SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION | 1 5 . 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 (except as to each other’s obligations thereunder), as described in Note 9 Long-Term Debt In accordance with the disclosures made in Note 1 General , StoneMor Inc. is the “Parent” for ” for The financial information presented below reflects the Company’s standalone accounts, the standalone accounts of the co-issuers, the combined accounts of the guarantor subsidiaries, the combined accounts of the non-guarantor subsidiaries, the consolidating adjustments and eliminations and the Company’s consolidated accounts as of March 31, 2020 and December 31, 2019 and for the three months ended March 31, 2020 and 2019. For the purpose of the following financial information, the Company’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): UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEETS March 31, 2020 Parent Partnership CFS West Virginia 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 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 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 Virginia 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 Virginia 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 |