XML 49 R38.htm IDEA: XBRL DOCUMENT v3.3.1.900
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION - STATEMENTS OF CASH FLOWS (Details) - USD ($)
3 Months Ended
Aug. 11, 2015
Dec. 31, 2015
Dec. 31, 2014
Cash flows provided by (used in) operating activities:      
Net income   $ 37,450,000 $ 14,397,000
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation and amortization   19,128,000 20,053,000
Loss on early extinguishment of debt   207,000 0
Payments of discounts   (41,000)  
Relinquishment liability reassessment   0 56,000
Accretion of discount to the relinquishment liability   0 227,000
Cash paid for accretion of discount to the relinquishment liability   0 (276,000)
Amortization of debt issuance costs, premiums and discounts   2,244,000 1,911,000
Provision (recovery) for losses on receivables   (6,280,000) 794,000
(Gain) loss on disposition of assets   (28,000) 739,000
Loss from unconsolidated affiliates   393,000 778,000
Inter-company transactions   0 0
Changes in operating assets and liabilities:      
Increase in receivables   (8,745,000) (1,047,000)
Increase in inventories   (608,000) (1,267,000)
Increase in prepaid and other assets   (17,929,000) (4,529,000)
Decrease in trade payables   (49,000) (10,780,000)
Increase in accrued interest   10,732,000 20,726,000
Increase in other liabilities   5,509,000 4,851,000
Net cash flows provided by operating activities   41,983,000 46,633,000
Cash flows provided by (used in) investing activities:      
Purchases of property and equipment, including change in construction payables   (17,843,000) (5,760,000)
Issuance of third-party loans and advances   (2,556,000) (336,000)
Payments received on third-party loans and advances   13,441,000 38,000
Increase in restricted cash, net   (777,000) (1,784,000)
Proceeds from asset sales   82,000 27,000
Investments in unconsolidated affiliates   (500,000) 0
Investments in the New England Black Wolves   (250,000) (500,000)
Inter-company transactions   0 0
Net cash flows used in investing activities   (8,403,000) (8,315,000)
Cash flows provided by (used in) financing activities:      
Borrowings from Mohegan Tribe   22,500,000 0
Repayments of other long-term debt   (129,000) (103,000)
Principal portion of relinquishment liability payments   0 (6,336,000)
Distributions to Mohegan Tribe   (10,600,000) (10,000,000)
Payments of financing fees   (4,621,000) 0
Payments on capital lease obligations   (203,000) (329,000)
Non-controlling interest contributions   150,000 0
Inter-company transactions   0 0
Net cash flows provided by (used in) financing activities   124,225,000 (13,239,000)
Net increase in cash and cash equivalents   157,805,000 25,079,000
Cash and cash equivalents at beginning of period   65,754,000 49,108,000
Cash and cash equivalents at end of period   222,946,000 74,187,000
Effect of exchange rate on cash and cash equivalents   (613,000) 0
Credit Facility | Senior Secured Credit Facility - Revolving, due June 2018      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit borrowings   231,000,000 107,000,000
Credit facility/line of credit repayments   (194,000,000) (103,000,000)
Credit Facility | Senior Secured Credit Facility - Term Loan A      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit repayments   (2,331,000) (1,563,000)
Credit Facility | Senior Secured Credit Facility - Term Loan B      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit borrowings $ 90,000,000    
Credit facility/line of credit repayments   (2,025,000) (1,825,000)
Credit Facility | Line of Credit      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit borrowings   123,694,000 113,051,000
Credit facility/line of credit repayments   (123,694,000) (110,134,000)
Credit Facility | Downs Lodging Credit Facility      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit borrowings   25,000,000 0
Credit Facility | Downs Lodging Credit Facility, due July 2016, net of debt issuance costs of $254 as of September 30, 2015      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit repayments   (40,516,000) 0
Senior Unsecured Notes      
Cash flows provided by (used in) financing activities:      
Proceeds from issuance of Senior Unsecured Notes   100,000,000 0
Senior Unsecured Notes | 2015 Senior Unsecured Notes      
Cash flows provided by (used in) financing activities:      
Proceeds from issuance of Senior Unsecured Notes   100,000,000  
Consolidating/Eliminating Adjustments      
Cash flows provided by (used in) operating activities:      
Net income   (4,020,000) 9,635,000
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation and amortization   0 0
Loss on early extinguishment of debt   0  
Payments of discounts   0  
Relinquishment liability reassessment     0
Accretion of discount to the relinquishment liability     0
Cash paid for accretion of discount to the relinquishment liability     0
Amortization of debt issuance costs, premiums and discounts   0 0
Provision (recovery) for losses on receivables   0 0
(Gain) loss on disposition of assets   0 0
Loss from unconsolidated affiliates   0 0
Inter-company transactions   4,023,000 (9,632,000)
Changes in operating assets and liabilities:      
Increase in receivables   209,000 234,000
Increase in inventories   0 0
Increase in prepaid and other assets   23,337,000 (28,000)
Decrease in trade payables   0 0
Increase in accrued interest   0 0
Increase in other liabilities   (23,549,000) (209,000)
Net cash flows provided by operating activities   0 0
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 and advances   0 0
Increase in restricted cash, net   0 0
Proceeds from asset sales   0 0
Investments in unconsolidated affiliates   0  
Investments in the New England Black Wolves   0 0
Inter-company transactions   23,996,000 12,504,000
Net cash flows used in investing activities   23,996,000 12,504,000
Cash flows provided by (used in) financing activities:      
Borrowings from Mohegan Tribe   0  
Repayments of other long-term debt   0 0
Principal portion of relinquishment liability payments     0
Distributions to Mohegan Tribe   0 0
Payments of financing fees   0  
Payments on capital lease obligations   12,000 19,000
Non-controlling interest contributions   0  
Inter-company transactions   (24,008,000) (12,523,000)
Net cash flows provided by (used in) financing activities   (23,996,000) (12,504,000)
Net increase 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
Effect of exchange rate on cash and cash equivalents   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 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 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
Consolidating/Eliminating Adjustments | Credit Facility | Downs Lodging Credit Facility      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit borrowings   0  
Consolidating/Eliminating Adjustments | Credit Facility | Downs Lodging Credit Facility, due July 2016, net of debt issuance costs of $254 as of September 30, 2015      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit repayments   0  
Consolidating/Eliminating Adjustments | Senior Unsecured Notes | 2015 Senior Unsecured Notes      
Cash flows provided by (used in) financing activities:      
Proceeds from issuance of Senior Unsecured Notes   0  
Authority      
Cash flows provided by (used in) operating activities:      
Net income   31,306,000 14,766,000
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation and amortization   15,467,000 16,281,000
Loss on early extinguishment of debt   0  
Payments of discounts   (41,000)  
Relinquishment liability reassessment     56,000
Accretion of discount to the relinquishment liability     227,000
Cash paid for accretion of discount to the relinquishment liability     (276,000)
Amortization of debt issuance costs, premiums and discounts   2,144,000 1,831,000
Provision (recovery) for losses on receivables   331,000 48,000
(Gain) loss on disposition of assets   (39,000) 737,000
Loss from unconsolidated affiliates   (6,000) 86,000
Inter-company transactions   (9,895,000) (3,586,000)
Changes in operating assets and liabilities:      
Increase in receivables   (7,216,000) (1,337,000)
Increase in inventories   (610,000) (1,095,000)
Increase in prepaid and other assets   (13,227,000) (2,942,000)
Decrease in trade payables   (62,000) (6,888,000)
Increase in accrued interest   16,989,000 19,893,000
Increase in other liabilities   759,000 4,659,000
Net cash flows provided by operating activities   35,900,000 42,460,000
Cash flows provided by (used in) investing activities:      
Purchases of property and equipment, including change in construction payables   (14,939,000) (4,179,000)
Issuance of third-party loans and advances   0 0
Payments received on third-party loans and advances   41,000 38,000
Increase in restricted cash, net   (21,000) (36,000)
Proceeds from asset sales   82,000 27,000
Investments in unconsolidated affiliates   0  
Investments in the New England Black Wolves   0 0
Inter-company transactions   (32,481,000) (5,287,000)
Net cash flows used in investing activities   (47,318,000) (9,437,000)
Cash flows provided by (used in) financing activities:      
Borrowings from Mohegan Tribe   0  
Repayments of other long-term debt   (122,000) (63,000)
Principal portion of relinquishment liability payments     (6,336,000)
Distributions to Mohegan Tribe   (10,600,000) (10,000,000)
Payments of financing fees   (2,948,000)  
Payments on capital lease obligations   (203,000) (329,000)
Non-controlling interest contributions   0  
Inter-company transactions   0 0
Net cash flows provided by (used in) financing activities   118,771,000 (13,199,000)
Net increase in cash and cash equivalents   107,353,000 19,824,000
Cash and cash equivalents at beginning of period   42,093,000 33,939,000
Cash and cash equivalents at end of period   149,446,000 53,763,000
Effect of exchange rate on cash and cash equivalents   0  
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   231,000,000 107,000,000
Credit facility/line of credit repayments   (194,000,000) (103,000,000)
Authority | Credit Facility | Senior Secured Credit Facility - Term Loan A      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit repayments   (2,331,000) (1,563,000)
Authority | Credit Facility | Senior Secured Credit Facility - Term Loan B      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit repayments   (2,025,000) (1,825,000)
Authority | Credit Facility | Line of Credit      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit borrowings   123,694,000 113,051,000
Credit facility/line of credit repayments   (123,694,000) (110,134,000)
Authority | Credit Facility | Downs Lodging Credit Facility      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit borrowings   0  
Authority | Credit Facility | Downs Lodging Credit Facility, due July 2016, net of debt issuance costs of $254 as of September 30, 2015      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit repayments   0  
Authority | Senior Unsecured Notes | 2015 Senior Unsecured Notes      
Cash flows provided by (used in) financing activities:      
Proceeds from issuance of Senior Unsecured Notes   100,000,000  
Total Guarantor Subsidiaries      
Cash flows provided by (used in) operating activities:      
Net income   4,077,000 [1],[2] (4,493,000) [3],[4]
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation and amortization   3,375,000 [1],[2] 3,527,000 [3],[4]
Loss on early extinguishment of debt [1]   0  
Payments of discounts [1]   0  
Relinquishment liability reassessment [4]     0
Accretion of discount to the relinquishment liability [3],[4]     0
Cash paid for accretion of discount to the relinquishment liability [3]     0
Amortization of debt issuance costs, premiums and discounts   0 [1] 0 [3]
Provision (recovery) for losses on receivables   (5,000) [1] 2,000 [3]
(Gain) loss on disposition of assets   11,000 [1] 2,000 [3]
Loss from unconsolidated affiliates   0 [1] 0 [3]
Inter-company transactions   3,553,000 [1] 11,719,000 [3]
Changes in operating assets and liabilities:      
Increase in receivables   724,000 [1] 543,000 [3]
Increase in inventories   2,000 [1] (172,000) [3]
Increase in prepaid and other assets   (23,748,000) [1] (28,000) [3]
Decrease in trade payables   12,000 [1] (4,026,000) [3]
Increase in accrued interest   0 [1] 0 [3]
Increase in other liabilities   4,388,000 [1] 4,078,000 [3]
Net cash flows provided by operating activities   (7,611,000) [1] 11,152,000 [3]
Cash flows provided by (used in) investing activities:      
Purchases of property and equipment, including change in construction payables   (2,804,000) [1] (1,334,000) [3]
Issuance of third-party loans and advances   (500,000) [1] 0 [3]
Payments received on third-party loans and advances   0 [1] 0 [3]
Increase in restricted cash, net   (504,000) [1] (1,748,000) [3]
Proceeds from asset sales   0 [1] 0 [3]
Investments in unconsolidated affiliates [1]   0  
Investments in the New England Black Wolves   0 [1] 0
Inter-company transactions   8,473,000 [1] (7,236,000) [3]
Net cash flows used in investing activities   4,665,000 [1] (10,318,000) [3]
Cash flows provided by (used in) financing activities:      
Borrowings from Mohegan Tribe [1]   0  
Repayments of other long-term debt   0 [1] 0 [3]
Principal portion of relinquishment liability payments [3]     0
Distributions to Mohegan Tribe   0 [1] 0 [3]
Payments of financing fees [1]   0  
Payments on capital lease obligations   (12,000) [1] (19,000) [3]
Non-controlling interest contributions [1]   0  
Inter-company transactions   2,357,000 [1] 3,838,000 [3]
Net cash flows provided by (used in) financing activities   2,345,000 [1] 3,819,000 [3]
Net increase in cash and cash equivalents   (601,000) [1] 4,653,000 [3]
Cash and cash equivalents at beginning of period   22,167,000 [1],[5] 14,767,000 [3]
Cash and cash equivalents at end of period   21,566,000 [1],[6] 19,420,000 [3]
Effect of exchange rate on cash and cash equivalents [1]   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 [1] 0 [3]
Credit facility/line of credit repayments   0 [1] 0 [3]
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 repayments   0 [1] 0 [3]
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 repayments   0 [1] 0 [3]
Total Guarantor Subsidiaries | Credit Facility | Line of Credit      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit borrowings   0 [1] 0 [3]
Credit facility/line of credit repayments   0 [1] 0 [3]
Total Guarantor Subsidiaries | Credit Facility | Downs Lodging Credit Facility      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit borrowings [1]   0  
Total Guarantor Subsidiaries | Credit Facility | Downs Lodging Credit Facility, due July 2016, net of debt issuance costs of $254 as of September 30, 2015      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit repayments [1]   0  
Total Guarantor Subsidiaries | Senior Unsecured Notes | 2015 Senior Unsecured Notes      
Cash flows provided by (used in) financing activities:      
Proceeds from issuance of Senior Unsecured Notes [1]   0  
Total Non-Guarantor Subsidiaries and Entities      
Cash flows provided by (used in) operating activities:      
Net income   6,087,000 [7],[8] (5,511,000) [9],[10]
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation and amortization   286,000 [7],[8] 245,000 [9],[10]
Loss on early extinguishment of debt [7]   207,000  
Payments of discounts   0  
Relinquishment liability reassessment [10]     0
Accretion of discount to the relinquishment liability [9],[10]     0
Cash paid for accretion of discount to the relinquishment liability [9]     0
Amortization of debt issuance costs, premiums and discounts   100,000 [7] 80,000 [9]
Provision (recovery) for losses on receivables   (6,606,000) [7] 744,000 [9]
(Gain) loss on disposition of assets   0 [7] 0 [9]
Loss from unconsolidated affiliates   399,000 [7] 692,000 [9]
Inter-company transactions   2,319,000 [7] 1,499,000 [9]
Changes in operating assets and liabilities:      
Increase in receivables   (2,462,000) [7] (487,000) [9]
Increase in inventories   0 [7] 0 [9]
Increase in prepaid and other assets   (4,291,000) [7] (1,531,000) [9]
Decrease in trade payables   1,000 [7] 134,000 [9]
Increase in accrued interest   (6,257,000) [7] 833,000 [9]
Increase in other liabilities   23,911,000 [7] (3,677,000) [9]
Net cash flows provided by operating activities   13,694,000 [7] (6,979,000) [9]
Cash flows provided by (used in) investing activities:      
Purchases of property and equipment, including change in construction payables   (100,000) [7] (247,000) [9]
Issuance of third-party loans and advances   (2,056,000) [7] (336,000) [9]
Payments received on third-party loans and advances   13,400,000 [7] 0 [9]
Increase in restricted cash, net   (252,000) [7] 0 [9]
Proceeds from asset sales   0 [7] 0 [9]
Investments in unconsolidated affiliates [7]   (500,000)  
Investments in the New England Black Wolves   (250,000) [7] (500,000)
Inter-company transactions   12,000 [7] 19,000 [9]
Net cash flows used in investing activities   10,254,000 [7] (1,064,000) [9]
Cash flows provided by (used in) financing activities:      
Borrowings from Mohegan Tribe [7]   22,500,000  
Repayments of other long-term debt   (7,000) [7] (40,000) [9]
Principal portion of relinquishment liability payments [9]     0
Distributions to Mohegan Tribe   0 [7] 0 [9]
Payments of financing fees [7]   (1,673,000)  
Payments on capital lease obligations   0 [7] 0 [9]
Non-controlling interest contributions [7]   150,000  
Inter-company transactions   21,651,000 [7] 8,685,000 [9]
Net cash flows provided by (used in) financing activities   27,105,000 [7] 8,645,000 [9]
Net increase in cash and cash equivalents   51,053,000 [7] 602,000 [9]
Cash and cash equivalents at beginning of period   1,494,000 [7],[11] 402,000 [9]
Cash and cash equivalents at end of period   51,934,000 [7],[12] 1,004,000 [9]
Effect of exchange rate on cash and cash equivalents [7]   (613,000)  
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 [7] 0 [9]
Credit facility/line of credit repayments   0 [7] 0 [9]
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 repayments   0 [7] 0 [9]
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 repayments   0 [7] 0 [9]
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 [7] 0 [9]
Credit facility/line of credit repayments   0 [7] $ 0 [9]
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Downs Lodging Credit Facility      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit borrowings [7]   25,000,000  
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Downs Lodging Credit Facility, due July 2016, net of debt issuance costs of $254 as of September 30, 2015      
Cash flows provided by (used in) financing activities:      
Credit facility/line of credit repayments [7]   (40,516,000)  
Total Non-Guarantor Subsidiaries and Entities | Senior Unsecured Notes | 2015 Senior Unsecured Notes      
Cash flows provided by (used in) financing activities:      
Proceeds from issuance of Senior Unsecured Notes [7]   $ 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 Mohegan Lacrosse, MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries.
[8] Includes Mohegan Lacrosse, 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 Mohegan Lacrosse, 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.