Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - BREF HR, LLCFinancial_Report.xls
EX-31.1 - EXHIBIT31.1 - BREF HR, LLCexhibit311_063014.htm
EX-32.1 - EXHIBIT32.1 - BREF HR, LLCexhibit321_063014.htm
EX-31.2 - EXHIBIT31.2 - BREF HR, LLCexhibit312_063014.htm
EX-32.2 - EXHIBIT32.2 - BREF HR, LLCexhibit322_063014.htm


 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
X
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarter ended June 30, 2014
Or
_
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from                      to                     
Commission File Number: 000-54532
BREF HR, LLC
(Exact name of registrant as specified in its charter)
Delaware
 
27-4938906
(State or other jurisdiction of
 
(I.R.S. employer
incorporation or organization)
 
identification no.)
 
 
 
Three World Financial Center 
 
 
250 Vesey Street, 11th Floor New York, NY
 
10281
(Address of principal executive office)
 
(Zip Code)

(Registrant’s telephone number, including area code): (212) 417-7265

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __ No X
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes __ No X
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer __
 
Accelerated filer __
 
Non-accelerated filer X
 
Smaller reporting company __
 
 
 
 
(Do not check if a smaller
reporting company)
 
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes __ No X
 




TABLE OF CONTENTS
PART I—FINANCIAL INFORMATION
 
 
Item 1. Financial Statements
 
 
Condensed Consolidated Balance Sheets (unaudited)
 
 
Condensed Consolidated Statements of Operations (unaudited)
 
 
Condensed Consolidated Statements of Cash Flows (unaudited)
 
 
Notes To Condensed Consolidated Financial Statements (unaudited)
 
 
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
 
 
Item 3. Quantitative and Qualitative Disclosures About Market Risk
 
 
Item 4. Controls and Procedures
 
 
PART II—OTHER INFORMATION
 
 
Item 1. Legal Proceedings
 
 
Item 1A. Risk Factors
 
 
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
 
 
Item 3. Defaults Upon Senior Securities
 
 
Item 4. Submission of Matters to a Vote of Security Holders
 
 
Item 5. Other Information
 
 
Item 6. Exhibits


1



PART I—FINANCIAL INFORMATION
Item 1. Financial Statements
BREF HR, LLC
Condensed Consolidated Balance Sheets
(Unaudited)
($ in thousands)
June 30,
2014
 
December 31,
2013
Assets
 
 
 
Current assets
 
 
 
Cash and cash equivalents
$
18,976

 
$
14,094

Accounts receivable, net
11,980

 
8,351

Inventories
3,856

 
2,947

Prepaid expenses and other current assets
4,167

 
3,002

Related party receivable
60

 
435

Restricted cash
4,533

 
5,069

Total current assets
43,572

 
33,898

Property and equipment, net
468,462

 
479,008

Intangible assets, net
68,503

 
70,542

Restricted cash
20,097

 
19,354

Investment in joint venture
1,444

 
1,425

Total assets
$
602,078

 
$
604,227

 
 
 
 
Liabilities and Members' Equity (Deficit)
 
 
 
Current liabilities
 
 
 
Accounts payable
$
5,616

 
$
7,560

Construction related payables
306

 
847

Related party payables
1,231

 
220

Accrued expenses
21,560

 
20,816

Interest payable
76,514

 
61,165

Current portion of long term debt
710,954

 
686,850

Total current liabilities
816,181

 
777,458

Long term accrued expenses

 
177

Long term interest payable
13,324

 
10,547

Long term debt - due to affiliate
17,543

 
16,596

Total long term liabilities
30,867

 
27,320

Total liabilities
847,048

 
804,778

 
 
 
 
Members' equity (deficit)
 
 
 
Paid-in capital
86,673

 
86,673

Accumulated deficit
(331,643
)
 
(287,224
)
Total members' equity (deficit)
(244,970
)
 
(200,551
)
Total liabilities and members equity (deficit)
$
602,078

 
$
604,227


The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

2



BREF HR, LLC
Condensed Consolidated Statements of Operations
(Unaudited)
($ in thousands)
Three months ended June 30, 2014
 
Three months ended June 30, 2013
 
Six months ended June 30, 2014
 
Six months ended June 30, 2013
Revenues
 
 
 
 
 
 
 
Casino
$
12,194

 
$
9,989

 
$
26,132

 
$
23,183

Lodging
17,741

 
17,254

 
34,959

 
32,325

Food and beverage
24,703

 
24,808

 
41,227

 
41,295

Entertainment, retail and other
7,619

 
10,318

 
13,523

 
18,551

Gross revenues
62,257

 
62,369

 
115,841

 
115,354

Less: Promotional allowances
(4,976
)
 
(5,159
)
 
(9,447
)
 
(10,684
)
Net revenues
57,281

 
57,210

 
106,394

 
104,670

Costs and Expenses
 
 
 
 
 
 
 
Casino
9,052

 
8,678

 
16,739

 
18,412

Lodging
5,536

 
5,044

 
11,156

 
9,773

Food and beverage
14,131

 
13,669

 
24,473

 
22,619

Entertainment, retail and other
4,888

 
6,883

 
8,939

 
11,985

Marketing
2,242

 
2,414

 
4,650

 
4,445

Management fee and expense reimbursements - related party
1,417

 
463

 
2,606

 
914

General and administrative
8,608

 
11,054

 
17,349

 
20,748

Depreciation and amortization
7,456

 
7,972

 
14,919

 
16,041

Pre-opening

 
2

 

 
10

Total costs and expenses
53,330

 
56,179

 
100,831

 
104,947

Income (loss) from operations
3,951

 
1,031

 
5,563

 
(277
)
Interest income
3

 
10

 
6

 
16

Interest expense
(24,722
)
 
(24,127
)
 
(50,007
)
 
(47,279
)
Income on joint venture investment
12

 
57

 
19

 
36

Loss before income tax expense
(20,756
)
 
(23,029
)
 
(44,419
)
 
(47,504
)
Income tax expense

 

 

 

Net loss
$
(20,756
)
 
$
(23,029
)
 
$
(44,419
)
 
$
(47,504
)

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.


3



BREF HR, LLC
Condensed Consolidated Statements of Cash Flows
(Unaudited)
 
Six months ended June 30, 2014
 
Six months ended June 30, 2013
($ in thousands)
 
 
 
Cash flows from operating activities
 
 
 
Net loss
$
(44,419
)
 
$
(47,504
)
Adjustment to reconcile net loss to net cash
 
 
 
provided by operating activities:
 
 
 
Depreciation
12,880

 
12,553

Provision for doubtful accounts
215

 
196

Amortization of intangible assets
2,039

 
3,488

Amortization of debt discount
16,305

 
15,638

Accrued non-cash interest applied to principal
8,746

 
6,626

Change in value of interest rate caps net of
 
 
 
premium amortization

 
64

Income on joint venture investment
(19
)
 
(36
)
(Increase) decrease in assets:
 
 
 
Accounts receivable
(3,844
)
 
(2,960
)
Inventories
(909
)
 
(619
)
Prepaid expenses
(1,165
)
 
(232
)
Related party receivable
375

 
694

Increase (decrease) in liabilities:
 
 
 
Accounts payable
(1,944
)
 
2,123

Related party payable
1,011

 
(406
)
Other accrued liabilities
824

 
1,574

Accrued interest payable
18,126

 
14,706

Net cash provided by operating activities
8,221

 
5,905

Cash flows from investing activities
 
 
 
Purchases of property and equipment
(2,334
)
 
(1,772
)
Payments on construction related payables
(541
)
 
5

Restricted cash contributions
(4,101
)
 
(4,531
)
Restricted cash withdrawals
3,894

 
4,491

Loan to joint venture

 
(248
)
Repayments of joint venture debt

 
150

Net cash used in investing activities
(3,082
)
 
(1,905
)
Cash flows from financing activities
 
 
 
Purchase of interest rate caps

 
(64
)
Capital lease payments
(257
)
 
(367
)
Net cash used in financing activities
(257
)
 
(431
)
Net increase in cash and cash equivalents
4,882

 
3,569

Cash and cash equivalents, beginning of period
14,094

 
13,658

Cash and cash equivalents, end of period
$
18,976

 
$
17,227

 
 
 
 
Supplemental Disclosure of Cash Flow Information
 
 
 
Cash paid during the period for interest, net
 
 
 
of amounts capitalized
$
6,750

 
10,201

 
 
 
 
Supplemental Disclosure Non-cash Investing and Financing Activities
 
 
 
Construction related payables
$
306

 
$
307


The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4



BREF HR, LLC
Notes to Condensed Consolidated Financial Statements
(Unaudited)
1.    Company Structure
Organization
BREF HR, LLC is a Delaware limited liability company that was formed on February 11, 2011. The affairs of the Company are governed by a Limited Liability Company Agreement dated as of March 1, 2011 (the “LLC Agreement”). Unless otherwise specified, the terms the “Company,” “we,” “us” or “our” refer to BREF HR, LLC and its consolidated subsidiaries, or any one or more of them, as the context may require. We own and operate the Hard Rock Hotel & Casino Las Vegas. Commencing operations in 1995, the Hard Rock Hotel & Casino Las Vegas is modeled after the highly successful Hard Rock Cafe restaurant chain and is decorated with an extensive collection of rare rock and roll memorabilia. The original Hard Rock Cafe was co-founded in 1971 by Peter Morton, and the “Hard Rock” name has grown to become widely recognized throughout the world.
The Company was formed by certain affiliates of Brookfield Financial, LLC (“Brookfield Financial”) to acquire the limited liability company interests of HRHH JV Junior Mezz, LLC (“HRHH JV Junior Mezz”) and HRHH Gaming Junior Mezz, LLC (“HRHH Gaming Junior Mezz”), which indirectly owned the Hard Rock Hotel & Casino Las Vegas and certain related assets. These assets were acquired pursuant to the assignment from Hard Rock Hotel Holdings, LLC (“HRH Holdings”) in connection with the default by HRH Holdings and its subsidiaries on the real estate financing facility (the “Facility”), and the resulting settlement agreement, as described below. Brookfield Financial is managed by Brookfield Real Estate Financial Partners LLC (together with its affiliates, “Brookfield”).
On March 1, 2011, HRH Holdings, Vegas HR Private Limited (the “Mortgage Lender”), Brookfield Financial, NRFC WA Holdings, LLC, Morgans Hotel Group Co. (“Morgans” and together with an affiliated entity, the “Morgans Parties”) and certain affiliates of DLJ Merchant Banking Partners (“DLJMBP”), as well as other interested parties entered into the Agreement to Transfer in Lieu of Foreclosure and Settlement Agreement (the “Settlement Agreement”) pursuant to which the membership interests of HRHH JV Junior Mezz and HRHH Gaming Junior Mezz were transferred and assigned to the Company. The transactions contemplated by the Settlement Agreement are referred to as the “Assignment.” The Assignment was accounted for as a business combination.
The Company's Going Concern
The Company incurred a loss of $44.4 million for the six months ended June 30, 2014, and has a net members' deficit of $245.0 million as of June 30, 2014. The Amended Facility (as defined in Note 10, Debt) allows the Company to accrue 'payable in kind' interest ("PIK interest"), representing the difference between interest accruing under the Amended Facility and the amounts paid. The outstanding PIK interest as of June 30, 2014 and December 31, 2013 was $48.6 million and $39.8 million, respectively. The PIK interest outstanding as of March 1, 2014, in the amount of $44.3 million, became due and payable on March 1, 2014, as the operating performance of the Company did not meet a specified debt yield threshold for the twelve month period ended March 1, 2014. However, the lender entered into a Forbearance Agreement effective as of March 1, 2014, pursuant to which it agreed not to exercise any rights or remedies with respect to the PIK interest until June 2, 2014. The lender entered into a Second Amendment to the Forbearance Agreement effective as of June 2, 2014, pursuant to which it agreed not to exercise any rights or remedies with respect to the PIK interest until July 28, 2014. The lender entered into a Third Amendment to the Forbearance Agreement effective as of July 28, 2014, pursuant to which it agreed not to exercise any rights or remedies with respect to the PIK interest until August 11, 2014. The lender entered into a Fourth Amendment to the Forbearance Agreement effective as of August 11, 2014, pursuant to which it agreed not to exercise any rights or remedies with respect to the PIK interest until August 25, 2014. Currently, the Company does not have sufficient funds to satisfy a demand for the PIK interest payment on August 25, 2014. The Company is currently assessing its options to satisfy the PIK interest payment obligation, including, but not limited to, negotiating a waiver of this requirement from the lender, selling off a portion of existing collateral or attempting to obtain borrowings from other sources. The Company's ability to continue as a going concern is dependent upon its ability to restructure its indebtedness, obtain alternative financing on acceptable terms, obtain approval from the lender to use available cash reserves to satisfy a portion of this potential obligation, or a combination thereof. However, there is no certainty on the outcome. We have placed mortgages on our hotel casino property to secure our indebtedness. In the event the PIK interest is not paid on August 25, 2014, among other lesser remedies, the lender may declare all unpaid principal and accrued interest, totaling $987.8 million, under the Amended Facility due and payable immediately, in which case, under present circumstances, the Company would not have sufficient funds or other sources

5



of liquidity to pay all such amounts. If this occurs, our business and results of operations would be materially adversely affected. The Company is currently in discussions with the lender but as of the date of the filing the outcome remains uncertain. These uncertainties raise substantial doubt about the Company’s ability to continue as a going concern.
The accompanying condensed consolidated financial statements have been prepared on a going concern basis, which assumes continuity of operations and realization of assets and liabilities in the ordinary course of business. The condensed consolidated financial statements do not include any adjustments that might result from the outcome of uncertainties, including the possibility that the Company loses some or substantially all of its assets to foreclosure as a result of these uncertainties.

2.    Basis of Presentation, Principles of Consolidation and Significant Accounting Policies
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements of the Company have been prepared under the rules and regulations of the Securities and Exchange Commission (“SEC”) in accordance with the instruction to the Quarterly Report on Form 10-Q and Article 10 of Regulation S-X and, therefore, do not include all information and footnotes necessary for complete consolidated financial statements in conformity with accounting principles generally accepted in the United States (“GAAP”). These condensed consolidated financial statements should be read in conjunction with the Company’s 2013 annual consolidated financial statements and notes thereto on Form 10-K for the year ended December 31, 2013.
The results for the periods indicated reflect all adjustments (consisting primarily of normal recurring adjustments) that management considers necessary for a fair presentation of financial position, results of operations, and cash flows. The results for such periods are not necessarily indicative of the results to be expected for the full year.
The preparation of the condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates, and those differences could be material.
Certain amounts reported in the prior period on the condensed consolidated statement of operations have been combined to conform to the current presentation. Retail revenue and other revenue have been combined into entertainment, retail and other revenue and retail expenses and other expenses have been combined into entertainment, retail and other expenses.
Principles of Consolidation
The accompanying condensed consolidated financial statements include the accounts of the Company and its subsidiaries.
Recently Issued Accounting Pronouncements
In May 2014, the Financial Accounting Standards Board issued new authoritative guidance regarding the recognition of revenue from contracts with customers. The new guidance clarifies the principles for revenue recognition and provides a common standard for all entities and the existing industry guidance, including guidance specific to the gaming industry, will be eliminated. Under the new guidance, an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Interim and annual disclosures will also be revised. The new guidance is effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. Early application is not permitted. The Company is currently assessing the impact of adopting this new standard, which will be effective for the Company January 1, 2017. 
 


6



3.    Accounts Receivable, Net
Components of accounts receivable, net consist of the following:
($ in thousands)
June 30, 2014
 
December 31, 2013
Casino
$
5,558

 
$
2,999

Hotel
4,102

 
2,679

Other
3,191

 
3,352

 
12,851

 
9,030

Less: allowance for doubtful accounts
(871
)
 
(679
)
Total accounts receivable, net
$
11,980

 
$
8,351


4.    Restricted Cash
Certain of our subsidiaries are obligated to maintain cash reserve funds for a variety of purposes as determined pursuant to the Amended Facility, discussed at Note 10, Debt, including a requirement for the subsidiaries to deposit funds into a replacements and refurbishments reserve fund at amounts equal to three percent of the Hard Rock Hotel & Casino Las Vegas’ gross revenues. Restricted cash consists of the following:
($ in thousands)
June 30, 2014
 
December 31, 2013
Current
 
 
 
Tax reserves
$
2,708

 
$
2,602

Insurance reserves
686

 
1,329

Other reserves
363

 
363

Workers' compensation reserves
776

 
775

Total current restricted cash
4,533

 
5,069

 
 
 
 
Long-term
 
 
 
Working capital reserves
14,361

 
14,399

Replacements and refurbishments reserves
5,736

 
4,955

Total long-term restricted cash
20,097

 
19,354

Total restricted cash
$
24,630

 
$
24,423


5.    Inventories
Inventories are stated at the lower of cost (determined using the first-in, first-out method) or market. Inventories consist of the following:
($ in thousands)
June 30, 2014
 
December 31, 2013
Restaurants and bars
$
2,567

 
$
1,848

Retail merchandise
1,125

 
975

Other inventory and operating supplies
164

 
124

Total inventories
$
3,856

 
$
2,947



7



6.     Property and Equipment, Net
Property and equipment, net consists of the following:
($ in thousands)
June 30, 2014
 
December 31, 2013
Land
$
115,600

 
$
115,600

Buildings and land and building improvements
343,262

 
342,159

Furniture, fixtures and equipment
82,020

 
79,943

Memorabilia
6,621

 
6,442

Construction in progress
658

 
1,683

 
548,161

 
545,827

Less: accumulated depreciation
(79,699
)
 
(66,819
)
Total property and equipment, net
$
468,462

 
$
479,008

Depreciation relating to property and equipment was $6.5 million and $6.3 million for the three months ended June 30, 2014 and 2013, respectively. Depreciation relating to property and equipment was $12.9 million and $12.6 million for the six months ended June 30, 2014 and 2013, respectively.

7.     Intangible Assets, Net
Intangible assets, net consist of the following:
 
December 31, 2013
 
June 30, 2014
($ in thousands)
Gross Carrying Amount
 
Accumulated Impairment Losses
 
Accumulated Amortization
 
Net Carrying Amount
 
Gross Carrying Amount
 
Accumulated Impairment Losses
 
Accumulated Amortization
 
Net Carrying Amount
 
Remaining life (years)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-amortizing intangible assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hard Rock Licensing
$
55,000

 
$
(15,000
)
 
$

 
$
40,000

 
$
55,000

 
$
(15,000
)
 
$

 
$
40,000

 
 Indefinite
Future Trademark Licensing
7,000

 

 

 
7,000

 
7,000

 

 

 
7,000

 
 Indefinite
 
62,000

 
(15,000
)
 

 
47,000

 
62,000

 
(15,000
)
 

 
47,000

 
 
Amortizing intangible assets
 
 

 
 
 
 
 
 
 

 
 
 
 
 
 
In-place Contracts
29,000

 
(6,175
)
 
(8,492
)
 
14,333

 
29,000

 
(6,175
)
 
(9,493
)
 
13,333

 
0 - 7
Monster TM Licensing
2,537

 

 
(1,875
)
 
662

 
2,537

 

 
(2,206
)
 
331

 
1
Customer Relationships
3,000

 

 
(3,000
)
 

 
3,000

 

 
(3,000
)
 

 
0
Sponsorship Agreements
1,300

 

 
(1,300
)
 

 
1,300

 

 
(1,300
)
 

 
0
Market Leases
1,736

 

 
(912
)
 
824

 
1,736

 

 
(1,037
)
 
699

 
0 - 7
Player Relationships
10,000

 

 
(3,854
)
 
6,146

 
10,000

 

 
(4,327
)
 
5,673

 
7
Other
2,200

 

 
(623
)
 
1,577

 
2,200

 

 
(733
)
 
1,467

 
7
 
49,773

 
(6,175
)
 
(20,056
)
 
23,542

 
49,773

 
(6,175
)
 
(22,096
)
 
21,503

 
 
Total
 
 

 
 
 
 
 
 
 

 
 
 
 
 
 
intangibles, net
$
111,773

 
$
(21,175
)
 
$
(20,056
)
 
$
70,542

 
$
111,773

 
$
(21,175
)
 
$
(22,096
)
 
$
68,503

 
 
The Hard Rock Licensing and Future Trademark Licensing rights are not subject to amortization as they have an indefinite useful life. The in-place contracts, Monster TM Licensing, Customer Relationships, Sponsorship Agreements, Market Leases and Other amortizing intangible assets are being ratably amortized on a straight-line basis over the estimated useful life which ranges from one to nine years. Player relationships are amortized on an accelerated basis consistent with the expected timing of the Company’s realization of the economic benefits of such relationships. During the second quarter of 2014, the Company performed an interim

8



impairment analysis of the Hard Rock trademark. This analysis resulted in no impairment. The fair value of Hard Rock Licensing at June 30, 2014 was determined using discounted cash flows of forecasted net revenues. As of June 30, 2014, the total carrying value of Hard Rock Licensing Trademark is $40 million and is at risk of future impairment if there are adverse changes in our significant assumptions which include discount rate, long-term growth rate, royalty rate, or net revenue projections.
For the three months ended June 30, 2014 and 2013, the Company recorded amortization expense of $1.0 million and $1.7 million, respectively. For the six months ended June 30, 2014 and 2013, the Company recorded amortization expense of $2.0 million and $3.5 million, respectively.

8.     Accrued Expenses
Accrued expenses consist of the following:
($ in thousands)
June 30, 2014
 
December 31, 2013
Current
 
 
 
Deferred income
$
1,413

 
$
2,013

Capital lease obligations
343

 
391

Advance room, convention and customer deposits
5,828

 
6,631

Accrued salaries, payroll taxes and other employee benefits
3,667

 
1,163

Accrued miscellaneous taxes
1,827

 
1,479

Reserve for legal liability claims
3,877

 
5,187

Other accrued liabilities
4,605

 
3,952

Total current accrued expenses
21,560

 
20,816

Long term
 
 
 
Capital lease obligations

 
177

Total long term accrued expenses

 
177

Total accrued expenses
$
21,560

 
$
20,993


9.     Agreements with Related Parties
WG-Harmon
During the three months ended June 30, 2014 and 2013, the Company incurred $1.4 million and $0.5 million, respectively in management fees payable to WG-Harmon under the Management Agreement (Gaming Operations), Amended Resort Management Agreement and Liquor Management and Employee Services Agreement, collectively ("WG-Harmon Agreements"), as defined below which is included in management fee and expense reimbursement - related party on the condensed consolidated statement of operations. During the six months ended June 30, 2014 and 2013, the Company incurred $2.6 million and $0.9 million, respectively, in management fees payable under the WG-Harmon Agreements. As of June 30, 2014 and December 31, 2013, the Company had $1.2 million and $0.1 million, respectively, payable to WG-Harmon which is included in related party payables on the condensed consolidated balance sheets.
Gaming Operations
On March 1, 2011, LVHR entered into the Management Agreement (Gaming Operations) (the “Management Agreement”) with WG-Harmon, pursuant to which WG-Harmon agreed to manage the gaming operations at the Hard Rock Hotel & Casino Las Vegas for LVHR. The term of the Management Agreement began on March 1, 2011 and terminated on June 15, 2012. During the term of the Management Agreement, LVHR paid to WG-Harmon a base fee in the amount of $37,500 per month. LVHR also reimbursed WG-Harmon for reasonable fees and expenses incurred in connection with the performance of WG-Harmon’s duties under such agreement.

9



On December 22, 2011, the Company received a license from the Nevada Gaming Commission to serve as the operator of the gaming facilities at the Hard Rock Hotel & Casino Las Vegas and we were approved to acquire and own the equity securities of LVHR, subject to the Registration Statement becoming effective. Under Section 12(g)(1) of the Exchange Act, the Registration Statement became effective on December 22, 2011. LVHR became one of our subsidiaries and we assumed operation of the gaming facilities at the Hard Rock Hotel & Casino Las Vegas on June 15, 2012. On or about the same date that LVHR became one of our subsidiaries and we assumed operation of the gaming facilities at the Hard Rock Hotel & Casino Las Vegas, we restructured and converted LVHR from a Nevada corporation to a Nevada limited liability company known as LVHR Casino, LLC. Upon consummation of the restructure and conversion of LVHR: (i) LVHR Casino, LLC became a mortgage borrower under the Amended Facility and the Second Mortgage; (ii) LVHR Casino, LLC continued to own all of the assets that LVHR acquired on March 2, 2011 that are used at the Hard Rock Hotel & Casino Las Vegas gaming operations, and (iii) the revolving line of credit HRHH Gaming was obligated to make available to LVHR terminated. The Management Agreement terminated on June 15, 2012 without payment of any termination fee.
Non-Gaming Operations
On March 1, 2011, the Company and WG-Harmon entered in a Resort Management Agreement (the “Resort Management Agreement”), pursuant to which WG-Harmon managed the Hard Rock Hotel & Casino Las Vegas, other than the gaming operations and the liquor operations. The term of the Resort Management Agreement began on March 1, 2011 and continued until June 15, 2012, the date upon which LVHR became one of our subsidiaries and we assumed the operation of the gaming facilities at the Hard Rock Hotel & Casino Las Vegas. During the term of the Resort Management Agreement, the Company paid to WG-Harmon a base fee in the amount of $122,500 per month. In addition to such base fee, WG-Harmon has an incentive management fee based on performance of the adjusted EBITDA of the Hard Rock Hotel & Casino Las Vegas as set forth in the Resort Management Agreement.
On June 15, 2012, the Resort Management Agreement was replaced by the Amended and Restated Management Agreement (the “Amended Resort Management Agreement”). On June 15, 2012, the Company and WG-Harmon entered into the Amended Resort Management Agreement, pursuant to which WG-Harmon will manage the Hard Rock Hotel & Casino Las Vegas, including the gaming operations and the liquor operations. WG-Harmon is required to use commercially reasonable efforts to operate the Hard Rock Hotel & Casino Las Vegas, and has complete discretion and control in all matters related to the management and operation of the Hard Rock Hotel & Casino Las Vegas. The term of the Amended Resort Management Agreement began on June 15, 2012 and will continue until March 31, 2016. During the term of the Amended Resort Management Agreement, the Company will pay WG-Harmon a base fee in the amount of $160,000 per month, payable monthly, which base fee may be decreased to $150,000 per month if WG-Harmon is no longer providing certain construction services to the Company. In April 2013, a $10,000 reduction to the base fee was put in place. In addition to such base fee, the Company will pay WG-Harmon an incentive management fee based on the performance of the adjusted EBITDA of the Hard Rock Hotel & Casino Las Vegas, as set forth in the Amended Resort Management Agreement.
Liquor Management
On March 1, 2011 the Company and WG-Harmon entered into a Liquor Management and Employee Services Agreement (the “Liquor Management Agreement”), relating to non-gaming operations at the Hard Rock Hotel & Casino Las Vegas. The term of the Liquor Management Agreement will terminate concurrently with the termination of the Resort Management Agreement. During the term of the Liquor Management Agreement WG-Harmon will pay to the Company monthly rent of $25,000 and deposit all liquor revenue into a lockbox account maintained by the Company pursuant to the Facility.
Effective December 23, 2011, the Clark County Liquor and Gaming Licensing Board (the “Clark County Board”) approved temporary liquor licenses for the Company to operate the liquor operations at the Hard Rock Hotel & Casino Las Vegas. On April 1, 2012, the Clark County Board approved an extension for the Company to operate the liquor operations at the Hard Rock Hotel & Casino Las Vegas. The Liquor Management Agreement terminated on June 15, 2012, and such responsibilities were absorbed by WG-Harmon under the Amended Resort Management Agreement.
Second Mortgage Loan Agreement
On March 1, 2011, as part of the Assignment, the Company entered into a second mortgage loan agreement with Brookfield Financial (the “Second Mortgage”), a related party. See Note 10, Debt, for further discussion. During the three months ended June

10



30, 2014 and 2013, the Company accrued interest of $1.4 million and $1.5 million, respectively, under the Second Mortgage which is included in long-term accrued expenses on the condensed consolidated balance sheets. During the six months ended June 30, 2014 and 2013, the Company accrued interest of $2.8 million and $2.9 million, respectively, under the Second Mortgage which is included in long-term accrued expenses on the condensed consolidated balance sheets.
Investment in Joint Venture
In June 2012, CDO Restaurant Associates LLC (“CDO”), a Delaware limited liability company, was formed between the Company and Fox Restaurant Concepts, LLC (“Fox”) to operate a restaurant, Culinary Dropout, using leased space at the Hard Rock Hotel and Casino Las Vegas. The Company contributed 80% of the initial construction and pre-opening budget, or $2.1 million, and also loaned CDO $100,000 to cover pre-opening costs in excess of initial budgeted amounts. During 2012, the Company loaned CDO an additional $248,000 to cover final construction costs in excess of budgeted amounts. The Company determined that the investment in CDO should be accounted for as an equity method investment. The loans bears interest at the greater of 8% or the reference rate publicly announced by Bank of America N.T. & S.A (3.25% at June 30, 2014) plus 4 percent. Loans are required to be repaid before any other distributions of net cash flow. Net cash flow is then distributed in proportion to the Members’ initial capital contributions, plus an 8% preferred return, and, once paid in full, in accordance with the 50% membership interest. The Company accounts for its investment in CDO under the equity method based on applicable accounting guidance as the Company does not hold a controlling financial interest in CDO.
For the three months ended June 30, 2014 and 2013, the Company recorded income of $12,000 and $57,000, respectively, related to its equity in CDO. For the six months ended June 30, 2014 and 2013, the Company recorded income of $19,000 and loss of $36,000, respectively, related to its equity in CDO. The Company’s share of the joint venture’s income or loss is included in income (loss) on joint venture investment in the accompanying condensed consolidated statements of operations. At June 30, 2014 and December 31, 2013, the Company’s net investment in CDO was $1.4 million and $1.4 million, respectively. The balance is included in investment in joint venture in the accompanying condensed consolidated balance sheets at June 30, 2014. There were no distributions to the members for the three months ended June 30, 2014. At June 30, 2014 and December 31, 2013, the Company had no loans outstanding from CDO.
CDO leases space from the Company under a ten-year operating lease expiring in August 2022. The lease has one five-year renewal option. Rent is paid monthly at 6% of sales, as defined in the agreement. CDO also pays a management fee of 6% of gross sales to Fox. Both the lease and the management agreement expire in August of 2022.

10.     Debt
The following table presents debt outstanding as of June 30, 2014 and December 31, 2013:
($ in thousands)
 
 
 
 Face value
 
 Book value
 
Face value
 
 Book value
Project name/lender
 
Maturity
 
June 30, 2014
 
June 30, 2014
 
December 31, 2013
 
December 31, 2013
Amended facility -Note A/Vegas HR Private Limited
 
March 1, 2018 (1)
 
$
583,960

 
$
518,529

 
$
575,213

 
$
504,775

 
 
 
 
 
 
 
 
 
 
 
Amended facility -Note B/Vegas HR Private Limited
 
March 1, 2018 (1)
 
327,290

 
192,425

 
327,290

 
182,075

 
 
 
 
 
 
 
 
 
 
 
Second Mortgage - Brookfield Financial
 
March 1, 2018
 
30,000

 
17,543

 
30,000

 
16,596

Total debt
 
 
 
941,250

 
728,497

 
932,503

 
703,446

Current portion of long-term debt
 
 
 
(911,250
)
 
(710,954
)
 
(902,503
)
 
(686,850
)
Total long term debt
 
 
 
$
30,000

 
$
17,543

 
$
30,000

 
$
16,596

(1) As discussed in Note 1, Company Structure, the PIK interest will become due and payable on August 25, 2014. Currently, the Company does not have sufficient funds to satisfy a demand for the PIK interest payment on August 25, 2014, and therefore, the

11



Company could be in default upon notification by the lender. Accordingly, the Amended Facility, supplemental interest, and PIK interest is classified as current as of June 30, 2014.
The difference between the face and book value of the debt represents debt discounts that are amortized to interest expense using the effective interest method over the term of the debt.
Amended Facility – Note A and Note B
On March 1, 2011, as part of the Assignment, the Company assumed the obligations under the Facility and entered into an amendment thereof (as amended, the “Amended Facility”) pursuant to which the land, building and improvements, equipment, fixtures and all personal properties were pledged as security and collateral.
The Amended Facility has a maturity date of March 1, 2018 and provides for interest only at The London InterBank Offered Rate (LIBOR) plus 2.5% with a 1.5% LIBOR floor (total of 4.0% at June 30, 2014). In addition, under the Amended Facility supplemental interest is accrued at a rate sufficient to provide for the greater of 6.5% or LIBOR + 4.0% effective interest rate at maturity after consideration of all prior payments of principal and interest. The rates of accrual are dependent on fluctuations in the applicable LIBOR rate. The Amended Facility has a provision whereby if the cash available for debt service is less than the current interest due, the PIK Interest will be automatically added to the outstanding principal balance of the Amended Facility and shall thereafter accrue interest. In addition, excess cash in the cash management account will be applied to the outstanding PIK interest, supplemental interest and principal according to the terms of the Amended Facility.
Second Mortgage
On March 1, 2011, as part of the Assignment, the Company entered into a second mortgage loan agreement with Brookfield Financial (the “Second Mortgage”) in the amount of $30.0 million pursuant to which certain land, building and improvements, equipment, fixtures and personal properties were pledged as security and collateral. The Second Mortgage is subordinate in right of payment to the Amended Facility. The maturity date of the Second Mortgage is March 1, 2018 and provides for an effective interest rate of 15.0% payable at maturity.
The Amended Facility and Second Mortgage include customary affirmative and negative covenants for similar financings, including, among others, restrictive covenants regarding incurrence of liens, sales or assets, distributions to affiliates, changes in business, cancellation of indebtedness, dissolutions, mergers and consolidations, as well as limitations on security issuances, transfers of any of the Company’s real property and removal of any material article of furniture, fixture or equipment from the Company’s real property. As of June 30, 2014, the Company was in compliance with all covenants.
The outstanding PIK interest related to the Amended Facility as of June 30, 2014 and December 31, 2013 was $48.6 million and $39.8 million, respectively. During the three months ended June 30, 2014 and 2013, the Company recorded PIK interest in the amount of $2.7 million and $2.6 million, respectively. During the six months ended June 30, 2014 and 2013, the Company recorded PIK interest in the amount of $8.7 million and $6.6 million, respectively. See discussion in Note 1 regarding the acceleration of PIK interest on March 1, 2014, the forbearance of such obligation until August 25, 2014, and the Company's ability to meet such obligation.
The fair value of our total debt as of June 30, 2014 and December 31, 2013 was $555.0 million and $641.3 million, respectively, which was determined utilizing a discounted cash flow model. The Company has determined that the fair value of its long-term debt is determined using Level 3 inputs. The discount rate was determined utilizing historical market-based equity returns which are adjusted, as necessary, for entity specific factors.

11.     Commitments and Contingencies
Legal and Regulatory Proceedings
The Company and affiliates Brookfield Real Estate Financial Partners, LLC, Brookfield Financial, LLC - Series B, and Brookfield Asset Management (US), Inc. are currently amongst a number of defendants (“Defendants”) in an action commenced by Mace Management Group, LLC (“Mace) and Mandown, LLC (“Mandown”) on June 12, 2012 in Nevada’s Eighth Judicial District Court in Clark County, Nevada (the “Mace/Mandown Action”).  The Mace/Mandown Action relates to investments made by Mace/

12



Mandown in Wasted Space Lounge, Rare 120 restaurant, the Johnny Smalls restaurant and Vanity nightclub (collectively, the “Venues”) at the Hard Rock Hotel and Casino Las Vegas. In general, all claims assert that actions taken by Defendants allegedly deprived Mace/Mandown of their initial investment and/or their share of profits from the Venues. The Mace/Mandown Action is in the discovery phase and management has determined that based on the proceedings to date it does not believe the outcome of this matter will have a material effect on our business, or results of operations or financial condition of the Company.
We are also subject to a variety of other claims and lawsuits that arise in the ordinary course of our business. We do not believe the outcome of these and the other matters disclosed above will have a material effect on our business, results of operations or financial condition. As of June 30, 2014, the Company accrued approximately $3.1 million for all loss contingency matters and our best estimate of reasonably possible losses in excess of the amount accrued is not material to the financial statements.

13



Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
The Private Securities Litigation Reform Act of 1995 and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), provide a safe harbor for “forward-looking statements” made by or on behalf of a company. We may from time to time make written or oral statements that are “forward-looking,” including statements contained in this report and other filings with the Securities and Exchange Commission (“SEC”), which represent our expectations or beliefs concerning future events. Statements containing expressions such as “believes,” “anticipates,” “expects” or other similar words or expressions are intended to identify forward-looking statements. We caution that these and similar statements are subject to risks, uncertainties, assumptions and changes in circumstances that may cause our actual results to differ significantly from those expressed in any forward-looking statement. Although we believe our expectations are based upon reasonable assumptions within the bounds of our knowledge of our business and operations, we cannot guarantee future results, levels of activity, performance or achievements. Important risks and factors that could cause our actual results to differ materially from any forward-looking statements include, but are not limited to, continued adverse economic and market conditions, particularly in levels of spending in the hotel, resort and casino industry in Las Vegas, Nevada; the seasonal nature of the hotel, casino and resort industry; the use of the “Hard Rock” brand name by entities other than us; costs associated with compliance with extensive regulatory requirements; increases in interest rates and operating costs; increases in uninsured and underinsured losses; risks associated with conflicts of interest with entities which control us; the loss of key members of our senior management; the impact of any material litigation; risks related to natural disasters; changes in the competitive environment in our industry; hostilities, including future terrorist attacks, or fear of hostilities that affect travel; and other risks discussed in our Annual Report on Form 10-K for the year ended December 31, 2013 and subsequently filed Quarterly Reports on Form 10-Q in the section entitled “Risk Factors” and in this report in the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date thereof. We undertake no obligation to publicly release any revisions to such forward-looking statements to reflect events or circumstances after the date hereof.
Overview
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2013 and our condensed consolidated financial statements and related notes appearing elsewhere in this report. In addition to historical information, the following discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ materially from those anticipated in any forward-looking statements as a result of certain factors, including but not limited to, those factors set forth in the section entitled “Forward-Looking Statements” and elsewhere in this report and in the section entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2013 and subsequently filed Quarterly Reports on Form 10-Q.
Within this management’s discussion and analysis of financial condition and results of operation for the three months ended and six months ended June 30, 2014 and 2013, references to the “Company,” “we,” “us,” or “our” refer to BREF HR, LLC.
As is customary for companies in the gaming industry, we present average occupancy rate and average daily rate for the Hard Rock Hotel & Casino Las Vegas including rooms provided on a complimentary basis. Operators of hotels in the lodging industry generally may not follow this practice, as they may present average occupancy rate and average daily rate net of rooms provided on a complimentary basis. We calculate (a) average daily rate by dividing total daily lodging revenue by total daily rooms rented and (b) average occupancy rate by dividing total rooms occupied by total number of rooms available. We account for lodging revenue on a daily basis. Rooms provided on a complimentary basis include rooms provided free of charge or at a discount to the rate normally charged to customers as an incentive to use the casino. Complimentary rooms reduce average daily rate for a given period to the extent the provision of such rooms reduces the amount of revenue we would otherwise receive.
The following are key gaming industry-specific measurements we use to evaluate casino revenues. “Table game drop” and “slot machine handle” are used to identify the amount wagered by patrons for a casino table game and slot machine, respectively. “Drop” and “Handle” are abbreviations for table game drop and slot machine handle. “Table game hold percentage” and “slot machine hold percentage” represent the percentage of the total amount wagered by patrons that the casino has won. Such hold percentages are derived by dividing the amount won by the casino by the amount wagered by patrons.


14



Results of Operations for the Three Months Ended June 30, 2014 Compared to the Results of Operations for the Three Months Ended June 30, 2013
 
 
 
 
 
$ Change
 
% Change
($ in thousands)
Three months ended June 30, 2014
 
Three months ended June 30, 2013
 
2014 vs 2013
Statement of Operations Data:
 
 
 
 
 
 
 
Revenues
 
 
 
 
 
 
 
Casino
$
12,194

 
$
9,989

 
$
2,205

 
22.1
 %
Lodging
17,741

 
17,254

 
487

 
2.8

Food and beverage
24,703

 
24,808

 
(105
)
 
(0.4
)
Entertainment, retail and other
7,619

 
10,318

 
(2,699
)
 
(26.2
)
Gross revenues
62,257

 
62,369

 
(112
)
 
(0.2
)
Less: Promotional allowances
(4,976
)
 
(5,159
)
 
183

 
3.5

Net revenues
57,281

 
57,210

 
71

 
0.1

 
 
 
 
 
 
 
 
Costs and Expenses
 
 
 
 
 
 
 
Casino
9,052

 
8,678

 
374

 
4.3

Lodging
5,536

 
5,044

 
492

 
9.8

Food and beverage
14,131

 
13,669

 
462

 
3.4

Entertainment, retail and other
4,888

 
6,883

 
(1,995
)
 
(29.0
)
Marketing
2,242

 
2,414

 
(172
)
 
(7.1
)
Management fee and expense reimbursements - related party
1,417

 
463

 
954

 
206.0

General and administrative
8,608

 
11,054

 
(2,446
)
 
(22.1
)
Depreciation and amortization
7,456

 
7,972

 
(516
)
 
(6.5
)
Pre-opening

 
2

 
(2
)
 
(100.0
)
Total costs and expenses
53,330

 
56,179

 
(2,849
)
 
(5.1
)
Income (loss) from operations
3,951

 
1,031

 
2,920

 
283.2

Interest income
3

 
10

 
(7
)
 
(70.0
)
Interest expense
(24,722
)
 
(24,127
)
 
(595
)
 
(2.5
)
Income (loss) on joint venture investment
12

 
57

 
(45
)
 
(78.9
)
Net loss
$
(20,756
)
 
$
(23,029
)
 
$
2,273

 
9.9
 %
Casino Revenues. The increase in casino revenues for the three months ended June 30, 2014 are primarily due as follows:
Table Games. Table games revenues for the three months ended June 30, 2014 increased $1.4 million or 28.0% to $6.6 million when compared to the same period in 2013. Table games hold percentage increased to 11.3% from 9.1%. The increase was driven by an increase in blackjack hold.
Slot. Slot machine revenues for the three months ended June 30, 2014 increased $0.7 million or 14.8% to $5.4 million when compared to the same period in 2013. Slot machine hold percentage increased to 6.0% from 5.7%. The increase in slot revenues was primarily the result of a 7.7% increase in slot handle combined with the increase in slot machine hold.
Lodging Revenues. The increase in lodging revenues for the three months ended June 30, 2014 was primarily due to an increase in total occupied rooms of 3,412 to 131,284. The increase in total occupied rooms is driven by an increase in group room occupancy.
Entertainment, Retail and Other Revenues. The decrease in entertainment, retail and other revenues for the three months ended June 30, 2014 was primarily due to fewer entertainment events during the second quarter of 2014 compared to the same period in the prior year.
Casino Expenses. The increase in casino expenses for the three months ended June 30, 2014 was primarily due to cost incurred by the Company to provide increased complementaries and promotions to casino customers.
Lodging Expenses. The increase in lodging expenses for the three months ended June 30, 2014 was primarily due to higher payroll and related expenses.

15



Food and Beverage Expenses. The increase in food and beverage expenses for the three months ended June 30, 2014 was primarily due to increased artist fees from pool-related events.
Entertainment, Retail and Other Expenses. The decrease in entertainment, retail and other expenses for the three months ended June 30, 2014 was primarily due to a decrease in artist fees and related production costs from Joint concerts in 2014.
General and Administrative. The decrease in general and administrative expenses for the three months ended June 30, 2014 was primarily the result of lower non-recurring expenses associated with the timing of certain legal matters.
Depreciation and Amortization. The decrease in depreciation and amortization expenses for the three months ended June 30, 2014 was primarily the result of intangible assets becoming fully amortized.
Interest Expense. The increase in interest expense for the three months ended June 30, 2014 was the result of an increase in the amount of debt as a result of interest being paid in kind during 2013 and the first six months of 2014.

Results of Operations for the Six Months Ended June 30, 2014 Compared to the Results of Operations for the Six Months Ended June 30, 2013
 
 
 
 
 
$ Change
 
% Change
($ in thousands)
Six Months Ended June 30, 2014
 
Six Months Ended June 30, 2013
 
2014 vs 2013
Statement of Operations Data:
 
 
 
 
 
 
 
Revenues
 
 
 
 
 
 
 
Casino
$
26,132

 
$
23,183

 
$
2,949

 
12.7
 %
Lodging
34,959

 
32,325

 
2,634

 
8.1

Food and beverage
41,227

 
41,295

 
(68
)
 
(0.2
)
Entertainment, retail and other
13,523

 
18,551

 
(5,028
)
 
(27.1
)
Gross revenues
115,841

 
115,354

 
487

 
0.4

Less: Promotional allowances
(9,447
)
 
(10,684
)
 
1,237

 
11.6

Net revenues
106,394

 
104,670

 
1,724

 
1.6

 
 
 
 
 
 
 
 
Costs and Expenses
 
 
 
 
 
 
 
Casino
16,739

 
18,412

 
(1,673
)
 
(9.1
)
Lodging
11,156

 
9,773

 
1,383

 
14.2

Food and beverage
24,473

 
22,619

 
1,854

 
8.2

Entertainment, retail and other
8,939

 
11,985

 
(3,046
)
 
(25.4
)
Marketing
4,650

 
4,445

 
205

 
4.6

Management fee and expense reimbursements - related party
2,606

 
914

 
1,692

 
185.1

General and administrative
17,349

 
20,748

 
(3,399
)
 
(16.4
)
Depreciation and amortization
14,919

 
16,041

 
(1,122
)
 
(7.0
)
Pre-opening

 
10

 
(10
)
 
(100.0
)
Total costs and expenses
100,831

 
104,947

 
(4,116
)
 
(3.9
)
Income (loss) from operations
5,563

 
(277
)
 
5,840

 
2,108.3

Interest income
6

 
16

 
(10
)
 
(62.5
)
Interest expense
(50,007
)
 
(47,279
)
 
(2,728
)
 
(5.8
)
Income (loss) on joint venture investment
19

 
36

 
(17
)
 
(47.2
)
Net loss
$
(44,419
)
 
$
(47,504
)
 
$
3,085

 
6.5
 %
Casino Revenues. The increase in casino revenues for the six months ended June 30, 2014 are primarily due as follows:
Table Games. Table games revenues for the six months ended June 30, 2014 increased $1.6 million or 11.9% to $14.9 million when compared to the same period in 2013. Table games hold percentage increased to 12.5% from 10.3%. The increase was driven by an increase in blackjack hold.

16



Slot. Slot machine revenues for the six months ended June 30, 2014 increased $1.3 million or 13.5% to $10.9 million when compared to the same period in 2013. Slot machine hold percentage increased to 6.0% from 5.7%. The increase in slot revenues was primarily the result of a 7.8% increase in slot handle combined with the increase in slot machine hold.
Lodging Revenues. The increase in lodging revenues for the six months ended June 30, 2014 was primarily due to an increase in the average daily rate from $129 to $133 or 3.3% and an increase in total occupied rooms of 11,308 to 259,684. The increase in the average daily rate and total occupied rooms is driven by an increase in group room occupancy.
Entertainment, Retail and Other Revenues. The decrease in entertainment, retail and other revenues for the six months ended June 30, 2014 was primarily due to fewer entertainment events during the second quarter of 2014 compared to the same period in the prior year.
Promotional Allowances. The decrease in promotional allowances for the six months ended June 30, 2014 was primarily due to a change in promotional marketing strategy to casino customers.
Casino Expenses. The decrease in casino expenses for the six months ended June 30, 2014 was primarily due to decline in costs incurred by the Company to provide complementaries to casino customers.
Food and Beverage Expenses. The increase in food and beverage expenses for the six months ended June 30, 2014 was primarily the result of a change in promotional marketing strategy to casino customers.
Entertainment, Retail and Other Expenses. The decrease in entertainment, retail and other expenses for the six months ended June 30, 2014 was primarily due to a decrease in artist fees and related production costs from Joint concerts in 2014.
Management Fee and Expense Reimbursements - Related Party. The increase in management fee and expense reimbursements — related party for the six months ended June 30, 2014 was primarily the result of incentive fees incurred under the WG-Harmon Agreements.
General and Administrative. The decrease in general and administrative expenses for the six months ended June 30, 2014 was primarily the result of lower non-recurring expenses associated with the timing of certain legal matters.
Depreciation and Amortization. The decrease in depreciation and amortization expenses for the six months ended June 30, 2014 was primarily the result of intangible assets becoming fully amortized.
Interest Expense. The increase in interest expense for the six months ended June 30, 2014 was the result of an increase in the amount of debt as a result of interest being paid in kind during 2013 and the first six months of 2014.

CRITICAL ACCOUNTING POLICIES
A description of the Company’s critical accounting policies can be found in Item 7 of its Annual Report on Form 10-K for the year ended December 31, 2013.

LIQUIDITY AND CAPITAL RESOURCES
Our ability to service our contractual obligations and commitments will be dependent on availability of operating cash and on our future performance, which will be affected by, among other things, the status of any potential payments related to our Amended Facility as described below, prevailing economic conditions and financial, business and other factors, certain of which are beyond our control.
The Amended Facility has a maturity date of March 1, 2018 and provides for interest only at LIBOR plus 2.5% with a 1.5% LIBOR floor (total of 4.0% at June 30, 2014). In addition, under the Amended Facility supplemental interest is accrued at a rate sufficient to provide for the greater of 6.5% or LIBOR + 4.0% effective interest rate at maturity after consideration of all prior payments of principal and interest. The rates of accrual are dependent on fluctuations in the applicable LIBOR rate. The Amended Facility has a provision whereby if the cash available for debt service is less than the current interest due, the interest shortfall will be automatically added to the outstanding principal balance of the Amended Facility and shall thereafter accrue interest, as PIK

17



interest. In addition, excess cash in the cash management account will be applied to the outstanding PIK interest, supplemental interest and principal according to the terms of the Amended Facility.
The outstanding PIK interest as of June 30, 2014 and December 31, 2013 was $48.6 million and $39.8 million, respectively. The PIK interest outstanding as of March 1, 2014, in the amount of $44.3 million, became due and payable on March 1, 2014, as the operating performance of the Company did not meet a specified debt yield threshold for the twelve month period ended March 1, 2014. However, the lender entered into a Forbearance Agreement effective as of March 1, 2014, pursuant to which it agreed not to exercise any rights or remedies with respect to the PIK interest until June 2, 2014. The lender entered into a Second Amendment to the Forbearance Agreement effective as of June 2, 2014, pursuant to which it agreed not to exercise any rights or remedies with respect to the PIK interest until July 28, 2014. The lender entered into a Third Amendment to the Forbearance Agreement effective as of July 28, 2014, pursuant to which it agreed not to exercise any rights or remedies with respect to the PIK interest until August 11, 2014. The lender entered into a Fourth Amendment to the Forbearance Agreement effective as of August 11, 2014, pursuant to which it agreed not to exercise any rights or remedies with respect to the PIK interest until August 25, 2014. Currently, the Company does not have sufficient funds to satisfy a demand for the PIK interest payment on August 25, 2014. The Company is currently assessing its options to satisfy the PIK interest payment obligation, including, but not limited to, negotiating a waiver of this requirement from the lender, selling off a portion of existing collateral or attempting to obtain borrowings from other sources. If the Company is unable to restructure its indebtedness, obtain alternative financing on acceptable terms, obtain approval from the lender to use available cash reserves to satisfy a portion of this potential obligation, or a combination thereof, among other lesser remedies, the lender may declare all unpaid principal and accrued interest, totaling $987.8 million, under the Amended Facility due and payable immediately, in which case, under present circumstances, the Company would not have sufficient funds or other sources of liquidity to pay all such amounts. If this occurs, our business and results of operations would be materially adversely affected. The Company is currently in discussions with the lender but as of the date of the filing the outcome remains uncertain.
The maturity date of the Second Mortgage is March 1, 2018 and provides for an effective interest rate of 15% payable at maturity.
Liquidity Requirements
Short-Term Liquidity Requirements. Currently, the Company does not have sufficient funds to satisfy a demand for the PIK interest payment on August 25, 2014 and therefore, the Company could be in default upon notification by the lender. Accordingly, the Amended Facility, supplemental interest, and PIK interest are classified as current as of June 30, 2014. If prevailing interest rates or other factors at the time of any restructuring of our indebtedness or at the time we obtain borrowings from other sources result in higher interest rates, our interest expense could increase, which would harm our business and results of operations.
Except for the implications described above related to the Amended Facility, we expect our liquidity requirements to consist primarily of funds necessary to pay operating expenses associated with our subsidiaries’ hotel and casino operations, interest, payment of principal, fees and expenses under certain of our subsidiaries’ loan agreements (including required deposits into reserve accounts) and capital expenditures associated with the Hard Rock Hotel & Casino Las Vegas. Anticipated sources of our liquidity needs include our subsidiaries’ existing working capital, cash provided by our subsidiaries’ operations and our subsidiaries’ non-restricted cash reserves. Excluding the potential implications of the item described above, we expect to be able to meet our short-term liquidity needs through existing working capital and cash provided by our operations. For the six months ended June 30, 2014, the Company incurred cash interest payments of $6.8 million.
Long-Term Liquidity Requirements. Our long-term liquidity requirements include funds necessary to pay debt under the Amended Facility and Second Mortgage.
Cash Flows for the Six Months Ended June 30, 2014
Operating Activities. Our operating cash flows primarily consist of our operating income (excluding non-cash charges), interest paid and changes in working capital accounts such as receivables, inventories, prepaid expenses and payables. Net cash provided by operating activities amounted to $8.2 million for the six months ended June 30, 2014, compared to $5.9 million net cash used in operating activities for the six months ended June 30, 2013. The increase in net cash provided by operating activities primarily relates to the change in working capital for the six months ended June 30, 2014.

18



Investing Activities. Net cash used in investing activities amounted to $3.1 million for the six months ended June 30, 2014, compared to $1.9 million net cash used in investing activities for the six months ended June 30, 2013. The decrease primarily relates to increased purchases of property and equipment during the six months ended June 30, 2014.
Financing Activities. Net cash used in financing activities amounted to $0.3 million for the six months ended June 30, 2014, compared to $0.4 million net cash used in financing activities for six months ended June 30, 2013.
Capital Expenditures, Interest Expense and Reserve Funds
The Company is obligated to maintain reserve funds for capital expenditures at the Hard Rock Hotel & Casino Las Vegas as determined pursuant to the Amended Facility. These capital expenditures relate primarily to the periodic replacement or refurbishment of furniture, fixtures and equipment. The Amended Facility requires the subsidiaries to deposit funds into a replacements and refurbishments reserve fund at amounts equal to three percent of the Hard Rock Hotel & Casino Las Vegas’ gross revenues and requires that the funds be set aside in restricted cash. As of June 30, 2014, the Company had restricted cash in a working capital reserve account of $14.4 million, and an additional $5.7 million was available in restricted cash reserves for future capital expenditures in the replacements and refurbishments reserve fund.
Pursuant to gaming requirements certain of our subsidiaries maintain up to $8.0 million in reserve for their gaming operations, which in accordance with the Amended Facility is not deposited into the cash management account described above.

19



Item 3. Quantitative and Qualitative Disclosures About Market Risk
Our future income, cash flows and fair values relevant to financial instruments are dependent upon prevailing market interest rates. Market risk refers to the risk of loss from adverse changes in market prices and interest rates. The outstanding debt under the Amended Facility has a variable interest rate. We use some derivative financial instruments, primarily interest rate caps, to manage our exposure to interest rate risks related to our floating rate debt. We do not use derivatives for trading or speculative purposes and only enter into contracts with major financial institutions based on their credit rating and other factors. As of June 30, 2014, our total outstanding variable rate debt was $911.2 million.
At June 30, 2014, the LIBOR rate was 0.151% on the total outstanding debt. Due to a LIBOR floor of 1.5% currently in place under the Amended Facility, the LIBOR rate would have to exceed the LIBOR floor for our interest expense to be affected and any decrease in interest rates would not decrease interest expense. As of June 30, 2014, a hypothetical 1% increase in market rates above the LIBOR floor of 1.5% to 2.5% would increase interest expense for the next twelve months by $9.4 million and a hypothetical 2% increase in market rates above the LIBOR floor of 1.5% to 3.5% would increase interest expense for the next twelve months by $18.8 million. Due to the LIBOR floor, a decrease in market interest rates would not decrease our annual interest expense.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures
The Company’s management, under the supervision and with the participation of our principal executive and financial officers, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) of June 30, 2014. Based on that evaluation, management has concluded that, as of such date, our disclosure controls and procedures were effective.
Changes in Internal Control Over Financial Reporting during the Quarter Ended June 30, 2014
There has been no change in our internal control over financial reporting during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II—OTHER INFORMATION

Item 1. Legal Proceedings
For discussions of legal proceedings, refer to Note 11, Commitments and Contingencies, to our condensed consolidated financial statements, included elsewhere in this Quarter Report on Form 10-Q.

Item 1A. Risk Factors
You should carefully consider the risks discussed in the section entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2013. These risks and uncertainties have the potential to materially affect our business, financial condition, results of operations, cash flows, projected results and future prospects. We do not believe that there have been any material changes to the risk factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2013.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

20



None.

Item 3. Defaults Upon Senior Securities
None.

Item 4. Mine Safety Disclosures
Not applicable.

Item 5. Other Information
Not applicable.

Item 6. Exhibits
Exhibit 31(a), (b) Rule 13a-14(a)/15d-14(a) Certifications
Exhibit 32(a), (b) 18 U.S.C. Section 1350 Certifications
Exhibit 101 Interactive data files pursuant to Rule 405 of Regulation S-T


21



SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
BREF HR, LLC, by its manager, BREF HR Management, LLC
Date: August 12, 2014
By:
/s/ Andrea Balkan
 
 
Andrea Balkan
 
 
Authorized Representative

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
Signature
 
Title
 
Date
/s/ William Warner
 
Principal Executive Officer
 
August 12, 2014
William Warner
 
 
 
 
 
 
 
 
 
/s/ Chad Konrad
 
Principal Financial Officer
 
August 12, 2014
Chad Konrad
 
 
 
 



22