Revised Statement of Operations
(in thousands)
|
| | | | | | | |
| Three Months Ended | | Nine Months Ended |
| September 30, | | September 30, |
| 2017 | | 2018 | | 2017 | | 2018 |
Revenues: | | | | | | | |
Service revenue | 31,188 | | 33,005 | | 99,126 | | 103,668 |
Property and merchandise revenue | 25,716 | | 27,024 | | 80,806 | | 84,733 |
Other revenue | 4,150 | | 4,212 | | 13,131 | | 13,074 |
Total revenue | 61,054 | | 64,241 | | 193,063 | | 201,475 |
| | | | | | | |
Field costs and expenses: | | | | | | | |
Cost of service | 31,256 | | 33,835 | | 93,904 | | 100,757 |
Cost of merchandise | 6,442 | | 6,754 | | 20,368 | | 21,068 |
Cemetery property amortization | 875 | | 963 | | 946 | | 989 |
Overhead expenses | 3,937 | | 2,114 | | 9,845 | | 8,662 |
Other expenses | 338 | | 413 | | 988 | | 1,173 |
Depreciation expense | 2,726 | | 3,048 | | 9,773 | | 10,699 |
Total costs and expenses | 45,574 | | 47,127 | | 135,824 | | 143,348 |
Gross profit | 15,480 | | 17,114 | | 57,239 | | 58,127 |
Revised Footnote 6 - Revenue From Contracts With Customers
(in thousands)
|
| | | | | | | | | |
Revenues | | | | | | |
| | | | | | |
Three months ended September 30, 2018 | | | | | | |
| | Funeral | | Cemetery | | Total |
Services | | 30,231 |
| | 2,774 |
| | 33,005 |
|
Merchandise | | 17,525 |
| | 2,064 |
| | 19,589 |
|
Cemetery property | | — |
| | 7,435 |
| | 7,435 |
|
Other revenue | | 2,087 |
| | 2,125 |
| | 4,212 |
|
Total revenue | | 49,843 |
| | 14,398 |
| | 64,241 |
|
| | | | | | |
| | | | | | |
Three months ended September 30, 2017 | | | | | | |
| | Funeral | | Cemetery | | Total |
Services | | 28,385 |
| | 2,803 |
| | 31,188 |
|
Merchandise | | 17,011 |
| | 1,932 |
| | 18,943 |
|
Cemetery property | | — |
| | 6,773 |
| | 6,773 |
|
Other revenue | | 1,933 |
| | 2,217 |
| | 4,150 |
|
Total revenue | | 47,329 |
| | 13,725 |
| | 61,054 |
|
| | | | | | |
| | | | | | |
Nine months ended September 30, 2018 | | | | | | |
| | Funeral | | Cemetery | | Total |
Services | | 94,818 |
| | 8,850 |
| | 103,668 |
|
Merchandise | | 55,539 |
| | 6,386 |
| | 61,925 |
|
Cemetery property | | — |
| | 22,808 |
| | 22,808 |
|
Other revenue | | 6,612 |
| | 6,462 |
| | 13,074 |
|
Total revenue | | 156,969 |
| | 44,506 |
| | 201,475 |
|
| | | | | | |
| | | | | | |
Nine months ended September 30, 2017 | | | | | | |
| | Funeral | | Cemetery | | Total |
Services | | 90,392 |
| | 8,734 |
| | 99,126 |
|
Merchandise | | 53,649 |
| | 5,936 |
| | 59,585 |
|
Cemetery property | | — |
| | 21,221 |
| | 21,221 |
|
Other revenue | | 6,238 |
| | 6,893 |
| | 13,131 |
|
Total revenue | | 150,279 |
| | 42,784 |
| | 193,063 |
|
|
| | | | | | | | | |
Field costs and expenses | | | | | | |
| | | | | | |
Three months ended September 30, 2018 | | | | | | |
| | Funeral | | Cemetery | | Total |
Cost of service | | 25,639 |
| | 8,196 |
| | 33,835 |
|
Cost of merchandise | | 5,794 |
| | 960 |
| | 6,754 |
|
Cemetery property amortization | | — |
| | 963 |
| | 963 |
|
Overhead expenses | | 1,733 |
| | 381 |
| | 2,114 |
|
Other expenses | | 301 |
| | 112 |
| | 413 |
|
Depreciation expense | | 2,732 |
| | 316 |
| | 3,048 |
|
Total costs and expenses | | 36,199 |
| | 10,928 |
| | 47,127 |
|
Three months ended September 30, 2017 | | | | | | |
| | Funeral | | Cemetery | | Total |
Cost of service | | 23,505 |
| | 7,751 |
| | 31,256 |
|
Cost of merchandise | | 5,534 |
| | 908 |
| | 6,442 |
|
Cemetery property amortization | | — |
| | 875 |
| | 875 |
|
Overhead expenses | | 3,061 |
| | 876 |
| | 3,937 |
|
Other expenses | | 228 |
| | 110 |
| | 338 |
|
Depreciation expense | | 2,431 |
| | 295 |
| | 2,726 |
|
Total costs and expenses | | 34,759 |
| | 10,815 |
| | 45,574 |
|
| | | | | | |
Nine months ended September 30, 2018 | | | | | | |
| | Funeral | | Cemetery | | Total |
Cost of service | | 76,879 |
| | 23,878 |
| | 100,757 |
|
Cost of merchandise | | 18,135 |
| | 2,933 |
| | 21,068 |
|
Cemetery property amortization | | — |
| | 989 |
| | 989 |
|
Overhead expenses | | 7,256 |
| | 1,406 |
| | 8,662 |
|
Other expenses | | 801 |
| | 372 |
| | 1,173 |
|
Depreciation expense | | 7,936 |
| | 2,763 |
| | 10,699 |
|
Total costs and expenses | | 111,007 |
| | 32,341 |
| | 143,348 |
|
| | | | | | |
Nine months ended September 30, 2017 | | | | | | |
| | Funeral | | Cemetery | | Total |
Cost of service | | 70,802 |
| | 23,102 |
| | 93,904 |
|
Cost of merchandise | | 17,610 |
| | 2,758 |
| | 20,368 |
|
Cemetery property amortization | | — |
| | 946 |
| | 946 |
|
Overhead expenses | | 7,881 |
| | 1,964 |
| | 9,845 |
|
Other expenses | | 706 |
| | 282 |
| | 988 |
|
Depreciation expense | | 7,329 |
| | 2,444 |
| | 9,773 |
|
Total costs and expenses | | 104,328 |
| | 31,496 |
| | 135,824 |
|