XML 54 R41.htm IDEA: XBRL DOCUMENT v3.2.0.727
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION - STATEMENTS OF INCOME (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Jun. 30, 2015
Mar. 31, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Sep. 30, 2014
Sep. 30, 2010
Revenues:              
Gaming $ 284,713   $ 284,801 $ 837,463 $ 837,954    
Food and beverage 23,021   23,273 66,811 68,605    
Hotel 12,700   12,160 37,199 34,763    
Retail, entertainment and other 29,825   31,542 82,231 87,065    
Gross revenues 350,259   351,776 1,023,704 1,028,387    
Less-Promotional allowances (25,220)   (25,440) (71,510) (72,545)    
Net revenues 325,039   326,336 952,194 955,842    
Operating costs and expenses:              
Gaming 164,229   171,533 485,994 513,574    
Food and beverage 10,323   10,359 31,363 31,207    
Hotel 3,788   3,950 10,767 11,744    
Retail, entertainment and other 12,447   13,318 34,268 37,446    
Advertising, general and administrative 46,522   48,929 140,946 143,740    
Corporate 7,119   9,259 23,400 29,551    
Depreciation and amortization 19,086   20,070 58,703 60,067    
(Gain) loss on disposition of assets 26   (64) 845 (12)    
Severance 0   0 3,370 0    
Impairment of Project Horizon 0 $ 2,500 0 2,502 0 $ 5,000 $ 58,100
Relinquishment liability reassessment 0   0 (243) 0    
Pre-opening 0   0 0 1,187    
Total operating costs and expenses 263,540   277,354 791,915 828,504    
Income from operations 61,499   48,982 160,279 127,338    
Other income (expense):              
Accretion of discount to the relinquishment liability 0   (552) (227) (1,654)    
Interest income 1,906   1,701 5,554 4,947    
Interest expense, net of capitalized interest (35,660)   (36,426) (107,692) (111,692)    
Loss on early extinguishment of debt 0   (2) 0 (62,277)    
Loss on interests in subsidiaries 0   0 0 0    
Other income (expense), net (50)   59 (1,260) (819)    
Total other expense (33,804)   (35,220) (103,625) (171,495)    
Net income (loss) 27,695   13,762 56,654 (44,157)    
Loss attributable to non-controlling interests 439   130 1,278 421    
Net income (loss) attributable to Mohegan Tribal Gaming Authority 28,134   13,892 57,932 (43,736)    
Authority              
Revenues:              
Gaming 213,199   213,600 635,777 632,604    
Food and beverage 15,378   15,512 45,708 46,881    
Hotel 11,222   10,855 33,141 31,870    
Retail, entertainment and other 24,556   24,888 71,169 75,835    
Gross revenues 264,355   264,855 785,795 787,190    
Less-Promotional allowances (19,386)   (18,959) (55,536) (56,186)    
Net revenues 244,969   245,896 730,259 731,004    
Operating costs and expenses:              
Gaming 113,712   120,236 341,772 364,858    
Food and beverage 7,981   7,921 25,191 24,660    
Hotel 3,517   3,809 10,248 11,435    
Retail, entertainment and other 10,475   11,961 29,322 34,149    
Advertising, general and administrative 37,970   39,261 116,711 117,579    
Corporate 3,269   3,598 12,471 10,071    
Depreciation and amortization 15,496   16,397 47,739 49,091    
(Gain) loss on disposition of assets 26   (66) 843 (15)    
Severance       3,244      
Impairment of Project Horizon       2,502      
Relinquishment liability reassessment       (243)      
Pre-opening         0    
Total operating costs and expenses 192,446   203,117 589,800 611,828    
Income from operations 52,523   42,779 140,459 119,176    
Other income (expense):              
Accretion of discount to the relinquishment liability     (552) (227) (1,654)    
Interest income 10   20 32 65    
Interest expense, net of capitalized interest (23,563)   (23,953) (71,260) (73,242)    
Loss on early extinguishment of debt     (2)   (62,277)    
Loss on interests in subsidiaries (832)   (4,426) (11,079) (25,945)    
Other income (expense), net (4)   26 7 141    
Total other expense (24,389)   (28,887) (82,527) (162,912)    
Net income (loss) 28,134   13,892 57,932 (43,736)    
Loss attributable to non-controlling interests 0   0 0 0    
Net income (loss) attributable to Mohegan Tribal Gaming Authority 28,134   13,892 57,932 (43,736)    
Total Guarantor Subsidiaries              
Revenues:              
Gaming 71,514 [1]   71,201 [2] 201,686 [3] 205,350 [4]    
Food and beverage 7,615 [1]   7,761 [2] 20,983 [3] 21,724 [4]    
Hotel 1,478 [1]   1,305 [2] 4,058 [3] 2,893 [4]    
Retail, entertainment and other 4,716 [1]   6,359 [2] 9,167 [3] 10,484 [4]    
Gross revenues 85,323 [1]   86,626 [2] 235,894 [3] 240,451 [4]    
Less-Promotional allowances (5,095) [1]   (5,500) [2] (14,892) [3] (15,367) [4]    
Net revenues 80,228 [1]   81,126 [2] 221,002 [3] 225,084 [4]    
Operating costs and expenses:              
Gaming 50,517 [1]   51,297 [2] 144,222 [3] 148,716 [4]    
Food and beverage 2,342 [1]   2,438 [2] 6,172 [3] 6,547 [4]    
Hotel 1,484 [1]   1,354 [2] 4,158 [3] 3,207 [4]    
Retail, entertainment and other 2,027 [1]   2,309 [2] 3,653 [3] 4,251 [4]    
Advertising, general and administrative 8,809 [1]   9,709 [2] 24,698 [3] 26,240 [4]    
Corporate 0 [1]   0 [2] 0 [3] 0 [4]    
Depreciation and amortization 3,306 [1]   3,420 [2] 10,113 [3],[5] 10,318 [4],[6]    
(Gain) loss on disposition of assets 0 [1]   2 [2] 2 [3] 3 [4]    
Severance [3]       126      
Impairment of Project Horizon [3]       0      
Relinquishment liability reassessment [3]       0      
Pre-opening [4]         1,187    
Total operating costs and expenses 68,485 [1]   70,529 [2] 193,144 [3] 200,469 [4]    
Income from operations 11,743 [1]   10,597 [2] 27,858 [3] 24,615 [4]    
Other income (expense):              
Accretion of discount to the relinquishment liability     0 [2] 0 [3],[5] 0 [4],[6]    
Interest income 1,663 [1]   1,300 [2] 4,636 [3] 3,397 [4]    
Interest expense, net of capitalized interest (9,956) [1]   (10,392) [2] (30,055) [3] (32,597) [4]    
Loss on early extinguishment of debt     0 [2]   0 [4]    
Loss on interests in subsidiaries (1,819) [1]   (5,022) [2] (6,760) [3] (17,439) [4]    
Other income (expense), net 0 [1]   0 [2] 0 [3] 0 [4]    
Total other expense (10,112) [1]   (14,114) [2] (32,179) [3] (46,639) [4]    
Net income (loss) 1,631 [1]   (3,517) [2] (4,321) [3],[5] (22,024) [4],[6]    
Loss attributable to non-controlling interests 0 [1]   0 [2] 0 [3] 0 [4]    
Net income (loss) attributable to Mohegan Tribal Gaming Authority 1,631 [1]   (3,517) [2] (4,321) [3] (22,024) [4]    
Total Non-Guarantor Subsidiaries and Entities              
Revenues:              
Gaming 0 [7]   0 [8] 0 [9] 0 [10]    
Food and beverage 28 [7]   0 [8] 120 [9] 0 [10]    
Hotel 0 [7]   0 [8] 0 [9] 0 [10]    
Retail, entertainment and other 1,826 [7]   1,568 [8] 5,714 [9] 3,824 [10]    
Gross revenues 1,854 [7]   1,568 [8] 5,834 [9] 3,824 [10]    
Less-Promotional allowances (6) [7]   (6) [8] (9) [9] (15) [10]    
Net revenues 1,848 [7]   1,562 [8] 5,825 [9] 3,809 [10]    
Operating costs and expenses:              
Gaming 0 [7]   0 [8] 0 [9] 0 [10]    
Food and beverage 0 [7]   0 [8] 0 [9] 0 [10]    
Hotel 0 [7]   0 [8] 0 [9] 0 [10]    
Retail, entertainment and other 678 [7]   0 [8] 2,366 [9] 0 [10]    
Advertising, general and administrative 3,653 [7]   5,703 [8] 10,646 [9] 19,604 [10]    
Corporate 0 [7]   0 [8] 0 [9] 0 [10]    
Depreciation and amortization 284 [7]   253 [8] 851 [9],[11] 658 [10],[12]    
(Gain) loss on disposition of assets 0 [7]   0 [8] 0 [9] 0 [10]    
Severance [9]       0      
Impairment of Project Horizon       0      
Relinquishment liability reassessment [11]       0      
Pre-opening [10]         0    
Total operating costs and expenses 4,615 [7]   5,956 [8] 13,863 [9] 20,262 [10]    
Income from operations (2,767) [7]   (4,394) [8] (8,038) [9] (16,453) [10]    
Other income (expense):              
Accretion of discount to the relinquishment liability     0 [8] 0 [9],[11] 0 [10],[12]    
Interest income 1,961 [7]   1,763 [8] 5,813 [9] 5,100 [10]    
Interest expense, net of capitalized interest (3,869) [7]   (3,463) [8] (11,304) [9] (9,468) [10]    
Loss on early extinguishment of debt     0 [8]   0 [10]    
Loss on interests in subsidiaries 0 [7]   0 [8] 0 [9] 0 [10]    
Other income (expense), net (46) [7]   33 [8] (1,267) [9] (960) [10]    
Total other expense (1,954) [7]   (1,667) [8] (6,758) [9] (5,328) [10]    
Net income (loss) (4,721) [7]   (6,061) [8] (14,796) [9],[11] (21,781) [10],[12]    
Loss attributable to non-controlling interests 217 [7]   0 [8] 677 [9] 0 [10]    
Net income (loss) attributable to Mohegan Tribal Gaming Authority (4,504) [7]   (6,061) [8] (14,119) [9] (21,781) [10]    
Consolidating/Eliminating Adjustments              
Revenues:              
Gaming 0   0 0 0    
Food and beverage 0   0 0 0    
Hotel 0   0 0 0    
Retail, entertainment and other (1,273)   (1,273) (3,819) (3,078)    
Gross revenues (1,273)   (1,273) (3,819) (3,078)    
Less-Promotional allowances (733)   (975) (1,073) (977)    
Net revenues (2,006)   (2,248) (4,892) (4,055)    
Operating costs and expenses:              
Gaming 0   0 0 0    
Food and beverage 0   0 0 0    
Hotel (1,213)   (1,213) (3,639) (2,898)    
Retail, entertainment and other (733)   (952) (1,073) (954)    
Advertising, general and administrative (3,910)   (5,744) (11,109) (19,683)    
Corporate 3,850   $ 5,661 10,929 19,480    
Depreciation and amortization 0     0 0    
(Gain) loss on disposition of assets 0     0 0    
Severance       0      
Impairment of Project Horizon       0      
Relinquishment liability reassessment       0      
Pre-opening         0    
Total operating costs and expenses (2,006)   $ (2,248) (4,892) (4,055)    
Income from operations 0   0 0 0    
Other income (expense):              
Accretion of discount to the relinquishment liability     0 0 0    
Interest income (1,728)   (1,382) (4,927) (3,615)    
Interest expense, net of capitalized interest 1,728   1,382 4,927 3,615    
Loss on early extinguishment of debt     0   0    
Loss on interests in subsidiaries 2,651   9,448 17,839 43,384    
Other income (expense), net 0   0 0 0    
Total other expense 2,651   9,448 17,839 43,384    
Net income (loss) 2,651   9,448 17,839 43,384    
Loss attributable to non-controlling interests 222   130 601 421    
Net income (loss) attributable to Mohegan Tribal Gaming Authority $ 2,873   $ 9,578 $ 18,440 $ 43,805    
[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 the Pocono Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming.
[6] Includes the Pocono Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming.
[7] Includes Mohegan Lacrosse, 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.
[9] Includes Mohegan Lacrosse, MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.
[10] Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.
[11] Includes Mohegan Lacrosse, MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.
[12] Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.