XML 18 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2013
Cash flows provided by (used in) operating activities:      
Net income (loss) $ 92,139,000 $ (24,558,000) $ 47,542,000
Adjustments to reconcile net income (loss) to net cash flows provided by operating activities:      
Depreciation and amortization 77,580,000 80,126,000 80,317,000
Relinquishment liability reassessment (243,000) (1,905,000) (249,000)
Accretion of discount to the relinquishment liability 227,000 2,205,000 4,974,000
Cash paid for accretion of discount to the relinquishment liability (778,000) (2,897,000) (5,792,000)
Loss on early extinguishment of debt 2,269,000 58,245,000 4,531,000
Proceeds from bond premiums 2,125,000 0 0
Payments of tender offer costs and discounts (2,894,000) (48,155,000) (3,104,000)
Amortization of debt issuance costs and accretion of bond premiums and discounts 7,771,000 8,037,000 12,285,000
Amortization of net deferred gain on settlement of derivative instruments 0 0 (76,000)
Provision for losses on receivables 5,878,000 6,146,000 3,436,000
Impairment of Project Horizon 2,502,000 4,981,000 0
(Gain) loss on disposition of assets 1,018,000 (9,000) 241,000
Loss from unconsolidated affiliates 972,000 826,000 1,553,000
Changes in operating assets and liabilities:      
Increase in receivables (5,340,000) (7,159,000) (648,000)
(Increase) decrease in inventories (1,002,000) (554,000) 448,000
(Increase) decrease in other assets (12,152,000) (3,531,000) 2,759,000
Increase (decrease) in trade payables (8,984,000) 13,419,000 (2,143,000)
Decrease in accrued interest (410,000) (14,637,000) (23,066,000)
Increase (decrease) in other liabilities 8,740,000 2,436,000 (20,057,000)
Net cash flows provided by operating activities 169,418,000 73,016,000 102,951,000
Cash flows provided by (used in) investing activities:      
Purchases of property and equipment, including increase (decrease) in construction payables of $7,305, $(5,179) and $5,948, respectively (22,460,000) (35,079,000) (59,597,000)
Issuance of third-party loans and advances (4,080,000) (1,804,000) (2,033,000)
Payments received on third-party loans 157,000 644,000 139,000
(Increase) decrease in restricted cash, net (1,526,000) 13,679,000 33,078,000
Proceeds from asset sales 1,615,000 134,000 216,000
Investments in the New England Black Wolves (500,000) 0 0
Investments in unconsolidated affiliates 0 (29,000) (4,971,000)
Net cash flows used in investing activities (26,794,000) (22,455,000) (33,168,000)
Cash flows provided by (used in) financing activities:      
Repayments to Mohegan Tribe (2,250,000) (3,250,000) (9,950,000)
Proceeds from issuance of Senior Unsecured Notes, net of premiums 85,000,000    
Repayments of other long-term debt (186,816,000) (212,323,000) (495,601,000)
Principal portion of relinquishment liability payments (24,400,000) (46,574,000) (45,350,000)
Distributions to Mohegan Tribe (50,000,000) (50,000,000) (50,000,000)
Payments of financing fees (2,360,000) (12,395,000) (11,957,000)
Payments on capital lease obligations (927,000) (2,168,000) (3,385,000)
Net cash flows used in financing activities (125,978,000) (65,077,000) (120,243,000)
Net increase (decrease) in cash and cash equivalents 16,646,000 (14,516,000) (50,460,000)
Cash and cash equivalents at beginning of year 49,108,000 63,624,000 114,084,000
Cash and cash equivalents at end of year 65,754,000 49,108,000 63,624,000
Supplemental disclosures:      
Cash paid during the year for interest 136,541,000 153,481,000 180,657,000
Repurchase of membership interest 0 0 7,420,000
Credit Facility | Prior Bank Credit Facility - Revolving      
Cash flows provided by (used in) financing activities:      
Line of Credit borrowings 0 0 3,000,000
Line of Credit repayments 0 0 (3,000,000)
Credit Facility | Prior Bank Credit Facility - Term      
Cash flows provided by (used in) financing activities:      
Line of Credit repayments 0 (393,000,000) (4,000,000)
Credit Facility | Prior Term Loan Facility      
Cash flows provided by (used in) financing activities:      
Line of Credit repayments 0 (222,103,000) 0
Credit Facility | Senior Secured Credit Facility - Revolving      
Cash flows provided by (used in) financing activities:      
Line of Credit borrowings 442,000,000 310,000,000 0
Line of Credit repayments (458,000,000) (273,000,000) 0
Credit Facility | Senior Secured Credit Facility - Term Loan A      
Cash flows provided by (used in) financing activities:      
Line of Credit borrowings 0 124,343,000 0
Line of Credit repayments (7,756,000) (3,125,000) 0
Credit Facility | Senior Secured Credit Facility - Term Loan B      
Cash flows provided by (used in) financing activities:      
Line of Credit borrowings 87,911,000 720,952,000 0
Line of Credit repayments (5,339,000) (5,475,000) 0
Credit Facility | Bank of America, N.A. Line of Credit      
Cash flows provided by (used in) financing activities:      
Line of Credit borrowings 446,935,000 356,796,000 24,897,000
Line of Credit repayments (449,976,000) (353,755,000) (24,897,000)
Senior Unsecured Notes      
Cash flows provided by (used in) financing activities:      
Proceeds from issuance of Senior Unsecured Notes, net of premiums $ 85,000,000 $ 0 $ 500,000,000