XML 67 R46.htm IDEA: XBRL DOCUMENT v3.21.1
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Tables)
12 Months Ended
Dec. 31, 2020
Organization Consolidation And Presentation Of Financial Statements [Abstract]  
Condensed Consolidating Balance Sheets

CONDENSED CONSOLIDATING BALANCE SHEETS

December 31, 2020

 

Parent

 

 

Partnership

 

 

CFS West Virginia

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, excluding

  restricted cash

 

$

—

 

 

$

—

 

 

$

—

 

 

$

37,560

 

 

$

1,684

 

 

$

—

 

 

$

39,244

 

Restricted cash

 

 

—

 

 

 

—

 

 

 

—

 

 

 

20,846

 

 

 

—

 

 

 

—

 

 

 

20,846

 

Assets held for sale

 

 

—

 

 

 

—

 

 

 

—

 

 

 

28,575

 

 

 

—

 

 

 

—

 

 

 

28,575

 

Other current assets

 

 

—

 

 

 

—

 

 

 

3,707

 

 

 

63,010

 

 

 

13,326

 

 

 

—

 

 

 

80,043

 

Total current assets

 

 

—

 

 

 

—

 

 

 

3,707

 

 

 

149,991

 

 

 

15,010

 

 

 

—

 

 

 

168,708

 

Long-term accounts receivable

 

 

—

 

 

 

—

 

 

 

2,085

 

 

 

62,283

 

 

 

10,933

 

 

 

—

 

 

 

75,301

 

Cemetery and funeral home property

  and equipment

 

 

—

 

 

 

—

 

 

 

452

 

 

 

350,802

 

 

 

31,768

 

 

 

—

 

 

 

383,022

 

Merchandise trusts

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

501,453

 

 

 

—

 

 

 

501,453

 

Perpetual care trusts

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

312,228

 

 

 

—

 

 

 

312,228

 

Deferred selling and obtaining costs

 

 

—

 

 

 

—

 

 

 

5,916

 

 

 

91,958

 

 

 

19,026

 

 

 

—

 

 

 

116,900

 

Intangible assets

 

 

—

 

 

 

—

 

 

 

—

 

 

 

45

 

 

 

55,049

 

 

 

—

 

 

 

55,094

 

Other assets

 

 

—

 

 

 

—

 

 

 

—

 

 

 

19,667

 

 

 

2,590

 

 

 

—

 

 

 

22,257

 

Investments in and amounts due from

  affiliates eliminated upon consolidation

 

 

—

 

 

 

286,146

 

 

 

—

 

 

 

632,684

 

 

 

—

 

 

 

(918,830

)

 

 

—

 

Total assets

 

$

—

 

 

$

286,146

 

 

$

12,160

 

 

$

1,307,430

 

 

$

948,057

 

 

$

(918,830

)

 

$

1,634,963

 

Liabilities and Owners' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other current liabilities

 

 

—

 

 

 

—

 

 

 

245

 

 

 

50,300

 

 

 

1,585

 

 

 

—

 

 

 

52,130

 

Liabilities held for sale

 

 

—

 

 

 

—

 

 

 

—

 

 

 

23,406

 

 

 

—

 

 

 

—

 

 

 

23,406

 

Long-term debt, net of deferred financing costs

 

 

—

 

 

 

286,146

 

 

 

32,531

 

 

 

2,038

 

 

 

—

 

 

 

—

 

 

 

320,715

 

Deferred revenues

 

 

—

 

 

 

—

 

 

 

34,994

 

 

 

791,111

 

 

 

123,059

 

 

 

—

 

 

 

949,164

 

Perpetual care trust corpus

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

312,228

 

 

 

—

 

 

 

312,228

 

Other long-term liabilities

 

 

—

 

 

 

—

 

 

 

—

 

 

 

52,588

 

 

 

17,145

 

 

 

—

 

 

 

69,733

 

Investments in and amounts due to

  affiliates eliminated upon consolidation

 

 

92,413

 

 

 

92,413

 

 

 

202,924

 

 

 

318,677

 

 

 

544,814

 

 

 

(1,251,241

)

 

 

—

 

Total liabilities

 

 

92,413

 

 

 

378,559

 

 

 

270,694

 

 

 

1,238,120

 

 

 

998,831

 

 

 

(1,251,241

)

 

 

1,727,376

 

Owners' equity

 

 

(92,413

)

 

 

(92,413

)

 

 

(258,534

)

 

 

69,310

 

 

 

(50,774

)

 

 

332,411

 

 

 

(92,413

)

Total liabilities and owners' equity

 

$

—

 

 

$

286,146

 

 

$

12,160

 

 

$

1,307,430

 

 

$

948,057

 

 

$

(918,830

)

 

$

1,634,963

 

 

CONDENSED CONSOLIDATING BALANCE SHEET (continued)

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

 

 

—

 

 

 

—

 

 

 

—

 

 

 

136,695

 

 

 

—

 

 

 

—

 

 

 

136,695

 

Other current assets

 

 

—

 

 

 

—

 

 

 

3,497

 

 

 

60,487

 

 

 

11,531

 

 

 

—

 

 

 

75,515

 

Total current assets

 

 

—

 

 

 

—

 

 

 

3,497

 

 

 

252,635

 

 

 

12,845

 

 

 

—

 

 

 

268,977

 

Long-term accounts receivable

 

 

—

 

 

 

—

 

 

 

2,557

 

 

 

60,383

 

 

 

9,868

 

 

 

—

 

 

 

72,808

 

Cemetery and funeral home property

  and equipment

 

 

—

 

 

 

—

 

 

 

609

 

 

 

359,718

 

 

 

31,770

 

 

 

—

 

 

 

392,097

 

Merchandise trusts

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

477,165

 

 

 

—

 

 

 

477,165

 

Perpetual care trusts

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

314,400

 

 

 

—

 

 

 

314,400

 

Deferred selling and obtaining costs

 

 

—

 

 

 

—

 

 

 

5,654

 

 

 

86,983

 

 

 

18,047

 

 

 

—

 

 

 

110,684

 

Intangible assets

 

 

—

 

 

 

—

 

 

 

—

 

 

 

136

 

 

 

56,110

 

 

 

—

 

 

 

56,246

 

Other assets

 

 

—

 

 

 

—

 

 

 

—

 

 

 

24,424

 

 

 

2,567

 

 

 

—

 

 

 

26,991

 

Investments in and amounts due from

  affiliates eliminated upon consolidation

 

 

—

 

 

 

301,531

 

 

 

—

 

 

 

608,332

 

 

 

—

 

 

 

(909,863

)

 

 

—

 

Total assets

 

$

—

 

 

$

301,531

 

 

$

12,317

 

 

$

1,392,611

 

 

$

922,772

 

 

$

(909,863

)

 

$

1,719,368

 

Liabilities and Owners' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other current liabilities

 

 

—

 

 

 

—

 

 

 

161

 

 

 

53,726

 

 

 

1,466

 

 

 

—

 

 

 

55,353

 

Liabilities held for sale

 

 

—

 

 

 

—

 

 

 

—

 

 

 

101,704

 

 

 

—

 

 

 

—

 

 

 

101,704

 

Long-term debt, net of deferred financing costs

 

 

—

 

 

 

301,531

 

 

 

66,239

 

 

 

193

 

 

 

—

 

 

 

—

 

 

 

367,963

 

Deferred revenues

 

 

—

 

 

 

—

 

 

 

33,349

 

 

 

753,142

 

 

 

113,498

 

 

 

—

 

 

 

899,989

 

Perpetual care trust corpus

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

314,400

 

 

 

—

 

 

 

314,400

 

Other long-term liabilities

 

 

—

 

 

 

—

 

 

 

—

 

 

 

66,076

 

 

 

16,373

 

 

 

—

 

 

 

82,449

 

Investments in and amounts due to

  affiliates eliminated upon consolidation

 

 

102,490

 

 

 

102,490

 

 

 

183,611

 

 

 

367,770

 

 

 

527,639

 

 

 

(1,284,000

)

 

 

—

 

Total liabilities

 

 

102,490

 

 

 

404,021

 

 

 

283,360

 

 

 

1,342,611

 

 

 

973,376

 

 

 

(1,284,000

)

 

 

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

 

 

$

1,392,611

 

 

$

922,772

 

 

$

(909,863

)

 

$

1,719,368

 

 

Condensed Consolidating Statements of Operations

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

 

Year Ended December 31, 2020

Parent

 

 

Partnership

 

 

CFS West Virginia

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Total revenues

$

—

 

 

$

—

 

 

$

5,391

 

 

$

231,544

 

 

$

54,826

 

 

$

(12,222

)

 

$

279,539

 

Total costs and expenses

 

—

 

 

 

—

 

 

 

(12,042

)

 

 

(224,513

)

 

 

(51,994

)

 

 

12,222

 

 

 

(276,327

)

Other gains (losses), net

 

—

 

 

 

—

 

 

 

—

 

 

 

129

 

 

 

—

 

 

 

—

 

 

 

129

 

Net (loss) income from equity

  investment in subsidiaries

 

(8,359

)

 

 

25,768

 

 

 

3,137

 

 

 

—

 

 

 

—

 

 

 

(20,546

)

 

 

—

 

Interest expense

 

—

 

 

 

(34,127

)

 

 

(5,118

)

 

 

(5,102

)

 

 

(1,190

)

 

 

—

 

 

 

(45,537

)

(Loss) income from continuing

  operations before income taxes

 

(8,359

)

 

 

(8,359

)

 

 

(8,632

)

 

 

2,058

 

 

 

1,642

 

 

 

(20,546

)

 

 

(42,196

)

Income tax benefit

 

—

 

 

 

—

 

 

 

—

 

 

 

4,855

 

 

 

—

 

 

 

—

 

 

 

4,855

 

Net (loss) income from continuing

  operations

 

(8,359

)

 

 

(8,359

)

 

 

(8,632

)

 

 

6,913

 

 

 

1,642

 

 

 

(20,546

)

 

 

(37,341

)

Income from operations of

  discontinued businesses

 

—

 

 

 

—

 

 

 

—

 

 

 

28,982

 

 

 

—

 

 

 

—

 

 

 

28,982

 

Income tax expense

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Net income from discontinued

  operations

 

—

 

 

 

—

 

 

 

—

 

 

 

28,982

 

 

 

—

 

 

 

—

 

 

 

28,982

 

Net (loss) income

$

(8,359

)

 

$

(8,359

)

 

$

(8,632

)

 

$

35,895

 

 

$

1,642

 

 

$

(20,546

)

 

$

(8,359

)

 

 

Year Ended December 31, 2019

Parent

 

 

Partnership

 

 

CFS West Virginia

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Total revenues

$

—

 

 

$

—

 

 

$

5,041

 

 

$

210,059

 

 

$

49,068

 

 

$

(6,926

)

 

$

257,242

 

Total costs and expenses

 

—

 

 

 

—

 

 

 

(15,181

)

 

 

(235,048

)

 

 

(53,954

)

 

 

6,926

 

 

 

(297,257

)

Other gains (losses), net

 

—

 

 

 

—

 

 

 

(46

)

 

 

(5,568

)

 

 

(2,299

)

 

 

—

 

 

 

(7,913

)

Net loss from equity investment in

   subsidiaries

 

(151,942

)

 

 

(125,840

)

 

 

(120,653

)

 

 

—

 

 

 

—

 

 

 

398,435

 

 

 

—

 

Interest expense

 

—

 

 

 

(25,164

)

 

 

(10,505

)

 

 

(8,453

)

 

 

(1,124

)

 

 

—

 

 

 

(45,246

)

Loss on debt extinguishment

 

—

 

 

 

(938

)

 

 

(1,441

)

 

 

(6,099

)

 

 

—

 

 

 

—

 

 

 

(8,478

)

Loss on goodwill impairment

 

—

 

 

 

—

 

 

 

—

 

 

 

(24,206

)

 

 

(656

)

 

 

—

 

 

 

(24,862

)

Loss from continuing operations

  before income taxes

 

(151,942

)

 

 

(151,942

)

 

 

(142,785

)

 

 

(69,315

)

 

 

(8,965

)

 

 

398,435

 

 

 

(126,514

)

Income tax expense

 

—

 

 

 

—

 

 

 

—

 

 

 

(28,204

)

 

 

—

 

 

 

—

 

 

 

(28,204

)

Net loss from continuing operations

 

(151,942

)

 

 

(151,942

)

 

 

(142,785

)

 

 

(97,519

)

 

 

(8,965

)

 

 

398,435

 

 

 

(154,718

)

Income from operations of

  discontinued businesses

 

—

 

 

 

—

 

 

 

—

 

 

 

2,776

 

 

 

—

 

 

 

—

 

 

 

2,776

 

Income tax expense

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Net income from discontinued

  operations

 

—

 

 

 

—

 

 

 

—

 

 

 

2,776

 

 

 

—

 

 

 

—

 

 

 

2,776

 

Net loss

$

(151,942

)

 

$

(151,942

)

 

$

(142,785

)

 

$

(94,743

)

 

$

(8,965

)

 

$

398,435

 

 

$

(151,942

)

Condensed Consolidating Statement of Cash Flows

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

Year Ended December 31, 2020

 

Parent

 

 

Partnership

 

 

CFS West Virginia

 

 

Guarantor

Subsidiaries

 

 

Non-

Guarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Net cash provided by operating activities

 

$

—

 

 

$

—

 

 

$

89

 

 

$

37,742

 

 

$

2,774

 

 

$

(39,245

)

 

$

1,360

 

Cash Flows From Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for capital expenditures, net of

   proceeds from divestitures

 

 

—

 

 

 

—

 

 

 

(38

)

 

 

53,115

 

 

 

(2,094

)

 

 

—

 

 

 

50,983

 

Payments to affiliates

 

 

(17,000

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

17,000

 

 

 

—

 

Net cash used in investing activities

 

 

(17,000

)

 

 

—

 

 

 

(38

)

 

 

53,115

 

 

 

(2,094

)

 

 

17,000

 

 

 

50,983

 

Cash Flows From Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments from affiliates

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(22,245

)

 

 

—

 

 

 

22,245

 

 

 

—

 

Proceeds from issuance of Series A Preferred Stock

 

 

8,800

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

8,800

 

Proceeds from issuance of Common Stock

 

 

8,200

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

8,200

 

Net borrowings and repayments of debt

 

 

—

 

 

 

—

 

 

 

(51

)

 

 

(61,443

)

 

 

(310

)

 

 

—

 

 

 

(61,804

)

Other financing activities

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(4,216

)

 

 

—

 

 

 

—

 

 

 

(4,216

)

Net cash used in financing activities

 

 

17,000

 

 

 

—

 

 

 

(51

)

 

 

(87,904

)

 

 

(310

)

 

 

22,245

 

 

 

(49,020

)

Net increase (decrease) in cash and cash

   equivalents and restricted cash

 

 

—

 

 

 

—

 

 

 

—

 

 

 

2,953

 

 

 

370

 

 

 

—

 

 

 

3,323

 

Cash and cash equivalents and restricted

   cash—Beginning of period

 

 

—

 

 

 

—

 

 

 

—

 

 

 

55,453

 

 

 

1,314

 

 

 

—

 

 

 

56,767

 

Cash and cash equivalents and restricted

   cash—End of period

 

$

—

 

 

$

—

 

 

$

—

 

 

$

58,406

 

 

$

1,684

 

 

$

—

 

 

$

60,090

 

 

 

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 capital expenditures, net of

  proceeds from divestitures

 

 

—

 

 

 

—

 

 

 

(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