Document_and_Entity_Informatio
Document and Entity Information Document | 6 Months Ended |
Mar. 31, 2014 | |
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 | 31-Mar-14 |
Document Fiscal Year Focus | '2014 |
Document Fiscal Period Focus | 'Q2 |
Amendment Flag | 'false |
Entity Common Stock, Shares Outstanding | 0 |
CONDENSED_CONSOLIDATED_BALANCE
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $) | Mar. 31, 2014 | Sep. 30, 2013 |
In Thousands, unless otherwise specified | ||
Current assets: | ' | ' |
Cash and cash equivalents | $59,881 | $63,624 |
Restricted cash | 1,259 | 13,757 |
Receivables, net | 29,645 | 26,142 |
Inventories | 15,445 | 13,990 |
Other current assets | 25,408 | 20,518 |
Total current assets | 131,638 | 138,031 |
Non-current assets: | ' | ' |
Property and equipment, net | 1,455,500 | 1,476,175 |
Goodwill | 39,459 | 39,459 |
Other intangible assets, net | 405,313 | 405,518 |
Other assets, net | 75,724 | 76,967 |
Total assets | 2,107,634 | 2,136,150 |
Current liabilities: | ' | ' |
Current portion of long-term debt | 52,424 | 25,219 |
Current portion of relinquishment liability | 50,216 | 62,947 |
Due to Mohegan Tribe | 7,088 | 6,308 |
Current portion of capital leases | 1,567 | 2,302 |
Trade payables | 10,812 | 10,531 |
Construction payables | 5,099 | 11,011 |
Accrued interest payable | 10,275 | 23,296 |
Other current liabilities | 134,863 | 123,982 |
Total current liabilities | 272,344 | 265,596 |
Non-current liabilities: | ' | ' |
Long-term debt, net of current portion | 1,685,005 | 1,628,173 |
Relinquishment liability, net of current portion | 0 | 11,418 |
Due to Mohegan Tribe, net of current portion | 20,420 | 23,420 |
Capital leases, net of current portion | 2,745 | 3,138 |
Other long-term liabilities | 5,654 | 5,020 |
Total liabilities | 1,986,168 | 1,936,765 |
Commitments and Contingencies | ' | ' |
Capital: | ' | ' |
Retained earnings | 121,608 | 199,236 |
Mohegan Tribal Gaming Authority capital | 121,608 | 199,236 |
Non-controlling interests | -142 | 149 |
Total capital | 121,466 | 199,385 |
Total liabilities and capital | $2,107,634 | $2,136,150 |
CONDENSED_CONSOLIDATED_STATEME
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) (USD $) | 3 Months Ended | 6 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 |
Revenues: | ' | ' | ' | ' |
Gaming | $278,400 | $291,411 | $553,153 | $581,020 |
Food and beverage | 22,613 | 20,015 | 45,332 | 41,004 |
Hotel | 11,911 | 10,101 | 22,603 | 20,045 |
Retail, entertainment and other | 26,018 | 25,111 | 55,523 | 52,175 |
Gross revenues | 338,942 | 346,638 | 676,611 | 694,244 |
Less-Promotional allowances | -22,259 | -20,943 | -47,105 | -43,794 |
Net revenues | 316,683 | 325,695 | 629,506 | 650,450 |
Operating costs and expenses: | ' | ' | ' | ' |
Gaming | 165,739 | 170,086 | 342,041 | 345,872 |
Food and beverage | 10,749 | 10,168 | 20,848 | 20,804 |
Hotel | 4,074 | 3,538 | 7,794 | 6,931 |
Retail, entertainment and other | 11,352 | 9,150 | 24,128 | 19,456 |
Advertising, general and administrative | 47,869 | 48,649 | 94,811 | 95,233 |
Corporate | 10,860 | 7,958 | 20,292 | 13,691 |
Depreciation and amortization | 20,879 | 19,951 | 39,997 | 40,115 |
Loss on disposition of assets | 53 | 0 | 52 | 133 |
Severance | 0 | 157 | 0 | -22 |
Pre-opening | 25 | 72 | 1,187 | 72 |
Total operating costs and expenses | 271,600 | 269,729 | 551,150 | 542,285 |
Income from operations | 45,083 | 55,966 | 78,356 | 108,165 |
Other income (expense): | ' | ' | ' | ' |
Accretion of discount to the relinquishment liability | -551 | -1,244 | -1,102 | -2,487 |
Interest income | 1,602 | 1,431 | 3,246 | 2,888 |
Interest expense, net of capitalized interest | -36,297 | -42,560 | -75,266 | -85,834 |
Loss on early extinguishment of debt | -192 | -395 | -62,275 | -403 |
Other expense, net | -174 | -840 | -878 | -1,785 |
Total other expense | -35,612 | -43,608 | -136,275 | -87,621 |
Net income (loss) | 9,471 | 12,358 | -57,919 | 20,544 |
Loss attributable to non-controlling interests | 155 | 1,707 | 291 | 2,621 |
Net income (loss) attributable to Mohegan Tribal Gaming Authority | $9,626 | $14,065 | ($57,628) | $23,165 |
CONDENSED_CONSOLIDATED_STATEME1
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL (USD $) | 3 Months Ended | 6 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ' | ' | ' | ' |
Total capital at beginning of period | $121,995 | $207,449 | $199,385 | $209,263 |
Net income (loss) | 9,471 | 12,358 | -57,919 | 20,544 |
Distributions to Mohegan Tribe | -10,000 | -10,000 | -20,000 | -20,000 |
Repurchase of membership interest | ' | -7,420 | ' | -7,420 |
Total capital at end of period | 121,466 | 202,387 | 121,466 | 202,387 |
Mohegan Tribal Gaming Authority | ' | ' | ' | ' |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ' | ' | ' | ' |
Total capital at beginning of period | 121,982 | 207,781 | 199,236 | 208,681 |
Net income (loss) | 9,626 | 14,065 | -57,628 | 23,165 |
Distributions to Mohegan Tribe | -10,000 | -10,000 | -20,000 | -20,000 |
Repurchase of membership interest | ' | -9,771 | ' | -9,771 |
Total capital at end of period | 121,608 | 202,075 | 121,608 | 202,075 |
Non-controlling Interests | ' | ' | ' | ' |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ' | ' | ' | ' |
Total capital at beginning of period | 13 | -332 | 149 | 582 |
Net income (loss) | -155 | -1,707 | -291 | -2,621 |
Distributions to Mohegan Tribe | 0 | 0 | 0 | 0 |
Repurchase of membership interest | ' | 2,351 | ' | 2,351 |
Total capital at end of period | ($142) | $312 | ($142) | $312 |
CONDENSED_CONSOLIDATED_STATEME2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $) | 6 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
Cash flows provided by (used in) operating activities: | ' | ' |
Net income (loss) | ($57,919) | $20,544 |
Adjustments to reconcile net income (loss) to net cash flows provided by (used in) operating activities: | ' | ' |
Depreciation and amortization | 39,997 | 40,115 |
Accretion of discount to the relinquishment liability | 1,102 | 2,487 |
Cash paid for accretion of discount to the relinquishment liability | -1,794 | -3,306 |
Loss on early extinguishment of debt | 58,479 | 403 |
Payments of tender offer costs and discounts | -48,155 | 0 |
Amortization of debt issuance costs and accretion of bond discounts | 4,301 | 6,057 |
Amortization of net deferred gain on settlement of derivative instruments | 0 | -48 |
Provision for losses on receivables | 1,622 | 1,841 |
Loss on disposition of assets | 52 | 133 |
Loss from unconsolidated affiliates | 854 | 1,771 |
Changes in operating assets and liabilities: | ' | ' |
(Increase) decrease in receivables | -3,863 | 4,352 |
(Increase) decrease in inventories | -1,455 | 24 |
(Increase) decrease in other assets | -5,206 | 5,945 |
Increase (decrease) in trade payables | 287 | -1,782 |
Decrease in accrued interest | -13,021 | -15,339 |
Increase (decrease) in other liabilities | 13,680 | -2,209 |
Net cash flows provided by (used in) operating activities | -11,039 | 60,988 |
Cash flows provided by (used in) investing activities: | ' | ' |
Purchases of property and equipment, net of increase (decrease) in construction payables of $(5,912) and $1,819, respectively | -22,345 | -22,275 |
Issuance of third-party loans and advances | -1,026 | -937 |
Payments received on third-party loans | 569 | 68 |
Decrease in restricted cash, net | 12,078 | 10,682 |
Proceeds from asset sales | 36 | 149 |
Payment of escrow deposit | -3,356 | 0 |
Investments in unconsolidated affiliates | -29 | -4,932 |
Net cash flows used in investing activities | -14,073 | -17,245 |
Cash flows provided by (used in) financing activities: | ' | ' |
Repayments to Mohegan Tribe | -2,750 | -4,974 |
Repayments of other long-term debt | -191,010 | -15,792 |
Principal portion of relinquishment liability payments | -23,457 | -22,429 |
Distributions to Mohegan Tribe | -20,000 | -20,000 |
Payments of financing fees | -12,629 | -3,241 |
Payments on capital lease obligations | -1,128 | -2,301 |
Net cash flows provided by (used in) financing activities | 21,369 | -70,737 |
Net decrease in cash and cash equivalents | -3,743 | -26,994 |
Cash and cash equivalents at beginning of period | 63,624 | 114,084 |
Cash and cash equivalents at end of period | 59,881 | 87,090 |
Supplemental disclosure: | ' | ' |
Cash paid during the period for interest | 83,806 | 94,284 |
Credit Facility | Prior Bank Credit Facility | ' | ' |
Cash flows provided by (used in) financing activities: | ' | ' |
Credit Facility/Line of Credit borrowings | 0 | 3,000 |
Credit Facility/Line of Credit repayments | 0 | 3,000 |
Credit Facility | Bank Credit Facility - Term | ' | ' |
Cash flows provided by (used in) financing activities: | ' | ' |
Credit Facility/Line of Credit repayments | 393,000 | 2,000 |
Credit Facility | Prior Term Loan Facility | ' | ' |
Cash flows provided by (used in) financing activities: | ' | ' |
Credit Facility/Line of Credit repayments | 222,103 | 0 |
Credit Facility | Senior Secured Credit Facility - Revolving | ' | ' |
Cash flows provided by (used in) financing activities: | ' | ' |
Credit Facility/Line of Credit borrowings | 130,000 | 0 |
Credit Facility/Line of Credit repayments | 91,000 | 0 |
Credit Facility | Senior Secured Credit Facility - Term Loan A | ' | ' |
Cash flows provided by (used in) financing activities: | ' | ' |
Credit Facility/Line of Credit borrowings | 124,343 | 0 |
Credit Facility/Line of Credit repayments | 1,563 | 0 |
Credit Facility | Senior Secured Credit Facility - Term Loan B | ' | ' |
Cash flows provided by (used in) financing activities: | ' | ' |
Credit Facility/Line of Credit borrowings | 720,952 | 0 |
Credit Facility/Line of Credit repayments | 1,825 | 0 |
Credit Facility | Line of Credit | ' | ' |
Cash flows provided by (used in) financing activities: | ' | ' |
Credit Facility/Line of Credit borrowings | 156,992 | 0 |
Credit Facility/Line of Credit repayments | $150,453 | $0 |
CONDENSED_CONSOLIDATED_STATEME3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Parentheticals) (USD $) | 6 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
Statement of Cash Flows [Abstract] | ' | ' |
(Decrease) increase in construction payables | ($5,912) | $1,819 |
ORGANIZATION
ORGANIZATION | 6 Months Ended |
Mar. 31, 2014 | |
ORGANIZATION [Abstract] | ' |
ORGANIZATION | ' |
ORGANIZATION: | |
The Mohegan Tribe of Indians of Connecticut (the “Mohegan Tribe” or the “Tribe”) established the Mohegan Tribal Gaming Authority (the “Authority”) in July 1995 with the exclusive authority to conduct and regulate gaming activities for the Tribe on Tribal lands and the non-exclusive authority to conduct such activities elsewhere. The Tribe is a federally-recognized Indian tribe with an approximately 544-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 Tribe and the State of Connecticut entered into a compact (the “Mohegan Compact”), which was approved by the United States Secretary of the Interior. The Authority is primarily engaged in the ownership, operation and development of gaming facilities. In October 1996, the Authority opened Mohegan Sun, a gaming and entertainment complex situated on a 185-acre site on the Tribe's reservation. The Authority is governed by a nine-member Management Board, whose members also comprise the Mohegan Tribal Council, the governing body of the Tribe. Any change in the composition of the Mohegan Tribal Council results in a corresponding change in the Authority's Management Board. | |
As of March 31, 2014, the following subsidiaries were wholly-owned by the Authority: Mohegan Basketball Club, LLC (“MBC”), Mohegan Golf, LLC (“Mohegan Golf”), Mohegan Commercial Ventures-PA, LLC (“MCV-PA”), Mohegan Ventures-Northwest, LLC (“Mohegan Ventures-NW”), Mohegan Ventures Wisconsin, LLC (“MVW”), MTGA Gaming, LLC (“MTGA Gaming”), Downs Lodging, LLC ("Downs Lodging") and Mohegan Gaming Advisors, LLC ("Mohegan Gaming Advisors"). | |
MBC owns and operates the Connecticut Sun, a professional basketball team in the Women's National Basketball Association (the “WNBA”). MBC currently owns a 4.2% membership interest in WNBA, LLC. | |
Mohegan Golf owns and operates the Mohegan Sun Golf Club in southeastern Connecticut. | |
MCV-PA holds a 0.01% general partnership interest in each of Downs Racing, L.P., Backside, L.P., Mill Creek Land, L.P. and Northeast Concessions, L.P. (collectively, along with MCV-PA, the “Pocono Downs Subsidiaries”), while the Authority holds the remaining 99.99% limited partnership interest in each entity. Downs Racing, L.P. (“Downs Racing”) owns and operates Mohegan Sun at Pocono Downs, a gaming and entertainment facility situated on a 400-acre site in Plains Township, Pennsylvania, and several off-track wagering facilities located elsewhere in Pennsylvania (collectively, the “Pennsylvania Facilities”). The Authority views Mohegan Sun and the Pennsylvania Facilities as two separate operating segments. | |
Mohegan Ventures-NW and the Tribe hold 49.15% and 9.85% membership interests in Salishan-Mohegan, LLC (“Salishan-Mohegan”), respectively. Salishan-Mohegan was formed with an unrelated third-party to participate in the development and management of a proposed casino to be owned by the federally-recognized Cowlitz Indian Tribe of Washington (the “Cowlitz Tribe”) and to be located in Clark County, Washington (the “Cowlitz Project”). Salishan-Mohegan holds 100% membership interests in Salishan-Mohegan Two, LLC and Interchange Development Group, LLC, both of which were formed to acquire certain property related to the Cowlitz Project. | |
MVW holds a 100% membership interest in Wisconsin Tribal Gaming, LLC (“WTG”), which was formed to participate in the development of a proposed casino to be owned by the federally-recognized Menominee Indian Tribe of Wisconsin (the “Menominee Tribe”) and to be located in Kenosha, Wisconsin (the “Menominee Project”). | |
MTGA Gaming holds a 100% membership interest in Mohegan Gaming & Hospitality, LLC (“MG&H”), an unrestricted subsidiary of the Authority. MG&H holds a 100% membership interest in Mohegan Resorts, LLC (“Mohegan Resorts”). Mohegan Resorts holds a 100% membership interest in Mohegan Resorts Mass, LLC, which was formed to pursue potential gaming opportunities in the Commonwealth of Massachusetts. Mohegan Resorts also holds 100% membership interests in Mohegan Resorts New York, LLC and Mohegan Gaming New York, LLC (collectively, the “Mohegan New York Entities”). The Mohegan New York Entities were formed to pursue potential gaming opportunities in the State of New York. | |
Downs Lodging, an unrestricted subsidiary of the Authority, was formed to develop, finance and build Project Sunlight, a hotel and convention center located at Mohegan Sun at Pocono Downs. | |
Mohegan Gaming Advisors, an unrestricted subsidiary of the Authority, was formed to pursue gaming opportunities outside the State of Connecticut, including management contracts and consulting agreements for casino and entertainment properties in the United States. Mohegan Gaming Advisors holds 100% membership interests in MGA Holding NJ, LLC and MGA Gaming NJ, LLC (collectively, the "Mohegan New Jersey Entities"). The Mohegan New Jersey Entities were formed to pursue management contracts and consulting agreements in the State of New Jersey. In October 2012, MGA Holding NJ, LLC acquired a 10% ownership interest in Resorts Casino Hotel in Atlantic City, New Jersey. | |
Mohegan Gaming Advisors also holds 100% membership interests in MGA Holding MA, LLC (“MGA Holding MA”) and MGA Gaming MA, LLC (“MGA Gaming MA”). MGA Holding MA holds a 100% membership interest in MGA Palmer Partners, LLC (“MGA Palmer Partners”). MGA Palmer Partners holds a 100% membership interest in Mohegan Sun Massachusetts, LLC (together with MGA Holding MA, MGA Gaming MA and MGA Palmer Partners, the “Mohegan MA Entities”). The Mohegan MA Entities were formed to pursue potential gaming opportunities in the Commonwealth of Massachusetts. | |
In addition, Mohegan Gaming Advisors holds 100% membership interests in MGA Holding PA, LLC and MGA Gaming PA, LLC (collectively, the “Mohegan PA Entities”). The Mohegan PA Entities were formed to pursue potential gaming opportunities in the Commonwealth of Pennsylvania. | |
Additionally, Mohegan Gaming Advisors holds a 100% membership interest in MGA Holding FL, LLC (“MGA Holding FL”). MGA Holding FL holds a 100% membership interest in MGA Miami, LLC (together with MGA Holding FL, the “Mohegan FL Entities”). The Mohegan FL Entities were formed to pursue potential gaming opportunities in the State of Florida. |
BASIS_OF_PRESENTATION
BASIS OF PRESENTATION | 6 Months Ended | |||||||||||
Mar. 31, 2014 | ||||||||||||
BASIS OF PRESENTATION [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 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 accounting principles generally accepted in the United States of America 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 accounting principles generally accepted in the United States of America. In management's opinion, all adjustments, including normal recurring accruals and adjustments, necessary for a fair statement of the Authority's operating results for the interim period, have been included. | ||||||||||||
The gaming market in the Northeastern United States is seasonal in nature, with peak gaming activities often occurring at Mohegan Sun and Mohegan Sun at Pocono Downs during the months of May through August. Accordingly, the Authority's operating results for the three months and six months ended March 31, 2014 are not necessarily indicative of operating results for other interim periods or an entire fiscal year. | ||||||||||||
The accompanying condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Authority's Annual Report on Form 10-K for the fiscal year ended September 30, 2013. | ||||||||||||
Principles of Consolidation | ||||||||||||
The accompanying condensed consolidated financial statements include the accounts of the Authority and its majority and wholly-owned subsidiaries and entities. In accordance with authoritative guidance issued by the Financial Accounting Standards Board (the “FASB”) pertaining to consolidation of variable interest entities, the accounts of Salishan-Mohegan are consolidated into the accounts of Mohegan Ventures-NW, as Mohegan Ventures-NW is deemed to be the primary beneficiary. In consolidation, all intercompany balances and transactions were eliminated. | ||||||||||||
Revision | ||||||||||||
The Authority recorded an adjustment to correct an error in the classification of its 2004 7 1/8% Senior Subordinated Notes due August 2014 as of September 30, 2013, which was incorrectly included within long-term debt, net of current portion, in the Authority's previously reported September 30, 2013 balance sheet. The Authority correctly disclosed the current portion of long-term debt within the debt maturities schedule accompanying Note 6 to its previously reported September 30, 2013 balance sheet, however, inadvertently included these notes within long-term debt, net of current portion, in the previously reported September 30, 2013 balance sheet. The effect of this revision on the September 30, 2013 balance sheet was a decrease in long-term debt, net of current portion, and an increase in current portion of long-term debt of $21.2 million. The supplemental condensed consolidating balance sheet within Note 8 also has been revised to reflect this adjustment. The Authority has concluded that this error was not material to the previously issued financial statements. | ||||||||||||
In addition, certain amounts in the accompanying 2013 condensed consolidated financial statements have been reclassified to conform to 2014 presentation. | ||||||||||||
Long-Term Receivables | ||||||||||||
Long-term receivables consist primarily of receivables from affiliates and tenants and others. The following table presents a reconciliation of long-term receivables, including current portions, and the related reserves for doubtful collection of these long-term receivables (in thousands): | ||||||||||||
Long-Term Receivables | ||||||||||||
Affiliates | Tenants and Others | Total | ||||||||||
Balance, December 31, 2013 (1) | $ | 59,896 | $ | 2,726 | $ | 62,622 | ||||||
Additions: | ||||||||||||
Issuance of affiliate advances and tenant and other loans, including interest receivable | 2,106 | — | 2,106 | |||||||||
Deductions: | ||||||||||||
Payments received | — | (57 | ) | (57 | ) | |||||||
Balance, March 31, 2014 (1) | $ | 62,002 | $ | 2,669 | $ | 64,671 | ||||||
Balance, September 30, 2013 (1) | $ | 57,782 | $ | 3,530 | $ | 61,312 | ||||||
Additions: | ||||||||||||
Issuance of affiliate advances and tenant and other loans, including interest receivable | 4,220 | — | 4,220 | |||||||||
Deductions: | ||||||||||||
Payments received | — | (861 | ) | (861 | ) | |||||||
Balance, March 31, 2014 (1) | $ | 62,002 | $ | 2,669 | $ | 64,671 | ||||||
__________ | ||||||||||||
-1 | Includes interest receivable of $32.0 million, $30.4 million and $29.1 million as of March 31, 2014, December 31, 2013 and September 30, 2013, respectively. The WTG receivables no longer accrue interest pursuant to a release and reimbursement agreement entered into in September 2010. | |||||||||||
Reserves for Doubtful Collection of Long-Term Receivables | ||||||||||||
Affiliates | Tenants and Others | Total | ||||||||||
Balance, December 31, 2013 | $ | 24,823 | $ | 58 | $ | 24,881 | ||||||
Additions: | ||||||||||||
Charges to bad debt expense | 632 | — | 632 | |||||||||
Deductions: | ||||||||||||
Adjustments | — | (1 | ) | (1 | ) | |||||||
Balance, March 31, 2014 | $ | 25,455 | $ | 57 | $ | 25,512 | ||||||
Balance, September 30, 2013 | $ | 24,189 | $ | 61 | $ | 24,250 | ||||||
Additions: | ||||||||||||
Charges to bad debt expense | 1,266 | — | 1,266 | |||||||||
Deductions: | ||||||||||||
Adjustments | — | (4 | ) | (4 | ) | |||||||
Balance, March 31, 2014 | $ | 25,455 | $ | 57 | $ | 25,512 | ||||||
Fair Value of Financial Instruments | ||||||||||||
The fair value amounts presented below are reported to satisfy disclosure requirements pursuant to authoritative guidance issued by the FASB pertaining to disclosures about fair values of financial instruments and are not necessarily indicative of amounts that the Authority could realize in a current market transaction. | ||||||||||||
The Authority 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 Authority's estimates or assumptions that market participants would utilize in pricing such assets or liabilities. | |||||||||||
The Authority'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, receivables, trade payables and promissory notes and certain credit facilities approximates fair value. The estimated fair value of the Authority's financing facilities and notes were as follows (in thousands): | ||||||||||||
March 31, 2014 | ||||||||||||
Carrying Value | Fair Value | |||||||||||
Senior Secured Credit Facility - Revolving | $ | 39,000 | $ | 38,415 | ||||||||
Senior Secured Credit Facility - Term Loan A | $ | 122,837 | $ | 124,671 | ||||||||
Senior Secured Credit Facility - Term Loan B | $ | 718,832 | $ | 742,739 | ||||||||
2013 9 3/4% Senior Unsecured Notes | $ | 500,000 | $ | 558,125 | ||||||||
2004 7 1/8% Senior Subordinated Notes | $ | 21,156 | $ | 21,103 | ||||||||
2005 6 7/8% Senior Subordinated Notes | $ | 9,654 | $ | 9,702 | ||||||||
2012 11% Senior Subordinated Notes | $ | 271,343 | $ | 276,910 | ||||||||
The estimated fair values of the Authority's financing facilities and notes were based on Level 2 inputs (quoted market prices or prices of similar instruments) on or about March 31, 2014. | ||||||||||||
Severance Costs and Expenses | ||||||||||||
In September 2012, the Authority implemented a workforce reduction of approximately 330 positions in Uncasville, Connecticut, in an effort to further streamline its organization and better align operating costs with current market and business conditions. The costs associated with related post-employment severance benefits were expensed at the time the termination was communicated to the employees. Cash payments commenced in October 2012 and are anticipated to be completed in September 2014. The Authority does not anticipate incurring any additional severance charges in connection with this workforce reduction, other than charges that may arise from adjustments to the initial estimates utilized under the plan. The following table presents a reconciliation of the related severance liability (in thousands): | ||||||||||||
Mohegan Sun | ||||||||||||
Balance, December 31, 2013 | $ | 1,030 | ||||||||||
Cash payments | (338 | ) | ||||||||||
Balance, March 31, 2014 | $ | 692 | ||||||||||
Balance, September 30, 2013 | $ | 1,417 | ||||||||||
Cash payments | (725 | ) | ||||||||||
Balance, March 31, 2014 | $ | 692 | ||||||||||
LONGTERM_DEBT
LONG-TERM DEBT | 6 Months Ended | |||||||
Mar. 31, 2014 | ||||||||
Debt Disclosure [Abstract] | ' | |||||||
LONG-TERM DEBT | ' | |||||||
LONG-TERM DEBT: | ||||||||
Long-term debt consisted of the following (in thousands, including current maturities): | ||||||||
March 31, | September 30, | |||||||
2014 | 2013 | |||||||
Prior Bank Credit Facility | $ | — | $ | 393,000 | ||||
Prior Term Loan Facility, net of discount of $3,005 | — | 221,995 | ||||||
Senior Secured Credit Facility - Revolving, due June 2018 | 39,000 | — | ||||||
Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | 122,837 | — | ||||||
Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | 718,832 | — | ||||||
2009 11 1/2% Second Lien Senior Secured Notes, net of discount of $5 | — | 195 | ||||||
2012 11 1/2% Second Lien Senior Secured Notes, net of discount of $8,898 | — | 190,902 | ||||||
2013 9 3/4% Senior Unsecured Notes, due September 2021 | 500,000 | 500,000 | ||||||
2004 7 1/8% Senior Subordinated Notes, due August 2014 | 21,156 | 21,156 | ||||||
2005 6 7/8% Senior Subordinated Notes, due February 2015 | 9,654 | 9,654 | ||||||
2012 11 % Senior Subordinated Notes, due September 2018, net of discount of $3,847 and $4,168, respectively | 271,343 | 271,022 | ||||||
Line of Credit | 6,539 | — | ||||||
2009 Mohegan Tribe Promissory Note, due September 2014 | 1,750 | 3,500 | ||||||
2012 Mohegan Tribe Minor's Trust Promissory Note, due March 2016 | 17,000 | 18,000 | ||||||
2013 Mohegan Tribe Promissory Note, due December 2018 | 7,420 | 7,420 | ||||||
Downs Lodging Credit Facility, due July 2016 | 45,000 | 45,000 | ||||||
Other | 3,068 | 468 | ||||||
Long-term debt, excluding capital leases | 1,763,599 | 1,682,312 | ||||||
Less: current portion of long-term debt | (58,174 | ) | (30,719 | ) | ||||
Long-term debt, net of current portion | $ | 1,705,425 | $ | 1,651,593 | ||||
Maturities of long-term debt are as follows (in thousands, including current maturities): | ||||||||
Less than 1 year | $ | 58,174 | ||||||
1-3 years | 95,862 | |||||||
3-5 years | 1,122,241 | |||||||
More than 5 years | 501,112 | |||||||
Total | $ | 1,777,389 | ||||||
In November 2013, the Authority completed a series of refinancing transactions relating to its Prior Bank Credit Facilities and 2009 and 2012 Second Lien Senior Secured Notes, including the repayment and termination of the Prior Bank Credit Facilities and the repurchase or redemption of the 2009 and 2012 Second Lien Senior Secured Notes with proceeds from new Senior Secured Credit Facilities (all further discussed below). | ||||||||
The Authority incurred approximately $61.1 million in costs in connection with these refinancing transactions, consisting primarily of consulting, legal and tender and consent fees. Previously deferred debt issuance costs and debt discounts totaling $22.4 million, as well as $39.9 million in new transaction costs were expensed and recorded as a loss on early extinguishment of debt in the accompanying condensed consolidated statement of loss for the six months ended March 31, 2014. New debt issuance costs totaling $11.5 million were capitalized and included in other assets, net, in the accompanying condensed consolidated balance sheet as of March 31, 2014 and will be amortized over the term of the related debt. The remaining $9.7 million in new costs was reflected as debt discount and included in long-term debt, net of current portion, in the accompanying consolidated balance sheet as of March 31, 2014 and will be amortized over the term of the related debt. | ||||||||
Prior Bank Credit Facilities | ||||||||
First Lien, First Out Credit Facility | ||||||||
In March 2012, the Authority entered into a Fourth Amended and Restated Bank Credit Facility providing for a $400.0 million term loan and a revolving loan with letter of credit and borrowing capacity of up to $75.0 million from a syndicate of financial institutions and commercial banks, with Bank of America, N.A. serving as Administrative Agent (the "Prior Bank Credit Facility"). In November 2013, the Authority repaid and terminated the Prior Bank Credit Facility with proceeds from new Senior Secured Credit Facilities (further discussed below). As of September 30, 2013, accrued interest, including commitment fees, on the Prior Bank Credit Facility was $61,000. | ||||||||
First Lien, Second Out Term Loan Facility | ||||||||
In March 2012, the Authority entered into a loan agreement providing for a $225.0 million first lien, second out term loan with Wells Fargo Gaming Capital, LLC serving as Administrative Agent (the "Prior Term Loan Facility" and, together with the Prior Bank Credit Facility, the "Prior Bank Credit Facilities"). In November 2013, the Authority repaid and terminated the Prior Term Loan Facility with proceeds from new Senior Secured Credit Facilities (further discussed below). As of September 30, 2013, accrued interest on the Prior Term Loan Facility was $1.1 million. | ||||||||
Senior Secured Credit Facilities | ||||||||
In November 2013, the Authority entered into a loan agreement among the Authority, the Tribe, the Guarantors as defined below, RBS Citizens, N.A. as Administrative and Collateral Agent and the other lenders and financial institutions party thereto, providing for $955.0 million in aggregate principal amount of senior secured credit facilities (the “Senior Secured Credit Facilities”), comprised of a $100.0 million senior secured revolving credit facility (the “Revolving Facility”), a $125.0 million senior secured term loan A facility (the “Term Loan A Facility”) and a $730.0 million senior secured term loan B facility (the “Term Loan B Facility"). The Senior Secured Credit Facilities mature on June 15, 2018, subject to extension based on the satisfaction of certain conditions to November 19, 2018 (in the case of the Revolving Facility and the Term Loan A Facility) and November 19, 2019 (in the case of the Term Loan B Facility). | ||||||||
The Term Loan A Facility amortizes in equal quarterly installments in an aggregate annual amount equal to 5.0% of the original principal amount for the first year after the closing date, 7.5% of the original principal amount for the second year after the closing date and 10.0% of the original principal amount in each year thereafter, with the balance payable on the maturity date of the Term Loan A Facility. The Term Loan B Facility amortizes in equal quarterly installments in an aggregate annual amount equal to 1.0% of the original principal amount. Amortization of the Term Loan A Facility and Term Loan B Facility begins with the first full fiscal quarter after the closing date. The proceeds from the Term Loan A Facility and Term Loan B Facility, together with a drawing under the Revolving Facility, were used to satisfy in full all amounts due under the Authority's Prior Bank Credit Facilities, to repurchase or redeem all of the Authority's outstanding 2009 and 2012 Second Lien Senior Secured Notes and to otherwise satisfy and discharge the obligations in respect of such notes and to pay related fees and expenses. The Revolving Facility will otherwise be available for general corporate purposes. | ||||||||
As of March 31, 2014, amounts outstanding under the Revolving Facility, Term Loan A Facility and Term Loan B Facility totaled $39.0 million, $123.4 million and $728.2 million, respectively. As of March 31, 2014, letters of credit issued under the Revolving Facility totaled $2.9 million, of which no amount was drawn. Inclusive of letters of credit, which reduce borrowing availability under the Revolving Facility, and after taking into account restrictive financial covenant requirements, the Authority had approximately $51.6 million of borrowing capacity under its Revolving Facility and Line of Credit as of March 31, 2014. | ||||||||
Borrowings under the Senior Secured Credit Facilities incur interest as follows: (i) for base rate loans under the Revolving Facility and Term Loan A Facility, a base rate equal to the highest of (a) the prime rate, (b) the federal funds rate plus 50 basis points and (c) the one-month LIBOR rate plus 100 basis points (the highest of (a), (b) and (c), the “base rate”), plus a leverage-based margin of 250 to 350 basis points; (ii) for Eurodollar rate loans under the Revolving Facility and Term Loan A Facility, the applicable LIBOR rate plus a leverage-based margin of 350 to 450 basis points; (iii) for base rate loans under the Term Loan B Facility, the base rate (subject to a 2.0% floor) plus 350 basis points; and (iv) for Eurodollar rate loans under the Term Loan B Facility, the applicable LIBOR rate (subject to a 1.0% floor) plus 450 basis points. The Authority also is required to pay a leverage-based commitment fee of between 37.5 and 50 basis points for unused commitments under the Revolving Facility. Interest on base rate loans is payable quarterly in arrears. Interest on Eurodollar rate loans of three months or less is payable at the end of each applicable interest period and for Eurodollar rate loans of more than three months, interest is payable at intervals of three months duration after the beginning of such interest period. | ||||||||
As of March 31, 2014, the $39.0 million outstanding under the Revolving Facility was comprised of a $10.0 million base rate loan based on a base rate of 3.25% plus 325 basis points and $29.0 million in Eurodollar rate loans based on a Eurodollar rate of 0.15% plus 425 basis points. The commitment fee was 0.50% as of March 31, 2014. As of March 31, 2014, the $123.4 million outstanding under the Term Loan A Facility was based on a Eurodollar rate of 0.23% plus 425 basis points. As of March 31, 2014, the $728.2 million outstanding under the Term Loan B Facility was based on the Eurodollar rate floor of 1.0% plus 450 basis points. As of March 31, 2014, accrued interest, including commitment fees, on the Senior Secured Credit Facilities was $1.8 million. | ||||||||
The Authority's obligations under the Senior Secured Credit Facilities are fully and unconditionally guaranteed, jointly and severally, by the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming (collectively, the “Guarantors”). The Senior Secured Credit Facilities are collateralized by a first priority lien on substantially all of the Authority's property and assets and those of the Guarantors (other than MBC), including the assets that comprise Mohegan Sun at Pocono Downs and a leasehold mortgage on the land and improvements that comprise Mohegan Sun (the Authority and the Guarantors, other than MBC, are collectively referred to herein as the “Grantors”). The Grantors also are required to pledge additional assets as collateral for the Senior Secured Credit Facilities as they and future guarantor subsidiaries acquire them. | ||||||||
The Senior Secured Credit Facilities contain customary covenants applicable to the Authority and its restricted subsidiaries, including covenants governing: incurrence of indebtedness, incurrence of liens, payment of dividends and other distributions, investments, asset sales, affiliate transactions, mergers or consolidations and capital expenditures. Additionally, the Senior Secured Credit Facilities include financial maintenance covenants pertaining to total leverage, secured leverage and minimum fixed charge coverage. | ||||||||
As of March 31, 2014, the Authority and the Tribe were in compliance with all respective covenant requirements under the Senior Secured Credit Facilities. | ||||||||
The Authority continues to monitor revenues and expenditures to ensure continued compliance with its financial covenant requirements under the Senior Secured Credit Facilities. While the Authority anticipates that it will remain in compliance with all covenant requirements under its Senior Secured Credit Facilities for all periods prior to maturity, it may need to increase revenues or offset any future declines in revenues by implementing cost saving initiatives to ensure compliance with these financial covenant requirements. If the Authority is unable to satisfy its financial covenant requirements, it would need to obtain waivers or consents under the Senior Secured Credit Facilities; however, the Authority can provide no assurance that it would be able to obtain such waivers or consents. If the Authority is unable to obtain such waivers or consents, it would be in default under its Senior Secured Credit Facilities, which may result in cross-defaults under its other outstanding indebtedness and allow its lenders and creditors to exercise their rights and remedies as defined under their respective agreements, including their right to accelerate the repayment of the Authority's outstanding indebtedness. If such acceleration were to occur, the Authority can provide no assurance that it would be able to obtain the financing necessary to repay such accelerated indebtedness. | ||||||||
Senior Secured Notes | ||||||||
2009 11 1/2% Second Lien Senior Secured Notes | ||||||||
In October 2009, the Authority issued $200.0 million Second Lien Senior Secured Notes with fixed interest payable at a rate of 11.5% per annum (the “2009 Second Lien Notes”). In March 2012, the Authority completed a private exchange offer and consent solicitation pursuant to which an aggregate principal amount of $199.8 million 2009 Second Lien Notes were tendered and exchanged, leaving an aggregate principal amount of $200,000 2009 Second Lien Notes outstanding. The 2009 Second Lien Notes were scheduled to mature on November 1, 2017. The first call date for the 2009 Second Lien Notes was November 1, 2013. In November 2013, the Authority called for redemption all $200,000 of its outstanding 2009 Second Lien Notes. The 2009 Second Lien Notes were redeemed on December 19, 2013. As of September 30, 2013, accrued interest on the 2009 Second Lien Notes was $10,000. | ||||||||
2012 11 ½% Second Lien Senior Secured Notes | ||||||||
In March 2012, the Authority issued $199.8 million Second Lien Senior Secured Notes with fixed interest payable at a rate of 11.5% per annum (the “2012 Second Lien Notes”) in exchange for an equal amount of 2009 Second Lien Notes. The 2012 Second Lien Notes were scheduled to mature on November 1, 2017. Subsequent to November 1, 2014, the Authority was entitled to redeem the 2012 Second Lien Notes, in whole or in part, at a premium decreasing ratably to zero, plus accrued interest. In November 2013, the Authority completed a tender offer and consent solicitation for its outstanding 2012 Second Lien Notes. As part of the tender offer, the Authority solicited and received requisite consents from tendering holders to certain amendments to the indentures governing the 2012 Second Lien Notes, which eliminated certain restrictive covenants under the notes and related indenture. Pursuant to this transaction, the Authority repurchased or redeemed all of its outstanding 2012 Second Lien Notes in the aggregate principal amount of $199.8 million. As of September 30, 2013, accrued interest on the 2012 Second Lien Notes was $9.6 million. | ||||||||
Senior Unsecured Notes | ||||||||
2013 9 3/4% Senior Unsecured Notes | ||||||||
In August 2013, the Authority issued $500.0 million Senior Unsecured Notes with fixed interest payable at a rate of 9.75% per annum (the “2013 Senior Unsecured Notes”). The net proceeds from this transaction, together with borrowings under the Prior Bank Credit Facility, were used to repurchase or redeem all of the Authority's then outstanding 2012 10.5% Third Lien Senior Secured Notes, to repurchase $69.0 million of the Authority's outstanding 2012 11.0% Senior Subordinated Notes and to pay related fees and expenses. The 2013 Senior Unsecured Notes mature on September 1, 2021. The Authority may redeem the 2013 Senior Unsecured Notes, in whole or in part, at any time prior to September 1, 2016 at a price equal to 100% of the principal amount plus a make-whole premium and accrued interest to the date of redemption. On or after September 1, 2016, the Authority may redeem the 2013 Senior Unsecured Notes, in whole or in part, at specified redemption prices, together with accrued interest to the date of redemption. If the Authority experiences specific kinds of change of control triggering events, the Authority must offer to repurchase the 2013 Senior Unsecured Notes at a price equal to 101% of the principal amount thereof, plus accrued interest to the purchase date. In addition, if the Authority undertakes certain types of asset sales and does not use the related sale proceeds for specified purposes, the Authority may be required to offer to repurchase the 2013 Senior Unsecured Notes at a price equal to 100% of the principal amount, plus accrued interest. Interest on the 2013 Senior Unsecured Notes is payable semi-annually on March 1st and September 1st, commencing March 1, 2014. On March 11, 2014, the Authority completed an offer to exchange the 2013 Senior Unsecured Notes for a new issue of substantially identical debt securities registered under the Securities Act of 1933, with all outstanding notes being exchanged. As of March 31, 2014 and September 30, 2013, accrued interest on the 2013 Senior Unsecured Notes was $4.1 million and $6.2 million, respectively. | ||||||||
The 2013 Senior Unsecured Notes are uncollateralized general obligations of the Authority and are effectively subordinated to all of the Authority’s and the Guarantors' and future guarantor subsidiaries' senior secured indebtedness, including the Senior Secured Credit Facilities, to the extent of the value of the collateral securing such indebtedness. The 2013 Senior Unsecured Notes also are effectively subordinated to any indebtedness and other liabilities (including trade payables) of the Authority’s subsidiaries that do not guarantee the 2013 Senior Unsecured Notes. The 2013 Senior Unsecured Notes rank equally in right of payment with the Authority’s other unsecured, unsubordinated indebtedness, including trade payables and the senior portion of the Authority’s payment obligations under its Relinquishment Agreement. The 2013 Senior Unsecured Notes are fully and unconditionally guaranteed, jointly and severally, by the Guarantors. | ||||||||
The 2013 Senior Unsecured Notes indenture contains certain covenants that, subject to certain significant exceptions, limit, among other things, the Authority’s and Guarantors’ ability to incur additional debt, pay dividends or distributions, make certain investments, create liens on assets, enter into transactions with affiliates, merge or consolidate with another company or transfer and sell assets. The 2013 Senior Unsecured Notes indenture includes customary events of default, including, but not limited to, failure to make required payments, failure to comply with certain agreements or covenants, failure to pay certain other indebtedness, the occurrence of which is caused by a failure to pay principal, premium or interest or results in the acceleration of such indebtedness, certain events of bankruptcy and insolvency and certain judgment defaults. | ||||||||
Senior Subordinated Notes | ||||||||
2004 7 1/8% Senior Subordinated Notes | ||||||||
In August 2004, the Authority issued $225.0 million Senior Subordinated Notes with fixed interest payable at a rate of 7.125% per annum (the “2004 Senior Subordinated Notes”). The 2004 Senior Subordinated Notes mature on August 15, 2014. The 2004 Senior Subordinated Notes are callable at the Authority's option at par. Interest on the 2004 Senior Subordinated Notes is payable semi-annually on February 15th and August 15th. | ||||||||
In March 2012, the Authority completed a private exchange offer and consent solicitation for any or all of its outstanding 2004 Senior Subordinated Notes. As part of the exchange offer, the Authority solicited and received consents from tendering holders to certain amendments to the indentures governing the 2004 Senior Subordinated Notes, which eliminated certain restrictive covenants under the notes and related indenture. The aggregate principal amount of 2004 Senior Subordinated Notes tendered and exchanged was $203.8 million. An aggregate principal amount of $21.2 million 2004 Senior Subordinated Notes remains outstanding as of March 31, 2014. As of March 31, 2014 and September 30, 2013, accrued interest on the 2004 Senior Subordinated Notes was $188,000. | ||||||||
2005 6 7/8% Senior Subordinated Notes | ||||||||
In February 2005, the Authority issued $150.0 million Senior Subordinated Notes with fixed interest payable at a rate of 6.875% per annum (the “2005 Senior Subordinated Notes”). The 2005 Senior Subordinated Notes mature on February 15, 2015. The 2005 Senior Subordinated Notes are callable at the Authority's option at par. Interest on the 2005 Senior Subordinated Notes is payable semi-annually on February 15th and August 15th. | ||||||||
In March 2012, the Authority completed a private exchange offer and consent solicitation for any or all of its outstanding 2005 Senior Subordinated Notes. As part of the exchange offer, the Authority solicited and received consents from tendering holders to certain amendments to the indentures governing the 2005 Senior Subordinated Notes, which eliminated certain covenants under the notes and related indenture. The aggregate principal amount of 2005 Senior Subordinated Notes tendered and exchanged was $140.3 million. An aggregate principal amount of $9.7 million 2005 Senior Subordinated Notes remains outstanding as of March 31, 2014. As of March 31, 2014 and September 30, 2013, accrued interest on the 2005 Senior Subordinated Notes was $83,000. | ||||||||
2012 11% Senior Subordinated Notes | ||||||||
In March 2012, the Authority issued $344.2 million Senior Subordinated Toggle Notes with fixed interest payable at a rate of 11% per annum (the “2012 Senior Subordinated Notes”) in exchange for $203.8 million of 2004 Senior Subordinated Notes and $140.3 million of 2005 Senior Subordinated Notes. The 2012 Senior Subordinated Notes mature on September 15, 2018. The Authority may redeem the 2012 Senior Subordinated Notes, in whole or in part, at any time, at a price equal to 100% of the principal amount plus accrued interest. If a change of control of the Authority occurs, the Authority must offer to repurchase the 2012 Senior Subordinated Notes at a price equal to 101% of the principal amount, plus accrued interest. In addition, if the Authority undertakes certain types of asset sales or suffers events of loss, and the Authority does not use the related sale or insurance proceeds for specified purposes, the Authority may be required to offer to repurchase the 2012 Senior Subordinated Notes at a price equal to 100% of the principal amount, plus accrued interest. Interest on the 2012 Senior Subordinated Notes is payable semi-annually on March 15th and September 15th. The initial interest payment on the 2012 Senior Subordinated Notes was payable entirely in cash. For any subsequent interest payment period through March 15, 2018, the Authority may, at its option, elect to pay interest on the 2012 Senior Subordinated Notes either entirely in cash or by paying up to 2% in 2012 Senior Subordinated Notes (“PIK Interest”). If the Authority elects to pay PIK Interest, such election will increase the principal amount of the 2012 Senior Subordinated Notes in an amount equal to the amount of PIK Interest for the applicable interest payment period to holders of 2012 Senior Subordinated Notes on the relevant record date. | ||||||||
In August 2013, the Authority repurchased an aggregate principal amount of $69.0 million 2012 Senior Subordinated Notes. An aggregate principal amount of $275.2 million 2012 Senior Subordinated Notes remains outstanding as of March 31, 2014. As of March 31, 2014 and September 30, 2013, accrued interest on the 2012 Senior Subordinated Notes was $1.3 million. | ||||||||
The 2012 Senior Subordinated Notes and guarantees have not been and will not be registered under the Securities Act of 1933 or the securities laws of any other jurisdiction and may not be offered or sold in the United States absent registration or an applicable exemption from such registration requirements. | ||||||||
The Authority's senior subordinated notes are uncollateralized general obligations of the Authority and are subordinated to borrowings under the Senior Secured Credit Facilities and 2013 Senior Unsecured Notes. The senior subordinated notes are fully and unconditionally guaranteed, jointly and severally, by the Guarantors. | ||||||||
The senior and senior subordinated note indentures contain certain non-financial and financial covenant requirements with which the Authority and the Tribe must comply. The non-financial covenant requirements include, among other things, reporting obligations, compliance with laws and regulations, maintenance of licenses and insurances and continued existence of the Authority. The financial covenant requirements include, among other things, subject to certain exceptions, limitations on the Authority's and the Guarantors' ability to incur additional indebtedness, pay dividends or distributions, make certain investments, create liens on assets, enter into transactions with affiliates, merge or consolidate with another company, transfer or sell assets or impair assets constituting collateral. | ||||||||
As of March 31, 2014, the Authority and the Tribe were in compliance with all respective covenant requirements under the senior and senior subordinated note indentures. | ||||||||
The Authority or its affiliates may, from time to time, seek to purchase or otherwise retire outstanding indebtedness for cash in open market purchases, privately negotiated transactions or otherwise. Any such transaction will depend on prevailing market conditions and the Authority's liquidity and covenant requirement restrictions, among other factors. | ||||||||
Line of Credit | ||||||||
In November 2013, in connection with the new Senior Secured Credit Facilities, the Authority entered into a new $16.5 million revolving credit facility with Bank of America, N.A. (the “Line of Credit”). The Line of Credit is coterminous with the Senior Secured Credit Facilities. Pursuant to provisions of the Senior Secured Credit Facilities, under certain circumstances, the Line of Credit may be converted into loans under the Senior Secured Credit Facilities. Under the Line of Credit, each advance accrues interest on the basis of a one-month LIBOR Rate plus an applicable margin based on the Authority's total leverage ratio, as each term is defined under the Line of Credit. As of March 31, 2014, $6.5 million was drawn on the Line of Credit. Borrowings under the Line of Credit are uncollateralized obligations. The Line of Credit contains negative covenants and financial maintenance covenants that are substantially the same as those contained in the Senior Secured Credit Facilities. As of March 31, 2014, the Authority was in compliance with all covenant requirements under the Line of Credit. As of March 31, 2014, accrued interest on the Line of Credit was $19,000. As of September 30, 2013, there was no accrued interest on the Line of Credit. | ||||||||
2009 Mohegan Tribe Promissory Note | ||||||||
In September 2009, the Tribe made a $10.0 million loan to Salishan-Mohegan (the “2009 Mohegan Tribe Promissory Note”) which matures on September 30, 2014. The 2009 Mohegan Tribe Promissory Note accrues interest at an annual rate of 10.0%. Accrued interest is payable quarterly in the amount of $1.2 million, commencing December 31, 2013 and continuing through June 30, 2014, with the balance of accrued and unpaid interest due at maturity. Principal outstanding under the 2009 Mohegan Tribe Promissory Note amortizes as follows: (i) $1.625 million per quarter, commencing December 31, 2012 and continuing through September 30, 2013 and (ii) $875,000 per quarter, commencing December 31, 2013. As of March 31, 2014 and September 30, 2013, accrued interest on the Mohegan Tribe Promissory Note was $2.4 million and $4.7 million, respectively. | ||||||||
2012 Mohegan Tribe Minor's Trust Promissory Note | ||||||||
In March 2012, Comerica Bank & Trust, N.A., Trustee f/b/o The Mohegan Tribe of Indians of Connecticut Minor's Trust, made a $20.0 million loan to Salishan-Mohegan (the “2012 Mohegan Tribe Minor's Trust Promissory Note”). The 2012 Mohegan Tribe Minor's Trust Promissory Note matures on March 31, 2016. The 2012 Mohegan Tribe Minor's Trust Promissory Note accrues interest at an annual rate of 10.0%. Accrued interest is payable quarterly. Principal outstanding under the 2012 Mohegan Tribe Minor's Trust Promissory Note amortizes as follows: (i) $500,000 per quarter, commencing December 31, 2012 and continuing through September 30, 2014 and (ii) $1.5 million per quarter, commencing December 31, 2014 and continuing to maturity. As of March 31, 2014 and September 30, 2013, accrued interest on the 2012 Mohegan Tribe Minor's Trust Promissory Note was $5,000. | ||||||||
2013 Mohegan Tribe Promissory Note | ||||||||
In March 2013, MG&H purchased and acquired all of the Tribe's membership interest in MG&H in exchange for a promissory note in the principal amount of $7.4 million (the “2013 Mohegan Tribe Promissory Note”). The 2013 Mohegan Tribe Promissory Note matures on December 31, 2018. The 2013 Mohegan Tribe Promissory Note accrues interest at an annual rate of 4.0% payable quarterly. As of March 31, 2014 and September 30, 2013, accrued interest on the 2013 Mohegan Tribe Promissory Note was $1,000. | ||||||||
Downs Lodging Credit Facility | ||||||||
In July 2012, Downs Lodging, a single purpose entity and wholly-owned unrestricted subsidiary of the Authority, entered into a credit agreement providing for a $45.0 million term loan from a third-party lender (the “Downs Lodging Credit Facility”). The proceeds from the Downs Lodging Credit Facility were used by Downs Lodging to fund Project Sunlight, a hotel and convention center expansion project at Mohegan Sun at Pocono Downs. The Downs Lodging Credit Facility matures on July 12, 2016 and accrues interest at an annual rate of 13.0%. Under the terms of the Downs Lodging Credit Facility, accrued interest of 10.0% is payable monthly in cash during the term of the loan, with the remaining 3.0% due at maturity. In addition, a 3.0% exit fee is payable upon repayment of the loan principal. The Downs Lodging Credit Facility is a senior secured obligation of Downs Lodging, collateralized by all existing and future assets of Downs Lodging. The Downs Lodging Credit Facility subjects Downs Lodging to certain covenant requirements customarily found in loan agreements for similar transactions. As of March 31, 2014, Downs Lodging was in compliance with all covenant requirements under the Downs Lodging Credit Facility. As of March 31, 2014, accrued interest on the Downs Lodging Credit Facility was $375,000. As of September 30, 2013, there was no accrued interest on the Downs Lodging Credit Facility. |
RELATED_PARTY_TRANSACTIONS
RELATED PARTY TRANSACTIONS | 6 Months Ended |
Mar. 31, 2014 | |
Related Party Transactions [Abstract] | ' |
RELATED PARTY TRANSACTIONS | ' |
RELATED PARTY TRANSACTIONS: | |
Distributions to the Tribe totaled $10.0 million for each of the three months ended March 31, 2014 and 2013 and $20.0 million for each of the six months ended March 31, 2014 and 2013. | |
The Tribe provides certain governmental and administrative services in connection with the operation of Mohegan Sun. The Authority incurred expenses for such services totaling $7.3 million and $7.0 million for the three months ended March 31, 2014 and 2013, respectively, and $14.3 million and $14.0 million for the six months ended March 31, 2014 and 2013, respectively. | |
The Authority purchases most of its utilities, including electricity, gas, water and waste water services, from an instrumentality of the Tribe, the Mohegan Tribal Utility Authority. The Authority incurred costs for such utilities totaling $6.3 million and $4.9 million for the three months ended March 31, 2014 and 2013, respectively, and $10.8 million and $9.0 million for the six months ended March 31, 2014 and 2013, respectively. | |
The Authority incurred interest expense associated with borrowings from the Mohegan Tribe totaling $569,000 and $728,000 for the three months ended March 31, 2014 and 2013, respectively, and $1.2 million and $1.5 million for the six months ended March 31, 2014 and 2013, respectively. | |
As of March 31, 2014 and September 30, 2013, outstanding payables to the Tribe totaled $1.3 million and $808,000, respectively, and were included in "Current liabilities - Due to Mohegan Tribe" in the accompanying condensed consolidated balance sheets. |
COMMITMENTS_AND_CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 6 Months Ended |
Mar. 31, 2014 | |
Commitments and Contingencies Disclosure [Abstract] | ' |
COMMITMENTS AND CONTINGENCIES | ' |
COMMITMENTS AND CONTINGENCIES: | |
Slot Win and Free Promotional Slot Play Contributions | |
In May 1994, the Tribe and the State of Connecticut entered into a Memorandum of Understanding (“MOU”), which sets forth certain matters regarding implementation of the Mohegan Compact. The MOU stipulates that a portion of revenues from slot machines must be paid to the State of Connecticut (“Slot Win Contribution”). Slot Win Contribution payments are not required if the State of Connecticut legalizes any other gaming operation with slot machines, video facsimiles of games of chance or other commercial casino games within the State of Connecticut, except those consented to by the Tribe and the Mashantucket Pequot Tribe (the “MPT”). For each 12-month period commencing July 1, 1995, Slot Win Contribution payments shall be the lesser of: (1) 30% of gross revenues from slot machines, or (2) the greater of (a) 25% of gross revenues from slot machines or (b) $80.0 million. | |
In September 2009, the Authority entered into a settlement agreement with the State of Connecticut regarding contribution payments on the Authority's free promotional slot play program. Under the terms of the settlement agreement, effective July 1, 2009, the State of Connecticut agreed that no value shall be attributed to free promotional slot plays utilized by patrons at Mohegan Sun for purposes of calculating monthly contribution payments, provided that the aggregate amount of free promotional slot plays during any month does not exceed a certain threshold of gross revenues from slot machines for such month. In the event free promotional slot plays granted by the Authority exceed such threshold, contribution payments are required on such excess face amount of free promotional slot plays at the same rate as Slot Win Contribution payments, or 25%. Effective July 1, 2012, the threshold before contribution payments on free promotional slot plays are required was increased from 5.5% of gross revenues from slot machines to 11%. | |
The Authority reflected expenses associated with the combined Slot Win Contribution and free promotional slot play contribution totaling $34.7 million and $37.8 million for the three months ended March 31, 2014 and 2013, respectively, and $71.0 million and $74.9 million for the six months ended March 31, 2014 and 2013, respectively. As of March 31, 2014 and September 30, 2013, the combined outstanding Slot Win Contribution and free promotional slot play contribution totaled $13.0 million and $12.7 million, respectively. | |
Pennsylvania Slot Machine Tax | |
Downs Racing holds a Category One slot machine license issued by the Pennsylvania Gaming Control Board (the “PGCB”) for the operation of slot machines at Mohegan Sun at Pocono Downs. This license permits Downs Racing to install and operate up to 3,000 slot machines at Mohegan Sun at Pocono Downs, expandable to up to a total of 5,000 slot machines upon request and approval of the PGCB. | |
The Pennsylvania Race Horse Development and Gaming Act stipulates that holders of Category One slot machine licenses must pay a portion of revenues from slot machines to the PGCB on a daily basis (“Pennsylvania Slot Machine Tax”), which includes local share assessments to be paid to the cities and municipalities hosting Mohegan Sun at Pocono Downs and amounts to be paid to the Pennsylvania Harness Horsemen's Association, Inc. (the “PHHA”). The Pennsylvania Slot Machine Tax is currently 55% of gross revenues from slot machines, 2% of which is subject to a $10.0 million minimum annual threshold to ensure that the host cities and municipalities receive an annual minimum of $10.0 million in local share assessments. Downs Racing maintains a $1.5 million escrow deposit in the name of the Commonwealth of Pennsylvania for Pennsylvania Slot Machine Tax payments, which was included in "Other assets, net," in the accompanying condensed consolidated balance sheets. | |
The Authority reflected expenses associated with the Pennsylvania Slot Machine Tax totaling $30.6 million and $31.0 million for the three months ended March 31, 2014 and 2013, respectively, and $60.4 million and $61.2 million for the six months ended March 31, 2014 and 2013, respectively. As of March 31, 2014 and September 30, 2013, outstanding Pennsylvania Slot Machine Tax payments totaled $2.8 million and $5.5 million, respectively. | |
Pennsylvania Table Game Tax | |
In January 2010, the Commonwealth of Pennsylvania amended the Pennsylvania Race Horse Development and Gaming Act to allow slot machine operators in the Commonwealth of Pennsylvania to obtain a table game operation certificate and operate certain table games, including poker. On July 13, 2010, Downs Racing opened its table game and poker operations at Mohegan Sun at Pocono Downs. Under the amended law, holders of table game operation certificates must pay a portion of revenues from table games to the PGCB on a weekly basis (“Pennsylvania Table Game Tax”). The Pennsylvania Table Game Tax is currently 12%, plus the 2% local share assessments. | |
The Authority reflected expenses associated with the Pennsylvania Table Game Tax totaling $1.5 million and $1.4 million for the three months ended March 31, 2014 and 2013, respectively, and $3.0 million and $2.9 million for the six months ended March 31, 2014 and 2013, respectively. As of March 31, 2014 and September 30, 2013, outstanding Pennsylvania Table Game Tax payments totaled $165,000 and $127,000, respectively. | |
Pennsylvania Regulatory Fee | |
Slot machine licensees in the Commonwealth of Pennsylvania are required to reimburse state gaming regulatory agencies for various administrative and operating expenses (“Pennsylvania Regulatory Fee”) at a rate of 1.5% of gross revenues from slot machines and table games. | |
The Authority reflected expenses associated with the Pennsylvania Regulatory Fee totaling $1.2 million and $1.3 million for the three months ended March 31, 2014 and 2013, respectively, and $2.3 million and $2.5 million for the six months ended March 31, 2014 and 2013, respectively. As of March 31, 2014 and September 30, 2013, outstanding Pennsylvania Regulatory Fee payments to the PGCB totaled $151,000 and $132,000, respectively. | |
Pennsylvania Gaming Control Board Loans | |
The PGCB was initially granted $36.1 million in loans to fund start-up costs for gaming in the Commonwealth of Pennsylvania, which are to be repaid by slot machine licensees (the "Initial Loans"). The PGCB was subsequently granted an additional $63.8 million in loans to fund ongoing gaming oversight costs, which also are to be repaid by slot machine licensees (the "Subsequent Loans"). Repayment of the Initial Loans will commence when all 14 authorized gaming facilities are opened in the Commonwealth of Pennsylvania. Currently, 12 of the 14 authorized gaming facilities have commenced operations. As of March 31, 2014, the Authority has concluded that a repayment contingency for the Initial Loans is probable but not reasonably estimable since the PGCB has not yet established a method of assessment of repayment for the Initial Loans and, as such, the Authority has not recorded a related accrual for such repayment. In June 2011, the PGCB adopted a method of assessment of repayment for the Subsequent Loans pursuant to which repayment commenced on January 1, 2012 and will continue over a 10-year period in accordance with a formula based on a combination of a single fiscal year and cumulative gross revenues from slot machines for each operating slot machine licensee. | |
The Authority reflected expenses associated with this repayment schedule totaling $160,000 and $161,000 for the three months ended March 31, 2014 and 2013, respectively, and $320,000 and $324,000 for the six months ended March 31, 2014 and 2013, respectively. | |
Horsemen’s Agreement | |
Downs Racing and the PHHA are parties to an agreement that governs all live harness racing and simulcasting and account wagering at the Pennsylvania Facilities through December 31, 2014. As of March 31, 2014 and September 30, 2013, outstanding payments to the PHHA for purses earned by horsemen, but not yet paid, and other fees totaled $6.5 million and $7.8 million, respectively. | |
Priority Distribution Agreement | |
In August 2001, the Authority and the Tribe entered into an agreement (the “Priority Distribution Agreement”), which stipulates that the Authority must make monthly payments to the Tribe to the extent of the Authority's Net Cash Flow, as defined under the Priority Distribution Agreement. The Priority Distribution Agreement, which has a perpetual term, limits the maximum aggregate priority distribution payments in each calendar year to $14.0 million, as adjusted annually in accordance with a formula specified in the Priority Distribution Agreement to reflect the effects of inflation. Payments under the Priority Distribution Agreement: (1) do not reduce the Authority's obligations to reimburse the Tribe for governmental and administrative services provided by the Tribe or to make payments under any other agreements with the Tribe; (2) are limited obligations of the Authority and are payable only to the extent of the Authority's Net Cash Flow, as defined under the Priority Distribution Agreement; and (3) are not secured by a lien or encumbrance on any of the Authority's assets or properties. | |
The Authority reflected payments associated with the Priority Distribution Agreement totaling $4.9 million for each of the three months ended March 31, 2014 and 2013 and $9.7 million and $9.6 million for the six months ended March 31, 2014 and 2013, respectively. | |
Litigation | |
The Authority is a defendant in various litigation matters resulting from its normal course of business. In management's opinion, the aggregate liability, if any, arising from such litigations will not have a material impact on the Authority's financial position, results of operations or cash flows. |
RELINQUISHMENT_AGREEMENT
RELINQUISHMENT AGREEMENT | 6 Months Ended | |||||||
Mar. 31, 2014 | ||||||||
RELINQUISHMENT AGREEMENT [Abstract] | ' | |||||||
RELINQUISHMENT AGREEMENT | ' | |||||||
RELINQUISHMENT AGREEMENT: | ||||||||
In February 1998, the Authority and Trading Cove Associates (“TCA”) entered into a relinquishment agreement (the “Relinquishment Agreement”). Effective January 1, 2000 (the “Relinquishment Date”), the Relinquishment Agreement superseded a then-existing management agreement with TCA. The Relinquishment Agreement provides, among other things, that the Authority make certain payments to TCA out of, and determined as a percentage of, Revenues, as defined under the Relinquishment Agreement, generated by Mohegan Sun over a 15-year period commencing on the Relinquishment Date. The payments (“Senior Relinquishment Payments” and “Junior Relinquishment Payments”) have separate schedules and priorities. Senior Relinquishment Payments commenced on April 25, 2000, 25 days following the end of the first three-month period after the Relinquishment Date, and continue at the end of each three-month period thereafter until January 25, 2015. Junior Relinquishment Payments commenced on July 25, 2000, 25 days following the end of the first six-month period after the Relinquishment Date, and continue at the end of each six-month period thereafter until January 25, 2015. Each Senior and Junior Relinquishment Payment is 2.5% of Revenues generated by Mohegan Sun over the immediate preceding three-month or six-month payment period, as the case may be. Revenues are defined under the Relinquishment Agreement as gross gaming revenues, other than Class II Gaming revenues, and all other revenues, as defined, including, without limitation, hotel revenues, room service revenues, food and beverage revenues, ticket revenues, fees or receipts from the convention/events center and all rental revenues or other receipts from lessees and concessionaires, but not the gross receipts of such lessees, licenses and concessionaires, derived directly or indirectly from the facilities, as defined. Revenues under the Relinquishment Agreement exclude revenues generated from certain expansion areas of Mohegan Sun, such as Casino of the Wind, as such areas do not constitute facilities as defined under the Relinquishment Agreement. | ||||||||
In the event of any bankruptcy, liquidation, reorganization or similar proceeding relating to the Authority, the Relinquishment Agreement provides that Senior and Junior Relinquishment Payments then due and owing are subordinated in right of payment to the Authority's senior secured indebtedness and capital lease obligations, and that Junior Relinquishment Payments then due and owing are further subordinated in right of payment to all of the Authority's other senior indebtedness. The Relinquishment Agreement also provides that all relinquishment payments are subordinated in right of payment to minimum priority distribution payments, which are required monthly payments made by the Authority to the Tribe under the Priority Distribution Agreement, to the extent then due. The Authority, in accordance with authoritative guidance issued by the FASB pertaining to the accounting for contingencies, recorded a $549.1 million relinquishment liability at September 30, 1998 based on the estimated present value of its obligations under the Relinquishment Agreement. | ||||||||
As of March 31, 2014 and September 30, 2013, the carrying amount of the relinquishment liability was $50.2 million and $74.4 million, respectively. The decrease in the relinquishment liability during the six months ended March 31, 2014 was due to $25.3 million in relinquishment payments. This reduction in the liability was offset by $1.1 million representing the accretion of discount to the relinquishment liability. | ||||||||
Relinquishment payments consisted of the following (in millions): | ||||||||
For the Six Months Ended | ||||||||
March 31, 2014 | March 31, 2013 | |||||||
Principal | $ | 23.5 | $ | 22.4 | ||||
Accretion of discount | 1.8 | 3.3 | ||||||
Total | $ | 25.3 | $ | 25.7 | ||||
The accretion of discount to the relinquishment liability reflects the accretion of the discount to the present value of the relinquishment liability for the impact of the time value of money. As of March 31, 2014 and September 30, 2013, relinquishment payments earned but unpaid were $11.9 million and $13.3 million, respectively. |
SEGMENT_REPORTING
SEGMENT REPORTING | 6 Months Ended | |||||||||||||||
Mar. 31, 2014 | ||||||||||||||||
Segment Reporting [Abstract] | ' | |||||||||||||||
SEGMENT REPORTING | ' | |||||||||||||||
SEGMENT REPORTING: | ||||||||||||||||
As of March 31, 2014, the Authority owns and operates, either directly or through wholly-owned subsidiaries, Mohegan Sun, the Connecticut Sun franchise, and the Mohegan Sun Golf Club (collectively, the “Connecticut Facilities”), and the Pennsylvania Facilities. Substantially all of the Authority's revenues are derived from these operations. The Connecticut Sun franchise and the Mohegan Sun Golf Club are aggregated with the Mohegan Sun operating segment because these operations all share similar economic characteristics, which is to generate gaming and entertainment revenues by attracting patrons to Mohegan Sun. The Authority's executive officers review and assess the performance and operating results and determine the proper allocation of resources to the Connecticut Facilities and the Pennsylvania Facilities on a separate basis. Accordingly, the Authority has two separate reportable segments: (1) Mohegan Sun, which includes the operations of the Connecticut Facilities, and (2) Mohegan Sun at Pocono Downs, which includes the operations of the Pennsylvania Facilities. The Authority's operations related to investments in unconsolidated affiliates and certain other corporate and management operations have not been identified as separate reportable segments, therefore, these operations are included in corporate and other in the following segment disclosures to reconcile to consolidated results. | ||||||||||||||||
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
(in thousands) | 31-Mar-14 | 31-Mar-13 | 31-Mar-14 | 31-Mar-13 | ||||||||||||
Net revenues: | ||||||||||||||||
Mohegan Sun | $ | 243,478 | $ | 252,682 | $ | 485,411 | $ | 505,872 | ||||||||
Mohegan Sun at Pocono Downs | 72,986 | 72,639 | 143,669 | 143,927 | ||||||||||||
Corporate and other | 1,492 | 374 | 2,231 | 651 | ||||||||||||
Inter-segment revenues | (1,273 | ) | — | (1,805 | ) | — | ||||||||||
Total | $ | 316,683 | $ | 325,695 | $ | 629,506 | $ | 650,450 | ||||||||
Income (loss) from operations: | ||||||||||||||||
Mohegan Sun | $ | 45,728 | $ | 53,132 | $ | 80,371 | $ | 101,258 | ||||||||
Mohegan Sun at Pocono Downs | 9,042 | 10,448 | 16,619 | 20,006 | ||||||||||||
Corporate and other | (9,687 | ) | (7,614 | ) | (18,634 | ) | (13,099 | ) | ||||||||
Total | 45,083 | 55,966 | 78,356 | 108,165 | ||||||||||||
Accretion of discount to the relinquishment liability | (551 | ) | (1,244 | ) | (1,102 | ) | (2,487 | ) | ||||||||
Interest income | 1,602 | 1,431 | 3,246 | 2,888 | ||||||||||||
Interest expense, net of capitalized interest | (36,297 | ) | (42,560 | ) | (75,266 | ) | (85,834 | ) | ||||||||
Loss on early extinguishment of debt | (192 | ) | (395 | ) | (62,275 | ) | (403 | ) | ||||||||
Other expense, net | (174 | ) | (840 | ) | (878 | ) | (1,785 | ) | ||||||||
Net income (loss) | 9,471 | 12,358 | (57,919 | ) | 20,544 | |||||||||||
Loss attributable to non-controlling interests | 155 | 1,707 | 291 | 2,621 | ||||||||||||
Net income (loss) attributable to Mohegan Tribal Gaming Authority | $ | 9,626 | $ | 14,065 | $ | (57,628 | ) | $ | 23,165 | |||||||
For the Six Months Ended | ||||||||||||||||
31-Mar-14 | 31-Mar-13 | |||||||||||||||
Capital expenditures incurred: | ||||||||||||||||
Mohegan Sun | $ | 8,218 | $ | 8,566 | ||||||||||||
Mohegan Sun at Pocono Downs | 1,994 | 2,546 | ||||||||||||||
Corporate and other | 8,949 | 13,490 | ||||||||||||||
Total | $ | 19,161 | $ | 24,602 | ||||||||||||
31-Mar-14 | 30-Sep-13 | |||||||||||||||
Total assets: | ||||||||||||||||
Mohegan Sun | $ | 1,406,329 | $ | 1,425,152 | ||||||||||||
Mohegan Sun at Pocono Downs | 562,041 | 558,700 | ||||||||||||||
Corporate and other | 139,264 | 152,298 | ||||||||||||||
Total | $ | 2,107,634 | $ | 2,136,150 | ||||||||||||
SUPPLEMENTAL_CONDENSED_CONSOLI
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION | 6 Months Ended | |||||||||||||||||||
Mar. 31, 2014 | ||||||||||||||||||||
Condensed Financial Information of Parent Company Only Disclosure [Abstract] | ' | |||||||||||||||||||
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION | ' | |||||||||||||||||||
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION: | ||||||||||||||||||||
As of March 31, 2014, substantially all of the Authority's outstanding debt is fully and unconditionally guaranteed, on a joint and several basis, by the following 100% owned subsidiaries of the Authority: the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. Separate financial statements and other disclosures concerning the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming are not presented below because the Authority believes that the summarized financial information provided below and in Note 7 are adequate for investor analysis of these subsidiaries. Condensed consolidating financial statement information for the Authority, its 100% owned guarantor subsidiaries and its non-guarantor subsidiaries and entities as of March 31, 2014 and September 30, 2013 and for the three months and six months ended March 31, 2014 and 2013 is as follows (in thousands): | ||||||||||||||||||||
CONDENSED CONSOLIDATING BALANCE SHEETS | ||||||||||||||||||||
31-Mar-14 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | Subsidiaries and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 39,693 | $ | 19,206 | $ | 982 | $ | — | $ | 59,881 | ||||||||||
Restricted cash | 43 | 1,216 | — | — | 1,259 | |||||||||||||||
Receivables, net | 27,219 | 1,972 | 876 | (422 | ) | 29,645 | ||||||||||||||
Inventories | 13,945 | 1,500 | — | — | 15,445 | |||||||||||||||
Other current assets | 18,837 | 1,545 | 5,026 | — | 25,408 | |||||||||||||||
Total current assets | 99,737 | 25,439 | 6,884 | (422 | ) | 131,638 | ||||||||||||||
Non-current assets: | ||||||||||||||||||||
Property and equipment, net | 1,168,964 | 227,418 | 59,118 | — | 1,455,500 | |||||||||||||||
Goodwill | — | 39,459 | — | — | 39,459 | |||||||||||||||
Other intangible assets, net | 120,451 | 284,862 | — | — | 405,313 | |||||||||||||||
Other assets, net | 32,083 | 3,911 | 46,498 | (6,768 | ) | 75,724 | ||||||||||||||
Intercompany receivables | 256,799 | 54,635 | 1,726 | (313,160 | ) | — | ||||||||||||||
Investment in subsidiaries | 313,679 | — | — | (313,679 | ) | — | ||||||||||||||
Total assets | $ | 1,991,713 | $ | 635,724 | $ | 114,226 | $ | (634,029 | ) | $ | 2,107,634 | |||||||||
LIABILITIES AND CAPITAL | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Current portion of long-term debt | $ | 51,982 | $ | — | $ | 442 | $ | — | $ | 52,424 | ||||||||||
Current portion of relinquishment liability | 50,216 | — | — | — | 50,216 | |||||||||||||||
Due to Mohegan Tribe | 1,338 | — | 5,750 | — | 7,088 | |||||||||||||||
Current portion of capital leases | 1,567 | 76 | — | (76 | ) | 1,567 | ||||||||||||||
Trade payables | 8,541 | 2,250 | 21 | — | 10,812 | |||||||||||||||
Construction payables | 2,436 | 125 | 2,538 | — | 5,099 | |||||||||||||||
Accrued interest payable | 7,467 | — | 2,808 | — | 10,275 | |||||||||||||||
Other current liabilities | 100,781 | 29,437 | 4,991 | (346 | ) | 134,863 | ||||||||||||||
Total current liabilities | 224,328 | 31,888 | 16,550 | (422 | ) | 272,344 | ||||||||||||||
Non-current liabilities: | ||||||||||||||||||||
Long-term debt, net of current portion | 1,640,005 | — | 45,000 | — | 1,685,005 | |||||||||||||||
Relinquishment liability, net of current portion | — | — | — | — | — | |||||||||||||||
Due to Mohegan Tribe, net of current portion | — | — | 20,420 | — | 20,420 | |||||||||||||||
Capital leases, net of current portion | 2,745 | 6,562 | — | (6,562 | ) | 2,745 | ||||||||||||||
Other long-term liabilities | 2,711 | — | 2,943 | — | 5,654 | |||||||||||||||
Intercompany payables | — | 256,459 | 56,701 | (313,160 | ) | — | ||||||||||||||
Accumulated losses in excess of investment in subsidiaries | — | 19,249 | — | (19,249 | ) | — | ||||||||||||||
Total liabilities | 1,869,789 | 314,158 | 141,614 | (339,393 | ) | 1,986,168 | ||||||||||||||
Capital: | ||||||||||||||||||||
Retained earnings | 121,924 | 321,566 | (27,388 | ) | (294,494 | ) | 121,608 | |||||||||||||
Mohegan Tribal Gaming Authority capital | 121,924 | 321,566 | (27,388 | ) | (294,494 | ) | 121,608 | |||||||||||||
Non-controlling interests | — | — | — | (142 | ) | (142 | ) | |||||||||||||
Total capital | 121,924 | 321,566 | (27,388 | ) | (294,636 | ) | 121,466 | |||||||||||||
Total liabilities and capital | $ | 1,991,713 | $ | 635,724 | $ | 114,226 | $ | (634,029 | ) | $ | 2,107,634 | |||||||||
___________ | ||||||||||||||||||||
(1) Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | ||||||||||||||||||||
(2) Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. | ||||||||||||||||||||
30-Sep-13 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | Subsidiaries and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 44,060 | $ | 18,655 | $ | 909 | $ | — | $ | 63,624 | ||||||||||
Restricted cash | — | 1,714 | 12,043 | — | 13,757 | |||||||||||||||
Receivables, net | 23,186 | 2,717 | 239 | — | 26,142 | |||||||||||||||
Inventories | 12,928 | 1,062 | — | — | 13,990 | |||||||||||||||
Other current assets | 18,125 | 1,197 | 1,196 | — | 20,518 | |||||||||||||||
Total current assets | 98,299 | 25,345 | 14,387 | — | 138,031 | |||||||||||||||
Non-current assets: | ||||||||||||||||||||
Property and equipment, net | 1,193,676 | 225,263 | 57,236 | — | 1,476,175 | |||||||||||||||
Goodwill | — | 39,459 | — | — | 39,459 | |||||||||||||||
Other intangible assets, net | 120,508 | 285,010 | — | — | 405,518 | |||||||||||||||
Other assets, net | 35,159 | 3,891 | 38,127 | (210 | ) | 76,967 | ||||||||||||||
Intercompany receivables | 238,545 | 37,149 | — | (275,694 | ) | — | ||||||||||||||
Investment in subsidiaries | 332,737 | — | — | (332,737 | ) | — | ||||||||||||||
Total assets | $ | 2,018,924 | $ | 616,117 | $ | 109,750 | $ | (608,641 | ) | $ | 2,136,150 | |||||||||
LIABILITIES AND CAPITAL | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Current portion of long-term debt | $ | 25,156 | $ | — | $ | 63 | $ | — | $ | 25,219 | ||||||||||
Current portion of relinquishment liability | 62,947 | — | — | — | 62,947 | |||||||||||||||
Due to Mohegan Tribe | 808 | — | 5,500 | — | 6,308 | |||||||||||||||
Current portion of capital leases | 2,302 | — | — | — | 2,302 | |||||||||||||||
Trade payables | 8,901 | 1,613 | 17 | — | 10,531 | |||||||||||||||
Construction payables | 6,790 | 558 | 3,663 | — | 11,011 | |||||||||||||||
Accrued interest payable | 18,616 | — | 4,680 | — | 23,296 | |||||||||||||||
Other current liabilities | 93,377 | 29,580 | 1,025 | — | 123,982 | |||||||||||||||
Total current liabilities | 218,897 | 31,751 | 14,948 | — | 265,596 | |||||||||||||||
Non-current liabilities: | ||||||||||||||||||||
Long-term debt, net of current portion | 1,582,768 | — | 45,405 | — | 1,628,173 | |||||||||||||||
Relinquishment liability, net of current portion | 11,418 | — | — | — | 11,418 | |||||||||||||||
Due to Mohegan Tribe, net of current portion | — | — | 23,420 | — | 23,420 | |||||||||||||||
Capital leases, net of current portion | 3,138 | — | — | — | 3,138 | |||||||||||||||
Other long-term liabilities | 2,941 | — | 2,079 | — | 5,020 | |||||||||||||||
Intercompany payables | — | 236,772 | 38,922 | (275,694 | ) | — | ||||||||||||||
Accumulated losses in excess of investment in subsidiaries | — | 6,832 | — | (6,832 | ) | — | ||||||||||||||
Total liabilities | 1,819,162 | 275,355 | 124,774 | (282,526 | ) | 1,936,765 | ||||||||||||||
Capital: | ||||||||||||||||||||
Retained earnings | 199,762 | 340,762 | (15,024 | ) | (326,264 | ) | 199,236 | |||||||||||||
Mohegan Tribal Gaming Authority capital | 199,762 | 340,762 | (15,024 | ) | (326,264 | ) | 199,236 | |||||||||||||
Non-controlling interests | — | — | — | 149 | 149 | |||||||||||||||
Total capital | 199,762 | 340,762 | (15,024 | ) | (326,115 | ) | 199,385 | |||||||||||||
Total liabilities and capital | $ | 2,018,924 | $ | 616,117 | $ | 109,750 | $ | (608,641 | ) | $ | 2,136,150 | |||||||||
___________ | ||||||||||||||||||||
(1) Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | ||||||||||||||||||||
(2) Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. | ||||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENTS OF INCOME (LOSS) | ||||||||||||||||||||
For the Three Months Ended March 31, 2014 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | Subsidiaries and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
Revenues: | ||||||||||||||||||||
Gaming | $ | 210,530 | $ | 67,870 | $ | — | $ | — | $ | 278,400 | ||||||||||
Food and beverage | 15,445 | 7,168 | — | — | 22,613 | |||||||||||||||
Hotel | 10,764 | 1,147 | — | — | 11,911 | |||||||||||||||
Retail, entertainment and other | 23,688 | 2,099 | 1,504 | (1,273 | ) | 26,018 | ||||||||||||||
Gross revenues | 260,427 | 78,284 | 1,504 | (1,273 | ) | 338,942 | ||||||||||||||
Less-Promotional allowances | (16,960 | ) | (5,292 | ) | (6 | ) | (1 | ) | (22,259 | ) | ||||||||||
Net revenues | 243,467 | 72,992 | 1,498 | (1,274 | ) | 316,683 | ||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Gaming | 116,506 | 49,233 | — | — | 165,739 | |||||||||||||||
Food and beverage | 8,735 | 2,014 | — | — | 10,749 | |||||||||||||||
Hotel | 3,969 | 1,318 | — | (1,213 | ) | 4,074 | ||||||||||||||
Retail, entertainment and other | 10,256 | 1,097 | — | (1 | ) | 11,352 | ||||||||||||||
Advertising, general and administrative | 39,815 | 8,073 | 7,856 | (7,875 | ) | 47,869 | ||||||||||||||
Corporate | 3,045 | — | — | 7,815 | 10,860 | |||||||||||||||
Depreciation and amortization | 17,162 | 3,477 | 240 | — | 20,879 | |||||||||||||||
Loss on disposition of assets | 52 | 1 | — | — | 53 | |||||||||||||||
Pre-opening | — | 25 | — | — | 25 | |||||||||||||||
Total operating costs and expenses | 199,540 | 65,238 | 8,096 | (1,274 | ) | 271,600 | ||||||||||||||
Income (loss) from operations | 43,927 | 7,754 | (6,598 | ) | — | 45,083 | ||||||||||||||
Other income (expense): | ||||||||||||||||||||
Accretion of discount to the relinquishment liability | (551 | ) | — | — | — | (551 | ) | |||||||||||||
Interest income | 20 | 1,113 | 1,688 | (1,219 | ) | 1,602 | ||||||||||||||
Interest expense, net of capitalized interest | (23,293 | ) | (10,888 | ) | (3,335 | ) | 1,219 | (36,297 | ) | |||||||||||
Loss on early extinguishment of debt | (192 | ) | — | — | — | (192 | ) | |||||||||||||
Loss on interests in subsidiaries | (10,402 | ) | (7,110 | ) | — | 17,512 | — | |||||||||||||
Other (income) expense, net | 117 | — | (291 | ) | — | (174 | ) | |||||||||||||
Total other expense | (34,301 | ) | (16,885 | ) | (1,938 | ) | 17,512 | (35,612 | ) | |||||||||||
Net income (loss) | 9,626 | (9,131 | ) | (8,536 | ) | 17,512 | 9,471 | |||||||||||||
Loss attributable to non-controlling interests | — | — | — | 155 | 155 | |||||||||||||||
Net income (loss) attributable to Mohegan Tribal Gaming Authority | $ | 9,626 | $ | (9,131 | ) | $ | (8,536 | ) | $ | 17,667 | $ | 9,626 | ||||||||
___________ | ||||||||||||||||||||
-1 | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||||||||||||||||||
-2 | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. | |||||||||||||||||||
For the Three Months Ended March 31, 2013 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor Subsidiaries | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
Net revenues | $ | 252,831 | $ | 72,497 | $ | 428 | $ | (61 | ) | $ | 325,695 | |||||||||
Operating costs and expenses: | ||||||||||||||||||||
Gaming and other operations | 140,736 | 52,207 | — | (1 | ) | 192,942 | ||||||||||||||
Advertising, general and administrative | 44,532 | 7,687 | 4,448 | (60 | ) | 56,607 | ||||||||||||||
Depreciation and amortization | 16,631 | 3,320 | — | — | 19,951 | |||||||||||||||
Severance | 33 | 124 | — | — | 157 | |||||||||||||||
Pre-opening | — | 72 | — | — | 72 | |||||||||||||||
Total operating costs and expenses | 201,932 | 63,410 | 4,448 | (61 | ) | 269,729 | ||||||||||||||
Income (loss) from operations | 50,899 | 9,087 | (4,020 | ) | — | 55,966 | ||||||||||||||
Accretion of discount to the relinquishment liability | (1,244 | ) | — | — | — | (1,244 | ) | |||||||||||||
Interest expense, net of capitalized interest | (29,489 | ) | (11,043 | ) | (2,505 | ) | 477 | (42,560 | ) | |||||||||||
Loss on early extinguishment of debt | (395 | ) | — | — | — | (395 | ) | |||||||||||||
Loss on interests in subsidiaries | (5,737 | ) | (1,843 | ) | — | 7,580 | — | |||||||||||||
Other income, net | 31 | 483 | 554 | (477 | ) | 591 | ||||||||||||||
Net income (loss) | 14,065 | (3,316 | ) | (5,971 | ) | 7,580 | 12,358 | |||||||||||||
Loss attributable to non-controlling interests | — | — | — | 1,707 | 1,707 | |||||||||||||||
Net income (loss) attributable to Mohegan Tribal Gaming Authority | $ | 14,065 | $ | (3,316 | ) | $ | (5,971 | ) | $ | 9,287 | $ | 14,065 | ||||||||
___________ | ||||||||||||||||||||
-1 | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||||||||||||||||||
-2 | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. | |||||||||||||||||||
For the Six Months Ended March 31, 2014 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | Subsidiaries and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
Revenues: | ||||||||||||||||||||
Gaming | $ | 419,004 | $ | 134,149 | $ | — | $ | — | $ | 553,153 | ||||||||||
Food and beverage | 31,369 | 13,963 | — | — | 45,332 | |||||||||||||||
Hotel | 21,015 | 1,588 | — | — | 22,603 | |||||||||||||||
Retail, entertainment and other | 50,947 | 4,125 | 2,256 | (1,805 | ) | 55,523 | ||||||||||||||
Gross revenues | 522,335 | 153,825 | 2,256 | (1,805 | ) | 676,611 | ||||||||||||||
Less-Promotional allowances | (37,227 | ) | (9,867 | ) | (9 | ) | (2 | ) | (47,105 | ) | ||||||||||
Net revenues | 485,108 | 143,958 | 2,247 | (1,807 | ) | 629,506 | ||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Gaming | 244,622 | 97,419 | — | — | 342,041 | |||||||||||||||
Food and beverage | 16,739 | 4,109 | — | — | 20,848 | |||||||||||||||
Hotel | 7,626 | 1,853 | — | (1,685 | ) | 7,794 | ||||||||||||||
Retail, entertainment and other | 22,188 | 1,942 | — | (2 | ) | 24,128 | ||||||||||||||
Advertising, general and administrative | 78,318 | 16,531 | 13,901 | (13,939 | ) | 94,811 | ||||||||||||||
Corporate | 6,473 | — | — | 13,819 | 20,292 | |||||||||||||||
Depreciation and amortization | 32,694 | 6,898 | 405 | — | 39,997 | |||||||||||||||
Loss on disposition of assets | 51 | 1 | — | — | 52 | |||||||||||||||
Pre-opening | — | 1,187 | — | — | 1,187 | |||||||||||||||
Total operating costs and expenses | 408,711 | 129,940 | 14,306 | (1,807 | ) | 551,150 | ||||||||||||||
Income (loss) from operations | 76,397 | 14,018 | (12,059 | ) | — | 78,356 | ||||||||||||||
Other income (expense): | ||||||||||||||||||||
Accretion of discount to the relinquishment liability | (1,102 | ) | — | — | — | (1,102 | ) | |||||||||||||
Interest income | 45 | 2,097 | 3,337 | (2,233 | ) | 3,246 | ||||||||||||||
Interest expense, net of capitalized interest | (49,289 | ) | (22,205 | ) | (6,005 | ) | 2,233 | (75,266 | ) | |||||||||||
Loss on early extinguishment of debt | (62,275 | ) | — | — | — | (62,275 | ) | |||||||||||||
Loss on interests in subsidiaries | (21,519 | ) | (12,417 | ) | — | 33,936 | — | |||||||||||||
Other income (expense), net | 115 | — | (993 | ) | — | (878 | ) | |||||||||||||
Total other expense | (134,025 | ) | (32,525 | ) | (3,661 | ) | 33,936 | (136,275 | ) | |||||||||||
Net income (loss) | (57,628 | ) | (18,507 | ) | (15,720 | ) | 33,936 | (57,919 | ) | |||||||||||
Loss attributable to non-controlling interests | — | — | — | 291 | 291 | |||||||||||||||
Net income (loss) attributable to Mohegan Tribal Gaming Authority | $ | (57,628 | ) | $ | (18,507 | ) | $ | (15,720 | ) | $ | 34,227 | $ | (57,628 | ) | ||||||
___________ | ||||||||||||||||||||
-1 | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||||||||||||||||||
-2 | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. | |||||||||||||||||||
For the Six Months Ended March 31, 2013 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor Subsidiaries | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
Net revenues | $ | 505,581 | $ | 144,453 | $ | 781 | $ | (365 | ) | $ | 650,450 | |||||||||
Operating costs and expenses: | ||||||||||||||||||||
Gaming and other operations | 288,349 | 104,959 | — | (245 | ) | 393,063 | ||||||||||||||
Advertising, general and administrative | 86,715 | 15,238 | 7,091 | (120 | ) | 108,924 | ||||||||||||||
Depreciation and amortization | 33,486 | 6,629 | — | — | 40,115 | |||||||||||||||
Loss on disposition of assets | 133 | — | — | — | 133 | |||||||||||||||
Severance | (146 | ) | 124 | — | — | (22 | ) | |||||||||||||
Pre-opening | — | 72 | — | — | 72 | |||||||||||||||
Total operating costs and expenses | 408,537 | 127,022 | 7,091 | (365 | ) | 542,285 | ||||||||||||||
Income (loss) from operations | 97,044 | 17,431 | (6,310 | ) | — | 108,165 | ||||||||||||||
Accretion of discount to the relinquishment liability | (2,487 | ) | — | — | — | (2,487 | ) | |||||||||||||
Interest expense, net of capitalized interest | (59,604 | ) | (21,907 | ) | (5,166 | ) | 843 | (85,834 | ) | |||||||||||
Loss on early extinguishment of debt | (403 | ) | — | — | — | (403 | ) | |||||||||||||
Loss on interests in subsidiaries | (11,487 | ) | (2,722 | ) | — | 14,209 | — | |||||||||||||
Other income, net | 102 | 853 | 991 | (843 | ) | 1,103 | ||||||||||||||
Net income (loss) | 23,165 | (6,345 | ) | (10,485 | ) | 14,209 | 20,544 | |||||||||||||
Loss attributable to non-controlling interests | — | — | — | 2,621 | 2,621 | |||||||||||||||
Net income (loss) attributable to Mohegan Tribal Gaming Authority | $ | 23,165 | $ | (6,345 | ) | $ | (10,485 | ) | $ | 16,830 | $ | 23,165 | ||||||||
___________ | ||||||||||||||||||||
-1 | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||||||||||||||||||
-2 | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. | |||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS | ||||||||||||||||||||
For the Six Months Ended March 31, 2014 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | Subsidiaries and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
Cash flows provided by (used in) operating activities: | ||||||||||||||||||||
Net loss | $ | (57,628 | ) | $ | (18,507 | ) | $ | (15,720 | ) | $ | 33,936 | $ | (57,919 | ) | ||||||
Adjustments to reconcile net loss to net cash flows provided by (used in) operating activities: | ||||||||||||||||||||
Depreciation and amortization | 32,694 | 6,898 | 405 | — | 39,997 | |||||||||||||||
Accretion of discount to the relinquishment liability | 1,102 | — | — | — | 1,102 | |||||||||||||||
Cash paid for accretion of discount to the relinquishment liability | (1,794 | ) | — | — | — | (1,794 | ) | |||||||||||||
Loss on early extinguishment of debt | 58,479 | — | — | — | 58,479 | |||||||||||||||
Payments of tender offer costs and discounts | (48,155 | ) | — | — | — | (48,155 | ) | |||||||||||||
Amortization of debt issuance costs and accretion of bond discounts | 4,142 | — | 159 | — | 4,301 | |||||||||||||||
Provision for losses on receivables | 237 | 119 | 1,266 | — | 1,622 | |||||||||||||||
Loss on disposition of assets | 51 | 1 | — | — | 52 | |||||||||||||||
(Gain) loss from unconsolidated affiliates | (129 | ) | — | 983 | — | 854 | ||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||
(Increase) decrease in receivables | (4,274 | ) | 626 | (563 | ) | 348 | (3,863 | ) | ||||||||||||
Increase in inventories | (1,017 | ) | (438 | ) | — | — | (1,455 | ) | ||||||||||||
Increase in other assets | (1,182 | ) | (374 | ) | (3,620 | ) | (30 | ) | (5,206 | ) | ||||||||||
Increase (decrease) in trade payables | (360 | ) | 637 | 10 | — | 287 | ||||||||||||||
Decrease in accrued interest | (11,149 | ) | — | (1,872 | ) | — | (13,021 | ) | ||||||||||||
Increase in other liabilities | 8,826 | 366 | 4,834 | (346 | ) | 13,680 | ||||||||||||||
Intercompany transactions | (617 | ) | 32,389 | 2,160 | (33,932 | ) | — | |||||||||||||
Net cash flows provided by (used in) operating activities | (20,774 | ) | 21,717 | (11,958 | ) | (24 | ) | (11,039 | ) | |||||||||||
Cash flows used in investing activities: | ||||||||||||||||||||
Purchases of property and equipment, net of change in construction payables | (9,600 | ) | (2,671 | ) | (10,074 | ) | — | (22,345 | ) | |||||||||||
Issuance of third-party loans and advances | — | — | (1,026 | ) | — | (1,026 | ) | |||||||||||||
Payments received on third-party loans | 569 | — | — | — | 569 | |||||||||||||||
(Increase) decrease in restricted cash, net | 46 | (11 | ) | 12,043 | — | 12,078 | ||||||||||||||
Proceeds from asset sales | 36 | — | — | — | 36 | |||||||||||||||
Payment of escrow deposit | — | — | (3,356 | ) | — | (3,356 | ) | |||||||||||||
Investments in unconsolidated affiliates | — | — | (29 | ) | — | (29 | ) | |||||||||||||
Intercompany transactions | 1,211 | (15,416 | ) | — | 14,205 | — | ||||||||||||||
Net cash flows used in investing activities | (7,738 | ) | (18,098 | ) | (2,442 | ) | 14,205 | (14,073 | ) | |||||||||||
Cash flows provided by (used in) financing activities: | ||||||||||||||||||||
Prior Bank Credit Facility repayments - Term | (393,000 | ) | — | — | — | (393,000 | ) | |||||||||||||
Prior Term Loan Facility repayments, net of discount | (222,103 | ) | — | — | — | (222,103 | ) | |||||||||||||
Senior Secured Credit Facility borrowings - Revolving | 130,000 | — | — | — | 130,000 | |||||||||||||||
Senior Secured Credit Facility repayments - Revolving | (91,000 | ) | — | — | — | (91,000 | ) | |||||||||||||
Senior Secured Credit Facility borrowings - Term Loan A, net of discount | 124,343 | — | — | — | 124,343 | |||||||||||||||
Senior Secured Credit Facility repayments - Term Loan A | (1,563 | ) | — | — | — | (1,563 | ) | |||||||||||||
Senior Secured Credit Facility borrowings - Term Loan B, net of discount | 720,952 | — | — | — | 720,952 | |||||||||||||||
Senior Secured Credit Facility repayments - Term Loan B | (1,825 | ) | — | — | — | (1,825 | ) | |||||||||||||
Line of Credit borrowings | 156,992 | — | — | — | 156,992 | |||||||||||||||
Line of Credit repayments | (150,453 | ) | — | — | — | (150,453 | ) | |||||||||||||
Repayments to Mohegan Tribe | — | — | (2,750 | ) | — | (2,750 | ) | |||||||||||||
Repayments of other long-term debt | (190,984 | ) | — | (26 | ) | — | (191,010 | ) | ||||||||||||
Principal portion of relinquishment liability payments | (23,457 | ) | — | — | — | (23,457 | ) | |||||||||||||
Distributions to Mohegan Tribe | (20,000 | ) | — | — | — | (20,000 | ) | |||||||||||||
Payments of financing fees | (12,629 | ) | — | — | — | (12,629 | ) | |||||||||||||
Payments on capital lease obligations | (1,128 | ) | (24 | ) | — | 24 | (1,128 | ) | ||||||||||||
Intercompany transactions | — | (3,044 | ) | 17,249 | (14,205 | ) | — | |||||||||||||
Net cash flows provided by (used in) financing activities | 24,145 | (3,068 | ) | 14,473 | (14,181 | ) | 21,369 | |||||||||||||
Net increase (decrease) in cash and cash equivalents | (4,367 | ) | 551 | 73 | — | (3,743 | ) | |||||||||||||
Cash and cash equivalents at beginning of period | 44,060 | 18,655 | 909 | — | 63,624 | |||||||||||||||
Cash and cash equivalents at end of period | $ | 39,693 | $ | 19,206 | $ | 982 | $ | — | $ | 59,881 | ||||||||||
___________ | ||||||||||||||||||||
-1 | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||||||||||||||||||
-2 | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. | |||||||||||||||||||
For the Six Months Ended March 31, 2013 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor Subsidiaries | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
Net cash flows provided by (used in) operating activities | $ | 41,359 | $ | 24,740 | $ | (5,111 | ) | $ | — | $ | 60,988 | |||||||||
Cash flows provided by (used in) investing activities: | ||||||||||||||||||||
Purchases of property and equipment, net of change in construction payables | (10,703 | ) | (2,616 | ) | (8,956 | ) | — | (22,275 | ) | |||||||||||
Decrease in restricted cash, net | — | 63 | 10,619 | — | 10,682 | |||||||||||||||
Investments in unconsolidated affiliates | — | — | (4,932 | ) | — | (4,932 | ) | |||||||||||||
Other cash flows provided by (used in) investing activities | 31,728 | (9,011 | ) | (937 | ) | (22,500 | ) | (720 | ) | |||||||||||
Net cash flows provided by (used in) investing activities | 21,025 | (11,564 | ) | (4,206 | ) | (22,500 | ) | (17,245 | ) | |||||||||||
Cash flows provided by (used in) financing activities: | ||||||||||||||||||||
Prior Bank Credit Facility borrowings - Revolving | 3,000 | — | — | — | 3,000 | |||||||||||||||
Prior Bank Credit Facility repayments - Revolving | (3,000 | ) | — | — | — | (3,000 | ) | |||||||||||||
Prior Bank Credit Facility repayments - Term | (2,000 | ) | — | — | — | (2,000 | ) | |||||||||||||
Repayments to Mohegan Tribe | — | — | (4,974 | ) | — | (4,974 | ) | |||||||||||||
Repayments of other long-term debt | (15,775 | ) | — | (17 | ) | — | (15,792 | ) | ||||||||||||
Principal portion of relinquishment liability payments | (22,429 | ) | — | — | — | (22,429 | ) | |||||||||||||
Distributions to Mohegan Tribe | (20,000 | ) | — | — | — | (20,000 | ) | |||||||||||||
Payments of financing fees | (3,041 | ) | — | (200 | ) | — | (3,241 | ) | ||||||||||||
Other cash flows provided by (used in) financing activities | (26,555 | ) | (13,489 | ) | 15,243 | 22,500 | (2,301 | ) | ||||||||||||
Net cash flows provided by (used in) financing activities | (89,800 | ) | (13,489 | ) | 10,052 | 22,500 | (70,737 | ) | ||||||||||||
Net increase (decrease) in cash and cash equivalents | (27,416 | ) | (313 | ) | 735 | — | (26,994 | ) | ||||||||||||
Cash and cash equivalents at beginning of period | 91,836 | 21,757 | 491 | — | 114,084 | |||||||||||||||
Cash and cash equivalents at end of period | $ | 64,420 | $ | 21,444 | $ | 1,226 | $ | — | $ | 87,090 | ||||||||||
___________ | ||||||||||||||||||||
-1 | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||||||||||||||||||
-2 | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. |
BASIS_OF_PRESENTATION_Policies
BASIS OF PRESENTATION (Policies) | 6 Months Ended | |
Mar. 31, 2014 | ||
BASIS OF PRESENTATION [Abstract] | ' | |
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 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 accounting principles generally accepted in the United States of America 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 accounting principles generally accepted in the United States of America. In management's opinion, all adjustments, including normal recurring accruals and adjustments, necessary for a fair statement of the Authority's operating results for the interim period, have been included. | ||
The gaming market in the Northeastern United States is seasonal in nature, with peak gaming activities often occurring at Mohegan Sun and Mohegan Sun at Pocono Downs during the months of May through August. Accordingly, the Authority's operating results for the three months and six months ended March 31, 2014 are not necessarily indicative of operating results for other interim periods or an entire fiscal year. | ||
The accompanying condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Authority's Annual Report on Form 10-K for the fiscal year ended September 30, 2013. | ||
Principles of Consolidation | ' | |
Principles of Consolidation | ||
The accompanying condensed consolidated financial statements include the accounts of the Authority and its majority and wholly-owned subsidiaries and entities. In accordance with authoritative guidance issued by the Financial Accounting Standards Board (the “FASB”) pertaining to consolidation of variable interest entities, the accounts of Salishan-Mohegan are consolidated into the accounts of Mohegan Ventures-NW, as Mohegan Ventures-NW is deemed to be the primary beneficiary. In consolidation, all intercompany balances and transactions were eliminated. | ||
Fair Value of Financial Instruments | ' | |
Fair Value of Financial Instruments | ||
The fair value amounts presented below are reported to satisfy disclosure requirements pursuant to authoritative guidance issued by the FASB pertaining to disclosures about fair values of financial instruments and are not necessarily indicative of amounts that the Authority could realize in a current market transaction. | ||
The Authority 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 Authority's estimates or assumptions that market participants would utilize in pricing such assets or liabilities. | |
The Authority'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. |
BASIS_OF_PRESENTATION_Tables
BASIS OF PRESENTATION (Tables) | 6 Months Ended | |||||||||||
Mar. 31, 2014 | ||||||||||||
BASIS OF PRESENTATION [Abstract] | ' | |||||||||||
Reconciliation of long-term receivables and the related reserves for doubtful collection | ' | |||||||||||
The following table presents a reconciliation of long-term receivables, including current portions, and the related reserves for doubtful collection of these long-term receivables (in thousands): | ||||||||||||
Long-Term Receivables | ||||||||||||
Affiliates | Tenants and Others | Total | ||||||||||
Balance, December 31, 2013 (1) | $ | 59,896 | $ | 2,726 | $ | 62,622 | ||||||
Additions: | ||||||||||||
Issuance of affiliate advances and tenant and other loans, including interest receivable | 2,106 | — | 2,106 | |||||||||
Deductions: | ||||||||||||
Payments received | — | (57 | ) | (57 | ) | |||||||
Balance, March 31, 2014 (1) | $ | 62,002 | $ | 2,669 | $ | 64,671 | ||||||
Balance, September 30, 2013 (1) | $ | 57,782 | $ | 3,530 | $ | 61,312 | ||||||
Additions: | ||||||||||||
Issuance of affiliate advances and tenant and other loans, including interest receivable | 4,220 | — | 4,220 | |||||||||
Deductions: | ||||||||||||
Payments received | — | (861 | ) | (861 | ) | |||||||
Balance, March 31, 2014 (1) | $ | 62,002 | $ | 2,669 | $ | 64,671 | ||||||
__________ | ||||||||||||
-1 | Includes interest receivable of $32.0 million, $30.4 million and $29.1 million as of March 31, 2014, December 31, 2013 and September 30, 2013, respectively. The WTG receivables no longer accrue interest pursuant to a release and reimbursement agreement entered into in September 2010. | |||||||||||
Reserves for Doubtful Collection of Long-Term Receivables | ||||||||||||
Affiliates | Tenants and Others | Total | ||||||||||
Balance, December 31, 2013 | $ | 24,823 | $ | 58 | $ | 24,881 | ||||||
Additions: | ||||||||||||
Charges to bad debt expense | 632 | — | 632 | |||||||||
Deductions: | ||||||||||||
Adjustments | — | (1 | ) | (1 | ) | |||||||
Balance, March 31, 2014 | $ | 25,455 | $ | 57 | $ | 25,512 | ||||||
Balance, September 30, 2013 | $ | 24,189 | $ | 61 | $ | 24,250 | ||||||
Additions: | ||||||||||||
Charges to bad debt expense | 1,266 | — | 1,266 | |||||||||
Deductions: | ||||||||||||
Adjustments | — | (4 | ) | (4 | ) | |||||||
Balance, March 31, 2014 | $ | 25,455 | $ | 57 | $ | 25,512 | ||||||
Estimated fair value of financing facilities and notes | ' | |||||||||||
The estimated fair value of the Authority's financing facilities and notes were as follows (in thousands): | ||||||||||||
March 31, 2014 | ||||||||||||
Carrying Value | Fair Value | |||||||||||
Senior Secured Credit Facility - Revolving | $ | 39,000 | $ | 38,415 | ||||||||
Senior Secured Credit Facility - Term Loan A | $ | 122,837 | $ | 124,671 | ||||||||
Senior Secured Credit Facility - Term Loan B | $ | 718,832 | $ | 742,739 | ||||||||
2013 9 3/4% Senior Unsecured Notes | $ | 500,000 | $ | 558,125 | ||||||||
2004 7 1/8% Senior Subordinated Notes | $ | 21,156 | $ | 21,103 | ||||||||
2005 6 7/8% Senior Subordinated Notes | $ | 9,654 | $ | 9,702 | ||||||||
2012 11% Senior Subordinated Notes | $ | 271,343 | $ | 276,910 | ||||||||
Reconciliation of severance liability by business segment | ' | |||||||||||
The following table presents a reconciliation of the related severance liability (in thousands): | ||||||||||||
Mohegan Sun | ||||||||||||
Balance, December 31, 2013 | $ | 1,030 | ||||||||||
Cash payments | (338 | ) | ||||||||||
Balance, March 31, 2014 | $ | 692 | ||||||||||
Balance, September 30, 2013 | $ | 1,417 | ||||||||||
Cash payments | (725 | ) | ||||||||||
Balance, March 31, 2014 | $ | 692 | ||||||||||
LONGTERM_DEBT_Tables
LONG-TERM DEBT (Tables) | 6 Months Ended | |||||||
Mar. 31, 2014 | ||||||||
Debt Disclosure [Abstract] | ' | |||||||
Long-term debt | ' | |||||||
Long-term debt consisted of the following (in thousands, including current maturities): | ||||||||
March 31, | September 30, | |||||||
2014 | 2013 | |||||||
Prior Bank Credit Facility | $ | — | $ | 393,000 | ||||
Prior Term Loan Facility, net of discount of $3,005 | — | 221,995 | ||||||
Senior Secured Credit Facility - Revolving, due June 2018 | 39,000 | — | ||||||
Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | 122,837 | — | ||||||
Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | 718,832 | — | ||||||
2009 11 1/2% Second Lien Senior Secured Notes, net of discount of $5 | — | 195 | ||||||
2012 11 1/2% Second Lien Senior Secured Notes, net of discount of $8,898 | — | 190,902 | ||||||
2013 9 3/4% Senior Unsecured Notes, due September 2021 | 500,000 | 500,000 | ||||||
2004 7 1/8% Senior Subordinated Notes, due August 2014 | 21,156 | 21,156 | ||||||
2005 6 7/8% Senior Subordinated Notes, due February 2015 | 9,654 | 9,654 | ||||||
2012 11 % Senior Subordinated Notes, due September 2018, net of discount of $3,847 and $4,168, respectively | 271,343 | 271,022 | ||||||
Line of Credit | 6,539 | — | ||||||
2009 Mohegan Tribe Promissory Note, due September 2014 | 1,750 | 3,500 | ||||||
2012 Mohegan Tribe Minor's Trust Promissory Note, due March 2016 | 17,000 | 18,000 | ||||||
2013 Mohegan Tribe Promissory Note, due December 2018 | 7,420 | 7,420 | ||||||
Downs Lodging Credit Facility, due July 2016 | 45,000 | 45,000 | ||||||
Other | 3,068 | 468 | ||||||
Long-term debt, excluding capital leases | 1,763,599 | 1,682,312 | ||||||
Less: current portion of long-term debt | (58,174 | ) | (30,719 | ) | ||||
Long-term debt, net of current portion | $ | 1,705,425 | $ | 1,651,593 | ||||
Schedule of Maturities of Long-term Debt | ' | |||||||
Maturities of long-term debt are as follows (in thousands, including current maturities): | ||||||||
Less than 1 year | $ | 58,174 | ||||||
1-3 years | 95,862 | |||||||
3-5 years | 1,122,241 | |||||||
More than 5 years | 501,112 | |||||||
Total | $ | 1,777,389 | ||||||
RELINQUISHMENT_AGREEMENT_Table
RELINQUISHMENT AGREEMENT (Tables) | 6 Months Ended | |||||||
Mar. 31, 2014 | ||||||||
RELINQUISHMENT AGREEMENT [Abstract] | ' | |||||||
Relinquishment payments | ' | |||||||
Relinquishment payments consisted of the following (in millions): | ||||||||
For the Six Months Ended | ||||||||
March 31, 2014 | March 31, 2013 | |||||||
Principal | $ | 23.5 | $ | 22.4 | ||||
Accretion of discount | 1.8 | 3.3 | ||||||
Total | $ | 25.3 | $ | 25.7 | ||||
SEGMENT_REPORTING_Tables
SEGMENT REPORTING (Tables) | 6 Months Ended | |||||||||||||||
Mar. 31, 2014 | ||||||||||||||||
Segment Reporting [Abstract] | ' | |||||||||||||||
Financial information related to segments | ' | |||||||||||||||
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
(in thousands) | 31-Mar-14 | 31-Mar-13 | 31-Mar-14 | 31-Mar-13 | ||||||||||||
Net revenues: | ||||||||||||||||
Mohegan Sun | $ | 243,478 | $ | 252,682 | $ | 485,411 | $ | 505,872 | ||||||||
Mohegan Sun at Pocono Downs | 72,986 | 72,639 | 143,669 | 143,927 | ||||||||||||
Corporate and other | 1,492 | 374 | 2,231 | 651 | ||||||||||||
Inter-segment revenues | (1,273 | ) | — | (1,805 | ) | — | ||||||||||
Total | $ | 316,683 | $ | 325,695 | $ | 629,506 | $ | 650,450 | ||||||||
Income (loss) from operations: | ||||||||||||||||
Mohegan Sun | $ | 45,728 | $ | 53,132 | $ | 80,371 | $ | 101,258 | ||||||||
Mohegan Sun at Pocono Downs | 9,042 | 10,448 | 16,619 | 20,006 | ||||||||||||
Corporate and other | (9,687 | ) | (7,614 | ) | (18,634 | ) | (13,099 | ) | ||||||||
Total | 45,083 | 55,966 | 78,356 | 108,165 | ||||||||||||
Accretion of discount to the relinquishment liability | (551 | ) | (1,244 | ) | (1,102 | ) | (2,487 | ) | ||||||||
Interest income | 1,602 | 1,431 | 3,246 | 2,888 | ||||||||||||
Interest expense, net of capitalized interest | (36,297 | ) | (42,560 | ) | (75,266 | ) | (85,834 | ) | ||||||||
Loss on early extinguishment of debt | (192 | ) | (395 | ) | (62,275 | ) | (403 | ) | ||||||||
Other expense, net | (174 | ) | (840 | ) | (878 | ) | (1,785 | ) | ||||||||
Net income (loss) | 9,471 | 12,358 | (57,919 | ) | 20,544 | |||||||||||
Loss attributable to non-controlling interests | 155 | 1,707 | 291 | 2,621 | ||||||||||||
Net income (loss) attributable to Mohegan Tribal Gaming Authority | $ | 9,626 | $ | 14,065 | $ | (57,628 | ) | $ | 23,165 | |||||||
For the Six Months Ended | ||||||||||||||||
31-Mar-14 | 31-Mar-13 | |||||||||||||||
Capital expenditures incurred: | ||||||||||||||||
Mohegan Sun | $ | 8,218 | $ | 8,566 | ||||||||||||
Mohegan Sun at Pocono Downs | 1,994 | 2,546 | ||||||||||||||
Corporate and other | 8,949 | 13,490 | ||||||||||||||
Total | $ | 19,161 | $ | 24,602 | ||||||||||||
31-Mar-14 | 30-Sep-13 | |||||||||||||||
Total assets: | ||||||||||||||||
Mohegan Sun | $ | 1,406,329 | $ | 1,425,152 | ||||||||||||
Mohegan Sun at Pocono Downs | 562,041 | 558,700 | ||||||||||||||
Corporate and other | 139,264 | 152,298 | ||||||||||||||
Total | $ | 2,107,634 | $ | 2,136,150 | ||||||||||||
SUPPLEMENTAL_CONDENSED_CONSOLI1
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION (Tables) | 6 Months Ended | |||||||||||||||||||
Mar. 31, 2014 | ||||||||||||||||||||
Condensed Financial Information of Parent Company Only Disclosure [Abstract] | ' | |||||||||||||||||||
CONDENSED CONSOLIDATING BALANCE SHEETS | ' | |||||||||||||||||||
CONDENSED CONSOLIDATING BALANCE SHEETS | ||||||||||||||||||||
31-Mar-14 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | Subsidiaries and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 39,693 | $ | 19,206 | $ | 982 | $ | — | $ | 59,881 | ||||||||||
Restricted cash | 43 | 1,216 | — | — | 1,259 | |||||||||||||||
Receivables, net | 27,219 | 1,972 | 876 | (422 | ) | 29,645 | ||||||||||||||
Inventories | 13,945 | 1,500 | — | — | 15,445 | |||||||||||||||
Other current assets | 18,837 | 1,545 | 5,026 | — | 25,408 | |||||||||||||||
Total current assets | 99,737 | 25,439 | 6,884 | (422 | ) | 131,638 | ||||||||||||||
Non-current assets: | ||||||||||||||||||||
Property and equipment, net | 1,168,964 | 227,418 | 59,118 | — | 1,455,500 | |||||||||||||||
Goodwill | — | 39,459 | — | — | 39,459 | |||||||||||||||
Other intangible assets, net | 120,451 | 284,862 | — | — | 405,313 | |||||||||||||||
Other assets, net | 32,083 | 3,911 | 46,498 | (6,768 | ) | 75,724 | ||||||||||||||
Intercompany receivables | 256,799 | 54,635 | 1,726 | (313,160 | ) | — | ||||||||||||||
Investment in subsidiaries | 313,679 | — | — | (313,679 | ) | — | ||||||||||||||
Total assets | $ | 1,991,713 | $ | 635,724 | $ | 114,226 | $ | (634,029 | ) | $ | 2,107,634 | |||||||||
LIABILITIES AND CAPITAL | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Current portion of long-term debt | $ | 51,982 | $ | — | $ | 442 | $ | — | $ | 52,424 | ||||||||||
Current portion of relinquishment liability | 50,216 | — | — | — | 50,216 | |||||||||||||||
Due to Mohegan Tribe | 1,338 | — | 5,750 | — | 7,088 | |||||||||||||||
Current portion of capital leases | 1,567 | 76 | — | (76 | ) | 1,567 | ||||||||||||||
Trade payables | 8,541 | 2,250 | 21 | — | 10,812 | |||||||||||||||
Construction payables | 2,436 | 125 | 2,538 | — | 5,099 | |||||||||||||||
Accrued interest payable | 7,467 | — | 2,808 | — | 10,275 | |||||||||||||||
Other current liabilities | 100,781 | 29,437 | 4,991 | (346 | ) | 134,863 | ||||||||||||||
Total current liabilities | 224,328 | 31,888 | 16,550 | (422 | ) | 272,344 | ||||||||||||||
Non-current liabilities: | ||||||||||||||||||||
Long-term debt, net of current portion | 1,640,005 | — | 45,000 | — | 1,685,005 | |||||||||||||||
Relinquishment liability, net of current portion | — | — | — | — | — | |||||||||||||||
Due to Mohegan Tribe, net of current portion | — | — | 20,420 | — | 20,420 | |||||||||||||||
Capital leases, net of current portion | 2,745 | 6,562 | — | (6,562 | ) | 2,745 | ||||||||||||||
Other long-term liabilities | 2,711 | — | 2,943 | — | 5,654 | |||||||||||||||
Intercompany payables | — | 256,459 | 56,701 | (313,160 | ) | — | ||||||||||||||
Accumulated losses in excess of investment in subsidiaries | — | 19,249 | — | (19,249 | ) | — | ||||||||||||||
Total liabilities | 1,869,789 | 314,158 | 141,614 | (339,393 | ) | 1,986,168 | ||||||||||||||
Capital: | ||||||||||||||||||||
Retained earnings | 121,924 | 321,566 | (27,388 | ) | (294,494 | ) | 121,608 | |||||||||||||
Mohegan Tribal Gaming Authority capital | 121,924 | 321,566 | (27,388 | ) | (294,494 | ) | 121,608 | |||||||||||||
Non-controlling interests | — | — | — | (142 | ) | (142 | ) | |||||||||||||
Total capital | 121,924 | 321,566 | (27,388 | ) | (294,636 | ) | 121,466 | |||||||||||||
Total liabilities and capital | $ | 1,991,713 | $ | 635,724 | $ | 114,226 | $ | (634,029 | ) | $ | 2,107,634 | |||||||||
___________ | ||||||||||||||||||||
(1) Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | ||||||||||||||||||||
(2) Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. | ||||||||||||||||||||
30-Sep-13 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | Subsidiaries and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 44,060 | $ | 18,655 | $ | 909 | $ | — | $ | 63,624 | ||||||||||
Restricted cash | — | 1,714 | 12,043 | — | 13,757 | |||||||||||||||
Receivables, net | 23,186 | 2,717 | 239 | — | 26,142 | |||||||||||||||
Inventories | 12,928 | 1,062 | — | — | 13,990 | |||||||||||||||
Other current assets | 18,125 | 1,197 | 1,196 | — | 20,518 | |||||||||||||||
Total current assets | 98,299 | 25,345 | 14,387 | — | 138,031 | |||||||||||||||
Non-current assets: | ||||||||||||||||||||
Property and equipment, net | 1,193,676 | 225,263 | 57,236 | — | 1,476,175 | |||||||||||||||
Goodwill | — | 39,459 | — | — | 39,459 | |||||||||||||||
Other intangible assets, net | 120,508 | 285,010 | — | — | 405,518 | |||||||||||||||
Other assets, net | 35,159 | 3,891 | 38,127 | (210 | ) | 76,967 | ||||||||||||||
Intercompany receivables | 238,545 | 37,149 | — | (275,694 | ) | — | ||||||||||||||
Investment in subsidiaries | 332,737 | — | — | (332,737 | ) | — | ||||||||||||||
Total assets | $ | 2,018,924 | $ | 616,117 | $ | 109,750 | $ | (608,641 | ) | $ | 2,136,150 | |||||||||
LIABILITIES AND CAPITAL | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Current portion of long-term debt | $ | 25,156 | $ | — | $ | 63 | $ | — | $ | 25,219 | ||||||||||
Current portion of relinquishment liability | 62,947 | — | — | — | 62,947 | |||||||||||||||
Due to Mohegan Tribe | 808 | — | 5,500 | — | 6,308 | |||||||||||||||
Current portion of capital leases | 2,302 | — | — | — | 2,302 | |||||||||||||||
Trade payables | 8,901 | 1,613 | 17 | — | 10,531 | |||||||||||||||
Construction payables | 6,790 | 558 | 3,663 | — | 11,011 | |||||||||||||||
Accrued interest payable | 18,616 | — | 4,680 | — | 23,296 | |||||||||||||||
Other current liabilities | 93,377 | 29,580 | 1,025 | — | 123,982 | |||||||||||||||
Total current liabilities | 218,897 | 31,751 | 14,948 | — | 265,596 | |||||||||||||||
Non-current liabilities: | ||||||||||||||||||||
Long-term debt, net of current portion | 1,582,768 | — | 45,405 | — | 1,628,173 | |||||||||||||||
Relinquishment liability, net of current portion | 11,418 | — | — | — | 11,418 | |||||||||||||||
Due to Mohegan Tribe, net of current portion | — | — | 23,420 | — | 23,420 | |||||||||||||||
Capital leases, net of current portion | 3,138 | — | — | — | 3,138 | |||||||||||||||
Other long-term liabilities | 2,941 | — | 2,079 | — | 5,020 | |||||||||||||||
Intercompany payables | — | 236,772 | 38,922 | (275,694 | ) | — | ||||||||||||||
Accumulated losses in excess of investment in subsidiaries | — | 6,832 | — | (6,832 | ) | — | ||||||||||||||
Total liabilities | 1,819,162 | 275,355 | 124,774 | (282,526 | ) | 1,936,765 | ||||||||||||||
Capital: | ||||||||||||||||||||
Retained earnings | 199,762 | 340,762 | (15,024 | ) | (326,264 | ) | 199,236 | |||||||||||||
Mohegan Tribal Gaming Authority capital | 199,762 | 340,762 | (15,024 | ) | (326,264 | ) | 199,236 | |||||||||||||
Non-controlling interests | — | — | — | 149 | 149 | |||||||||||||||
Total capital | 199,762 | 340,762 | (15,024 | ) | (326,115 | ) | 199,385 | |||||||||||||
Total liabilities and capital | $ | 2,018,924 | $ | 616,117 | $ | 109,750 | $ | (608,641 | ) | $ | 2,136,150 | |||||||||
___________ | ||||||||||||||||||||
(1) Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | ||||||||||||||||||||
(2) Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. | ||||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENTS OF INCOME | ' | |||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENTS OF INCOME (LOSS) | ||||||||||||||||||||
For the Three Months Ended March 31, 2014 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | Subsidiaries and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
Revenues: | ||||||||||||||||||||
Gaming | $ | 210,530 | $ | 67,870 | $ | — | $ | — | $ | 278,400 | ||||||||||
Food and beverage | 15,445 | 7,168 | — | — | 22,613 | |||||||||||||||
Hotel | 10,764 | 1,147 | — | — | 11,911 | |||||||||||||||
Retail, entertainment and other | 23,688 | 2,099 | 1,504 | (1,273 | ) | 26,018 | ||||||||||||||
Gross revenues | 260,427 | 78,284 | 1,504 | (1,273 | ) | 338,942 | ||||||||||||||
Less-Promotional allowances | (16,960 | ) | (5,292 | ) | (6 | ) | (1 | ) | (22,259 | ) | ||||||||||
Net revenues | 243,467 | 72,992 | 1,498 | (1,274 | ) | 316,683 | ||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Gaming | 116,506 | 49,233 | — | — | 165,739 | |||||||||||||||
Food and beverage | 8,735 | 2,014 | — | — | 10,749 | |||||||||||||||
Hotel | 3,969 | 1,318 | — | (1,213 | ) | 4,074 | ||||||||||||||
Retail, entertainment and other | 10,256 | 1,097 | — | (1 | ) | 11,352 | ||||||||||||||
Advertising, general and administrative | 39,815 | 8,073 | 7,856 | (7,875 | ) | 47,869 | ||||||||||||||
Corporate | 3,045 | — | — | 7,815 | 10,860 | |||||||||||||||
Depreciation and amortization | 17,162 | 3,477 | 240 | — | 20,879 | |||||||||||||||
Loss on disposition of assets | 52 | 1 | — | — | 53 | |||||||||||||||
Pre-opening | — | 25 | — | — | 25 | |||||||||||||||
Total operating costs and expenses | 199,540 | 65,238 | 8,096 | (1,274 | ) | 271,600 | ||||||||||||||
Income (loss) from operations | 43,927 | 7,754 | (6,598 | ) | — | 45,083 | ||||||||||||||
Other income (expense): | ||||||||||||||||||||
Accretion of discount to the relinquishment liability | (551 | ) | — | — | — | (551 | ) | |||||||||||||
Interest income | 20 | 1,113 | 1,688 | (1,219 | ) | 1,602 | ||||||||||||||
Interest expense, net of capitalized interest | (23,293 | ) | (10,888 | ) | (3,335 | ) | 1,219 | (36,297 | ) | |||||||||||
Loss on early extinguishment of debt | (192 | ) | — | — | — | (192 | ) | |||||||||||||
Loss on interests in subsidiaries | (10,402 | ) | (7,110 | ) | — | 17,512 | — | |||||||||||||
Other (income) expense, net | 117 | — | (291 | ) | — | (174 | ) | |||||||||||||
Total other expense | (34,301 | ) | (16,885 | ) | (1,938 | ) | 17,512 | (35,612 | ) | |||||||||||
Net income (loss) | 9,626 | (9,131 | ) | (8,536 | ) | 17,512 | 9,471 | |||||||||||||
Loss attributable to non-controlling interests | — | — | — | 155 | 155 | |||||||||||||||
Net income (loss) attributable to Mohegan Tribal Gaming Authority | $ | 9,626 | $ | (9,131 | ) | $ | (8,536 | ) | $ | 17,667 | $ | 9,626 | ||||||||
___________ | ||||||||||||||||||||
-1 | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||||||||||||||||||
-2 | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. | |||||||||||||||||||
For the Three Months Ended March 31, 2013 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor Subsidiaries | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
Net revenues | $ | 252,831 | $ | 72,497 | $ | 428 | $ | (61 | ) | $ | 325,695 | |||||||||
Operating costs and expenses: | ||||||||||||||||||||
Gaming and other operations | 140,736 | 52,207 | — | (1 | ) | 192,942 | ||||||||||||||
Advertising, general and administrative | 44,532 | 7,687 | 4,448 | (60 | ) | 56,607 | ||||||||||||||
Depreciation and amortization | 16,631 | 3,320 | — | — | 19,951 | |||||||||||||||
Severance | 33 | 124 | — | — | 157 | |||||||||||||||
Pre-opening | — | 72 | — | — | 72 | |||||||||||||||
Total operating costs and expenses | 201,932 | 63,410 | 4,448 | (61 | ) | 269,729 | ||||||||||||||
Income (loss) from operations | 50,899 | 9,087 | (4,020 | ) | — | 55,966 | ||||||||||||||
Accretion of discount to the relinquishment liability | (1,244 | ) | — | — | — | (1,244 | ) | |||||||||||||
Interest expense, net of capitalized interest | (29,489 | ) | (11,043 | ) | (2,505 | ) | 477 | (42,560 | ) | |||||||||||
Loss on early extinguishment of debt | (395 | ) | — | — | — | (395 | ) | |||||||||||||
Loss on interests in subsidiaries | (5,737 | ) | (1,843 | ) | — | 7,580 | — | |||||||||||||
Other income, net | 31 | 483 | 554 | (477 | ) | 591 | ||||||||||||||
Net income (loss) | 14,065 | (3,316 | ) | (5,971 | ) | 7,580 | 12,358 | |||||||||||||
Loss attributable to non-controlling interests | — | — | — | 1,707 | 1,707 | |||||||||||||||
Net income (loss) attributable to Mohegan Tribal Gaming Authority | $ | 14,065 | $ | (3,316 | ) | $ | (5,971 | ) | $ | 9,287 | $ | 14,065 | ||||||||
___________ | ||||||||||||||||||||
-1 | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||||||||||||||||||
-2 | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. | |||||||||||||||||||
For the Six Months Ended March 31, 2014 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | Subsidiaries and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
Revenues: | ||||||||||||||||||||
Gaming | $ | 419,004 | $ | 134,149 | $ | — | $ | — | $ | 553,153 | ||||||||||
Food and beverage | 31,369 | 13,963 | — | — | 45,332 | |||||||||||||||
Hotel | 21,015 | 1,588 | — | — | 22,603 | |||||||||||||||
Retail, entertainment and other | 50,947 | 4,125 | 2,256 | (1,805 | ) | 55,523 | ||||||||||||||
Gross revenues | 522,335 | 153,825 | 2,256 | (1,805 | ) | 676,611 | ||||||||||||||
Less-Promotional allowances | (37,227 | ) | (9,867 | ) | (9 | ) | (2 | ) | (47,105 | ) | ||||||||||
Net revenues | 485,108 | 143,958 | 2,247 | (1,807 | ) | 629,506 | ||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Gaming | 244,622 | 97,419 | — | — | 342,041 | |||||||||||||||
Food and beverage | 16,739 | 4,109 | — | — | 20,848 | |||||||||||||||
Hotel | 7,626 | 1,853 | — | (1,685 | ) | 7,794 | ||||||||||||||
Retail, entertainment and other | 22,188 | 1,942 | — | (2 | ) | 24,128 | ||||||||||||||
Advertising, general and administrative | 78,318 | 16,531 | 13,901 | (13,939 | ) | 94,811 | ||||||||||||||
Corporate | 6,473 | — | — | 13,819 | 20,292 | |||||||||||||||
Depreciation and amortization | 32,694 | 6,898 | 405 | — | 39,997 | |||||||||||||||
Loss on disposition of assets | 51 | 1 | — | — | 52 | |||||||||||||||
Pre-opening | — | 1,187 | — | — | 1,187 | |||||||||||||||
Total operating costs and expenses | 408,711 | 129,940 | 14,306 | (1,807 | ) | 551,150 | ||||||||||||||
Income (loss) from operations | 76,397 | 14,018 | (12,059 | ) | — | 78,356 | ||||||||||||||
Other income (expense): | ||||||||||||||||||||
Accretion of discount to the relinquishment liability | (1,102 | ) | — | — | — | (1,102 | ) | |||||||||||||
Interest income | 45 | 2,097 | 3,337 | (2,233 | ) | 3,246 | ||||||||||||||
Interest expense, net of capitalized interest | (49,289 | ) | (22,205 | ) | (6,005 | ) | 2,233 | (75,266 | ) | |||||||||||
Loss on early extinguishment of debt | (62,275 | ) | — | — | — | (62,275 | ) | |||||||||||||
Loss on interests in subsidiaries | (21,519 | ) | (12,417 | ) | — | 33,936 | — | |||||||||||||
Other income (expense), net | 115 | — | (993 | ) | — | (878 | ) | |||||||||||||
Total other expense | (134,025 | ) | (32,525 | ) | (3,661 | ) | 33,936 | (136,275 | ) | |||||||||||
Net income (loss) | (57,628 | ) | (18,507 | ) | (15,720 | ) | 33,936 | (57,919 | ) | |||||||||||
Loss attributable to non-controlling interests | — | — | — | 291 | 291 | |||||||||||||||
Net income (loss) attributable to Mohegan Tribal Gaming Authority | $ | (57,628 | ) | $ | (18,507 | ) | $ | (15,720 | ) | $ | 34,227 | $ | (57,628 | ) | ||||||
___________ | ||||||||||||||||||||
-1 | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||||||||||||||||||
-2 | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. | |||||||||||||||||||
For the Six Months Ended March 31, 2013 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor Subsidiaries | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
Net revenues | $ | 505,581 | $ | 144,453 | $ | 781 | $ | (365 | ) | $ | 650,450 | |||||||||
Operating costs and expenses: | ||||||||||||||||||||
Gaming and other operations | 288,349 | 104,959 | — | (245 | ) | 393,063 | ||||||||||||||
Advertising, general and administrative | 86,715 | 15,238 | 7,091 | (120 | ) | 108,924 | ||||||||||||||
Depreciation and amortization | 33,486 | 6,629 | — | — | 40,115 | |||||||||||||||
Loss on disposition of assets | 133 | — | — | — | 133 | |||||||||||||||
Severance | (146 | ) | 124 | — | — | (22 | ) | |||||||||||||
Pre-opening | — | 72 | — | — | 72 | |||||||||||||||
Total operating costs and expenses | 408,537 | 127,022 | 7,091 | (365 | ) | 542,285 | ||||||||||||||
Income (loss) from operations | 97,044 | 17,431 | (6,310 | ) | — | 108,165 | ||||||||||||||
Accretion of discount to the relinquishment liability | (2,487 | ) | — | — | — | (2,487 | ) | |||||||||||||
Interest expense, net of capitalized interest | (59,604 | ) | (21,907 | ) | (5,166 | ) | 843 | (85,834 | ) | |||||||||||
Loss on early extinguishment of debt | (403 | ) | — | — | — | (403 | ) | |||||||||||||
Loss on interests in subsidiaries | (11,487 | ) | (2,722 | ) | — | 14,209 | — | |||||||||||||
Other income, net | 102 | 853 | 991 | (843 | ) | 1,103 | ||||||||||||||
Net income (loss) | 23,165 | (6,345 | ) | (10,485 | ) | 14,209 | 20,544 | |||||||||||||
Loss attributable to non-controlling interests | — | — | — | 2,621 | 2,621 | |||||||||||||||
Net income (loss) attributable to Mohegan Tribal Gaming Authority | $ | 23,165 | $ | (6,345 | ) | $ | (10,485 | ) | $ | 16,830 | $ | 23,165 | ||||||||
___________ | ||||||||||||||||||||
-1 | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||||||||||||||||||
-2 | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. | |||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS | ' | |||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS | ||||||||||||||||||||
For the Six Months Ended March 31, 2014 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | Subsidiaries and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
Cash flows provided by (used in) operating activities: | ||||||||||||||||||||
Net loss | $ | (57,628 | ) | $ | (18,507 | ) | $ | (15,720 | ) | $ | 33,936 | $ | (57,919 | ) | ||||||
Adjustments to reconcile net loss to net cash flows provided by (used in) operating activities: | ||||||||||||||||||||
Depreciation and amortization | 32,694 | 6,898 | 405 | — | 39,997 | |||||||||||||||
Accretion of discount to the relinquishment liability | 1,102 | — | — | — | 1,102 | |||||||||||||||
Cash paid for accretion of discount to the relinquishment liability | (1,794 | ) | — | — | — | (1,794 | ) | |||||||||||||
Loss on early extinguishment of debt | 58,479 | — | — | — | 58,479 | |||||||||||||||
Payments of tender offer costs and discounts | (48,155 | ) | — | — | — | (48,155 | ) | |||||||||||||
Amortization of debt issuance costs and accretion of bond discounts | 4,142 | — | 159 | — | 4,301 | |||||||||||||||
Provision for losses on receivables | 237 | 119 | 1,266 | — | 1,622 | |||||||||||||||
Loss on disposition of assets | 51 | 1 | — | — | 52 | |||||||||||||||
(Gain) loss from unconsolidated affiliates | (129 | ) | — | 983 | — | 854 | ||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||
(Increase) decrease in receivables | (4,274 | ) | 626 | (563 | ) | 348 | (3,863 | ) | ||||||||||||
Increase in inventories | (1,017 | ) | (438 | ) | — | — | (1,455 | ) | ||||||||||||
Increase in other assets | (1,182 | ) | (374 | ) | (3,620 | ) | (30 | ) | (5,206 | ) | ||||||||||
Increase (decrease) in trade payables | (360 | ) | 637 | 10 | — | 287 | ||||||||||||||
Decrease in accrued interest | (11,149 | ) | — | (1,872 | ) | — | (13,021 | ) | ||||||||||||
Increase in other liabilities | 8,826 | 366 | 4,834 | (346 | ) | 13,680 | ||||||||||||||
Intercompany transactions | (617 | ) | 32,389 | 2,160 | (33,932 | ) | — | |||||||||||||
Net cash flows provided by (used in) operating activities | (20,774 | ) | 21,717 | (11,958 | ) | (24 | ) | (11,039 | ) | |||||||||||
Cash flows used in investing activities: | ||||||||||||||||||||
Purchases of property and equipment, net of change in construction payables | (9,600 | ) | (2,671 | ) | (10,074 | ) | — | (22,345 | ) | |||||||||||
Issuance of third-party loans and advances | — | — | (1,026 | ) | — | (1,026 | ) | |||||||||||||
Payments received on third-party loans | 569 | — | — | — | 569 | |||||||||||||||
(Increase) decrease in restricted cash, net | 46 | (11 | ) | 12,043 | — | 12,078 | ||||||||||||||
Proceeds from asset sales | 36 | — | — | — | 36 | |||||||||||||||
Payment of escrow deposit | — | — | (3,356 | ) | — | (3,356 | ) | |||||||||||||
Investments in unconsolidated affiliates | — | — | (29 | ) | — | (29 | ) | |||||||||||||
Intercompany transactions | 1,211 | (15,416 | ) | — | 14,205 | — | ||||||||||||||
Net cash flows used in investing activities | (7,738 | ) | (18,098 | ) | (2,442 | ) | 14,205 | (14,073 | ) | |||||||||||
Cash flows provided by (used in) financing activities: | ||||||||||||||||||||
Prior Bank Credit Facility repayments - Term | (393,000 | ) | — | — | — | (393,000 | ) | |||||||||||||
Prior Term Loan Facility repayments, net of discount | (222,103 | ) | — | — | — | (222,103 | ) | |||||||||||||
Senior Secured Credit Facility borrowings - Revolving | 130,000 | — | — | — | 130,000 | |||||||||||||||
Senior Secured Credit Facility repayments - Revolving | (91,000 | ) | — | — | — | (91,000 | ) | |||||||||||||
Senior Secured Credit Facility borrowings - Term Loan A, net of discount | 124,343 | — | — | — | 124,343 | |||||||||||||||
Senior Secured Credit Facility repayments - Term Loan A | (1,563 | ) | — | — | — | (1,563 | ) | |||||||||||||
Senior Secured Credit Facility borrowings - Term Loan B, net of discount | 720,952 | — | — | — | 720,952 | |||||||||||||||
Senior Secured Credit Facility repayments - Term Loan B | (1,825 | ) | — | — | — | (1,825 | ) | |||||||||||||
Line of Credit borrowings | 156,992 | — | — | — | 156,992 | |||||||||||||||
Line of Credit repayments | (150,453 | ) | — | — | — | (150,453 | ) | |||||||||||||
Repayments to Mohegan Tribe | — | — | (2,750 | ) | — | (2,750 | ) | |||||||||||||
Repayments of other long-term debt | (190,984 | ) | — | (26 | ) | — | (191,010 | ) | ||||||||||||
Principal portion of relinquishment liability payments | (23,457 | ) | — | — | — | (23,457 | ) | |||||||||||||
Distributions to Mohegan Tribe | (20,000 | ) | — | — | — | (20,000 | ) | |||||||||||||
Payments of financing fees | (12,629 | ) | — | — | — | (12,629 | ) | |||||||||||||
Payments on capital lease obligations | (1,128 | ) | (24 | ) | — | 24 | (1,128 | ) | ||||||||||||
Intercompany transactions | — | (3,044 | ) | 17,249 | (14,205 | ) | — | |||||||||||||
Net cash flows provided by (used in) financing activities | 24,145 | (3,068 | ) | 14,473 | (14,181 | ) | 21,369 | |||||||||||||
Net increase (decrease) in cash and cash equivalents | (4,367 | ) | 551 | 73 | — | (3,743 | ) | |||||||||||||
Cash and cash equivalents at beginning of period | 44,060 | 18,655 | 909 | — | 63,624 | |||||||||||||||
Cash and cash equivalents at end of period | $ | 39,693 | $ | 19,206 | $ | 982 | $ | — | $ | 59,881 | ||||||||||
___________ | ||||||||||||||||||||
-1 | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||||||||||||||||||
-2 | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. | |||||||||||||||||||
For the Six Months Ended March 31, 2013 | ||||||||||||||||||||
Authority | Total | Total Non-Guarantor Subsidiaries | Consolidating/ | Consolidated | ||||||||||||||||
Guarantor | and Entities (2) | Eliminating | ||||||||||||||||||
Subsidiaries (1) | Adjustments | |||||||||||||||||||
Net cash flows provided by (used in) operating activities | $ | 41,359 | $ | 24,740 | $ | (5,111 | ) | $ | — | $ | 60,988 | |||||||||
Cash flows provided by (used in) investing activities: | ||||||||||||||||||||
Purchases of property and equipment, net of change in construction payables | (10,703 | ) | (2,616 | ) | (8,956 | ) | — | (22,275 | ) | |||||||||||
Decrease in restricted cash, net | — | 63 | 10,619 | — | 10,682 | |||||||||||||||
Investments in unconsolidated affiliates | — | — | (4,932 | ) | — | (4,932 | ) | |||||||||||||
Other cash flows provided by (used in) investing activities | 31,728 | (9,011 | ) | (937 | ) | (22,500 | ) | (720 | ) | |||||||||||
Net cash flows provided by (used in) investing activities | 21,025 | (11,564 | ) | (4,206 | ) | (22,500 | ) | (17,245 | ) | |||||||||||
Cash flows provided by (used in) financing activities: | ||||||||||||||||||||
Prior Bank Credit Facility borrowings - Revolving | 3,000 | — | — | — | 3,000 | |||||||||||||||
Prior Bank Credit Facility repayments - Revolving | (3,000 | ) | — | — | — | (3,000 | ) | |||||||||||||
Prior Bank Credit Facility repayments - Term | (2,000 | ) | — | — | — | (2,000 | ) | |||||||||||||
Repayments to Mohegan Tribe | — | — | (4,974 | ) | — | (4,974 | ) | |||||||||||||
Repayments of other long-term debt | (15,775 | ) | — | (17 | ) | — | (15,792 | ) | ||||||||||||
Principal portion of relinquishment liability payments | (22,429 | ) | — | — | — | (22,429 | ) | |||||||||||||
Distributions to Mohegan Tribe | (20,000 | ) | — | — | — | (20,000 | ) | |||||||||||||
Payments of financing fees | (3,041 | ) | — | (200 | ) | — | (3,241 | ) | ||||||||||||
Other cash flows provided by (used in) financing activities | (26,555 | ) | (13,489 | ) | 15,243 | 22,500 | (2,301 | ) | ||||||||||||
Net cash flows provided by (used in) financing activities | (89,800 | ) | (13,489 | ) | 10,052 | 22,500 | (70,737 | ) | ||||||||||||
Net increase (decrease) in cash and cash equivalents | (27,416 | ) | (313 | ) | 735 | — | (26,994 | ) | ||||||||||||
Cash and cash equivalents at beginning of period | 91,836 | 21,757 | 491 | — | 114,084 | |||||||||||||||
Cash and cash equivalents at end of period | $ | 64,420 | $ | 21,444 | $ | 1,226 | $ | — | $ | 87,090 | ||||||||||
___________ | ||||||||||||||||||||
-1 | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||||||||||||||||||
-2 | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. |
ORGANIZATION_Details
ORGANIZATION (Details) | 6 Months Ended | 1 Months Ended | 6 Months Ended | |||||||||||||||||||
Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Oct. 31, 2012 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | |
Mohegan Tribe of Indians of Connecticut | Mohegan Tribe of Indians of Connecticut | Mohegan Tribal Gaming Authority | Mohegan Tribal Gaming Authority | Mohegan Basketball Club, LLC | Mohegan Commercial Ventures-PA, LLC | Downs Racing, L.P. | Mohegan Ventures-Northwest, LLC | Salishan-Mohegan, LLC | Mohegan Ventures Wisconsin, LLC | MTGA Gaming, LLC | Mohegan Gaming & Hospitality, LLC | Mohegan Resorts, LLC | Mohegan Resorts, LLC | Mohegan Gaming Advisors | Mohegan Gaming Advisors | Mohegan Gaming Advisors | Mohegan Gaming Advisors | Mohegan Gaming Advisors | MGA Holding MA, LLC | MGA Palmer Partners, LLC | MGA Holdings FL, LLC | |
acre | Salishan-Mohegan, LLC | acre | Downs Racing, L.P., Backside, L.P., Mill Creek Land, L.P. and Northeast Concessions, L.P. | WNBA, LLC | Downs Racing, L.P., Backside, L.P., Mill Creek Land, L.P. and Northeast Concessions, L.P. | acre | Salishan-Mohegan, LLC | Salishan-Mohegan Two, LLC | Wisconsin Tribal Gaming, LLC | Mohegan Gaming & Hospitality, LLC | Mohegan Resorts, LLC | Mohegan Resorts Mass, LLC | Mohegan Resorts New York, LLC and Mohegan Gaming New York, LLC | Mohegan New Jersey Entities | Resorts Casino Hotel in Atlantic City, New Jersey | Mohegan MA Entities | Mohegan PA Entities | MGA Holdings FL, LLC | MGA Palmer Partners, LLC | Mohegan Sun Massachusetts, LLC | MGA Miami, LLC | |
Entity Information [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Size of tribe reservation (in acres) | 544 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Size of gaming and entertainment complex (in acres) | ' | ' | 185 | ' | ' | ' | 400 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Membership or limited partnership interest percentage | ' | 9.85% | ' | 99.99% | 4.20% | ' | ' | 49.15% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 10.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
General partnership interest percentage | ' | ' | ' | ' | ' | 0.01% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
BASIS_OF_PRESENTATION_Revision
BASIS OF PRESENTATION - Revisions (Details) (USD $) | Mar. 31, 2014 | Sep. 30, 2013 |
In Thousands, unless otherwise specified | ||
Current portion of long-term debt | $52,424 | $25,219 |
Long-term debt, net of current portion | 1,685,005 | 1,628,173 |
Long-term Debt Classification | ' | ' |
Current portion of long-term debt | ' | 21,200 |
Long-term debt, net of current portion | ' | ($21,200) |
BASIS_OF_PRESENTATION_LongTerm
BASIS OF PRESENTATION - Long-Term Receivables (Details) (USD $) | 3 Months Ended | 6 Months Ended | ||||
Mar. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | |||
Notes, Loans and Financing Receivable, Gross, Noncurrent [Roll Forward] | ' | ' | ' | ' | ||
Balance, beginning of period | $62,622,000 | [1] | $61,312,000 | [1] | ' | ' |
Additions: Issuance of affiliate advances and tenant and other loans, including interest receivable | 2,106,000 | 4,220,000 | ' | ' | ||
Deductions: Payments received | -57,000 | -861,000 | ' | ' | ||
Balance, end of period | 64,671,000 | [1] | 64,671,000 | [1] | ' | ' |
Interest receivable | 32,000,000 | 32,000,000 | 30,400,000 | 29,100,000 | ||
Affiliates | ' | ' | ' | ' | ||
Notes, Loans and Financing Receivable, Gross, Noncurrent [Roll Forward] | ' | ' | ' | ' | ||
Balance, beginning of period | 59,896,000 | [1] | 57,782,000 | [1] | ' | ' |
Additions: Issuance of affiliate advances and tenant and other loans, including interest receivable | 2,106,000 | 4,220,000 | ' | ' | ||
Deductions: Payments received | 0 | 0 | ' | ' | ||
Balance, end of period | 62,002,000 | [1] | 62,002,000 | [1] | ' | ' |
Tenants and Others | ' | ' | ' | ' | ||
Notes, Loans and Financing Receivable, Gross, Noncurrent [Roll Forward] | ' | ' | ' | ' | ||
Balance, beginning of period | 2,726,000 | [1] | 3,530,000 | [1] | ' | ' |
Additions: Issuance of affiliate advances and tenant and other loans, including interest receivable | 0 | 0 | ' | ' | ||
Deductions: Payments received | -57,000 | -861,000 | ' | ' | ||
Balance, end of period | $2,669,000 | [1] | $2,669,000 | [1] | ' | ' |
[1] | Includes interest receivable of $32.0 million, $30.4 million and $29.1 million as of March 31, 2014, December 31, 2013 and September 30, 2013, respectively. The WTG receivables no longer accrue interest pursuant to a release and reimbursement agreement entered into in September 2010. |
BASIS_OF_PRESENTATION_Reserves
BASIS OF PRESENTATION - Reserves For Doubtful Collection of Long-term Receivables (Details) (Allowance for Notes Receivable, USD $) | 3 Months Ended | 6 Months Ended |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2014 |
Allowance for Notes, Loans and Financing Receivable, Noncurrent [Roll Forward] | ' | ' |
Balance, beginning of period | $24,881 | $24,250 |
Additions: Charges to bad debt expense | 632 | 1,266 |
Deductions: Adjustments | -1 | -4 |
Balance, end of period | 25,512 | 25,512 |
Affiliates | ' | ' |
Allowance for Notes, Loans and Financing Receivable, Noncurrent [Roll Forward] | ' | ' |
Balance, beginning of period | 24,823 | 24,189 |
Additions: Charges to bad debt expense | 632 | 1,266 |
Deductions: Adjustments | 0 | 0 |
Balance, end of period | 25,455 | 25,455 |
Tenants and Others | ' | ' |
Allowance for Notes, Loans and Financing Receivable, Noncurrent [Roll Forward] | ' | ' |
Balance, beginning of period | 58 | 61 |
Additions: Charges to bad debt expense | 0 | 0 |
Deductions: Adjustments | -1 | -4 |
Balance, end of period | $57 | $57 |
BASIS_OF_PRESENTATION_Fair_Val
BASIS OF PRESENTATION - Fair Value of Financial Instruments (Details) (USD $) | Mar. 31, 2014 | Mar. 31, 2014 | Aug. 31, 2004 | Mar. 31, 2014 | Feb. 28, 2005 | Mar. 31, 2014 | Aug. 31, 2013 | Mar. 31, 2012 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 |
In Thousands, unless otherwise specified | Senior Unsecured Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Fair Value, Inputs, Level 2 | Fair Value, Inputs, Level 2 | Fair Value, Inputs, Level 2 | Fair Value, Inputs, Level 2 | Fair Value, Inputs, Level 2 | Fair Value, Inputs, Level 2 | Fair Value, Inputs, Level 2 | Carrying Value | Carrying Value | Carrying Value | Carrying Value | Carrying Value | Carrying Value | Carrying Value |
2013 9 3/4% Senior Unsecured Notes | 2004 7 1/8% Senior Subordinated Notes | 2004 7 1/8% Senior Subordinated Notes | 2005 6 7/8% Senior Subordinated Notes | 2005 6 7/8% Senior Subordinated Notes | 2012 11 % Senior Subordinated Notes | 2012 11 % Senior Subordinated Notes | 2012 11 % Senior Subordinated Notes | Senior Secured Credit Facility | Senior Secured Credit Facility | Senior Secured Credit Facility | Senior Unsecured Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Fair Value, Inputs, Level 2 | Fair Value, Inputs, Level 2 | Fair Value, Inputs, Level 2 | Fair Value, Inputs, Level 2 | Fair Value, Inputs, Level 2 | Fair Value, Inputs, Level 2 | Fair Value, Inputs, Level 2 | |
Bank Credit Facility | Senior Secured Credit Facility - Term Loan A | Senior Secured Credit Facility - Term Loan B | 2013 9 3/4% Senior Unsecured Notes | 2004 7 1/8% Senior Subordinated Notes | 2005 6 7/8% Senior Subordinated Notes | 2012 11 % Senior Subordinated Notes | Senior Secured Credit Facility | Senior Secured Credit Facility | Senior Secured Credit Facility | Senior Unsecured Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | |||||||||
Bank Credit Facility | Senior Secured Credit Facility - Term Loan A | Senior Secured Credit Facility - Term Loan B | 2013 9 3/4% Senior Unsecured Notes | 2004 7 1/8% Senior Subordinated Notes | 2005 6 7/8% Senior Subordinated Notes | 2012 11 % Senior Subordinated Notes | ||||||||||||||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Credit facility value | ' | ' | ' | ' | ' | ' | ' | ' | $38,415 | $124,671 | ' | ' | ' | ' | ' | $39,000 | $122,837 | ' | ' | ' | ' | ' |
Note value | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $742,739 | $558,125 | $21,103 | $9,702 | $276,910 | ' | ' | $718,832 | $500,000 | $21,156 | $9,654 | $271,343 |
Note stated interest rate | 9.75% | 7.13% | 7.13% | 6.88% | 6.88% | 11.00% | 11.00% | 11.00% | ' | ' | ' | 9.75% | 7.13% | 6.88% | 11.00% | ' | ' | ' | ' | ' | ' | ' |
BASIS_OF_PRESENTATION_Severanc
BASIS OF PRESENTATION - Severance Costs and Expenses (Details) (2012 Restructuring Plan, USD $) | 1 Months Ended | 3 Months Ended | 6 Months Ended |
In Thousands, unless otherwise specified | Sep. 30, 2012 | Mar. 31, 2014 | Mar. 31, 2014 |
employee | Mohegan Sun | Mohegan Sun | |
Schedule of Accrued Severance Liability By Segment [Line Items] | ' | ' | ' |
Approximate workforce reductions (in positions) | 330 | ' | ' |
Restructuring Reserve [Roll Forward] | ' | ' | ' |
Balance, beginning of period | ' | $1,030 | $1,417 |
Cash payments | ' | -338 | -725 |
Balance, end of period | ' | $692 | $692 |
LONGTERM_DEBT_Schedule_and_Int
LONG-TERM DEBT - Schedule and Introduction (Details) (USD $) | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Oct. 31, 2009 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2012 | Aug. 31, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Aug. 31, 2004 | Mar. 31, 2014 | Sep. 30, 2013 | Feb. 28, 2005 | Mar. 31, 2014 | Sep. 30, 2013 | Aug. 31, 2013 | Mar. 31, 2012 | Mar. 31, 2014 | Sep. 30, 2013 | Sep. 30, 2009 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2012 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2013 | Mar. 31, 2014 | Sep. 30, 2013 |
In Thousands, unless otherwise specified | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Senior Secured Notes | Senior Secured Notes | Senior Secured Notes | Senior Secured Notes | Senior Secured Notes | Senior Secured Notes | Senior Secured Notes | Senior Unsecured Notes | Senior Unsecured Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Other | Other | ||
Prior Bank Credit Facility | Prior Bank Credit Facility | Prior Term Loan Facility, net of discount of $3,005 | Prior Term Loan Facility, net of discount of $3,005 | Senior Secured Credit Facility - Revolving, due June 2018 | Senior Secured Credit Facility - Revolving, due June 2018 | Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | Line of Credit | Line of Credit | Downs Lodging Credit Facility, due July 2016 | Downs Lodging Credit Facility, due July 2016 | 2009 11 1/2% Second Lien Senior Secured Notes, net of discount of $5 | 2009 11 1/2% Second Lien Senior Secured Notes, net of discount of $5 | 2009 11 1/2% Second Lien Senior Secured Notes, net of discount of $5 | 2012 11 1/2% Second Lien Senior Secured Notes, net of discount of $8,898 | 2012 11 1/2% Second Lien Senior Secured Notes, net of discount of $8,898 | 2012 11 1/2% Second Lien Senior Secured Notes, net of discount of $8,898 | 2013 9 3/4% Senior Unsecured Notes, due September 2021 | 2013 9 3/4% Senior Unsecured Notes, due September 2021 | 2013 9 3/4% Senior Unsecured Notes, due September 2021 | 2004 7 1/8% Senior Subordinated Notes, due August 2014 | 2004 7 1/8% Senior Subordinated Notes, due August 2014 | 2004 7 1/8% Senior Subordinated Notes, due August 2014 | 2005 6 7/8% Senior Subordinated Notes, due February 2015 | 2005 6 7/8% Senior Subordinated Notes, due February 2015 | 2005 6 7/8% Senior Subordinated Notes, due February 2015 | 2012 11 % Senior Subordinated Notes, due September 2018, net of discount of $3,847 and $4,168, respectively | 2012 11 % Senior Subordinated Notes, due September 2018, net of discount of $3,847 and $4,168, respectively | 2012 11 % Senior Subordinated Notes, due September 2018, net of discount of $3,847 and $4,168, respectively | 2012 11 % Senior Subordinated Notes, due September 2018, net of discount of $3,847 and $4,168, respectively | 2009 Mohegan Tribe Promissory Note, due September 2014 | 2009 Mohegan Tribe Promissory Note, due September 2014 | 2009 Mohegan Tribe Promissory Note, due September 2014 | 2012 Mohegan Tribe Minor's Trust Promissory Note, due March 2016 | 2012 Mohegan Tribe Minor's Trust Promissory Note, due March 2016 | 2012 Mohegan Tribe Minor's Trust Promissory Note, due March 2016 | 2013 Mohegan Tribe Promissory Note, due December 2018 | 2013 Mohegan Tribe Promissory Note, due December 2018 | 2013 Mohegan Tribe Promissory Note, due December 2018 | |||||
Debt Schedule [Abstract] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Long-term debt, excluding capital leases | $1,763,599 | $1,682,312 | $0 | $393,000 | $0 | $221,995 | $39,000 | $0 | $122,837 | $0 | $718,832 | $0 | $6,539 | $0 | $45,000 | $45,000 | $0 | $195 | ' | $0 | $190,902 | ' | ' | $500,000 | $500,000 | $21,156 | $21,156 | ' | $9,654 | $9,654 | ' | $271,343 | $271,022 | ' | ' | $1,750 | $3,500 | ' | $17,000 | $18,000 | ' | $7,420 | $7,420 | ' | $3,068 | $468 |
Less: current portion of long-term debt | -58,174 | -30,719 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Long-term debt, net of current portion | 1,705,425 | 1,651,593 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Unamortized discount | ' | ' | ' | ' | $0 | $3,005 | ' | ' | $600 | $0 | $9,343 | $0 | ' | ' | ' | ' | $0 | $5 | ' | $0 | $8,898 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $3,847 | $4,168 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Note stated interest rate | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 11.50% | ' | 11.50% | 11.50% | ' | 11.50% | 9.75% | 9.75% | ' | 7.13% | ' | 7.13% | 6.88% | ' | 6.88% | 11.00% | ' | 11.00% | 11.00% | ' | ' | 10.00% | ' | ' | 10.00% | ' | ' | 4.00% | ' | ' |
LONGTERM_DEBT_LONGTERM_DEBT_MA
LONG-TERM DEBT LONG-TERM DEBT - MATURITY SCHEDULE (Details) (USD $) | Mar. 31, 2014 |
In Thousands, unless otherwise specified | |
Debt Disclosure [Abstract] | ' |
Less than 1 year | $58,174 |
1-3 years | 95,862 |
3-5 years | 1,122,241 |
More than 5 years | 501,112 |
Total | $1,777,389 |
LONGTERM_DEBT_LONG_TERM_DEBT_D
LONG-TERM DEBT LONG TERM DEBT - DEBT REFINANCING (Details) (USD $) | 3 Months Ended | 6 Months Ended | 1 Months Ended | 6 Months Ended | ||
Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Nov. 30, 2013 | Mar. 31, 2014 | |
Prior Bank Credit Facilities and 2009 and 2012 Second Lien Senior Secured Notes | Prior Bank Credit Facilities and 2009 and 2012 Second Lien Senior Secured Notes | |||||
Debt Instrument [Line Items] | ' | ' | ' | ' | ' | ' |
Refinancing costs | ' | ' | ' | ' | $61,100,000 | ' |
Unamortized debt issuance expense and discount | ' | ' | ' | ' | 22,400,000 | ' |
Loss on extinguishment of debt | 192,000 | 395,000 | 62,275,000 | 403,000 | ' | 39,900,000 |
Debt issuance cost | ' | ' | ' | ' | 11,500,000 | ' |
Unamortized discount | ' | ' | ' | ' | ' | $9,700,000 |
LONGTERM_DEBT_Credit_Facilitie
LONG-TERM DEBT - Credit Facilities (Details) (USD $) | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2012 | Mar. 31, 2012 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2012 | Nov. 30, 2013 | Nov. 30, 2013 | Nov. 30, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Nov. 30, 2013 | Nov. 19, 2013 | Nov. 19, 2013 | Nov. 19, 2013 | Nov. 19, 2013 | Nov. 19, 2013 | Nov. 19, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Nov. 30, 2013 | Nov. 30, 2013 | Nov. 19, 2013 | Nov. 30, 2013 | Nov. 19, 2013 | Mar. 31, 2014 | Nov. 19, 2013 | Nov. 19, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Nov. 30, 2013 | Sep. 30, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Jul. 31, 2012 |
Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | Credit Facility | |||
Prior Bank Credit Facility | Prior Bank Credit Facility | Prior Bank Credit Facility | Prior Bank Credit Facility | Term Loan Credit Facility | Term Loan Credit Facility | Term Loan Credit Facility | Senior Secured Credit Facilities | Senior Secured Credit Facilities | Senior Secured Credit Facilities | Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | Senior Secured Credit Facility - Term Loan B, due June 2018, net of discount of $9,343 | Senior Secured Credit Facility - Revolving, due June 2018 | Senior Secured Credit Facility - Revolving, due June 2018 | Senior Secured Credit Facility - Revolving, due June 2018 | Senior Secured Credit Facility - Revolving, due June 2018 | Line of Credit | Line of Credit | Line of Credit | Downs Lodging Credit Facility | Downs Lodging Credit Facility | Downs Lodging Credit Facility | Downs Lodging Credit Facility | Downs Lodging Credit Facility | ||||
Letter of Credit | Senior Secured Notes | Senior Secured Credit Facility - Term Loan A, due June 2018, net of discount of $600 | Revolving Loans | Eurodollar Rate Term Loans | Senior Secured Notes | Senior Secured Notes | Senior Secured Notes | Senior Secured Notes | Senior Secured Notes | Senior Secured Notes | Senior Secured Notes | Eurodollar Rate Term Loans | Senior Secured Notes | Senior Secured Notes | Senior Secured Notes | Senior Secured Notes | Senior Secured Notes | Revolving Loans | Revolving Loans | Revolving Loans | Base Rate Revolving Loans | Eurodollar Rate Revolving Loans | Downs Lodging, LLC | Downs Lodging, LLC | Downs Lodging, LLC | |||||||||||||||||||||
London Interbank Offered Rate (LIBOR) | Minimum | Maximum | Federal Funds Effective Swap Rate | London Interbank Offered Rate (LIBOR) | London Interbank Offered Rate (LIBOR) | One-Month London Interbank Offered Rate (LIBOR) | London Interbank Offered Rate (LIBOR) | London Interbank Offered Rate (LIBOR) | Base Rate | Base Rate | Minimum | Maximum | ||||||||||||||||||||||||||||||||||
Minimum | Maximum | |||||||||||||||||||||||||||||||||||||||||||||
Debt Instrument [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Credit facility outstanding | ' | ' | ' | ' | ' | $400,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $6,500,000 | ' | ' | ' | ' | ' | ' | ' |
Borrowing capacity | ' | ' | ' | ' | ' | ' | 75,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 16,500,000 | ' | ' | ' | ' | ' | ' |
Accrued interest including commitment fees | ' | ' | 1,800,000 | ' | 61,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Loan face amount | ' | ' | ' | ' | ' | ' | ' | ' | ' | 225,000,000 | 955,000,000 | ' | 100,000,000 | ' | ' | ' | 125,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | 730,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 45,000,000 |
Accrued interest payable | 10,275,000 | 23,296,000 | ' | ' | ' | ' | ' | ' | 1,100,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 19,000 | ' | 0 | ' | ' | 375,000 | 0 | ' |
Debt instrument, amortization of principal, percentage, year one | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 5.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, amortization of principal, percentage, year two | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 7.50% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, amortization of principal, percentage, year three | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 10.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, amortization of principal, percentage, annual | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt outstanding | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 123,400,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | 728,200,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 39,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Letters of credit issued | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2,900,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Remaining borrowing capacity | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 51,600,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Basis spread on variable rate | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 4.25% | ' | ' | ' | 0.50% | ' | ' | 1.00% | ' | ' | 4.50% | ' | ' | 4.50% | ' | 3.50% | ' | ' | ' | ' | ' | 3.25% | 4.25% | ' | ' | ' | ' | ' | ' | ' | ' |
Variable rate, measurement period | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '1 month | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable rate basis, minimum | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1.00% | ' | 2.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable rate, leverage-based margin | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2.50% | 3.50% | ' | 3.50% | 4.50% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Long-term debt, excluding capital leases | $1,763,599,000 | $1,682,312,000 | ' | $0 | $393,000,000 | ' | ' | $0 | $221,995,000 | ' | ' | ' | ' | $122,837,000 | $0 | ' | ' | ' | ' | ' | ' | ' | ' | $718,832,000 | $0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | $39,000,000 | $0 | $10,000,000 | $29,000,000 | $6,539,000 | ' | $0 | $45,000,000 | $45,000,000 | ' | ' | ' |
Variable rate at period end | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.23% | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.25% | 0.15% | ' | ' | ' | ' | ' | ' | ' | ' |
Fee assessed on unused revolving credit | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.50% | 0.38% | 0.50% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Interest rate | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 13.00% |
Interest due monthly | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 10.00% |
Interest due at maturity | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.00% |
Exit fee | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.00% |
LONGTERM_DEBT_Senior_Secured_N
LONG-TERM DEBT - Senior Secured Notes (Details) (USD $) | 1 Months Ended | |||
Mar. 31, 2012 | Mar. 31, 2014 | Sep. 30, 2013 | Oct. 31, 2009 | |
Debt Instrument [Line Items] | ' | ' | ' | ' |
Accrued interest payable | ' | 10,275,000 | $23,296,000 | ' |
Senior Secured Notes | 2009 11 1/2% Second Lien Senior Secured Notes | ' | ' | ' | ' |
Debt Instrument [Line Items] | ' | ' | ' | ' |
Loan face amount | ' | ' | ' | 200,000,000 |
Note stated interest rate | ' | 11.50% | ' | 11.50% |
Debt extinguished | 199,800,000 | ' | ' | ' |
Debt outstanding before discount | 200,000 | ' | ' | ' |
Accrued interest payable | ' | ' | 10,000 | ' |
Senior Secured Notes | 2012 11 1/2% Second Lien Senior Secured Notes | ' | ' | ' | ' |
Debt Instrument [Line Items] | ' | ' | ' | ' |
Loan face amount | 199,800,000 | ' | ' | ' |
Note stated interest rate | 11.50% | 11.50% | ' | ' |
Accrued interest payable | ' | ' | $9,600,000 | ' |
Redeemable rate before cutoff | 19980000000.00% | ' | ' | ' |
LONGTERM_DEBT_Senior_Unsecured
LONG-TERM DEBT - Senior Unsecured Notes (Details) (USD $) | Mar. 31, 2014 | Sep. 30, 2013 | Aug. 31, 2013 | Mar. 31, 2012 |
Debt Instrument [Line Items] | ' | ' | ' | ' |
Accrued interest payable | $10,275,000 | $23,296,000 | ' | ' |
Senior Secured Notes | 2013 9 3/4% Senior Unsecured Notes, due September 2021 | ' | ' | ' | ' |
Debt Instrument [Line Items] | ' | ' | ' | ' |
Loan face amount | ' | ' | 500,000,000 | ' |
Note stated interest rate | ' | ' | 9.75% | ' |
Accrued interest payable | 4,100,000 | 6,200,000 | ' | ' |
Senior Secured Notes | Third Lien Senior Secured Notes, 2012, 10 Point 5 Percent [Member] | ' | ' | ' | ' |
Debt Instrument [Line Items] | ' | ' | ' | ' |
Note stated interest rate | ' | ' | 10.50% | ' |
Senior Subordinated Notes | 2012 11 % Senior Subordinated Notes | ' | ' | ' | ' |
Debt Instrument [Line Items] | ' | ' | ' | ' |
Loan face amount | ' | ' | ' | 344,200,000 |
Note stated interest rate | 11.00% | ' | 11.00% | 11.00% |
Debt Instrument, Repurchase Amount | ' | ' | 69,000,000 | ' |
Redeemable rate after cutoff | ' | ' | ' | 101.00% |
Redeemable rate upon certain conditions | ' | ' | ' | 100.00% |
Accrued interest payable | 1,300,000 | 1,300,000 | ' | ' |
Senior Unsecured Notes | 2013 9 3/4% Senior Unsecured Notes, due September 2021 | ' | ' | ' | ' |
Debt Instrument [Line Items] | ' | ' | ' | ' |
Note stated interest rate | 9.75% | ' | ' | ' |
Debt Instrument, Redeemable Rate | ' | ' | 100.00% | ' |
Redeemable rate after cutoff | ' | ' | 101.00% | ' |
Redeemable rate upon certain conditions | ' | ' | 100.00% | ' |
Senior Unsecured Notes | 2012 11 % Senior Subordinated Notes | ' | ' | ' | ' |
Debt Instrument [Line Items] | ' | ' | ' | ' |
Debt Instrument, Repurchase Amount | ' | ' | $69,000,000 | ' |
LONGTERM_DEBT_Senior_Subordina
LONG-TERM DEBT - Senior Subordinated Notes (Details) (USD $) | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2012 | Aug. 31, 2004 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2012 | Feb. 28, 2005 | Mar. 31, 2014 | Sep. 30, 2013 | Aug. 31, 2013 | Mar. 31, 2012 | Mar. 31, 2012 | Mar. 31, 2012 | Aug. 31, 2013 |
Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Subordinated Notes | Senior Unsecured Notes | |||
2004 7 1/8% Senior Subordinated Notes | 2004 7 1/8% Senior Subordinated Notes | 2004 7 1/8% Senior Subordinated Notes | 2004 7 1/8% Senior Subordinated Notes | 2005 6 7/8% Senior Subordinated Notes | 2005 6 7/8% Senior Subordinated Notes | 2005 6 7/8% Senior Subordinated Notes | 2005 6 7/8% Senior Subordinated Notes | 2012 11 % Senior Subordinated Notes | 2012 11 % Senior Subordinated Notes | 2012 11 % Senior Subordinated Notes | 2012 11 % Senior Subordinated Notes | 2012 11 % Senior Subordinated Notes | 2012 11 % Senior Subordinated Notes | 2012 11 % Senior Subordinated Notes | |||
2004 Senior Subordinated Notes | 2005 Senior Subordinated Notes | ||||||||||||||||
Debt Instrument [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Loan face amount | ' | ' | ' | ' | ' | $225,000,000 | ' | ' | ' | $150,000,000 | ' | ' | ' | $344,200,000 | ' | ' | ' |
Note stated interest rate | ' | ' | 7.13% | ' | ' | 7.13% | 6.88% | ' | ' | 6.88% | 11.00% | ' | 11.00% | 11.00% | ' | ' | ' |
Principal amount tendered and exchanged | ' | ' | ' | ' | 203,800,000 | ' | ' | ' | 140,300,000 | ' | ' | ' | ' | ' | 203,800,000 | 140,300,000 | ' |
Debt outstanding | ' | ' | 21,200,000 | ' | ' | ' | 9,654,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Accrued interest payable | 10,275,000 | 23,296,000 | 188,000 | 188,000 | ' | ' | 83,000 | 83,000 | ' | ' | 1,300,000 | 1,300,000 | ' | ' | ' | ' | ' |
Redeemable rate before cutoff | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 100.00% | ' | ' | ' |
Redeemable rate after cutoff | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 101.00% | ' | ' | ' |
Redeemable rate upon certain conditions | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 100.00% | ' | ' | ' |
Payment in Kind (PIK) interest rate | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2.00% | ' | ' | ' |
Debt Instrument, Repurchase Amount | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 69,000,000 | ' | ' | ' | 69,000,000 |
Notes Payable | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $275,200,000 | ' | ' | ' | ' | ' | ' |
LONGTERM_DEBT_Promissory_Notes
LONG-TERM DEBT - Promissory Notes (Details) (USD $) | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Sep. 30, 2009 | Sep. 30, 2009 | Sep. 30, 2009 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2012 | Mar. 31, 2012 | Mar. 31, 2012 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2013 |
Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | Promissory Notes | |||
Mohegan Tribe Promissory Note, 2009 | Mohegan Tribe Promissory Note, 2009 | Mohegan Tribe Promissory Note, 2009 | Mohegan Tribe Promissory Note, 2009 | Mohegan Tribe Promissory Note, 2009 | Mohegan Tribe Minor's Trust Promissory Note, 2012 | Mohegan Tribe Minor's Trust Promissory Note, 2012 | Mohegan Tribe Minor's Trust Promissory Note, 2012 | Mohegan Tribe Minor's Trust Promissory Note, 2012 | Mohegan Tribe Minor's Trust Promissory Note, 2012 | 2013 Mohegan Tribe Promissory Note | 2013 Mohegan Tribe Promissory Note | 2013 Mohegan Tribe Promissory Note | |||
Commencing December 31, 2012 through September 30, 2013 | Commencing December 31, 2013 | Commencing December 31, 2012 through September 30, 2014 | Commencing December 31, 2014 to Maturity | ||||||||||||
Debt Instrument [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Loan face amount | ' | ' | ' | ' | $10,000,000 | ' | ' | ' | ' | $20,000,000 | ' | ' | ' | ' | $7,400,000 |
Note stated interest rate | ' | ' | ' | ' | 10.00% | ' | ' | ' | ' | 10.00% | ' | ' | ' | ' | 4.00% |
Quarterly interest payment | ' | ' | ' | ' | 1,200,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Quarterly amortization of principal | ' | ' | ' | ' | ' | 1,625,000 | 875,000 | ' | ' | ' | 500,000 | 1,500,000 | ' | ' | ' |
Accrued interest payable | $10,275,000 | $23,296,000 | $2,400,000 | $4,700,000 | ' | ' | ' | $5,000 | $5,000 | ' | ' | ' | $1,000 | $1,000 | ' |
RELATED_PARTY_TRANSACTIONS_Det
RELATED PARTY TRANSACTIONS (Details) (USD $) | 3 Months Ended | 6 Months Ended | |||
Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Sep. 30, 2013 | |
Related Party Transaction [Line Items] | ' | ' | ' | ' | ' |
Distributions to Mohegan Tribe | ' | ' | $20,000,000 | $20,000,000 | ' |
Due to Mohegan Tribe | 7,088,000 | ' | 7,088,000 | ' | 6,308,000 |
Mohegan Tribe of Indians of Connecticut | ' | ' | ' | ' | ' |
Related Party Transaction [Line Items] | ' | ' | ' | ' | ' |
Distributions to Mohegan Tribe | 10,000,000 | 10,000,000 | 20,000,000 | 20,000,000 | ' |
Expenses for services provided to related party | 7,300,000 | 7,000,000 | 14,300,000 | 14,000,000 | ' |
Incurred interest expense associated with a related party debt | 569,000 | 728,000 | 1,200,000 | 1,500,000 | ' |
Due to Mohegan Tribe | 1,300,000 | ' | 1,300,000 | ' | 808,000 |
Mohegan Tribal Utility Authority | ' | ' | ' | ' | ' |
Related Party Transaction [Line Items] | ' | ' | ' | ' | ' |
Utilities purchased from related party | $6,300,000 | $4,900,000 | $10,800,000 | $9,000,000 | ' |
COMMITMENTS_AND_CONTINGENCIES_
COMMITMENTS AND CONTINGENCIES (Details) (USD $) | 0 Months Ended | 3 Months Ended | 6 Months Ended | 3 Months Ended | 6 Months Ended | 6 Months Ended | 3 Months Ended | 6 Months Ended | 3 Months Ended | 6 Months Ended | 0 Months Ended | 3 Months Ended | 6 Months Ended | 3 Months Ended | 6 Months Ended | ||||||||||||||||||
Jun. 30, 2012 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Sep. 30, 2013 | Jan. 02, 2012 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | |
Slot Win Contributions | Slot Win Contributions | Slot Win Contributions | Slot Win Contributions | Slot Win Contributions | Slot Win Contributions | Pennsylvania Slot Machine Tax | Pennsylvania Slot Machine Tax | Pennsylvania Slot Machine Tax | Pennsylvania Slot Machine Tax | Pennsylvania Slot Machine Tax | Pennsylvania Slot Machine Tax | Pennsylvania Table Game Tax | Pennsylvania Table Game Tax | Pennsylvania Table Game Tax | Pennsylvania Table Game Tax | Pennsylvania Table Game Tax | Pennsylvania Regulatory Fee | Pennsylvania Regulatory Fee | Pennsylvania Regulatory Fee | Pennsylvania Regulatory Fee | Pennsylvania Regulatory Fee | Pennsylvania Gaming Control Board Loans | Pennsylvania Gaming Control Board Loans | Pennsylvania Gaming Control Board Loans | Pennsylvania Gaming Control Board Loans | Pennsylvania Gaming Control Board Loans | Horsemen's Agreement | Horsemen's Agreement | Priority Distribution Agreement | Priority Distribution Agreement | Priority Distribution Agreement | Priority Distribution Agreement | |
Downs Racing, L.P. | Gaming_Facilities | ||||||||||||||||||||||||||||||||
Slot_Machines | |||||||||||||||||||||||||||||||||
Commitments and Contingencies [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Contribution frequency period | ' | ' | ' | '12 months | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Contribution determination criteria 1, percent of gross revenues from slot machines, lesser of | ' | ' | ' | 30.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Contribution determination criteria 2a, lesser of, percent of gross revenues from slot machines, greater of | ' | ' | ' | 25.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Contribution determination criteria 2b, lesser of, set cash contribution | ' | ' | ' | $80,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Contribution rate applied to excess free promotional play revenues in excess of limitation, if other than standard rate | ' | ' | ' | 25.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Limitation of excluded free promotional play as a percent of gross revenues from slot machines | 5.50% | ' | ' | 11.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Slot win contributions | ' | 34,700,000 | 37,800,000 | 71,000,000 | 74,900,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Slot win contributions outstanding | ' | 13,000,000 | ' | 13,000,000 | ' | 12,700,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of slot machines at Mohegan Sun at Pocono Downs permitted by license | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Permitted slot machine capacity (in slot machines) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 5,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Tax rate applied to percent of gross revenues from slot machines | ' | ' | ' | ' | ' | ' | ' | ' | 55.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Portion of taxed revenues subject to minimum annual local share assessment | ' | ' | ' | ' | ' | ' | ' | ' | 2.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Minimum annual local share assessment | ' | ' | ' | ' | ' | ' | ' | ' | 10,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Escrow deposit for tax payments | ' | ' | ' | ' | ' | ' | 1,500,000 | ' | 1,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Slot machine tax expense recognized | ' | ' | ' | ' | ' | ' | 30,600,000 | 31,000,000 | 60,400,000 | 61,200,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Slot machine tax expense, outstanding | ' | ' | ' | ' | ' | ' | 2,800,000 | ' | 2,800,000 | ' | 5,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Initial tax rate | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 12.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Additional local tax | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Table game tax expense recognized | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,500,000 | 1,400,000 | 3,000,000 | 2,900,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Table game tax expense outstanding | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 165,000 | ' | 165,000 | ' | 127,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Fee rate, percent of gross revenues from slot machines and table games | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1.50% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Regulatory fee recognized | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,200,000 | 1,300,000 | 2,300,000 | 2,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Regulatory fee outstanding | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 151,000 | ' | 151,000 | ' | 132,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Loans granted by PGCB | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 36,100,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Additional Loans granted by PGCB | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 63,800,000 | ' | ' | ' | ' | ' | ' | ' |
Number of authorized gaming facilities | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 14 | ' | ' | ' | ' | ' | ' | ' |
Number of authorized gaming facilities that have commenced operations | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 12 | ' | ' | ' | ' | ' | ' | ' |
PGCB loan repayment period | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '10 years | ' | ' | ' | ' | ' | ' | ' |
PGCB loan repayment expense | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 160,000 | 161,000 | 320,000 | 324,000 | ' | ' | ' | ' | ' | ' |
Purses earned by horsemen and other fees outstanding | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 6,500,000 | 7,800,000 | ' | ' | ' | ' |
Annual limit of priority distribution payments | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 14,000,000 | ' |
Priority distribution payments | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $4,900,000 | $4,900,000 | $9,700,000 | $9,600,000 |
RELINQUISHMENT_AGREEMENT_Detai
RELINQUISHMENT AGREEMENT (Details) (USD $) | 0 Months Ended | 3 Months Ended | 6 Months Ended | ||||||
Jul. 25, 2000 | Apr. 25, 2000 | Jan. 01, 2000 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Sep. 30, 2013 | Sep. 30, 1998 | |
RELINQUISHMENT AGREEMENT [Abstract] | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Term of relinquishment agreement | ' | ' | '15 years | ' | ' | ' | ' | ' | ' |
Period following the end of the first three-month period after the relinquishment date upon which senior relinquishment payments start | ' | '25 days | ' | ' | ' | ' | ' | ' | ' |
Period following the end of the first six-month period after the relinquishment date upon which junior relinquishment payments start | '25 days | ' | ' | ' | ' | ' | ' | ' | ' |
Relinquishment payment rate as a percent of revenues | ' | ' | ' | ' | ' | 2.50% | ' | ' | ' |
Relinquishment liability | ' | ' | ' | $50,200,000 | ' | $50,200,000 | ' | $74,400,000 | $549,100,000 |
Accretion of discount to the relinquishment liability | ' | ' | ' | 551,000 | 1,244,000 | 1,102,000 | 2,487,000 | ' | ' |
Relinquishment Payments [Abstract] | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Principal | ' | ' | ' | ' | ' | 23,457,000 | 22,429,000 | ' | ' |
Accretion of discount | ' | ' | ' | ' | ' | 1,794,000 | 3,306,000 | ' | ' |
Total relinquishment payments | ' | ' | ' | ' | ' | 25,300,000 | 25,700,000 | ' | ' |
Accrued relinquishment payments | ' | ' | ' | $11,900,000 | ' | $11,900,000 | ' | $13,300,000 | ' |
SEGMENT_REPORTING_Details
SEGMENT REPORTING (Details) (USD $) | 3 Months Ended | 6 Months Ended | |||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Sep. 30, 2013 |
segment | |||||
Segment Reporting [Abstract] | ' | ' | ' | ' | ' |
Number of reportable segments | ' | ' | 2 | ' | ' |
Segment Reporting Information [Line Items] | ' | ' | ' | ' | ' |
Net revenues | $316,683 | $325,695 | $629,506 | $650,450 | ' |
Income (loss) from operations | 45,083 | 55,966 | 78,356 | 108,165 | ' |
Accretion of discount to the relinquishment liability | -551 | -1,244 | -1,102 | -2,487 | ' |
Interest income | 1,602 | 1,431 | 3,246 | 2,888 | ' |
Interest expense, net of capitalized interest | -36,297 | -42,560 | -75,266 | -85,834 | ' |
Loss on early extinguishment of debt | -192 | -395 | -62,275 | -403 | ' |
Other expense, net | -174 | -840 | -878 | -1,785 | ' |
Net income (loss) | 9,471 | 12,358 | -57,919 | 20,544 | ' |
Loss attributable to non-controlling interests | 155 | 1,707 | 291 | 2,621 | ' |
Net income (loss) attributable to Mohegan Tribal Gaming Authority | 9,626 | 14,065 | -57,628 | 23,165 | ' |
Capital expenditures incurred | ' | ' | 19,161 | 24,602 | ' |
Total assets | 2,107,634 | ' | 2,107,634 | ' | 2,136,150 |
Mohegan Sun | ' | ' | ' | ' | ' |
Segment Reporting Information [Line Items] | ' | ' | ' | ' | ' |
Net revenues | 243,478 | 252,682 | 485,411 | 505,872 | ' |
Income (loss) from operations | 45,728 | 53,132 | 80,371 | 101,258 | ' |
Capital expenditures incurred | ' | ' | 8,218 | 8,566 | ' |
Total assets | 1,406,329 | ' | 1,406,329 | ' | 1,425,152 |
Mohegan Sun at Pocono Downs | ' | ' | ' | ' | ' |
Segment Reporting Information [Line Items] | ' | ' | ' | ' | ' |
Net revenues | 72,986 | 72,639 | 143,669 | 143,927 | ' |
Income (loss) from operations | 9,042 | 10,448 | 16,619 | 20,006 | ' |
Capital expenditures incurred | ' | ' | 1,994 | 2,546 | ' |
Total assets | 562,041 | ' | 562,041 | ' | 558,700 |
Corporate and other | ' | ' | ' | ' | ' |
Segment Reporting Information [Line Items] | ' | ' | ' | ' | ' |
Net revenues | 1,492 | 374 | 2,231 | 651 | ' |
Income (loss) from operations | -9,687 | -7,614 | -18,634 | -13,099 | ' |
Capital expenditures incurred | ' | ' | 8,949 | 13,490 | ' |
Total assets | 139,264 | ' | 139,264 | ' | 152,298 |
Intersegment Elimination | ' | ' | ' | ' | ' |
Segment Reporting Information [Line Items] | ' | ' | ' | ' | ' |
Net revenues | ($1,273) | $0 | ($1,805) | $0 | ' |
SUPPLEMENTAL_CONDENSED_CONSOLI2
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION - Introduction (Details) | Mar. 31, 2014 |
Pocono Downs Subsidiaries | ' |
Condensed Financial Statements, Captions [Line Items] | ' |
Ownership percentage | 100.00% |
Mohegan Basketball Club, LLC | ' |
Condensed Financial Statements, Captions [Line Items] | ' |
Ownership percentage | 100.00% |
Mohegan Golf, LLC | ' |
Condensed Financial Statements, Captions [Line Items] | ' |
Ownership percentage | 100.00% |
Mohegan Ventures-Northwest, LLC | ' |
Condensed Financial Statements, Captions [Line Items] | ' |
Ownership percentage | 100.00% |
Mohegan Ventures Wisconsin, LLC | ' |
Condensed Financial Statements, Captions [Line Items] | ' |
Ownership percentage | 100.00% |
Wisconsin Tribal Gaming, LLC | ' |
Condensed Financial Statements, Captions [Line Items] | ' |
Ownership percentage | 100.00% |
MTGA Gaming, LLC | ' |
Condensed Financial Statements, Captions [Line Items] | ' |
Ownership percentage | 100.00% |
SUPPLEMENTAL_CONDENSED_CONSOLI3
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION - BALANCE SHEETS (Details) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | ||||
Current assets: | ' | ' | ' | ' | ' | ' | ||||
Cash and cash equivalents | $59,881,000 | ' | $63,624,000 | $87,090,000 | ' | $114,084,000 | ||||
Restricted cash | 1,259,000 | ' | 13,757,000 | ' | ' | ' | ||||
Receivables, net | 29,645,000 | ' | 26,142,000 | ' | ' | ' | ||||
Inventories | 15,445,000 | ' | 13,990,000 | ' | ' | ' | ||||
Other current assets | 25,408,000 | ' | 20,518,000 | ' | ' | ' | ||||
Total current assets | 131,638,000 | ' | 138,031,000 | ' | ' | ' | ||||
Non-current assets: | ' | ' | ' | ' | ' | ' | ||||
Property and equipment, net | 1,455,500,000 | ' | 1,476,175,000 | ' | ' | ' | ||||
Goodwill | 39,459,000 | ' | 39,459,000 | ' | ' | ' | ||||
Other intangible assets, net | 405,313,000 | ' | 405,518,000 | ' | ' | ' | ||||
Other assets, net | 75,724,000 | ' | 76,967,000 | ' | ' | ' | ||||
Intercompany receivables | 0 | ' | 0 | ' | ' | ' | ||||
Investment in subsidiaries | 0 | ' | 0 | ' | ' | ' | ||||
Total assets | 2,107,634,000 | ' | 2,136,150,000 | ' | ' | ' | ||||
Current liabilities: | ' | ' | ' | ' | ' | ' | ||||
Current portion of long-term debt | 52,424,000 | ' | 25,219,000 | ' | ' | ' | ||||
Current portion of relinquishment liability | 50,216,000 | ' | 62,947,000 | ' | ' | ' | ||||
Due to Mohegan Tribe | 7,088,000 | ' | 6,308,000 | ' | ' | ' | ||||
Current portion of capital leases | 1,567,000 | ' | 2,302,000 | ' | ' | ' | ||||
Trade payables | 10,812,000 | ' | 10,531,000 | ' | ' | ' | ||||
Construction payables | 5,099,000 | ' | 11,011,000 | ' | ' | ' | ||||
Accrued interest payable | 10,275,000 | ' | 23,296,000 | ' | ' | ' | ||||
Other current liabilities | 134,863,000 | ' | 123,982,000 | ' | ' | ' | ||||
Total current liabilities | 272,344,000 | ' | 265,596,000 | ' | ' | ' | ||||
Non-current liabilities: | ' | ' | ' | ' | ' | ' | ||||
Long-term debt, net of current portion | 1,685,005,000 | ' | 1,628,173,000 | ' | ' | ' | ||||
Relinquishment liability, net of current portion | 0 | ' | 11,418,000 | ' | ' | ' | ||||
Due to Mohegan Tribe, net of current portion | 20,420,000 | ' | 23,420,000 | ' | ' | ' | ||||
Capital leases, net of current portion | 2,745,000 | ' | 3,138,000 | ' | ' | ' | ||||
Other long-term liabilities | 5,654,000 | ' | 5,020,000 | ' | ' | ' | ||||
Intercompany payables | 0 | ' | 0 | ' | ' | ' | ||||
Accumulated losses in excess of investment in subsidiaries | 0 | ' | 0 | ' | ' | ' | ||||
Total liabilities | 1,986,168,000 | ' | 1,936,765,000 | ' | ' | ' | ||||
Capital: | ' | ' | ' | ' | ' | ' | ||||
Retained earnings | 121,608,000 | ' | 199,236,000 | ' | ' | ' | ||||
Mohegan Tribal Gaming Authority capital | 121,608,000 | ' | 199,236,000 | ' | ' | ' | ||||
Non-controlling interests | -142,000 | ' | 149,000 | ' | ' | ' | ||||
Total capital | 121,466,000 | 121,995,000 | 199,385,000 | 202,387,000 | 207,449,000 | 209,263,000 | ||||
Total liabilities and capital | 2,107,634,000 | ' | 2,136,150,000 | ' | ' | ' | ||||
Authority | ' | ' | ' | ' | ' | ' | ||||
Current assets: | ' | ' | ' | ' | ' | ' | ||||
Cash and cash equivalents | 39,693,000 | ' | 44,060,000 | 64,420,000 | ' | 91,836,000 | ||||
Restricted cash | 43,000 | ' | 0 | ' | ' | ' | ||||
Receivables, net | 27,219,000 | ' | 23,186,000 | ' | ' | ' | ||||
Inventories | 13,945,000 | ' | 12,928,000 | ' | ' | ' | ||||
Other current assets | 18,837,000 | ' | 18,125,000 | ' | ' | ' | ||||
Total current assets | 99,737,000 | ' | 98,299,000 | ' | ' | ' | ||||
Non-current assets: | ' | ' | ' | ' | ' | ' | ||||
Property and equipment, net | 1,168,964,000 | ' | 1,193,676,000 | ' | ' | ' | ||||
Goodwill | 0 | ' | 0 | ' | ' | ' | ||||
Other intangible assets, net | 120,451,000 | ' | 120,508,000 | ' | ' | ' | ||||
Other assets, net | 32,083,000 | ' | 35,159,000 | ' | ' | ' | ||||
Intercompany receivables | 256,799,000 | ' | 238,545,000 | ' | ' | ' | ||||
Investment in subsidiaries | 313,679,000 | ' | 332,737,000 | ' | ' | ' | ||||
Total assets | 1,991,713,000 | ' | 2,018,924,000 | ' | ' | ' | ||||
Current liabilities: | ' | ' | ' | ' | ' | ' | ||||
Current portion of long-term debt | 51,982,000 | ' | 25,156,000 | ' | ' | ' | ||||
Current portion of relinquishment liability | 50,216,000 | ' | 62,947,000 | ' | ' | ' | ||||
Due to Mohegan Tribe | 1,338,000 | ' | 808,000 | ' | ' | ' | ||||
Current portion of capital leases | 1,567,000 | ' | 2,302,000 | ' | ' | ' | ||||
Trade payables | 8,541,000 | ' | 8,901,000 | ' | ' | ' | ||||
Construction payables | 2,436,000 | ' | 6,790,000 | ' | ' | ' | ||||
Accrued interest payable | 7,467,000 | ' | 18,616,000 | ' | ' | ' | ||||
Other current liabilities | 100,781,000 | ' | 93,377,000 | ' | ' | ' | ||||
Total current liabilities | 224,328,000 | ' | 218,897,000 | ' | ' | ' | ||||
Non-current liabilities: | ' | ' | ' | ' | ' | ' | ||||
Long-term debt, net of current portion | 1,640,005,000 | ' | 1,582,768,000 | ' | ' | ' | ||||
Relinquishment liability, net of current portion | 0 | ' | 11,418,000 | ' | ' | ' | ||||
Due to Mohegan Tribe, net of current portion | 0 | ' | 0 | ' | ' | ' | ||||
Capital leases, net of current portion | 2,745,000 | ' | 3,138,000 | ' | ' | ' | ||||
Other long-term liabilities | 2,711,000 | ' | 2,941,000 | ' | ' | ' | ||||
Intercompany payables | 0 | ' | 0 | ' | ' | ' | ||||
Accumulated losses in excess of investment in subsidiaries | 0 | ' | 0 | ' | ' | ' | ||||
Total liabilities | 1,869,789,000 | ' | 1,819,162,000 | ' | ' | ' | ||||
Capital: | ' | ' | ' | ' | ' | ' | ||||
Retained earnings | 121,924,000 | ' | 199,762,000 | ' | ' | ' | ||||
Mohegan Tribal Gaming Authority capital | 121,924,000 | ' | 199,762,000 | ' | ' | ' | ||||
Non-controlling interests | 0 | ' | 0 | ' | ' | ' | ||||
Total capital | 121,924,000 | ' | 199,762,000 | ' | ' | ' | ||||
Total liabilities and capital | 1,991,713,000 | ' | 2,018,924,000 | ' | ' | ' | ||||
Total Guarantor Subsidiaries | ' | ' | ' | ' | ' | ' | ||||
Current assets: | ' | ' | ' | ' | ' | ' | ||||
Cash and cash equivalents | 19,206,000 | [1] | ' | 18,655,000 | [1] | 21,444,000 | [1] | ' | 21,757,000 | [1] |
Restricted cash | 1,216,000 | [1] | ' | 1,714,000 | [1] | ' | ' | ' | ||
Receivables, net | 1,972,000 | [1] | ' | 2,717,000 | [1] | ' | ' | ' | ||
Inventories | 1,500,000 | [1] | ' | 1,062,000 | [1] | ' | ' | ' | ||
Other current assets | 1,545,000 | [1] | ' | 1,197,000 | [1] | ' | ' | ' | ||
Total current assets | 25,439,000 | [1] | ' | 25,345,000 | [1] | ' | ' | ' | ||
Non-current assets: | ' | ' | ' | ' | ' | ' | ||||
Property and equipment, net | 227,418,000 | [1] | ' | 225,263,000 | [1] | ' | ' | ' | ||
Goodwill | 39,459,000 | [1] | ' | 39,459,000 | [1] | ' | ' | ' | ||
Other intangible assets, net | 284,862,000 | [1] | ' | 285,010,000 | [1] | ' | ' | ' | ||
Other assets, net | 3,911,000 | [1] | ' | 3,891,000 | [1] | ' | ' | ' | ||
Intercompany receivables | 54,635,000 | [1] | ' | 37,149,000 | [1] | ' | ' | ' | ||
Investment in subsidiaries | 0 | [1] | ' | 0 | [1] | ' | ' | ' | ||
Total assets | 635,724,000 | [1] | ' | 616,117,000 | [1] | ' | ' | ' | ||
Current liabilities: | ' | ' | ' | ' | ' | ' | ||||
Current portion of long-term debt | 0 | [1] | ' | 0 | [1] | ' | ' | ' | ||
Current portion of relinquishment liability | 0 | [1] | ' | 0 | [1] | ' | ' | ' | ||
Due to Mohegan Tribe | 0 | [1] | ' | 0 | [1] | ' | ' | ' | ||
Current portion of capital leases | 76,000 | [1] | ' | 0 | [1] | ' | ' | ' | ||
Trade payables | 2,250,000 | [1] | ' | 1,613,000 | [1] | ' | ' | ' | ||
Construction payables | 125,000 | [1] | ' | 558,000 | [1] | ' | ' | ' | ||
Accrued interest payable | 0 | [1] | ' | 0 | [1] | ' | ' | ' | ||
Other current liabilities | 29,437,000 | [1] | ' | 29,580,000 | [1] | ' | ' | ' | ||
Total current liabilities | 31,888,000 | [1] | ' | 31,751,000 | [1] | ' | ' | ' | ||
Non-current liabilities: | ' | ' | ' | ' | ' | ' | ||||
Long-term debt, net of current portion | 0 | [1] | ' | 0 | [1] | ' | ' | ' | ||
Relinquishment liability, net of current portion | 0 | [1] | ' | 0 | [1] | ' | ' | ' | ||
Due to Mohegan Tribe, net of current portion | 0 | [1] | ' | 0 | [1] | ' | ' | ' | ||
Capital leases, net of current portion | 6,562,000 | [1] | ' | 0 | [1] | ' | ' | ' | ||
Other long-term liabilities | 0 | [1] | ' | 0 | [1] | ' | ' | ' | ||
Intercompany payables | 256,459,000 | [1] | ' | 236,772,000 | [1] | ' | ' | ' | ||
Accumulated losses in excess of investment in subsidiaries | 19,249,000 | [1] | ' | 6,832,000 | [1] | ' | ' | ' | ||
Total liabilities | 314,158,000 | [1] | ' | 275,355,000 | [1] | ' | ' | ' | ||
Capital: | ' | ' | ' | ' | ' | ' | ||||
Retained earnings | 321,566,000 | [1] | ' | 340,762,000 | [1] | ' | ' | ' | ||
Mohegan Tribal Gaming Authority capital | 321,566,000 | [1] | ' | 340,762,000 | [1] | ' | ' | ' | ||
Non-controlling interests | 0 | [1] | ' | 0 | [1] | ' | ' | ' | ||
Total capital | 321,566,000 | [1] | ' | 340,762,000 | [1] | ' | ' | ' | ||
Total liabilities and capital | 635,724,000 | [1] | ' | 616,117,000 | [1] | ' | ' | ' | ||
Total Non-Guarantor Subsidiaries and Entities | ' | ' | ' | ' | ' | ' | ||||
Current assets: | ' | ' | ' | ' | ' | ' | ||||
Cash and cash equivalents | 982,000 | [2] | ' | 909,000 | [2] | 1,226,000 | [2] | ' | 491,000 | [2] |
Restricted cash | 0 | [2] | ' | 12,043,000 | [2] | ' | ' | ' | ||
Receivables, net | 876,000 | [2] | ' | 239,000 | [2] | ' | ' | ' | ||
Inventories | 0 | [2] | ' | 0 | [2] | ' | ' | ' | ||
Other current assets | 5,026,000 | [2] | ' | 1,196,000 | [2] | ' | ' | ' | ||
Total current assets | 6,884,000 | [2] | ' | 14,387,000 | [2] | ' | ' | ' | ||
Non-current assets: | ' | ' | ' | ' | ' | ' | ||||
Property and equipment, net | 59,118,000 | [2] | ' | 57,236,000 | [2] | ' | ' | ' | ||
Goodwill | 0 | [2] | ' | 0 | [2] | ' | ' | ' | ||
Other intangible assets, net | 0 | [2] | ' | 0 | [2] | ' | ' | ' | ||
Other assets, net | 46,498,000 | [2] | ' | 38,127,000 | [2] | ' | ' | ' | ||
Intercompany receivables | 1,726,000 | [2] | ' | 0 | [2] | ' | ' | ' | ||
Investment in subsidiaries | 0 | [2] | ' | 0 | [2] | ' | ' | ' | ||
Total assets | 114,226,000 | [2] | ' | 109,750,000 | [2] | ' | ' | ' | ||
Current liabilities: | ' | ' | ' | ' | ' | ' | ||||
Current portion of long-term debt | 442,000 | [2] | ' | 63,000 | [2] | ' | ' | ' | ||
Current portion of relinquishment liability | 0 | [2] | ' | 0 | [2] | ' | ' | ' | ||
Due to Mohegan Tribe | 5,750,000 | [2] | ' | 5,500,000 | [2] | ' | ' | ' | ||
Current portion of capital leases | 0 | [2] | ' | 0 | [2] | ' | ' | ' | ||
Trade payables | 21,000 | [2] | ' | 17,000 | [2] | ' | ' | ' | ||
Construction payables | 2,538,000 | [2] | ' | 3,663,000 | [2] | ' | ' | ' | ||
Accrued interest payable | 2,808,000 | [2] | ' | 4,680,000 | [2] | ' | ' | ' | ||
Other current liabilities | 4,991,000 | [2] | ' | 1,025,000 | [2] | ' | ' | ' | ||
Total current liabilities | 16,550,000 | [2] | ' | 14,948,000 | [2] | ' | ' | ' | ||
Non-current liabilities: | ' | ' | ' | ' | ' | ' | ||||
Long-term debt, net of current portion | 45,000,000 | [2] | ' | 45,405,000 | [2] | ' | ' | ' | ||
Relinquishment liability, net of current portion | 0 | [2] | ' | 0 | [2] | ' | ' | ' | ||
Due to Mohegan Tribe, net of current portion | 20,420,000 | [2] | ' | 23,420,000 | [2] | ' | ' | ' | ||
Capital leases, net of current portion | 0 | [2] | ' | 0 | [2] | ' | ' | ' | ||
Other long-term liabilities | 2,943,000 | [2] | ' | 2,079,000 | [2] | ' | ' | ' | ||
Intercompany payables | 56,701,000 | [2] | ' | 38,922,000 | [2] | ' | ' | ' | ||
Accumulated losses in excess of investment in subsidiaries | 0 | [2] | ' | 0 | [2] | ' | ' | ' | ||
Total liabilities | 141,614,000 | [2] | ' | 124,774,000 | [2] | ' | ' | ' | ||
Capital: | ' | ' | ' | ' | ' | ' | ||||
Retained earnings | -27,388,000 | [2] | ' | -15,024,000 | [2] | ' | ' | ' | ||
Mohegan Tribal Gaming Authority capital | -27,388,000 | [2] | ' | -15,024,000 | [2] | ' | ' | ' | ||
Non-controlling interests | 0 | [2] | ' | 0 | [2] | ' | ' | ' | ||
Total capital | -27,388,000 | [2] | ' | -15,024,000 | [2] | ' | ' | ' | ||
Total liabilities and capital | 114,226,000 | [2] | ' | 109,750,000 | [2] | ' | ' | ' | ||
Consolidating/Eliminating Adjustments | ' | ' | ' | ' | ' | ' | ||||
Current assets: | ' | ' | ' | ' | ' | ' | ||||
Cash and cash equivalents | 0 | ' | 0 | 0 | ' | 0 | ||||
Restricted cash | 0 | ' | 0 | ' | ' | ' | ||||
Receivables, net | -422,000 | ' | 0 | ' | ' | ' | ||||
Inventories | 0 | ' | 0 | ' | ' | ' | ||||
Other current assets | 0 | ' | 0 | ' | ' | ' | ||||
Total current assets | -422,000 | ' | 0 | ' | ' | ' | ||||
Non-current assets: | ' | ' | ' | ' | ' | ' | ||||
Property and equipment, net | 0 | ' | 0 | ' | ' | ' | ||||
Goodwill | 0 | ' | 0 | ' | ' | ' | ||||
Other intangible assets, net | 0 | ' | 0 | ' | ' | ' | ||||
Other assets, net | -6,768,000 | ' | -210,000 | ' | ' | ' | ||||
Intercompany receivables | -313,160,000 | ' | -275,694,000 | ' | ' | ' | ||||
Investment in subsidiaries | -313,679,000 | ' | -332,737,000 | ' | ' | ' | ||||
Total assets | -634,029,000 | ' | -608,641,000 | ' | ' | ' | ||||
Current liabilities: | ' | ' | ' | ' | ' | ' | ||||
Current portion of long-term debt | 0 | ' | 0 | ' | ' | ' | ||||
Current portion of relinquishment liability | 0 | ' | 0 | ' | ' | ' | ||||
Due to Mohegan Tribe | 0 | ' | 0 | ' | ' | ' | ||||
Current portion of capital leases | -76,000 | ' | 0 | ' | ' | ' | ||||
Trade payables | 0 | ' | 0 | ' | ' | ' | ||||
Construction payables | 0 | ' | 0 | ' | ' | ' | ||||
Accrued interest payable | 0 | ' | 0 | ' | ' | ' | ||||
Other current liabilities | -346,000 | ' | 0 | ' | ' | ' | ||||
Total current liabilities | -422,000 | ' | 0 | ' | ' | ' | ||||
Non-current liabilities: | ' | ' | ' | ' | ' | ' | ||||
Long-term debt, net of current portion | 0 | ' | 0 | ' | ' | ' | ||||
Relinquishment liability, net of current portion | 0 | ' | 0 | ' | ' | ' | ||||
Due to Mohegan Tribe, net of current portion | 0 | ' | 0 | ' | ' | ' | ||||
Capital leases, net of current portion | -6,562,000 | ' | 0 | ' | ' | ' | ||||
Other long-term liabilities | 0 | ' | 0 | ' | ' | ' | ||||
Intercompany payables | -313,160,000 | ' | -275,694,000 | ' | ' | ' | ||||
Accumulated losses in excess of investment in subsidiaries | -19,249,000 | ' | -6,832,000 | ' | ' | ' | ||||
Total liabilities | -339,393,000 | ' | -282,526,000 | ' | ' | ' | ||||
Capital: | ' | ' | ' | ' | ' | ' | ||||
Retained earnings | -294,494,000 | ' | -326,264,000 | ' | ' | ' | ||||
Mohegan Tribal Gaming Authority capital | -294,494,000 | ' | -326,264,000 | ' | ' | ' | ||||
Non-controlling interests | -142,000 | ' | 149,000 | ' | ' | ' | ||||
Total capital | -294,636,000 | ' | -326,115,000 | ' | ' | ' | ||||
Total liabilities and capital | ($634,029,000) | ' | ($608,641,000) | ' | ' | ' | ||||
[1] | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||||||||
[2] | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. |
SUPPLEMENTAL_CONDENSED_CONSOLI4
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION - STATEMENTS OF INCOME (Details) (USD $) | 3 Months Ended | 6 Months Ended | ||||||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | ||||
Revenues: | ' | ' | ' | ' | ||||
Gaming | $278,400 | $291,411 | $553,153 | $581,020 | ||||
Food and beverage | 22,613 | 20,015 | 45,332 | 41,004 | ||||
Hotel | 11,911 | 10,101 | 22,603 | 20,045 | ||||
Retail, entertainment and other | 26,018 | 25,111 | 55,523 | 52,175 | ||||
Gross revenues | 338,942 | 346,638 | 676,611 | 694,244 | ||||
Less-Promotional allowances | -22,259 | -20,943 | -47,105 | -43,794 | ||||
Net revenues | 316,683 | 325,695 | 629,506 | 650,450 | ||||
Operating costs and expenses: | ' | ' | ' | ' | ||||
Gaming | 165,739 | 170,086 | 342,041 | 345,872 | ||||
Gaming and other operations | ' | 192,942 | ' | 393,063 | ||||
Food and beverage | 10,749 | 10,168 | 20,848 | 20,804 | ||||
Hotel | 4,074 | 3,538 | 7,794 | 6,931 | ||||
Retail, entertainment and other | 11,352 | 9,150 | 24,128 | 19,456 | ||||
Advertising, general and administrative | 47,869 | 56,607 | 94,811 | 108,924 | ||||
Corporate | 10,860 | 7,958 | 20,292 | 13,691 | ||||
Depreciation and amortization | 20,879 | 19,951 | 39,997 | 40,115 | ||||
Loss on disposition of assets | 53 | 0 | 52 | 133 | ||||
Severance | 0 | 157 | 0 | -22 | ||||
Pre-opening | 25 | 72 | 1,187 | 72 | ||||
Total operating costs and expenses | 271,600 | 269,729 | 551,150 | 542,285 | ||||
Income from operations | 45,083 | 55,966 | 78,356 | 108,165 | ||||
Other income (expense): | ' | ' | ' | ' | ||||
Accretion of discount to the relinquishment liability | -551 | -1,244 | -1,102 | -2,487 | ||||
Interest income | 1,602 | 1,431 | 3,246 | 2,888 | ||||
Interest expense, net of capitalized interest | -36,297 | -42,560 | -75,266 | -85,834 | ||||
Loss on early extinguishment of debt | -192 | -395 | -62,275 | -403 | ||||
Loss on interests in subsidiaries | 0 | 0 | 0 | 0 | ||||
Other (income) expense, net | -174 | -840 | -878 | -1,785 | ||||
Other income, net | ' | 591 | ' | 1,103 | ||||
Total other expense | -35,612 | -43,608 | -136,275 | -87,621 | ||||
Net income (loss) | 9,471 | 12,358 | -57,919 | 20,544 | ||||
Loss attributable to non-controlling interests | 155 | 1,707 | 291 | 2,621 | ||||
Net income (loss) attributable to Mohegan Tribal Gaming Authority | 9,626 | 14,065 | -57,628 | 23,165 | ||||
Authority | ' | ' | ' | ' | ||||
Revenues: | ' | ' | ' | ' | ||||
Gaming | 210,530 | ' | 419,004 | ' | ||||
Food and beverage | 15,445 | ' | 31,369 | ' | ||||
Hotel | 10,764 | ' | 21,015 | ' | ||||
Retail, entertainment and other | 23,688 | ' | 50,947 | ' | ||||
Gross revenues | 260,427 | ' | 522,335 | ' | ||||
Less-Promotional allowances | -16,960 | ' | -37,227 | ' | ||||
Net revenues | 243,467 | 252,831 | 485,108 | 505,581 | ||||
Operating costs and expenses: | ' | ' | ' | ' | ||||
Gaming | 116,506 | ' | 244,622 | ' | ||||
Gaming and other operations | ' | 140,736 | ' | 288,349 | ||||
Food and beverage | 8,735 | ' | 16,739 | ' | ||||
Hotel | 3,969 | ' | 7,626 | ' | ||||
Retail, entertainment and other | 10,256 | ' | 22,188 | ' | ||||
Advertising, general and administrative | 39,815 | 44,532 | 78,318 | 86,715 | ||||
Corporate | 3,045 | ' | 6,473 | ' | ||||
Depreciation and amortization | 17,162 | 16,631 | 32,694 | 33,486 | ||||
Loss on disposition of assets | 52 | ' | 51 | 133 | ||||
Severance | ' | 33 | ' | -146 | ||||
Pre-opening | 0 | 0 | 0 | 0 | ||||
Total operating costs and expenses | 199,540 | 201,932 | 408,711 | 408,537 | ||||
Income from operations | 43,927 | 50,899 | 76,397 | 97,044 | ||||
Other income (expense): | ' | ' | ' | ' | ||||
Accretion of discount to the relinquishment liability | -551 | -1,244 | -1,102 | -2,487 | ||||
Interest income | 20 | ' | 45 | ' | ||||
Interest expense, net of capitalized interest | -23,293 | -29,489 | -49,289 | -59,604 | ||||
Loss on early extinguishment of debt | -192 | -395 | -62,275 | -403 | ||||
Loss on interests in subsidiaries | -10,402 | -5,737 | -21,519 | -11,487 | ||||
Other (income) expense, net | 117 | ' | 115 | ' | ||||
Other income, net | ' | 31 | ' | 102 | ||||
Total other expense | -34,301 | ' | -134,025 | ' | ||||
Net income (loss) | 9,626 | 14,065 | -57,628 | 23,165 | ||||
Loss attributable to non-controlling interests | 0 | 0 | 0 | 0 | ||||
Net income (loss) attributable to Mohegan Tribal Gaming Authority | 9,626 | 14,065 | -57,628 | 23,165 | ||||
Total Guarantor Subsidiaries | ' | ' | ' | ' | ||||
Revenues: | ' | ' | ' | ' | ||||
Gaming | 67,870 | [1] | ' | 134,149 | [2] | ' | ||
Food and beverage | 7,168 | [1] | ' | 13,963 | [2] | ' | ||
Hotel | 1,147 | [1] | ' | 1,588 | [2] | ' | ||
Retail, entertainment and other | 2,099 | [1] | ' | 4,125 | [2] | ' | ||
Gross revenues | 78,284 | [1] | ' | 153,825 | [2] | ' | ||
Less-Promotional allowances | -5,292 | [1] | ' | -9,867 | [2] | ' | ||
Net revenues | 72,992 | [1] | 72,497 | [1] | 143,958 | [2] | 144,453 | [1] |
Operating costs and expenses: | ' | ' | ' | ' | ||||
Gaming | 49,233 | [1] | ' | 97,419 | [2] | ' | ||
Gaming and other operations | ' | 52,207 | [1] | ' | 104,959 | [1] | ||
Food and beverage | 2,014 | [1] | ' | 4,109 | [2] | ' | ||
Hotel | 1,318 | [1] | ' | 1,853 | [2] | ' | ||
Retail, entertainment and other | 1,097 | [1] | ' | 1,942 | [2] | ' | ||
Advertising, general and administrative | 8,073 | [1] | 7,687 | [1] | 16,531 | [2] | 15,238 | [1] |
Corporate | 0 | [1] | ' | 0 | [2] | ' | ||
Depreciation and amortization | 3,477 | [1] | 3,320 | [1] | 6,898 | [1],[2] | 6,629 | [1] |
Loss on disposition of assets | 1 | [1] | ' | 1 | [2] | 0 | [1] | |
Severance | ' | 124 | [1] | ' | 124 | [1] | ||
Pre-opening | 25 | [1] | 72 | [1] | 1,187 | [2] | 72 | [1] |
Total operating costs and expenses | 65,238 | [1] | 63,410 | [1] | 129,940 | [2] | 127,022 | [1] |
Income from operations | 7,754 | [1] | 9,087 | [1] | 14,018 | [2] | 17,431 | [1] |
Other income (expense): | ' | ' | ' | ' | ||||
Accretion of discount to the relinquishment liability | 0 | [1] | 0 | [1] | 0 | [1],[2] | 0 | [1] |
Interest income | 1,113 | [1] | ' | 2,097 | [2] | ' | ||
Interest expense, net of capitalized interest | -10,888 | [1] | -11,043 | [1] | -22,205 | [2] | -21,907 | [1] |
Loss on early extinguishment of debt | 0 | [1] | 0 | [1] | 0 | [2] | 0 | [1] |
Loss on interests in subsidiaries | -7,110 | [1] | -1,843 | [1] | -12,417 | [2] | -2,722 | [1] |
Other (income) expense, net | 0 | [1] | ' | 0 | [2] | ' | ||
Other income, net | ' | 483 | [1] | ' | 853 | [1] | ||
Total other expense | -16,885 | [1] | ' | -32,525 | [2] | ' | ||
Net income (loss) | -9,131 | [1] | -3,316 | [1] | -18,507 | [1],[2] | -6,345 | [1] |
Loss attributable to non-controlling interests | 0 | [1] | 0 | [1] | 0 | [2] | 0 | [1] |
Net income (loss) attributable to Mohegan Tribal Gaming Authority | -9,131 | [1] | -3,316 | [1] | -18,507 | [2] | -6,345 | [1] |
Total Non-Guarantor Subsidiaries and Entities | ' | ' | ' | ' | ||||
Revenues: | ' | ' | ' | ' | ||||
Gaming | 0 | [2] | ' | 0 | [2] | ' | ||
Food and beverage | 0 | [2] | ' | 0 | [2] | ' | ||
Hotel | 0 | [2] | ' | 0 | [2] | ' | ||
Retail, entertainment and other | 1,504 | [2] | ' | 2,256 | [2] | ' | ||
Gross revenues | 1,504 | [2] | ' | 2,256 | [2] | ' | ||
Less-Promotional allowances | -6 | [2] | ' | -9 | [2] | ' | ||
Net revenues | 1,498 | [2] | 428 | [2] | 2,247 | [2] | 781 | [2] |
Operating costs and expenses: | ' | ' | ' | ' | ||||
Gaming | 0 | [2] | ' | 0 | [2] | ' | ||
Gaming and other operations | ' | 0 | [2] | ' | 0 | [2] | ||
Food and beverage | 0 | [2] | ' | 0 | [2] | ' | ||
Hotel | 0 | [2] | ' | 0 | [2] | ' | ||
Retail, entertainment and other | 0 | [2] | ' | 0 | [2] | ' | ||
Advertising, general and administrative | 7,856 | [2] | 4,448 | [2] | 13,901 | [2] | 7,091 | [2] |
Corporate | 0 | [2] | ' | 0 | [2] | ' | ||
Depreciation and amortization | 240 | [2] | 0 | [2] | 405 | [2] | 0 | [2] |
Loss on disposition of assets | 0 | [2] | ' | 0 | [2] | 0 | [2] | |
Severance | ' | 0 | [2] | ' | 0 | [2] | ||
Pre-opening | 0 | [2] | 0 | [2] | 0 | [2] | 0 | [2] |
Total operating costs and expenses | 8,096 | [2] | 4,448 | [2] | 14,306 | [2] | 7,091 | [2] |
Income from operations | -6,598 | [2] | -4,020 | [2] | -12,059 | [2] | -6,310 | [2] |
Other income (expense): | ' | ' | ' | ' | ||||
Accretion of discount to the relinquishment liability | 0 | [2] | 0 | [2] | 0 | [2] | 0 | [2] |
Interest income | 1,688 | [2] | ' | 3,337 | [2] | ' | ||
Interest expense, net of capitalized interest | -3,335 | [2] | -2,505 | [2] | -6,005 | [2] | -5,166 | [2] |
Loss on early extinguishment of debt | 0 | [2] | 0 | [2] | 0 | [2] | 0 | [2] |
Loss on interests in subsidiaries | 0 | [2] | 0 | [2] | 0 | [2] | 0 | [2] |
Other (income) expense, net | -291 | [2] | ' | -993 | [2] | ' | ||
Other income, net | ' | 554 | [2] | ' | 991 | [2] | ||
Total other expense | -1,938 | [2] | ' | -3,661 | [2] | ' | ||
Net income (loss) | -8,536 | [2] | -5,971 | [2] | -15,720 | [2] | -10,485 | [2] |
Loss attributable to non-controlling interests | 0 | [2] | 0 | [2] | 0 | [2] | 0 | [2] |
Net income (loss) attributable to Mohegan Tribal Gaming Authority | -8,536 | [2] | -5,971 | [2] | -15,720 | [2] | -10,485 | [2] |
Consolidating/Eliminating Adjustments | ' | ' | ' | ' | ||||
Revenues: | ' | ' | ' | ' | ||||
Gaming | 0 | ' | 0 | ' | ||||
Food and beverage | 0 | ' | 0 | ' | ||||
Hotel | 0 | ' | 0 | ' | ||||
Retail, entertainment and other | -1,273 | ' | -1,805 | ' | ||||
Gross revenues | -1,273 | ' | -1,805 | ' | ||||
Less-Promotional allowances | -1 | ' | -2 | ' | ||||
Net revenues | -1,274 | -61 | -1,807 | -365 | ||||
Operating costs and expenses: | ' | ' | ' | ' | ||||
Gaming | 0 | ' | 0 | ' | ||||
Gaming and other operations | ' | -1 | ' | -245 | ||||
Food and beverage | 0 | ' | 0 | ' | ||||
Hotel | -1,213 | ' | -1,685 | ' | ||||
Retail, entertainment and other | -1 | ' | -2 | ' | ||||
Advertising, general and administrative | -7,875 | -60 | -13,939 | -120 | ||||
Corporate | 7,815 | ' | 13,819 | ' | ||||
Depreciation and amortization | 0 | 0 | 0 | 0 | ||||
Loss on disposition of assets | 0 | ' | 0 | 0 | ||||
Severance | ' | 0 | ' | 0 | ||||
Pre-opening | 0 | 0 | 0 | 0 | ||||
Total operating costs and expenses | -1,274 | -61 | -1,807 | -365 | ||||
Income from operations | 0 | 0 | 0 | 0 | ||||
Other income (expense): | ' | ' | ' | ' | ||||
Accretion of discount to the relinquishment liability | 0 | 0 | 0 | 0 | ||||
Interest income | -1,219 | ' | -2,233 | ' | ||||
Interest expense, net of capitalized interest | 1,219 | 477 | 2,233 | 843 | ||||
Loss on early extinguishment of debt | 0 | 0 | 0 | 0 | ||||
Loss on interests in subsidiaries | 17,512 | 7,580 | 33,936 | 14,209 | ||||
Other (income) expense, net | 0 | ' | 0 | ' | ||||
Other income, net | ' | -477 | ' | -843 | ||||
Total other expense | 17,512 | ' | 33,936 | ' | ||||
Net income (loss) | 17,512 | 7,580 | 33,936 | 14,209 | ||||
Loss attributable to non-controlling interests | 155 | 1,707 | 291 | 2,621 | ||||
Net income (loss) attributable to Mohegan Tribal Gaming Authority | $17,667 | $9,287 | $34,227 | $16,830 | ||||
[1] | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||||||
[2] | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. |
SUPPLEMENTAL_CONDENSED_CONSOLI5
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENT INFORMATION - STATEMENTS OF CASH FLOWS (Details) (USD $) | 6 Months Ended | |||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | ||
Cash flows provided by (used in) operating activities: | ' | ' | ||
Net income (loss) | ($57,919) | $20,544 | ||
Adjustments to reconcile net income (loss) to net cash flows provided by (used in) operating activities: | ' | ' | ||
Depreciation and amortization | 39,997 | 40,115 | ||
Accretion of discount to the relinquishment liability | 1,102 | 2,487 | ||
Cash paid for accretion of discount to the relinquishment liability | -1,794 | -3,306 | ||
Loss on early extinguishment of debt | 58,479 | 403 | ||
Payments of tender offer costs and discounts | -48,155 | 0 | ||
Amortization of debt issuance costs and accretion of bond discounts | 4,301 | 6,057 | ||
Amortization of net deferred gain on settlement of derivative instruments | 0 | -48 | ||
Provision for losses on receivables | 1,622 | 1,841 | ||
Loss on disposition of assets | 52 | 133 | ||
Loss from unconsolidated affiliates | 854 | 1,771 | ||
Changes in operating assets and liabilities: | ' | ' | ||
(Increase) decrease in receivables | -3,863 | 4,352 | ||
(Increase) decrease in inventories | -1,455 | 24 | ||
(Increase) decrease in other assets | -5,206 | 5,945 | ||
Increase (decrease) in trade payables | 287 | -1,782 | ||
Decrease in accrued interest | -13,021 | -15,339 | ||
Increase (decrease) in other liabilities | 13,680 | -2,209 | ||
Intercompany transactions | 0 | ' | ||
Net cash flows provided by (used in) operating activities | -11,039 | 60,988 | ||
Cash flows provided by (used in) investing activities: | ' | ' | ||
Purchases of property and equipment, net of change in construction payables | -22,345 | -22,275 | ||
Issuance of third-party loans and advances | -1,026 | -937 | ||
Payments received on third-party loans | 569 | 68 | ||
(Increase) decrease in restricted cash, net | 12,078 | 10,682 | ||
Proceeds from asset sales | 36 | 149 | ||
Payment of escrow deposit | -3,356 | 0 | ||
Investments in unconsolidated affiliates | -29 | -4,932 | ||
Intercompany transactions | 0 | ' | ||
Other cash flows provided by (used in) investing activities | ' | -720 | ||
Net cash flows used in investing activities | -14,073 | -17,245 | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Repayments to Mohegan Tribe | -2,750 | -4,974 | ||
Repayments of other long-term debt | -191,010 | -15,792 | ||
Principal portion of relinquishment liability payments | -23,457 | -22,429 | ||
Distributions to Mohegan Tribe | -20,000 | -20,000 | ||
Payments of financing fees | -12,629 | -3,241 | ||
Payments on capital lease obligations | -1,128 | -2,301 | ||
Intercompany transactions | 0 | -2,301 | ||
Net cash flows provided by (used in) financing activities | 21,369 | -70,737 | ||
Net decrease in cash and cash equivalents | -3,743 | -26,994 | ||
Cash and cash equivalents at beginning of period | 63,624 | 114,084 | ||
Cash and cash equivalents at end of period | 59,881 | 87,090 | ||
Credit Facility | Prior Bank Credit Facility | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | 3,000 | ||
Credit Facility/Line of Credit borrowings | 0 | 3,000 | ||
Credit Facility | Bank Credit Facility - Term | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 393,000 | 2,000 | ||
Credit Facility | Prior Term Loan Facility | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 222,103 | 0 | ||
Credit Facility | Senior Secured Credit Facility - Revolving | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 91,000 | 0 | ||
Credit Facility/Line of Credit borrowings | 130,000 | 0 | ||
Credit Facility | Senior Secured Credit Facility - Term Loan A | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 1,563 | 0 | ||
Credit Facility/Line of Credit borrowings | 124,343 | 0 | ||
Credit Facility | Senior Secured Credit Facility - Term Loan B | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 1,825 | 0 | ||
Credit Facility/Line of Credit borrowings | 720,952 | 0 | ||
Credit Facility | Line of Credit | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 150,453 | 0 | ||
Credit Facility/Line of Credit borrowings | 156,992 | 0 | ||
Authority | ' | ' | ||
Cash flows provided by (used in) operating activities: | ' | ' | ||
Net income (loss) | -57,628 | 23,165 | ||
Adjustments to reconcile net income (loss) to net cash flows provided by (used in) operating activities: | ' | ' | ||
Depreciation and amortization | 32,694 | 33,486 | ||
Accretion of discount to the relinquishment liability | 1,102 | 2,487 | ||
Cash paid for accretion of discount to the relinquishment liability | -1,794 | ' | ||
Loss on early extinguishment of debt | 58,479 | ' | ||
Payments of tender offer costs and discounts | -48,155 | ' | ||
Amortization of debt issuance costs and accretion of bond discounts | 4,142 | ' | ||
Provision for losses on receivables | 237 | ' | ||
Loss on disposition of assets | 51 | ' | ||
Loss from unconsolidated affiliates | -129 | ' | ||
Changes in operating assets and liabilities: | ' | ' | ||
(Increase) decrease in receivables | -4,274 | ' | ||
(Increase) decrease in inventories | -1,017 | ' | ||
(Increase) decrease in other assets | -1,182 | ' | ||
Increase (decrease) in trade payables | -360 | ' | ||
Decrease in accrued interest | -11,149 | ' | ||
Increase (decrease) in other liabilities | 8,826 | ' | ||
Intercompany transactions | -617 | ' | ||
Net cash flows provided by (used in) operating activities | -20,774 | 41,359 | ||
Cash flows provided by (used in) investing activities: | ' | ' | ||
Purchases of property and equipment, net of change in construction payables | -9,600 | -10,703 | ||
Issuance of third-party loans and advances | 0 | ' | ||
Payments received on third-party loans | 569 | ' | ||
(Increase) decrease in restricted cash, net | 46 | 0 | ||
Proceeds from asset sales | 36 | ' | ||
Payment of escrow deposit | 0 | ' | ||
Investments in unconsolidated affiliates | 0 | 0 | ||
Intercompany transactions | 1,211 | ' | ||
Other cash flows provided by (used in) investing activities | ' | 31,728 | ||
Net cash flows used in investing activities | -7,738 | 21,025 | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Repayments to Mohegan Tribe | 0 | 0 | ||
Repayments of other long-term debt | -190,984 | -15,775 | ||
Principal portion of relinquishment liability payments | -23,457 | -22,429 | ||
Distributions to Mohegan Tribe | -20,000 | -20,000 | ||
Payments of financing fees | -12,629 | -3,041 | ||
Payments on capital lease obligations | -1,128 | ' | ||
Intercompany transactions | 0 | -26,555 | ||
Net cash flows provided by (used in) financing activities | 24,145 | -89,800 | ||
Net decrease in cash and cash equivalents | -4,367 | -27,416 | ||
Cash and cash equivalents at beginning of period | 44,060 | 91,836 | ||
Cash and cash equivalents at end of period | 39,693 | 64,420 | ||
Authority | Credit Facility | Prior Bank Credit Facility | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | ' | 3,000 | ||
Credit Facility/Line of Credit borrowings | ' | 3,000 | ||
Authority | Credit Facility | Bank Credit Facility - Term | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 393,000 | 2,000 | ||
Authority | Credit Facility | Prior Term Loan Facility | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 222,103 | ' | ||
Authority | Credit Facility | Senior Secured Credit Facility - Revolving | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 91,000 | ' | ||
Credit Facility/Line of Credit borrowings | 130,000 | ' | ||
Authority | Credit Facility | Senior Secured Credit Facility - Term Loan A | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 1,563 | ' | ||
Credit Facility/Line of Credit borrowings | 124,343 | ' | ||
Authority | Credit Facility | Senior Secured Credit Facility - Term Loan B | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 1,825 | ' | ||
Credit Facility/Line of Credit borrowings | 720,952 | ' | ||
Authority | Credit Facility | Line of Credit | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 150,453 | ' | ||
Credit Facility/Line of Credit borrowings | 156,992 | ' | ||
Total Guarantor Subsidiaries | ' | ' | ||
Cash flows provided by (used in) operating activities: | ' | ' | ||
Net income (loss) | -18,507 | [1],[2] | -6,345 | [1] |
Adjustments to reconcile net income (loss) to net cash flows provided by (used in) operating activities: | ' | ' | ||
Depreciation and amortization | 6,898 | [1],[2] | 6,629 | [1] |
Accretion of discount to the relinquishment liability | 0 | [1],[2] | 0 | [1] |
Cash paid for accretion of discount to the relinquishment liability | 0 | [1] | ' | |
Loss on early extinguishment of debt | 0 | [1] | ' | |
Payments of tender offer costs and discounts | 0 | [1] | ' | |
Amortization of debt issuance costs and accretion of bond discounts | 0 | [1] | ' | |
Provision for losses on receivables | 119 | [1] | ' | |
Loss on disposition of assets | 1 | [1] | ' | |
Loss from unconsolidated affiliates | 0 | [1] | ' | |
Changes in operating assets and liabilities: | ' | ' | ||
(Increase) decrease in receivables | 626 | [1] | ' | |
(Increase) decrease in inventories | -438 | [1] | ' | |
(Increase) decrease in other assets | -374 | [1] | ' | |
Increase (decrease) in trade payables | 637 | [1] | ' | |
Decrease in accrued interest | 0 | [1] | ' | |
Increase (decrease) in other liabilities | 366 | [1] | ' | |
Intercompany transactions | 32,389 | [1] | ' | |
Net cash flows provided by (used in) operating activities | 21,717 | [1] | 24,740 | [1] |
Cash flows provided by (used in) investing activities: | ' | ' | ||
Purchases of property and equipment, net of change in construction payables | -2,671 | [1] | -2,616 | [1] |
Issuance of third-party loans and advances | 0 | [1] | ' | |
Payments received on third-party loans | 0 | [1] | ' | |
(Increase) decrease in restricted cash, net | -11 | [1] | 63 | [1] |
Proceeds from asset sales | 0 | [1] | ' | |
Payment of escrow deposit | 0 | [1] | ' | |
Investments in unconsolidated affiliates | 0 | [1] | 0 | [1] |
Intercompany transactions | -15,416 | [1] | ' | |
Other cash flows provided by (used in) investing activities | ' | -9,011 | [1] | |
Net cash flows used in investing activities | -18,098 | [1] | -11,564 | [1] |
Cash flows provided by (used in) financing activities: | ' | ' | ||
Repayments to Mohegan Tribe | 0 | [1] | 0 | [1] |
Repayments of other long-term debt | 0 | [1] | 0 | [1] |
Principal portion of relinquishment liability payments | 0 | [1] | 0 | [1] |
Distributions to Mohegan Tribe | 0 | [1] | 0 | [1] |
Payments of financing fees | 0 | [1] | 0 | [1] |
Payments on capital lease obligations | -24 | [1] | ' | |
Intercompany transactions | -3,044 | [1] | -13,489 | [1] |
Net cash flows provided by (used in) financing activities | -3,068 | [1] | -13,489 | [1] |
Net decrease in cash and cash equivalents | 551 | [1] | -313 | [1] |
Cash and cash equivalents at beginning of period | 18,655 | [1] | 21,757 | [1] |
Cash and cash equivalents at end of period | 19,206 | [1] | 21,444 | [1] |
Total Guarantor Subsidiaries | Credit Facility | Prior Bank Credit Facility | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | ' | 0 | [1] | |
Credit Facility/Line of Credit borrowings | ' | 0 | [1] | |
Total Guarantor Subsidiaries | Credit Facility | Bank Credit Facility - Term | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | [1] | 0 | [1] |
Total Guarantor Subsidiaries | Credit Facility | Prior Term Loan Facility | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | [1] | ' | |
Total Guarantor Subsidiaries | Credit Facility | Senior Secured Credit Facility - Revolving | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | [1] | ' | |
Credit Facility/Line of Credit borrowings | 0 | [1] | ' | |
Total Guarantor Subsidiaries | Credit Facility | Senior Secured Credit Facility - Term Loan A | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | [1] | ' | |
Credit Facility/Line of Credit borrowings | 0 | [1] | ' | |
Total Guarantor Subsidiaries | Credit Facility | Senior Secured Credit Facility - Term Loan B | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | [1] | ' | |
Credit Facility/Line of Credit borrowings | 0 | [1] | ' | |
Total Guarantor Subsidiaries | Credit Facility | Line of Credit | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | [1] | ' | |
Credit Facility/Line of Credit borrowings | 0 | [1] | ' | |
Total Non-Guarantor Subsidiaries and Entities | ' | ' | ||
Cash flows provided by (used in) operating activities: | ' | ' | ||
Net income (loss) | -15,720 | [2] | -10,485 | [2] |
Adjustments to reconcile net income (loss) to net cash flows provided by (used in) operating activities: | ' | ' | ||
Depreciation and amortization | 405 | [2] | 0 | [2] |
Accretion of discount to the relinquishment liability | 0 | [2] | 0 | [2] |
Cash paid for accretion of discount to the relinquishment liability | 0 | [2] | ' | |
Loss on early extinguishment of debt | 0 | [2] | ' | |
Payments of tender offer costs and discounts | 0 | [2] | ' | |
Amortization of debt issuance costs and accretion of bond discounts | 159 | [2] | ' | |
Provision for losses on receivables | 1,266 | [2] | ' | |
Loss on disposition of assets | 0 | [2] | ' | |
Loss from unconsolidated affiliates | 983 | [2] | ' | |
Changes in operating assets and liabilities: | ' | ' | ||
(Increase) decrease in receivables | -563 | [2] | ' | |
(Increase) decrease in inventories | 0 | [2] | ' | |
(Increase) decrease in other assets | -3,620 | [2] | ' | |
Increase (decrease) in trade payables | 10 | [2] | ' | |
Decrease in accrued interest | -1,872 | [2] | ' | |
Increase (decrease) in other liabilities | 4,834 | [2] | ' | |
Intercompany transactions | 2,160 | [2] | ' | |
Net cash flows provided by (used in) operating activities | -11,958 | [2] | -5,111 | [2] |
Cash flows provided by (used in) investing activities: | ' | ' | ||
Purchases of property and equipment, net of change in construction payables | -10,074 | [2] | -8,956 | [2] |
Issuance of third-party loans and advances | -1,026 | [2] | ' | |
Payments received on third-party loans | 0 | [2] | ' | |
(Increase) decrease in restricted cash, net | 12,043 | [2] | 10,619 | [2] |
Proceeds from asset sales | 0 | [2] | ' | |
Payment of escrow deposit | -3,356 | [2] | ' | |
Investments in unconsolidated affiliates | -29 | [2] | -4,932 | [2] |
Intercompany transactions | 0 | [2] | ' | |
Other cash flows provided by (used in) investing activities | ' | -937 | [2] | |
Net cash flows used in investing activities | -2,442 | [2] | -4,206 | [2] |
Cash flows provided by (used in) financing activities: | ' | ' | ||
Repayments to Mohegan Tribe | -2,750 | [2] | -4,974 | [2] |
Repayments of other long-term debt | -26 | [2] | -17 | [2] |
Principal portion of relinquishment liability payments | 0 | [2] | 0 | [2] |
Distributions to Mohegan Tribe | 0 | [2] | 0 | [2] |
Payments of financing fees | 0 | [2] | -200 | [2] |
Payments on capital lease obligations | 0 | [2] | ' | |
Intercompany transactions | 17,249 | [2] | 15,243 | [2] |
Net cash flows provided by (used in) financing activities | 14,473 | [2] | 10,052 | [2] |
Net decrease in cash and cash equivalents | 73 | [2] | 735 | [2] |
Cash and cash equivalents at beginning of period | 909 | [2] | 491 | [2] |
Cash and cash equivalents at end of period | 982 | [2] | 1,226 | [2] |
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Prior Bank Credit Facility | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | ' | 0 | [2] | |
Credit Facility/Line of Credit borrowings | ' | 0 | [2] | |
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Bank Credit Facility - Term | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | [2] | 0 | [2] |
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Prior Term Loan Facility | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | [2] | ' | |
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Senior Secured Credit Facility - Revolving | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | [2] | ' | |
Credit Facility/Line of Credit borrowings | 0 | [2] | ' | |
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Senior Secured Credit Facility - Term Loan A | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | [2] | ' | |
Credit Facility/Line of Credit borrowings | 0 | [2] | ' | |
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Senior Secured Credit Facility - Term Loan B | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | [2] | ' | |
Credit Facility/Line of Credit borrowings | 0 | [2] | ' | |
Total Non-Guarantor Subsidiaries and Entities | Credit Facility | Line of Credit | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | [2] | ' | |
Credit Facility/Line of Credit borrowings | 0 | [2] | ' | |
Consolidating/Eliminating Adjustments | ' | ' | ||
Cash flows provided by (used in) operating activities: | ' | ' | ||
Net income (loss) | 33,936 | 14,209 | ||
Adjustments to reconcile net income (loss) to net cash flows provided by (used in) operating activities: | ' | ' | ||
Depreciation and amortization | 0 | 0 | ||
Accretion of discount to the relinquishment liability | 0 | 0 | ||
Cash paid for accretion of discount to the relinquishment liability | 0 | ' | ||
Loss on early extinguishment of debt | 0 | ' | ||
Payments of tender offer costs and discounts | 0 | ' | ||
Amortization of debt issuance costs and accretion of bond discounts | 0 | ' | ||
Provision for losses on receivables | 0 | ' | ||
Loss on disposition of assets | 0 | ' | ||
Loss from unconsolidated affiliates | 0 | ' | ||
Changes in operating assets and liabilities: | ' | ' | ||
(Increase) decrease in receivables | 348 | ' | ||
(Increase) decrease in inventories | 0 | ' | ||
(Increase) decrease in other assets | -30 | ' | ||
Increase (decrease) in trade payables | 0 | ' | ||
Decrease in accrued interest | 0 | ' | ||
Increase (decrease) in other liabilities | -346 | ' | ||
Intercompany transactions | -33,932 | ' | ||
Net cash flows provided by (used in) operating activities | -24 | 0 | ||
Cash flows provided by (used in) investing activities: | ' | ' | ||
Purchases of property and equipment, net of change in construction payables | 0 | 0 | ||
Issuance of third-party loans and advances | 0 | ' | ||
Payments received on third-party loans | 0 | ' | ||
(Increase) decrease in restricted cash, net | 0 | 0 | ||
Proceeds from asset sales | 0 | ' | ||
Payment of escrow deposit | 0 | ' | ||
Investments in unconsolidated affiliates | 0 | 0 | ||
Intercompany transactions | 14,205 | ' | ||
Other cash flows provided by (used in) investing activities | ' | -22,500 | ||
Net cash flows used in investing activities | 14,205 | -22,500 | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Repayments to Mohegan Tribe | 0 | 0 | ||
Repayments of other long-term debt | 0 | 0 | ||
Principal portion of relinquishment liability payments | 0 | 0 | ||
Distributions to Mohegan Tribe | 0 | 0 | ||
Payments of financing fees | 0 | 0 | ||
Payments on capital lease obligations | 24 | ' | ||
Intercompany transactions | -14,205 | 22,500 | ||
Net cash flows provided by (used in) financing activities | -14,181 | 22,500 | ||
Net decrease in cash and cash equivalents | 0 | 0 | ||
Cash and cash equivalents at beginning of period | 0 | 0 | ||
Cash and cash equivalents at end of period | 0 | 0 | ||
Consolidating/Eliminating Adjustments | Credit Facility | Prior Bank Credit Facility | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | ' | 0 | ||
Credit Facility/Line of Credit borrowings | ' | 0 | ||
Consolidating/Eliminating Adjustments | Credit Facility | Bank Credit Facility - Term | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | 0 | ||
Consolidating/Eliminating Adjustments | Credit Facility | Prior Term Loan Facility | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | ' | ||
Consolidating/Eliminating Adjustments | Credit Facility | Senior Secured Credit Facility - Revolving | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | ' | ||
Credit Facility/Line of Credit borrowings | 0 | ' | ||
Consolidating/Eliminating Adjustments | Credit Facility | Senior Secured Credit Facility - Term Loan A | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | ' | ||
Credit Facility/Line of Credit borrowings | 0 | ' | ||
Consolidating/Eliminating Adjustments | Credit Facility | Senior Secured Credit Facility - Term Loan B | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | ' | ||
Credit Facility/Line of Credit borrowings | 0 | ' | ||
Consolidating/Eliminating Adjustments | Credit Facility | Line of Credit | ' | ' | ||
Cash flows provided by (used in) financing activities: | ' | ' | ||
Credit Facility/Line of Credit repayments | 0 | ' | ||
Credit Facility/Line of Credit borrowings | $0 | ' | ||
[1] | Includes the Pocono Downs Subsidiaries, MBC, Mohegan Golf, Mohegan Ventures-NW, MVW, WTG and MTGA Gaming. | |||
[2] | Includes MGA and subsidiaries, Downs Lodging, Salishan-Mohegan, MG&H and Mohegan Resorts and subsidiaries. |