Attached files

file filename
8-K - FORM 8-K - MOHEGAN TRIBAL GAMING AUTHORITYd130669d8k.htm

Exhibit 99.1

MOHEGAN TRIBAL GAMING AUTHORITY ANNOUNCES

FIRST QUARTER FISCAL 2016 OPERATING RESULTS

Uncasville, Connecticut, February 3, 2016 – The Mohegan Tribal Gaming Authority, or the Authority, the owner and operator of Mohegan Sun in Uncasville, Connecticut, and Mohegan Sun Pocono in Wilkes-Barre, Pennsylvania, announced today the operating results for its first fiscal quarter ended December 31, 2015.

“We were pleased with our first quarter of fiscal 2016, which was an important one for us on many fronts,” said Robert J. Soper, President and Chief Executive Officer of the Authority. “Our operating performance was strong, as we generated our highest first quarter consolidated revenue growth in nearly 9 years and experienced a significant increase in consolidated EBITDA margin. We closed on the financing for the Cowlitz Project, which placed the Cowlitz Tribe in position to open what we believe will be one of the most successful resorts in the Pacific Northwest in less than 18 months. We continued to make great progress in the construction of our new 400-room hotel in Connecticut, and we also submitted our application for a $1.6 billion integrated resort casino at the Incheon Airport in South Korea. These and other initiatives will provide us with diversified and sustainable growth going forward.”

Consolidated operating results for the first quarter ended December 31, 2015 (unaudited):

 

    Net revenues of $333.2 million, a 5.2% increase over the first quarter of fiscal 2015

 

    Gaming revenues of $292.4 million, a 5.3% increase over the first quarter of fiscal 2015

 

    Gross slot revenues of $197.5 million, relatively flat compared to the first quarter of fiscal 2015

 

    Table game revenues of $93.3 million, an 18.2% increase over the first quarter of fiscal 2015

 

    Non-gaming revenues of $64.8 million, a 2.6% increase over the first quarter of fiscal 2015

 

    Adjusted EBITDA, a non-GAAP measure described below, of $83.6 million, a 17.8% increase over the first quarter of fiscal 2015

 

    Adjusted EBITDA margin of 25.1%, a 270 basis point increase over the first quarter of fiscal 2015

 

    Income from operations of $70.1 million, a 40.8% increase over the first quarter of fiscal 2015

 

    Net income attributable to the Authority of $31.9 million, a 116.2% increase over the first quarter of fiscal 2015

The increases in Adjusted EBITDA, income from operations and net income attributable to the Authority primarily resulted from higher gaming revenues at Mohegan Sun and Mohegan Sun Pocono and increased revenues generated by Corporate, combined with lower Corporate expenses.


Mohegan Sun

Operating results (in thousands, unaudited):

 

     For the Three Months Ended  
     December 31,
2015
     December 31,
2014
     Variance      Percentage
Variance
 

Adjusted EBITDA

   $ 75,096       $ 65,076       $ 10,020         15.4

Income from operations

   $ 59,054       $ 47,418       $ 11,636         24.5

Operating costs and expenses

   $ 196,029       $ 198,360       $ (2,331      (1.2 %) 

Net revenues

   $ 255,083       $ 245,778       $ 9,305         3.8

Gaming revenues

   $ 224,570       $ 212,543       $ 12,027         5.7

Non-gaming revenues

   $ 49,147       $ 52,437       $ (3,290      (6.3 %) 

The growth in Adjusted EBITDA and income from operations primarily resulted from increased table game revenues, which benefited from both higher drop and hold percentage, driven in part by greater efforts directed at the high-end table game segment. These results were partially offset by increased promotional expenses related to the high-end table game segment and a slight decline in slot revenues. The decline in non-gaming revenues primarily reflected lower entertainment revenues resulting from a reduction in the number of headliner shows held at the Mohegan Sun Arena and lower gasoline revenues driven by a decline in the average price per gallon of gasoline. Adjusted EBITDA margin increased 290 basis points to 29.4% for the quarter ended December 31, 2015 from 26.5% in the first quarter of fiscal 2015.

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

 

     For the Three Months Ended  
     December 31,
2015
    December 31,
2014
    Variance     Percentage
Variance
 

Slots:

        

Handle

   $ 1,765,802      $ 1,757,195      $ 8,607        0.5

Gross revenues

   $ 142,947      $ 145,972      $ (3,025     (2.1 %) 

Net revenues

   $ 138,402      $ 140,335      $ (1,933     (1.4 %) 

Free promotional slot plays (1)

   $ 14,760      $ 13,771      $ 989        7.2

Weighted average number of machines (in units)

     5,146        5,355        (209     (3.9 %) 

Hold percentage (gross)

     8.1     8.3     (0.2 %)      (2.4 %) 

Win per unit per day (gross) (in dollars)

   $ 302      $ 296      $ 6        2.0

Table games:

        

Drop

   $ 464,860      $ 454,132      $ 10,728        2.4

Revenues

   $ 82,820      $ 68,599      $ 14,221        20.7

Weighted average number of games (in units)

     267        284        (17     (6.0 %) 

Hold percentage (2)

     17.8     15.1     2.7     17.9

Win per unit per day (in dollars)

   $ 3,370      $ 2,624      $ 746        28.4

Poker:

        

Revenues

   $ 2,417      $ 2,646      $ (229     (8.7 %) 

Weighted average number of tables (in units)

     42        42        —          —     

Revenue per unit per day (in dollars)

   $ 625      $ 685      $ (60     (8.8 %) 

 

(1) Free promotional slot plays are included in slot handle, but not reflected in slot revenues.
(2) Table game hold percentage is relatively predictable over longer periods of time, but can significantly fluctuate over shorter periods.


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

 

     For the Three Months Ended  
     December 31,
2015
    December 31,
2014
    Variance     Percentage
Variance
 

Food and beverage:

        

Revenues

   $ 14,994      $ 15,890      $ (896     (5.6 %) 

Meals served

     651        735        (84     (11.4 %) 

Average price per meal served (in dollars)

   $ 16.54      $ 15.84      $ 0.70        4.4

Hotel:

        

Revenues

   $ 10,981      $ 10,989      $ (8     (0.1 %) 

Rooms occupied

     106        106        —          —     

Occupancy rate

     98.2     98.0     0.2     0.2

Average daily room rate (in dollars)

   $ 96      $ 97      $ (1     (1.0 %) 

Revenue per available room (in dollars)

   $ 94      $ 96      $ (2     (2.1 %) 

Retail, entertainment and other:

        

Revenues

   $ 23,172      $ 25,558      $ (2,386     (9.3 %) 

Arena events (in events)

     26        26        —          —     

Arena tickets

     150        164        (14     (8.5 %) 

Average price per Arena ticket (in dollars)

   $ 49.95      $ 56.84      $ (6.89     (12.1 %) 

Mohegan Sun Pocono

Operating results (in thousands, unaudited):

 

     For the Three Months Ended  
     December 31,
2015
     December 31,
2014
     Variance      Percentage
Variance
 

Adjusted EBITDA

   $ 12,046       $ 11,664       $ 382         3.3

Income from operations

   $ 9,006       $ 8,479       $ 527         6.2

Operating costs and expenses

   $ 64,018       $ 61,917       $ 2,101         3.4

Net revenues

   $ 73,024       $ 70,396       $ 2,628         3.7

Gaming revenues

   $ 67,827       $ 65,191       $ 2,636         4.0

Non-gaming revenues

   $ 10,574       $ 10,190       $ 384         3.8

The increases in Adjusted EBITDA and income from operations primarily resulted from higher slot revenues which benefited from increased volumes. Adjusted EBITDA margin decreased slightly to 16.5% for the quarter ended December 31, 2015 from 16.6% in the first quarter of fiscal 2015.


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

 

     For the Three Months Ended  
     December 31,
2015
    December 31,
2014
    Variance     Percentage
Variance
 

Slots:

        

Handle

   $ 666,840      $ 624,062      $ 42,778        6.9

Gross revenues

   $ 54,554      $ 51,946      $ 2,608        5.0

Net revenues

   $ 54,460      $ 51,796      $ 2,664        5.1

Free promotional slot plays (1)

   $ 11,659      $ 10,855      $ 804        7.4

Weighted average number of machines (in units)

     2,329        2,331        (2     (0.1 %) 

Hold percentage (gross)

     8.2     8.3     (0.1 %)      (1.2 %) 

Win per unit per day (gross) (in dollars)

   $ 254      $ 241      $ 13        5.4

Table games:

        

Drop

   $ 55,969      $ 58,838      $ (2,869     (4.9 %) 

Revenues

   $ 10,509      $ 10,392      $ 117        1.1

Weighted average number of games (in units)

     73        72        1        1.4

Hold percentage (2)

     18.8     17.7     1.1     6.2

Win per unit per day (in dollars)

   $ 1,566      $ 1,566        —          —     

Poker:

        

Revenues

   $ 725      $ 764      $ (39     (5.1 %) 

Weighted average number of tables (in units)

     18        18        —          —     

Revenue per unit per day (in dollars)

   $ 438      $ 461      $ (23     (5.0 %) 

 

(1) Free promotional slot plays are included in slot handle, but not reflected in slot revenues.
(2) Table game hold percentage is relatively predictable over longer periods of time, but can significantly fluctuate over shorter periods.

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

 

     For the Three Months Ended  
     December 31,
2015
    December 31,
2014
    Variance     Percentage
Variance
 

Food and beverage:

        

Revenues

   $ 7,023      $ 6,781      $ 242        3.6

Meals served

     158        165        (7     (4.2 %) 

Average price per meal served (in dollars)

   $ 19.78      $ 18.55      $ 1.23        6.6

Hotel:

        

Revenues

   $ 1,356      $ 1,237      $ 119        9.6

Rooms occupied

     21        20        1        5.0

Occupancy rate

     96.0     92.2     3.8     4.1

Average daily room rate (in dollars)

   $ 60      $ 58      $ 2        3.4

Revenue per available room (in dollars)

   $ 58      $ 53      $ 5        9.4

Retail, entertainment and other:

        

Revenues

   $ 2,195      $ 2,172      $ 23        1.1


Corporate

Operating results (in thousands, unaudited):

 

     For the Three Months Ended  
     December 31,
2015
     December 31,
2014
     Variance      Percentage
Variance
 

Adjusted EBITDA

   $ (3,497    $ (5,750    $ 2,253         39.2

Income (loss) from operations

   $ 2,016       $ (6,124    $ 8,140         132.9

Operating costs and expenses

   $ 4,336       $ 7,955       $ (3,619      (45.5 %) 

Net revenues

   $ 6,352       $ 1,831       $ 4,521         246.9

Adjusted EBITDA, income from operations and net revenues reflect development fees earned in connection with our development arrangement with the Cowlitz Tribe for the Cowlitz Project. Adjusted EBITDA and income from operations also reflect a reduction in the reserve against reimbursable costs and expenses advanced by us to the Cowlitz Project following the Cowlitz Tribe’s closing of its financing for the Cowlitz Project on December 4, 2015. These results were partially offset by additional costs and expenses related to our pursuit of a casino license in South Korea.

Mohegan Tribal Gaming Authority Property Information

 

(in thousands, unaudited)    Adjusted EBITDA
For the Three Months Ended
    Income (Loss) from Operations
For the Three Months Ended
    Net Revenues
For the Three Months Ended
 
     December 31,
2015
    December 31,
2014
    December 31,
2015
     December 31,
2014
    December 31,
2015
    December 31,
2014
 

Mohegan Sun

   $ 75,096      $ 65,076      $ 59,054       $ 47,418      $ 255,083      $ 245,778   

Mohegan Sun Pocono

     12,046        11,664        9,006         8,479        73,024        70,396   

Corporate

     (3,497     (5,750     2,016         (6,124     6,352        1,831   

Inter-segment revenues

     —          —          —           —          (1,273     (1,273
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total

   $ 83,645      $ 70,990      $ 70,076       $ 49,773      $ 333,186      $ 316,732   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 


Other Information

Liquidity

As of December 31, 2015, the Authority held cash and cash equivalents of $222.9 million compared to $65.8 million as of September 30, 2015. As of December 31, 2015, $58.0 million was drawn on the Authority’s $100 million revolving credit facility, while no amounts were drawn on the Authority’s $16.5 million line of credit. As of December 31, 2015, letters of credit issued under the revolving credit facility totaled $3.0 million, of which no amounts were drawn. Inclusive of letters of credit, which reduce borrowing availability under the revolving credit facility, the Authority had approximately $39.0 million of borrowing capacity under its revolving credit facility and line of credit as of December 31, 2015.

Interest Expense

Interest expense decreased by $2.2 million, or 5.8%, to $34.1 million for the quarter ended December 31, 2015 compared to $36.3 million in the first quarter of fiscal 2015. The reduction in interest expense was attributable to lower weighted average interest rate. Weighted average interest rate was 7.8% for the quarter ended December 31, 2015 compared to 8.3% in the first quarter of fiscal 2015. Weighted average outstanding debt was $1.75 billion for each of the quarters ended December 31, 2015 and 2014.

Capital Expenditures

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

 

     Capital Expenditures  
     Three Months Ended
December 31, 2015
     Remaining Forecasted
Fiscal Year 2016
     Forecasted
Fiscal Year 2016
 

Mohegan Sun:

        

Maintenance

   $ 3.9       $ 22.1       $ 26.0   

Development

     2.2         16.6         18.8   
  

 

 

    

 

 

    

 

 

 

Subtotal

     6.1         38.7         44.8   

Mohegan Sun Pocono:

        

Maintenance

     1.2         3.8         5.0   

Development

     0.1         1.8         1.9   
  

 

 

    

 

 

    

 

 

 

Subtotal

     1.3         5.6         6.9   

Corporate:

        

Maintenance

     0.1         0.2         0.3   
  

 

 

    

 

 

    

 

 

 

Subtotal

     0.1         0.2         0.3   
  

 

 

    

 

 

    

 

 

 

Total

   $ 7.5       $ 44.5       $ 52.0   
  

 

 

    

 

 

    

 

 

 

Distributions to the Tribe

Distributions to the Tribe totaled $10.6 million for the quarter ended December 31, 2015 compared to $10.0 million in the first quarter of fiscal 2015. Distributions to the Tribe are anticipated to total $53.0 million for fiscal 2016.


Conference Call

The Authority will host a conference call and simultaneous webcast regarding its first quarter fiscal 2016 operating results on Wednesday, February 3, 2016 at 11:00 a.m. (Eastern Standard Time).

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

(877) 756-4274

(706) 643-0107 (International)

Conference ID: 85028362

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

Parties who want to listen to the live conference call on the Internet may do so through a web link on the Authority’s website at www.mtga.com, under the “Investor Relations/Financial News” section. Interested parties also may listen to a taped replay of the entire conference call commencing two hours after the call’s completion on Wednesday, February 3, 2016. This replay will run through February 18, 2016.

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

(855) 859-2056

(404) 537-3406 (International)

Conference ID: 85028362

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

About the Authority

The Authority is an instrumentality of the Mohegan Tribe of Indians of Connecticut, or the Tribe, a federally-recognized Indian tribe with an approximately 595-acre reservation situated in southeastern Connecticut, adjacent to Uncasville, Connecticut. The Authority has been granted the exclusive authority to conduct and regulate gaming activities on the existing reservation of the Tribe, including the operation of Mohegan Sun, a gaming and entertainment complex located on an approximately 185-acre site on the Tribe’s reservation. Through its subsidiary, Downs Racing, L.P., the Authority also owns and operates Mohegan Sun Pocono, a gaming and entertainment facility located on an approximately 400-acre site in Plains Township, Pennsylvania, and several off-track wagering facilities located elsewhere in Pennsylvania.

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

Special Note Regarding Forward-Looking Statements

Some information included in this press release may contain forward-looking statements, within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements can sometimes be identified by the use of forward-looking words such as “may,” “will,” “anticipate,” “estimate,” “expect” or “intend” and similar expressions. Such forward-looking information may involve important risks and uncertainties that could significantly affect anticipated results in the future and, accordingly, such results may differ materially from those


expressed in any forward-looking statements made by or on behalf of the Authority. Information concerning potential factors that could affect the Authority’s financial results is included in its Annual Report on Form 10-K for the fiscal year ended September 30, 2015, as well as in the Authority’s other reports and filings with the Securities and Exchange Commission. Any forward-looking statements included in this press release are made only as of the date of this release. The Authority does not undertake any obligation to update or supplement any forward-looking statements to reflect subsequent events or circumstances. The Authority cannot assure that projected results or events will be achieved or will occur.

MOHEGAN TRIBAL GAMING AUTHORITY

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(in thousands)

(unaudited)

 

     For the
Three Months Ended
December 31, 2015
     For the
Three Months Ended
December 31, 2014
 

Revenues:

     

Gaming

   $ 292,397       $ 277,734   

Food and beverage

     22,017         22,671   

Hotel

     12,337         12,226   

Retail, entertainment and other

     30,469         28,299   
  

 

 

    

 

 

 

Gross revenues

     357,220         340,930   

Less - Promotional allowances

     (24,034      (24,198
  

 

 

    

 

 

 

Net revenues

     333,186         316,732   
  

 

 

    

 

 

 

Operating costs and expenses:

     

Gaming

     166,993         166,099   

Food and beverage

     10,324         10,811   

Hotel

     3,816         3,503   

Retail, entertainment and other

     9,489         12,244   

Advertising, general and administrative

     49,376         45,815   

Corporate

     4,012         7,639   

Depreciation and amortization

     19,128         20,053   

(Gain) loss on disposition of assets

     (28      739   

Relinquishment liability reassessment

     —           56   
  

 

 

    

 

 

 

Total operating costs and expenses

     263,110         266,959   
  

 

 

    

 

 

 

Income from operations

     70,076         49,773   
  

 

 

    

 

 

 

Other income (expense):

     

Accretion of discount to the relinquishment liability

     —           (227

Interest income

     2,130         1,834   

Interest expense, net of capitalized interest

     (34,147      (36,255

Loss on early extinguishment of debt

     (207      —     

Other expense, net

     (402      (728
  

 

 

    

 

 

 

Total other expense

     (32,626      (35,376
  

 

 

    

 

 

 

Net income

     37,450         14,397   

(Gain) loss attributable to non-controlling interests

     (5,531      369   
  

 

 

    

 

 

 

Net income attributable to Mohegan Tribal Gaming Authority

   $ 31,919       $ 14,766   
  

 

 

    

 

 

 

Other comprehensive loss:

     

Foreign currency translation

     (613      —     
  

 

 

    

 

 

 

Other comprehensive loss

     (613      —     
  

 

 

    

 

 

 

Comprehensive income

   $ 31,306       $ 14,766   
  

 

 

    

 

 

 


MOHEGAN TRIBAL GAMING AUTHORITY

CONSOLIDATED SELECTED FINANCIAL INFORMATION

(in thousands)

(unaudited)

 

     For the Three Months Ended  
     December 31,
2015
     December 31,
2014
 

Operating Results:

     

Gross revenues

   $ 357,220       $ 340,930   

Net revenues

   $ 333,186       $ 316,732   

Income from operations

   $ 70,076       $ 49,773   

Other Data:

     

Adjusted EBITDA

   $ 83,645       $ 70,990   

Capital expenditures

   $ 7,547       $ 984   

Cash interest paid

   $ 21,177       $ 13,193   

Distributions to the Tribe

   $ 10,600       $ 10,000   
     December 31,
2015
     September 30,
2015
 

Balance Sheet Data:

     

Cash and cash equivalents

   $ 222,946       $ 65,754   

Capital leases

   $ 2,142       $ 2,345   

Long-term debt, including current portion

   $ 1,771,659       $ 1,666,344   

MOHEGAN SUN

SUPPLEMENTAL DATA

(unaudited)

 

     For the Three Months Ended  
     December 31,
2015
    December 31,
2014
 

Operating results:

    

Gross revenues (in thousands)

   $ 273,717      $ 264,980   

Net revenues (in thousands)

   $ 255,083      $ 245,778   

Income from operations (in thousands)

   $ 59,054      $ 47,418   

Operating margin

     23.2     19.3

Adjusted EBITDA:

    

Adjusted EBITDA (in thousands)

   $ 75,096      $ 65,076   

Adjusted EBITDA margin

     29.4     26.5

Capital expenditures (in thousands)

   $ 6,086      $ 352   

Weighted average number of units:

    

Slot machines

     5,146        5,355   

Table games

     267        284   

Poker tables

     42        42   

Win per unit per day:

    

Slot machines (gross)

   $ 302      $ 296   

Table games

   $ 3,370      $ 2,624   

Poker tables

   $ 625      $ 685   

Hold percentage:

    

Slot machines (gross)

     8.1     8.3

Table games

     17.8     15.1

Food and beverage statistics:

    

Meals served (in thousands)

     651        735   

Average price per meal served

   $ 16.54      $ 15.84   

Hotel statistics:

    

Rooms occupied (in thousands)

     106        106   

Occupancy rate

     98.2     98.0

Average daily room rate

   $ 96      $ 97   

Revenue per available room

   $ 94      $ 96   

Entertainment statistics:

    

Arena events (in events)

     26        26   

Arena tickets (in thousands)

     150        164   

Average price per Arena ticket

   $ 49.95      $ 56.84   


MOHEGAN SUN POCONO

SUPPLEMENTAL DATA

(unaudited)

 

     For the Three Months Ended  
     December 31,
2015
    December 31,
2014
 

Operating results:

    

Gross revenues (in thousands)

   $ 78,401      $ 75,381   

Net revenues (in thousands)

   $ 73,024      $ 70,396   

Income from operations (in thousands)

   $ 9,006      $ 8,479   

Operating margin

     12.3     12.0

Adjusted EBITDA:

    

Adjusted EBITDA (in thousands)

   $ 12,046      $ 11,664   

Adjusted EBITDA margin

     16.5     16.6

Capital expenditures (in thousands)

   $ 1,374      $ 613   

Weighted average number of units:

    

Slot machines

     2,329        2,331   

Table games

     73        72   

Poker tables

     18        18   

Win per unit per day:

    

Slot machines (gross)

   $ 254      $ 241   

Table games

   $ 1,566      $ 1,566   

Poker tables

   $ 438      $ 461   

Hold percentage:

    

Slot machines (gross)

     8.2     8.3

Table games

     18.8     17.7

Food and beverage statistics:

    

Meals served (in thousands)

     158        165   

Average price per meal served

   $ 19.78      $ 18.55   

Hotel statistics:

    

Rooms occupied (in thousands)

     21        20   

Occupancy rate

     96.0     92.2

Average daily room rate

   $ 60      $ 58   

Revenue per available room

   $ 58      $ 53   

CORPORATE

SUPPLEMENTAL DATA

(unaudited)

 

     For the Three Months Ended  
     December 31,
2015
     December 31,
2014
 
Capital expenditures (in thousands)    $ 87      $ 19   

MOHEGAN TRIBAL GAMING AUTHORITY

ADJUSTED EBITDA RECONCILIATIONS

(unaudited)

Reconciliations of Adjusted EBITDA to Net Income:

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

 

     For the Three Months Ended  
     December 31,
2015
     December 31,
2014
 

Adjusted EBITDA

   $ 83,645       $ 70,990   

Depreciation and amortization

     (19,128      (20,053

Gain (loss) on disposition of assets

     28         (739

Relinquishment liability reassessment

     —           (56

Gain (loss) attributable to non-controlling interests

     5,531         (369
  

 

 

    

 

 

 

Income from operations

     70,076         49,773   
  

 

 

    

 

 

 

Accretion of discount to the relinquishment liability

     —           (227

Interest income

     2,130         1,834   

Interest expense, net of capitalized interest

     (34,147      (36,255

Loss on early extinguishment of debt

     (207      —     

Other expense, net

     (402      (728
  

 

 

    

 

 

 

Net income

   $ 37,450       $ 14,397   
  

 

 

    

 

 

 


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

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

 

     For the Three Months Ended December 31, 2015  
     Income (Loss)
from
Operations
    Depreciation
and
Amortization
     (Gain) Loss
on Disposition of
Assets
    Relinquishment
Liability
Reassessment
     (Gain) Loss Attributable
to Non-controlling
Interests
    Adjusted
EBITDA
 

Mohegan Sun

   $ 59,054      $ 15,835       $ (39   $ —         $ 246      $ 75,096   

Mohegan Sun Pocono

     9,006        3,029         11        —           —          12,046   

Corporate

     2,016        264         —          —           (5,777     (3,497
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 70,076      $ 19,128       $ (28   $ —         $ (5,531   $ 83,645   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 
     For the Three Months Ended December 31, 2014  
     Income (Loss)
from
Operations
    Depreciation
and
Amortization
     (Gain) Loss
on Disposition of
Assets
    Relinquishment
Liability
Reassessment
     (Gain) Loss Attributable
to Non-controlling
Interests
    Adjusted
EBITDA
 

Mohegan Sun

   $ 47,418      $ 16,614       $ 737      $ 56       $ 251      $ 65,076   

Mohegan Sun Pocono

     8,479        3,183         2        —           —          11,664   

Corporate

     (6,124     256         —          —           118        (5,750
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 49,773      $ 20,053       $ 739      $ 56       $ 369      $ 70,990   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Adjusted EBITDA Explanation:

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

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

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


Contacts:

Robert J. Soper

President and Chief Executive Officer

Mohegan Tribal Gaming Authority

(860) 862-8000

Mario C. Kontomerkos

Chief Financial Officer

Mohegan Tribal Gaming Authority

(860) 862-8000