XML 19 R42.htm IDEA: XBRL DOCUMENT v3.2.0.727
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION - STATEMENTS OF CASH FLOWS (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
Cash flows provided by (used in) operating activities:              
Net income (loss) $ 27,695   $ 13,762 $ 56,654 $ (44,157)    
Adjustments to reconcile net income (loss) to net cash flows provided by (used in) operating activities:              
Depreciation and amortization 19,086   20,070 58,703 60,067    
Relinquishment liability reassessment 0   0 (243) 0    
Accretion of discount to the relinquishment liability 0   552 227 1,654    
Cash paid for accretion of discount to the relinquishment liability       (778) (2,071)    
Loss on early extinguishment of debt       0 58,481    
Payments of tender offer costs and discounts       0 (48,155)    
Amortization of debt issuance costs and accretion of bond discounts       5,757 6,164    
Provision for losses on receivables       3,399 2,953    
Impairment of Project Horizon 0 $ 2,500 0 2,502 0 $ 5,000 $ 58,100
(Gain) loss on disposition of assets       845 (12)    
Loss from unconsolidated affiliates       1,302 794    
Inter-company transactions       0 0    
Changes in operating assets and liabilities:              
Increase in receivables       (282) (5,389)    
Increase in inventories       (972) (1,713)    
Increase in other assets       (6,317) (4,660)    
Increase (decrease) in trade payables       (9,803) 7,671    
Increase in accrued interest       20,059 7,709    
Increase in other liabilities       13,430 8,987    
Net cash flows provided by operating activities       144,483 48,323    
Cash flows provided by (used in) investing activities:              
Purchases of property and equipment, including change in construction payables       (12,081) (28,901)    
Issuance of third-party loans and advances       (2,201) (1,392)    
Payments received on third-party loans       117 606    
(Increase) decrease in restricted cash, net       (782) 14,150    
Proceeds from asset sales       1,577 105    
Investments in the New England Black Wolves       (500) 0    
Investments in unconsolidated affiliates       0 (29)    
Inter-company transactions       0 0    
Net cash flows used in investing activities       (13,870) (15,461)    
Cash flows provided by (used in) financing activities:              
Repayments to Mohegan Tribe       (875) (2,750)    
Repayments of other long-term debt       (9,900) (191,088)    
Principal portion of relinquishment liability payments       (24,400) (29,129)    
Distributions to Mohegan Tribe       (32,500) (32,500)    
Payments of financing fees       0 (12,631)    
Payments on capital lease obligations       (726) (1,709)    
Inter-company transactions       0 0    
Net cash flows used in financing activities       (109,561) (24,828)    
Net increase in cash and cash equivalents       21,052 8,034    
Cash and cash equivalents at beginning of period       49,108 63,624 63,624  
Cash and cash equivalents at end of period 70,160   71,658 70,160 71,658 49,108  
Credit Facility | Bank Credit Facility - Term              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit repayments       0 (393,000)    
Credit Facility | Prior Term Loan Facility              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit repayments       0 (222,103)    
Credit Facility | Senior Secured Credit Facility - Revolving, due June 2018              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings       299,000 193,000    
Credit facility/line of credit repayments       (328,000) (173,000)    
Credit Facility | Senior Secured Credit Facility - Term Loan A              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings       0 124,343    
Credit facility/line of credit repayments       (5,469) (1,563)    
Credit Facility | Senior Secured Credit Facility - Term Loan B              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings       0 720,952    
Credit facility/line of credit repayments       (3,650) (3,650)    
Credit Facility | Line of Credit              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings       332,124 258,415    
Credit facility/line of credit repayments       (335,165) (258,415)    
Authority              
Cash flows provided by (used in) operating activities:              
Net income (loss) 28,134   13,892 57,932 (43,736)    
Adjustments to reconcile net income (loss) to net cash flows provided by (used in) operating activities:              
Depreciation and amortization 15,496   16,397 47,739 49,091    
Relinquishment liability reassessment       (243)      
Accretion of discount to the relinquishment liability     552 227 1,654    
Cash paid for accretion of discount to the relinquishment liability       (778) (2,071)    
Loss on early extinguishment of debt         58,481    
Payments of tender offer costs and discounts         (48,155)    
Amortization of debt issuance costs and accretion of bond discounts       5,518 5,925    
Provision for losses on receivables       447 877    
Impairment of Project Horizon       2,502      
(Gain) loss on disposition of assets       843 (15)    
Loss from unconsolidated affiliates       38 (154)    
Inter-company transactions       (18,858) (6,466)    
Changes in operating assets and liabilities:              
Increase in receivables       1,856 (3,409)    
Increase in inventories       (808) (1,342)    
Increase in other assets       (876) 992    
Increase (decrease) in trade payables       (6,448) 6,288    
Increase in accrued interest       19,622 9,114    
Increase in other liabilities       13,501 1,231    
Net cash flows provided by operating activities       122,214 28,305    
Cash flows provided by (used in) investing activities:              
Purchases of property and equipment, including change in construction payables       (8,799) (14,680)    
Issuance of third-party loans and advances       0 0    
Payments received on third-party loans       117 606    
(Increase) decrease in restricted cash, net       (27) 44    
Proceeds from asset sales       1,577 105    
Investments in the New England Black Wolves       0      
Investments in unconsolidated affiliates         0    
Inter-company transactions       8,558 19,812    
Net cash flows used in investing activities       1,426 5,887    
Cash flows provided by (used in) financing activities:              
Repayments to Mohegan Tribe       0 0    
Repayments of other long-term debt       (9,844) (191,049)    
Principal portion of relinquishment liability payments       (24,400) (29,129)    
Distributions to Mohegan Tribe       (32,500) (32,500)    
Payments of financing fees         (12,631)    
Payments on capital lease obligations       (726) (1,709)    
Inter-company transactions       0 0    
Net cash flows used in financing activities       (108,630) (22,039)    
Net increase in cash and cash equivalents       15,010 12,153    
Cash and cash equivalents at beginning of period       33,939 44,060 44,060  
Cash and cash equivalents at end of period 48,949   56,213 48,949 56,213 33,939  
Authority | Credit Facility | Bank Credit Facility - Term              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit repayments         (393,000)    
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 | Senior Secured Credit Facility - Revolving, due June 2018              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings       299,000 193,000    
Credit facility/line of credit repayments       (328,000) (173,000)    
Authority | Credit Facility | Senior Secured Credit Facility - Term Loan A              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings         124,343    
Credit facility/line of credit repayments       (5,469) (1,563)    
Authority | Credit Facility | Senior Secured Credit Facility - Term Loan B              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings         720,952    
Credit facility/line of credit repayments       (3,650) (3,650)    
Authority | Credit Facility | Line of Credit              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings       332,124 258,415    
Credit facility/line of credit repayments       (335,165) (258,415)    
Total Guarantor Subsidiaries              
Cash flows provided by (used in) operating activities:              
Net income (loss) 1,631 [1]   (3,517) [2] (4,321) [3],[4] (22,024) [5],[6]    
Adjustments to reconcile net income (loss) to net cash flows provided by (used in) operating activities:              
Depreciation and amortization 3,306 [1]   3,420 [2] 10,113 [3],[4] 10,318 [5],[6]    
Relinquishment liability reassessment [4]       0      
Accretion of discount to the relinquishment liability     0 [2] 0 [3],[4] 0 [5],[6]    
Cash paid for accretion of discount to the relinquishment liability       0 [3] 0 [5]    
Loss on early extinguishment of debt [5]         0    
Payments of tender offer costs and discounts [5]         0    
Amortization of debt issuance costs and accretion of bond discounts       0 [3] 0 [5]    
Provision for losses on receivables       270 [3] 183 [5]    
Impairment of Project Horizon [4]       0      
(Gain) loss on disposition of assets       2 [3] 3 [5]    
Loss from unconsolidated affiliates       0 [3] 0 [5]    
Inter-company transactions       31,889 [3] 46,421 [5]    
Changes in operating assets and liabilities:              
Increase in receivables       (1,980) [3] (1,849) [5]    
Increase in inventories       (164) [3] (371) [5]    
Increase in other assets       (237) [3] (229) [5]    
Increase (decrease) in trade payables       (3,394) [3] 1,382 [5]    
Increase in accrued interest       0 [3] 0 [5]    
Increase in other liabilities       5,399 [3] 2,562 [5]    
Net cash flows provided by operating activities       37,577 [3] 36,396 [5]    
Cash flows provided by (used in) investing activities:              
Purchases of property and equipment, including change in construction payables       (2,698) [3] (3,382) [5]    
Issuance of third-party loans and advances       0 [3] 0 [5]    
Payments received on third-party loans       0 [3] 0 [5]    
(Increase) decrease in restricted cash, net       (716) [3] 2,063 [5]    
Proceeds from asset sales       0 [3] 0 [5]    
Investments in the New England Black Wolves [3]       0      
Investments in unconsolidated affiliates [5]         0    
Inter-company transactions       (14,915) [3] (21,079) [5]    
Net cash flows used in investing activities       (18,329) [3] (22,398) [5]    
Cash flows provided by (used in) financing activities:              
Repayments to Mohegan Tribe       0 [3] 0 [5]    
Repayments of other long-term debt       0 [3] 0 [5]    
Principal portion of relinquishment liability payments       0 [3] 0 [5]    
Distributions to Mohegan Tribe       0 [3] 0 [5]    
Payments of financing fees [5]         0    
Payments on capital lease obligations       (37) [3] (28) [5]    
Inter-company transactions       (13,855) [3] (20,728) [5]    
Net cash flows used in financing activities       (13,892) [3] (20,756) [5]    
Net increase in cash and cash equivalents       5,356 [3] (6,758) [5]    
Cash and cash equivalents at beginning of period       14,767 [3],[7] 18,655 [5] 18,655 [5]  
Cash and cash equivalents at end of period 20,123 [3],[8]   11,897 [5] 20,123 [3],[8] 11,897 [5] 14,767 [3],[7]  
Total Guarantor Subsidiaries | Credit Facility | Bank Credit Facility - Term              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit repayments [5]         0    
Total Guarantor Subsidiaries | Credit Facility | Prior Term Loan Facility              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit repayments [5]         0    
Total Guarantor Subsidiaries | Credit Facility | Senior Secured Credit Facility - Revolving, due June 2018              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings       0 [3] 0 [5]    
Credit facility/line of credit repayments       0 [3] 0 [5]    
Total Guarantor Subsidiaries | Credit Facility | Senior Secured Credit Facility - Term Loan A              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings [5]         0    
Credit facility/line of credit repayments       0 [3] 0 [5]    
Total Guarantor Subsidiaries | Credit Facility | Senior Secured Credit Facility - Term Loan B              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings [5]         0    
Credit facility/line of credit repayments       0 [3] 0 [5]    
Total Guarantor Subsidiaries | Credit Facility | Line of Credit              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings       0 [3] 0 [5]    
Credit facility/line of credit repayments       0 [3] 0 [5]    
Total Non-Guarantor Subsidiaries and Entities              
Cash flows provided by (used in) operating activities:              
Net income (loss) (4,721) [9]   (6,061) [10] (14,796) [11],[12] (21,781) [13],[14]    
Adjustments to reconcile net income (loss) to net cash flows provided by (used in) operating activities:              
Depreciation and amortization 284 [9]   253 [10] 851 [11],[12] 658 [13],[14]    
Relinquishment liability reassessment [11]       0      
Accretion of discount to the relinquishment liability     0 [10] 0 [11],[12] 0 [13],[14]    
Cash paid for accretion of discount to the relinquishment liability       0 [11] 0 [13]    
Loss on early extinguishment of debt [13]         0    
Payments of tender offer costs and discounts [13]         0    
Amortization of debt issuance costs and accretion of bond discounts       239 [11] 239 [13]    
Provision for losses on receivables       2,682 [11] 1,893 [13]    
Impairment of Project Horizon       0      
(Gain) loss on disposition of assets       0 [11] 0 [13]    
Loss from unconsolidated affiliates       1,264 [11] 948 [13]    
Inter-company transactions       4,800 [11] 3,423 [13]    
Changes in operating assets and liabilities:              
Increase in receivables       (810) [11] (688) [13]    
Increase in inventories       0 [11] 0 [13]    
Increase in other assets       (5,170) [11] (5,387) [13]    
Increase (decrease) in trade payables       39 [11] 1 [13]    
Increase in accrued interest       437 [11] (1,405) [13]    
Increase in other liabilities       (4,844) [11] 5,749 [13]    
Net cash flows provided by operating activities       (15,308) [11] (16,350) [13]    
Cash flows provided by (used in) investing activities:              
Purchases of property and equipment, including change in construction payables       (584) [11] (10,839) [13]    
Issuance of third-party loans and advances       (2,201) [11] (1,392) [13]    
Payments received on third-party loans       0 [11] 0 [13]    
(Increase) decrease in restricted cash, net       (39) [11] 12,043 [13]    
Proceeds from asset sales       0 [11] 0 [13]    
Investments in the New England Black Wolves [11]       (500)      
Investments in unconsolidated affiliates [13]         (29)    
Inter-company transactions       37 [11] 0 [13]    
Net cash flows used in investing activities       (3,287) [11] (217) [13]    
Cash flows provided by (used in) financing activities:              
Repayments to Mohegan Tribe       (875) [11] (2,750) [13]    
Repayments of other long-term debt       (56) [11] (39) [13]    
Principal portion of relinquishment liability payments       0 [11] 0 [13]    
Distributions to Mohegan Tribe       0 [11] 0 [13]    
Payments of financing fees [13]         0    
Payments on capital lease obligations       0 [11] 0 [13]    
Inter-company transactions       20,212 [11] 21,995 [13]    
Net cash flows used in financing activities       19,281 [11] 19,206 [13]    
Net increase in cash and cash equivalents       686 [11] 2,639 [13]    
Cash and cash equivalents at beginning of period       402 [11],[15] 909 [13] 909 [13]  
Cash and cash equivalents at end of period 1,088 [11],[16]   3,548 [13] 1,088 [11],[16] 3,548 [13] 402 [11],[15]  
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Bank Credit Facility - Term              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit repayments [13]         0    
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 [13]         0    
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Senior Secured Credit Facility - Revolving, due June 2018              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings       0 [11] 0 [13]    
Credit facility/line of credit repayments       0 [11] 0 [13]    
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Senior Secured Credit Facility - Term Loan A              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings [13]         0    
Credit facility/line of credit repayments       0 [11] 0 [13]    
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Senior Secured Credit Facility - Term Loan B              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings [13]         0    
Credit facility/line of credit repayments       0 [11] 0 [13]    
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Line of Credit              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings       0 [11] 0 [13]    
Credit facility/line of credit repayments       0 [11] 0 [13]    
Consolidating/Eliminating Adjustments              
Cash flows provided by (used in) operating activities:              
Net income (loss) 2,651   $ 9,448 17,839 43,384    
Adjustments to reconcile net income (loss) to net cash flows provided by (used in) operating activities:              
Depreciation and amortization 0     0 0    
Relinquishment liability reassessment       0      
Accretion of discount to the relinquishment liability     $ 0 0 0    
Cash paid for accretion of discount to the relinquishment liability       0 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 0    
Provision for losses on receivables       0 0    
Impairment of Project Horizon       0      
(Gain) loss on disposition of assets       0 0    
Loss from unconsolidated affiliates       0 0    
Inter-company transactions       (17,831) (43,378)    
Changes in operating assets and liabilities:              
Increase in receivables       652 557    
Increase in inventories       0 0    
Increase in other assets       (34) (36)    
Increase (decrease) in trade payables       0 0    
Increase in accrued interest       0 0    
Increase in other liabilities       (626) (555)    
Net cash flows provided by operating activities       0 (28)    
Cash flows provided by (used in) investing activities:              
Purchases of property and equipment, including change in construction payables       0 0    
Issuance of third-party loans and advances       0 0    
Payments received on third-party loans       0 0    
(Increase) decrease in restricted cash, net       0 0    
Proceeds from asset sales       0 0    
Investments in the New England Black Wolves       0      
Investments in unconsolidated affiliates         0    
Inter-company transactions       6,320 1,267    
Net cash flows used in investing activities       6,320 1,267    
Cash flows provided by (used in) financing activities:              
Repayments to Mohegan Tribe       0 0    
Repayments of other long-term debt       0 0    
Principal portion of relinquishment liability payments       0 0    
Distributions to Mohegan Tribe       0 0    
Payments of financing fees         0    
Payments on capital lease obligations       37 28    
Inter-company transactions       (6,357) (1,267)    
Net cash flows used in financing activities       (6,320) (1,239)    
Net increase in cash and cash equivalents       0 0    
Cash and cash equivalents at beginning of period       0 0 0  
Cash and cash equivalents at end of period $ 0   $ 0 0 0 $ 0  
Consolidating/Eliminating Adjustments | Credit Facility | Bank Credit Facility - Term              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit repayments         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 | Senior Secured Credit Facility - Revolving, due June 2018              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings       0 0    
Credit facility/line of credit repayments       0 0    
Consolidating/Eliminating Adjustments | Credit Facility | Senior Secured Credit Facility - Term Loan A              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings         0    
Credit facility/line of credit repayments       0 0    
Consolidating/Eliminating Adjustments | Credit Facility | Senior Secured Credit Facility - Term Loan B              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings         0    
Credit facility/line of credit repayments       0 0    
Consolidating/Eliminating Adjustments | Credit Facility | Line of Credit              
Cash flows provided by (used in) financing activities:              
Credit facility/line of credit borrowings       0 0    
Credit facility/line of credit repayments       $ 0 $ 0    
[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 the Pocono Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming.
[8] Includes the Pocono Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming.
[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 Mohegan Lacrosse, MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.
[13] Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.
[14] Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.
[15] Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.
[16] Includes Mohegan Lacrosse, MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.