UNCASVILLE, Conn., Jan. 29, 2015 /PRNewswire/ -- 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, 2014.

"We are extremely pleased with our operating results for the quarter," said Mitchell Grossinger Etess, Chief Executive Officer of the Authority. "During the quarter we achieved several measures of performance that indicate that our business is on the upswing including Mohegan Sun experiencing its largest quarterly increase in slot revenues since the fourth quarter of fiscal 2007. In addition, both Mohegan Sun and Mohegan Sun Pocono generated increased table game revenues, while Mohegan Sun's Adjusted EBITDA margin for the quarter was its highest first quarter Adjusted EBITDA margin since fiscal 2006. Furthermore, with the expiration of relinquishment payments and recent positive progress related to our Cowlitz Project, our outlook is much improved."

Consolidated operating results for the first quarter ended December 31, 2014 (unaudited):


    --  Net revenues of $316.7 million, a 1.2% increase over the first quarter
        of fiscal 2014
    --  Gaming revenues of $277.7 million, a 1.1% increase over the first
        quarter of fiscal 2014
    --  Gross slot revenues of $197.9 million, a 0.4% increase over the first
        quarter of fiscal 2014
    --  Table game revenues of $79.0 million, a 4.6% increase over the first
        quarter of fiscal 2014
    --  Non-gaming revenues of $63.2 million, a 0.4% increase over the first
        quarter of fiscal 2014
    --  Adjusted EBITDA, a non-GAAP measure described below, of $71.0 million, a
        32.2% increase over the first quarter of fiscal 2014
    --  Adjusted EBITDA margin of 22.4%, a 520 basis point increase over the
        first quarter of fiscal 2014
    --  Income from operations of $49.8 million, a 49.6% increase over the first
        quarter of fiscal 2014
    --  Net income attributable to the Authority of $14.8 million compared to
        net loss attributable to the Authority of $67.3 million in the first
        quarter of fiscal 2014

The growth in Adjusted EBITDA and income from operations principally resulted from improved table game and slot results at Mohegan Sun combined with lower overall operating costs and expenses primarily driven by continued strategic changes in operations designed to improve profitability and focus on managing expenses and enhancing operating efficiencies. The growth in Adjusted EBITDA and income from operations also resulted from increased non-gaming and table game revenues at Mohegan Sun Pocono which benefited from a full period of hotel and convention center operations. In addition, Adjusted EBITDA and income from operations reflected lower year over year Corporate expenses resulting from reduced expenditures associated with our pursuit of a Massachusetts casino license. The increase in net income attributable to the Authority was primarily attributable to a non-recurring loss on early extinguishment of debt related to our November 2013 refinancing transactions, combined with the increase in income from operations.

Mohegan Sun

Operating results (in thousands, unaudited):


                 For the Three Months Ended
                 --------------------------

                 December 31,                  December 31,                            Percentage

                                          2014                  2013 Variance              Variance
                                          ----                  ---- --------             --------


    Adjusted
     EBITDA                            $65,076               $50,480           $14,596                28.9%

    Income from
     operations                        $47,418               $34,643           $12,775                36.9%

    Operating
     costs and
     expenses                         $198,360              $207,290          $(8,930)              (4.3%)

    Net revenues                      $245,778              $241,933            $3,845                 1.6%

    Gaming
     revenues                         $212,543              $208,474            $4,069                 2.0%

    Non-gaming
     revenues                          $52,437               $53,715          $(1,278)              (2.4%)

The growth in Adjusted EBITDA and income from operations resulted from the increase in gaming revenues and the reduction in operating costs and expenses. The increase in gaming revenues primarily resulted from increased table game and slot revenues which benefited from higher year over year hold percentages. The reduction in operating costs and expenses primarily reflected continued strategic changes in operations designed to improve profitability and focus on managing expenses and enhancing operating efficiencies resulting in reduced casino marketing and promotional expenses and payroll costs. These results were partially offset by reduced non-gaming revenues primarily reflecting lower gasoline and entertainment revenues. Adjusted EBITDA margin increased to 26.5% for the quarter ended December 31, 2014 from 20.9% in the first quarter of fiscal 2014.

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



                                                                                                                                            For the Three Months Ended
                                                                                                                                            --------------------------

                                                                                                                                            December 31,                  December 31,                               Percentage

                                                                                                                                                                     2014                    2013 Variance               Variance
                                                                                                                                                                     ----                    ---- --------              --------


    Slots:

      Handle                                                                                                                                                   $1,757,195              $1,790,830          $(33,635)               (1.9%)

      Gross revenues                                                                                                                                             $145,972                $144,163             $1,809                  1.3%

      Net revenues                                                                                                                                               $140,335                $138,926             $1,409                  1.0%

      Free promotional slot plays (1)                                                                                                                             $13,771                 $15,959           $(2,188)              (13.7%)

      Weighted average number of machines (in units)                                                                                                                5,355                   5,529              (174)               (3.1%)

      Hold percentage (gross)                                                                                                                                        8.3%                   8.1%              0.2%                 2.5%

      Win per unit per day (gross) (in dollars)                                                                                                                      $296                    $283                $13                  4.6%


    Table games:

      Drop                                                                                                                                                       $454,132                $495,722          $(41,590)               (8.4%)

      Revenues                                                                                                                                                    $68,599                 $65,733             $2,866                  4.4%

      Weighted average number of games (in units)                                                                                                                     284                     284                  -                    -

      Hold percentage (2)                                                                                                                                           15.1%                  13.3%              1.8%                13.5%

      Win per unit per day (in dollars)                                                                                                                            $2,624                  $2,516               $108                  4.3%


    Poker:

      Revenues                                                                                                                                                     $2,646                  $2,471               $175                  7.1%

      Weighted average number of tables (in units)                                                                                                                     42                      42                  -                    -

      Revenue per unit per day (in dollars)                                                                                                                          $685                    $644                $41                  6.4%

    ___________________________________________

    (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,                  December 31,                           Percentage

                                                                           2014                 2013 Variance              Variance
                                                                           ----                 ---- --------             --------


    Food and beverage:

      Revenues                                                          $15,890              $15,981             $(91)               (0.6%)

      Meals served                                                          735                  738               (3)               (0.4%)

      Average price per meal served (in dollars)                         $15.84               $16.22           $(0.38)               (2.3%)


    Hotel:

      Revenues                                                          $10,989              $10,251              $738                  7.2%

      Rooms occupied                                                        106                  104                 2                  1.9%

      Occupancy rate                                                      98.0%               95.8%             2.2%                 2.3%

      Average daily room rate (in dollars)                                  $97                  $95                $2                  2.1%

      Revenue per available room (in dollars)                               $96                  $91                $5                  5.5%


    Retail, entertainment and other:

      Revenues                                                          $25,558              $27,483          $(1,925)               (7.0%)

      Arena events (in events)                                               26                   25                 1                  4.0%

      Arena tickets                                                         164                  153                11                  7.2%

      Average price per Arena ticket (in dollars)                        $56.84               $66.68           $(9.84)              (14.8%)

Mohegan Sun Pocono

Operating results (in thousands, unaudited):



                 For the Three Months Ended
                 --------------------------

                 December 31,                  December 31,                           Percentage

                                          2014                 2013 Variance              Variance
                                          ----                 ---- --------             --------


    Adjusted
     EBITDA                            $11,664              $11,825            $(161)              (1.4%)

    Income from
     operations                         $8,479               $7,577              $902                11.9%

    Operating
     costs and
     expenses                          $61,917              $63,106          $(1,189)              (1.9%)

    Net revenues                       $70,396              $70,683            $(287)              (0.4%)

    Gaming
     revenues                          $65,191              $66,279          $(1,088)              (1.6%)

    Non-gaming
     revenues                          $10,190               $8,970            $1,220                13.6%

The slight decline in Adjusted EBITDA primarily resulted from lower slot revenues which we believe continued to be pressured by a sluggish regional economic environment, partially offset by higher non-gaming and table game revenues which benefited from a full period of hotel and convention center operations. The increase in income from operations resulted from non-recurring pre-opening costs and expenses associated with the November 2013 opening of the hotel and convention center. Adjusted EBITDA margin decreased slightly to 16.6% for the quarter ended December 31, 2014 from 16.7% in the first quarter of fiscal 2014.

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



                                                                                                                                            For the Three Months Ended
                                                                                                                                            --------------------------

                                                                                                                                            December 31,                  December 31,                            Percentage

                                                                                                                                                                     2014                  2013 Variance              Variance
                                                                                                                                                                     ----                  ---- --------             --------


    Slots:

      Handle                                                                                                                                                     $624,062              $625,856          $(1,794)                 (0.3%)

      Gross revenues                                                                                                                                              $51,946               $52,949          $(1,003)                 (1.9%)

      Net revenues                                                                                                                                                $51,796               $52,908          $(1,112)                 (2.1%)

      Free promotional slot plays (1)                                                                                                                             $10,855               $11,331            $(476)                 (4.2%)

      Weighted average number of machines (in units)                                                                                                                2,331                 2,331                 -                      -

      Hold percentage (gross)                                                                                                                                        8.3%                 8.5%           (0.2%)                 (2.4%)

      Win per unit per day (gross) (in dollars)                                                                                                                      $241                  $247              $(6)                 (2.4%)


    Table games:

      Drop                                                                                                                                                        $58,838               $48,408           $10,430                   21.5%

      Revenues                                                                                                                                                    $10,392                $9,774              $618                    6.3%

      Weighted average number of games (in units)                                                                                                                      72                    66                 6                    9.1%

      Hold percentage (2)                                                                                                                                           17.7%                20.2%           (2.5%)                (12.4%)

      Win per unit per day (in dollars)                                                                                                                            $1,566                $1,610             $(44)                 (2.7%)


    Poker:

      Revenues                                                                                                                                                       $764                  $873            $(109)                (12.5%)

      Weighted average number of tables (in units)                                                                                                                     18                    18                 -                      -

      Revenue per unit per day (in dollars)                                                                                                                          $461                  $527             $(66)                (12.5%)

    ___________________________________________

    (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,                  December 31,                         Percentage

                                                                                  2014                2013 Variance             Variance
                                                                                  ----                ---- --------            --------


    Food and beverage:

      Revenues                                                                  $6,781              $6,738              $43                  0.6%

      Meals served                                                                 165                 179             (14)               (7.8%)

      Average price per meal served (in dollars)                                $18.55              $17.42            $1.13                  6.5%


    Hotel (1):

      Revenues                                                                  $1,237                $441             $796                180.5%

      Rooms occupied                                                                20                   8               12                150.0%

      Occupancy rate                                                             92.2%              81.5%           10.7%                13.1%

      Average daily room rate (in dollars)                                         $58                 $55               $3                  5.5%

      Revenue per available room (in dollars)                                      $53                 $45               $8                 17.8%


    Retail, entertainment and other:

      Revenues                                                                  $2,172              $1,791             $381                 21.3%

    ___________________________________________

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

Corporate

Operating results (in thousands, unaudited):



                                                              For the Three Months Ended
                                                              --------------------------

                                                              December 31,                  December 31,                               Percentage

                                                                                       2014                   2013 Variance                Variance
                                                                                       ----                   ---- --------               --------


    Adjusted EBITDA                                                                $(5,750)              $(8,617)             $2,867                   33.3%

    Loss from operations                                                           $(6,124)              $(8,947)           $(2,823)                (31.6%)

    Operating costs and expenses                                                     $7,955                 $9,686            $(1,731)                (17.9%)

    Net revenues (1)                                                                 $1,831                   $739              $1,092                  147.8%

    __________________________________________

    (1) Increase primarily represents inter-segment revenues.

The decrease in loss from operations was primarily attributable to the decline in operating costs and expenses which resulted from reduced expenditures associated with our pursuit of a Massachusetts casino license.

Mohegan Tribal Gaming Authority Property Information



                                   Adjusted EBITDA            Income (Loss) from Operations            Net Revenues

    (in thousands, unaudited) For the Three Months Ended        For the Three Months Ended          For the Three Months Ended
                              --------------------------        --------------------------       --------------------------

                                    December 31,                      December 31,                     December 31,                December 31,            December 31,               December 31,

                                                         2014                               2013                              2014                    2013                       2014                      2013
                                                         ----                               ----                              ----                    ----                       ----                      ----

    Mohegan Sun                                       $65,076                            $50,480                           $47,418                 $34,643                   $245,778                  $241,933

    Mohegan Sun Pocono                               11,664                             11,825                             8,479                   7,577                     70,396                    70,683

    Corporate                                         (5,750)                           (8,617)                          (6,124)                (8,947)                     1,831                       739

    Inter-segment revenues                                -                                 -                                -                      -                   (1,273)                    (532)
                                                        ---                               ---                              ---                    ---                    ------                      ----


    Total                                             $70,990                            $53,688                           $49,773                 $33,273                   $316,732                  $312,823
                                                      =======                            =======                           =======                 =======                   ========                  ========

Other Information

Liquidity
As of December 31, 2014, the Authority held cash and cash equivalents of $­74.2 million compared to $49.1 million as of September 30, 2014. As of December 31, 2014, $41.0 million was drawn on the Authority's $100 million revolving credit facility and $6.0 million was drawn on the Authority's $16.5 million line of credit. As of December 31, 2014, letters of credit issued under the Authority's revolving credit facility totaled $3.1 million, of which no amounts were drawn. Inclusive of letters of credit, which reduce borrowing availability under the Authority's revolving credit facility, and after taking into account restrictive financial covenant requirements, the Authority had approximately $49.9 million of borrowing capacity under its revolving credit facility and line of credit as of December 31, 2014.

Interest Expense
Interest expense decreased by $2.7 million, or 7.0%, to $36.3 million for the quarter ended December 31, 2014 compared to $39.0 million in the first quarter of fiscal 2014. The reduction in interest expense was attributable to lower weighted average interest rate driven by the Authority's November 2013 refinancing transactions. Weighted average interest rate was 8.3% for the quarter ended December 31, 2014 compared to 9.2% in the first quarter of fiscal 2014. Weighted average outstanding debt was $1.75 billion for the quarter ended December 31, 2014 compared to $1.73 billion in the first quarter of fiscal 2014.

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



                             Capital Expenditures
                             --------------------

                        Three Months Ended        Remaining Forecasted          Forecasted

                         December 31, 2014          Fiscal Year 2015         Fiscal Year 2015
                         -----------------          ----------------         ----------------


     Mohegan
     Sun:

        Maintenance                         $0.4                       $29.6                  $30.0
                                            ----                       -----                  -----

               Subtotal                      0.4                        29.6                   30.0

     Mohegan
     Sun
     Pocono:

        Maintenance                          0.4                         4.6                    5.0

        Development                          0.2                           -                   0.2
                                             ---                         ---                   ---

               Subtotal                      0.6                         4.6                    5.2

               Total                        $1.0                       $34.2                  $35.2
                                            ====                       =====                  =====

Distributions to the Tribe
Distributions to the Tribe totaled $10.0 million for each of the quarters ended December 31, 2014 and 2013. Distributions to the Tribe are anticipated to total $50.0 million for fiscal 2015.

Conference Call
The Authority will host a conference call and simultaneous webcast regarding its first quarter fiscal 2015 operating results on Thursday, January 29, 2015 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: 73860522

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 Thursday, January 29, 2015. This replay will run through February 12, 2015.

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

(855) 859-2056
(404) 537-3406 (International)

Conference ID: 73860522

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

About the Authority

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

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

Special Note Regarding Forward-Looking Statements

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


                                             MOHEGAN TRIBAL GAMING AUTHORITY

                                         CONSOLIDATED STATEMENTS OF INCOME (LOSS)

                                                      (in thousands)

                                                       (unaudited)


                                           For the                                      For the

                                     Three Months Ended                           Three Months Ended

                                      December 31, 2014                            December 31, 2013
                                      -----------------                            -----------------

    Revenues:

       Gaming                                                    $277,734                              $274,753

       Food and beverage                                           22,671                                22,719

       Hotel                                                       12,226                                10,692

       Retail, entertainment and
        other                                                      28,299                                29,505
                                                                   ------                                ------

       Gross revenues                                             340,930                               337,669

       Less -Promotional allowances                              (24,198)                             (24,846)
                                                                  -------                               -------

    Net revenues                                                  316,732                               312,823
                                                                  -------                               -------

    Operating costs and expenses:

       Gaming                                                     163,801                               176,302

       Food and beverage                                           10,811                                10,099

       Hotel                                                        3,503                                 3,720

       Retail, entertainment and
        other                                                      12,244                                12,776

       Advertising, general and
        administrative                                             48,113                                46,942

       Corporate                                                    7,639                                 9,432

       Depreciation and amortization                               20,053                                19,118

       (Gain) loss on disposition of
        assets                                                        739                                   (1)

       Pre-opening                                                      -                                1,162

       Relinquishment liability
        reassessment                                                   56                                     -
                                                                      ---                                   ---

    Total operating costs and
     expenses                                                     266,959                               279,550
                                                                  -------                               -------

    Income from operations                                         49,773                                33,273
                                                                   ------                                ------

    Other income (expense):

       Accretion of discount to the
        relinquishment liability                                    (227)                                (551)

       Interest income                                              1,834                                 1,644

       Interest expense, net of
        capitalized interest                                     (36,255)                             (38,969)

       Loss on early extinguishment
        of debt                                                         -                             (62,083)

       Other expense, net                                           (728)                                (704)
                                                                     ----                                  ----

    Total other expense                                          (35,376)                            (100,663)
                                                                  -------                              --------

    Net income (loss)                                              14,397                              (67,390)

    Loss attributable to non-
     controlling interests                                            369                                   136
                                                                      ---                                   ---

    Net income (loss) attributable
     to Mohegan Tribal Gaming
     Authority                                                    $14,766                             $(67,254)
                                                                  =======                              ========


                                      MOHEGAN TRIBAL GAMING AUTHORITY

                                CONSOLIDATED SELECTED FINANCIAL INFORMATION

                                              (in thousands)

                                                (unaudited)


                                                  For the Three Months Ended
                                                  --------------------------

                                                         December 31,                           December 31,

                                                                                2014                              2013
                                                                                ----                              ----

      Operating
      Results:

        Gross revenues                                                      $340,930                          $337,669

        Net revenues                                                        $316,732                          $312,823

        Income from
         operations                                                          $49,773                           $33,273


     Other Data:

        Adjusted EBITDA                                                      $70,990                           $53,688

        Capital
         expenditures                                                           $984                           $15,530

        Cash interest
         paid                                                                $13,193                           $27,764

        Distributions to the
         Tribe                  $10,000                                                 $10,000




                                                         December 31,                           September 30,

      Balance Sheet
      Data:                                                                     2014                              2014


        Cash and cash
         equivalents            $74,187                                                 $49,108

        Relinquishment
         liability                                                           $18,865                           $25,194

        Capital leases                                                        $2,943                            $3,138

        Long-term debt,
         including current
         portion             $1,735,673                                              $1,730,936


                                            MOHEGAN SUN

                                         SUPPLEMENTAL DATA

                                            (unaudited)


                                                  For the Three Months Ended
                                                  --------------------------

                                                         December 31,                           December 31,

                                                                                2014                              2013
                                                                                ----                              ----

      Operating
      results:

      Gross revenues
      (in thousands)           $264,980                                                $262,189

      Net revenues (in
      thousands)               $245,778                                                $241,933

      Income from
      operations (in
      thousands)                $47,418                                                 $34,643

     Operating margin                                                          19.3%                            14.3%


     Adjusted EBITDA:

      Adjusted EBITDA
      (in thousands)            $65,076                                                 $50,480

      Adjusted EBITDA
      margin                      26.5%                                                  20.9%


      Capital expenditures
      (in thousands)               $352                                                  $5,039


      Weighted average
      number of units:

     Slot machines                                                             5,355                             5,529

     Table games                                                                 284                               284

     Poker tables                                                                 42                                42


      Win per unit per
      day:

     Slot machines (gross)                                                      $296                              $283

     Table games                                                              $2,624                            $2,516

     Poker tables                                                               $685                              $644


     Hold percentage:

     Slot machines (gross)                                                      8.3%                             8.1%

     Table games                                                               15.1%                            13.3%


      Food and beverage
      statistics:

      Meals served (in
      thousands)                    735                                                     738

      Average price
      per meal served            $15.84                                                  $16.22


      Hotel
      statistics:

      Rooms occupied
      (in thousands)                106                                                     104

     Occupancy rate                                                            98.0%                            95.8%

      Average daily
      room rate                     $97                                                     $95

      Revenue per
      available room                $96                                                     $91


      Entertainment
      statistics:

      Arena events (in
      events)                        26                                                      25

      Arena tickets
      (in thousands)                164                                                     153

      Average price
      per Arena
      ticket                     $56.84                                                  $66.68


                                                                                                 MOHEGAN SUN POCONO

                                                                                                  SUPPLEMENTAL DATA

                                                                                                     (unaudited)


                                                                                                                       For the Three Months Ended
                                                                                                                       --------------------------

                                                                                                                              December 31,                 December 31,

                                                                                                                                                      2014                   2013
                                                                                                                                                      ----                   ----

     Operating results:

     Gross revenues (in thousands)                                                                                                                 $75,381                $75,249

     Net revenues (in thousands)                                                                                                                   $70,396                $70,683

     Income from operations (in thousands)                                                                                                          $8,479                 $7,577

     Operating margin                                                                                                                                12.0%                 10.7%


     Adjusted EBITDA:

     Adjusted EBITDA (in thousands)                                                                                                                $11,664                $11,825

     Adjusted EBITDA margin                                                                                                                          16.6%                 16.7%


     Capital expenditures (in thousands)                                                                                                              $613                   $987


     Weighted average number of units:

     Slot machines                                                                                                                                   2,331                  2,331

     Table games                                                                                                                                        72                     66

     Poker tables                                                                                                                                       18                     18


     Win per unit per day:

     Slot machines (gross)                                                                                                                            $241                   $247

     Table games                                                                                                                                    $1,566                 $1,610

     Poker tables                                                                                                                                     $461                   $527


     Hold percentage:

     Slot machines (gross)                                                                                                                            8.3%                  8.5%

     Table games                                                                                                                                     17.7%                 20.2%


     Food and beverage statistics:

     Meals served (in thousands)                                                                                                                       165                    179

     Average price per meal served                                                                                                                  $18.55                 $17.42


     Hotel statistics (1):

     Rooms occupied (in thousands)                                                                                                                      20                      8

     Occupancy rate                                                                                                                                  92.2%                 81.5%

     Average daily room rate                                                                                                                           $58                    $55

     Revenue per available room                                                                                                                        $53                    $45

     ____________________________________________

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



                                                                                                  CORPORATE

                                                                                              SUPPLEMENTAL DATA

                                                                                                 (unaudited)


                                                                                                                       For the Three Months Ended
                                                                                                                       --------------------------

                                                                                                                              December 31,                 December 31,

                                                                                                                                                      2014                   2013
                                                                                                                                                      ----                   ----

     Capital expenditures (in thousands)                                                                                                               $19                 $9,504

     Capitalized interest (in thousands)                                                                                         $                       -                  $735


                                                                                       MOHEGAN TRIBAL GAMING AUTHORITY

                                                                                       ADJUSTED EBITDA RECONCILIATIONS

                                                                                                 (unaudited)


      Reconciliations of Adjusted EBITDA to Net
      Income (Loss):


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




                                                                                                                       For the Three Months Ended
                                                                                                                       --------------------------

                                                                                                                              December 31,                 December 31,

                                                                                                                                                      2014                   2013
                                                                                                                                                      ----                   ----


     Adjusted EBITDA                                                                                                                               $70,990                $53,688

     Depreciation and amortization                                                                                                                (20,053)              (19,118)

     Gain (loss) on disposition of assets                                                                                                            (739)                     1

     Pre-opening                                                                                                                                         -               (1,162)

     Relinquishment liability reassessment                                                                                                            (56)                     -

      Gain (loss) attributable to non-controlling
      interests                                                                                                                                      (369)                 (136)

     Income from operations                                                                                                                         49,773                 33,273



      Accretion of discount to the relinquishment
      liability                                                                                                                                      (227)                 (551)

     Interest income                                                                                                                                 1,834                  1,644

     Interest expense, net of capitalized interest                                                                                                (36,255)              (38,969)

     Loss on early extinguishment of debt                                                                                                                -              (62,083)

     Other expense, net                                                                                                                              (728)                 (704)


     Net income (loss)                                                                                                                             $14,397              $(67,390)


    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, 2014
                                                                                                                                --------------------------------------------

                                                                                        Income (Loss)                                          Depreciation                        (Gain) Loss                                  Relinquishment           (Gain) Loss Attributable

                                                                                         from                                                   and                          on Disposition of                                  Liability                to Non-controlling                 Adjusted

                                                                                      Operations                                            Amortization                           Assets              Pre-opening            Reassessment                    Interests                      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



                                                                                                                          For the Three Months Ended December 31, 2013
                                                                                                                          --------------------------------------------

                                                                                     Income (Loss)                                          Depreciation                        (Gain) Loss                                  Relinquishment           (Gain) Loss Attributable

                                                                                         from                                                   and                          on Disposition of                                  Liability                to Non-controlling                 Adjusted

                                                                                      Operations                                            Amortization                           Assets              Pre-opening            Reassessment                    Interests                      EBITDA
                                                                                      ----------                                            ------------                           ------              -----------            ------------                    ---------                      ------

    Mohegan Sun                                                                                        $34,643                                                $15,838                          $(1)       $            -          $             -        $                           -               $50,480

    Mohegan Sun Pocono                                                                                   7,577                                                  3,086                             -                1,162                         -                                    -                11,825

    Corporate                                                                                          (8,947)                                                   194                             -                    -                        -                                  136                (8,617)

                          Total                                                                           $33,273                                                $19,118                          $(1)               $1,162           $             -                                 $136                $53,688

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, pre-opening costs and expenses, reassessment and accretion of discount to a relinquishment liability, loss on early extinguishment of debt, other non-operating income and expense and loss attributable to non-controlling interests.

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

The use of Adjusted EBITDA has certain limitations. Adjusted EBITDA should be considered in addition to, not as a substitute for or superior to, any GAAP financial measure including net income (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:
Mitchell Grossinger Etess
Chief Executive Officer
Mohegan Tribal Gaming Authority
(860) 862-8000

Mario C. Kontomerkos
Chief Financial Officer
Mohegan Tribal Gaming Authority
(860) 862-8000

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/mohegan-tribal-gaming-authority-announces-first-quarter-fiscal-2015-operating-results-300027460.html

SOURCE Mohegan Tribal Gaming Authority