SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION | 19 . 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 10 Long-Term Debt StoneMor Inc. is the “Parent” for the consolidated financial statements presented as of and for the year ended December 31, 2020 and 2019. The Company’s consolidated financial statements as of December 31, 2020 and 2019 and for the years ended December 31, 2020 and 2019 include the accounts of cemeteries operated under long-term leases, operating agreements and management agreements. For the purposes of this note, these entities are deemed non-guarantor subsidiaries, as they are not 100% owned by the Company. The Company’s 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 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 December 31, 2020 and 2019 and for the years ended December 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): CONDENSED CONSOLIDATING BALANCE SHEETS December 31, 2020 Parent Partnership CFS West Virginia Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents, excluding restricted cash $ — $ — $ — $ 37,560 $ 1,684 $ — $ 39,244 Restricted cash — — — 20,846 — — 20,846 Assets held for sale — — — 28,575 — — 28,575 Other current assets — — 3,707 63,010 13,326 — 80,043 Total current assets — — 3,707 149,991 15,010 — 168,708 Long-term accounts receivable — — 2,085 62,283 10,933 — 75,301 Cemetery and funeral home property and equipment — — 452 350,802 31,768 — 383,022 Merchandise trusts — — — — 501,453 — 501,453 Perpetual care trusts — — — — 312,228 — 312,228 Deferred selling and obtaining costs — — 5,916 91,958 19,026 — 116,900 Intangible assets — — — 45 55,049 — 55,094 Other assets — — — 19,667 2,590 — 22,257 Investments in and amounts due from affiliates eliminated upon consolidation — 286,146 — 632,684 — (918,830 ) — Total assets $ — $ 286,146 $ 12,160 $ 1,307,430 $ 948,057 $ (918,830 ) $ 1,634,963 Liabilities and Owners' Equity Other current liabilities — — 245 50,300 1,585 — 52,130 Liabilities held for sale — — — 23,406 — — 23,406 Long-term debt, net of deferred financing costs — 286,146 32,531 2,038 — — 320,715 Deferred revenues — — 34,994 791,111 123,059 — 949,164 Perpetual care trust corpus — — — — 312,228 — 312,228 Other long-term liabilities — — — 52,588 17,145 — 69,733 Investments in and amounts due to affiliates eliminated upon consolidation 92,413 92,413 202,924 318,677 544,814 (1,251,241 ) — Total liabilities 92,413 378,559 270,694 1,238,120 998,831 (1,251,241 ) 1,727,376 Owners' equity (92,413 ) (92,413 ) (258,534 ) 69,310 (50,774 ) 332,411 (92,413 ) Total liabilities and owners' equity $ — $ 286,146 $ 12,160 $ 1,307,430 $ 948,057 $ (918,830 ) $ 1,634,963 CONDENSED CONSOLIDATING BALANCE SHEET (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 — — — 136,695 — — 136,695 Other current assets — — 3,497 60,487 11,531 — 75,515 Total current assets — — 3,497 252,635 12,845 — 268,977 Long-term accounts receivable — — 2,557 60,383 9,868 — 72,808 Cemetery and funeral home property and equipment — — 609 359,718 31,770 — 392,097 Merchandise trusts — — — — 477,165 — 477,165 Perpetual care trusts — — — — 314,400 — 314,400 Deferred selling and obtaining costs — — 5,654 86,983 18,047 — 110,684 Intangible assets — — — 136 56,110 — 56,246 Other assets — — — 24,424 2,567 — 26,991 Investments in and amounts due from affiliates eliminated upon consolidation — 301,531 — 608,332 — (909,863 ) — Total assets $ — $ 301,531 $ 12,317 $ 1,392,611 $ 922,772 $ (909,863 ) $ 1,719,368 Liabilities and Owners' Equity Other current liabilities — — 161 53,726 1,466 — 55,353 Liabilities held for sale — — — 101,704 — — 101,704 Long-term debt, net of deferred financing costs — 301,531 66,239 193 — — 367,963 Deferred revenues — — 33,349 753,142 113,498 — 899,989 Perpetual care trust corpus — — — — 314,400 — 314,400 Other long-term liabilities — — — 66,076 16,373 — 82,449 Investments in and amounts due to affiliates eliminated upon consolidation 102,490 102,490 183,611 367,770 527,639 (1,284,000 ) — Total liabilities 102,490 404,021 283,360 1,342,611 973,376 (1,284,000 ) 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 $ 1,392,611 $ 922,772 $ (909,863 ) $ 1,719,368 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Year Ended December 31, 2020 Parent Partnership CFS West Virginia Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Total revenues $ — $ — $ 5,391 $ 231,544 $ 54,826 $ (12,222 ) $ 279,539 Total costs and expenses — — (12,042 ) (224,513 ) (51,994 ) 12,222 (276,327 ) Other gains (losses), net — — — 129 — — 129 Net (loss) income from equity investment in subsidiaries (8,359 ) 25,768 3,137 — — (20,546 ) — Interest expense — (34,127 ) (5,118 ) (5,102 ) (1,190 ) — (45,537 ) (Loss) income from continuing operations before income taxes (8,359 ) (8,359 ) (8,632 ) 2,058 1,642 (20,546 ) (42,196 ) Income tax benefit — — — 4,855 — — 4,855 Net (loss) income from continuing operations (8,359 ) (8,359 ) (8,632 ) 6,913 1,642 (20,546 ) (37,341 ) Income from operations of discontinued businesses — — — 28,982 — — 28,982 Income tax expense — — — — — — — Net income from discontinued operations — — — 28,982 — — 28,982 Net (loss) income $ (8,359 ) $ (8,359 ) $ (8,632 ) $ 35,895 $ 1,642 $ (20,546 ) $ (8,359 ) Year Ended December 31, 2019 Parent Partnership CFS West Virginia Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Total revenues $ — $ — $ 5,041 $ 210,059 $ 49,068 $ (6,926 ) $ 257,242 Total costs and expenses — — (15,181 ) (235,048 ) (53,954 ) 6,926 (297,257 ) Other gains (losses), net — — (46 ) (5,568 ) (2,299 ) — (7,913 ) Net loss from equity investment in subsidiaries (151,942 ) (125,840 ) (120,653 ) — — 398,435 — Interest expense — (25,164 ) (10,505 ) (8,453 ) (1,124 ) — (45,246 ) Loss on debt extinguishment — (938 ) (1,441 ) (6,099 ) — — (8,478 ) Loss on goodwill impairment — — — (24,206 ) (656 ) — (24,862 ) Loss from continuing operations before income taxes (151,942 ) (151,942 ) (142,785 ) (69,315 ) (8,965 ) 398,435 (126,514 ) Income tax expense — — — (28,204 ) — — (28,204 ) Net loss from continuing operations (151,942 ) (151,942 ) (142,785 ) (97,519 ) (8,965 ) 398,435 (154,718 ) Income from operations of discontinued businesses — — — 2,776 — — 2,776 Income tax expense — — — — — — — Net income from discontinued operations — — — 2,776 — — 2,776 Net loss $ (151,942 ) $ (151,942 ) $ (142,785 ) $ (94,743 ) $ (8,965 ) $ 398,435 $ (151,942 ) CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Year Ended December 31, 2020 Parent Partnership CFS West Virginia Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ — $ — $ 89 $ 37,742 $ 2,774 $ (39,245 ) $ 1,360 Cash Flows From Investing Activities: Cash paid for capital expenditures, net of proceeds from divestitures — — (38 ) 53,115 (2,094 ) — 50,983 Payments to affiliates (17,000 ) — — — — 17,000 — Net cash used in investing activities (17,000 ) — (38 ) 53,115 (2,094 ) 17,000 50,983 Cash Flows From Financing Activities: Payments from affiliates — — — (22,245 ) — 22,245 — Proceeds from issuance of Series A Preferred Stock 8,800 — — — — — 8,800 Proceeds from issuance of Common Stock 8,200 — — — — — 8,200 Net borrowings and repayments of debt — — (51 ) (61,443 ) (310 ) — (61,804 ) Other financing activities — — — (4,216 ) — — (4,216 ) Net cash used in financing activities 17,000 — (51 ) (87,904 ) (310 ) 22,245 (49,020 ) Net increase (decrease) in cash and cash equivalents and restricted cash — — — 2,953 370 — 3,323 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 $ — $ — $ — $ 58,406 $ 1,684 $ — $ 60,090 Year Ended December 31, 2019 Parent Partnership CFS West Virginia 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 capital expenditures, net of proceeds from divestitures — — (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 |