LEVITTOWN, Pa., Aug. 8, 2014 (GLOBE NEWSWIRE) -- StoneMor Partners L.P. (NYSE:STON) ("StoneMor") announced its results from operations for the three months ended June 30, 2014.
Financial Highlights
- Reaffirms its intent to increase quarterly distribution at least $0.01 per unit each quarter through the end of 2015.
- Revenues (GAAP) for the three months ended June 30, 2014 were $71.5 million versus $62.4 million in the prior-year period, a 14.6% increase.
- Production-based revenues (non-GAAP) for the three months ended June 30, 2014 increased by $7.3 million, or 9.2 %, to $86.9 million from $79.6 million during the prior-year period.
- Operating profits (GAAP) were $3.3 million for the three months ended June 30, 2014, as compared to the $2.3 million in the prior-year period, a 40.5% increase.
- Adjusted operating profits (non-GAAP) increased by $0.6 million, or 4.4%, to $14.3 million for the three-month period ended June 30, 2014 from $13.7 million in the same period last year.
- Distributable free cash flow (non-GAAP) for the three-month period ended June 30, 2014 was $15.4 million, compared to $24.9 million in the same period last year. The decrease was primarily the result of a large non-recurring legal settlement which contributed $11.9 million to cash flow for the 2013 second quarter. Excluding the impact of this non-recurring contribution, Distributable Cash Flow would have increased $2.4 million from $13 million in the 2013 second quarter period to $15.4 million in the second quarter of 2014. See note to table Reconciliation of Adjusted Operating Cash Flows (non-GAAP) and Distributable Free Cash Flow (non-GAAP) to Operating Cash Flows (GAAP).
- Operating cash flows (GAAP) in the 2014 second quarter and the second quarter of 2013 were approximately $9.6 million.
- Backlog increased $16.7 million sequentially during the period ended June 30, 2014 to $514.4 million from the first quarter period ended March 31, 2014 and increased $64.4 million on a year over year basis.
- Cash, accounts receivable and merchandise trusts, net of merchandise liabilities reached $507.0 million at the end of June 30, 2014.
- Net loss (GAAP) for the three months ended June 30, 2014 was approximately $0.1 million, as compared to $11.8 million in the prior-year period.
Investors are encouraged to read the Company's quarterly report on Form 10-Q to be filed with the SEC, which contains additional details, as well as financial tables, and can be found at www.stonemor.com.
The Company reports its financial results in accordance with U.S. GAAP. However, management believes that certain non-GAAP financial measures used in managing the business may provide investors with additional information regarding underlying trends and ongoing results on a comparable basis. Specifically, management believes that production-based revenues and adjusted operating profit allow the investor to gain insight into the current operating performance of the Company. Please see the section of this press release "Non-GAAP Financial Measures" to view the reconciliation. Non-GAAP financial measures used by the Company should not be considered as alternatives to GAAP financial measures, and you should not consider such non-GAAP financial measures in isolation or as a substitute for an analysis of the Company's results as reported under U.S. GAAP. Certain 2013 information has been adjusted to include the effects of retrospective adjustments resulting from the Company's 2013 first quarter acquisition.
Commenting on the quarter, Larry Miller, StoneMor's President and CEO said, "Our financial results for the second quarter exhibited the strength of our base business as the effects of our recent acquisitions had very little impact on the quarter due to the timing of when they were closed. GAAP-based revenue and Production-based revenue (non-GAAP) both showed solid gains reflecting increases in pre-need cemetery sales, at-need cemetery sales as well as continued strength from our funeral homes. Operating profit, both GAAP and Adjusted (non-GAAP), saw solid increases in the quarter. At the end of the second quarter, our cash, accounts receivable and merchandise trusts net of merchandise liabilities, reached $507 million dollars, an increase of more than $44 million from the period ended March 31, 2014. Our back log continues to grow and investment returns from our trust funds remain strong. This is a very solid financial foundation and the visibility this provides is behind out intent to increase our distribution.
"The second quarter was also an exciting time for StoneMor as we concluded three significant transactions which we believe ideally position us to benefit from ongoing industry trends. Each transaction was also unique in the way it highlights the flexibility of our growth model and access to capital for both near term and longer term impact. For example, we announced that we expected the acquisition of properties from Service Corporation International to be immediately accretive. We also announced the $130 million commitment by a private investor fund, of which an investment of $55 million helped us finance the closing of the transaction with the Archdiocese of Philadelphia and also enabled us to bridge the longer term operating cash deficit created by the build-out of the Archdiocese pre-need sales program.
"In addition, now that the transaction with the Archdiocese of Philadelphia has closed, we are uniquely positioned to generate incremental growth from these properties as we market additional products and services to the large Catholic population in the Philadelphia metropolitan area, and to the broader non-Catholic population in future years to the extent permitted under our agreement with the Archdiocese.
"As we previously announced, these transactions, in combination with our existing core business, provided us the ability not only to increase our distribution, but to also for the first time give guidance that we intend to increase our distribution by $0.01 per quarter at least through the end of 2015. That will make our distribution at the end of 2015 $0.66 per quarter or $2.64 per year. That is an increase of approximately ten percent from today's levels," Miller concluded.
Investor Conference Call and Webcast
StoneMor will conduct a conference call to discuss 2014 second quarter results today, Friday, August 8, 2014 at 10:00 a.m. ET. The conference call can be accessed by calling (800) 741-4871. An audio replay of the conference call will be available by calling (800) 633-8284 through 12:00 p.m. ET on August 22, 2014. The reservation number for the audio replay is as follows: 21728932. A live webcast of the conference call will also be available to investors who may access the call through the Investors section of www.stonemor.com. An audio replay of the conference call will also be archived on StoneMor's website at www.stonemor.com.
About StoneMor Partners L.P.
StoneMor Partners L.P., headquartered in Levittown, Pennsylvania, is an owner and operator of cemeteries and funeral homes in the United States, with 303 cemeteries and 99 funeral homes in 28 states and Puerto Rico. StoneMor is the only publicly traded death care company structured as a partnership. StoneMor's cemetery products and services, which are sold on both a pre-need (before death) and at-need (at death) basis, include: burial lots, lawn and mausoleum crypts, burial vaults, caskets, memorials, and all services which provide for the installation of this merchandise.
For additional information about StoneMor Partners L.P., please visit StoneMor's website, and the Investors section, at http://www.stonemor.com.
Forward-Looking Statements
Certain statements contained in this press release, including, but not limited to, information regarding the status and progress of our operating activities, the plans and objectives of our management, assumptions regarding our future performance and plans, and any financial guidance or guidance related to our future distributions are forward-looking statements.
Generally, the words "believe," "may," "will," "estimate," "continue," "anticipate," "intend," "(including, but not limited to, our intent to maintain or increase our distributions)," "project," "expect," "predict" and similar expressions identify these forward-looking statements.
These forward-looking statements are made subject to certain risks and uncertainties that could cause actual results to differ materially from those stated or implied. Our major risk is related to uncertainties associated with the cash flow from our pre-need and at-need sales, our trusts, and financings, which may impact our ability to meet our financial projections; our ability to service our debt and pay distributions; and our ability to increase our distributions.
Our additional risks and uncertainties include, but are not limited to, the following: uncertainties associated with future revenue and revenue growth; uncertainties associated with the integration or anticipated benefits of our recent acquisitions or any future acquisitions; our ability to complete and fund additional acquisitions; the effect of economic downturns; the impact of our significant leverage on our operating plans; the decline in the fair value of certain equity and debt securities held in our trusts; our ability to attract, train and retain an adequate number of sales people; uncertainties associated with the volume and timing of pre-need sales of cemetery services and products; increased use of cremation; changes in the death rate; changes in the political or regulatory environments, including potential changes in tax accounting and trusting policies; our ability to successfully implement a strategic plan relating to achieving operating improvements, strong cash flows and further deleveraging; our ability to successfully compete in the cemetery and funeral home industry; litigation or legal proceedings that could expose us to significant liabilities and damage our reputation; the effects of cyber security attacks due to our significant reliance on information technology; uncertainties relating to the financial condition of third-party insurance companies that fund our pre-need funeral contracts; and various other uncertainties associated with the death care industry and our operations in particular.
When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements set forth in our Annual Report on Form 10-K for the fiscal year ended December 31, 2013 and our other reports filed with the SEC. Except as required under applicable law, we assume no obligation to update or revise any forward-looking statements made herein or any other forward-looking statements made by us, whether as a result of new information, future events or otherwise.
Non-GAAP Financial Measures
Production Based Revenue
We present production based revenue because management believes it provides for a useful measure of both the value of contracts written and investment and other income generated during a given period and is a critical component of adjusted operating profit.
Production based revenue is a non-GAAP financial measure that may not be consistent with other similar non-GAAP financial measures presented by other publicly traded companies.
Adjusted Operating Profit
We present Adjusted Operating Profit because management believes it provides for a useful measure of economic value added by presenting an effective matching of the value of current and future revenue sources generated within a given period to the cost of producing such revenue and managing our day to day operations within that same period. It is a significant measure that we believe is an indicator of eventual profit generated within a given period of time.
Adjusted Operating Profit is a non-GAAP financial measure that may not be consistent with other similar non-GAAP financial measures presented by other publicly traded companies.
Adjusted Operating Cash Generated
We present adjusted operating cash generated revenue because management believes it provides for a useful measure of the amount of cash generated that is available to make capital expenditures and partner distributions once all cash flow timing issues have been settled.
Adjusted operating cash generated is a non-GAAP financial measure that may not be consistent with other similar non-GAAP financial measures presented by other publicly traded companies.
Distributable Free Cash Flow
We present Distributable Free Cash Flow because management believes this information is a useful adjunct to Net Cash Provided by (Used in) Operating Activities under GAAP. Distributable Free Cash Flow is a significant liquidity metric that we believe is an indicator of our ability to generate cash flow during any quarter at a level sufficient to pay the quarterly distribution to the holders of our common units and for other purposes, such as repaying debt and expanding through strategic investments.
Distributable Free Cash Flow is similar to quantitative standards of free cash flow used throughout the deathcare industry and to quantitative standards of distributable cash flow used throughout the investment community with respect to publicly traded partnerships, but is not intended to be a prediction of the future. However, our calculation of distributable free cash flow may not be consistent with calculations of free cash flow, distributable cash flow or other similarly titled measures of other companies. Distributable Free Cash Flow should not be used as a substitute for the GAAP measure of cash flows from operating, investing, or financing activities.
Production Based Partners' Capital
We present production based partners' capital as a means to provide better insight into the value that our activities contribute to the enterprise. Because a portion of our revenues and direct selling expenses are captured on our balance sheet until we deliver the underlying goods or services, we believe that by including these items in our view of partners' capital, we gain better insight into the value creation.
Backlog
We define backlog as deferred cemetery revenues and investment income less deferred selling and obtaining costs. It does not include deferred unrealized gains and losses on merchandise trust assets.
| Reconciliation of Production Based Revenue (non-GAAP) and Adjusted | ||||||||
| Operating Profit (non-GAAP) to Revenue (GAAP) and Operating Profit | ||||||||
| (GAAP) | ||||||||
| Three months ended | Three months ended | |||||||
| June 30, 2014 | June 30, 2013 | |||||||
| (in thousands) | (in thousands) | |||||||
| Segment | Segment | Change in | Change in | |||||
| Results | GAAP | GAAP | Results | GAAP | GAAP | GAAP results | GAAP results | |
| (non-GAAP) | Adjustments | Results | (non-GAAP) | Adjustments | Results | ($) | (%) | |
| Revenues | ||||||||
| Pre-need cemetery revenues | $ 38,409 | $ (12,659) | $ 25,750 | $ 36,796 | $ (12,961) | $ 23,835 | $ 1,915 | 8.0% |
| At-need cemetery revenues | 23,110 | 1,595 | 24,705 | 20,595 | (1,570) | 19,025 | 5,680 | 29.9% |
| Investment income from trusts | 9,612 | (3,138) | 6,474 | 7,403 | (1,405) | 5,998 | 476 | 7.9% |
| Interest income | 2,034 | -- | 2,034 | 1,860 | -- | 1,860 | 174 | 9.4% |
| Funeral home revenues | 13,066 | (1,588) | 11,478 | 11,983 | (1,307) | 10,676 | 802 | 7.5% |
| Other cemetery revenues | 682 | 410 | 1,092 | 960 | 68 | 1,028 | 64 | 6.2% |
| Total revenues | 86,913 | (15,380) | 71,533 | 79,597 | (17,175) | 62,422 | 9,111 | 14.6% |
| Costs and expenses | ||||||||
| Cost of goods sold | 10,510 | (1,860) | 8,650 | 10,145 | (2,433) | 7,712 | 938 | 12.2% |
| Cemetery expense | 16,141 | -- | 16,141 | 15,408 | -- | 15,408 | 733 | 4.8% |
| Selling expense | 17,198 | (2,337) | 14,861 | 15,497 | (3,279) | 12,218 | 2,643 | 21.6% |
| General and administrative expense | 8,880 | -- | 8,880 | 7,898 | -- | 7,898 | 982 | 12.4% |
| Corporate overhead | 6,546 | -- | 6,546 | 5,672 | -- | 5,672 | 874 | 15.4% |
| Depreciation and amortization | 2,513 | -- | 2,513 | 2,451 | -- | 2,451 | 62 | 2.5% |
| Funeral home expense | 9,635 | (199) | 9,436 | 9,498 | (134) | 9,364 | 72 | 0.8% |
| Acquisition related costs, net of recoveries | 1,240 | -- | 1,240 | (625) | -- | (625) | 1,865 | -298.4% |
| Total costs and expenses | 72,663 | (4,396) | 68,267 | 65,944 | (5,846) | 60,098 | 8,169 | 13.6% |
| Operating profit | $ 14,250 | $ (10,984) | $ 3,266 | $ 13,653 | $ (11,329) | $ 2,324 | $ 942 | 40.5% |
| Six months ended | Six months ended | |||||||
| June 30, 2014 | June 30, 2013 | |||||||
| (in thousands) | (in thousands) | |||||||
| Segment | Segment | Change in | Change in | |||||
| Results | GAAP | GAAP | Results | GAAP | GAAP | GAAP results | GAAP results | |
| (non-GAAP) | Adjustments | Results | (non-GAAP) | Adjustments | Results | ($) | (%) | |
| Revenues | ||||||||
| Pre-need cemetery revenues | $ 68,385 | $ (21,927) | $ 46,458 | $ 67,739 | $ (22,390) | $ 45,349 | $ 1,109 | 2.4% |
| At-need cemetery revenues | 42,958 | 370 | 43,328 | 41,337 | (2,934) | 38,403 | 4,925 | 12.8% |
| Investment income from trusts | 25,240 | (12,789) | 12,451 | 20,505 | (9,878) | 10,627 | 1,824 | 17.2% |
| Interest income | 4,041 | -- | 4,041 | 3,725 | -- | 3,725 | 316 | 8.5% |
| Funeral home revenues | 26,320 | (3,095) | 23,225 | 24,810 | (2,716) | 22,094 | 1,131 | 5.1% |
| Other cemetery revenues | 5,708 | 709 | 6,417 | 1,702 | 134 | 1,836 | 4,581 | 249.5% |
| Total revenues | 172,652 | (36,732) | 135,920 | 159,818 | (37,784) | 122,034 | 13,886 | 11.4% |
| Costs and expenses | ||||||||
| Cost of goods sold | 19,757 | (3,603) | 16,154 | 17,898 | (3,896) | 14,002 | 2,152 | 15.4% |
| Cemetery expense | 29,470 | -- | 29,470 | 28,193 | -- | 28,193 | 1,277 | 4.5% |
| Selling expense | 31,027 | (4,977) | 26,050 | 29,332 | (5,890) | 23,442 | 2,608 | 11.1% |
| General and administrative expense | 16,525 | -- | 16,525 | 15,480 | -- | 15,480 | 1,045 | 6.8% |
| Corporate overhead | 14,002 | -- | 14,002 | 13,660 | -- | 13,660 | 342 | 2.5% |
| Depreciation and amortization | 4,881 | -- | 4,881 | 4,781 | -- | 4,781 | 100 | 2.1% |
| Funeral home expense | 19,139 | (417) | 18,722 | 18,421 | (321) | 18,100 | 622 | 3.4% |
| Acquisition related costs, net of recoveries | 1,589 | -- | 1,589 | 658 | -- | 658 | 931 | 141.5% |
| Total costs and expenses | 136,390 | (8,997) | 127,393 | 128,423 | (10,107) | 118,316 | 9,077 | 7.7% |
| Operating profit | $ 36,262 | $ (27,735) | $ 8,527 | $ 31,395 | $ (27,677) | $ 3,718 | $ 4,809 | 129.3% |
| The table above analyzes our results of operations and the changes therein for the three months and six months ended June 30, 2014, as compared to the same period last year. The table is structured so that our readers can determine whether changes were based upon changes in the level of merchandise and services and other revenues generated during the period and/ or changes in the timing when merchandise and services were delivered. | ||||||||
| Critical Financial Measures | ||||
| Three months ended | Six months ended | |||
| June 30, | June 30, | |||
| 2014 | 2013 | 2014 | 2013 | |
| (in thousands) | (in thousands) | |||
| Total revenues (a) | $ 71,533 | $ 62,422 | $ 135,920 | $ 122,034 |
| Production based revenue consisting of the total value of cemetery contracts written, funeral home revenues and investment and other income (b) | 86,913 | 79,597 | 172,652 | 159,818 |
| Operating profit (a) | 3,266 | 2,324 | 8,527 | 3,718 |
| Adjusted operating profit (b) | 14,250 | 13,653 | 36,262 | 31,395 |
| Net income loss (a) | (118) | (11,809) | 291 | (14,009) |
| Operating cash flows (a) | 9,691 | 9,616 | 6,751 | 16,483 |
| Adjusted operating cash generated (b) | 16,917 | 27,663 | 39,985 | 45,784 |
| Distributable free cash flow generated (b) | $ 15,383 | $ 24,889 | $ 37,470 | $ 42,522 |
| As of | As of | |||
| June 30, 2014 | December 31, 2013 | |||
| Distribution coverage quarters (b) | 10.91 | 7.65 | ||
| (a) This is a GAAP financial measure. | ||||
| (b) This is a non-GAAP financial measure as defined by the Securities and Exchange Commission. Please see the reconciliation to GAAP measures or support calculation within this press release. | ||||
| Reconciliation of Adjusted Operating Profit (non-GAAP) to Operating Profit (GAAP) | ||||
| Three months ended | Six months ended | |||
| June 30, | June 30, | |||
| 2014 | 2013 | 2014 | 2013 | |
| (in thousands) | (in thousands) | |||
| GAAP operating profit | $ 3,266 | $ 2,324 | $ 8,527 | $ 3,718 |
| Increase in applicable deferred revenues | 15,380 | 17,175 | 36,732 | 37,784 |
| Increase in deferred cost of goods sold and selling and obtaining costs | (4,396) | (5,846) | (8,997) | (10,107) |
| Adjusted operating profit | $ 14,250 | $ 13,653 | $ 36,262 | $ 31,395 |
| Reconciliation of Production Based Revenues (non-GAAP) to Revenues (GAAP) | ||||
| Three months ended June 30, | Increase | Increase | ||
| 2014 | 2013 | (Decrease) ($) | (Decrease) (%) | |
| (in thousands) | ||||
| Value of pre-need cemetery contracts written | $ 38,409 | $ 36,796 | $ 1,613 | 4.4% |
| Value of at-need cemetery contracts written | 23,110 | 20,595 | 2,515 | 12.2% |
| Investment income from trusts | 9,612 | 7,403 | 2,209 | 29.8% |
| Interest income | 2,034 | 1,860 | 174 | 9.4% |
| Funeral home revenues | 13,066 | 11,983 | 1,083 | 9.0% |
| Other cemetery revenues | 682 | 960 | (278) | -29.0% |
| Total production based revenues | 86,913 | 79,597 | 7,316 | 9.2% |
| Less: | ||||
| Increase in deferred sales revenue and investment income | (15,380) | (17,175) | 1,795 | -10.5% |
| Total GAAP revenues | $ 71,533 | $ 62,422 | $ 9,111 | 14.6% |
| Reconciliation of Adjusted Operating Cash Flows (non-GAAP) and Distributable Free Cash Flow (Non-GAAP) to Operating Cash Flows (GAAP) | ||||
| Three months ended June 30, | Six months ended June 30, | |||
| 2014 | 2013 | 2014 | 2013 | |
| (in thousands) | (in thousands) | |||
| GAAP operating cash flows | $ 9,691 | $ 9,616 | $ 6,751 | $ 16,483 |
| Add net cash inflows into the merchandise trust | (128) | 10,450 | 16,292 | 22,611 |
| Add net increase (decrease) in accounts receivable | 6,855 | 5,814 | 10,023 | 7,199 |
| Add net decrease (increase) in merchandise liabilities | 923 | 608 | 1,752 | 1,612 |
| Add net decrease (deduct net increase) in accounts payable and accrued expenses | (10,089) | 1,601 | (525) | (3,677) |
| Other float related changes | 9,665 | (426) | 5,692 | 1,556 |
| Adjusted operating cash flow generated | 16,917 | 27,663 | 39,985 | 45,784 |
| Less: maintenance capital expenditures | (2,774) | (2,149) | (4,104) | (3,920) |
| Plus: growth capital expenditures reclassified as operating expenses and deducted from adjusted operating cash generated (a) | 1,240 | (625) | 1,589 | 658 |
| Distributable free cash flow generated (b) | 15,383 | 24,889 | 37,470 | 42,522 |
| Cash on hand - beginning of the period | 8,240 | 8,536 | 12,175 | 7,946 |
| Distributable cash available for the period | 23,623 | 33,425 | 49,645 | 50,468 |
| Partner distributions made | $ 14,834 | $ 13,242 | $ 28,225 | $ 25,267 |
| (a) We maintain a credit facility from which to make acquisitions and pay acquisition related costs. We utilize this line for these costs. Accordingly, distributable free cash flow is not negatively impacted by amounts spent on acquisitions that are recorded as expenses. | ||||
| (b) Results for the three and six months ended June 30, 2013 include the impact of a legal settlement, which added $11.9 million to distributable free cash flow generated. | ||||
| Production Based Partners' Capital | ||
| As of | As of | |
| June 30, 2014 | December 31, 2013 | |
| (in thousands) | ||
| Partners' capital | $ 254,291 | $ 107,520 |
| Deferred selling and obtaining costs | (93,372) | (87,998) |
| Deferred cemetery revenues, net | 638,436 | 579,993 |
| Production based partners' capital | $ 799,355 | $ 599,515 |
| Selected Net Assets | ||
| As of | As of | |
| June 30, 2014 | December 31, 2013 | |
| (in thousands) | ||
| Selected assets: | ||
| Cash and cash equivalents | $ 15,287 | $ 12,175 |
| Accounts receivable, net of allowance | 58,454 | 55,415 |
| Long-term accounts receivable, net of allowance | 90,309 | 78,367 |
| Merchandise trusts, restricted, at fair value | 499,770 | 431,556 |
| Total selected assets | 663,820 | 577,513 |
| Selected liabilities: | ||
| Accounts payable and accrued liabilities | 37,329 | 37,269 |
| Accrued interest | 1,500 | 1,512 |
| Current portion, long-term debt | 4,022 | 2,916 |
| Other long-term liabilities | 1,390 | 1,527 |
| Long-term debt | 252,981 | 289,016 |
| Deferred tax liabilities | 12,692 | 12,407 |
| Merchandise liability | 156,819 | 130,412 |
| Total selected liabilities | 466,733 | 475,059 |
| Total selected net assets | $ 197,087 | $ 102,454 |
| Distribution coverage quarters (a) | 10.91 | 7.65 |
| (a) This is a measure of the ratio of selected net assets to a quarterly distribution amount. The quarterly distribution amount is calculated by taking the end of the period outstanding common units (28,958,497 at June 30, 2014 and 21,377,102 at December 31, 2013, respectively) and multiplying these units by the declared distribution. This total is then added to the distribution due to the General Partner based upon the same variables. | ||
| StoneMor Partners L.P. | ||
| Condensed Consolidated Balance Sheet | ||
| (in thousands) | ||
| (unaudited) | ||
| June 30, | December 31, | |
| 2014 | 2013 | |
| Assets | ||
| Current assets: | ||
| Cash and cash equivalents | $ 15,287 | $ 12,175 |
| Accounts receivable, net of allowance | 58,454 | 55,415 |
| Prepaid expenses | 6,198 | 3,622 |
| Other current assets | 25,123 | 22,667 |
| Total current assets | 105,062 | 93,879 |
| Long-term accounts receivable, net of allowance | 90,309 | 78,367 |
| Cemetery property | 340,655 | 316,469 |
| Property and equipment, net of accumulated depreciation | 100,708 | 85,007 |
| Merchandise trusts, restricted, at fair value | 499,770 | 431,556 |
| Perpetual care trusts, restricted, at fair value | 348,902 | 311,771 |
| Deferred financing costs, net of accumulated amortization | 7,364 | 8,308 |
| Deferred selling and obtaining costs | 93,372 | 87,998 |
| Deferred tax assets | 42 | 42 |
| Goodwill | 57,128 | 48,737 |
| Intangible assets | 68,572 | 9,655 |
| Other assets | 4,902 | 2,554 |
| Total assets | $ 1,716,786 | $ 1,474,343 |
| Liabilities and partners' capital | ||
| Current liabilities: | ||
| Accounts payable and accrued liabilities | $ 37,329 | $ 37,269 |
| Accrued interest | 1,500 | 1,512 |
| Current portion, long-term debt | 4,022 | 2,916 |
| Total current liabilities | 42,851 | 41,697 |
| Other long-term liabilities | 1,390 | 1,527 |
| Obligation for lease and management agreements, net | 8,424 | -- |
| Long-term debt | 252,981 | 289,016 |
| Deferred cemetery revenues, net | 638,436 | 579,993 |
| Deferred tax liabilities | 12,692 | 12,407 |
| Merchandise liability | 156,819 | 130,412 |
| Perpetual care trust corpus | 348,902 | 311,771 |
| Total liabilities | 1,462,495 | 1,366,823 |
| Commitments and contingencies | ||
| Partners' capital (deficit) | ||
| General partner deficit | (3,309) | (2,137) |
| Common partners, 28,958 and 21,377 units outstanding as of June 30, 2014 and December 31, 2013, respectively | 257,600 | 109,657 |
| Total partners' capital | 254,291 | 107,520 |
| Total liabilities and partners' capital | $ 1,716,786 | $ 1,474,343 |
| See accompanying notes to the Unaudited Condensed Consolidated Financial Statements on the Quarterly Report to be filed on Form 10-Q for the quarter ended June 30, 2014. | ||
| StoneMor Partners L.P. | ||||
| Condensed Consolidated Statement of Operations | ||||
| (in thousands, except per unit data) | ||||
| (unaudited) | ||||
| Three months ended | Six months ended | |||
| June 30, | June 30, | |||
| 2014 | 2013 | 2014 | 2013 | |
| Revenues: | ||||
| Cemetery | ||||
| Merchandise | $ 34,572 | $ 28,669 | $ 60,640 | $ 55,321 |
| Services | 12,492 | 11,072 | 22,789 | 22,371 |
| Investment and other | 12,991 | 12,005 | 29,266 | 22,248 |
| Funeral home | ||||
| Merchandise | 4,966 | 4,517 | 10,018 | 9,470 |
| Services | 6,512 | 6,159 | 13,207 | 12,624 |
| Total revenues | 71,533 | 62,422 | 135,920 | 122,034 |
| Costs and expenses: | ||||
| Cost of goods sold (exclusive of depreciation shown separately below): | ||||
| Perpetual care | 1,821 | 1,500 | 3,212 | 2,781 |
| Merchandise | 6,829 | 6,212 | 12,942 | 11,221 |
| Cemetery expense | 16,141 | 15,408 | 29,470 | 28,193 |
| Selling expense | 14,861 | 12,218 | 26,050 | 23,442 |
| General and administrative expense | 8,880 | 7,898 | 16,525 | 15,480 |
| Corporate overhead (including $266 and $360 in unit-based compensation for the three months ended June 30, 2014 and 2013, and $537 and $690 for the six months ended June 30, 2014 and 2013, respectively) | 6,546 | 5,672 | 14,002 | 13,660 |
| Depreciation and amortization | 2,513 | 2,451 | 4,881 | 4,781 |
| Funeral home expense | ||||
| Merchandise | 1,604 | 1,703 | 3,250 | 3,225 |
| Services | 4,714 | 4,768 | 9,501 | 9,325 |
| Other | 3,118 | 2,893 | 5,971 | 5,550 |
| Acquisition related costs, net of recoveries | 1,240 | (625) | 1,589 | 658 |
| Total cost and expenses | 68,267 | 60,098 | 127,393 | 118,316 |
| Operating profit | 3,266 | 2,324 | 8,527 | 3,718 |
| Gain on acquisition | -- | -- | 412 | -- |
| Gain on settlement agreement, net | 888 | 11,349 | 888 | 12,261 |
| Gain on sale of other assets | -- | 155 | -- | 155 |
| Loss on early extinguishment of debt | -- | 21,595 | -- | 21,595 |
| Interest expense | 5,148 | 5,132 | 10,722 | 10,595 |
| Net loss before income taxes | (994) | (12,899) | (895) | (16,056) |
| Income tax expense (benefit) | (876) | (1,090) | (1,186) | (2,047) |
| Net income (loss) | $ (118) | $ (11,809) | $ 291 | $ (14,009) |
| General partner's interest in net income (loss) for the period | $ (9) | $ (218) | $ (5) | $ (258) |
| Limited partners' interest in net income (loss) for the period | $ (109) | $ (11,591) | $ 296 | $ (13,751) |
| Net income (loss) per limited partner unit (basic and diluted) | $ -- | $ (.54) | $ .01 | $ (.67) |
| Weighted average number of limited partners' units outstanding - basic | 25,552 | 21,345 | 24,031 | 20,541 |
| Weighted average number of limited partners' units outstanding - diluted | 25,552 | 21,345 | 24,312 | 20,541 |
| Distributions declared per unit | $ .600 | $ .595 | $ 1.200 | $ 1.185 |
| See accompanying notes to the Unaudited Condensed Consolidated Financial Statements on the Quarterly Report to be filed on Form 10-Q for the quarter ended June 30, 2014. | ||||
| StoneMor Partners L.P. | ||||
| Condensed Consolidated Statement of Cash Flows | ||||
| (in thousands) | ||||
| (unaudited) | ||||
| For the three months ended June 30, | For the six months ended June 30, | |||
| 2014 | 2013 | 2014 | 2013 | |
| Operating activities: | ||||
| Net income (loss) | $ (118) | $ (11,809) | $ 291 | $ (14,009) |
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||
| Cost of lots sold | 2,599 | 2,459 | 5,656 | 4,194 |
| Depreciation and amortization | 2,513 | 2,451 | 4,881 | 4,781 |
| Unit-based compensation | 266 | 360 | 537 | 690 |
| Accretion of debt discounts | 673 | 521 | 1,297 | 1,011 |
| Gain on settlement agreement, net | -- | 912 | -- | -- |
| Gain on acquisition | -- | -- | (412) | -- |
| Gain on sale of other assets | -- | (155) | -- | (155) |
| Loss on early extinguishment of debt | -- | 21,595 | -- | 21,595 |
| Changes in assets and liabilities that provided (used) cash: | ||||
| Accounts receivable | (6,855) | (5,814) | (10,023) | (7,199) |
| Allowance for doubtful accounts | 2,186 | 1,234 | 2,891 | (83) |
| Merchandise trust fund | 128 | (10,450) | (16,292) | (22,611) |
| Prepaid expenses | (3,718) | (2,299) | (2,576) | (1,733) |
| Other current assets | (5,695) | (1,957) | (2,301) | (1,261) |
| Other assets | (1,085) | 4,742 | (1,129) | 3,972 |
| Accounts payable and accrued and other liabilities | 10,089 | (1,601) | 525 | 3,677 |
| Deferred selling and obtaining costs | (2,571) | (3,439) | (5,374) | (6,184) |
| Deferred cemetery revenue | 13,323 | 14,779 | 32,204 | 33,766 |
| Deferred taxes (net) | (1,121) | (1,305) | (1,672) | (2,356) |
| Merchandise liability | (923) | (608) | (1,752) | (1,612) |
| Net cash provided by operating activities | 9,691 | 9,616 | 6,751 | 16,483 |
| Investing activities: | ||||
| Cash paid for cemetery property | (2,166) | (1,176) | (2,914) | (2,252) |
| Purchase of subsidiaries | (53,800) | -- | (54,000) | (9,100) |
| Consideration for lease and management agreements | (53,000) | -- | (53,000) | -- |
| Cash paid for property and equipment | (2,774) | (2,149) | (4,104) | (3,920) |
| Proceeds from sales of other assets | -- | 155 | -- | 155 |
| Net cash used in investing activities | (111,740) | (3,170) | (114,018) | (15,117) |
| Financing activities: | ||||
| Cash distributions | (14,834) | (13,242) | (28,225) | (25,267) |
| Additional borrowings on long-term debt | 22,872 | 196,158 | 39,872 | 217,106 |
| Repayments of long-term debt | (19,645) | (164,278) | (75,149) | (205,800) |
| Proceeds from public offering | 67,273 | -- | 120,451 | 38,377 |
| Proceeds from issuance of common units | 53,430 | -- | 53,430 | -- |
| Fees paid related to early extinguishment of debt | -- | (14,920) | -- | (14,920) |
| Cost of financing activities | -- | (4,625) | -- | (4,733) |
| Net cash provided by (used in) financing activities | 109,096 | (907) | 110,379 | 4,763 |
| Net increase (decrease) in cash and cash equivalents | 7,047 | 5,539 | 3,112 | 6,129 |
| Cash and cash equivalents - Beginning of period | 8,240 | 8,536 | 12,175 | 7,946 |
| Cash and cash equivalents - End of period | $ 15,287 | $ 14,075 | $ 15,287 | $ 14,075 |
| Supplemental disclosure of cash flow information: | ||||
| Cash paid during the period for interest | $ 7,972 | $ 8,509 | $ 9,395 | $ 9,754 |
| Cash paid during the period for income taxes | $ 3,152 | $ 2,681 | $ 3,152 | $ 3,132 |
| Non-cash investing and financing activities: | ||||
| Acquisition of assets by financing | $ 20 | $ 30 | $ 50 | $ 92 |
| Issuance of limited partner units for cemetery acquisition | $ -- | $ 126 | $ -- | $ 3,718 |
| Acquisition of assets by assumption of directly related liability | $ 8,368 | $ -- | $ 8,368 | $ 3,924 |
| See accompanying notes to the Unaudited Condensed Consolidated Financial Statements on the Quarterly Report to be filed on Form 10-Q for the quarter ended June 30, 2014. | ||||