      
Other current liabilities 107,025   90,684      
Total current liabilities 166,426   174,593      
Non-current liabilities:            
Long-term debt, net of current portion 1,589,963   1,630,958      
Due to Mohegan Tribe, net of current portion 0   0      
Capital leases, net of current portion 1,730   2,345      
Other long-term liabilities 2,063   2,307      
Inter-company payables 0   0      
Accumulated losses in excess of investment in subsidiaries 0   0      
Total liabilities 1,760,182   1,810,203      
Capital:            
Retained earnings 150,806   125,374      
Mohegan Tribal Gaming Authority capital 150,806   125,374      
Non-controlling interests 0   0      
Total capital 150,806   125,374      
Total liabilities and capital 1,910,988   1,935,577      
Total Guarantor Subsidiaries            
Current assets:            
Cash and cash equivalents 20,123 [1],[2]   14,767 [2],[3] 11,897 [4]   18,655 [4]
Restricted cash 4,316 [1]   628 [3]      
Receivables, net 4,347 [1]   2,637 [3]      
Inventories 1,369 [1]   1,205 [3]      
Other current assets 1,339 [1]   1,182 [3]      
Total current assets 31,494 [1]   20,419 [3]      
Non-current assets:            
Property and equipment, net 214,402 [1]   222,425 [3]      
Goodwill 39,459 [1]   39,459 [3]      
Other intangible assets, net 284,492 [1]   284,714 [3]      
Other assets, net 4,040 [1]   3,970 [3]      
Inter-company receivables 85,486 [1]   65,981 [3]      
Investment in subsidiaries 0 [1]   0 [3]      
Total assets 659,373 [1]   636,968 [3]      
Current liabilities:            
Current portion of long-term debt 0 [1]   0 [3]      
Current portion of relinquishment liability [3]     0      
Due to Mohegan Tribe 0 [1]   0 [3]      
Current portion of capital leases 47 [1]   58 [3]      
Trade payables 1,787 [1]   5,181 [3]      
Construction payables 260 [1]   794 [3]      
Accrued interest payable 0 [1]   0 [3]      
Other current liabilities 37,875 [1]   29,504 [3]      
Total current liabilities 39,969 [1]   35,537 [3]      
Non-current liabilities:            
Long-term debt, net of current portion 0 [1]   0 [3]      
Due to Mohegan Tribe, net of current portion 0 [1]   0 [3]      
Capital leases, net of current portion 5,781 [1]   6,111 [3]      
Other long-term liabilities 0 [1]   0 [3]      
Inter-company payables 241,094 [1]   225,269 [3]      
Accumulated losses in excess of investment in subsidiaries 38,440 [1]   31,680 [3]      
Total liabilities 325,284 [1]   298,597 [3]      
Capital:            
Retained earnings 334,089 [1]   338,371 [3]      
Mohegan Tribal Gaming Authority capital 334,089 [1]   338,371 [3]      
Non-controlling interests 0 [1]   0 [3]      
Total capital 334,089 [1]   338,371 [3]      
Total liabilities and capital 659,373 [1]   636,968 [3]      
Total Non-Guarantor Subsidiaries and Entities            
Current assets:            
Cash and cash equivalents 1,088 [5],[6]   402 [6],[7] 3,548 [8]   909 [8]
Restricted cash 407 [5]   0 [7]      
Receivables, net 2,025 [5]   1,287 [7]      
Inventories 0 [5]   0 [7]      
Other current assets 58 [5]   256 [7]      
Total current assets 3,578 [5]   1,945 [7]      
Non-current assets:            
Property and equipment, net 38,934 [5]   59,280 [7]      
Goodwill 0 [5]   0 [7]      
Other intangible assets, net 2,055 [5]   0 [7]      
Other assets, net 73,387 [5]   49,077 [7]      
Inter-company receivables 44 [5]   0 [7]      
Investment in subsidiaries 0 [5]   0 [7]      
Total assets 117,998 [5]   110,302 [7]      
Current liabilities:            
Current portion of long-term debt 609 [5]   415 [7]      
Current portion of relinquishment liability [7]     0      
Due to Mohegan Tribe 5,875 [5]   2,250 [7]      
Current portion of capital leases 0 [5]   0 [7]      
Trade payables 48 [5]   12 [7]      
Construction payables 100 [5]   627 [7]      
Accrued interest payable 3,371 [5]   2,934 [7]      
Other current liabilities 3,224 [5]   7,750 [7]      
Total current liabilities 13,227 [5]   13,988 [7]      
Non-current liabilities:            
Long-term debt, net of current portion 45,325 [5]   45,000 [7]      
Due to Mohegan Tribe, net of current portion 18,920 [5]   23,420 [7]      
Capital leases, net of current portion 0 [5]   0 [7]      
Other long-term liabilities 5,103 [5]   3,806 [7]      
Inter-company payables 92,415 [5]   68,834 [7]      
Accumulated losses in excess of investment in subsidiaries 0 [5]   0 [7]      
Total liabilities 174,990 [5]   155,048 [7]      
Capital:            
Retained earnings (57,390) [5]   (44,746) [7]      
Mohegan Tribal Gaming Authority capital (57,390) [5]   (44,746) [7]      
Non-controlling interests 398 [5]   0 [7]      
Total capital (56,992) [5]   (44,746) [7]      
Total liabilities and capital 117,998 [5]   110,302 [7]      
Consolidating/Eliminating Adjustments            
Current assets:            
Cash and cash equivalents 0   0 $ 0   $ 0
Restricted cash 0   0      
Receivables, net (1,436)   (821)      
Inventories 0   0      
Other current assets 0   0      
Total current assets (1,436)   (821)      
Non-current assets:            
Property and equipment, net 0   0      
Goodwill 0   0      
Other intangible assets, net 0   0      
Other assets, net (5,974)   (6,312)      
Inter-company receivables (333,509)   (294,103)      
Investment in subsidiaries (316,094)   (325,651)      
Total assets (657,013)   (626,887)      
Current liabilities:            
Current portion of long-term debt 0   0      
Current portion of relinquishment liability     0      
Due to Mohegan Tribe 0   0      
Current portion of capital leases (47)   (58)      
Trade payables 0   0      
Construction payables 0   0      
Accrued interest payable 0   0      
Other current liabilities (1,389)   (763)      
Total current liabilities (1,436)   (821)      
Non-current liabilities:            
Long-term debt, net of current portion 0   0      
Due to Mohegan Tribe, net of current portion 0   0      
Capital leases, net of current portion (5,781)   (6,111)      
Other long-term liabilities 0   0      
Inter-company payables (333,509)   (294,103)      
Accumulated losses in excess of investment in subsidiaries (38,440)   (31,680)      
Total liabilities (379,166)   (332,715)      
Capital:            
Retained earnings (277,015)   (293,941)      
Mohegan Tribal Gaming Authority capital (277,015)   (293,941)      
Non-controlling interests (832)   (231)      
Total capital (277,847)   (294,172)      
Total liabilities and capital $ (657,013)   $ (626,887)      
[1] Includes the Pocono Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming.
[2] Includes the Pocono Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming.
[3] Includes the Pocono Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming.
[4] Includes the Pocono Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming.
[5] Includes Mohegan Lacrosse, MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.
[6] Includes Mohegan Lacrosse, MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.
[7] Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.
[8] Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.