XML 17 R7.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2020
Cash flows provided by operating activities:      
Net income (loss) $ 75,196 $ 7,353 $ (162,016)
Adjustments to reconcile net income (loss) to net cash flows provided by operating activities:      
Depreciation and amortization 102,625 105,335 109,067
Non-cash operating lease expense 8,335 10,911 12,465
Accretion of discounts 1,984 1,670 1,109
Amortization of discounts and debt issuance costs 15,739 19,415 19,205
Paid-in-kind interest 35,059 0 0
Gain on fair value adjustment (43,020) 0 0
(Gain) loss on modification and early extinguishment of debt (704) 21,418 0
Provision for losses on receivables 6,095 4,709 4,592
Deferred income taxes 9,102 (6,716) (7,049)
Impairment charges 36,434 0 126,596
Other, net 4,746 (6,676) 1,585
Changes in operating assets and liabilities, net of effect of the Niagara Resorts acquisition:      
Accounts receivable, net (12,618) (1,617) 4,423
Inventories (1,419) (1,518) 1,435
Due from Ontario Lottery and Gaming Corporation 7,463 (13,768) 7,571
Contract asset 24,817 16,244 (77,026)
Other assets 21,789 (772) 7,797
Trade payables (7,115) 126 5,125
Accrued interest payable 1,899 11,176 6,550
Due to Ontario Lottery and Gaming Corporation (18,397) 5,835 (1,983)
Operating lease obligations (4,345) 13,800 3,105
Other liabilities 24,650 40,842 (14,339)
Net cash flows provided by operating activities 288,315 227,767 48,212
Cash flows used in investing activities:      
Purchases of property and equipment (287,211) (48,263) (149,031)
Acquisition of the Niagara Resorts, net of cash acquired 0 0 (1,666)
Other, net (2,077) (1,078) (3,929)
Net cash flows used in investing activities (294,899) (49,341) (173,356)
Cash flows provided by (used in) financing activities:      
Proceeds from revolving credit facilities 1,064,176 1,056,296 730,772
Repayments on revolving credit facilities (1,125,253) (1,201,511) (609,345)
Proceeds from issuance of long-term debt 698,358 1,223,802 7,845
Repayments of long-term debt (55,884) (1,143,507) (76,458)
Payments on finance lease obligations (5,553) (1,145) (1,298)
Contributions from affiliates 325 2,814 10,000
Distributions to affiliates (72,440) (66,940) (60,661)
Payments of financing fees (66,301) (24,586) (13,752)
Other, net 736 (1,607) (1,527)
Net cash flows provided by (used in) financing activities 438,164 (156,384) (14,424)
Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents 431,580 22,042 (139,568)
Effect of exchange rate on cash, cash equivalents, restricted cash and restricted cash equivalents (75,763) 586 908
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of year 164,697 142,069 280,729
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of year 520,514 164,697 142,069
Reconciliation of cash, cash equivalents, restricted cash and restricted cash equivalents to the consolidated balance sheets:      
Cash and cash equivalents 164,671 149,822 112,665
Restricted cash and cash equivalents, current 8,838 5,259 934
Restricted cash and cash equivalents, non-current 347,005 9,616 28,470
Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents, Total 520,514 164,697 142,069
Supplemental disclosures:      
Cash paid for interest 165,192 139,267 114,873
Non-cash transactions:      
Right-of-use assets additions (reductions) (26,009) (53,392) 426,403
Operating lease obligations additions (reductions) (26,009) (43,146) 426,548
Paid-in-kind interest capitalized 7,390 0 0
Paid-in-kind interest converted to debt 36,998 0 0
Increase in construction payables 8,046 22,052 38,172
Finance lease assets and obligations 0 79,187 2,879
Prior senior secured credit facility reduction 0 0 10,514
Derecognition of build-to-suit asset and liability 0 0 90,675
Inspire Korea Project      
Cash flows used in investing activities:      
Investments (5,611) 0 (7,980)
Mohegan Hotel Holding, LLC      
Cash flows used in investing activities:      
Investments $ 0 $ 0 $ (10,750)