10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

_________________________________

FORM 10-Q

 _____________________________________

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended December 31, 2019

OR

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                     to                    

Commission file number 033-80655

 __________________________________________

MOHEGAN TRIBAL GAMING AUTHORITY

(Exact name of registrant as specified in its charter)

 __________________________________________ 

Not Applicable	06-1436334
(State or other jurisdiction of incorporation or organization)	(IRS Employer Identification No.)
One Mohegan Sun Boulevard, Uncasville, CT	06382
(Address of principal executive offices)	(Zip Code)

(860) 862-8000

(Registrant’s telephone number, including area code)

 ___________________________________________

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
None	None	None

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ¨    No  x*

* The registrant is a voluntary filer of reports required to be filed by certain companies under Sections 13 or 15(d) of the Securities Exchange Act of 1934 and has filed all reports that would have been required during the preceding 12 months had it been subject to such filing requirements.

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer  o	Accelerated filer  o
Non-accelerated filer  x	Smaller reporting company  o
Emerging growth company  o

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).     Yes  ¨    No  x

MOHEGAN TRIBAL GAMING AUTHORITY

INDEX TO FORM 10-Q

		Page Number
PART I.	FINANCIAL INFORMATION
Item 1.	Financial Statements
	Condensed Consolidated Balance Sheets as of December 31, 2019 and September 30, 2019 (unaudited)	3
	Condensed Consolidated Statements of Income and Comprehensive Income for the Three Months Ended December 31, 2019 and 2018 (unaudited)	4
	Condensed Consolidated Statements of Changes in Capital for the Three Months Ended December 31, 2019 and 2018 (unaudited)	5
	Condensed Consolidated Statements of Cash Flows for the Three Months Ended December 31, 2019 and 2018 (unaudited)	6
	Notes to Condensed Consolidated Financial Statements (unaudited)	7
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	18
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	24
Item 4.	Controls and Procedures	24
PART II.	OTHER INFORMATION
Item 1.	Legal Proceedings	25
Item 1A.	Risk Factors	25
Item 6.	Exhibits	26
Signatures.	Mohegan Tribal Gaming Authority	27

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

MOHEGAN TRIBAL GAMING AUTHORITY

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands) (unaudited)

	December 31, 2019		September 30, 2019
ASSETS
Current assets:
Cash and cash equivalents	$	139,164	$	130,138
Restricted cash and cash equivalents	6,706		4,960
Accounts receivable, net of allowance for doubtful accounts of $12,007 and $11,715, respectively	55,388		52,764
Inventories	17,794		18,248
Due from Ontario Lottery and Gaming Corporation	11,905		10,946
Casino Operating and Services Agreement customer contract asset	471		3,004
Other current assets	57,319		47,276
Total current assets	288,747		267,336
Restricted cash and cash equivalents	136,014		145,631
Property and equipment, net	1,444,019		1,520,687
Right-of-use operating lease assets	361,036		—
Other intangible assets, net	456,672		455,265
Casino Operating and Services Agreement customer contract asset, net of current portion	95,208		50,192
Notes receivable	2,514		2,514
Other assets, net	71,314		69,971
Total assets	$	2,855,524	$	2,511,596
LIABILITIES AND CAPITAL
Current liabilities:
Current portion of long-term debt	$	74,266	$	76,909
Current portion of finance lease obligations	1,794		1,133
Current portion of right-of-use operating lease obligations	9,894		—
Trade payables	20,811		16,672
Accrued payroll	48,853		53,225
Construction payables	24,040		11,888
Accrued interest payable	10,070		19,804
Due to Ontario Lottery and Gaming Corporation	38,413		30,662
Other current liabilities	171,585		174,231
Total current liabilities	399,726		384,524
Long-term debt, net of current portion	1,885,752		1,832,248
Finance lease obligations, net of current portion	30,043		28,561
Right-of-use operating lease obligations, net of current portion	359,848		—
Build-to-suit liability	—		90,292
Other long-term liabilities	34,194		38,538
Total liabilities	2,709,563		2,374,163
Commitments and Contingencies
Capital:
Retained earnings	134,205		137,124
Accumulated other comprehensive income (loss)	4,253		(6,633		)
Total capital attributable to Mohegan Tribal Gaming Authority	138,458		130,491
Non-controlling interests	7,503		6,942
Total capital	145,961		137,433
Total liabilities and capital	$	2,855,524	$	2,511,596

The accompanying notes are an integral part of these condensed consolidated financial statements.

3

MOHEGAN TRIBAL GAMING AUTHORITY

CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(in thousands) (unaudited)

	For the			For the
	Three Months Ended			Three Months Ended
	December 31, 2019			December 31, 2018
Revenues:
Gaming	$	264,269		$	221,935
Food and beverage	50,532			34,806
Hotel	27,589			22,977
Retail, entertainment and other	56,662			39,782
Net revenues	399,052			319,500
Operating costs and expenses:
Gaming, including related party transactions of $755 and $702, respectively	157,188			128,664
Food and beverage	41,693			26,447
Hotel, including related party transactions of $2,161 and $2,161, respectively	11,842			9,803
Retail, entertainment and other	24,986			20,762
Advertising, general and administrative, including related party transactions of $9,566 and $11,332, respectively	74,214			49,018
Corporate, including related party transactions of $2,253 and $1,397, respectively	14,090			12,425
Depreciation and amortization	28,544			27,090
Other, net	3,070			1,921
Total operating costs and expenses	355,627			276,130
Income from operations	43,425			43,370
Other income (expense):
Interest income	751			3,439
Interest expense	(35,356		)	(36,010		)
Other, net	(592		)	(30		)
Total other expense	(35,197		)	(32,601		)
Income before income tax	8,228			10,769
Income tax benefit (provision)	1,196			(61		)
Net income	9,424			10,708
Income attributable to non-controlling interests	(30		)	(86		)
Net income attributable to Mohegan Tribal Gaming Authority	9,394			10,622
Comprehensive income:
Foreign currency translation adjustment	11,417			1,899
Other comprehensive income	11,417			1,899
Other comprehensive income attributable to non-controlling interests	(531		)	(95		)
Other comprehensive income attributable to Mohegan Tribal Gaming Authority	10,886			1,804
Comprehensive income attributable to Mohegan Tribal Gaming Authority	$	20,280		$	12,426

The accompanying notes are an integral part of these condensed consolidated financial statements.

4

MOHEGAN TRIBAL GAMING AUTHORITY

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL

(in thousands) (unaudited)

	Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Total Capital Attributable to Mohegan Tribal Gaming Authority			Non-controlling       Interests		Total Capital
Balance, September 30, 2019	$	137,124		$	(6,633	)	$	130,491		$	6,942	$	137,433
Net income	9,394			—			9,394			30		9,424
Foreign currency translation adjustment	—			10,886			10,886			531		11,417
Distributions to Mohegan Tribe	(12,000		)	—			(12,000		)	—		(12,000		)
Distributions to Salishan Company, LLC related to the Cowlitz Project	(313		)	—			(313		)	—		(313		)
Balance, December 31, 2019	$	134,205		$	4,253		$	138,458		$	7,503	$	145,961
Balance, September 30, 2018	$	250,707		$	11,062		$	261,769		$	9,025	$	270,794
Cumulative-effect adjustment for the adoption of ASC 606 "Revenue from Contracts with Customers"	(41,575		)	—			(41,575		)	—		(41,575		)
Net income	10,622			—			10,622			86		10,708
Foreign currency translation adjustment	—			1,804			1,804			95		1,899
Distributions to Mohegan Tribe	(12,000		)	—			(12,000		)	—		(12,000		)
Redemption of membership interest related to the New England Black Wolves franchise	(4,499		)	—			(4,499		)	4,574		75
Balance, December 31, 2018	$	203,255		$	12,866		$	216,121		$	13,780	$	229,901

The accompanying notes are an integral part of these condensed consolidated financial statements.

5

MOHEGAN TRIBAL GAMING AUTHORITY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands) (unaudited)

	For the			For the
	Three Months Ended			Three Months Ended
	December 31, 2019			December 31, 2018
Cash flows provided by (used in) operating activities:
Net income	$	9,424		$	10,708
Adjustments to reconcile net income to net cash flows provided by (used in) operating activities:
Depreciation and amortization	28,544			27,090
Non-cash operating lease expense	3,273			—
Accretion of discounts	317			194
Amortization of discounts and debt issuance costs	4,550			4,845
Provision for losses on receivables	321			369
Deferred income tax provision	(1,316		)	—
Other, net	244			(247		)
Changes in operating assets and liabilities, net of effect of the MGE Niagara Resorts acquisition:
Accounts receivable	(2,657		)	(5,594		)
Accrued interest on notes receivable related to the Cowlitz Project	—			72,166
Inventories	510			476
Due from Ontario Lottery and Gaming Corporation	(761		)	—
Casino Operating and Services Agreement customer contract asset	(40,976		)	—
Other assets	(9,033		)	(2,189		)
Trade payables	4,058			(655		)
Accrued interest	(9,743		)	(10,025		)
Due to Ontario Lottery and Gaming Corporation	8,591			—
Operating lease liabilities	(2,057		)	—
Other liabilities	(4,247		)	(16,087		)
Net cash flows provided by (used in) operating activities	(10,958		)	81,051
Cash flows provided by (used in) investing activities:
Purchases of property and equipment	(22,218		)	(14,064		)
Acquisition of the MGE Niagara Resorts, net of cash acquired	(1,666		)	—
Proceeds from notes receivable related to the Cowlitz Project	—			32,026
Other, net	(1,390		)	(1,364		)
Net cash flows provided by (used in) investing activities	(25,274		)	16,598
Cash flows provided by (used in) financing activities:
Senior secured credit facility borrowings - revolving and line of credit	326,222			360,712
Senior secured credit facility repayments - revolving and line of credit	(291,147		)	(350,712		)
Senior secured credit facility repayments - term loans A and B	(13,295		)	(18,858		)
MGE Niagara Resorts credit facility borrowings - revolving and line of credit	41,864			—
MGE Niagara Resorts credit facility repayments - line of credit	(11,596		)	—
MGE Niagara Resorts credit facility repayments - term loan	(960		)	—
Other borrowings	—			11,335
Other repayments	(6,458		)	(1,450		)
Payments on finance lease obligations	(404		)	—
Distributions to Mohegan Tribe	(12,000		)	(12,000		)
Distributions to Salishan Company, LLC related to the Cowlitz Project	(313		)	—
Other, net	(1,527		)	(6,776		)
Net cash flows provided by (used in) financing activities	30,386			(17,749		)
Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents	(5,846		)	79,900
Effect of exchange rate on cash, cash equivalents, restricted cash and restricted cash equivalents	7,001			641
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period	280,729			234,626
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period	$	281,884		$	315,167
Reconciliation of cash, cash equivalents, restricted cash and restricted cash equivalents to the condensed consolidated balance sheets:
Cash and cash equivalents	$	139,164		$	101,584
Restricted cash and cash equivalents, current	6,706			414
Restricted cash and cash equivalents, non-current	136,014			213,169
Cash, cash equivalents, restricted cash and restricted cash equivalents	$	281,884		$	315,167
Supplemental disclosures:
Cash paid for interest	$	40,388		$	41,190
Non-cash transactions:
Right-of-use operating lease assets	$	359,909		$	—
Right-of-use operating lease obligations	$	360,054		$	—
Construction payables	$	24,040		$	9,732
Senior secured credit facility reductions	$	13,295		$	28,858

The accompanying notes are an integral part of these condensed consolidated financial statements.

6

MOHEGAN TRIBAL GAMING AUTHORITY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

NOTE 1—ORGANIZATION AND BASIS OF PRESENTATION:

Organization

The Mohegan Tribe of Indians of Connecticut (the “Mohegan Tribe”) established the Mohegan Tribal Gaming Authority in July 1995 with the exclusive authority to conduct and regulate gaming activities for the Mohegan Tribe on tribal lands and the non-exclusive authority to conduct such activities elsewhere. The Mohegan Tribe is a sovereign Indian nation with independent legal jurisdiction over its people and land. Like other sovereign governments, the Mohegan Tribe and its entities, including the Mohegan Tribal Gaming Authority, are generally not subject to federal, state or local income taxes. However, MGE Niagara Entertainment Inc. (“MGE Niagara”), a wholly-owned subsidiary, is subject to tax in Ontario, Canada, and certain non-tribal entities are subject to state or local income taxes in the United States. The Mohegan Tribal Gaming Authority d/b/a Mohegan Gaming & Entertainment (the “Company”) is primarily engaged in the ownership, operation and development of integrated entertainment facilities both domestically and internationally, including Mohegan Sun, a gaming and entertainment complex located on an approximately 196-acre site in Uncasville, Connecticut, and Mohegan Sun Pocono, a gaming and entertainment facility located on an approximately 400-acre site in Plains Township, Pennsylvania.

In September 2018, MGE Niagara was selected by the Ontario Lottery and Gaming Corporation (the “OLG”) to be the service provider for the Niagara Fallsview Casino Resort, Casino Niagara and the future 5,000-seat Niagara Falls Entertainment Centre, all in Niagara Falls, Canada (collectively, the “MGE Niagara Resorts”). On June 11, 2019 (the “Closing Date”), MGE Niagara completed the acquisition of the MGE Niagara Resorts (the “Acquisition”) and assumed the day-to-day operations of the properties under the terms of a 21-year Casino Operating and Services Agreement (the “COSA”) with the OLG.

The Company also (i) owns 100% of Salishan-Mohegan, LLC (“Salishan-Mohegan”), which developed and currently manages ilani Casino Resort in Clark County, Washington, a gaming and entertainment facility owned by the federally-recognized Cowlitz Indian Tribe and the Cowlitz Tribal Gaming Authority, (ii) holds the development rights to any future development at ilani Casino Resort through Salishan-Mohegan Development Company, LLC, a majority-owned subsidiary of Salishan-Mohegan, (iii) manages Resorts Casino Hotel in Atlantic City, New Jersey, and owns 10% of the casino’s holding company and its subsidiaries, including those conducting or licensing online gaming and retail sports wagering in New Jersey, (iv) manages Paragon Casino Resort in Marksville, Louisiana and (v) owns 100% of Inspire Integrated Resort Co., Ltd. and MGA Korea, LLC, which were formed to develop and construct an integrated resort and casino project to be located adjacent to the Incheon International Airport in South Korea.

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) for interim financial information and with instructions to Form 10-Q and Rule 10-01 of Regulation S-X. In accordance with Rule 10-01, the accompanying unaudited condensed consolidated financial statements do not include all of the information and footnotes required by US GAAP for complete consolidated financial statements. The accompanying year-end condensed consolidated balance sheet was derived from audited financial statements, but does not include all disclosures required by US GAAP. All adjustments, including normal recurring accruals and adjustments, necessary for a fair statement of the Company's operating results for the interim period, have been included.

The accompanying condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the fiscal year ended September 30, 2019. The preparation of financial statements in conformity with US GAAP requires the Company to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses and related disclosures of contingent assets and liabilities.

Revenue Disaggregation

The Company is primarily engaged in the ownership, operation and development of integrated entertainment facilities both domestically and internationally. The Company’s current wholly-owned operations are focused within Connecticut and Pennsylvania. The Company also currently manages other gaming facilities elsewhere within the United States and Canada. The Company generates revenues by providing the following types of goods and services: gaming, food and beverage, hotel, retail, entertainment and other and management and development.

7

MOHEGAN TRIBAL GAMING AUTHORITY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)

(unaudited)

Revenue disaggregation by geographic location and revenue type for the three months ended December 31, 2019 was as follows (in thousands):

	Connecticut		Pennsylvania		Canada
	(Mohegan Sun)		(Mohegan Sun Pocono)		(MGE Niagara Resorts)		Other
Gaming	$	160,259	$	51,978	$	52,032	$	—
Food and beverage	28,533		6,082		15,953		(36		)
Hotel	22,048		1,980		3,563		(2		)
Retail, entertainment and other	32,495		1,914		13,426		146
Management and development	—		—		—		9,012
Net revenues	$	243,335	$	61,954	$	84,974	$	9,120

Revenue disaggregation by geographic location and revenue type for the three months ended December 31, 2018 was as follows (in thousands):

	Connecticut		Pennsylvania		Canada
	(Mohegan Sun)		(Mohegan Sun Pocono)		(MGE Niagara Resorts)		Other
Gaming	$	170,482	$	51,453	$	—	$	—
Food and beverage	29,135		5,713		—		(42		)
Hotel	21,220		1,758		—		(1		)
Retail, entertainment and other	31,842		1,867		—		421
Management and development	—		—		—		5,712
Net revenues	$	252,679	$	60,791	$	—	$	6,090

Contract and Contract-related Assets

As of December 31, 2019 and September 30, 2019, contract assets related to the COSA totaled $95.7 million and $53.2 million, respectively.

Contract and Contract-related Liabilities

A difference may exist between the timing of cash receipts from patrons and the recognition of revenues, resulting in a contract or contract-related liability. In general, the Company has three types of such liabilities: (1) outstanding gaming chips and slot tickets liability, which represents amounts owed in exchange for outstanding gaming chips and slot tickets held by patrons; (2) loyalty points deferred revenue liability and (3) patron advances and other liability, which primarily represents funds deposited in advance by patrons for gaming and advance payments by patrons for goods and services such as advance ticket sales, deposits on rooms and convention space and gift card purchases. These liabilities are generally expected to be recognized as revenues within one year and are recorded within other current liabilities.

The following table summarizes these liabilities (in thousands):

	December 31, 2019		September 30, 2019
Outstanding gaming chips and slot tickets liability	$	11,350	$	7,968
Loyalty points deferred revenue liability	39,374		40,968
Patron advances and other liability	20,698		22,312
Total	$	71,422	$	71,248

As of December 31, 2019 and September 30, 2019, customer contract liabilities related to Mohegan Sun Pocono's revenue sharing agreement with Unibet Interactive Inc. totaled $17.7 million and $18.0 million, respectively, and are primarily recorded within other long-term liabilities.

8

MOHEGAN TRIBAL GAMING AUTHORITY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)

(unaudited)

Fair Value of Financial Instruments

The Company applies the following fair value hierarchy, which prioritizes the inputs utilized to measure fair value into three levels:

• Level 1 - Quoted prices for identical assets or liabilities in active markets;

• Level 2 - Quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets or valuations based on models where the significant inputs are observable or can be corroborated by observable market data; and

• Level 3 - Valuations based on models where the significant inputs are unobservable. The unobservable inputs reflect the Company's estimates or assumptions that market participants would utilize in pricing such assets or liabilities.

The Company's assessment of the significance of a particular input requires judgment and may affect the valuation of financial assets and liabilities and their placement within the fair value hierarchy.

The carrying amount of cash and cash equivalents, restricted cash and cash equivalents, receivables and trade payables approximates fair value. The estimated fair values of the Company's long-term debt were as follows (in thousands):

	December 31, 2019
	Carrying Value		Fair Value
Senior secured credit facility - revolving (1)	$	137,000	$	134,089
Senior secured credit facility - term loan A (1)	253,272		252,122
Senior secured credit facility - term loan B (1)	804,174		789,393
2016 7 7/8% senior unsecured notes (1)	490,821		512,500
Line of credit (1)	75		74
MGE Niagara Resorts credit facility - revolving (1)	30,728		30,728
MGE Niagara Resorts credit facility - term loan (1)	73,936		74,900
MGE Niagara Resorts convertible debenture (2)	30,728		30,728
Mohegan Expo credit facility (3)	28,831		29,657
Guaranteed credit facility (3)	31,264		32,375
Redemption note payable (3)	78,035		78,035
Other (3)	1,154		1,154
Long-term debt	$	1,960,018	$	1,965,755

 ________

(1) Estimated fair values were based on Level 2 inputs (quoted market prices or prices of similar instruments) as of December 31, 2019.

(2) Estimated fair value was based on Level 3 inputs (changes in market conditions) from date of issuance (June 11, 2019) to December 31, 2019.

(3) Estimated fair values were based on Level 3 inputs (present value of future payments discounted to carrying value) as of December 31, 2019.

NOTE 2—NEW ACCOUNTING STANDARDS:

The following accounting standard was adopted during the three months ended December 31, 2019:

ASU 2016-02

In February 2016, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02, “Leases (Topic 842)” (“ASU 2016-02”), which requires, among other things, lessees to recognize a right-of-use (“ROU”) asset and a lease liability for leases with terms in excess of 12 months and the disclosure of information about leasing arrangements. In July 2018, the FASB issued ASU No. 2018-11, “Leases (Topic 842): Targeted Improvements” and ASU No. 2018-10, “Codification Improvements to Topic 842, Leases”, which clarify various aspects of ASU 2016-02.

Effective October 1, 2019, the Company adopted ASU 2016-02 under a modified retrospective transition approach. Accordingly, comparative information as of September 30, 2019 and for the three months ended December 31, 2018 has not been restated and continues to be reported under accounting standards in effect for those periods. The Company elected the package of practical expedients included in ASU 2016-02, which allowed it to: (i) not reassess whether any expired or existing contracts contain leases, (ii) not reassess the lease classification for any expired or existing leases and (iii) not reassess the initial direct costs for existing leases. The Company also made an accounting policy election to not recognize leases with an initial term of 12 months or less on its balance sheet. In addition, the Company elected to not separate lease and non-lease components for all significant classes of underlying assets for which the Company is the lessee. For instances in which the Company is the lessor, and the class of underlying asset represents retail space, the Company accounts for both the lease and non-lease components as a single lease

9

MOHEGAN TRIBAL GAMING AUTHORITY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)

(unaudited)

component. In all other instances, non-lease components are accounted for separately in accordance with applicable guidance, most commonly ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)”. 

As of October 1, 2019, the adoption of ASU 2016-02 resulted in the recognition of ROU operating lease assets of $359.2 million and related ROU operating lease liabilities of $366.8 million, as well as the derecognition of a previously recognized build-to-suit asset and related liability of $90.3 million. The difference between the ROU operating lease assets and liabilities reflects the reclassification of historical prepaid and deferred rent balances. The adoption of ASU 2016-02 did not impact the Company's retained earnings or the Company’s compliance with its financial covenants under its current debt agreements.

The following accounting standards will be adopted in a future reporting period:

ASU 2018-13

In August 2018, the FASB issued ASU 2018-13,“Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement” (“ASU 2018-13”), which adds, amends and removes certain disclosure requirements related to fair value measurements. ASU 2018-13 requires enhanced disclosures on valuation techniques and inputs that a reporting entity uses to determine its measures of fair value, including judgments and assumptions that the entity makes and the uncertainties in the fair value measurements as of the reporting date. ASU 2018-13 is effective for annual reporting periods beginning after December 15, 2019. Certain amended or eliminated disclosure requirements may be adopted earlier, while certain additional disclosure requirements can be adopted on its effective date. In addition, certain changes required by this new standard require retrospective adoption, while other changes must be adopted prospectively. The Company is currently evaluating the impact ASU 2018-13 will have on its financial statement disclosures.

ASU 2019-12

In December 2019, the FASB issued ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes” (“ASU 2019-12”), which simplifies various aspects related to the accounting for income taxes. This new standard removes certain exceptions to the general principles in ASU 2019-12 and clarifies and amends existing guidance to improve consistent application. ASU 2019-12 is effective for fiscal years beginning after December 15, 2020. The Company is currently evaluating the impact ASU 2019-12 will have on its financial statements, but does not expect its adoption to have a material impact.

NOTE 3—LEASES:

The Company determines if a contract is, or contains, a lease at its inception or at the time of any modification. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Control over the use of the identified asset requires that the lessee has both: (i) the right to obtain substantially all of the economic benefits from the use of the asset and (ii) the right to direct the use of the asset.

ROU operating and finance lease assets and liabilities are recognized on the respective lease commencement date based on the present value of future lease payments over the expected lease term. An expected lease term includes any option to extend or terminate the lease if it is reasonably certain that the Company will exercise such option. The Company utilizes the incremental borrowing rate (“IBR”) applicable to the lease as determined at the lease commencement date to calculate the present value of future lease payments. The applicable IBR is determined based on the treasury group to which the leasing entity belongs and that group’s estimated interest rate for collateralized borrowings over a similar term as the future lease payments. Upon adoption of ASU 2016-02, the Company utilized IBRs as of October 1, 2019 to determine the present value of the remaining lease payments for operating leases that commenced prior to that date. Operating lease expense for fixed lease payments is recognized on a straight-line basis over the expected lease term. ROU finance lease assets are recorded within property and equipment, net and are amortized on a straight-line basis over the related lease term. As of December 31, 2019, ROU finance lease assets totaled $31.4 million.

Lessee

The Company leases real estate and equipment under various operating and finance lease agreements. Lease terms range from approximately one month to 50 years and do not contain any material residual value guarantees or restrictive covenants. Rental payments under these lease agreements are fixed and/or variable based on periodic adjustments for inflation, performance, usage or appraised land values. Variable components of lease payments are not included in the calculation of ROU assets and liabilities.

The Company’s lease arrangements contain both lease and non-lease components. For instances in which the Company is a lessee, the Company accounts for both lease and non-lease components as a single lease component for substantially all classes of underlying assets (primarily real estate and equipment). Leases with an expected or initial term of 12 months or less are not

10

MOHEGAN TRIBAL GAMING AUTHORITY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)

(unaudited)

recorded on the Company’s balance sheet and the related lease expenses are recognized on a straight-line basis over the expected lease term.

Information related to weighted average lease terms and discount rates is as follows:

	December 31, 2019
Weighted average remaining lease terms (years):
Operating leases	23
Finance leases	18
Weighted average discount rates:
Operating leases (1)	7.98	%
Finance leases	5.01	%

_________

(1) The weighted average discount rates for existing operating leases were established upon the adoption of ASU 2016-02 on October 1, 2019.

The components of lease expense are as follows (in thousands):

	For the
	Three Months Ended
	December 31, 2019
Operating lease expense	$	9,601
Short-term lease expense	9,956
Variable lease expense	3,609
Finance lease expense:
Amortization of ROU assets	607
Interest on lease liabilities	397
Less: sublease income (1)	(9,604		)
Total	$	14,566

_________

(1) Represents income earned by the Company from the rental of hotel, convention or retail space at the MGE Niagara Resorts and the Earth Hotel Tower at Mohegan Sun, both of which are leased properties.

Supplemental cash flow information related to lease liabilities is as follows (in thousands):

	For the
	Three Months Ended
	December 31, 2019
Cash paid for amounts included in the measurement of lease liabilities:
Payments on operating lease obligations	$	8,385
Payments for interest on finance lease obligations	397
Payments on finance lease obligations	404
Total	$	9,186

11

MOHEGAN TRIBAL GAMING AUTHORITY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)

(unaudited)

Maturities of ROU operating lease obligations are as follows (in thousands):

	Operating Leases			Finance Leases
Fiscal years:
2020 (1)	$	24,415		$	2,502
2021	30,922			3,131
2022	31,282			3,130
2023	31,047			2,934
2024	31,115			2,568
Thereafter	734,067			33,442
Total future lease payments	882,848			47,707
Less: amounts representing interest	(513,106		)	(16,197		)
Plus: residual values	—			327
Present value of future lease payments	369,742			31,837
Less: current portion of lease obligations	(9,894		)	(1,794		)
Lease obligations, net of current portion	$	359,848		$	30,043

_________

(1) Represents payment obligations from January 1, 2020 to September 30, 2020.

In connection with the acquisition of the MGE Niagara Resorts, the Company committed to enter into a lease agreement with a third-party to lease the Niagara Falls Entertainment Centre following the completion of its construction. Prior to the adoption of ASU 2016-02, the Company was deemed, for accounting purposes only, to be the owner of this construction project, despite not being the legal owner. Accordingly, the Company capitalized $90.3 million as of September 30, 2019 for amounts paid as a build-to-suit asset within property and equipment, net and recorded a corresponding build-to-suit liability. In connection with the adoption of ASU 2016-02, the Company derecognized the build-to-suit asset and liability in their entirety.

Lessor

The Company leases space at its facilities to third parties. Lease terms for these non-cancelable operating leases range from approximately one month to 17 years. Rental income under these lease agreements are fixed and/or variable based on percentage of tenant sales or periodic adjustments for inflation. Rental income is recorded within hotel and retail, entertainment and other revenues. For instances in which the Company is the lessor, and the class of underlying asset represents retail space, the Company accounts for both the lease and non-lease components, such as common area maintenance and tenant services, as a single lease component. In all other instances, non-lease components are accounted for separately in accordance with applicable guidance, most commonly ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)”. 

Lease income consists of the following (in thousands):

	For the Three Months Ended December 31, 2019
	Hotel		Retail, Entertainment and Other
Fixed rent	$	15,743	$	3,075
Variable rent	—		1,388
Total	$	15,743	$	4,463

12

MOHEGAN TRIBAL GAMING AUTHORITY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)

(unaudited)

Future fixed rental income that the Company expects to earn under non-cancelable operating leases, exclusive of amounts under contingent escalated rent clauses, are as follows (in thousands):

Fiscal years:
2020 (1)	$	7,120
2021	8,211
2022	5,375
2023	4,748
2024	4,180
Thereafter	9,440
Total	$	39,074

_________

(1) Represents future fixed rental income from January 1, 2020 to September 30, 2020.

The portions of Mohegan Sun, including the Sky Hotel Tower and the Earth Expo & Convention Center, and Mohegan Sun Pocono that are leased to third parties under operating leases are recorded within property and equipment, net as follows (in thousands):

	December 31, 2019
Property and equipment, at cost	$	492,612
Less: accumulated depreciation	(197,212		)
Property and equipment, net	$	295,400

As of September 30, 2019, information pertaining to the Company’s leases, as accounted for under prior accounting standards, was as follows:

Capital Leases

Minimum future capital lease payments were as follows (in thousands):

Fiscal years:
2020	$	2,571
2021	2,598
2022	2,598
2023	2,548
2024	2,251
Thereafter	32,832
Total minimum future capital lease payments	45,398
Less: amounts representing interest	(16,031		)
Plus: residual values	327
Present value of capital lease obligations	29,694
Less: current portion of capital lease obligations	(1,133		)
Capital lease obligations, net of current portion	$	28,561

13

MOHEGAN TRIBAL GAMING AUTHORITY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)

(unaudited)

Operating Leases

Minimum future rental income that the Company expected to earn under non-cancelable leases was as follows (in thousands):

Fiscal years:
2020	$	4,808
2021	4,038
2022	2,485
2023	2,092
2024	2,011
Thereafter	5,734
Total	$	21,168

Minimum future rental payments that the Company expected to incur under non-cancelable leases and subleases was as follows (in thousands):

Fiscal years:	Minimum Future Rental Payments		Minimum Future Sublease Income			Total
2020	$	32,504	$	(1,709	)	$	30,795
2021	30,376		(1,428		)	28,948
2022	30,651		(1,114		)	29,537
2023	30,473		(987		)	29,486
2024	30,602		(1,025		)	29,577
Thereafter	715,910		(843		)	715,067
Total	$	870,516	$	(7,106	)	$	863,410

NOTE 4—MGE NIAGARA RESORTS:

In September 2018, MGE Niagara was selected by the OLG to be the service provider for the MGE Niagara Resorts. Following its selection, MGE Niagara entered into a Transition and Asset Purchase Agreement with the OLG and the Ontario Gaming Assets Corporation. Pursuant to the terms of this agreement, MGE Niagara agreed to acquire certain assets associated with the MGE Niagara Resorts and to perform certain transition activities in order to facilitate the transition of the operational responsibilities from the previous operator to MGE Niagara.

On the Closing Date, MGE Niagara completed the Acquisition, assumed the day-to-day operations of the properties under the terms of the COSA and engaged in a series of transactions related thereto, including: (i) a lease agreement with the OLG to lease the Fallsview Casino Resort and related administrative office space, (ii) a lease agreement with a third-party investor to lease Casino Niagara and related license agreements to operate an adjacent parking lot and the right for patrons to use an adjacent parking garage and (iii) committed to enter into a lease agreement with a third-party to lease the Niagara Falls Entertainment Centre following the completion of its construction, both of which are expected to occur in 2020.

As of the Closing Date, the purchase price of the Acquisition was approximately 96 million Canadian dollars (approximately $72 million), net of cash acquired of approximately 57 million Canadian dollars (approximately $43 million). During the three months ended December 31, 2019, the Company recorded adjustments to the purchase price of the Acquisition totaling 2.2 million Canadian dollars ($1.7 million), net of cash acquired of approximately 518,000 Canadian dollars (approximately $390,000). While no additional material adjustments are expected, the purchase price allocation is not final.

14

MOHEGAN TRIBAL GAMING AUTHORITY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)

(unaudited)

The below unaudited pro forma financial information was prepared as if the Acquisition, the financing to fund the Acquisition and the lease transactions had occurred on October 1, 2018. Unaudited pro forma financial information does not necessarily represent results that may occur in the future. The following unaudited pro forma financial information includes historical financial results of the MGE Niagara Resorts prior to the Acquisition, adjusted to include the Company's share of revenues earned under the COSA which are recorded on a net basis, along with other adjustments directly attributable to the Acquisition, including interest expense and depreciation (in thousands, unaudited):

	For the
	Three Months Ended
	December 31, 2018
Net revenues	$	405,802
Net income attributable to Mohegan Tribal Gaming Authority	$	8,554

NOTE 5—LONG-TERM DEBT:

Long-term debt consisted of the following (in thousands):

	December 31, 2019			September 30, 2019
Senior Secured Credit Facility - Revolving	$	137,000		$	102,000
Senior Secured Credit Facility - Term Loan A, net of discount and debt issuance costs of $3,668 and $4,236, respectively	253,272			263,829
Senior Secured Credit Facility - Term Loan B, net of discount and debt issuance costs of $15,975 and $16,925, respectively	804,174			805,394
2016 7 7/8% Senior Unsecured Notes, net of discount and debt issuance costs of $9,179 and $9,565, respectively	490,821			490,435
Line of Credit	75			—
MGE Niagara Resorts Credit Facility - Revolving	30,728			—
MGE Niagara Resorts Credit Facility - Term Loan, net of debt issuance costs of $963 and $1,002, respectively	73,936			73,564
MGE Niagara Resorts Convertible Debenture	30,728			30,204
Mohegan Expo Credit Facility, net of debt issuance costs of $827 and $925, respectively	28,831			29,357
Guaranteed Credit Facility, net of debt issuance costs of $1,111 and $1,191, respectively	31,264			31,840
Redemption Note Payable, net of discount of $22,072 and $23,905, respectively	78,035			81,329
Other	1,154			1,205
Long-term debt	1,960,018			1,909,157
Less: current portion of long-term debt	(74,266		)	(76,909		)
Long-term debt, net of current portion	$	1,885,752		$	1,832,248

Senior Secured Credit Facilities - Non-cash Transactions

On December 31, 2019 and 2018, the bank that administers the Company's debt service payments for its Senior Secured Credit Facilities made required principal payments on behalf of the Company totaling $13.3 million and $28.9 million, respectively, but did not accordingly debit the Company's bank account for these payments. As of December 31, 2019 and 2018, the Company reflected these non-cash transactions as reductions to current portion of long-term debt and corresponding increases to other current liabilities. On the respective following banking days, the bank withdrew the payments from the Company's bank account, resulting in reductions to the Company's cash and cash equivalents and other current liabilities.

Debt Covenant Compliance

As of December 31, 2019, the Company and MGE Niagara were in compliance with all financial covenants.

15

MOHEGAN TRIBAL GAMING AUTHORITY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)

(unaudited)

NOTE 6—SEGMENT REPORTING:

The Company, either directly or through subsidiaries, operates Mohegan Sun, along with its other Connecticut operations (the “Connecticut Facilities”), Mohegan Sun Pocono, along with its other Pennsylvania operations (the “Pennsylvania Facilities”) and the MGE Niagara Resorts. The Company assumed the day-to-day operations of the MGE Niagara Resorts on June 11, 2019. Certain other properties that are managed or under development by the Company, which were previously included within the Company's corporate functions, are now identified as the management, development and other reportable segment.

The Company's chief operating decision maker currently reviews and assesses the performance and operating results and determines the proper allocation of resources to the Connecticut Facilities, the Pennsylvania Facilities, the MGE Niagara Resorts and the properties managed or under development on a separate basis. Accordingly, the Company now has four separate reportable segments: (i) Mohegan Sun, which includes the operations of the Connecticut Facilities, (ii) Mohegan Sun Pocono, which includes the operations of the Pennsylvania Facilities, (iii) the MGE Niagara Resorts and (iv) management, development and other. The Company's corporate functions, along with any inter-segment activities are disclosed separately in the following segment disclosures to reconcile to consolidated results. The following management, development and other and corporate segment disclosures for the three months ended December 31, 2018 have been restated to conform to fiscal 2020 presentation.

	For the Three Months Ended
(in thousands)	December 31, 2019			December 31, 2018
Net revenues:
Mohegan Sun	$	243,335		$	252,679
Mohegan Sun Pocono	61,954			60,791
MGE Niagara Resorts	84,974			—
Management, development and other	9,012			5,712
Corporate	108			378
Inter-segment	(331		)	(60		)
Total	$	399,052		$	319,500
Income (loss) from operations:
Mohegan Sun	$	45,065		$	44,063
Mohegan Sun Pocono	7,794			7,192
MGE Niagara Resorts	(1,333		)	—
Management, development and other	(918		)	(413		)
Corporate	(7,164		)	(7,472		)
Inter-segment	(19		)	—
Total	$	43,425		$	43,370
	For the Three Months Ended
(in thousands)	December 31, 2019			December 31, 2018
Capital expenditures incurred:
Mohegan Sun	$	4,631		$	5,123
Mohegan Sun Pocono	999			377
MGE Niagara Resorts	7,851			—
Management, development and other	22,868			7,542
Corporate	8			7
Total	$	36,357		$	13,049
(in thousands)	December 31, 2019			September 30, 2019
Total assets:
Mohegan Sun	$	1,355,934		$	1,282,384
Mohegan Sun Pocono	545,220			548,424
MGE Niagara Resorts	575,771			342,821
Management, development and other	358,366			313,458
Corporate	915,650			912,712
Inter-segment	(895,417		)	(888,203		)
Total	$	2,855,524		$	2,511,596

16

MOHEGAN TRIBAL GAMING AUTHORITY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)

(unaudited)

NOTE 7—COMMITMENTS AND CONTINGENCIES:

The Company is a defendant in various claims and legal actions resulting from its normal course of business, primarily relating to personal injuries to patrons and damages to patrons' personal assets. The Company estimates litigation claims expense and accrues for such liabilities based upon historical experience. In management's opinion, the aggregate liability, if any, arising from such legal actions will not have a material impact on the Company's financial position, results of operations or cash flows.

NOTE 8—SUBSEQUENT EVENT:

On January 21, 2020, the Company, through a wholly-owned subsidiary, purchased a 45% interest in Mohegan Hotel Holdings, LLC, the indirect owner of the Earth Hotel Tower, in exchange for $15.8 million, which the Company believes represented the fair market value of the investment.

17

Item 2.    Management’s Discussion and Analysis of Financial Condition and Results of Operations

Some information included in this Quarterly Report on Form 10-Q and other materials filed by us with the Securities and Exchange Commission, or the SEC, contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements include information relating to business development activities, as well as capital spending, financing sources, the effects of regulation, including gaming and tax regulation and increased competition. These statements can sometimes be identified by our use of forward-looking words such as “may,” “will,” “anticipate,” “estimate,” “expect” or “intend” and similar expressions. Such forward-looking information involves important risks and uncertainties that could significantly affect anticipated future results, and accordingly, such results may differ materially from those expressed in any forward-looking statements made by us or on our behalf. These risks and uncertainties include, but are not limited to, those relating to the following:

• the financial performance of our various operations;

• the local, regional, national or global economic climate;

• increased competition, including the expansion of gaming in jurisdictions in which we own or operate gaming facilities;

• our leverage and ability to meet our debt service obligations and maintain compliance with financial debt covenants;

• the continued availability of financing;

• our dependence on existing management;

• our ability to integrate new amenities from expansions to our facilities into our current operations and manage the expanded facilities;

• changes in federal or state tax laws or the administration of such laws;

• changes in gaming laws or regulations, including the limitation, denial or suspension of licenses required under gaming laws and regulations;

• cyber security risks relating to our information technology and other systems, including misappropriation of patron information or other breaches of information security;

• changes in applicable laws pertaining to the service of alcohol, smoking or other amenities offered at our facilities;

• our ability to successfully implement our diversification strategy;

• an act of terrorism;

• our customers' access to inexpensive transportation to our facilities and changes in oil, fuel or other transportation-related expenses;

• unfavorable weather conditions;

• risks associated with operations in foreign jurisdictions;

• failure by our employees, agents, affiliates, vendors or businesses to comply with applicable laws, rules and regulations, including state gaming laws and regulations and anti-bribery laws such as the United States Foreign Corrupt Practices Act, and similar anti-bribery laws in other jurisdictions; and

• fluctuations in foreign currency exchange rates.

Additional information concerning potential factors that could affect our financial results is included in our Annual Report on Form 10-K for the fiscal year ended September 30, 2019, as well as our other reports and filings with the SEC. The forward-looking statements included in this Quarterly Report on Form 10-Q are made only as of the date of this report. We do not undertake any obligation to update or supplement any forward-looking statements to reflect subsequent events or circumstances, except as required by law. We cannot assure you that projected results or events will be achieved or will occur.

The following discussion and analysis should be read in conjunction with our condensed consolidated financial statements and the related notes beginning on page 3 of this Quarterly Report on Form 10-Q.

18

Overview

Our Company

We were established in July 1995 by the Mohegan Tribe, a federally-recognized Indian tribe with an approximately 595-acre reservation situated in southeastern Connecticut, adjacent to Uncasville, Connecticut. Under the Indian Gaming Regulatory Act of 1988, federally-recognized Indian tribes are permitted to conduct full-scale casino gaming operations on tribal lands, subject to, among other things, the negotiation of a compact with the affected state. The Mohegan Tribe and the State of Connecticut entered into such a compact, the Mohegan Compact, which was approved by the United States Secretary of the Interior. We were established as an instrumentality of the Mohegan Tribe, with the exclusive authority to conduct and regulate gaming activities for the Mohegan Tribe on tribal lands and the non-exclusive authority to conduct such activities elsewhere. We are governed and overseen by a nine-member Management Board, whose members also comprise the Mohegan Tribal Council, the governing body of the Mohegan Tribe. Any change in the composition of the Mohegan Tribal Council results in a corresponding change in our Management Board.

We are primarily engaged in the ownership, operation and development of integrated entertainment facilities, both domestically and internationally, including: (i) Mohegan Sun in Uncasville, Connecticut, (ii) Mohegan Sun Pocono in Plains Township, Pennsylvania, (iii) Niagara Fallsview Casino Resort, Casino Niagara and the future 5,000-seat Niagara Falls Entertainment Centre, all in Niagara Falls, Canada (collectively, the “MGE Niagara Resorts”), (iv) Resorts Casino Hotel in Atlantic City, New Jersey, (v) ilani Casino Resort in Clark County, Washington, (vi) Paragon Casino Resort in Marksville, Louisiana and (vii) Project Inspire, a first-of-its-kind, multi-billion dollar integrated resort and casino under construction at Incheon International Airport in South Korea.

19

Results of Operations

We, either directly or through subsidiaries, operate Mohegan Sun, along with our other Connecticut operations (the “Connecticut Facilities”), Mohegan Sun Pocono, along with our other Pennsylvania operations (the “Pennsylvania Facilities”) and the MGE Niagara Resorts. We assumed the day-to-day operations of the MGE Niagara Resorts on June 11, 2019. In addition, certain other properties that are managed or under development, which were previously included within our corporate functions, are now identified as the management, development and other reportable segment.

Our chief operating decision maker currently reviews and assesses the performance and operating results and determines the proper allocation of resources to the Connecticut Facilities, the Pennsylvania Facilities, the MGE Niagara Resorts and the properties managed or under development on a separate basis. Accordingly, we now have four separate reportable segments: (i) Mohegan Sun, which includes the operations of the Connecticut Facilities, (ii) Mohegan Sun Pocono, which includes the operations of the Pennsylvania Facilities, (iii) the MGE Niagara Resorts and (iv) management, development and other. Our corporate functions, along with any inter-segment activities are disclosed separately in the following segment disclosures to reconcile to consolidated results. The following management, development and other and corporate segment disclosures for the three months ended December 31, 2018 have been restated to conform to fiscal 2020 presentation.

	For the Three Months Ended December 31,
(in thousands)	2019			2018			Variance			Percentage Variance
Net revenues:
Mohegan Sun	$	243,335		$	252,679		$	(9,344	)	(3.7	)%
Mohegan Sun Pocono	61,954			60,791			1,163			1.9	%
MGE Niagara Resorts (1)	84,974			—			84,974			100.0	%
Management, development and other	9,012			5,712			3,300			57.8	%
Corporate	108			378			(270		)	(71.4	)%
Inter-segment	(331		)	(60		)	(271		)	(451.7	)
Total	$	399,052		$	319,500		$	79,552		24.9	%
Income (loss) from operations:
Mohegan Sun	$	45,065		$	44,063		$	1,002		2.3	%
Mohegan Sun Pocono	7,794			7,192			602			8.4	%
MGE Niagara Resorts (1)	(1,333		)	—			(1,333		)	(100.0	)%
Management, development and other	(918		)	(413		)	(505		)	(122.3	)%
Corporate	(7,164		)	(7,472		)	308			4.1	%
Inter-segment	(19		)	—			(19		)	(100.0	)%
Total	$	43,425		$	43,370		$	55		0.1	%
Net income attributable to Mohegan Tribal Gaming Authority	$	9,394		$	10,622		$	(1,228	)	(11.6	)%

_________

(1) We assumed the day-to-day operations of the MGE Niagara Resorts on June 11, 2019.

The most significant factors and trends that impacted our operating and financial performance were as follows:

• increasingly competitive gaming markets;

• lower gaming volumes and table game hold percentage at Mohegan Sun;

• improved overall business volumes and additional revenues generated by our new sports wagering and interactive gaming operations at Mohegan Sun Pocono;

• higher management fees earned;

• the acquisition of the MGE Niagara Resorts, which contributed $85.0 million to net revenues and increased operating costs and expenses by $86.3 million; and

• lower than anticipated table game hold percentage at the MGE Niagara Resorts.

Mohegan Sun

Revenues

Net revenues declined by $9.4 million, or 3.7%, to $243.3 million for the three months ended December 31, 2019 compared to $252.7 million in the same period in the prior year. These results were driven by lower gaming revenues, partially offset by higher non-gaming revenues. The decline in gaming revenues reflected lower slot and table game revenues primarily driven by

20

lower overall gaming volumes. In addition, table game revenues were modestly impacted by lower year-over-year hold percentage. The increase in non-gaming revenues was primarily driven by higher hotel and entertainment revenues, both of which benefited from a strong entertainment calendar.

Operating Costs and Expenses

Operating costs and expenses decreased by $10.3 million, or 4.9%, to $198.3 million for the three months ended December 31, 2019 compared to $208.6 million in the same period in the prior year. The decrease in operating costs and expenses was primarily driven by lower payroll, governmental services and utility costs, along with reduced slot machine tax expenses commensurate with the decline in slot revenues. The decrease in operating costs and expenses also reflected lower depreciation expense due to the impact of an out-of-period correction which increased depreciation expense by $6.3 million in the same period in the prior year.

Mohegan Sun Pocono

Revenues

Net revenues increased by $1.2 million, or 2.0%, to $62.0 million for the three months ended December 31, 2019 compared to $60.8 million in the same period in the prior year. The growth in net revenues reflected increases in both gaming and non-gaming revenues driven, in part, by strong overall business volumes. The increase in gaming revenues reflected higher table game revenues and additional revenues generated by our new sports wagering and interactive gaming operations, while the increase in non-gaming revenues reflected higher food and beverage and hotel revenues. These results were partially offset by lower slot revenues.

Operating Costs and Expenses

Operating costs and expenses were $54.2 million for the three months ended December 31, 2019 compared to $53.6 million in the same period in the prior year, relatively flat.

MGE Niagara Resorts

Revenues

Net revenues totaled $85.0 million for the three months ended December 31, 2019. We assumed the day-to-day operations of the MGE Niagara Resorts on June 11, 2019. Net revenues for the three months ended December 31, 2019 reflect lower than anticipated table game hold percentage and unfavorable weather conditions.

Operating Costs and Expenses

Operating costs and expenses totaled $86.3 million for the three months ended December 31, 2019. We assumed the day-to-day operations of the MGE Niagara Resorts on June 11, 2019.

Management, Development and Other

Revenues

Net revenues increased by $3.3 million, or 57.9%, to $9.0 million for the three months ended December 31, 2019 compared to $5.7 million in the same period in the prior year. These results primarily reflected higher management fees from ilani Casino Resort driven principally by continued improvement in performance at the property.

Operating Costs and Expenses

Operating costs and expenses increased by $3.8 million, or 62.3%, to $9.9 million for the three months ended December 31, 2019 compared to $6.1 million in the same period in the prior year. The increase in operating costs and expenses was driven by higher pre-opening costs and expenses associated with Project Inspire and higher development costs and expenses associated with our other domestic and international diversification initiatives.

Corporate

Revenues

Net revenues declined by $270,000, or 71.4%, to $108,000 for the three months ended December 31, 2019 compared to $378,000 in the same period in the prior year. These results were primarily driven by lower revenues generated by our “Play 4 Fun” on-line gaming platform.

21

Operating Costs and Expenses

Operating costs and expenses declined by $600,000, or 7.6%, to $7.3 million for the three months ended December 31, 2019 compared to $7.9 million in the same period in the prior year. The decrease in operating costs and expenses was primarily due to a reduction in payroll costs, partially offset by higher costs related to certain governmental services.

Other Expenses

Other expenses increased by $2.6 million, or 8.0%, to $35.2 million for the three months ended December 31, 2019 compared to $32.6 million in the same period in the prior year, primarily due to the impact of lower interest income. Interest expense was $35.4 million for the three months ended December 31, 2019 compared to $36.0 million in the same period in the prior year. Weighted average outstanding debt was $2.03 billion for the three months ended December 31, 2019 compared to $1.96 billion in the same period in the prior year. Weighted average cost of borrowing was 7.0% for the three months ended December 31, 2019 compared to 7.4% in the same period in the prior year.

Seasonality

The gaming markets in the Northeastern United States and Niagara Falls, Canada, are seasonal in nature, with peak gaming activities often occurring during the months of May through August. Accordingly, our operating results for the three months ended December 31, 2019 are not necessarily indicative of operating results for other interim periods or an entire fiscal year.

Liquidity and Capital Resources

As of December 31, 2019 and September 30, 2019, we held cash and cash equivalents of $139.2 million and $130.1 million, respectively. Inclusive of letters of credit, which reduce borrowing availability, we had $110.7 million of borrowing capacity under our senior secured revolving facility and line of credit as of December 31, 2019. In addition, inclusive of letters of credit, which reduce borrowing availability, MGE Niagara Entertainment Inc. had $96.0 million of borrowing capacity under the MGE Niagara Resorts revolving facility and line of credit as of December 31, 2019. Borrowing capacities under these facilities may be further impacted by restrictive financial covenant requirements. As a result of the cash based nature of our business, operating cash flow levels tend to follow trends in our operating income, excluding the effects of non-cash charges, such as depreciation and amortization.

Cash used in operating activities totaled $11.0 million for the three months ended December 31, 2019 compared to cash provided by operating activities of $81.1 million in the same period in the prior year. These results primarily reflected the impact of a $72.2 million payment received in the same period in the prior year from the Cowlitz Tribal Gaming Authority related to accrued interest on funds previously advanced for the Cowlitz Project, combined with additional working capital requirements associated with the MGE Niagara Resorts.

Cash used in investing activities totaled $25.3 million for the three months ended December 31, 2019 compared to cash provided by investing activities of $16.6 million in the same period in the prior year. The increase in cash used in investing activities for the three months ended December 31, 2019 primarily reflected the impact of a $32.0 million payment received in the same period in the prior year from the Cowlitz Tribal Gaming Authority related to funds previously advanced for the Cowlitz Project. The increase in cash used in investing activities for the three months ended December 31, 2019 also reflected higher capital expenditures. Capital expenditures totaled $34.3 million for the three months ended December 31, 2019, of which $22.9 million related to Project Inspire.

Cash provided by financing activities totaled $30.4 million for the three months ended December 31, 2019 compared to cash used in financing activities of $17.7 million in the same period in the prior year. The increase in cash provided by financing activities for the three months ended December 31, 2019 was primarily driven by a $43.6 million increase in borrowings for general corporate purposes, including working capital requirements associated with the MGE Niagara Resorts.

Sufficiency of Resources

We believe that existing cash balances, financing arrangements and operating cash flows will provide us with sufficient resources to meet our existing debt obligations, distributions to the Mohegan Tribe, capital expenditures and working capital requirements, including threshold payments relating to the MGE Niagara Resorts, for at least the next twelve months; however, we can provide no assurance in this regard.

22

Critical Accounting Policies and Estimates

There has been no material change from the critical accounting policies and estimates previously disclosed in our Annual Report on Form 10-K for the fiscal year ended September 30, 2019.

23

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

Market risk is the risk of loss arising from adverse changes in market rates and prices, such as interest rates, foreign currency exchange rates and commodity prices. As of December 31, 2019, our primary exposure to market risk was interest rate risk associated with our credit facilities which accrued interest on the basis of base rate, Eurodollar rate and Bankers’ Acceptance rate formulas, plus applicable rates, as defined under the credit facilities. Based on our variable rate outstanding debt as of December 31, 2019, a 100 basis point change in average interest rate would impact annual interest expense by approximately $13.8 million.

Item 4. Controls and Procedures

Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of December 31, 2019. The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the rules and forms of the Securities and Exchange Commission. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Company's management, including its principal executive and principal financial officers, as appropriate, to allow timely decisions regarding required disclosures. Management recognizes that controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives, and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

Based on an evaluation of our disclosure controls and procedures as of September 30, 2019, and due to a material weakness in our internal control over financial reporting relating to our goodwill and other intangible assets impairment analysis review control, our Chief Executive Officer and Chief Financial Officer concluded that, as of such date, our disclosure controls and procedures were not effective.

Notwithstanding this material weakness, our management, including our Chief Executive Officer and Chief Financial Officer, has concluded that our financial statements included in this Quarterly Report on Form 10-Q present fairly, in all material respects, our financial position, results of operations and cash flows for the periods presented in accordance with accounting principles generally accepted in the United States of America.

Changes in Internal Control Over Financial Reporting

There have been no other changes in our internal control over financial reporting, as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act, that occurred during the quarter ended December 31, 2019, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting, other than the material weakness discussed above. In making our assessment of changes in internal control over financial reporting, we have excluded the MGE Niagara Resorts, which was acquired on June 11, 2019.

24

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

There has been no material change from the legal proceedings previously disclosed in our Annual Report on Form 10-K for the fiscal year ended September 30, 2019.

Item 1A. Risk Factors

There has been no material change from the risk factors previously disclosed in our Annual Report on Form 10-K for the fiscal year ended September 30, 2019.

25

Item 6.    Exhibits

Exhibit No.	Description
31.1	Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer (filed herewith).
31.2	Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer (filed herewith).
32.1	Section 1350 Certification of Chief Executive Officer (furnished herewith).
32.2	Section 1350 Certification of Chief Financial Officer (furnished herewith).
101.INS	XBRL Instance Document (filed herewith).
101.SCH	XBRL Taxonomy Extension Schema (filed herewith).
101.CAL	XBRL Taxonomy Calculation Linkbase (filed herewith).
101.DEF	XBRL Taxonomy Extension Definition Linkbase (filed herewith).
101.LAB	XBRL Taxonomy Extension Label Linkbase (filed herewith).
101.PRE	XBRL Taxonomy Extension Presentation Linkbase (filed herewith).

26

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Mohegan Tribal Gaming Authority has duly caused this Quarterly Report on Form 10-Q to be signed on its behalf by the undersigned thereunto duly authorized.

		MOHEGAN TRIBAL GAMING AUTHORITY
Date:	February 12, 2020	By:	/S/    RALPH JAMES GESSNER JR.
			Ralph James Gessner Jr. Chairman and Member, Management Board
Date:	February 12, 2020	By:	/S/    MARIO C. KONTOMERKOS
			Mario C. Kontomerkos Chief Executive Officer, Mohegan Tribal Gaming Authority (Principal Executive Officer)
Date:	February 12, 2020	By:	/S/    DREW M. KELLEY
			Drew M. Kelley Chief Financial Officer, Mohegan Tribal Gaming Authority (Principal Financial and Accounting Officer)

27

EX-31.1

Exhibit 31.1

CERTIFICATION

I, Mario C. Kontomerkos, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of the Mohegan Tribal Gaming Authority;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date:	February 12, 2020	/s/ MARIO C. KONTOMERKOS
		Mario C. Kontomerkos Chief Executive Officer, Mohegan Tribal Gaming Authority

EX-31.2

Exhibit 31.2

CERTIFICATION

I, Drew M. Kelley, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of the Mohegan Tribal Gaming Authority;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date:	February 12, 2020	/s/ DREW M. KELLEY
		Drew M. Kelley Chief Financial Officer, Mohegan Tribal Gaming Authority

EX-32.1

Exhibit 32.1

Written Statement of Chief Executive Officer

Pursuant to Section 906 of the

Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350)

The undersigned, the Chief Executive Officer of the Mohegan Tribal Gaming Authority, hereby certifies that, to his knowledge, on the date hereof:

(a) this Quarterly Report on Form 10-Q of the Mohegan Tribal Gaming Authority filed on the date hereof with the Securities and Exchange Commission fully complies with the requirements of Exchange Act Section 13(a) or 15(d); and

(b) information contained in this report fairly presents, in all material respects, the financial condition and results of operations of the Mohegan Tribal Gaming Authority.

/s/ MARIO C. KONTOMERKOS

Mario C. Kontomerkos

Chief Executive Officer,

Mohegan Tribal Gaming Authority

February 12, 2020

A signed original of this written statement required by Section 906 has been provided to the Mohegan Tribal Gaming Authority and will be retained by the Mohegan Tribal Gaming Authority and furnished to the Securities and Exchange Commission or its staff upon request.

EX-32.2

Exhibit 32.2

Written Statement of Chief Financial Officer

Pursuant to Section 906 of the

Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350)

The undersigned, the Chief Financial Officer of the Mohegan Tribal Gaming Authority, hereby certifies that, to his knowledge, on the date hereof:

(a) this Quarterly Report on Form 10-Q of the Mohegan Tribal Gaming Authority filed on the date hereof with the Securities and Exchange Commission fully complies with the requirements of Exchange Act Section 13(a) or 15(d); and

(b) information contained in this report fairly presents, in all material respects, the financial condition and results of operations of the Mohegan Tribal Gaming Authority.

/s/ DREW M. KELLEY

Drew M. Kelley

Chief Financial Officer,

Mohegan Tribal Gaming Authority

February 12, 2020

A signed original of this written statement required by Section 906 has been provided to the Mohegan Tribal Gaming Authority and will be retained by the Mohegan Tribal Gaming Authority and furnished to the Securities and Exchange Commission or its staff upon request.

XML

LEASES - Lease Cost (Details) $ in Thousands	3 Months Ended
	Dec. 31, 2019 USD ($)
Lease, Cost [Abstract]
Weighted average remaining lease term, Operating leases	23 years
Weighted average remaining lease term, Finance leases	18 years
Weighted average discount rate, Operating leases	7.98%
Weighted average discount rate, Finance leases	5.01%
Operating lease cost
Operating leases	$ 9,601
Short-term leases	9,956
Variable leases	3,609
Finance lease cost:
Amortization of ROU assets	607
Interest on lease liabilities	397
Less: sublease income	(9,604)
Total lease cost	$ 14,566

XML

ORGANIZATION AND BASIS OF PRESENTATION - Contract with Customers (Details) - USD ($) $ in Thousands	Dec. 31, 2019	Sep. 30, 2019
Revenue from External Customer [Line Items]
Contract assets	$ 95,700	$ 53,200
Contract related liabilities	71,422	71,248
Outstanding gaming chips and slot tickets liability
Revenue from External Customer [Line Items]
Contract related liabilities	11,350	7,968
Loyalty points deferred revenue liability
Revenue from External Customer [Line Items]
Contract related liabilities	39,374	40,968
Patron advances and other liability
Revenue from External Customer [Line Items]
Contract related liabilities	20,698	22,312
Mohegan Sun Pocono
Revenue from External Customer [Line Items]
Contract related liabilities	$ 17,700	$ 18,000

XML

LONG-TERM DEBT (Tables)

3 Months Ended

Dec. 31, 2019

Debt Disclosure [Abstract]

Schedule of Long-term Debt Instruments

Long-term debt consisted of the following (in thousands):

	December 31, 2019			September 30, 2019
Senior Secured Credit Facility - Revolving	$	137,000		$	102,000
Senior Secured Credit Facility - Term Loan A, net of discount and debt issuance costs of $3,668 and $4,236, respectively	253,272			263,829
Senior Secured Credit Facility - Term Loan B, net of discount and debt issuance costs of $15,975 and $16,925, respectively	804,174			805,394
2016 7 7/8% Senior Unsecured Notes, net of discount and debt issuance costs of $9,179 and $9,565, respectively	490,821			490,435
Line of Credit	75			—
MGE Niagara Resorts Credit Facility - Revolving	30,728			—
MGE Niagara Resorts Credit Facility - Term Loan, net of debt issuance costs of $963 and $1,002, respectively	73,936			73,564
MGE Niagara Resorts Convertible Debenture	30,728			30,204
Mohegan Expo Credit Facility, net of debt issuance costs of $827 and $925, respectively	28,831			29,357
Guaranteed Credit Facility, net of debt issuance costs of $1,111 and $1,191, respectively	31,264			31,840
Redemption Note Payable, net of discount of $22,072 and $23,905, respectively	78,035			81,329
Other	1,154			1,205
Long-term debt	1,960,018			1,909,157
Less: current portion of long-term debt	(74,266		)	(76,909		)
Long-term debt, net of current portion	$	1,885,752		$	1,832,248

XML

SUBSEQUENT EVENT (Details) - Subsequent Event $ in Millions	Jan. 21, 2020 USD ($)
Subsequent Event [Line Items]
Consideration transferred	$ 15.8
Mohegan Hotel Holdings, LLC
Subsequent Event [Line Items]
Percentage of voting interest acquired	45.00%

XML

LEASES - Lease Revenue (Details) $ in Thousands	3 Months Ended
	Dec. 31, 2019 USD ($)
Hotel
Lessor, Lease, Description [Line Items]
Fixed rent	$ 15,743
Variable rent	0
Net revenues	15,743
Retail, Entertainment and Other
Lessor, Lease, Description [Line Items]
Fixed rent	3,075
Variable rent	1,388
Net revenues	$ 4,463

XML

LEASES - Operating Leases (Details) $ in Thousands	Dec. 31, 2019 USD ($)
Minimum Future Sublease Income
2020	$ (4,808)
2021	(4,038)
2022	(2,485)
2023	(2,092)
2024	(2,011)
Thereafter	(5,734)
Total	(21,168)
Minimum Future Rental Payments
2020	32,504
2021	30,376
2022	30,651
2023	30,473
2024	30,602
Thereafter	715,910
Total future fixed lease payments	870,516
Total
2020	30,795
2021	28,948
2022	29,537
2023	29,486
2024	29,577
Thereafter	715,067
Total	863,410
Assets Subleased
Minimum Future Sublease Income
2020	(1,709)
2021	(1,428)
2022	(1,114)
2023	(987)
2024	(1,025)
Thereafter	(843)
Total	$ (7,106)

XML

SEGMENT REPORTING (Details) $ in Thousands	3 Months Ended
	Dec. 31, 2019 USD ($) segment	Dec. 31, 2018 USD ($)	Sep. 30, 2019 USD ($)
Segment Reporting Information [Line Items]
Number of reportable segments | segment	4
Revenues:
Total	$ 399,052	$ 319,500
Income Statement [Abstract]
Income (loss) from operations	43,425	43,370
Capital [Abstract]
Capital expenditures incurred	36,357	13,049
ASSETS
Total assets	2,855,524		$ 2,511,596
Operating segments | Mohegan Sun
Revenues:
Net revenues:	243,335	252,679
Income Statement [Abstract]
Income (loss) from operations	45,065	44,063
Capital [Abstract]
Capital expenditures incurred	4,631	5,123
ASSETS
Total assets	1,355,934		1,282,384
Operating segments | Mohegan Sun Pocono
Revenues:
Net revenues:	61,954	60,791
Income Statement [Abstract]
Income (loss) from operations	7,794	7,192
Capital [Abstract]
Capital expenditures incurred	999	377
ASSETS
Total assets	545,220		548,424
Operating segments | MGE Niagara Resorts
Revenues:
Net revenues:	84,974	0
Income Statement [Abstract]
Income (loss) from operations	(1,333)	0
Capital [Abstract]
Capital expenditures incurred	7,851	0
ASSETS
Total assets	575,771		342,821
Operating segments | Management, development and other
Revenues:
Net revenues:	9,012	5,712
Income Statement [Abstract]
Income (loss) from operations	(918)	(413)
Capital [Abstract]
Capital expenditures incurred	22,868	7,542
ASSETS
Total assets	358,366		313,458
Corporate
Revenues:
Net revenues:	108	378
Income Statement [Abstract]
Income (loss) from operations	(7,164)	(7,472)
Capital [Abstract]
Capital expenditures incurred	8	7
ASSETS
Total assets	915,650		912,712
Inter-segment
Revenues:
Net revenues:	(331)	(60)
Income Statement [Abstract]
Income (loss) from operations	(19)	$ 0
ASSETS
Total assets	$ (895,417)		$ (888,203)

XML

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS) - USD ($) $ in Thousands	3 Months Ended
	Dec. 31, 2019	Dec. 31, 2018
Revenues:
Net revenues	$ 399,052	$ 319,500
Operating costs and expenses:
Advertising, general and administrative, including related party transactions of $9,566 and $11,332, respectively	74,214	49,018
Corporate, including related party transactions of $2,253 and $1,397, respectively	14,090	12,425
Depreciation and amortization	28,544	27,090
Other, net	3,070	1,921
Total operating costs and expenses	355,627	276,130
Income from operations	43,425	43,370
Other income (expense):
Interest income	751	3,439
Interest expense	(35,356)	(36,010)
Other, net	(592)	(30)
Total other expense	(35,197)	(32,601)
Income before income tax	8,228	10,769
Income tax benefit (provision)	1,196	(61)
Net income	9,424	10,708
Income attributable to non-controlling interests	(30)	(86)
Net income attributable to Mohegan Tribal Gaming Authority	9,394	10,622
Comprehensive income:
Foreign currency translation adjustment	11,417	1,899
Other comprehensive income	11,417	1,899
Other comprehensive income attributable to non-controlling interests	(531)	(95)
Other comprehensive income attributable to Mohegan Tribal Gaming Authority	10,886	1,804
Comprehensive income attributable to Mohegan Tribal Gaming Authority	20,280	12,426
Gaming
Revenues:
Net revenues	264,269	221,935
Operating costs and expenses:
Operating costs and expenses	157,188	128,664
Food and beverage
Revenues:
Net revenues	50,532	34,806
Operating costs and expenses:
Operating costs and expenses	41,693	26,447
Hotel
Revenues:
Net revenues	27,589	22,977
Operating costs and expenses:
Operating costs and expenses	11,842	9,803
Retail, entertainment and other
Revenues:
Net revenues	56,662	39,782
Operating costs and expenses:
Operating costs and expenses	$ 24,986	$ 20,762

XML

ORGANIZATION AND BASIS OF PRESENTATION (Policies)

3 Months Ended

Dec. 31, 2019

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Basis of Presentation

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) for interim financial information and with instructions to Form 10-Q and Rule 10-01 of Regulation S-X. In accordance with Rule 10-01, the accompanying unaudited condensed consolidated financial statements do not include all of the information and footnotes required by US GAAP for complete consolidated financial statements. The accompanying year-end condensed consolidated balance sheet was derived from audited financial statements, but does not include all disclosures required by US GAAP. All adjustments, including normal recurring accruals and adjustments, necessary for a fair statement of the Company's operating results for the interim period, have been included.

The accompanying condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the fiscal year ended September 30, 2019. The preparation of financial statements in conformity with US GAAP requires the Company to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses and related disclosures of contingent assets and liabilities.

Fair Value of Financial Instruments

Fair Value of Financial Instruments

The Company applies the following fair value hierarchy, which prioritizes the inputs utilized to measure fair value into three levels:

• Level 1 - Quoted prices for identical assets or liabilities in active markets;

• Level 2 - Quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets or valuations based on models where the significant inputs are observable or can be corroborated by observable market data; and

• Level 3 - Valuations based on models where the significant inputs are unobservable. The unobservable inputs reflect the Company's estimates or assumptions that market participants would utilize in pricing such assets or liabilities.

The Company's assessment of the significance of a particular input requires judgment and may affect the valuation of financial assets and liabilities and their placement within the fair value hierarchy.

New Accounting Standards

NEW ACCOUNTING STANDARDS:

The following accounting standard was adopted during the three months ended December 31, 2019:

ASU 2016-02

In February 2016, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02, “Leases (Topic 842)” (“ASU 2016-02”), which requires, among other things, lessees to recognize a right-of-use (“ROU”) asset and a lease liability for leases with terms in excess of 12 months and the disclosure of information about leasing arrangements. In July 2018, the FASB issued ASU No. 2018-11, “Leases (Topic 842): Targeted Improvements” and ASU No. 2018-10, “Codification Improvements to Topic 842, Leases”, which clarify various aspects of ASU 2016-02.

Effective October 1, 2019, the Company adopted ASU 2016-02 under a modified retrospective transition approach. Accordingly, comparative information as of September 30, 2019 and for the three months ended December 31, 2018 has not been restated and continues to be reported under accounting standards in effect for those periods. The Company elected the package of practical expedients included in ASU 2016-02, which allowed it to: (i) not reassess whether any expired or existing contracts contain leases, (ii) not reassess the lease classification for any expired or existing leases and (iii) not reassess the initial direct costs for existing leases. The Company also made an accounting policy election to not recognize leases with an initial term of 12 months or less on its balance sheet. In addition, the Company elected to not separate lease and non-lease components for all significant classes of underlying assets for which the Company is the lessee. For instances in which the Company is the lessor, and the class of underlying asset represents retail space, the Company accounts for both the lease and non-lease components as a single lease component. In all other instances, non-lease components are accounted for separately in accordance with applicable guidance, most commonly ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)”. 

As of October 1, 2019, the adoption of ASU 2016-02 resulted in the recognition of ROU operating lease assets of $359.2 million and related ROU operating lease liabilities of $366.8 million, as well as the derecognition of a previously recognized build-to-suit asset and related liability of $90.3 million. The difference between the ROU operating lease assets and liabilities reflects the reclassification of historical prepaid and deferred rent balances. The adoption of ASU 2016-02 did not impact the Company's retained earnings or the Company’s compliance with its financial covenants under its current debt agreements.

The following accounting standards will be adopted in a future reporting period:

ASU 2018-13

In August 2018, the FASB issued ASU 2018-13,“Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement” (“ASU 2018-13”), which adds, amends and removes certain disclosure requirements related to fair value measurements. ASU 2018-13 requires enhanced disclosures on valuation techniques and inputs that a reporting entity uses to determine its measures of fair value, including judgments and assumptions that the entity makes and the uncertainties in the fair value measurements as of the reporting date. ASU 2018-13 is effective for annual reporting periods beginning after December 15, 2019. Certain amended or eliminated disclosure requirements may be adopted earlier, while certain additional disclosure requirements can be adopted on its effective date. In addition, certain changes required by this new standard require retrospective adoption, while other changes must be adopted prospectively. The Company is currently evaluating the impact ASU 2018-13 will have on its financial statement disclosures.

ASU 2019-12

In December 2019, the FASB issued ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes” (“ASU 2019-12”), which simplifies various aspects related to the accounting for income taxes. This new standard removes certain exceptions to the general principles in ASU 2019-12 and clarifies and amends existing guidance to improve consistent application. ASU 2019-12 is effective for fiscal years beginning after December 15, 2020. The Company is currently evaluating the impact ASU 2019-12 will have on its financial statements, but does not expect its adoption to have a material impact.

XML

LONG-TERM DEBT

3 Months Ended

Dec. 31, 2019

Debt Disclosure [Abstract]

LONG-TERM DEBT

LONG-TERM DEBT:

Long-term debt consisted of the following (in thousands):

	December 31, 2019			September 30, 2019
Senior Secured Credit Facility - Revolving	$	137,000		$	102,000
Senior Secured Credit Facility - Term Loan A, net of discount and debt issuance costs of $3,668 and $4,236, respectively	253,272			263,829
Senior Secured Credit Facility - Term Loan B, net of discount and debt issuance costs of $15,975 and $16,925, respectively	804,174			805,394
2016 7 7/8% Senior Unsecured Notes, net of discount and debt issuance costs of $9,179 and $9,565, respectively	490,821			490,435
Line of Credit	75			—
MGE Niagara Resorts Credit Facility - Revolving	30,728			—
MGE Niagara Resorts Credit Facility - Term Loan, net of debt issuance costs of $963 and $1,002, respectively	73,936			73,564
MGE Niagara Resorts Convertible Debenture	30,728			30,204
Mohegan Expo Credit Facility, net of debt issuance costs of $827 and $925, respectively	28,831			29,357
Guaranteed Credit Facility, net of debt issuance costs of $1,111 and $1,191, respectively	31,264			31,840
Redemption Note Payable, net of discount of $22,072 and $23,905, respectively	78,035			81,329
Other	1,154			1,205
Long-term debt	1,960,018			1,909,157
Less: current portion of long-term debt	(74,266		)	(76,909		)
Long-term debt, net of current portion	$	1,885,752		$	1,832,248

Senior Secured Credit Facilities - Non-cash Transactions

On December 31, 2019 and 2018, the bank that administers the Company's debt service payments for its Senior Secured Credit Facilities made required principal payments on behalf of the Company totaling $13.3 million and $28.9 million, respectively, but did not accordingly debit the Company's bank account for these payments. As of December 31, 2019 and 2018, the Company reflected these non-cash transactions as reductions to current portion of long-term debt and corresponding increases to other current liabilities. On the respective following banking days, the bank withdrew the payments from the Company's bank account, resulting in reductions to the Company's cash and cash equivalents and other current liabilities.

Debt Covenant Compliance

As of December 31, 2019, the Company and MGE Niagara were in compliance with all financial covenants.

XML

ORGANIZATION AND BASIS OF PRESENTATION

3 Months Ended

Dec. 31, 2019

Organization, Consolidation and Presentation of Financial Statements [Abstract]

ORGANIZATION AND BASIS OF PRESENTATION

ORGANIZATION AND BASIS OF PRESENTATION:

Organization

The Mohegan Tribe of Indians of Connecticut (the “Mohegan Tribe”) established the Mohegan Tribal Gaming Authority in July 1995 with the exclusive authority to conduct and regulate gaming activities for the Mohegan Tribe on tribal lands and the non-exclusive authority to conduct such activities elsewhere. The Mohegan Tribe is a sovereign Indian nation with independent legal jurisdiction over its people and land. Like other sovereign governments, the Mohegan Tribe and its entities, including the Mohegan Tribal Gaming Authority, are generally not subject to federal, state or local income taxes. However, MGE Niagara Entertainment Inc. (“MGE Niagara”), a wholly-owned subsidiary, is subject to tax in Ontario, Canada, and certain non-tribal entities are subject to state or local income taxes in the United States. The Mohegan Tribal Gaming Authority d/b/a Mohegan Gaming & Entertainment (the “Company”) is primarily engaged in the ownership, operation and development of integrated entertainment facilities both domestically and internationally, including Mohegan Sun, a gaming and entertainment complex located on an approximately 196-acre site in Uncasville, Connecticut, and Mohegan Sun Pocono, a gaming and entertainment facility located on an approximately 400-acre site in Plains Township, Pennsylvania.

In September 2018, MGE Niagara was selected by the Ontario Lottery and Gaming Corporation (the “OLG”) to be the service provider for the Niagara Fallsview Casino Resort, Casino Niagara and the future 5,000-seat Niagara Falls Entertainment Centre, all in Niagara Falls, Canada (collectively, the “MGE Niagara Resorts”). On June 11, 2019 (the “Closing Date”), MGE Niagara completed the acquisition of the MGE Niagara Resorts (the “Acquisition”) and assumed the day-to-day operations of the properties under the terms of a 21-year Casino Operating and Services Agreement (the “COSA”) with the OLG.

The Company also (i) owns 100% of Salishan-Mohegan, LLC (“Salishan-Mohegan”), which developed and currently manages ilani Casino Resort in Clark County, Washington, a gaming and entertainment facility owned by the federally-recognized Cowlitz Indian Tribe and the Cowlitz Tribal Gaming Authority, (ii) holds the development rights to any future development at ilani Casino Resort through Salishan-Mohegan Development Company, LLC, a majority-owned subsidiary of Salishan-Mohegan, (iii) manages Resorts Casino Hotel in Atlantic City, New Jersey, and owns 10% of the casino’s holding company and its subsidiaries, including those conducting or licensing online gaming and retail sports wagering in New Jersey, (iv) manages Paragon Casino Resort in Marksville, Louisiana and (v) owns 100% of Inspire Integrated Resort Co., Ltd. and MGA Korea, LLC, which were formed to develop and construct an integrated resort and casino project to be located adjacent to the Incheon International Airport in South Korea.

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) for interim financial information and with instructions to Form 10-Q and Rule 10-01 of Regulation S-X. In accordance with Rule 10-01, the accompanying unaudited condensed consolidated financial statements do not include all of the information and footnotes required by US GAAP for complete consolidated financial statements. The accompanying year-end condensed consolidated balance sheet was derived from audited financial statements, but does not include all disclosures required by US GAAP. All adjustments, including normal recurring accruals and adjustments, necessary for a fair statement of the Company's operating results for the interim period, have been included.

The accompanying condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the fiscal year ended September 30, 2019. The preparation of financial statements in conformity with US GAAP requires the Company to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses and related disclosures of contingent assets and liabilities.

Revenue Disaggregation

The Company is primarily engaged in the ownership, operation and development of integrated entertainment facilities both domestically and internationally. The Company’s current wholly-owned operations are focused within Connecticut and Pennsylvania. The Company also currently manages other gaming facilities elsewhere within the United States and Canada. The Company generates revenues by providing the following types of goods and services: gaming, food and beverage, hotel, retail, entertainment and other and management and development.

Revenue disaggregation by geographic location and revenue type for the three months ended December 31, 2019 was as follows (in thousands):

	Connecticut		Pennsylvania		Canada
	(Mohegan Sun)		(Mohegan Sun Pocono)		(MGE Niagara Resorts)		Other
Gaming	$	160,259	$	51,978	$	52,032	$	—
Food and beverage	28,533		6,082		15,953		(36		)
Hotel	22,048		1,980		3,563		(2		)
Retail, entertainment and other	32,495		1,914		13,426		146
Management and development	—		—		—		9,012
Net revenues	$	243,335	$	61,954	$	84,974	$	9,120

Revenue disaggregation by geographic location and revenue type for the three months ended December 31, 2018 was as follows (in thousands):

	Connecticut		Pennsylvania		Canada
	(Mohegan Sun)		(Mohegan Sun Pocono)		(MGE Niagara Resorts)		Other
Gaming	$	170,482	$	51,453	$	—	$	—
Food and beverage	29,135		5,713		—		(42		)
Hotel	21,220		1,758		—		(1		)
Retail, entertainment and other	31,842		1,867		—		421
Management and development	—		—		—		5,712
Net revenues	$	252,679	$	60,791	$	—	$	6,090

Contract and Contract-related Assets

As of December 31, 2019 and September 30, 2019, contract assets related to the COSA totaled $95.7 million and $53.2 million, respectively.

Contract and Contract-related Liabilities

A difference may exist between the timing of cash receipts from patrons and the recognition of revenues, resulting in a contract or contract-related liability. In general, the Company has three types of such liabilities: (1) outstanding gaming chips and slot tickets liability, which represents amounts owed in exchange for outstanding gaming chips and slot tickets held by patrons; (2) loyalty points deferred revenue liability and (3) patron advances and other liability, which primarily represents funds deposited in advance by patrons for gaming and advance payments by patrons for goods and services such as advance ticket sales, deposits on rooms and convention space and gift card purchases. These liabilities are generally expected to be recognized as revenues within one year and are recorded within other current liabilities.

The following table summarizes these liabilities (in thousands):

	December 31, 2019		September 30, 2019
Outstanding gaming chips and slot tickets liability	$	11,350	$	7,968
Loyalty points deferred revenue liability	39,374		40,968
Patron advances and other liability	20,698		22,312
Total	$	71,422	$	71,248

As of December 31, 2019 and September 30, 2019, customer contract liabilities related to Mohegan Sun Pocono's revenue sharing agreement with Unibet Interactive Inc. totaled $17.7 million and $18.0 million, respectively, and are primarily recorded within other long-term liabilities.

Fair Value of Financial Instruments

The Company applies the following fair value hierarchy, which prioritizes the inputs utilized to measure fair value into three levels:

• Level 1 - Quoted prices for identical assets or liabilities in active markets;

• Level 2 - Quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets or valuations based on models where the significant inputs are observable or can be corroborated by observable market data; and

• Level 3 - Valuations based on models where the significant inputs are unobservable. The unobservable inputs reflect the Company's estimates or assumptions that market participants would utilize in pricing such assets or liabilities.

The Company's assessment of the significance of a particular input requires judgment and may affect the valuation of financial assets and liabilities and their placement within the fair value hierarchy.

The carrying amount of cash and cash equivalents, restricted cash and cash equivalents, receivables and trade payables approximates fair value. The estimated fair values of the Company's long-term debt were as follows (in thousands):

	December 31, 2019
	Carrying Value		Fair Value
Senior secured credit facility - revolving (1)	$	137,000	$	134,089
Senior secured credit facility - term loan A (1)	253,272		252,122
Senior secured credit facility - term loan B (1)	804,174		789,393
2016 7 7/8% senior unsecured notes (1)	490,821		512,500
Line of credit (1)	75		74
MGE Niagara Resorts credit facility - revolving (1)	30,728		30,728
MGE Niagara Resorts credit facility - term loan (1)	73,936		74,900
MGE Niagara Resorts convertible debenture (2)	30,728		30,728
Mohegan Expo credit facility (3)	28,831		29,657
Guaranteed credit facility (3)	31,264		32,375
Redemption note payable (3)	78,035		78,035
Other (3)	1,154		1,154
Long-term debt	$	1,960,018	$	1,965,755

 ________

(1) Estimated fair values were based on Level 2 inputs (quoted market prices or prices of similar instruments) as of December 31, 2019.

(2) Estimated fair value was based on Level 3 inputs (changes in market conditions) from date of issuance (June 11, 2019) to December 31, 2019.

(3) Estimated fair values were based on Level 3 inputs (present value of future payments discounted to carrying value) as of December 31, 2019.

XML

LONG-TERM DEBT - Schedule of Long-term Debt Instruments (Details) - USD ($) $ in Thousands	Dec. 31, 2019	Sep. 30, 2019
Debt Schedule [Abstract]
Long-term debt	$ 1,960,018	$ 1,909,157
Less: current portion of long-term debt	(74,266)	(76,909)
Long-term debt, net of current portion	1,885,752	1,832,248
Line of Credit | Senior Secured Credit Facility - Revolving
Debt Schedule [Abstract]
Long-term debt	137,000	102,000
Debt issuance costs	1,111	1,191
Line of Credit | Senior Secured Credit Facility - Term Loan A
Debt Schedule [Abstract]
Long-term debt	253,272	263,829
Debt issuance costs	3,668	4,236
Line of Credit | Senior Secured Credit Facility - Term Loan B
Debt Schedule [Abstract]
Long-term debt	804,174	805,394
Debt issuance costs	15,975	16,925
Line of Credit | 2016 7 7/8% Senior Unsecured Notes
Debt Schedule [Abstract]
Long-term debt	490,821	490,435
Line of Credit | Line of Credit
Debt Schedule [Abstract]
Long-term debt	75	0
Line of Credit | MGE Niagara Resorts Credit Facility - Revolving
Debt Schedule [Abstract]
Long-term debt	30,728	0
Line of Credit | MGE Niagara Credit Facility - Term Loan
Debt Schedule [Abstract]
Long-term debt	73,936	73,564
Debt issuance costs	963	1,002
Line of Credit | Mohegan Expo Credit Facility
Debt Schedule [Abstract]
Long-term debt	28,831	29,357
Debt issuance costs	827	925
Line of Credit | Guaranteed Credit Facility
Debt Schedule [Abstract]
Long-term debt	31,264	31,840
Convertible Debenture | MGE Niagara Convertible Debentures
Debt Schedule [Abstract]
Long-term debt	30,728	30,204
Note payable to banks | Redemption Note Payable
Debt Schedule [Abstract]
Long-term debt	78,035	81,329
Debt issuance costs	$ 22,072	23,905
Senior Unsecured Notes | 2016 7 7/8% Senior Unsecured Notes
Debt Schedule [Abstract]
Note stated interest rate	7.875%
Debt issuance costs	$ 9,179	9,565
Senior Unsecured Notes | Other
Debt Schedule [Abstract]
Long-term debt	$ 1,154	$ 1,205

XML

LEASES - Operating and Finance Lease Liability (Details) - USD ($) $ in Thousands	Dec. 31, 2019	Sep. 30, 2019
Operating Leases
2020	$ 24,415
2021	30,922
2022	31,282
2023	31,047
2024	31,115
Thereafter	734,067
Total future lease payments	882,848
Less: amounts representing interest	(513,106)
Plus: residual values	0
Present value of future lease payments	369,742
Less: current portion of lease obligations	(9,894)	$ 0
Lease obligations, net of current portion	359,848
Financing Leases
2020	2,502
2021	3,131
2022	3,130
2023	2,934
2024	2,568
Thereafter	33,442
Present value of future lease payments	47,707
Less: amounts representing interest	(16,197)
Plus: residual values	327
Present value of future lease payments	31,837
Less: current portion of lease obligations	(1,794)	$ (1,133)
Lease obligations, net of current portion	$ 30,043

XML

LEASES - Minimum Future Capital Lease Payments (Details) $ in Thousands	Dec. 31, 2019 USD ($)
Leases [Abstract]
2020	$ 2,571
2021	2,598
2022	2,598
2023	2,548
2024	2,251
Thereafter	32,832
Total minimum future capital lease payments	45,398
Less: amounts representing interest	(16,031)
Plus: residual values	327
Present value of capital lease obligations	29,694
Less: current portion of capital lease obligations	(1,133)
Capital lease obligations, net of current portion	$ 28,561

XML

NEW ACCOUNTING STANDARDS

3 Months Ended

Dec. 31, 2019

Accounting Changes and Error Corrections [Abstract]

NEW ACCOUNTING STANDARDS

NEW ACCOUNTING STANDARDS:

The following accounting standard was adopted during the three months ended December 31, 2019:

ASU 2016-02

In February 2016, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02, “Leases (Topic 842)” (“ASU 2016-02”), which requires, among other things, lessees to recognize a right-of-use (“ROU”) asset and a lease liability for leases with terms in excess of 12 months and the disclosure of information about leasing arrangements. In July 2018, the FASB issued ASU No. 2018-11, “Leases (Topic 842): Targeted Improvements” and ASU No. 2018-10, “Codification Improvements to Topic 842, Leases”, which clarify various aspects of ASU 2016-02.

Effective October 1, 2019, the Company adopted ASU 2016-02 under a modified retrospective transition approach. Accordingly, comparative information as of September 30, 2019 and for the three months ended December 31, 2018 has not been restated and continues to be reported under accounting standards in effect for those periods. The Company elected the package of practical expedients included in ASU 2016-02, which allowed it to: (i) not reassess whether any expired or existing contracts contain leases, (ii) not reassess the lease classification for any expired or existing leases and (iii) not reassess the initial direct costs for existing leases. The Company also made an accounting policy election to not recognize leases with an initial term of 12 months or less on its balance sheet. In addition, the Company elected to not separate lease and non-lease components for all significant classes of underlying assets for which the Company is the lessee. For instances in which the Company is the lessor, and the class of underlying asset represents retail space, the Company accounts for both the lease and non-lease components as a single lease component. In all other instances, non-lease components are accounted for separately in accordance with applicable guidance, most commonly ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)”. 

As of October 1, 2019, the adoption of ASU 2016-02 resulted in the recognition of ROU operating lease assets of $359.2 million and related ROU operating lease liabilities of $366.8 million, as well as the derecognition of a previously recognized build-to-suit asset and related liability of $90.3 million. The difference between the ROU operating lease assets and liabilities reflects the reclassification of historical prepaid and deferred rent balances. The adoption of ASU 2016-02 did not impact the Company's retained earnings or the Company’s compliance with its financial covenants under its current debt agreements.

The following accounting standards will be adopted in a future reporting period:

ASU 2018-13

In August 2018, the FASB issued ASU 2018-13,“Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement” (“ASU 2018-13”), which adds, amends and removes certain disclosure requirements related to fair value measurements. ASU 2018-13 requires enhanced disclosures on valuation techniques and inputs that a reporting entity uses to determine its measures of fair value, including judgments and assumptions that the entity makes and the uncertainties in the fair value measurements as of the reporting date. ASU 2018-13 is effective for annual reporting periods beginning after December 15, 2019. Certain amended or eliminated disclosure requirements may be adopted earlier, while certain additional disclosure requirements can be adopted on its effective date. In addition, certain changes required by this new standard require retrospective adoption, while other changes must be adopted prospectively. The Company is currently evaluating the impact ASU 2018-13 will have on its financial statement disclosures.

ASU 2019-12

In December 2019, the FASB issued ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes” (“ASU 2019-12”), which simplifies various aspects related to the accounting for income taxes. This new standard removes certain exceptions to the general principles in ASU 2019-12 and clarifies and amends existing guidance to improve consistent application. ASU 2019-12 is effective for fiscal years beginning after December 15, 2020. The Company is currently evaluating the impact ASU 2019-12 will have on its financial statements, but does not expect its adoption to have a material impact.

XML

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS) (Parenthetical) - USD ($) $ in Thousands	3 Months Ended
	Dec. 31, 2019	Dec. 31, 2018
Advertising, general and administrative	$ 74,214	$ 49,018
Corporate	14,090	12,425
Gaming
Operating costs and expenses	157,188	128,664
Hotel
Operating costs and expenses	11,842	9,803
Affiliates
Advertising, general and administrative	9,566	11,332
Corporate	2,253	1,397
Affiliates | Gaming
Operating costs and expenses	755	702
Affiliates | Hotel
Operating costs and expenses	$ 2,161	$ 2,161

XML

ORGANIZATION AND BASIS OF PRESENTATION (Tables)

3 Months Ended

Dec. 31, 2019

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Disaggregation of Revenue

Revenue disaggregation by geographic location and revenue type for the three months ended December 31, 2019 was as follows (in thousands):

	Connecticut		Pennsylvania		Canada
	(Mohegan Sun)		(Mohegan Sun Pocono)		(MGE Niagara Resorts)		Other
Gaming	$	160,259	$	51,978	$	52,032	$	—
Food and beverage	28,533		6,082		15,953		(36		)
Hotel	22,048		1,980		3,563		(2		)
Retail, entertainment and other	32,495		1,914		13,426		146
Management and development	—		—		—		9,012
Net revenues	$	243,335	$	61,954	$	84,974	$	9,120

Revenue disaggregation by geographic location and revenue type for the three months ended December 31, 2018 was as follows (in thousands):

	Connecticut		Pennsylvania		Canada
	(Mohegan Sun)		(Mohegan Sun Pocono)		(MGE Niagara Resorts)		Other
Gaming	$	170,482	$	51,453	$	—	$	—
Food and beverage	29,135		5,713		—		(42		)
Hotel	21,220		1,758		—		(1		)
Retail, entertainment and other	31,842		1,867		—		421
Management and development	—		—		—		5,712
Net revenues	$	252,679	$	60,791	$	—	$	6,090

Contract with Customer

The following table summarizes these liabilities (in thousands):

	December 31, 2019		September 30, 2019
Outstanding gaming chips and slot tickets liability	$	11,350	$	7,968
Loyalty points deferred revenue liability	39,374		40,968
Patron advances and other liability	20,698		22,312
Total	$	71,422	$	71,248

Estimated fair value of financing facilities and notes

The estimated fair values of the Company's long-term debt were as follows (in thousands):

	December 31, 2019
	Carrying Value		Fair Value
Senior secured credit facility - revolving (1)	$	137,000	$	134,089
Senior secured credit facility - term loan A (1)	253,272		252,122
Senior secured credit facility - term loan B (1)	804,174		789,393
2016 7 7/8% senior unsecured notes (1)	490,821		512,500
Line of credit (1)	75		74
MGE Niagara Resorts credit facility - revolving (1)	30,728		30,728
MGE Niagara Resorts credit facility - term loan (1)	73,936		74,900
MGE Niagara Resorts convertible debenture (2)	30,728		30,728
Mohegan Expo credit facility (3)	28,831		29,657
Guaranteed credit facility (3)	31,264		32,375
Redemption note payable (3)	78,035		78,035
Other (3)	1,154		1,154
Long-term debt	$	1,960,018	$	1,965,755

 ________

(1) Estimated fair values were based on Level 2 inputs (quoted market prices or prices of similar instruments) as of December 31, 2019.

(2) Estimated fair value was based on Level 3 inputs (changes in market conditions) from date of issuance (June 11, 2019) to December 31, 2019.

(3) Estimated fair values were based on Level 3 inputs (present value of future payments discounted to carrying value) as of December 31, 2019.

XML

SEGMENT REPORTING

3 Months Ended

Dec. 31, 2019

Segment Reporting [Abstract]

SEGMENT REPORTING

SEGMENT REPORTING:

The Company, either directly or through subsidiaries, operates Mohegan Sun, along with its other Connecticut operations (the “Connecticut Facilities”), Mohegan Sun Pocono, along with its other Pennsylvania operations (the “Pennsylvania Facilities”) and the MGE Niagara Resorts. The Company assumed the day-to-day operations of the MGE Niagara Resorts on June 11, 2019. Certain other properties that are managed or under development by the Company, which were previously included within the Company's corporate functions, are now identified as the management, development and other reportable segment.

The Company's chief operating decision maker currently reviews and assesses the performance and operating results and determines the proper allocation of resources to the Connecticut Facilities, the Pennsylvania Facilities, the MGE Niagara Resorts and the properties managed or under development on a separate basis. Accordingly, the Company now has four separate reportable segments: (i) Mohegan Sun, which includes the operations of the Connecticut Facilities, (ii) Mohegan Sun Pocono, which includes the operations of the Pennsylvania Facilities, (iii) the MGE Niagara Resorts and (iv) management, development and other. The Company's corporate functions, along with any inter-segment activities are disclosed separately in the following segment disclosures to reconcile to consolidated results. The following management, development and other and corporate segment disclosures for the three months ended December 31, 2018 have been restated to conform to fiscal 2020 presentation.

	For the Three Months Ended
(in thousands)	December 31, 2019			December 31, 2018
Net revenues:
Mohegan Sun	$	243,335		$	252,679
Mohegan Sun Pocono	61,954			60,791
MGE Niagara Resorts	84,974			—
Management, development and other	9,012			5,712
Corporate	108			378
Inter-segment	(331		)	(60		)
Total	$	399,052		$	319,500
Income (loss) from operations:
Mohegan Sun	$	45,065		$	44,063
Mohegan Sun Pocono	7,794			7,192
MGE Niagara Resorts	(1,333		)	—
Management, development and other	(918		)	(413		)
Corporate	(7,164		)	(7,472		)
Inter-segment	(19		)	—
Total	$	43,425		$	43,370
	For the Three Months Ended
(in thousands)	December 31, 2019			December 31, 2018
Capital expenditures incurred:
Mohegan Sun	$	4,631		$	5,123
Mohegan Sun Pocono	999			377
MGE Niagara Resorts	7,851			—
Management, development and other	22,868			7,542
Corporate	8			7
Total	$	36,357		$	13,049
(in thousands)	December 31, 2019			September 30, 2019
Total assets:
Mohegan Sun	$	1,355,934		$	1,282,384
Mohegan Sun Pocono	545,220			548,424
MGE Niagara Resorts	575,771			342,821
Management, development and other	358,366			313,458
Corporate	915,650			912,712
Inter-segment	(895,417		)	(888,203		)
Total	$	2,855,524		$	2,511,596

XML

Document and Entity Information	3 Months Ended
	Dec. 31, 2019 shares
Document and Entity Information [Abstract]
Entity Registrant Name	MOHEGAN TRIBAL GAMING AUTHORITY
Entity Central Index Key	0001005276
Current Fiscal Year End Date	--09-30
Entity Filer Category	Non-accelerated Filer
Document Type	10-Q
Document Period End Date	Dec. 31, 2019
Document Fiscal Year Focus	2020
Document Fiscal Period Focus	Q1
Amendment Flag	false
Entity Small Business	false
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding	0

XML

ORGANIZATION AND BASIS OF PRESENTATION - Schedule of Estimated Fair Value of Financing Facilities and Notes (Details) - Fair Value, Inputs, Level 2 $ in Thousands	Dec. 31, 2019 USD ($)
Carrying Value | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	$ 1,960,018
Carrying Value | Revolving Credit Facility | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	137,000
Carrying Value | Term Loan A Facility | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	253,272
Carrying Value | Term Loan B Facility | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	804,174
Carrying Value | 2016 7 7/8% Senior Unsecured Notes | Senior Unsecured Notes
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Note value	490,821
Carrying Value | Line of Credit | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	75
Carrying Value | MGE Niagara Credit Facility - Revolving | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	30,728
Carrying Value | MGE Niagara Credit Facility - Term Loan | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	73,936
Carrying Value | MGE Niagara Convertible Debentures | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	30,728
Carrying Value | Mohegan Expo Credit Facility | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	28,831
Carrying Value | Guaranteed Credit Facility | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	31,264
Carrying Value | Redemption Note Payable | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	78,035
Carrying Value | Other | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	1,154
Fair Value | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	1,965,755
Fair Value | Revolving Credit Facility | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	134,089
Fair Value | Term Loan A Facility | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	252,122
Fair Value | Term Loan B Facility | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	789,393
Fair Value | 2016 7 7/8% Senior Unsecured Notes | Senior Unsecured Notes
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Note value	512,500
Fair Value | Line of Credit | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	74
Fair Value | MGE Niagara Credit Facility - Revolving | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	30,728
Fair Value | MGE Niagara Credit Facility - Term Loan | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	74,900
Fair Value | MGE Niagara Convertible Debentures | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	30,728
Fair Value | Mohegan Expo Credit Facility | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	29,657
Fair Value | Guaranteed Credit Facility | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	32,375
Fair Value | Redemption Note Payable | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	78,035
Fair Value | Other | Line of Credit
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Credit facility value	$ 1,154

XML

SEGMENT REPORTING (Tables)

3 Months Ended

Dec. 31, 2019

Segment Reporting [Abstract]

Financial information related to segments

The following management, development and other and corporate segment disclosures for the three months ended December 31, 2018 have been restated to conform to fiscal 2020 presentation.

	For the Three Months Ended
(in thousands)	December 31, 2019			December 31, 2018
Net revenues:
Mohegan Sun	$	243,335		$	252,679
Mohegan Sun Pocono	61,954			60,791
MGE Niagara Resorts	84,974			—
Management, development and other	9,012			5,712
Corporate	108			378
Inter-segment	(331		)	(60		)
Total	$	399,052		$	319,500
Income (loss) from operations:
Mohegan Sun	$	45,065		$	44,063
Mohegan Sun Pocono	7,794			7,192
MGE Niagara Resorts	(1,333		)	—
Management, development and other	(918		)	(413		)
Corporate	(7,164		)	(7,472		)
Inter-segment	(19		)	—
Total	$	43,425		$	43,370
	For the Three Months Ended
(in thousands)	December 31, 2019			December 31, 2018
Capital expenditures incurred:
Mohegan Sun	$	4,631		$	5,123
Mohegan Sun Pocono	999			377
MGE Niagara Resorts	7,851			—
Management, development and other	22,868			7,542
Corporate	8			7
Total	$	36,357		$	13,049
(in thousands)	December 31, 2019			September 30, 2019
Total assets:
Mohegan Sun	$	1,355,934		$	1,282,384
Mohegan Sun Pocono	545,220			548,424
MGE Niagara Resorts	575,771			342,821
Management, development and other	358,366			313,458
Corporate	915,650			912,712
Inter-segment	(895,417		)	(888,203		)
Total	$	2,855,524		$	2,511,596

XML

LEASES - Supplemental Cash Flow Information (Details) - USD ($) $ in Thousands	3 Months Ended
	Dec. 31, 2019	Dec. 31, 2018
Leases [Abstract]
Operating cash flows for operating leases	$ 8,385
Operating cash flows for financing leases	397
Financing cash flows for financing leases	404	$ 0
Total	$ 9,186

XML

LONG-TERM DEBT - Additional Information (Details) - USD ($) $ in Millions	Dec. 31, 2019	Dec. 31, 2018
Debt Disclosure [Abstract]
Line of credit, principal payment	$ 13.3	$ 28.9

XML

MGE NIAGARA RESORTS (Tables)

3 Months Ended

Dec. 31, 2019

Business Combinations [Abstract]

Schedule of Proforma Information

The following unaudited pro forma financial information includes historical financial results of the MGE Niagara Resorts prior to the Acquisition, adjusted to include the Company's share of revenues earned under the COSA which are recorded on a net basis, along with other adjustments directly attributable to the Acquisition, including interest expense and depreciation (in thousands, unaudited):

	For the
	Three Months Ended
	December 31, 2018
Net revenues	$	405,802
Net income attributable to Mohegan Tribal Gaming Authority	$	8,554

XML

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands	3 Months Ended
	Dec. 31, 2019	Dec. 31, 2018
Cash flows provided by (used in) operating activities:
Net income	$ 9,424	$ 10,708
Adjustments to reconcile net income to net cash flows provided by (used in) operating activities:
Depreciation and amortization	28,544	27,090
Non-cash operating lease expense	3,273
Accretion of discounts	317	194
Amortization of discounts and debt issuance costs	4,550	4,845
Provision for losses on receivables	321	369
Deferred income tax provision	(1,316)	0
Other, net	244	(247)
Changes in operating assets and liabilities, net of effect of the MGE Niagara Resorts acquisition:
Accounts receivable	(2,657)	(5,594)
Accrued interest on notes receivable related to the Cowlitz Project	0	72,166
Inventories	510	476
Due from Ontario Lottery and Gaming Corporation	(761)	0
Casino Operating and Services Agreement customer contract asset	(40,976)	0
Other assets	(9,033)	(2,189)
Trade payables	4,058	(655)
Accrued interest	(9,743)	(10,025)
Due to Ontario Lottery and Gaming Corporation	8,591	0
Operating lease liabilities	(2,057)
Other liabilities	(4,247)	(16,087)
Net cash flows provided by (used in) operating activities	(10,958)	81,051
Cash flows provided by (used in) investing activities:
Purchases of property and equipment	(22,218)	(14,064)
Acquisition of the MGE Niagara Resorts, net of cash acquired	(1,666)	0
Proceeds from notes receivable related to the Cowlitz Project	0	32,026
Other, net	(1,390)	(1,364)
Net cash flows provided by (used in) investing activities	(25,274)	16,598
Cash flows provided by (used in) financing activities:
Other borrowings	0	11,335
Other repayments	(6,458)	(1,450)
Payments on finance lease obligations	(404)	0
Distributions	(12,000)	(12,000)
Other, net	(1,527)	(6,776)
Net cash flows provided by (used in) financing activities	30,386	(17,749)
Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents	(5,846)	79,900
Effect of exchange rate on cash, cash equivalents, restricted cash and restricted cash equivalents	7,001	641
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period	280,729	234,626
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period	281,884	315,167
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	281,884	315,167
Supplemental disclosures:
Cash paid for interest	40,388	41,190
Non-cash transactions:
Right-of-use operating lease assets	359,909
Right-of-use operating lease obligations	360,054
Construction payables	24,040	9,732
Credit Facility | Bank of America, N.A. Revolving and Line of Credit
Cash flows provided by (used in) financing activities:
Senior secured credit facility borrowings - revolving and line of credit	326,222	360,712
Senior secured credit facility repayments	(291,147)	(350,712)
Credit Facility | Senior Secured Credit Facility, Term Loan A and Term Loan B
Non-cash transactions:
Senior secured credit facility reductions	13,295	28,858
Credit Facility | MGE Niagara Resorts Credit Facility - Revolving
Cash flows provided by (used in) financing activities:
Senior secured credit facility borrowings - revolving and line of credit	41,864	0
Credit Facility | MGE Niagara Credit Facility
Cash flows provided by (used in) financing activities:
Senior secured credit facility repayments	(11,596)	0
Convertible Debenture | Senior Secured Credit Facility, Term Loan A and Term Loan B
Cash flows provided by (used in) financing activities:
Senior secured credit facility repayments	(13,295)	(18,858)
Convertible Debenture | MGE Niagara Credit Facility
Cash flows provided by (used in) financing activities:
Senior secured credit facility repayments	(960)	0
Salishan Company, LLC
Cash flows provided by (used in) financing activities:
Distributions	$ (313)	$ 0

XML

SUBSEQUENT EVENT

3 Months Ended

Dec. 31, 2019

Subsequent Events [Abstract]

SUBSEQUENT EVENT

SUBSEQUENT EVENT:

On January 21, 2020, the Company, through a wholly-owned subsidiary, purchased a 45% interest in Mohegan Hotel Holdings, LLC, the indirect owner of the Earth Hotel Tower, in exchange for $15.8 million, which the Company believes represented the fair market value of the investment.

XML

MGE NIAGARA RESORTS

3 Months Ended

Dec. 31, 2019

Business Combinations [Abstract]

MGE NIAGARA RESORTS

MGE NIAGARA RESORTS:

In September 2018, MGE Niagara was selected by the OLG to be the service provider for the MGE Niagara Resorts. Following its selection, MGE Niagara entered into a Transition and Asset Purchase Agreement with the OLG and the Ontario Gaming Assets Corporation. Pursuant to the terms of this agreement, MGE Niagara agreed to acquire certain assets associated with the MGE Niagara Resorts and to perform certain transition activities in order to facilitate the transition of the operational responsibilities from the previous operator to MGE Niagara.

On the Closing Date, MGE Niagara completed the Acquisition, assumed the day-to-day operations of the properties under the terms of the COSA and engaged in a series of transactions related thereto, including: (i) a lease agreement with the OLG to lease the Fallsview Casino Resort and related administrative office space, (ii) a lease agreement with a third-party investor to lease Casino Niagara and related license agreements to operate an adjacent parking lot and the right for patrons to use an adjacent parking garage and (iii) committed to enter into a lease agreement with a third-party to lease the Niagara Falls Entertainment Centre following the completion of its construction, both of which are expected to occur in 2020.

As of the Closing Date, the purchase price of the Acquisition was approximately 96 million Canadian dollars (approximately $72 million), net of cash acquired of approximately 57 million Canadian dollars (approximately $43 million). During the three months ended December 31, 2019, the Company recorded adjustments to the purchase price of the Acquisition totaling 2.2 million Canadian dollars ($1.7 million), net of cash acquired of approximately 518,000 Canadian dollars (approximately $390,000). While no additional material adjustments are expected, the purchase price allocation is not final.

The below unaudited pro forma financial information was prepared as if the Acquisition, the financing to fund the Acquisition and the lease transactions had occurred on October 1, 2018. Unaudited pro forma financial information does not necessarily represent results that may occur in the future. The following unaudited pro forma financial information includes historical financial results of the MGE Niagara Resorts prior to the Acquisition, adjusted to include the Company's share of revenues earned under the COSA which are recorded on a net basis, along with other adjustments directly attributable to the Acquisition, including interest expense and depreciation (in thousands, unaudited):

	For the
	Three Months Ended
	December 31, 2018
Net revenues	$	405,802
Net income attributable to Mohegan Tribal Gaming Authority	$	8,554

XML

CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands	Dec. 31, 2019	Sep. 30, 2019
Statement of Financial Position [Abstract]
Allowance for doubtful accounts receivable	$ 12,007	$ 11,715

XML

LEASES - Future Minimum Rentals (Details) $ in Thousands	Dec. 31, 2019 USD ($)
Leases [Abstract]
2020	$ 7,120
2021	8,211
2022	5,375
2023	4,748
2024	4,180
Thereafter	9,440
Total	$ 39,074

XML

MGE NIAGARA RESORTS - Additional Information (Details) $ in Thousands, $ in Thousands			3 Months Ended
	Jun. 11, 2019 USD ($)	Jun. 11, 2019 CAD ($)	Dec. 31, 2019 USD ($)	Dec. 31, 2019 CAD ($)	Dec. 31, 2018 USD ($)
Business Acquisition [Line Items]
Purchase price			$ 1,666		$ 0
MG&E Niagra Entertainment
Business Acquisition [Line Items]
Purchase price	$ 72,000	$ 96,000
Cash acquired	$ 43,000	$ 57,000
Purchase price adjustment			1,700	$ 2,200
Cash acquired adjustment			$ 390	$ 518

XML

LEASES - Additional Information (Details) $ in Millions	Dec. 31, 2019 USD ($)
Lessee, Lease, Description [Line Items]
Finance lease, right-of-use asset	$ 31.4
Capitalized build-to-suit assets	$ 90.3
Minimum
Lessee, Lease, Description [Line Items]
Finance lease, contract term	1 month
Operating lease, contract term	1 month
Lessee, operating lease, contract term	1 month
Maximum
Lessee, Lease, Description [Line Items]
Finance lease, contract term	50 years
Operating lease, contract term	17 years
Lessee, operating lease, contract term	50 years

XML

ORGANIZATION AND BASIS OF PRESENTATION - Revenue Disaggregation (Details) - USD ($) $ in Thousands	3 Months Ended
	Dec. 31, 2019	Dec. 31, 2018
Disaggregation of Revenue [Line Items]
Net revenues	$ 399,052	$ 319,500
Connecticut
Disaggregation of Revenue [Line Items]
Net revenues	243,335	252,679
Pennsylvania
Disaggregation of Revenue [Line Items]
Net revenues	61,954	60,791
Niagara Falls
Disaggregation of Revenue [Line Items]
Net revenues	84,974	0
Other
Disaggregation of Revenue [Line Items]
Net revenues	9,120	6,090
Gaming
Disaggregation of Revenue [Line Items]
Net revenues	264,269	221,935
Gaming | Connecticut
Disaggregation of Revenue [Line Items]
Net revenues	160,259	170,482
Gaming | Pennsylvania
Disaggregation of Revenue [Line Items]
Net revenues	51,978	51,453
Gaming | Niagara Falls
Disaggregation of Revenue [Line Items]
Net revenues	52,032	0
Gaming | Other
Disaggregation of Revenue [Line Items]
Net revenues	0	0
Food and beverage
Disaggregation of Revenue [Line Items]
Net revenues	50,532	34,806
Food and beverage | Connecticut
Disaggregation of Revenue [Line Items]
Net revenues	28,533	29,135
Food and beverage | Pennsylvania
Disaggregation of Revenue [Line Items]
Net revenues	6,082	5,713
Food and beverage | Niagara Falls
Disaggregation of Revenue [Line Items]
Net revenues	15,953	0
Food and beverage | Other
Disaggregation of Revenue [Line Items]
Net revenues	(36)	(42)
Hotel
Disaggregation of Revenue [Line Items]
Net revenues	27,589	22,977
Hotel | Connecticut
Disaggregation of Revenue [Line Items]
Net revenues	22,048	21,220
Hotel | Pennsylvania
Disaggregation of Revenue [Line Items]
Net revenues	1,980	1,758
Hotel | Niagara Falls
Disaggregation of Revenue [Line Items]
Net revenues	3,563	0
Hotel | Other
Disaggregation of Revenue [Line Items]
Net revenues	(2)	(1)
Retail, entertainment and other
Disaggregation of Revenue [Line Items]
Net revenues	56,662	39,782
Retail, entertainment and other | Connecticut
Disaggregation of Revenue [Line Items]
Net revenues	32,495	31,842
Retail, entertainment and other | Pennsylvania
Disaggregation of Revenue [Line Items]
Net revenues	1,914	1,867
Retail, entertainment and other | Niagara Falls
Disaggregation of Revenue [Line Items]
Net revenues	13,426	0
Retail, entertainment and other | Other
Disaggregation of Revenue [Line Items]
Net revenues	146	421
Management and development | Connecticut
Disaggregation of Revenue [Line Items]
Net revenues	0	0
Management and development | Pennsylvania
Disaggregation of Revenue [Line Items]
Net revenues	0	0
Management and development | Niagara Falls
Disaggregation of Revenue [Line Items]
Net revenues	0	0
Management and development | Other
Disaggregation of Revenue [Line Items]
Net revenues	$ 9,012	$ 5,712

XML

NEW ACCOUNTING STANDARDS (Details) - USD ($) $ in Thousands	Dec. 31, 2019	Oct. 01, 2019	Sep. 30, 2019
New Accounting Pronouncements or Change in Accounting Principle [Line Items]
Operating lease liability	$ 369,742
Right-of-use operating lease assets	361,036		$ 0
Build-to-suit liability	$ 0		$ 90,292
Accounting Standards Update 2016-02
New Accounting Pronouncements or Change in Accounting Principle [Line Items]
Operating lease liability		$ 366,800
Right-of-use operating lease assets		359,200
Build-to-suit asset		90,300
Build-to-suit liability		$ 90,300

XML

ORGANIZATION AND BASIS OF PRESENTATION - Organization (Details)	1 Months Ended	3 Months Ended
	Sep. 30, 2018 seat	Dec. 31, 2019 a
Entity Information [Line Items]
Number of seats | seat	5,000
Business acquisition property operations term (in years)		21 years
Mohegan Sun
Entity Information [Line Items]
Size of gaming and entertainment complex (in acres)		196
Mohegan Sun Pocono
Entity Information [Line Items]
Size of gaming and entertainment complex (in acres)		400
Salishan-Mohegan and Cowlitz Project
Entity Information [Line Items]
Ownership percentage		100.00%
Inspire Integrated Resort and MGA Korea
Entity Information [Line Items]
Ownership percentage		100.00%

XML

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL - USD ($) $ in Thousands	3 Months Ended
	Dec. 31, 2019	Dec. 31, 2018	Oct. 01, 2018
Statements of Changes in Capital
Total capital at beginning of period	$ 137,433	$ 270,794
Cumulative-effect adjustment for the adoption of ASC 606 Revenue from Contracts with Customers			$ (41,575)
Net income	9,424	10,708
Foreign currency translation adjustment	11,417	1,899
Distributions to Mohegan Tribe	(12,000)	(12,000)
Distributions to Salishan Company, LLC related to the Cowlitz Project	(313)
Redemption of membership interest related to the New England Black Wolves franchise		75
Total capital at end of period	145,961	229,901
Retained Earnings
Statements of Changes in Capital
Total capital at beginning of period	137,124	250,707
Cumulative-effect adjustment for the adoption of ASC 606 Revenue from Contracts with Customers			(41,575)
Net income	9,394	10,622
Distributions to Mohegan Tribe	(12,000)	(12,000)
Distributions to Salishan Company, LLC related to the Cowlitz Project	(313)
Redemption of membership interest related to the New England Black Wolves franchise		(4,499)
Total capital at end of period	134,205	203,255
Accumulated Other Comprehensive Income (Loss)
Statements of Changes in Capital
Total capital at beginning of period	(6,633)	11,062
Foreign currency translation adjustment	10,886	1,804
Total capital at end of period	4,253	12,866
Total Capital Attributable to Mohegan Tribal Gaming Authority
Statements of Changes in Capital
Total capital at beginning of period	130,491	261,769
Cumulative-effect adjustment for the adoption of ASC 606 Revenue from Contracts with Customers			$ (41,575)
Net income	9,394	10,622
Foreign currency translation adjustment	10,886	1,804
Distributions to Mohegan Tribe	(12,000)	(12,000)
Distributions to Salishan Company, LLC related to the Cowlitz Project	(313)
Redemption of membership interest related to the New England Black Wolves franchise		(4,499)
Total capital at end of period	138,458	216,121
Non-controlling Interests
Statements of Changes in Capital
Total capital at beginning of period	6,942	9,025
Net income	30	86
Foreign currency translation adjustment	531	95
Distributions to Salishan Company, LLC related to the Cowlitz Project	0
Redemption of membership interest related to the New England Black Wolves franchise		4,574
Total capital at end of period	$ 7,503	$ 13,780

XML

COMMITMENTS AND CONTINGENCIES

3 Months Ended

Dec. 31, 2019

Commitments and Contingencies Disclosure [Abstract]

COMMITMENTS AND CONTINGENCIES

COMMITMENTS AND CONTINGENCIES:

The Company is a defendant in various claims and legal actions resulting from its normal course of business, primarily relating to personal injuries to patrons and damages to patrons' personal assets. The Company estimates litigation claims expense and accrues for such liabilities based upon historical experience. In management's opinion, the aggregate liability, if any, arising from such legal actions will not have a material impact on the Company's financial position, results of operations or cash flows.

XML

LEASES

3 Months Ended

Dec. 31, 2019

Leases [Abstract]

Leases

LEASES:

The Company determines if a contract is, or contains, a lease at its inception or at the time of any modification. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Control over the use of the identified asset requires that the lessee has both: (i) the right to obtain substantially all of the economic benefits from the use of the asset and (ii) the right to direct the use of the asset.

ROU operating and finance lease assets and liabilities are recognized on the respective lease commencement date based on the present value of future lease payments over the expected lease term. An expected lease term includes any option to extend or terminate the lease if it is reasonably certain that the Company will exercise such option. The Company utilizes the incremental borrowing rate (“IBR”) applicable to the lease as determined at the lease commencement date to calculate the present value of future lease payments. The applicable IBR is determined based on the treasury group to which the leasing entity belongs and that group’s estimated interest rate for collateralized borrowings over a similar term as the future lease payments. Upon adoption of ASU 2016-02, the Company utilized IBRs as of October 1, 2019 to determine the present value of the remaining lease payments for operating leases that commenced prior to that date. Operating lease expense for fixed lease payments is recognized on a straight-line basis over the expected lease term. ROU finance lease assets are recorded within property and equipment, net and are amortized on a straight-line basis over the related lease term. As of December 31, 2019, ROU finance lease assets totaled $31.4 million.

Lessee

The Company leases real estate and equipment under various operating and finance lease agreements. Lease terms range from approximately one month to 50 years and do not contain any material residual value guarantees or restrictive covenants. Rental payments under these lease agreements are fixed and/or variable based on periodic adjustments for inflation, performance, usage or appraised land values. Variable components of lease payments are not included in the calculation of ROU assets and liabilities.

The Company’s lease arrangements contain both lease and non-lease components. For instances in which the Company is a lessee, the Company accounts for both lease and non-lease components as a single lease component for substantially all classes of underlying assets (primarily real estate and equipment). Leases with an expected or initial term of 12 months or less are not recorded on the Company’s balance sheet and the related lease expenses are recognized on a straight-line basis over the expected lease term.

Information related to weighted average lease terms and discount rates is as follows:

	December 31, 2019
Weighted average remaining lease terms (years):
Operating leases	23
Finance leases	18
Weighted average discount rates:
Operating leases (1)	7.98	%
Finance leases	5.01	%

_________

(1) The weighted average discount rates for existing operating leases were established upon the adoption of ASU 2016-02 on October 1, 2019.

The components of lease expense are as follows (in thousands):

	For the
	Three Months Ended
	December 31, 2019
Operating lease expense	$	9,601
Short-term lease expense	9,956
Variable lease expense	3,609
Finance lease expense:
Amortization of ROU assets	607
Interest on lease liabilities	397
Less: sublease income (1)	(9,604		)
Total	$	14,566

_________

(1) Represents income earned by the Company from the rental of hotel, convention or retail space at the MGE Niagara Resorts and the Earth Hotel Tower at Mohegan Sun, both of which are leased properties.

Supplemental cash flow information related to lease liabilities is as follows (in thousands):

	For the
	Three Months Ended
	December 31, 2019
Cash paid for amounts included in the measurement of lease liabilities:
Payments on operating lease obligations	$	8,385
Payments for interest on finance lease obligations	397
Payments on finance lease obligations	404
Total	$	9,186

Maturities of ROU operating lease obligations are as follows (in thousands):

	Operating Leases			Finance Leases
Fiscal years:
2020 (1)	$	24,415		$	2,502
2021	30,922			3,131
2022	31,282			3,130
2023	31,047			2,934
2024	31,115			2,568
Thereafter	734,067			33,442
Total future lease payments	882,848			47,707
Less: amounts representing interest	(513,106		)	(16,197		)
Plus: residual values	—			327
Present value of future lease payments	369,742			31,837
Less: current portion of lease obligations	(9,894		)	(1,794		)
Lease obligations, net of current portion	$	359,848		$	30,043

_________

(1) Represents payment obligations from January 1, 2020 to September 30, 2020.

In connection with the acquisition of the MGE Niagara Resorts, the Company committed to enter into a lease agreement with a third-party to lease the Niagara Falls Entertainment Centre following the completion of its construction. Prior to the adoption of ASU 2016-02, the Company was deemed, for accounting purposes only, to be the owner of this construction project, despite not being the legal owner. Accordingly, the Company capitalized $90.3 million as of September 30, 2019 for amounts paid as a build-to-suit asset within property and equipment, net and recorded a corresponding build-to-suit liability. In connection with the adoption of ASU 2016-02, the Company derecognized the build-to-suit asset and liability in their entirety.

Lessor

The Company leases space at its facilities to third parties. Lease terms for these non-cancelable operating leases range from approximately one month to 17 years. Rental income under these lease agreements are fixed and/or variable based on percentage of tenant sales or periodic adjustments for inflation. Rental income is recorded within hotel and retail, entertainment and other revenues. For instances in which the Company is the lessor, and the class of underlying asset represents retail space, the Company accounts for both the lease and non-lease components, such as common area maintenance and tenant services, as a single lease component. In all other instances, non-lease components are accounted for separately in accordance with applicable guidance, most commonly ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)”. 

Lease income consists of the following (in thousands):

	For the Three Months Ended December 31, 2019
	Hotel		Retail, Entertainment and Other
Fixed rent	$	15,743	$	3,075
Variable rent	—		1,388
Total	$	15,743	$	4,463

Future fixed rental income that the Company expects to earn under non-cancelable operating leases, exclusive of amounts under contingent escalated rent clauses, are as follows (in thousands):

Fiscal years:
2020 (1)	$	7,120
2021	8,211
2022	5,375
2023	4,748
2024	4,180
Thereafter	9,440
Total	$	39,074

_________

(1) Represents future fixed rental income from January 1, 2020 to September 30, 2020.

The portions of Mohegan Sun, including the Sky Hotel Tower and the Earth Expo & Convention Center, and Mohegan Sun Pocono that are leased to third parties under operating leases are recorded within property and equipment, net as follows (in thousands):

	December 31, 2019
Property and equipment, at cost	$	492,612
Less: accumulated depreciation	(197,212		)
Property and equipment, net	$	295,400

As of September 30, 2019, information pertaining to the Company’s leases, as accounted for under prior accounting standards, was as follows:

Capital Leases

Minimum future capital lease payments were as follows (in thousands):

Fiscal years:
2020	$	2,571
2021	2,598
2022	2,598
2023	2,548
2024	2,251
Thereafter	32,832
Total minimum future capital lease payments	45,398
Less: amounts representing interest	(16,031		)
Plus: residual values	327
Present value of capital lease obligations	29,694
Less: current portion of capital lease obligations	(1,133		)
Capital lease obligations, net of current portion	$	28,561

Operating Leases

Minimum future rental income that the Company expected to earn under non-cancelable leases was as follows (in thousands):

Fiscal years:
2020	$	4,808
2021	4,038
2022	2,485
2023	2,092
2024	2,011
Thereafter	5,734
Total	$	21,168

Minimum future rental payments that the Company expected to incur under non-cancelable leases and subleases was as follows (in thousands):

Fiscal years:	Minimum Future Rental Payments		Minimum Future Sublease Income			Total
2020	$	32,504	$	(1,709	)	$	30,795
2021	30,376		(1,428		)	28,948
2022	30,651		(1,114		)	29,537
2023	30,473		(987		)	29,486
2024	30,602		(1,025		)	29,577
Thereafter	715,910		(843		)	715,067
Total	$	870,516	$	(7,106	)	$	863,410

Leases

LEASES:

The Company determines if a contract is, or contains, a lease at its inception or at the time of any modification. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Control over the use of the identified asset requires that the lessee has both: (i) the right to obtain substantially all of the economic benefits from the use of the asset and (ii) the right to direct the use of the asset.

ROU operating and finance lease assets and liabilities are recognized on the respective lease commencement date based on the present value of future lease payments over the expected lease term. An expected lease term includes any option to extend or terminate the lease if it is reasonably certain that the Company will exercise such option. The Company utilizes the incremental borrowing rate (“IBR”) applicable to the lease as determined at the lease commencement date to calculate the present value of future lease payments. The applicable IBR is determined based on the treasury group to which the leasing entity belongs and that group’s estimated interest rate for collateralized borrowings over a similar term as the future lease payments. Upon adoption of ASU 2016-02, the Company utilized IBRs as of October 1, 2019 to determine the present value of the remaining lease payments for operating leases that commenced prior to that date. Operating lease expense for fixed lease payments is recognized on a straight-line basis over the expected lease term. ROU finance lease assets are recorded within property and equipment, net and are amortized on a straight-line basis over the related lease term. As of December 31, 2019, ROU finance lease assets totaled $31.4 million.

Lessee

The Company leases real estate and equipment under various operating and finance lease agreements. Lease terms range from approximately one month to 50 years and do not contain any material residual value guarantees or restrictive covenants. Rental payments under these lease agreements are fixed and/or variable based on periodic adjustments for inflation, performance, usage or appraised land values. Variable components of lease payments are not included in the calculation of ROU assets and liabilities.

The Company’s lease arrangements contain both lease and non-lease components. For instances in which the Company is a lessee, the Company accounts for both lease and non-lease components as a single lease component for substantially all classes of underlying assets (primarily real estate and equipment). Leases with an expected or initial term of 12 months or less are not recorded on the Company’s balance sheet and the related lease expenses are recognized on a straight-line basis over the expected lease term.

Information related to weighted average lease terms and discount rates is as follows:

	December 31, 2019
Weighted average remaining lease terms (years):
Operating leases	23
Finance leases	18
Weighted average discount rates:
Operating leases (1)	7.98	%
Finance leases	5.01	%

_________

(1) The weighted average discount rates for existing operating leases were established upon the adoption of ASU 2016-02 on October 1, 2019.

The components of lease expense are as follows (in thousands):

	For the
	Three Months Ended
	December 31, 2019
Operating lease expense	$	9,601
Short-term lease expense	9,956
Variable lease expense	3,609
Finance lease expense:
Amortization of ROU assets	607
Interest on lease liabilities	397
Less: sublease income (1)	(9,604		)
Total	$	14,566

_________

(1) Represents income earned by the Company from the rental of hotel, convention or retail space at the MGE Niagara Resorts and the Earth Hotel Tower at Mohegan Sun, both of which are leased properties.

Supplemental cash flow information related to lease liabilities is as follows (in thousands):

	For the
	Three Months Ended
	December 31, 2019
Cash paid for amounts included in the measurement of lease liabilities:
Payments on operating lease obligations	$	8,385
Payments for interest on finance lease obligations	397
Payments on finance lease obligations	404
Total	$	9,186

Maturities of ROU operating lease obligations are as follows (in thousands):

	Operating Leases			Finance Leases
Fiscal years:
2020 (1)	$	24,415		$	2,502
2021	30,922			3,131
2022	31,282			3,130
2023	31,047			2,934
2024	31,115			2,568
Thereafter	734,067			33,442
Total future lease payments	882,848			47,707
Less: amounts representing interest	(513,106		)	(16,197		)
Plus: residual values	—			327
Present value of future lease payments	369,742			31,837
Less: current portion of lease obligations	(9,894		)	(1,794		)
Lease obligations, net of current portion	$	359,848		$	30,043

_________

(1) Represents payment obligations from January 1, 2020 to September 30, 2020.

In connection with the acquisition of the MGE Niagara Resorts, the Company committed to enter into a lease agreement with a third-party to lease the Niagara Falls Entertainment Centre following the completion of its construction. Prior to the adoption of ASU 2016-02, the Company was deemed, for accounting purposes only, to be the owner of this construction project, despite not being the legal owner. Accordingly, the Company capitalized $90.3 million as of September 30, 2019 for amounts paid as a build-to-suit asset within property and equipment, net and recorded a corresponding build-to-suit liability. In connection with the adoption of ASU 2016-02, the Company derecognized the build-to-suit asset and liability in their entirety.

Lessor

The Company leases space at its facilities to third parties. Lease terms for these non-cancelable operating leases range from approximately one month to 17 years. Rental income under these lease agreements are fixed and/or variable based on percentage of tenant sales or periodic adjustments for inflation. Rental income is recorded within hotel and retail, entertainment and other revenues. For instances in which the Company is the lessor, and the class of underlying asset represents retail space, the Company accounts for both the lease and non-lease components, such as common area maintenance and tenant services, as a single lease component. In all other instances, non-lease components are accounted for separately in accordance with applicable guidance, most commonly ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)”. 

Lease income consists of the following (in thousands):

	For the Three Months Ended December 31, 2019
	Hotel		Retail, Entertainment and Other
Fixed rent	$	15,743	$	3,075
Variable rent	—		1,388
Total	$	15,743	$	4,463

Future fixed rental income that the Company expects to earn under non-cancelable operating leases, exclusive of amounts under contingent escalated rent clauses, are as follows (in thousands):

Fiscal years:
2020 (1)	$	7,120
2021	8,211
2022	5,375
2023	4,748
2024	4,180
Thereafter	9,440
Total	$	39,074

_________

(1) Represents future fixed rental income from January 1, 2020 to September 30, 2020.

The portions of Mohegan Sun, including the Sky Hotel Tower and the Earth Expo & Convention Center, and Mohegan Sun Pocono that are leased to third parties under operating leases are recorded within property and equipment, net as follows (in thousands):

	December 31, 2019
Property and equipment, at cost	$	492,612
Less: accumulated depreciation	(197,212		)
Property and equipment, net	$	295,400

As of September 30, 2019, information pertaining to the Company’s leases, as accounted for under prior accounting standards, was as follows:

Capital Leases

Minimum future capital lease payments were as follows (in thousands):

Fiscal years:
2020	$	2,571
2021	2,598
2022	2,598
2023	2,548
2024	2,251
Thereafter	32,832
Total minimum future capital lease payments	45,398
Less: amounts representing interest	(16,031		)
Plus: residual values	327
Present value of capital lease obligations	29,694
Less: current portion of capital lease obligations	(1,133		)
Capital lease obligations, net of current portion	$	28,561

Operating Leases

Minimum future rental income that the Company expected to earn under non-cancelable leases was as follows (in thousands):

Fiscal years:
2020	$	4,808
2021	4,038
2022	2,485
2023	2,092
2024	2,011
Thereafter	5,734
Total	$	21,168

Minimum future rental payments that the Company expected to incur under non-cancelable leases and subleases was as follows (in thousands):

Fiscal years:	Minimum Future Rental Payments		Minimum Future Sublease Income			Total
2020	$	32,504	$	(1,709	)	$	30,795
2021	30,376		(1,428		)	28,948
2022	30,651		(1,114		)	29,537
2023	30,473		(987		)	29,486
2024	30,602		(1,025		)	29,577
Thereafter	715,910		(843		)	715,067
Total	$	870,516	$	(7,106	)	$	863,410

XML

CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands	Dec. 31, 2019	Sep. 30, 2019
Current assets:
Cash and cash equivalents	$ 139,164	$ 130,138
Restricted cash and cash equivalents	6,706	4,960
Accounts receivable, net of allowance for doubtful accounts of $12,007 and $11,715, respectively	55,388	52,764
Inventories	17,794	18,248
Due from Ontario Lottery and Gaming Corporation	11,905	10,946
Casino Operating and Services Agreement customer contract asset	471	3,004
Other current assets	57,319	47,276
Total current assets	288,747	267,336
Restricted cash and cash equivalents	136,014	145,631
Property and equipment, net	1,444,019	1,520,687
Right-of-use operating lease assets	361,036	0
Other intangible assets, net	456,672	455,265
Casino Operating and Services Agreement customer contract asset, net of current portion	95,208	50,192
Notes receivable	2,514	2,514
Other assets, net	71,314	69,971
Total assets	2,855,524	2,511,596
Current liabilities:
Current portion of long-term debt	74,266	76,909
Current portion of finance lease obligations	1,794	1,133
Current portion of right-of-use operating lease obligations	9,894	0
Trade payables	20,811	16,672
Accrued payroll	48,853	53,225
Construction payables	24,040	11,888
Accrued interest payable	10,070	19,804
Due to Ontario Lottery and Gaming Corporation	38,413	30,662
Other current liabilities	171,585	174,231
Total current liabilities	399,726	384,524
Long-term debt, net of current portion	1,885,752	1,832,248
Finance lease obligations, net of current portion	30,043	28,561
Right-of-use operating lease obligations, net of current portion	359,848	0
Build-to-suit liability	0	90,292
Other long-term liabilities	34,194	38,538
Total liabilities	2,709,563	2,374,163
Commitments and Contingencies
Capital:
Retained earnings	134,205	137,124
Accumulated other comprehensive income (loss)	4,253	(6,633)
Total capital attributable to Mohegan Tribal Gaming Authority	138,458	130,491
Non-controlling interests	7,503	6,942
Total capital	145,961	137,433
Total liabilities and capital	$ 2,855,524	$ 2,511,596

XML

LEASES (Tables)

3 Months Ended

Dec. 31, 2019

Leases [Abstract]

Lease cost

Minimum future rental payments that the Company expected to incur under non-cancelable leases and subleases was as follows (in thousands):

Fiscal years:	Minimum Future Rental Payments		Minimum Future Sublease Income			Total
2020	$	32,504	$	(1,709	)	$	30,795
2021	30,376		(1,428		)	28,948
2022	30,651		(1,114		)	29,537
2023	30,473		(987		)	29,486
2024	30,602		(1,025		)	29,577
Thereafter	715,910		(843		)	715,067
Total	$	870,516	$	(7,106	)	$	863,410

Information related to weighted average lease terms and discount rates is as follows:

	December 31, 2019
Weighted average remaining lease terms (years):
Operating leases	23
Finance leases	18
Weighted average discount rates:
Operating leases (1)	7.98	%
Finance leases	5.01	%

_________

(1) The weighted average discount rates for existing operating leases were established upon the adoption of ASU 2016-02 on October 1, 2019.

The components of lease expense are as follows (in thousands):

	For the
	Three Months Ended
	December 31, 2019
Operating lease expense	$	9,601
Short-term lease expense	9,956
Variable lease expense	3,609
Finance lease expense:
Amortization of ROU assets	607
Interest on lease liabilities	397
Less: sublease income (1)	(9,604		)
Total	$	14,566

_________

(1) Represents income earned by the Company from the rental of hotel, convention or retail space at the MGE Niagara Resorts and the Earth Hotel Tower at Mohegan Sun, both of which are leased properties.

Supplemental cash flow information related to lease liabilities is as follows (in thousands):

	For the
	Three Months Ended
	December 31, 2019
Cash paid for amounts included in the measurement of lease liabilities:
Payments on operating lease obligations	$	8,385
Payments for interest on finance lease obligations	397
Payments on finance lease obligations	404
Total	$	9,186

Operating lease liability

Maturities of ROU operating lease obligations are as follows (in thousands):

	Operating Leases			Finance Leases
Fiscal years:
2020 (1)	$	24,415		$	2,502
2021	30,922			3,131
2022	31,282			3,130
2023	31,047			2,934
2024	31,115			2,568
Thereafter	734,067			33,442
Total future lease payments	882,848			47,707
Less: amounts representing interest	(513,106		)	(16,197		)
Plus: residual values	—			327
Present value of future lease payments	369,742			31,837
Less: current portion of lease obligations	(9,894		)	(1,794		)
Lease obligations, net of current portion	$	359,848		$	30,043

_________

(1) Represents payment obligations from January 1, 2020 to September 30, 2020.

Finance lease liability

Maturities of ROU operating lease obligations are as follows (in thousands):

	Operating Leases			Finance Leases
Fiscal years:
2020 (1)	$	24,415		$	2,502
2021	30,922			3,131
2022	31,282			3,130
2023	31,047			2,934
2024	31,115			2,568
Thereafter	734,067			33,442
Total future lease payments	882,848			47,707
Less: amounts representing interest	(513,106		)	(16,197		)
Plus: residual values	—			327
Present value of future lease payments	369,742			31,837
Less: current portion of lease obligations	(9,894		)	(1,794		)
Lease obligations, net of current portion	$	359,848		$	30,043

_________

(1) Represents payment obligations from January 1, 2020 to September 30, 2020.

Schedule of rent expense

Lease income consists of the following (in thousands):

	For the Three Months Ended December 31, 2019
	Hotel		Retail, Entertainment and Other
Fixed rent	$	15,743	$	3,075
Variable rent	—		1,388
Total	$	15,743	$	4,463

Schedule of lease payments to be received

Future fixed rental income that the Company expects to earn under non-cancelable operating leases, exclusive of amounts under contingent escalated rent clauses, are as follows (in thousands):

Fiscal years:
2020 (1)	$	7,120
2021	8,211
2022	5,375
2023	4,748
2024	4,180
Thereafter	9,440
Total	$	39,074

_________

(1) Represents future fixed rental income from January 1, 2020 to September 30, 2020.

Schedule of property and equipment

The portions of Mohegan Sun, including the Sky Hotel Tower and the Earth Expo & Convention Center, and Mohegan Sun Pocono that are leased to third parties under operating leases are recorded within property and equipment, net as follows (in thousands):

	December 31, 2019
Property and equipment, at cost	$	492,612
Less: accumulated depreciation	(197,212		)
Property and equipment, net	$	295,400

Schedule of future minimum capital lease payments

Minimum future capital lease payments were as follows (in thousands):

Fiscal years:
2020	$	2,571
2021	2,598
2022	2,598
2023	2,548
2024	2,251
Thereafter	32,832
Total minimum future capital lease payments	45,398
Less: amounts representing interest	(16,031		)
Plus: residual values	327
Present value of capital lease obligations	29,694
Less: current portion of capital lease obligations	(1,133		)
Capital lease obligations, net of current portion	$	28,561

Schedule of future minimum rental payments

Minimum future rental income that the Company expected to earn under non-cancelable leases was as follows (in thousands):

Fiscal years:
2020	$	4,808
2021	4,038
2022	2,485
2023	2,092
2024	2,011
Thereafter	5,734
Total	$	21,168

Schedule of future rental payments

Minimum future rental payments that the Company expected to incur under non-cancelable leases and subleases was as follows (in thousands):

Fiscal years:	Minimum Future Rental Payments		Minimum Future Sublease Income			Total
2020	$	32,504	$	(1,709	)	$	30,795
2021	30,376		(1,428		)	28,948
2022	30,651		(1,114		)	29,537
2023	30,473		(987		)	29,486
2024	30,602		(1,025		)	29,577
Thereafter	715,910		(843		)	715,067
Total	$	870,516	$	(7,106	)	$	863,410

XML

LEASES - Cost and Accumulated Depreciation (Details) $ in Thousands	Dec. 31, 2019 USD ($)
Leases [Abstract]
Property and equipment, at cost	$ 492,612
Less: accumulated depreciation	(197,212)
Total	$ 295,400

XML

MGE NIAGARA RESORTS - Pro Forma Information (Details) $ in Thousands	3 Months Ended
	Dec. 31, 2018 USD ($)
Business Combinations [Abstract]
Net revenues	$ 405,802
Net income (loss) attributable to Mohegan Tribal Gaming Authority	$ 8,554