SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION | 15. SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION The Company’s Senior Secured Notes are guaranteed by the Company’s 100% owned subsidiaries, other than the co-issuers Long-Term Debt co-issuers In accordance with the disclosures made in Note 1 General non-guarantor non-guarantor The financial information presented below reflects the Company’s standalone accounts, the standalone accounts of the co-issuers, non-guarantor UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEETS March 31, 2020 Parent Partnership CFS West Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents, excluding restricted cash $ — $ — $ — $ 25,621 $ 1,445 $ — $ 27,066 Restricted cash — — — 20,400 — — 20,400 Assets held for sale — — — 77,850 — — 77,850 Other current assets — — 3,565 60,619 11,574 — 75,758 Total current assets — — 3,565 184,490 13,019 — 201,074 Long-term accounts receivable — — 2,345 59,074 10,055 — 71,474 Cemetery and funeral home property and equipment — — 531 364,534 32,035 — 397,100 Merchandise trusts — — — — 437,638 — 437,638 Perpetual care trusts — — — — 284,832 — 284,832 Deferred selling and obtaining costs — — 5,704 89,682 18,225 — 113,611 Intangible assets — — — 98 55,844 — 55,942 Other assets — — — 24,141 2,607 — 26,748 Investments in and amounts due from affiliates eliminated upon consolidation — 279,834 — 576,588 — (856,422 ) — Total assets $ — $ 279,834 $ 12,145 $ 1,298,607 $ 854,255 $ (856,422 ) $ 1,588,419 Liabilities and Owners’ Equity Current liabilities — — 180 102,968 1,486 — 104,634 Long-term debt, net of deferred financing costs — 279,834 61,470 139 — — 341,443 Deferred revenues — — 31,431 727,227 108,749 — 867,407 Perpetual care trust corpus — — — — 284,832 — 284,832 Other long-term liabilities — — — 66,670 16,545 — 83,215 Investments in and amounts due to affiliates eliminated upon consolidation 93,112 93,112 177,069 341,304 494,246 (1,198,843 ) — Total liabilities 93,112 372,946 270,150 1,238,308 905,858 (1,198,843 ) 1,681,531 Owners’ equity (93,112 ) (93,112 ) (258,005 ) 60,299 (51,603 ) 342,421 (93,112 ) Total liabilities and owners’ equity $ — $ 279,834 $ 12,145 $ 1,298,607 $ 854,255 $ (856,422 ) $ 1,588,419 UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEETS (Continued) December 31, 2019 Parent Partnership CFS West 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 Liabilities held for sale, net of current portion 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 UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended March 31, 2020 Parent Partnership CFS West Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Total revenues $ — $ — $ 1,194 $ 59,698 $ 13,069 $ (2,716 ) $ 71,245 Total costs and expenses — — (3,169 ) (58,984 ) (13,319 ) 2,716 (72,756 ) Gain on sale of businesses — — — 24,086 — — 24,086 Net income from equity investment in subsidiaries 9,003 17,701 12,585 — — (39,289 ) — Interest expense — (8,698 ) (1,911 ) (1,382 ) (293 ) — (12,284 ) Income (loss) from operations before income taxes 9,003 9,003 8,699 23,418 (543 ) (39,289 ) 10,291 Income tax expense — — — (1,288 ) — — (1,288 ) Net income (loss) $ 9,003 $ 9,003 $ 8,699 $ 22,130 $ (543 ) $ (39,289 ) $ 9,003 Three Months Ended March 31, 2019 Parent Subsidiary Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Total revenues $ — $ 1,564 $ 59,752 $ 11,132 $ (979 ) $ 71,469 Total costs and expenses — (4,520 ) (65,935 ) (11,356 ) 979 (80,832 ) Net loss from equity investment in subsidiaries (21,176 ) (18,925 ) — — 40,101 — Interest expense (1,358 ) (2,087 ) (9,456 ) (270 ) — (13,171 ) Income (loss) from operations before income taxes (22,534 ) (23,968 ) (15,639 ) (494 ) 40,101 (22,534 ) Income tax expense — — — — — — Net income (loss) $ (22,534 ) $ (23,968 ) $ (15,639 ) $ (494 ) $ 40,101 $ (22,534 ) UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Three Months Ended March 31, 2020 Parent Partnership CFS West Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net cash used in (provided by) operating activities $ — $ — $ 12 $ 4,465 $ 893 $ (10,608 ) $ (5,238 ) Cash Flows From Investing Activities: Cash paid for acquisitions and capital expenditures, net of proceeds from divestitures and asset sales — — — 26,796 (679 ) — 26,117 Payments to affiliates — — — — — — — Net cash provided by investing activities — — — 26,796 (679 ) — 26,117 Cash Flows From Financing Activities: Cash distributions — — — — — — — Payments from affiliates — — — (10,608 ) — 10,608 — Net borrowings and repayments of debt — — (12 ) (29,872 ) (83 ) — (29,967 ) Other financing activities — — — (213 ) — — (213 ) Net cash used in financing activities — — (12 ) (40,693 ) (83 ) 10,608 (30,180 ) Net (decrease) increase in cash and cash equivalents and restricted cash — — — (9,432 ) 131 — (9,301 ) 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 $ — $ — $ — $ 46,021 $ 1,445 $ — $ 47,466 Three Months Ended March 31, 2019 Parent Subsidiary Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net cash used in (provided by) operating activities $ — $ 119 $ (9,509 ) $ (268 ) $ (3,445 ) $ (13,103 ) Cash Flows From Investing Activities: Cash paid for acquisitions and capital expenditures, net of proceeds from divestitures and asset sales — (106 ) (1,717 ) (80 ) — (1,903 ) Net cash used investing activities — (106 ) (1,717 ) (80 ) — (1,903 ) Cash Flows From Financing Activities: Cash distributions — — — — — — Payments to affiliates — — (3,445 ) — 3,445 — Net borrowings and repayments of debt — (13 ) 24,030 (74 ) — 23,943 Other financing activities — — (2,636 ) — — (2,636 ) Net cash (used in) provided by financing activities — (13 ) 17,949 (74 ) 3,445 21,307 Net increase (decrease) in cash and cash equivalents and restricted cash — — 6,723 (422 ) — 6,301 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 $ — $ — $ 23,021 $ 1,427 $ — $ 24,448 | 19. SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION The Company’s Senior Secured Notes are guaranteed by the Company’s 100% owned subsidiaries, other than the co-issuers, Note 10 Long-Term Debt co-issuers In accordance with the disclosures made in Note 1 General, Basis of Presentation and Principles of Consolidation non-guarantor non-guarantor The financial information presented below reflects the Company’s standalone accounts, the combined accounts of the co-issuers, non-guarantor CONDENSED CONSOLIDATING BALANCE SHEETS December 31, 2019 Parent Partnership CFS 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 Year Ended December 31, 2019 Parent Partnership CFS West 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 STATEMENTS OF CASH FLOWS Year Ended December 31, 2019 Parent Partnership CFS 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 |