XML 16 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
6 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Cash flows provided by (used in) operating activities:    
Net income (loss) $ (20,845) $ 65,107
Adjustments to reconcile net income (loss) to net cash flows provided by operating activities:    
Depreciation and amortization 36,302 37,797
Loss on modification and early extinguishment of debt, net 65,218 207
Amortization of debt issuance costs, premiums and discounts 3,521 4,679
Provision (recovery) for losses on receivables 1,463 (5,974)
Share-based compensation 7,569 6,147
(Gain) loss on disposition of assets (91) 329
Loss from unconsolidated affiliates 2,845 844
Changes in operating assets and liabilities:    
(Increase) decrease in receivables 8,639 (5,084)
(Increase) decrease in inventories 374 (312)
Increase in prepaid and other assets (10,166) (17,452)
Decrease in trade payables (2,462) (6,673)
Increase (decrease) in accrued interest 12,902 (6,394)
Increase in other liabilities 7,966 9,986
Net cash flows provided by operating activities 113,235 83,207
Cash flows provided by (used in) investing activities:    
Purchases of property and equipment, including decreases in construction payables of $2,604 and $8,506, respectively (31,929) (28,645)
Issuance of third-party loans and advances (1,074) (3,348)
Payments received on third-party loans and advances 87 13,482
(Increase) decrease in restricted cash, net 6,518 (51,404)
Proceeds from asset sales 146 146
Investments in unconsolidated affiliates (600) (500)
Investments in the New England Black Wolves 0 (250)
Net cash flows used in investing activities (26,852) (70,519)
Cash flows provided by (used in) financing activities:    
Borrowings from Mohegan Tribe 0 22,500
Repayments to Mohegan Tribe (12,920) (10,000)
Repayments of other long-term debt (785,327) (255)
Payments on capital lease obligations (1,521) (408)
Distributions to Mohegan Tribe (24,000) (21,200)
Payments of tender offer and repurchase costs (50,308) 0
Payments of financing fees (22,106) (5,047)
Non-controlling interest contributions 0 47,568
Net cash flows provided by (used in) financing activities (89,264) 103,268
Net increase (decrease) in cash and cash equivalents (2,881) 115,956
Effect of exchange rate on cash and cash equivalents (16) 4,202
Cash and cash equivalents at beginning of period 83,743 65,754
Cash and cash equivalents at end of period 80,846 185,912
Supplemental disclosures:    
Cash paid during the period for interest 42,220 70,070
Non-cash payments received - Cowlitz Tribal Gaming Authority 0 6,000
Credit Facility | Prior Senior Secured Credit Facility - Revolving    
Cash flows provided by (used in) financing activities:    
Credit facility/line of credit borrowings 35,000 376,000
Credit facility/line of credit repayments (48,000) (355,000)
Credit Facility | Prior Senior Secured Credit Facility - Term Loan A    
Cash flows provided by (used in) financing activities:    
Credit facility/line of credit repayments (99,986) (7,825)
Credit Facility | Prior Senior Secured Credit Facility - Term Loan B    
Cash flows provided by (used in) financing activities:    
Credit facility/line of credit repayments (778,175) (26,768)
Credit Facility | Senior Secured Credit Facility - Revolving    
Cash flows provided by (used in) financing activities:    
Credit facility/line of credit borrowings 301,000 0
Credit facility/line of credit repayments (284,000) 0
Credit Facility | Senior Secured Credit Facility - Term Loan A    
Cash flows provided by (used in) financing activities:    
Credit facility/line of credit borrowings 441,965 0
Credit facility/line of credit repayments (16,688) 0
Credit Facility | Senior Secured Credit Facility - Term Loan B    
Cash flows provided by (used in) financing activities:    
Credit facility/line of credit borrowings 777,150 0
Credit facility/line of credit repayments (1,963) 0
Credit Facility | Prior Line of Credit    
Cash flows provided by (used in) financing activities:    
Credit facility/line of credit borrowings 9,735 251,577
Credit facility/line of credit repayments (9,735) (251,577)
Credit Facility | Line of Credit    
Cash flows provided by (used in) financing activities:    
Credit facility/line of credit borrowings 296,550 0
Credit facility/line of credit repayments (290,634) 0
Credit Facility | Prior Downs Lodging Credit Facility    
Cash flows provided by (used in) financing activities:    
Credit facility/line of credit repayments 0 (40,516)
Credit Facility | Downs Lodging Credit Facility    
Cash flows provided by (used in) financing activities:    
Credit facility/line of credit borrowings 0 25,000
Credit facility/line of credit repayments (21,656) (781)
Credit Facility | Senior Secured Credit Facility, Term Loan A and B    
Supplemental disclosures:    
Non-cash repayments 0 5,178
Senior Unsecured Notes    
Cash flows provided by (used in) financing activities:    
Proceeds from issuance of Senior Unsecured Notes, net of discount 496,355 100,000
Promissory Notes | 2012 Mohegan Tribe Promissory Note    
Supplemental disclosures:    
Non-cash repayments $ 0 $ 6,000