8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported): July 29, 2015

MOHEGAN TRIBAL GAMING AUTHORITY

(Exact name of registrant as specified in its charter)

Not Applicable	033-80655	06-1436334
(State or other jurisdiction of incorporation)	(Commission File Number)	(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)

Not Applicable

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Section 2 Financial Information

Item 2.02 Results of Operations and Financial Condition.

The Mohegan Tribal Gaming Authority (the “Authority”) today issued a press release announcing the operating results for its third fiscal quarter ended June 30, 2015. A copy of the press release is attached hereto as Exhibit 99.1. The press release and related information also may be found on the Authority’s website at www.mtga.com, under “Investor Relations/Financial News.”

The information, including the exhibit attached hereto, in this Current Report is being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability under that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such filing.

Section 9 Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

The following exhibit is furnished as part of this Current Report:

99.1 Press Release of the Mohegan Tribal Gaming Authority, dated July 29, 2015.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

	MOHEGAN TRIBAL GAMING AUTHORITY
Date: July 29, 2015	By:	/s/ Kevin P. Brown
		Kevin P. Brown
		Chairman, Management Board

Exhibit Index

Exhibit No.	Description
99.1	Press Release of the Mohegan Tribal Gaming Authority, dated July 29, 2015.

EX-99.1

Exhibit 99.1

MOHEGAN TRIBAL GAMING AUTHORITY ANNOUNCES

THIRD QUARTER FISCAL 2015 OPERATING RESULTS

Uncasville, Connecticut, July 29, 2015 – The Mohegan Tribal Gaming Authority, or the Authority, the owner and operator of Mohegan Sun in Uncasville, Connecticut, and Mohegan Sun Pocono in Wilkes-Barre, Pennsylvania, announced today the operating results for its third fiscal quarter ended June 30, 2015.

“Our third quarter operating results speak for themselves and reflect a sustained and tremendous effort by all of our employees,” said Robert J. Soper, President of the Authority. “Our financial position is strong as our total leverage has declined to its lowest level since March 2008, and we anticipate that this trend will continue given the recent expiration of relinquishment payments and our ongoing proactive cost saving initiatives. At the same time, we have many exciting projects coming on line over the next few years, including the Cowlitz casino and the new Earth Hotel and other non-gaming master planning projects in Connecticut. Furthermore, we continue to pursue diversification efforts both domestically and internationally.”

Consolidated operating results for the third quarter ended June 30, 2015 (unaudited):

• Net revenues of $325.0 million, relatively flat compared to the third quarter of fiscal 2014

• Gaming revenues of $284.7 million, relatively flat compared to the third quarter of fiscal 2014

• Gross slot revenues of $203.7 million, a 1.9% increase over the third quarter of fiscal 2014

• Table game revenues of $79.3 million, a 3.2% decrease from the third quarter of fiscal 2014

• Non-gaming revenues of $65.5 million, a 2.1% decrease from the third quarter of fiscal 2014

• Adjusted EBITDA, a non-GAAP measure described below, of $81.1 million, a 17.3% increase over the third quarter of fiscal 2014

• Adjusted EBITDA margin of 24.9%, a 370 basis point increase over the third quarter of fiscal 2014

• Income from operations of $61.5 million, a 25.6% increase over the third quarter of fiscal 2014

• Net income attributable to the Authority of $28.1 million, a 102.5% increase over the third quarter of fiscal 2014

The increases in Adjusted EBITDA, income from operations and net income attributable to the Authority primarily resulted from improved slot results at Mohegan Sun and table game results at Mohegan Sun Pocono, combined with an overall reduction in operating and corporate costs and expenses.

Mohegan Sun

Operating results (in thousands, unaudited):

	For the Three Months Ended
	June 30,		June 30,					Percentage
	2015		2014		Variance			Variance
Adjusted EBITDA	$	70,657	$	63,746	$	6,911			10.8	%
Income from operations	$	54,557	$	47,088	$	7,469			15.9	%
Operating costs and expenses	$	192,283	$	201,778	$	(9,495	)		(4.7	%)
Net revenues	$	246,840	$	248,866	$	(2,026	)		(0.8	%)
Gaming revenues	$	213,199	$	213,600	$	(401	)		(0.2	%)
Non-gaming revenues	$	53,751	$	55,186	$	(1,435	)		(2.6	%)

The growth in Adjusted EBITDA and income from operations primarily resulted from improved slot results and lower operating costs and expenses. Slot revenues benefited from higher year over year slot volumes and hold percentage, while the reduction in operating costs and expenses reflected various strategic operational and marketing changes designed to enhance operating efficiency and improve profitability resulting in reduced payroll costs and casino marketing and promotional expenses. As a result, Adjusted EBITDA margin increased 300 basis points to 28.6% for the quarter ended June 30, 2015 from 25.6% in the third quarter of fiscal 2014. These results were partially offset by lower table game and entertainment revenues. The decline in table game revenues was primarily driven by lower year over year hold percentage.

Selected gaming data (in thousands, except where noted, unaudited):

	For the Three Months Ended
	June 30,			June 30,						Percentage
	2015			2014			Variance			Variance
Slots:
Handle	$	1,786,356		$	1,783,186		$	3,170			0.2	%
Gross revenues	$	147,906		$	143,698		$	4,208			2.9	%
Net revenues	$	142,178		$	138,304		$	3,874			2.8	%
Free promotional slot plays (1)	$	14,463		$	18,279		$	(3,816	)		(20.9	%)
Weighted average number of machines (in units)		5,249			5,448			(199	)		(3.7	%)
Hold percentage (gross)		8.3	%		8.1	%		0.2	%		2.5	%
Win per unit per day (gross) (in dollars)	$	310		$	290		$	20			6.9	%
Table games:
Drop	$	432,156		$	437,992		$	(5,836	)		(1.3	%)
Revenues	$	67,520		$	71,384		$	(3,864	)		(5.4	%)
Weighted average number of games (in units)		283			292			(9	)		(3.1	%)
Hold percentage (2)		15.6	%		16.3	%		(0.7	%)		(4.3	%)
Win per unit per day (in dollars)	$	2,625		$	2,685		$	(60	)		(2.2	%)
Poker:
Revenues	$	2,336		$	2,262		$	74			3.3	%
Weighted average number of tables (in units)		42			42			—			—
Revenue per unit per day (in dollars)	$	611		$	592		$	19			3.2	%

(1) Free promotional slot plays are included in slot handle, but not reflected in slot revenues.

(2) Table game hold percentage is relatively predictable over longer periods of time, but can significantly fluctuate over shorter periods.

Non-gaming data (in thousands, except where noted, unaudited):

	For the Three Months Ended
	June 30,			June 30,						Percentage
	2015			2014			Variance			Variance
Food and beverage:
Revenues	$	15,653		$	15,799		$	(146	)		(0.9	%)
Meals served		743			767			(24	)		(3.1	%)
Average price per meal served (in dollars)	$	15.95		$	15.75		$	0.20			1.3	%
Hotel:
Revenues	$	11,222		$	10,855		$	367			3.4	%
Rooms occupied		105			104			1			1.0	%
Occupancy rate		97.8	%		97.8	%		—			—
Average daily room rate (in dollars)	$	101		$	97		$	4			4.1	%
Revenue per available room (in dollars)	$	98		$	95		$	3			3.2	%
Retail, entertainment and other:
Revenues	$	26,876		$	28,532		$	(1,656	)		(5.8	%)
Arena events (in events)		31			29			2			6.9	%
Arena tickets		173			178			(5	)		(2.8	%)
Average price per Arena ticket (in dollars)	$	58.68		$	55.28		$	3.40			6.2	%

Mohegan Sun Pocono

Operating results (in thousands, unaudited):

	For the Three Months Ended
	June 30,		June 30,					Percentage
	2015		2014		Variance			Variance
Adjusted EBITDA	$	15,810	$	13,012	$	2,798			21.5	%
Income from operations	$	12,842	$	9,936	$	2,906			29.2	%
Operating costs and expenses	$	65,090	$	67,258	$	(2,168	)		(3.2	%)
Net revenues	$	77,932	$	77,194	$	738			1.0	%
Gaming revenues	$	71,514	$	71,201	$	313			0.4	%
Non-gaming revenues	$	11,508	$	11,487	$	21			0.2	%

The increases in Adjusted EBITDA and income from operations primarily resulted from higher table game revenues and reduced operating costs and expenses. Table game revenues benefited from increased volumes driven by the addition of our hotel and convention center and higher year over year hold percentage. The reduction in operating costs and expenses resulted from various strategic operational and marketing changes designed to enhance operating efficiency and improve profitability. As a result, Adjusted EBITDA margin increased 340 basis points to 20.3% for the quarter ended June 30, 2015 from 16.9% in the third quarter of fiscal 2014.

Selected gaming data (in thousands, except where noted, unaudited):

	For the Three Months Ended
	June 30,			June 30,						Percentage
	2015			2014			Variance			Variance
Slots:
Handle	$	673,523		$	693,303		$	(19,780	)		(2.9	%)
Gross revenues	$	55,781		$	56,235		$	(454	)		(0.8	%)
Net revenues	$	55,728		$	56,237		$	(509	)		(0.9	%)
Free promotional slot plays (1)	$	11,909		$	13,502		$	(1,593	)		(11.8	%)
Weighted average number of machines (in units)		2,330			2,330			—			—
Hold percentage (gross)		8.3	%		8.1	%		0.2	%		2.5	%
Win per unit per day (gross) (in dollars)	$	263		$	265		$	(2	)		(0.8	%)
Table games:
Drop	$	56,668		$	55,751		$	917			1.6	%
Revenues	$	11,758		$	10,514		$	1,244			11.8	%
Weighted average number of games (in units)		73			69			4			5.8	%
Hold percentage (2)		20.7	%		18.9	%		1.8	%		9.5	%
Win per unit per day (in dollars)	$	1,768		$	1,675		$	93			5.6	%
Poker:
Revenues	$	738		$	870		$	(132	)		(15.2	%)
Weighted average number of tables (in units)		18			18			—			—
Revenue per unit per day (in dollars)	$	451		$	531		$	(80	)		(15.1	%)

(1) Free promotional slot plays are included in slot handle, but not reflected in slot revenues.

(2) Table game hold percentage is relatively predictable over longer periods of time, but can significantly fluctuate over shorter periods.

Non-gaming revenues (in thousands, except where noted, unaudited):

	For the Three Months Ended
	June 30,			June 30,						Percentage
	2015			2014			Variance			Variance
Food and beverage:
Revenues	$	7,368		$	7,474		$	(106	)		(1.4	%)
Meals served		192			207			(15	)		(7.2	%)
Average price per meal served (in dollars)	$	17.27		$	16.54		$	0.73			4.4	%
Hotel:
Revenues	$	1,478		$	1,305		$	173			13.3	%
Rooms occupied		21			20			1			5.0	%
Occupancy rate		96.1	%		94.9	%		1.2	%		1.3	%
Average daily room rate (in dollars)	$	66		$	62		$	4			6.5	%
Revenue per available room (in dollars)	$	63		$	58		$	5			8.6	%
Retail, entertainment and other:
Revenues	$	2,662		$	2,708		$	(46	)		(1.7	%)

Corporate

Operating results (in thousands, unaudited):

	For the Three Months Ended
	June 30,			June 30,						Percentage
	2015			2014			Variance			Variance
Adjusted EBITDA	$	(5,417	)	$	(7,640	)	$	2,223			29.1	%
Loss from operations	$	(5,900	)	$	(8,042	)	$	(2,142	)		(26.6	%)
Operating costs and expenses	$	7,440		$	9,591		$	(2,151	)		(22.4	%)
Net revenues	$	1,540		$	1,549		$	(9	)		(0.6	%)

The decrease in loss from operations was primarily attributable to the decline in operating costs and expenses which resulted from reduced expenditures associated with our pursuit of a Massachusetts casino license, partially offset by additional expenditures related to our pursuit of a casino license in South Korea.

Mohegan Tribal Gaming Authority Property Information

	Adjusted EBITDA						Income (Loss) from Operations						Net Revenues
(in thousands, unaudited)	For the Three Months Ended						For the Three Months Ended						For the Three Months Ended
	June 30,			June 30,			June 30,			June 30,			June 30,			June 30,
	2015			2014			2015			2014			2015			2014
Mohegan Sun	$	70,657		$	63,746		$	54,557		$	47,088		$	246,840		$	248,866
Mohegan Sun Pocono		15,810			13,012			12,842			9,936			77,932			77,194
Corporate		(5,417	)		(7,640	)		(5,900	)		(8,042	)		1,540			1,549
Inter-segment revenues		—			—			—			—			(1,273	)		(1,273	)
Total	$	81,050		$	69,118		$	61,499		$	48,982		$	325,039		$	326,336
	Adjusted EBITDA						Income (Loss) from Operations						Net Revenues
	For the Nine Months Ended						For the Nine Months Ended						For the Nine Months Ended
	June 30,			June 30,			June 30,			June 30,			June 30,			June 30,
	2015			2014			2015			2014			2015			2014
Mohegan Sun	$	204,419		$	177,489		$	148,573		$	127,459		$	732,903		$	734,277
Mohegan Sun Pocono		40,640			37,042			31,423			26,555			218,456			220,863
Corporate		(18,325	)		(25,530	)		(19,717	)		(26,676	)		4,654			3,780
Inter-segment revenues		—			—			—			—			(3,819	)		(3,078	)
Total	$	226,734		$	189,001		$	160,279		$	127,338		$	952,194		$	955,842

Other Information

Liquidity

As of June 30, 2015, the Authority held cash and cash equivalents of $70.2 million compared to $49.1 million as of September 30, 2014. As of June 30, 2015, $8.0 million was drawn on the Authority’s $100 million revolving credit facility, while no amounts were drawn on the Authority’s $16.5 million line of credit. As of June 30, 2015, letters of credit issued under the Authority’s revolving credit facility totaled $3.0 million, of which no amounts were drawn. Inclusive of letters of credit, which reduce borrowing availability under the Authority’s revolving credit facility, and after taking into account restrictive financial covenant requirements, the Authority had approximately $89.0 million of borrowing capacity under its revolving credit facility and line of credit as of June 30, 2015.

Long-term Debt

Long-term debt consisted of the following (in thousands, including current maturities):

	June 30,			September 30,
	2015			2014
Senior Secured Credit Facility - Revolving	$	8,000		$	37,000
Senior Secured Credit Facility - Term Loan A, net of discount of $408 and $523, respectively		113,654			119,789
Senior Secured Credit Facility - Term Loan B, net of discount of $6,780 and $8,337, respectively		712,270			716,188
2013 9 3/4% Senior Unsecured Notes		500,000			500,000
2005 6 7/8% Senior Subordinated Notes		—			9,654
2012 11 % Senior Subordinated Notes, net of discount of $2,957 and $3,506, respectively		272,233			271,684
Line of Credit		—			3,041
2009 Mohegan Tribe Promissory Note		875			1,750
2012 Mohegan Tribe Minor’s Trust Promissory Note		16,500			16,500
2013 Mohegan Tribe Promissory Note		7,420			7,420
Downs Lodging Credit Facility		45,000			45,000
Other		3,497			2,910
Long-term debt, excluding capital leases		1,679,449			1,730,936
Less: current portion of long-term debt		(25,241	)		(31,558	)
Long-term debt, net of current portion	$	1,654,208		$	1,699,378

Interest Expense

Interest expense decreased by $766,000, or 2.1%, to $35.7 million for the quarter ended June 30, 2015 compared to $36.4 million in the third quarter of fiscal 2014. The reduction in interest expense was primarily attributable to lower weighted average outstanding debt. Weighted average outstanding debt was $1.72 billion for the quarter ended June 30, 2015 compared to $1.78 billion in the third quarter of fiscal 2014. Weighted average interest rate was 8.3% for the quarter ended June 30, 2015 compared to 8.2% in the third quarter of fiscal 2014.

Capital Expenditures

The following table presents data related to capital expenditures (in millions):

	Capital Expenditures
	Nine Months Ended		Remaining Forecasted		Forecasted
	June 30, 2015		Fiscal Year 2015		Fiscal Year 2015
Mohegan Sun:
Maintenance	$	6.6	$	23.4	$	30.0
Development		0.3		—		0.3
Subtotal		6.9		23.4		30.3
Mohegan Sun Pocono:
Maintenance		1.8		3.2		5.0
Development		0.2		—		0.2
Subtotal		2.0		3.2		5.2
Corporate:
Expansion - Project Sunlight		0.1		—		0.1
Subtotal		0.1		—		0.1
Total	$	9.0	$	26.6	$	35.6

Distributions to the Tribe

Distributions to the Tribe totaled $12.5 million for each of the quarters ended June 30, 2015 and 2014. Distributions to the Tribe are anticipated to total $50.0 million for fiscal 2015.

Conference Call

The Authority will host a conference call and simultaneous webcast regarding its third quarter fiscal 2015 operating results on Wednesday, July 29, 2015 at 11:00 a.m. (Eastern Daylight Time).

Those interested in participating in the call should dial as follows:

(877) 756-4274

(706) 643-0107 (International)

Conference ID: 85028360

Please call five minutes in advance to ensure that you are connected prior to the initiation of the call. Questions and answers will be reserved for call-in analysts and investors.

Parties who want to listen to the live conference call on the Internet may do so through a web link on the Authority’s website at www.mtga.com, under the “Investor Relations/Financial News” section. Interested parties also may listen to a taped replay of the entire conference call commencing two hours after the call’s completion on Wednesday, July 29, 2015. This replay will run through August 12, 2015.

The access number for a taped replay of the conference call is as follows:

(855) 859-2056

(404) 537-3406 (International)

Conference ID: 85028360

A transcript will be available on the Authority’s website for a period of 90 days following the conference call.

About the Authority

The Authority is an instrumentality of the Mohegan Tribe of Indians of Connecticut, or the Tribe, a federally-recognized Indian tribe with an approximately 544-acre reservation situated in southeastern Connecticut, adjacent to Uncasville, Connecticut. The Authority has been granted the exclusive authority to conduct and regulate gaming activities on the existing reservation of the Tribe, including the operation of Mohegan Sun, a gaming and entertainment complex located on an approximately 185-acre site on the Tribe’s reservation. Through its subsidiary, Downs Racing, L.P., the Authority also owns and operates Mohegan Sun Pocono, a gaming and entertainment facility located on an approximately 400-acre site in Plains Township, Pennsylvania, and several off-track wagering facilities located elsewhere in Pennsylvania.

The Tribe’s gaming operation at Mohegan Sun is one of only two legally authorized gaming operations in southern New England offering traditional slot machines and table games. Mohegan Sun currently operates in an approximately 3.1 million square-foot facility, which includes Casino of the Earth, Casino of the Sky, Casino of the Wind, 100,000 square feet of retail space, including The Shops at Mohegan Sun, a 10,000-seat Mohegan Sun Arena, a 350-seat Cabaret Theatre, 100,000 square feet of meeting and convention space and the 1,200-room luxury Sky Hotel Tower. Mohegan Sun Pocono operates in an approximately 400,000 square-foot facility, offering traditional slot machines and table games, live harness racing and simulcast and off-track wagering, a 238-room hotel, 20,000 square feet of meeting and convention space, several dining and retail options and a bus passenger lounge. More information about the Authority and its properties can be obtained by visiting www.mohegansun.com, www.mohegansunpocono.com or www.mtga.com.

Special Note Regarding Forward-Looking Statements

Some information included in this press release may contain forward-looking statements, within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements can sometimes be identified by the use of forward-looking words such as “may,” “will,” “anticipate,” “estimate,” “expect” or “intend” and similar expressions. Such forward-looking information may involve important risks and uncertainties that could significantly affect anticipated results in the future and, accordingly, such results may differ materially from those expressed in any forward-looking statements made by or on behalf of the Authority. Information concerning potential factors that could affect the Authority’s financial results is included in its Annual Report on Form 10-K for the fiscal year ended September 30, 2014, as well as in the Authority’s other reports and filings with the Securities and Exchange Commission. Any forward-looking statements included in this press release are made only as of the date of this release. The Authority does not undertake any obligation to update or supplement any forward-looking statements to reflect subsequent events or circumstances. The Authority cannot assure that projected results or events will be achieved or will occur.

MOHEGAN TRIBAL GAMING AUTHORITY

CONSOLIDATED STATEMENTS OF INCOME (LOSS)

(in thousands)

(unaudited)

	For the Three Months Ended June 30, 2015			For the Three Months Ended June 30, 2014			For the Nine Months Ended June 30, 2015			For the Nine Months Ended June 30, 2014
Revenues:
Gaming	$	284,713		$	284,801		$	837,463		$	837,954
Food and beverage		23,021			23,273			66,811			68,605
Hotel		12,700			12,160			37,199			34,763
Retail, entertainment and other		29,825			31,542			82,231			87,065
Gross revenues		350,259			351,776			1,023,704			1,028,387
Less - Promotional allowances		(25,220	)		(25,440	)		(71,510	)		(72,545	)
Net revenues		325,039			326,336			952,194			955,842
Operating costs and expenses:
Gaming		164,229			171,533			485,994			513,574
Food and beverage		10,323			10,359			31,363			31,207
Hotel		3,788			3,950			10,767			11,744
Retail, entertainment and other		12,447			13,318			34,268			37,446
Advertising, general and administrative		46,522			48,929			140,946			143,740
Corporate		7,119			9,259			23,400			29,551
Depreciation and amortization		19,086			20,070			58,703			60,067
(Gain) loss on disposition of assets		26			(64	)		845			(12	)
Severance		—			—			3,370			—
Pre-opening		—			—			—			1,187
Impairment of Project Horizon		—			—			2,502			—
Relinquishment liability reassessment		—			—			(243	)		—
Total operating costs and expenses		263,540			277,354			791,915			828,504
Income from operations		61,499			48,982			160,279			127,338
Other income (expense):
Accretion of discount to the relinquishment liability		—			(552	)		(227	)		(1,654	)
Interest income		1,906			1,701			5,554			4,947
Interest expense, net of capitalized interest		(35,660	)		(36,426	)		(107,692	)		(111,692	)
Loss on early extinguishment of debt		—			(2	)		—			(62,277	)
Other income (expense), net		(50	)		59			(1,260	)		(819	)
Total other expense		(33,804	)		(35,220	)		(103,625	)		(171,495	)
Net income (loss)		27,695			13,762			56,654			(44,157	)
Loss attributable to non-controlling interests		439			130			1,278			421
Net income (loss) attributable to Mohegan Tribal Gaming Authority	$	28,134		$	13,892		$	57,932		$	(43,736	)

MOHEGAN TRIBAL GAMING AUTHORITY

CONSOLIDATED SELECTED FINANCIAL INFORMATION

(in thousands)

(unaudited)

	For the Three Months Ended				For the Nine Months Ended
	June 30,		June 30,		June 30,		June 30,
	2015		2014		2015		2014
Operating Results:
Gross revenues	$	350,259	$	351,776	$	1,023,704	$	1,028,387
Net revenues	$	325,039	$	326,336	$	952,194	$	955,842
Income from operations	$	61,499	$	48,982	$	160,279	$	127,338
Other Data:
Adjusted EBITDA	$	81,050	$	69,118	$	226,734	$	189,001
Capital expenditures	$	6,234	$	7,823	$	9,038	$	26,984
Cash interest paid	$	14,453	$	13,391	$	80,600	$	97,197
Distributions to the Tribe	$	12,500	$	12,500	$	32,500	$	32,500
					June 30, 2015		September 30, 2014
Balance Sheet Data:
Cash and cash equivalents					$	70,160	$	49,108
Relinquishment liability					$	—	$	25,194
Capital leases					$	2,546	$	3,138
Long-term debt, including current portion					$	1,679,449	$	1,730,936

MOHEGAN SUN

SUPPLEMENTAL DATA

(unaudited)

	For the Three Months Ended						For the Nine Months Ended
	June 30,			June 30,			June 30,			June 30,
	2015			2014			2015			2014
Operating results:
Gross revenues (in thousands)	$	266,950		$	268,786		$	789,481		$	791,400
Net revenues (in thousands)	$	246,840		$	248,866		$	732,903		$	734,277
Income from operations (in thousands)	$	54,557		$	47,088		$	148,573		$	127,459
Operating margin		22.1	%		18.9	%		20.3	%		17.4	%
Adjusted EBITDA:
Adjusted EBITDA (in thousands)	$	70,657		$	63,746		$	204,419		$	177,489
Adjusted EBITDA margin		28.6	%		25.6	%		27.9	%		24.2	%
Capital expenditures (in thousands)	$	5,069		$	6,986		$	6,899		$	15,204
Weighted average number of units:
Slot machines		5,249			5,448			5,313			5,483
Table games		283			292			283			288
Poker tables		42			42			42			42
Win per unit per day:
Slot machines (gross)	$	310		$	290		$	297		$	285
Table games	$	2,625		$	2,685		$	2,724		$	2,657
Poker tables	$	611		$	592		$	654		$	644
Hold percentage:
Slot machines (gross)		8.3	%		8.1	%		8.3	%		8.1	%
Table games		15.6	%		16.3	%		16.1	%		15.2	%
Food and beverage statistics:
Meals served (in thousands)		743			767			2,154			2,210
Average price per meal served	$	15.95		$	15.75		$	15.94		$	16.03
Hotel statistics:
Rooms occupied (in thousands)		105			104			314			311
Occupancy rate		97.8	%		97.8	%		97.8	%		97.0	%
Average daily room rate	$	101		$	97		$	99		$	97
Revenue per available room	$	98		$	95		$	97		$	94
Entertainment statistics:
Arena events (in events)		31			29			85			78
Arena tickets (in thousands)		173			178			492			484
Average price per Arena ticket	$	58.68		$	55.28		$	53.61		$	57.08

MOHEGAN SUN POCONO

SUPPLEMENTAL DATA

(unaudited)

	For the Three Months Ended						For the Nine Months Ended
	June 30,			June 30,			June 30,			June 30,
	2015			2014			2015			2014
Operating results:
Gross revenues (in thousands)	$	83,022		$	82,688		$	233,338		$	236,215
Net revenues (in thousands)	$	77,932		$	77,194		$	218,456		$	220,863
Income from operations (in thousands)	$	12,842		$	9,936		$	31,423		$	26,555
Operating margin		16.5	%		12.9	%		14.4	%		12.0	%
Adjusted EBITDA:
Adjusted EBITDA (in thousands)	$	15,810		$	13,012		$	40,640		$	37,042
Adjusted EBITDA margin		20.3	%		16.9	%		18.6	%		16.8	%
Capital expenditures (in thousands)	$	1,186		$	814		$	2,087		$	2,808
Weighted average number of units:
Slot machines		2,330			2,330			2,331			2,331
Table games		73			69			73			67
Poker tables		18			18			18			18
Win per unit per day:
Slot machines (gross)	$	263		$	265		$	248		$	258
Table games	$	1,768		$	1,675		$	1,738		$	1,655
Poker tables	$	451		$	531		$	474		$	536
Hold percentage:
Slot machines (gross)		8.3	%		8.1	%		8.3	%		8.3	%
Table games		20.7	%		18.9	%		20.1	%		19.6	%
Food and beverage statistics:
Meals served (in thousands)		192			207			509			573
Average price per meal served	$	17.27		$	16.54		$	18.13		$	17.19
Hotel statistics (1):
Rooms occupied (in thousands)		21			20			61			47
Occupancy rate		96.1	%		94.9	%		94.0	%		90.4	%
Average daily room rate	$	66		$	62		$	62		$	59
Revenue per available room	$	63		$	58		$	58		$	53

(1) Hotel operations commenced on November 15, 2013.

CORPORATE

SUPPLEMENTAL DATA

(unaudited)

	For the Three Months Ended					For the Nine Months Ended
	June 30,			June 30,		June 30,		June 30,
	2015			2014		2015		2014
Capital expenditures (in thousands)	$	(21	)	$	23	$	52	$	8,972
Capitalized interest (in thousands)	$	—		$	—	$	—	$	735

MOHEGAN TRIBAL GAMING AUTHORITY

ADJUSTED EBITDA RECONCILIATIONS

(unaudited)

Reconciliations of Adjusted EBITDA to Net Income (Loss):

Reconciliations of Adjusted EBITDA to net income (loss), a financial measure determined in accordance with accounting principles generally accepted in the United States of America, or GAAP, are shown below (in thousands):

	For the Three Months Ended						For the Nine Months Ended
	June 30,			June 30,			June 30,			June 30,
	2015			2014			2015			2014
Adjusted EBITDA	$	81,050		$	69,118		$	226,734		$	189,001
Depreciation and amortization		(19,086	)		(20,070	)		(58,703	)		(60,067	)
Gain (loss) on disposition of assets		(26	)		64			(845	)		12
Severance		—			—			(3,370	)		—
Pre-opening		—			—			—			(1,187	)
Impairment of Project Horizon		—			—			(2,502	)		—
Relinquishment liability reassessment		—			—			243			—
Loss attributable to non-controlling interests		(439	)		(130	)		(1,278	)		(421	)
Income from operations		61,499			48,982			160,279			127,338
Accretion of discount to the relinquishment liability		—			(552	)		(227	)		(1,654	)
Interest income		1,906			1,701			5,554			4,947
Interest expense, net of capitalized interest		(35,660	)		(36,426	)		(107,692	)		(111,692	)
Loss on early extinguishment of debt		—			(2	)		—			(62,277	)
Other income (expense), net		(50	)		59			(1,260	)		(819	)
Net income (loss)	$	27,695		$	13,762		$	56,654		$	(44,157	)

Reconciliations of Income (Loss) from Operations to Adjusted EBITDA (unaudited):

Reconciliations of income (loss) from operations, a financial measure determined in accordance with GAAP, to Adjusted EBITDA, are shown below (in thousands):

	For the Three Months Ended June 30, 2015
	Income (Loss) from Operations			Depreciation and Amortization		(Gain) Loss on Disposition of Assets			Severance		Pre-opening		Impairment of Project Horizon		Relinquishment Liability Reassessment			(Gain) Loss Attributable to Non-controlling Interests		Adjusted EBITDA
Mohegan Sun	$	54,557		$	15,857	$	26		$	—	$	—	$	—	$	—		$	217	$	70,657
Mohegan Sun Pocono		12,842			2,968		—			—		—		—		—			—		15,810
Corporate		(5,900	)		261		—			—		—		—		—			222		(5,417	)
Total	$	61,499		$	19,086	$	26		$	—	$	—	$	—	$	—		$	439	$	81,050
	For the Three Months Ended June 30, 2014
	Income (Loss) from Operations			Depreciation and Amortization		(Gain) Loss on Disposition of Assets			Severance		Pre-opening		Impairment of Project Horizon		Relinquishment Liability Reassessment			(Gain) Loss Attributable to Non-controlling Interests		Adjusted EBITDA
Mohegan Sun	$	47,088		$	16,722	$	(64	)	$	—	$	—	$	—	$	—		$	—	$	63,746
Mohegan Sun Pocono		9,936			3,076		—			—		—		—		—			—		13,012
Corporate		(8,042	)		272		—			—		—		—		—			130		(7,640	)
Total	$	48,982		$	20,070	$	(64	)	$	—	$	—	$	—	$	—		$	130	$	69,118
	For the Nine Months Ended June 30, 2015
	Income (Loss) from Operations			Depreciation and Amortization		(Gain) Loss on Disposition of Assets			Severance		Pre-opening		Impairment of Project Horizon		Relinquishment Liability Reassessment			(Gain) Loss Attributable to Non-controlling Interests		Adjusted EBITDA
Mohegan Sun	$	148,573		$	48,823	$	843		$	3,244	$	—	$	2,502	$	(243	)	$	677	$	204,419
Mohegan Sun Pocono		31,423			9,089		2			126		—		—		—			—		40,640
Corporate		(19,717	)		791		—			—		—		—		—			601		(18,325	)
Total	$	160,279		$	58,703	$	845		$	3,370	$	—	$	2,502	$	(243	)	$	1,278	$	226,734
	For the Nine Months Ended June 30, 2014
	Income (Loss) from Operations			Depreciation and Amortization		(Gain) Loss on Disposition of Assets			Severance		Pre-opening		Impairment of Project Horizon		Relinquishment Liability Reassessment			(Gain) Loss Attributable to Non-controlling Interests		Adjusted EBITDA
Mohegan Sun	$	127,459		$	50,043	$	(13	)	$	—	$	—	$	—	$	—		$	—	$	177,489
Mohegan Sun Pocono		26,555			9,299		1			—		1,187		—		—			—		37,042
Corporate		(26,676	)		725		—			—		—		—		—			421		(25,530	)
Total	$	127,338		$	60,067	$	(12	)	$	—	$	1,187	$	—	$	—		$	421	$	189,001

Adjusted EBITDA Explanation:

Net income (loss) before interest, income taxes, depreciation and amortization, or EBITDA, is a commonly used measure of performance in the casino and hospitality industry. EBITDA is not a measure of performance calculated in accordance with GAAP. The Authority historically has evaluated its operating performance with the non-GAAP measure, Adjusted EBITDA, which as used in this press release, represents net income (loss) before interest, depreciation and amortization, gain or loss on disposition of assets, workforce reduction severance, pre-opening costs and expenses, impairment of Project Horizon, reassessment and accretion of discount to a relinquishment liability, loss on early extinguishment of debt, other non-operating income and expense and loss attributable to non-controlling interests.

Adjusted EBITDA provides an additional way to evaluate the Authority’s operations and, when viewed with both the Authority’s GAAP results and the reconciliations provided, the Authority believes that it provides a more complete understanding of its business than could be otherwise obtained absent this disclosure. Adjusted EBITDA is presented solely as a supplemental disclosure because: (1) the Authority believes it enhances an overall understanding of the Authority’s past and current financial performance; (2) the Authority believes it is a useful tool for investors to assess the operating performance of the business in comparison to other operators within the casino and hospitality industry since Adjusted EBITDA excludes certain items that may not be indicative of the Authority’s operating results; (3) measures that are comparable to Adjusted EBITDA are often used as an important basis for the valuation of casino and hospitality companies; and (4) the Authority uses Adjusted EBITDA internally to evaluate the performance of its operating personnel and management and as a benchmark to evaluate its operating performance in comparison to its competitors.

The use of Adjusted EBITDA has certain limitations. Adjusted EBITDA should be considered in addition to, not as a substitute for or superior to, any GAAP financial measure including net income (loss) (as an indicator of the Authority’s performance) or cash flows provided by operating activities (as an indicator of the Authority’s liquidity), nor should it be considered as an indicator of the Authority’s overall financial performance. The Authority’s calculation of Adjusted EBITDA is likely to be different from the calculation of Adjusted EBITDA or other similarly titled measurements used by other casino and hospitality companies, and therefore, comparability may be limited. Adjusted EBITDA eliminates certain items from net income (loss), such as interest and depreciation and amortization. Each of these items has been incurred in the past, will continue to be incurred in the future and should be considered in the overall evaluation of the Authority’s results. The Authority compensates for these limitations by providing relevant disclosures of items excluded in the calculation of Adjusted EBITDA, both in its reconciliations to the GAAP financial measure of net income (loss) and in its consolidated financial statements, all of which should be considered when evaluating its results. The Authority strongly encourages investors to review its financial information in its entirety and not to rely on a single financial measure.

Contacts:

Robert J. Soper

President

Mohegan Tribal Gaming Authority

(860) 862-8000

Mario C. Kontomerkos

Chief Financial Officer

Mohegan Tribal Gaming Authority

(860) 862-8000