Critical financial measures:
| Three months ended | ||
|
|
||
| 2011 | 2010 | |
| (In thousands) | ||
| Total revenues (a) | $ 60,325 | $ 52,130 |
| Production based revenue consisting of the total value of cemetery contracts written, funeral home revenues and investment and other income (b) | 67,365 | 64,862 |
| Operating profit (a) | 3,979 | 717 |
| Adjusted operating profit (b) | 9,093 | 10,528 |
| Net income (loss) (a) | (223) | (1,901) |
| Operating cash flows (a) | 14,195 | 7,262 |
| Adjusted operating cash generated (b) | 9,020 | 10,677 |
| Distributable free cash flow generated (b) | $ 8,812 | $ 11,158 |
| As of | As of | |
|
|
|
|
| Distribution coverage quarters (b) | 8.29 | 5.36 |
| (a) This is a GAAP financial measure. | ||
|
(b) This is a non-GAAP financial measure as defined by the |
||
Overview
"We are pleased with our third quarter results, which we achieved despite the continuing challenges of an unsettled economic environment", said
Further, on
We will file our quarterly report on Form 10-Q on
Distribution
In
| As of | As of | |
|
|
|
|
| (In thousands) | ||
| Liquid assets: | ||
| Cash and cash equivalents | $ 20,135 | $ 7,535 |
| Accounts receivable, net of allowance | 47,741 | 45,149 |
| Long-term accounts receivable, net of allowance | 63,516 | 60,061 |
| Merchandise trusts, restricted, at fair value | 306,403 | 318,318 |
| Total liquid assets | 437,795 | 431,063 |
| Liquid liabilities: | ||
| Accounts payable and accrued liabilities | 20,454 | 23,444 |
| Accrued interest | 5,410 | 2,034 |
| Current portion, long-term debt | 1,743 | 1,386 |
| Other long-term liabilities | 2,955 | 3,687 |
| Long-term debt | 173,816 | 219,008 |
| Deferred tax liabilities | 17,667 | 18,331 |
| Merchandise liability | 118,194 | 113,356 |
| Total liquid liabilities | 340,239 | 381,246 |
| Total liquid net assets | $ 97,556 | $ 49,817 |
| Distribution coverage quarters (a) | 8.29 | 5.36 |
|
(a) This is a measure of the ratio of liquid net assets to a quarterly distribution commitment. The quarterly distribution commitment is calculated by taking the end of the period outstanding common units (19,357,697 at |
||
Critical Financial Measures
Production Based Revenue (Non-GAAP)
We believe that "Production-based revenues" is the best measure of revenues generated during a period. It is also the revenue measure used by our senior management in evaluating periodic results.
The table below details the components of production based revenue for the three months ended
|
Three months ended |
Increase | Increase | ||
| 2011 | 2010 | (Decrease) ($) | (Decrease) (%) | |
| (In thousands) | ||||
| Value of pre-need cemetery contracts written | $ 29,794 | $ 28,762 | $ 1,032 | 3.6% |
| Value of at-need cemetery contracts written | 19,565 | 18,501 | 1,064 | 5.8% |
| Investment income from trusts | 8,315 | 9,101 | (786) | -8.6% |
| Interest income | 1,442 | 1,371 | 71 | 5.2% |
| Funeral home revenues | 7,705 | 6,688 | 1,017 | 15.2% |
| Other cemetery revenues | 544 | 439 | 105 | 23.9% |
| Total production based revenues | $ 67,365 | $ 64,862 | $ 2,503 | 3.9% |
| Less: | ||||
| Increase in deferred sales revenue and investment income | (7,040) | (12,732) | $ 5,692 | -44.7% |
| Total GAAP revenues | $ 60,325 | $ 52,130 | $ 8,195 | 15.7% |
The overall increase in our production based revenues of approximately 4% is driven by acquisitions we consummated.
The value of pre-need cemetery contracts written is the revenue source that has the most potential for organic growth. We believe that our ability to increase this revenue source in a soft economy is a testament to both our business plan and the talent of our sales force and bodes well for when the economy improves.
The value of at-need cemetery contracts written and funeral home revenues are more dependent upon death rates. On a non-GAAP basis, both the value of at-need contracts and the value of funeral home revenues increased. A large portion of this increase relates to the 13 cemeteries and 9 funeral homes we acquired subsequent to the third quarter of 2010.
In the third quarter of 2010, we recognized capital gains in our trust funds which we did not recognize to the same extent in 2011.
Adjusted Operating Profit and Profit Margin (Non-GAAP)
During a period of growth, operating profits as defined by GAAP will tend to lag adjusted operating profits because accounting rules require the deferral of all revenues and a portion of the costs associated with these revenues until such time that merchandise is delivered or services are performed. This creates a non-cash liability on our financial statements and delays the recognition of revenues and profit. Adjusted operating profits ignore these delays and present results based upon economic performance. Over time, operating profits and adjusted operating profits will match. The ratio of adjusted operating profit to production based revenues is a financial measure that the Company uses to evaluate its performance.
The table below presents adjusted operating profits and reconciles these amounts to GAAP operating profits for the three months ended
|
Three months ended |
||
| 2011 | 2010 | |
| (In thousands) | ||
| Operating profit | $ 3,979 | $ 717 |
| Increase in applicable deferred revenues | 7,040 | 12,732 |
| Increase in deferred cost of goods sold and selling and obtaining costs | (1,926) | (2,921) |
| Adjusted operating profit | $ 9,093 | $ 10,528 |
Adjusted operating profits decreased during the three months ended
Capital Base
As of
We believe the unused lines of credit in our credit facilities and our existing debt structure gives us ample flexibility to gain access to capital and pursue acquisition targets.
Our capital structure was also significantly improved in the first quarter of 2011 resulting from a public offering, subsequent pay-down of debt and amendment of our credit facilities. These transactions resulted in an improved capital structure as indicated in the table below:
|
|
|
|||
| (in thousands) | ||||
| Debt due dates: | ||||
| Debt on lines of credit | $ 23,500 | $ 33,500 | ||
| Senior Secured notes due 2012 | -- | 35,000 | ||
| Debt due within three years | 5,377 | (a) | 5,492 | (a) |
| Debt due between three and five years | -- | -- | ||
| Debt due between five and ten years | 150,000 | 150,000 | ||
| Availability under credit lines: | ||||
| Availability under the acquisition line of credit | 59,500 | 40,000 | ||
| Availability under the revolving line of credit | $ 37,000 | $ 26,500 | ||
| (a) Debt due within three years includes smaller notes payable related to recent acquisitions. | ||||
Adjusted Operating Cash Flows and Distributable Free Cash Flow (Non-GAAP)
We define adjusted operating cash flows as operating cash flows plus or (minus):
We define distributable free cash flow as adjusted operating cash flow plus or (minus):
Our primary source of cash from which to pay partner distributions and make routine capital expenditures is operating cash flow. Over longer periods of time, operating cash flows should exceed the sum of routine capital expenditures and partner distributions. Over shorter periods of time, operating cash flows may be, and usually are, negatively affected by cash flow timing lags created by cash flows into our merchandise trusts ("net trust cash flows") and changes in accounts receivable and other liquid assets net of liquid liabilities ("float adjustments"). Generally, during periods of growth, we would expect there to be net cash inflows into the trust and increases in accounts receivable.
Because of the timing of certain cash receipts, there will be occasions when we will decide to make a distribution in excess of operating cash flows, adjusted operating cash flows or distributable free cash flows. During the three months ended
The table below adjusts operating cash flows for the aforementioned timing differences to determine adjusted operating cash flow generated. From this amount, we net out other items to derive distributable free cash flow:
|
Three months ended |
||
| 2011 | 2010 | |
| (In thousands) | ||
| Operating cash flows | $ 14,195 | $ 7,262 |
| Add: net cash inflows into (out of) the merchandise trust | 464 | (2,481) |
| Deduct: net decrease in accounts receivable | (3,921) | (2,916) |
| Add: net decrease in merchandise liabilities | 1,331 | 1,549 |
| Add (deduct): net decrease in accounts payable and accrued expenses | (6,259) | 864 |
| Other float related changes | 3,210 | 6,399 |
| Adjusted operating cash flow generated | 9,020 | 10,677 |
| Less: maintenance capital expenditures | (1,397) | (1,482) |
| Plus: growth capital expenditures reclassified as operating expenses and deducted from adjusted operating cash generated (a) | 1,189 | 1,963 |
| Distributable free cash flow generated | 8,812 | 11,158 |
| Cash on hand - beginning of the period | 12,734 | 13,450 |
| Distributable cash available during the year | 21,546 | 24,608 |
| Partner distributions made | $ 11,771 | $ 7,931 |
| (a) We maintain an acquisition line of credit 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. | ||
Adjusted operating cash flow has decreased for the same reasons that adjusted operating profits have decreased, as discussed above.
The table below shows our adjusted operating cash generated and distributable free cash flow for the nine months ended
| Nine months | |
| ended September 30, | |
| 2011 | |
| (in thousands) | |
| Operating cash flows | $ 11,069 |
| Add: net cash inflows into the merchandise trust | 11,681 |
| Add: net increase in accounts receivable | 5,509 |
| Add: net decrease in merchandise liabilities | 2,285 |
| Add (deduct): net decrease in accounts payable and accrued expenses | 1,290 |
| Other float related changes | 4,254 |
| Adjusted operating cash generated | 36,088 |
| Less: maintenance capital expenditures | (4,601) |
| Plus: growth capital expenditures reclassified as operating expenses and deducted from adjusted operating cash generated (a) | 3,147 |
| Distributable free cash flow generated | 34,634 |
| Cash on hand - beginning of the period | 7,535 |
| Distributable cash available during the year | 42,169 |
| Partner distributions made | $ 32,827 |
During the nine months ended
Discussion of GAAP Results
GAAP accounting requires that we defer the value of contracts written and investment income earned from trusts until such time as the underlying merchandise is delivered or service is performed. Accordingly, periodic changes in GAAP revenue are not necessarily indicative of changes in either the volume or pricing on contracts originated during the period, but rather changes in the timing of when merchandise is delivered or services are performed.
Revenues
Revenues increased by
Investment income from trusts decreased on a non-GAAP basis by
Funeral home revenues increased by
Operating Profit
Operating profit increased by
Net Income (Loss)
The table below breaks out significant changes to net income (loss) for the three months ended
|
Three months ended |
||
| 2011 | 2010 | |
| (in thousands) | ||
| Operating profit | $ 3,979 | $ 717 |
| Gain on acquisition | -- | 59 |
| Increase in fair value of interest rate swaps | -- | 1,398 |
| Interest expense | 4,824 | 5,902 |
| Loss before income taxes | (845) | (3,728) |
| Total income tax benefit | (622) | (1,827) |
| Net loss | $ (223) | $ (1,901) |
The overall decrease in the net loss was primarily related to the following:
Backlog
Backlog is a measurement of the future operating profit benefit that will be derived from customer contracts that have been executed for which we have not as of yet met the GAAP-based revenue recognition criteria and is equal to:
Backlog does not include deferred unrealized gains and losses on merchandise trust assets.
We believe there are no material costs or significant uncertainties remaining to be determined or accrued for us to be able to realize the cash benefit of this future operating profit.
At
Investor Conference Call
An investors' conference call to review the third quarter 2011 results will be held on
About
For additional information about
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 provided, as well as certain information in other filings with the
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 and our Quarterly Reports on Form 10-Q filed with the SEC. We assume no obligation to publicly 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 minimum quarterly cash 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 is not a measure of financial performance and should not be considered as an alternative to cash flows from operating, investing, or financing activities.
|
|
||
| Condensed Consolidated Balance Sheets | ||
| (in thousands) | ||
| (unaudited) | ||
|
|
|
|
| 2011 | 2010 | |
| Assets | ||
| Current assets: | ||
| Cash and cash equivalents | $ 20,135 | $ 7,535 |
| Accounts receivable, net of allowance | 47,741 | 45,149 |
| Prepaid expenses | 4,951 | 3,783 |
| Other current assets | 15,027 | 9,002 |
| Total current assets | 87,854 | 65,469 |
| Long-term accounts receivable, net of allowance | 63,516 | 60,061 |
| Cemetery property | 295,004 | 283,460 |
| Property and equipment, net of accumulated depreciation | 70,712 | 66,249 |
| Merchandise trusts, restricted, at fair value | 306,403 | 318,318 |
| Perpetual care trusts, restricted, at fair value | 235,359 | 249,690 |
| Deferred financing costs, net of accumulated amortization | 9,059 | 9,801 |
| Deferred selling and obtaining costs | 65,819 | 59,422 |
| Deferred tax assets | 566 | 605 |
| Goodwill | 22,671 | 18,153 |
| Other assets | 13,490 | 14,364 |
| Total assets | $ 1,170,453 | $ 1,145,592 |
| Liabilities and partners' capital | ||
| Current liabilities: | ||
| Accounts payable and accrued liabilities | $ 20,454 | $ 23,444 |
| Accrued interest | 5,410 | 2,034 |
| Current portion, long-term debt | 1,743 | 1,386 |
| Total current liabilities | 27,607 | 26,864 |
| Other long-term liabilities | 2,955 | 3,687 |
| Long-term debt | 173,816 | 219,008 |
| Deferred cemetery revenues, net | 400,002 | 386,465 |
| Deferred tax liabilities | 17,667 | 18,331 |
| Merchandise liability | 118,194 | 113,356 |
| Perpetual care trust corpus | 235,359 | 249,690 |
| Total liabilities | 975,600 | 1,017,401 |
| Partners' capital | ||
| General partner | 2,688 | 1,809 |
| Common partners | 192,165 | 126,382 |
| Total partners' capital | 194,853 | 128,191 |
| Total liabilities and partners' capital | $ 1,170,453 | $ 1,145,592 |
|
See accompanying notes to the Condensed Consolidated Financial Statements on the Quarterly Report to be filed on Form 10-Q for the quarter ended |
||
|
|
||||
| Condensed Consolidated Statement of Operations | ||||
| (in thousands, except unit data) | ||||
|
Three months ended |
Nine months ended |
|||
| 2011 | 2010 | 2011 | 2010 | |
| (unaudited) | (unaudited) | |||
| Revenues: | ||||
| Cemetery | ||||
| Merchandise |
|
|
|
|
| Services | 13,295 | 11,537 | 35,697 | 29,562 |
| Investment and other | 10,793 | 8,335 | 30,495 | 25,240 |
| Funeral home | ||||
| Merchandise | 3,041 | 2,516 | 9,137 | 7,378 |
| Services | 4,458 | 3,992 | 13,057 | 10,781 |
| Total revenues | 60,325 | 52,130 | 169,663 | 141,537 |
| Costs and Expenses: | ||||
| Cost of goods sold (exclusive of depreciation shown separately below): | ||||
| Perpetual care | 1,373 | 1,370 | 4,097 | 3,727 |
| Merchandise | 5,787 | 5,098 | 15,272 | 12,466 |
| Cemetery expense | 15,312 | 13,506 | 42,860 | 34,839 |
| Selling expense | 12,192 | 10,298 | 33,923 | 27,381 |
| General and administrative expense | 7,111 | 6,327 | 20,569 | 18,086 |
|
Corporate overhead (including |
5,628 | 5,360 | 17,572 | 16,054 |
| Depreciation and amortization | 1,886 | 2,466 | 6,374 | 6,205 |
| Funeral home expense | ||||
| Merchandise | 982 | 967 | 3,197 | 2,833 |
| Services | 3,107 | 2,549 | 8,456 | 6,884 |
| Other | 1,779 | 1,509 | 5,222 | 4,381 |
| Acquisition related costs | 1,189 | 1,963 | 3,147 | 4,619 |
| Total cost and expenses | 56,346 | 51,413 | 160,689 | 137,475 |
| Operating profit | 3,979 | 717 | 8,974 | 4,062 |
| Expenses related to refinancing | -- | -- | 453 | -- |
| Gain on acquisitions | -- | 59 | -- | 7,152 |
| Early extinguishment of debt | -- | -- | 4,010 | -- |
| Increase in fair value of interest rate swaps | -- | 1,398 | -- | 4,637 |
| Interest expense | 4,824 | 5,902 | 14,266 | 15,999 |
| Loss before income taxes | (845) | (3,728) | (9,755) | (148) |
| Income tax expense (benefit) | ||||
| State | 69 | (20) | (829) | 34 |
| Federal | (691) | (1,807) | (2,304) | (2,716) |
| Total income tax expense (benefit) | (622) | (1,827) | (3,133) | (2,682) |
| Net income (loss) | $ (223) | $ (1,901) | $ (6,622) | $ 2,534 |
| General partner's interest in net income (loss) for the period | $ (4) | $ (38) | $ (132) | $ 51 |
| Limited partners' interest in net income (loss) for the period | $ (219) | $ (1,863) | $ (6,490) | $ 2,483 |
| Net income (loss) per limited partner unit (basic and diluted) | $ (.01) | $ (.13) | $ (.35) | $ .18 |
| Weighted average number of limited partners' units outstanding (basic and diluted) | 19,353 | 13,995 | 18,807 | 13,649 |
| Distributions declared per unit | $ .585 | $ .565 | $ 1.755 | $ 1.675 |
|
See accompanying notes to the Condensed Consolidated Financial Statements on the Quarterly Report to be filed on Form 10-Q for the quarter ended |
||||
|
|
||||
| Condensed Consolidated Statement of Cash Flows | ||||
| (in thousands) | ||||
|
Three months ended |
Nine months ended |
|||
| 2011 | 2010 | 2011 | 2010 | |
| (Unaudited) | (Unaudited) | |||
| Operating activities: | ||||
| Net income (loss) | $ (223) | $ (1,901) | $ (6,622) | $ 2,534 |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||||
| Cost of lots sold | 1,723 | 1,482 | 5,004 | 4,414 |
| Depreciation and amortization | 1,886 | 2,466 | 6,374 | 6,205 |
| Unit-based compensation | 195 | 190 | 576 | 543 |
| Accretion of debt discount | 325 | 86 | 950 | 252 |
| Change in fair value of interest rate swaps | -- | (1,398) | -- | (4,637) |
| Write-off of deferred financing fees | -- | -- | 453 | -- |
| Gain on acquisitions | -- | (59) | -- | (7,152) |
| Fees paid related to early extinguishment of debt | -- | -- | 4,010 | -- |
| Changes in assets and liabilities that provided (used) cash: | ||||
| Accounts receivable | 3,921 | 2,916 | (5,509) | (12,014) |
| Allowance for doubtful accounts | 1,124 | 1,250 | 3,597 | 2,731 |
| Merchandise trust fund | (464) | 2,481 | (11,681) | (1,500) |
| Prepaid expenses | 917 | (522) | 586 | (468) |
| Other current assets | (4,519) | 726 | (6,024) | (2,041) |
| Other assets | 46 | 283 | 244 | 519 |
| Accounts payable and accrued and other liabilities | 6,259 | (864) | (1,290) | (224) |
| Deferred selling and obtaining costs | (1,135) | (1,778) | (6,398) | (7,755) |
| Deferred cemetery revenue | 6,202 | 5,340 | 31,560 | 31,728 |
| Deferred taxes (net) | (731) | (1,887) | (2,476) | (2,883) |
| Merchandise liability | (1,331) | (1,549) | (2,285) | (495) |
| Net cash provided by operating activities | 14,195 | 7,262 | 11,069 | 9,757 |
| Investing activities: | ||||
| Cash paid for cemetery property | (1,988) | (1,030) | (4,258) | (1,841) |
| Purchase of subsidiaries | (6,450) | (1,500) | (10,300) | (38,462) |
| Cash paid for management agreements | -- | (346) | -- | (346) |
| Cash paid for property and equipment | (1,397) | (1,482) | (4,601) | (4,139) |
| Net cash used in investing activities | (9,835) | (4,358) | (19,159) | (44,788) |
| Financing activities: | ||||
| Cash distribution | (11,771) | (7,931) | (32,827) | (23,341) |
| Additional borrowings on long-term debt | 15,500 | 9,747 | 27,800 | 63,636 |
| Repayments of long-term debt | (566) | (40,244) | (74,490) | (40,928) |
| Proceeds from public offering | -- | 39,502 | 103,207 | 39,502 |
| Proceeds from general partner contribution | -- | 845 | 2,246 | 1,031 |
| Fees paid related to early extinguishment of debt | -- | -- | (4,010) | -- |
| Cost of financing activities | (122) | (315) | (1,236) | (390) |
| Net provided by financing activities | 3,041 | 1,604 | 20,690 | 39,510 |
| Net increase in cash and cash equivalents | 7,401 | 4,508 | 12,600 | 4,479 |
| Cash and cash equivalents - Beginning of period | 12,734 | 13,450 | 7,535 | 13,479 |
| Cash and cash equivalents - End of period | $ 20,135 | $ 17,958 | $ 20,135 | $ 17,958 |
| Supplemental disclosure of cash flow information | ||||
| Cash paid during the period for interest | $ 345 | $ 1,680 | $ 9,897 | $ 12,060 |
| Cash paid during the period for income taxes | $ 532 | $ 231 | $ 2,242 | $ 961 |
| Non-cash investing and financing activities | ||||
| Acquisition of assets by financing | $ 94 | $ -- | $ 237 | $ -- |
| Issuance of limited partner units for cemetery acquisition | $ -- | $ -- | $ 264 | $ 5,785 |
| Acquisition of asset by assumption of directly related liability | $ -- | $ -- | $ -- | $ 2,532 |
|
See accompanying notes to the Condensed Consolidated Financial Statements on the Quarterly Report to be filed on Form 10-Q for the quarter ended |
||||
CONTACT:Source:Tim Yost (215) 826-2800
News Provided by Acquire Media