XML 135 R48.htm IDEA: XBRL DOCUMENT v3.20.1
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Tables)
12 Months Ended
Dec. 31, 2019
Organization Consolidation And Presentation Of Financial Statements [Abstract]  
Condensed Consolidating Balance Sheets

CONDENSED CONSOLIDATING BALANCE SHEETS

December 31, 2019

 

Parent

 

 

Partnership

 

 

CFS West Virginia

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, excluding restricted cash

 

$

—

 

 

$

—

 

 

$

—

 

 

$

33,553

 

 

$

1,314

 

 

 

 

 

 

$

34,867

 

Restricted cash

 

 

—

 

 

 

—

 

 

 

—

 

 

 

21,900

 

 

 

—

 

 

 

 

 

 

 

21,900

 

Assets held for sale

 

 

—

 

 

 

—

 

 

 

—

 

 

 

23,858

 

 

 

—

 

 

 

 

 

 

 

23,858

 

Other current assets

 

 

—

 

 

 

—

 

 

 

3,497

 

 

 

62,686

 

 

 

11,531

 

 

 

 

 

 

 

77,714

 

Total current assets

 

 

—

 

 

 

—

 

 

 

3,497

 

 

 

141,997

 

 

 

12,845

 

 

 

—

 

 

 

158,339

 

Long-term accounts receivable

 

 

—

 

 

 

—

 

 

 

2,557

 

 

 

63,124

 

 

 

9,868

 

 

 

 

 

 

 

75,549

 

Cemetery and funeral home property and

   equipment

 

 

—

 

 

 

—

 

 

 

609

 

 

 

391,626

 

 

 

31,770

 

 

 

 

 

 

 

424,005

 

Merchandise trusts

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

517,192

 

 

 

 

 

 

 

517,192

 

Perpetual care trusts

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

343,619

 

 

 

 

 

 

 

343,619

 

Deferred selling and obtaining costs

 

 

—

 

 

 

—

 

 

 

5,654

 

 

 

91,243

 

 

 

18,047

 

 

 

 

 

 

 

114,944

 

Intangible assets

 

 

—

 

 

 

—

 

 

 

—

 

 

 

136

 

 

 

56,110

 

 

 

 

 

 

 

56,246

 

Other assets

 

 

—

 

 

 

—

 

 

 

—

 

 

 

26,907

 

 

 

2,567

 

 

 

 

 

 

 

29,474

 

Investments in and amounts due from affiliates

   eliminated upon consolidation

 

 

—

 

 

 

301,531

 

 

 

—

 

 

 

648,359

 

 

 

—

 

 

 

(949,890

)

 

 

—

 

Total assets

 

$

—

 

 

$

301,531

 

 

$

12,317

 

 

$

1,363,392

 

 

$

992,018

 

 

$

(949,890

)

 

$

1,719,368

 

Liabilities and Owners' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

—

 

 

 

—

 

 

 

161

 

 

 

74,674

 

 

 

1,466

 

 

 

 

 

 

 

76,301

 

Long-term debt, net of deferred financing costs

 

 

—

 

 

 

301,531

 

 

 

66,239

 

 

 

193

 

 

 

—

 

 

 

 

 

 

 

367,963

 

Deferred revenues

 

 

—

 

 

 

—

 

 

 

33,349

 

 

 

802,528

 

 

 

113,498

 

 

 

 

 

 

 

949,375

 

Perpetual care trust corpus

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

343,619

 

 

 

 

 

 

 

343,619

 

Other long-term liabilities

 

 

—

 

 

 

—

 

 

 

—

 

 

 

68,227

 

 

 

16,373

 

 

 

 

 

 

 

84,600

 

Investments in and amounts due to affiliates

   eliminated upon consolidation

 

 

102,490

 

 

 

102,490

 

 

 

183,611

 

 

 

367,770

 

 

 

567,666

 

 

 

(1,324,027

)

 

 

—

 

Total liabilities

 

 

102,490

 

 

 

404,021

 

 

 

283,360

 

 

 

1,313,392

 

 

 

1,042,622

 

 

 

(1,324,027

)

 

 

1,821,858

 

Owners' equity

 

 

(102,490

)

 

 

(102,490

)

 

 

(271,043

)

 

 

50,000

 

 

 

(50,604

)

 

 

374,137

 

 

 

(102,490

)

Total liabilities and owners' equity

 

$

—

 

 

$

301,531

 

 

$

12,317

 

 

$

1,363,392

 

 

$

992,018

 

 

$

(949,890

)

 

$

1,719,368

 

 

CONDENSED CONSOLIDATING BALANCE SHEET (continued)

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

 

Assets held for sale

 

 

—

 

 

 

—

 

 

 

757

 

 

 

—

 

 

 

—

 

 

 

757

 

Other current assets

 

 

—

 

 

 

3,718

 

 

 

64,167

 

 

 

11,527

 

 

 

—

 

 

 

79,412

 

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

 

 

 

409,497

 

 

 

33,550

 

 

 

—

 

 

 

443,853

 

Merchandise trusts

 

 

—

 

 

 

—

 

 

 

—

 

 

 

488,248

 

 

 

—

 

 

 

488,248

 

Perpetual care trusts

 

 

—

 

 

 

—

 

 

 

—

 

 

 

330,562

 

 

 

—

 

 

 

330,562

 

Deferred selling and obtaining costs

 

 

—

 

 

 

5,511

 

 

 

89,689

 

 

 

18,444

 

 

 

—

 

 

 

113,644

 

Goodwill and intangible assets

 

 

—

 

 

 

—

 

 

 

25,676

 

 

 

60,607

 

 

 

—

 

 

 

86,283

 

Other assets

 

 

—

 

 

 

—

 

 

 

19,401

 

 

 

2,926

 

 

 

—

 

 

 

22,327

 

Investments in and amounts due from affiliates

   eliminated upon consolidation

 

 

57,835

 

 

 

(4,626

)

 

 

539,997

 

 

 

—

 

 

 

(593,206

)

 

 

—

 

Total assets

 

$

57,835

 

 

$

8,527

 

 

$

1,237,190

 

 

$

960,035

 

 

$

(593,206

)

 

$

1,670,381

 

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

 

 

 

775,657

 

 

 

111,802

 

 

 

—

 

 

 

919,606

 

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

 

 

 

1,189,674

 

 

 

1,002,537

 

 

 

(717,156

)

 

 

1,680,999

 

Redeemable convertible preferred units

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Partners’ capital (deficit)

 

 

(10,618

)

 

 

(128,964

)

 

 

47,516

 

 

 

(42,502

)

 

 

123,950

 

 

 

(10,618

)

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

 

$

57,835

 

 

$

8,527

 

 

$

1,237,190

 

 

$

960,035

 

 

$

(593,206

)

 

$

1,670,381

 

 

Condensed Consolidating Statements of Operations

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

 

Year Ended December 31, 2019

 

Parent

 

 

Partnership

 

 

CFS West Virginia

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Total revenues

 

$

—

 

 

$

—

 

 

$

5,041

 

 

$

242,339

 

 

$

49,068

 

 

$

(6,926

)

 

$

289,522

 

Total costs and expenses

 

 

—

 

 

 

—

 

 

 

(15,181

)

 

 

(285,292

)

 

 

(54,610

)

 

 

6,926

 

 

 

(348,157

)

Other losses, net

 

 

—

 

 

 

—

 

 

 

(46

)

 

 

(5,761

)

 

 

(2,299

)

 

 

—

 

 

 

(8,106

)

Net loss from equity investment in

   subsidiaries

 

 

(151,942

)

 

 

(125,840

)

 

 

(120,653

)

 

 

—

 

 

 

—

 

 

 

398,435

 

 

 

—

 

Interest expense

 

 

—

 

 

 

(25,164

)

 

 

(10,505

)

 

 

(11,726

)

 

 

(1,124

)

 

 

—

 

 

 

(48,519

)

Loss on debt extinguishment

 

 

—

 

 

 

(938

)

 

 

(1,441

)

 

 

(6,099

)

 

 

—

 

 

 

—

 

 

 

(8,478

)

Income (loss) from operations

   before income taxes

 

 

(151,942

)

 

 

(151,942

)

 

 

(142,785

)

 

 

(66,539

)

 

 

(8,965

)

 

 

398,435

 

 

 

(123,738

)

Income tax expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(28,204

)

 

 

—

 

 

 

—

 

 

 

(28,204

)

Net income (loss)

 

$

(151,942

)

 

$

(151,942

)

 

$

(142,785

)

 

$

(94,743

)

 

$

(8,965

)

 

$

398,435

 

 

$

(151,942

)

 

 

Year Ended December 31, 2018

 

Parent

 

 

Subsidiary

Issuer

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Total revenues

 

$

—

 

 

$

6,382

 

 

$

266,550

 

 

$

52,271

 

 

$

(9,077

)

 

$

316,126

 

Total costs and expenses

 

 

—

 

 

 

(13,666

)

 

 

(285,578

)

 

 

(58,349

)

 

 

9,077

 

 

 

(348,516

)

Other loss

 

 

—

 

 

 

(445

)

 

 

(9,510

)

 

 

(1,549

)

 

 

—

 

 

 

(11,504

)

Net loss from equity investment in

   subsidiaries

 

 

(63,084

)

 

 

(54,573

)

 

 

—

 

 

 

—

 

 

 

117,657

 

 

 

—

 

Interest expense

 

 

(5,434

)

 

 

(8,348

)

 

 

(15,787

)

 

 

(1,033

)

 

 

—

 

 

 

(30,602

)

Income (loss) from continuing operations

   before income taxes

 

 

(68,518

)

 

 

(70,650

)

 

 

(44,325

)

 

 

(8,660

)

 

 

117,657

 

 

 

(74,496

)

Income tax benefit

 

 

—

 

 

 

—

 

 

 

1,797

 

 

 

—

 

 

 

—

 

 

 

1,797

 

Net income (loss)

 

$

(68,518

)

 

$

(70,650

)

 

$

(42,528

)

 

$

(8,660

)

 

$

117,657

 

 

$

(72,699

)

Condensed Consolidating Statement of Cash Flows

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

Year Ended December 31, 2019

 

Parent

 

 

Partnership

 

 

CFS West Virginia

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Net cash provided by operating activities

 

$

—

 

 

$

—

 

 

$

280

 

 

$

(1,662

)

 

$

(935

)

 

$

(35,669

)

 

$

(37,986

)

Cash Flows From Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for acquisitions and capital

   expenditures, net of proceeds from

   divestitures and asset sales

 

 

—

 

 

 

—

 

 

 

(232

)

 

 

(644

)

 

 

713

 

 

 

—

 

 

 

(163

)

Payments to affiliates

 

 

—

 

 

 

(390,238

)

 

 

(73,087

)

 

 

—

 

 

 

—

 

 

 

463,325

 

 

 

—

 

Net cash used in investing activities

 

 

—

 

 

 

(390,238

)

 

 

(73,319

)

 

 

(644

)

 

 

713

 

 

 

463,325

 

 

 

(163

)

Cash Flows From Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments from affiliates

 

 

—

 

 

 

—

 

 

 

—

 

 

 

427,656

 

 

 

—

 

 

 

(427,656

)

 

 

—

 

Proceeds from issuance of redeemable convertible preferred units, net

 

 

—

 

 

 

57,500

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

57,500

 

Net borrowings and repayments of debt

 

 

—

 

 

 

332,738

 

 

 

73,039

 

 

 

(367,746

)

 

 

(313

)

 

 

—

 

 

 

37,718

 

Other financing activities

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(18,449

)

 

 

—

 

 

 

—

 

 

 

(18,449

)

Net cash used in financing activities

 

 

—

 

 

 

390,238

 

 

 

73,039

 

 

 

41,461

 

 

 

(313

)

 

 

(427,656

)

 

 

76,769

 

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

 

 

—

 

 

 

—

 

 

 

—

 

 

 

39,155

 

 

 

(535

)

 

 

—

 

 

 

38,620

 

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

 

$

—

 

 

$

—

 

 

$

—

 

 

$

55,453

 

 

$

1,314

 

 

$

—

 

 

$

56,767

 

 

Year Ended December 31, 2018

 

Parent

 

 

Subsidiary

Issuer

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Net cash provided by operating activities

 

$

—

 

 

$

370

 

 

$

39,942

 

 

$

(73

)

 

$

(13,782

)

 

$

26,457

 

Cash Flows From Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for acquisitions and capital

   expenditures, net of proceeds from

   divestitures and asset sales

 

 

—

 

 

 

(370

)

 

 

(11,510

)

 

 

(683

)

 

 

—

 

 

 

(12,563

)

Net cash used in investing activities

 

 

—

 

 

 

(370

)

 

 

(11,510

)

 

 

(683

)

 

 

—

 

 

 

(12,563

)

Cash Flows From Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Payments to affiliates

 

 

—

 

 

 

—

 

 

 

(13,782

)

 

 

—

 

 

 

13,782

 

 

 

—

 

Proceeds from issuance of redeemable convertible preferred units, net

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Net borrowings and repayments of debt

 

 

—

 

 

 

—

 

 

 

1,387

 

 

 

—

 

 

 

—

 

 

 

1,387

 

Other financing activities

 

 

—

 

 

 

—

 

 

 

(3,955

)

 

 

—

 

 

 

—

 

 

 

(3,955

)

Net cash used in financing activities

 

 

—

 

 

 

—

 

 

 

(16,350

)

 

 

—

 

 

 

13,782

 

 

 

(2,568

)

Net decrease in cash and cash equivalents

 

 

—

 

 

 

—

 

 

 

12,082

 

 

 

(756

)

 

 

—

 

 

 

11,326

 

Cash and cash equivalents—Beginning of

   period

 

 

—

 

 

 

—

 

 

 

4,216

 

 

 

2,605

 

 

 

—

 

 

 

6,821

 

Cash and cash equivalents—End of period

 

$

—

 

 

$

—

 

 

$

16,298

 

 

$

1,849

 

 

$

—

 

 

$

18,147