XML 46 R35.htm IDEA: XBRL DOCUMENT v3.19.2
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Tables)
6 Months Ended
Jun. 30, 2019
Organization Consolidation And Presentation Of Financial Statements [Abstract]  
Condensed Consolidating Balance Sheets

CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED)

 

June 30, 2019

 

Parent

 

 

Subsidiary

Issuer

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, excluding restricted cash

 

$

—

 

 

$

—

 

 

$

40,329

 

 

$

1,530

 

 

$

—

 

 

$

41,859

 

Restricted cash

 

 

—

 

 

 

—

 

 

 

20,095

 

 

 

—

 

 

 

—

 

 

 

20,095

 

Other current assets

 

 

—

 

 

 

3,774

 

 

 

70,794

 

 

 

11,155

 

 

 

—

 

 

 

85,723

 

Total current assets

 

 

—

 

 

 

3,774

 

 

 

131,218

 

 

 

12,685

 

 

 

—

 

 

 

147,677

 

Long-term accounts receivable

 

 

—

 

 

 

2,747

 

 

 

70,002

 

 

 

11,026

 

 

 

—

 

 

 

83,775

 

Cemetery and funeral home property and

   equipment

 

 

—

 

 

 

713

 

 

 

407,511

 

 

 

32,191

 

 

 

—

 

 

 

440,415

 

Merchandise trusts

 

 

—

 

 

 

—

 

 

 

—

 

 

 

519,382

 

 

 

—

 

 

 

519,382

 

Perpetual care trusts

 

 

—

 

 

 

—

 

 

 

—

 

 

 

343,308

 

 

 

—

 

 

 

343,308

 

Deferred selling and obtaining costs

 

 

—

 

 

 

5,553

 

 

 

89,673

 

 

 

17,690

 

 

 

—

 

 

 

112,916

 

Goodwill and intangible assets

 

 

—

 

 

 

—

 

 

 

24,443

 

 

 

57,296

 

 

 

—

 

 

 

81,739

 

Other assets

 

 

—

 

 

 

—

 

 

 

30,960

 

 

 

2,643

 

 

 

—

 

 

 

33,603

 

Investments in and amounts due from affiliates

   eliminated upon consolidation

 

 

—

 

 

 

—

 

 

 

648,063

 

 

 

—

 

 

 

(648,063

)

 

 

—

 

Total assets

 

$

—

 

 

$

12,787

 

 

$

1,401,870

 

 

$

996,221

 

 

$

(648,063

)

 

$

1,762,815

 

Liabilities, Redeemable Convertible Preferred Units and Partners’ Capital (Deficit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

—

 

 

 

173

 

 

 

54,551

 

 

 

1,242

 

 

 

—

 

 

 

55,966

 

Long-term debt, net of deferred financing costs

 

 

—

 

 

 

—

 

 

 

357,575

 

 

 

—

 

 

 

—

 

 

 

357,575

 

Deferred revenues

 

 

—

 

 

 

32,966

 

 

 

798,618

 

 

 

112,558

 

 

 

—

 

 

 

944,142

 

Perpetual care trust corpus

 

 

—

 

 

 

—

 

 

 

—

 

 

 

343,308

 

 

 

—

 

 

 

343,308

 

Other long-term liabilities

 

 

—

 

 

 

—

 

 

 

49,397

 

 

 

15,871

 

 

 

—

 

 

 

65,268

 

Investments in and amounts due to affiliates

   eliminated upon consolidation

 

 

3,444

 

 

 

224,749

 

 

 

—

 

 

 

570,605

 

 

 

(798,798

)

 

 

—

 

Total liabilities

 

 

3,444

 

 

 

257,888

 

 

 

1,260,141

 

 

 

1,043,584

 

 

 

(798,798

)

 

 

1,766,259

 

Redeemable convertible preferred units

 

 

57,500

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

57,500

 

Partners’ capital (deficit)

 

 

(60,944

)

 

 

(245,101

)

 

 

141,729

 

 

 

(47,363

)

 

 

150,735

 

 

 

(60,944

)

Total liabilities, redeemable convertible preferred units and partners’ capital  (deficit)

 

$

—

 

 

$

12,787

 

 

$

1,401,870

 

 

$

996,221

 

 

$

(648,063

)

 

$

1,762,815

 

 

CONSOLIDATING BALANCE SHEET

 

December 31, 2018

 

Parent

 

 

Subsidiary

Issuer

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, excluding restricted cash

 

$

—

 

 

$

—

 

 

$

16,298

 

 

$

1,849

 

 

$

—

 

 

$

18,147

 

Restricted cash

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Other current assets

 

 

—

 

 

 

3,718

 

 

 

64,924

 

 

 

11,527

 

 

 

—

 

 

 

80,169

 

Total current assets

 

 

—

 

 

 

3,718

 

 

 

81,222

 

 

 

13,376

 

 

 

—

 

 

 

98,316

 

Long-term accounts receivable

 

 

—

 

 

 

3,118

 

 

 

71,708

 

 

 

12,322

 

 

 

—

 

 

 

87,148

 

Cemetery and funeral home property and

   equipment

 

 

—

 

 

 

806

 

 

 

409,201

 

 

 

33,550

 

 

 

—

 

 

 

443,557

 

Merchandise trusts

 

 

—

 

 

 

—

 

 

 

—

 

 

 

488,248

 

 

 

—

 

 

 

488,248

 

Perpetual care trusts

 

 

—

 

 

 

—

 

 

 

—

 

 

 

330,562

 

 

 

—

 

 

 

330,562

 

Deferred selling and obtaining costs

 

 

—

 

 

 

5,511

 

 

 

88,705

 

 

 

18,444

 

 

 

—

 

 

 

112,660

 

Goodwill and intangible assets

 

 

—

 

 

 

—

 

 

 

25,676

 

 

 

60,607

 

 

 

—

 

 

 

86,283

 

Other assets

 

 

—

 

 

 

—

 

 

 

19,403

 

 

 

2,924

 

 

 

—

 

 

 

22,327

 

Investments in and amounts due from affiliates

   eliminated upon consolidation

 

 

61,875

 

 

 

(586

)

 

 

539,997

 

 

 

—

 

 

 

(601,286

)

 

 

—

 

Total assets

 

$

61,875

 

 

$

12,567

 

 

$

1,235,912

 

 

$

960,033

 

 

$

(601,286

)

 

$

1,669,101

 

Liabilities, Redeemable Convertible Preferred Units and Partners’ Capital (Deficit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

$

—

 

 

$

184

 

 

$

60,216

 

 

$

1,400

 

 

$

—

 

 

$

61,800

 

Long-term debt, net of deferred financing costs

 

 

68,453

 

 

 

105,160

 

 

 

146,635

 

 

 

—

 

 

 

—

 

 

 

320,248

 

Deferred revenues

 

 

—

 

 

 

32,147

 

 

 

770,337

 

 

 

111,802

 

 

 

—

 

 

 

914,286

 

Perpetual care trust corpus

 

 

—

 

 

 

—

 

 

 

—

 

 

 

330,562

 

 

 

—

 

 

 

330,562

 

Other long-term liabilities

 

 

—

 

 

 

—

 

 

 

33,553

 

 

 

15,230

 

 

 

—

 

 

 

48,783

 

Due to affiliates

 

 

—

 

 

 

—

 

 

 

173,613

 

 

 

543,543

 

 

 

(717,156

)

 

 

—

 

Total liabilities

 

 

68,453

 

 

 

137,491

 

 

 

1,184,354

 

 

 

1,002,537

 

 

 

(717,156

)

 

 

1,675,679

 

Redeemable convertible preferred units

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Partners’ capital (deficit)

 

 

(6,578

)

 

 

(124,924

)

 

 

51,556

 

 

 

(42,502

)

 

 

115,870

 

 

 

(6,578

)

Total liabilities, redeemable convertible preferred units and partners’ capital  (deficit)

 

$

61,875

 

 

$

12,567

 

 

$

1,235,910

 

 

$

960,035

 

 

$

(601,286

)

 

$

1,669,101

 

 

Condensed Consolidating Statements of Operations

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (UNAUDITED)

Three Months Ended June 30, 2019

 

Parent

 

 

Subsidiary

Issuer

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Total revenues

 

$

—

 

 

$

1,439

 

 

$

65,749

 

 

$

13,068

 

 

$

(1,761

)

 

$

78,495

 

Total costs and expenses

 

 

—

 

 

 

(4,038

)

 

 

(66,980

)

 

 

(15,997

)

 

 

1,761

 

 

 

(85,254

)

Other loss

 

 

—

 

 

 

—

 

 

 

(1,346

)

 

 

(2,083

)

 

 

—

 

 

 

(3,429

)

Net loss from equity investment in

   subsidiaries

 

 

(30,577

)

 

 

(22,358

)

 

 

—

 

 

 

—

 

 

 

52,935

 

 

 

—

 

Interest expense

 

 

(2,883

)

 

 

(3,822

)

 

 

(2,369

)

 

 

(272

)

 

 

—

 

 

 

(9,346

)

Loss on debt extinguishment

 

 

(938

)

 

 

(1,441

)

 

 

(6,099

)

 

 

—

 

 

 

—

 

 

 

(8,478

)

Income (loss) from continuing operations

   before income taxes

 

 

(34,398

)

 

 

(30,220

)

 

 

(11,045

)

 

 

(5,284

)

 

 

52,935

 

 

 

(28,012

)

Income tax benefit

 

 

—

 

 

 

—

 

 

 

(6,386

)

 

 

—

 

 

 

—

 

 

 

(6,386

)

Net income (loss)

 

$

(34,398

)

 

$

(30,220

)

 

$

(17,431

)

 

$

(5,284

)

 

$

52,935

 

 

$

(34,398

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2018

 

Parent

 

 

Subsidiary

Issuer

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Total revenues

 

$

—

 

 

$

1,425

 

 

$

69,595

 

 

$

13,414

 

 

$

(2,863

)

 

$

81,571

 

Total costs and expenses

 

 

—

 

 

 

(3,776

)

 

 

(74,911

)

 

 

(14,485

)

 

 

2,863

 

 

 

(90,309

)

Other loss

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Net loss from equity investment in

   subsidiaries

 

 

(15,657

)

 

 

(12,309

)

 

 

—

 

 

 

—

 

 

 

27,966

 

 

 

—

 

Interest expense

 

 

(1,359

)

 

 

(2,087

)

 

 

(4,404

)

 

 

(257

)

 

 

—

 

 

 

(8,107

)

Income (loss) from continuing operations

   before income taxes

 

 

(17,016

)

 

 

(16,747

)

 

 

(9,720

)

 

 

(1,328

)

 

 

27,966

 

 

 

(16,845

)

Income tax benefit

 

 

—

 

 

 

—

 

 

 

(172

)

 

 

—

 

 

 

—

 

 

 

(172

)

Net income (loss)

 

$

(17,016

)

 

$

(16,747

)

 

$

(9,892

)

 

$

(1,328

)

 

$

27,966

 

 

$

(17,017

)

 

 

Six Months Ended June 30, 2019

 

Parent

 

 

Subsidiary

Issuer

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Total revenues

 

$

—

 

 

$

3,003

 

 

$

125,501

 

 

$

24,200

 

 

$

(2,740

)

 

$

149,964

 

Total costs and expenses

 

 

—

 

 

 

(8,558

)

 

 

(132,915

)

 

 

(27,353

)

 

 

2,740

 

 

 

(166,086

)

Other loss

 

 

—

 

 

 

—

 

 

 

(1,346

)

 

 

(2,083

)

 

 

—

 

 

 

(3,429

)

Net loss from equity investment in

   subsidiaries

 

 

(51,753

)

 

 

(41,283

)

 

 

—

 

 

 

—

 

 

 

93,036

 

 

 

—

 

Interest expense

 

 

(4,241

)

 

 

(5,909

)

 

 

(11,825

)

 

 

(542

)

 

 

—

 

 

 

(22,517

)

Loss on debt extinguishment

 

 

(938

)

 

 

(1,441

)

 

 

(6,099

)

 

 

 

 

 

 

—

 

 

 

(8,478

)

Income (loss) from continuing operations

   before income taxes

 

 

(56,932

)

 

 

(54,188

)

 

 

(26,684

)

 

 

(5,778

)

 

 

93,036

 

 

 

(50,546

)

Income tax benefit

 

 

—

 

 

 

—

 

 

 

(6,386

)

 

 

—

 

 

 

—

 

 

 

(6,386

)

Net income (loss)

 

$

(56,932

)

 

$

(54,188

)

 

$

(33,070

)

 

$

(5,778

)

 

$

93,036

 

 

$

(56,932

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2018

 

Parent

 

 

Subsidiary

Issuer

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Total revenues

 

$

—

 

 

$

3,050

 

 

$

135,384

 

 

$

26,274

 

 

$

(5,192

)

 

$

159,516

 

Total costs and expenses

 

 

—

 

 

 

(7,086

)

 

 

(145,824

)

 

 

(28,562

)

 

 

5,192

 

 

 

(176,280

)

Other loss

 

 

—

 

 

 

—

 

 

 

(5,205

)

 

 

—

 

 

 

—

 

 

 

(5,205

)

Net loss from equity investment in

   subsidiaries

 

 

(32,222

)

 

 

(27,102

)

 

 

—

 

 

 

—

 

 

 

59,324

 

 

 

—

 

Interest expense

 

 

(2,717

)

 

 

(4,174

)

 

 

(7,820

)

 

 

(509

)

 

 

—

 

 

 

(15,220

)

Income (loss) from continuing operations

   before income taxes

 

 

(34,939

)

 

 

(35,312

)

 

 

(23,465

)

 

 

(2,797

)

 

 

59,324

 

 

 

(37,189

)

Income tax benefit

 

 

—

 

 

 

—

 

 

 

2,249

 

 

 

—

 

 

 

—

 

 

 

2,249

 

Net income (loss)

 

$

(34,939

)

 

$

(35,312

)

 

$

(21,216

)

 

$

(2,797

)

 

$

59,324

 

 

$

(34,940

)

Condensed Consolidating Statement of Cash Flows

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED)

 

Six Months Ended June 30, 2019

 

Parent

 

 

Subsidiary

Issuer

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Net cash provided by operating activities

 

$

—

 

 

$

197

 

 

$

(21,647

)

 

$

28

 

 

$

(10,150

)

 

$

(31,572

)

Cash Flows From Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for acquisitions and capital

   expenditures, net of proceeds from

   divestitures and asset sales

 

 

—

 

 

 

(173

)

 

 

(3,216

)

 

 

(199

)

 

 

—

 

 

 

(3,588

)

Payments to affiliates

 

 

(57,500

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

57,500

 

 

 

—

 

Net cash used in investing activities

 

 

(57,500

)

 

 

(173

)

 

 

(3,216

)

 

 

(199

)

 

 

57,500

 

 

 

(3,588

)

Cash Flows From Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Payments from affiliates

 

 

—

 

 

 

—

 

 

 

47,350

 

 

 

—

 

 

 

(47,350

)

 

 

—

 

Proceeds from issuance of redeemable convertible preferred units, net

 

 

57,500

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

57,500

 

Net borrowings and repayments of debt

 

 

—

 

 

 

(24

)

 

 

39,076

 

 

 

(148

)

 

 

—

 

 

 

38,904

 

Other financing activities

 

 

—

 

 

 

—

 

 

 

(17,437

)

 

 

—

 

 

 

—

 

 

 

(17,437

)

Net cash used in financing activities

 

 

57,500

 

 

 

(24

)

 

 

68,989

 

 

 

(148

)

 

 

(47,350

)

 

 

78,967

 

Net increase (decrease) in cash and cash equivalents and restricted cash

 

 

—

 

 

 

—

 

 

 

44,126

 

 

 

(319

)

 

 

—

 

 

 

43,807

 

Cash and cash equivalents and restricted cash—

   Beginning of period

 

 

—

 

 

 

—

 

 

 

16,298

 

 

 

1,849

 

 

 

—

 

 

 

18,147

 

Cash and cash equivalents and restricted cash—

   End of period

 

$

—

 

 

$

—

 

 

$

60,424

 

 

$

1,530

 

 

$

—

 

 

$

61,954

 

 

Six Months Ended June 30, 2018

 

Parent

 

 

Subsidiary

Issuer

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Net cash provided by operating activities

 

$

—

 

 

$

283

 

 

$

21,981

 

 

$

31

 

 

$

(6,891

)

 

$

15,404

 

Cash Flows From Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for acquisitions and capital

   expenditures, net of proceeds from

   divestitures and asset sales

 

 

—

 

 

 

(283

)

 

 

(7,691

)

 

 

(485

)

 

 

—

 

 

 

(8,459

)

Net cash used in investing activities

 

 

—

 

 

 

(283

)

 

 

(7,691

)

 

 

(485

)

 

 

—

 

 

 

(8,459

)

Cash Flows From Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Payments to affiliates

 

 

—

 

 

 

—

 

 

 

(6,891

)

 

 

—

 

 

 

6,891

 

 

 

—

 

Proceeds from issuance of redeemable convertible preferred units, net

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Net borrowings and repayments of debt

 

 

—

 

 

 

—

 

 

 

3,984

 

 

 

—

 

 

 

—

 

 

 

3,984

 

Other financing activities

 

 

—

 

 

 

—

 

 

 

(2,771

)

 

 

—

 

 

 

—

 

 

 

(2,771

)

Net cash used in financing activities

 

 

—

 

 

 

—

 

 

 

(5,678

)

 

 

—

 

 

 

6,891

 

 

 

1,213

 

Net decrease in cash and cash equivalents

 

 

—

 

 

 

—

 

 

 

8,612

 

 

 

(454

)

 

 

—

 

 

 

8,158

 

Cash and cash equivalents—Beginning of

   period

 

 

—

 

 

 

—

 

 

 

4,216

 

 

 

2,605

 

 

 

—

 

 

 

6,821

 

Cash and cash equivalents—End of period

 

$

—

 

 

$

—

 

 

$

12,828

 

 

$

2,151

 

 

$

—

 

 

$

14,979