XML 18 R7.htm IDEA: XBRL DOCUMENT v3.19.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
9 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Cash flows provided by operating activities:    
Net income $ 18,301 $ 91,924
Adjustments to reconcile net income to net cash flows provided by operating activities:    
Depreciation and amortization 92,682 60,699
Accretion of discounts 864 1,977
Amortization of discounts and debt issuance costs 14,619 10,795
Provision for losses on receivables 962 2,956
Other, net (26) 1,419
Changes in operating assets and liabilities, net of effect of the Niagara Gaming Bundle acquisition:    
Accounts receivable (9,023) 148
Accrued interest on notes receivable related to the Cowlitz Project 71,696 (9,565)
Inventories (269) (753)
Other assets (6,901) (7,413)
Trade payables 965 (3,173)
Accrued interest payable (9,189) (10,007)
Other liabilities (1,712) 6,903
Net cash flows provided by operating activities 172,969 145,910
Cash flows used in investing activities:    
Purchases of property and equipment (52,289) (112,722)
Acquisition of the Niagara Gaming Bundle, net of cash acquired (72,287) 0
Proceeds from notes receivable related to the Cowlitz Project 32,026 0
Other, net (12,698) (2,969)
Net cash flows used in investing activities (105,248) (115,691)
Cash flows provided by (used in) financing activities:    
Other borrowings 11,335 18,599
Other repayments (6,938) (203)
Distributions to Mohegan Tribe (39,000) (39,000)
Share redemption related to Project Inspire 0 (106,702)
Payments of financing fees (3,256) (9,750)
Other, net (1,527) (1,527)
Net cash flows provided by (used in) financing activities 52,181 (48,485)
Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents 119,902 (18,266)
Effect of exchange rate on cash, cash equivalents, restricted cash and restricted cash equivalents (6,155) 8,702
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period 234,626 239,056
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period 348,373 229,492
Reconciliation of cash, cash equivalents, restricted cash and restricted cash equivalents to the condensed consolidated balance sheets:    
Cash, cash equivalents, restricted cash and restricted cash equivalents 234,626 239,056
Supplemental disclosures:    
Cash paid for interest 101,393 91,855
Niagara Gaming Bundle - recognition of built to suit and parking license assets and liabilities 82,625 0
Capital leases 29,140 0
Payment by third-party for iGame license 8,000 0
Construction payables 15,739 16,417
Senior secured credit facility reductions 13,296 18,858
Conversion of Redemption Liability to Redemption Note Payable 0 74,084
Share redemption related to Project Inspire 0 6,335
Revolving Credit Facility | Senior Secured Credit Facility - Revolving    
Cash flows provided by (used in) financing activities:    
Senior secured credit facility borrowings - revolving and line of credit 1,014,972 1,027,974
Revolving Credit Facility | Prior senior secured credit facility - term loans A and B    
Cash flows provided by (used in) financing activities:    
Credit facility/line of credit repayments (966,972) (943,974)
Credit Facility | Senior secured credit facility - term loans A and B    
Cash flows provided by (used in) financing activities:    
Senior secured credit facility borrowings - revolving and line of credit 0 79,800
Credit facility/line of credit repayments (51,011) (67,206)
Credit Facility | MGE Niagara Credit Facility    
Cash flows provided by (used in) financing activities:    
Senior secured credit facility borrowings - revolving and line of credit 75,220 0
Convertible Debenture | MGE Niagara Credit Facility    
Cash flows provided by (used in) financing activities:    
Senior secured credit facility borrowings - revolving and line of credit 30,088 0
Salishan-Mohegan, LLC    
Cash flows provided by (used in) financing activities:    
Distributions to Mohegan Tribe related to the Cowlitz Project (730) (6,496)
Mohegan Tribe    
Cash flows provided by (used in) financing activities:    
Redemption of Mohegan Tribe membership interest in the Cowlitz Project $ (10,000) $ 0