SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION | 14. SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION The Partnership’s Senior Notes are guaranteed by StoneMor Operating LLC and its 100% owned subsidiaries, other than the co-issuer, as described below. The guarantees are full, unconditional, joint and several. The Partnership, or the “Parent”, and its 100% owned subsidiary, Cornerstone Family Services of West Virginia Subsidiary Inc., are the co-issuers of the Senior Notes. The Partnership’s unaudited condensed consolidated financial statements as of March 31, 2018 and December 31, 2017 and for the three months ended March 31, 2018 and 2017 include the accounts of cemeteries owned by other entities but which the Partnership operates under long-term lease, operating or management agreements. For the purposes of this note, these entities are deemed non-guarantor subsidiaries, as they are not 100% owned by the Partnership. The Partnership’s unaudited condensed consolidated financial statements also contain merchandise and perpetual care trusts that are also non-guarantor subsidiaries for the purposes of this note. The financial information presented below reflects the Partnership’s standalone accounts, the combined accounts of the subsidiary co-issuer, the combined accounts of the guarantor subsidiaries, the combined accounts of the non-guarantor subsidiaries, the consolidating adjustments and eliminations and the Partnership’s consolidated accounts as of March 31, 2018 and December 31, 2017 and for the three months ended March 31, 2018 and 2017 . For the purpose of the following financial information, the Partnership’s investments in its subsidiaries and the guarantor subsidiaries’ investments in their respective subsidiaries are presented in accordance with the equity method of accounting (in thousands): CONDENSED CONSOLIDATING BALANCE SHEETS March 31, 2018 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ — $ — $ 8,802 $ 1,610 $ — $ 10,412 Assets held for sale — — 1,102 — — 1,102 Other current assets — 4,227 78,500 17,928 — 100,655 Total current assets — 4,227 88,404 19,538 — 112,169 Long-term accounts receivable — 2,947 82,410 14,813 — 100,170 Cemetery and funeral home property and equipment — 688 414,308 34,048 — 449,044 Merchandise trusts — — — 508,686 — 508,686 Perpetual care trusts — — — 336,247 — 336,247 Deferred selling and obtaining costs — 5,374 86,341 17,992 — 109,707 Goodwill and intangible assets — — 26,184 61,471 — 87,655 Other assets — — 20,813 4,017 — 24,830 Investments in and amounts due from affiliates eliminated upon consolidation 114,133 52,009 552,818 — (718,960 ) — Total assets $ 114,133 $ 65,245 $ 1,271,278 $ 996,812 $ (718,960 ) $ 1,728,508 Liabilities and Partners' Capital Current liabilities $ — $ 139 $ 60,087 $ 1,609 $ — $ 61,835 Long-term debt, net of deferred financing costs 68,299 104,923 145,726 — — 318,948 Deferred revenues — 32,146 773,451 110,078 — 915,675 Perpetual care trust corpus — — — 336,247 — 336,247 Other long-term liabilities — — 35,226 14,743 — 49,969 Due to affiliates — — 173,222 569,739 (742,961 ) — Total liabilities 68,299 137,208 1,187,712 1,032,416 (742,961 ) 1,682,674 Partners' capital 45,834 (71,963 ) 83,566 (35,604 ) 24,001 45,834 Total liabilities and partners' capital $ 114,133 $ 65,245 $ 1,271,278 $ 996,812 $ (718,960 ) $ 1,728,508 December 31, 2017 (1) Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ — $ — $ 4,216 $ 2,605 $ — $ 6,821 Assets held for sale — — 1,016 — — 1,016 Other current assets — 3,882 83,901 17,366 — 105,149 Total current assets — 3,882 89,133 19,971 — 112,986 Long-term accounts receivable — 2,179 89,275 14,481 — 105,935 Cemetery and funeral home property and equipment — 738 411,936 34,820 — 447,494 Merchandise trusts — — — 515,456 — 515,456 Perpetual care trusts — — — 339,928 — 339,928 Deferred selling and obtaining costs — 6,171 98,639 21,588 — 126,398 Goodwill and intangible assets — — 26,347 61,759 — 88,106 Other assets — — 16,995 2,784 — 19,779 Investments in and amounts due from affiliates eliminated upon consolidation 159,946 82,836 556,783 — (799,565 ) — Total assets $ 159,946 $ 95,806 $ 1,289,108 $ 1,010,787 $ (799,565 ) $ 1,756,082 Liabilities and Partners' Capital Current liabilities $ — $ 72 $ 44,380 $ 1,354 $ — $ 45,806 Long-term debt, net of deferred financing costs 68,250 104,848 144,595 — — 317,693 Deferred revenues — 33,469 773,516 105,641 — 912,626 Perpetual care trust corpus — — — 339,928 — 339,928 Other long-term liabilities — — 34,149 14,184 — 48,333 Due to affiliates — — 173,098 576,025 (749,123 ) — Total liabilities 68,250 138,389 1,169,738 1,037,132 (749,123 ) 1,664,386 Partners’ capital 91,696 (42,583 ) 119,370 (26,345 ) (50,442 ) 91,696 Total liabilities and partners’ capital $ 159,946 $ 95,806 $ 1,289,108 $ 1,010,787 $ (799,565 ) $ 1,756,082 (1) The information at December 31, 2017 has not been adjusted for the impact of the Partnership's adoption of ASC 606 on January 1, 2018. CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended March 31, 2018 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Total revenues $ — $ 1,625 $ 65,789 $ 12,860 $ (2,329 ) $ 77,945 Total costs and expenses — (3,310 ) (70,913 ) (14,077 ) 2,329 (85,971 ) Other income (loss) — — (5,205 ) — — (5,205 ) Net loss from equity investment in subsidiaries (16,565 ) (14,793 ) — — 31,358 — Interest expense (1,358 ) (2,087 ) (3,416 ) (252 ) — (7,113 ) Net income (loss) from continuing operations before income taxes (17,923 ) (18,565 ) (13,745 ) (1,469 ) 31,358 (20,344 ) Income tax benefit — — 2,421 — — 2,421 Net income (loss) $ (17,923 ) $ (18,565 ) $ (11,324 ) $ (1,469 ) $ 31,358 $ (17,923 ) Three Months Ended March 31, 2017 (1) Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Total revenues $ — $ 2,045 $ 68,642 $ 14,942 $ (2,683 ) $ 82,946 Total costs and expenses — (3,404 ) (69,482 ) (13,792 ) 2,683 (83,995 ) Net loss from equity investment in subsidiaries (7,203 ) (8,214 ) — — 15,417 — Interest expense (1,358 ) (2,087 ) (3,036 ) (225 ) — (6,706 ) Net income (loss) from continuing operations before income taxes (8,561 ) (11,660 ) (3,876 ) 925 15,417 (7,755 ) Income tax expense — — (806 ) — — (806 ) Net income (loss) $ (8,561 ) $ (11,660 ) $ (4,682 ) $ 925 $ 15,417 $ (8,561 ) (1) The information for the three months ended March 31, 2017 has not been adjusted for the impact of the Partnership's adoption of ASC 606 on January 1, 2018. CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Three Months Ended March 31, 2018 Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 145 $ 10,340 $ (890 ) $ (3,445 ) $ 6,150 Cash Flows From Investing Activities: Cash paid for acquisitions and capital expenditures — (145 ) (4,952 ) (105 ) — (5,202 ) Net cash used in investing activities — (145 ) (4,952 ) (105 ) — (5,202 ) Cash Flows From Financing Activities: Payments to affiliates — — (3,445 ) — 3,445 — Net borrowings of debt — — 2,850 — — 2,850 Other financing activities — — (207 ) — — (207 ) Net cash provided by (used in) financing activities — — (802 ) — 3,445 2,643 Net increase (decrease) in cash and cash equivalents — — 4,586 (995 ) — 3,591 Cash and cash equivalents - Beginning of period — — 4,216 2,605 — 6,821 Cash and cash equivalents - End of period $ — $ — $ 8,802 $ 1,610 $ — $ 10,412 Three Months Ended March 31, 2017 (1) Parent Subsidiary Guarantor Non-Guarantor Eliminations Consolidated Net cash provided by (used in) operating activities $ 11,887 $ 11 $ 15,826 $ (41 ) $ (15,332 ) $ 12,351 Cash Flows From Investing Activities: Cash paid for acquisitions and capital expenditures — (11 ) (1,293 ) (192 ) — (1,496 ) Net cash used in investing activities — (11 ) (1,293 ) (192 ) — (1,496 ) Cash Flows From Financing Activities: Cash distributions (11,887 ) — — — — (11,887 ) Payments to affiliates — — (15,332 ) — 15,332 — Net borrowings of debt — — 2,928 — — 2,928 Other financing activities — — (743 ) — — (743 ) Net cash provided by financing activities (11,887 ) — (13,147 ) — 15,332 (9,702 ) Net increase (decrease) in cash and cash equivalents — — 1,386 (233 ) — 1,153 Cash and cash equivalents - Beginning of period — — 9,145 3,425 — 12,570 Cash and cash equivalents - End of period $ — $ — $ 10,531 $ 3,192 $ — $ 13,723 (1) The information for the three months ended March 31, 2017 has not been adjusted for the impact of the Partnership's adoption of ASC 606 on January 1, 2018. |