SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION | 1 5 . SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION The Senior Secured Notes are guaranteed by the Company and its 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 June 30, 2020 and December 31, 2019 and for the three and six months ended June 30, 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 June 30, 2020 Parent Partnership CFS West Virginia Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents, excluding restricted cash $ — $ — $ — $ 39,747 $ 3,115 $ — $ 42,862 Restricted cash — — — 20,698 — — 20,698 Assets held for sale — — — 31,751 — — 31,751 Other current assets — — 3,562 58,501 12,407 — 74,470 Total current assets — — 3,562 150,697 15,522 — 169,781 Long-term accounts receivable — — 2,365 60,158 10,583 — 73,106 Cemetery and funeral home property and equipment — — 529 362,525 32,340 — 395,394 Merchandise trusts — — — — 472,500 — 472,500 Perpetual care trusts — — — — 298,221 — 298,221 Deferred selling and obtaining costs — — 5,785 91,102 18,514 — 115,401 Intangible assets — — — 73 55,579 — 55,652 Other assets — — — 23,340 2,655 — 25,995 Investments in and amounts due from affiliates eliminated upon consolidation — 263,960 — 610,236 — (874,196 ) — Total assets $ — $ 263,960 $ 12,241 $ 1,298,131 $ 905,914 $ (874,196 ) $ 1,606,050 Liabilities and Owners' Equity Current liabilities — — 205 73,563 1,532 — 75,300 Long-term debt, net of deferred financing costs — 263,960 55,981 2,097 — — 322,038 Deferred revenues — — 33,092 763,409 114,369 — 910,870 Perpetual care trust corpus — — — — 298,221 — 298,221 Other long-term liabilities — — — 62,590 16,740 — 79,330 Investments in and amounts due to affiliates eliminated upon consolidation 79,709 79,709 170,019 319,941 526,515 (1,175,893 ) — Total liabilities 79,709 343,669 259,297 1,221,600 957,377 (1,175,893 ) 1,685,759 Owners' equity (79,709 ) (79,709 ) (247,056 ) 76,531 (51,463 ) 301,697 (79,709 ) Total liabilities and owners' equity $ — $ 263,960 $ 12,241 $ 1,298,131 $ 905,914 $ (874,196 ) $ 1,606,050 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 June 30, 2020 Parent Partnership CFS West Virginia Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Total revenues $ — $ — $ 1,197 $ 58,703 $ 13,605 $ (2,798 ) $ 70,707 Total costs and expenses — — (3,803 ) (57,161 ) (12,717 ) 2,798 (70,883 ) Gain on sale of businesses — — — 7,034 — — 7,034 Other losses — — — (2,169 ) — — (2,169 ) Net (loss) income from equity investment in subsidiaries (3,914 ) 4,273 (3,398 ) — — 3,039 — Interest expense — (8,187 ) (1,798 ) (1,814 ) (296 ) — (12,095 ) (Loss) income from operations before income taxes (3,914 ) (3,914 ) (7,802 ) 4,593 592 3,039 (7,406 ) Income tax benefit — — — 3,492 — — 3,492 Net (loss) income $ (3,914 ) $ (3,914 ) $ (7,802 ) $ 8,085 $ 592 $ 3,039 $ (3,914 ) Three Months Ended June 30, 2019 Parent Subsidiary Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Total revenues $ — $ 1,439 $ 65,749 $ 13,068 $ (1,761 ) $ 78,495 Total costs and expenses — (4,038 ) (66,980 ) (15,997 ) 1,761 (85,254 ) Other losses — — (1,346 ) (2,083 ) — Net loss from equity investment in subsidiaries (30,577 ) (22,358 ) — — 52,935 — Interest expense (2,883 ) (3,822 ) (2,369 ) (272 ) — (9,346 ) Loss on debt extinguishment (938 ) (1,441 ) (6,099 ) — — (8,478 ) Loss from operations before income taxes (34,398 ) (30,220 ) (11,045 ) (5,284 ) 52,935 (28,012 ) Income tax expense — — (6,386 ) — — (6,386 ) Net loss $ (34,398 ) $ (30,220 ) $ (17,431 ) $ (5,284 ) $ 52,935 $ (34,398 ) Six Months Ended June 30, 2020 Parent Partnership CFS West Virginia Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Total revenues $ — $ — $ 2,391 $ 118,401 $ 26,674 $ (5,514 ) $ 141,952 Total costs and expenses — — (6,972 ) (116,145 ) (26,036 ) 5,514 (143,639 ) Gain on sale of businesses — — — 31,120 — — 31,120 Other losses — — — (2,169 ) — — (2,169 ) Net income from equity investment in subsidiaries 5,089 21,974 9,187 — — (36,250 ) — Interest expense — (16,885 ) (3,709 ) (3,196 ) (589 ) — (24,379 ) Income from operations before income taxes 5,089 5,089 897 28,011 49 (36,250 ) 2,885 Income tax benefit — — — 2,204 — — 2,204 Net income $ 5,089 $ 5,089 $ 897 $ 30,215 $ 49 $ (36,250 ) $ 5,089 Six Months Ended June 30, 2019 Parent Subsidiary Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Total revenues $ — $ 3,003 $ 125,501 $ 24,200 $ (2,740 ) $ 149,964 Total costs and expenses — (8,558 ) (132,915 ) (27,353 ) 2,740 (166,086 ) Other losses — — (1,346 ) (2,083 ) — (3,429 ) Net loss from equity investment in subsidiaries (51,753 ) (41,283 ) — — 93,036 — Interest expense (4,241 ) (5,909 ) (11,825 ) (542 ) — (22,517 ) Loss on debt extinguishment (938 ) (1,441 ) (6,099 ) — — (8,478 ) Loss from operations before income taxes (56,932 ) (54,188 ) (26,684 ) (5,778 ) 93,036 (50,546 ) Income tax expense — — (6,386 ) — — (6,386 ) Net loss $ (56,932 ) $ (54,188 ) $ (33,070 ) $ (5,778 ) $ 93,036 $ (56,932 ) UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Six Months Ended June 30, 2020 Parent Partnership CFS West Virginia Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ — $ — $ 33 $ 18,309 $ 3,453 $ (20,594 ) $ 1,201 Cash Flows From Investing Activities: Cash paid for acquisitions and capital expenditures, net of proceeds from divestitures and asset sales — — (8 ) 46,039 (1,486 ) — 44,545 Payments to affiliates (17,000 ) — — — — 17,000 — Net cash provided by investing activities (17,000 ) — (8 ) 46,039 (1,486 ) 17,000 44,545 Cash Flows From Financing Activities: Proceeds from issuance of Series A Preferred Stock 8,800 — — — — — 8,800 Proceeds from issuance of Common Stock 8,200 — — — — — 8,200 Payments from affiliates — — — (3,594 ) — 3,594 — Net borrowings and repayments of debt — — (25 ) (51,491 ) (166 ) — (51,682 ) Other financing activities — — — (4,271 ) — — (4,271 ) Net cash used in financing activities 17,000 — (25 ) (59,356 ) (166 ) 3,594 (38,953 ) Net increase in cash and cash equivalents and restricted cash — — — 4,992 1,801 — 6,793 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 $ — $ — $ — $ 60,445 $ 3,115 $ — $ 63,560 Six Months Ended June 30, 2019 Parent Subsidiary Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net cash used in (provided by) operating activities $ — $ 197 $ (21,647 ) $ 28 $ (10,150 ) $ (31,572 ) Cash Flows From Investing Activities: Cash paid for acquisitions and capital expenditures, net of proceeds from divestitures and asset sales — (173 ) (3,216 ) (199 ) — (3,588 ) Payments to affiliates (57,500 ) — — — 57,500 — Net cash used investing activities (57,500 ) (173 ) (3,216 ) (199 ) 57,500 (3,588 ) Cash Flows From Financing Activities: Payments from affiliates — — 47,350 — (47,350 ) — Proceeds from issuance of redeemable convertible preferred units, net 57,500 — — — — 57,500 Net borrowings and repayments of debt — (24 ) 39,076 (148 ) — 38,904 Other financing activities — — (17,437 ) — — (17,437 ) Net cash provided (used in) by financing activities 57,500 (24 ) 68,989 (148 ) (47,350 ) 78,967 Net increase (decrease) in cash and cash equivalents and restricted cash — — 44,126 (319 ) — 43,807 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 $ — $ — $ 60,424 $ 1,530 $ — $ 61,954 |