CARRIAGE SERVICES INC - Quarter Report: 2015 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q |
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2015
OR
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 1-11961 |
CARRIAGE SERVICES, INC.
(Exact name of registrant as specified in its charter)
DELAWARE | 76-0423828 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
3040 Post Oak Boulevard, Suite 300 | |
Houston, Texas, 77056 | |
(Address of principal executive offices) |
(713) 332-8400
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Securities Exchange Act of 1934.
Large accelerated filer | o | Accelerated filer | x |
Non-accelerated filer | o (Do not check if a smaller reporting company) | Smaller reporting company | o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
The number of shares of the registrant’s Common Stock, $.01 par value per share, outstanding as of October 30, 2015 was 17,331,814.
CARRIAGE SERVICES, INC.
INDEX
Page | |
- 2 -
PART I – FINANCIAL INFORMATION
Item 1. | Financial Statements |
CARRIAGE SERVICES, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
(unaudited) | |||||||
December 31, 2014 | September 30, 2015 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 413 | $ | 396 | |||
Accounts receivable, net of allowance for bad debts of $1,127 in 2014 and $986 in 2015 | 19,264 | 18,093 | |||||
Inventories | 5,294 | 5,947 | |||||
Prepaid expenses | 4,590 | 3,709 | |||||
Other current assets | 7,144 | 2,517 | |||||
Total current assets | 36,705 | 30,662 | |||||
Preneed cemetery trust investments | 71,972 | 64,737 | |||||
Preneed funeral trust investments | 97,607 | 87,491 | |||||
Preneed receivables, net of allowance for bad debts of $2,339 in 2014 and $1,967 in 2015 | 26,284 | 26,902 | |||||
Receivables from preneed trusts, net of allowance for contract cancellations of $396 in 2014 and $416 in 2015 | 12,809 | 13,450 | |||||
Property, plant and equipment, net of accumulated depreciation of $95,249 in 2014 and $100,857 in 2015 | 186,211 | 209,151 | |||||
Cemetery property, net of accumulated amortization of $26,875 in 2014 and $29,355 in 2015 | 75,564 | 75,577 | |||||
Goodwill | 257,442 | 261,291 | |||||
Deferred charges and other non-current assets | 14,264 | 14,670 | |||||
Cemetery perpetual care trust investments | 48,670 | 44,146 | |||||
Total assets | $ | 827,528 | $ | 828,077 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Current portion of long-term debt and capital lease obligations | $ | 9,838 | $ | 11,468 | |||
Accounts payable | 6,472 | 10,222 | |||||
Other liabilities | 1,437 | 6,286 | |||||
Accrued liabilities | 15,203 | 15,397 | |||||
Total current liabilities | 32,950 | 43,373 | |||||
Long-term debt, net of current portion | 111,887 | 107,242 | |||||
Revolving credit facility | 40,500 | 63,000 | |||||
Convertible subordinated notes due 2021 | 114,542 | 117,096 | |||||
Obligations under capital leases, net of current portion | 3,098 | 2,933 | |||||
Deferred preneed cemetery revenue | 56,875 | 56,786 | |||||
Deferred preneed funeral revenue | 31,265 | 31,786 | |||||
Deferred tax liability | 36,414 | 36,653 | |||||
Other long-term liabilities | 2,401 | 4,041 | |||||
Deferred preneed cemetery receipts held in trust | 71,972 | 64,737 | |||||
Deferred preneed funeral receipts held in trust | 97,607 | 87,491 | |||||
Care trusts’ corpus | 48,142 | 43,846 | |||||
Total liabilities | 647,653 | 658,984 | |||||
Commitments and contingencies: | |||||||
Stockholders’ equity: | |||||||
Common stock, $.01 par value; 80,000,000 shares authorized and 22,434,609 and 22,458,450 shares issued at December 31, 2014 and September 30, 2015, respectively | 224 | 225 | |||||
Additional paid-in capital | 212,386 | 213,506 | |||||
Accumulated deficit | (17,468 | ) | (2,049 | ) | |||
Treasury stock, at cost; 3,921,651 and 5,126,636 shares at December 31, 2014 and September 30, 2015, respectively | (15,267 | ) | (42,589 | ) | |||
Total stockholders’ equity | 179,875 | 169,093 | |||||
Total liabilities and stockholders’ equity | $ | 827,528 | $ | 828,077 |
The accompanying condensed notes are an integral part of these Consolidated Financial Statements.
- 3 -
CARRIAGE SERVICES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited and in thousands, except per share data)
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
2014 | 2015 | 2014 | 2015 | ||||||||||||
Revenues: | |||||||||||||||
Funeral | $ | 41,770 | $ | 44,089 | $ | 127,926 | $ | 138,727 | |||||||
Cemetery | 12,779 | 14,289 | 38,779 | 42,165 | |||||||||||
54,549 | 58,378 | 166,705 | 180,892 | ||||||||||||
Field costs and expenses: | |||||||||||||||
Funeral | 25,930 | 26,798 | 77,906 | 82,476 | |||||||||||
Cemetery | 7,988 | 8,292 | 23,002 | 24,040 | |||||||||||
Depreciation and amortization | 2,654 | 3,019 | 7,744 | 8,814 | |||||||||||
Regional and unallocated funeral and cemetery costs | 2,900 | 2,909 | 6,972 | 7,745 | |||||||||||
39,472 | 41,018 | 115,624 | 123,075 | ||||||||||||
Gross profit | 15,077 | 17,360 | 51,081 | 57,817 | |||||||||||
Corporate costs and expenses: | |||||||||||||||
General and administrative costs and expenses | 6,562 | 6,238 | 22,744 | 20,294 | |||||||||||
Home office depreciation and amortization | 341 | 418 | 1,037 | 1,310 | |||||||||||
6,903 | 6,656 | 23,781 | 21,604 | ||||||||||||
Operating income | 8,174 | 10,704 | 27,300 | 36,213 | |||||||||||
Interest expense | (2,177 | ) | (2,577 | ) | (7,707 | ) | (7,725 | ) | |||||||
Accretion of discount on convertible subordinated notes | (782 | ) | (876 | ) | (1,647 | ) | (2,554 | ) | |||||||
Loss on early extinguishment of debt | — | — | (1,042 | ) | — | ||||||||||
Loss on redemption of convertible junior subordinated debentures | — | — | (3,779 | ) | — | ||||||||||
Other income | — | — | 1,130 | — | |||||||||||
Income from continuing operations before income taxes | 5,215 | 7,251 | 14,255 | 25,934 | |||||||||||
Provision for income taxes | (2,390 | ) | (2,807 | ) | (5,915 | ) | (10,515 | ) | |||||||
Income tax benefit related to uncertain tax positions | 1,740 | — | 1,740 | — | |||||||||||
Net provision for income taxes | (650 | ) | (2,807 | ) | (4,175 | ) | (10,515 | ) | |||||||
Net income from continuing operations | 4,565 | 4,444 | 10,080 | 15,419 | |||||||||||
Income from discontinued operations, net of tax | 431 | — | 381 | — | |||||||||||
Net income available to common stockholders | $ | 4,996 | $ | 4,444 | $ | 10,461 | $ | 15,419 | |||||||
Basic earnings per common share: | |||||||||||||||
Continuing operations | $ | 0.25 | $ | 0.24 | $ | 0.55 | $ | 0.84 | |||||||
Discontinued operations | 0.02 | — | 0.02 | — | |||||||||||
Basic earnings per common share | $ | 0.27 | $ | 0.24 | $ | 0.57 | $ | 0.84 | |||||||
Diluted earnings per common share: | |||||||||||||||
Continuing operations | $ | 0.24 | $ | 0.24 | $ | 0.54 | $ | 0.82 | |||||||
Discontinued operations | 0.02 | — | 0.02 | — | |||||||||||
Diluted earnings per common share | $ | 0.26 | $ | 0.24 | $ | 0.56 | $ | 0.82 | |||||||
Dividends declared per common share | $ | 0.025 | $ | 0.025 | $ | 0.075 | $ | 0.075 | |||||||
Weighted average number of common and common equivalent shares outstanding: | |||||||||||||||
Basic | 18,150 | 17,874 | 18,086 | 18,115 | |||||||||||
Diluted | 18,276 | 18,083 | 18,223 | 18,588 |
The accompanying condensed notes are an integral part of these Consolidated Financial Statements.
- 4 -
CARRIAGE SERVICES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited and in thousands)
For the Nine Months Ended September 30, | |||||||
2014 | 2015 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 10,461 | $ | 15,419 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Gain on sale of businesses and purchase of other assets | (2,724 | ) | (49 | ) | |||
Impairment of goodwill | 1,180 | — | |||||
Loss on early extinguishment of debt | 1,042 | — | |||||
Depreciation and amortization | 8,801 | 10,124 | |||||
Amortization of deferred financing costs | 681 | 688 | |||||
Accretion of discount on convertible subordinated notes | 1,647 | 2,554 | |||||
Provision for losses on accounts receivable | 2,113 | 1,332 | |||||
Stock-based compensation expense | 3,702 | 3,448 | |||||
Deferred income tax (benefit) expense | (140 | ) | 2,065 | ||||
Loss on redemption of convertible junior subordinated debentures | 2,932 | — | |||||
Changes in operating assets and liabilities that provided (required) cash: | |||||||
Accounts and preneed receivables | (1,700 | ) | (779 | ) | |||
Inventories and other current assets | 725 | 3,277 | |||||
Deferred charges and other | (196 | ) | 114 | ||||
Preneed funeral and cemetery trust investments | (3,228 | ) | 21,234 | ||||
Accounts payable | 785 | 368 | |||||
Accrued and other liabilities | (1,362 | ) | 4,408 | ||||
Deferred preneed funeral and cemetery revenue | 335 | 432 | |||||
Deferred preneed funeral and cemetery receipts held in trust | 2,595 | (21,647 | ) | ||||
Net cash provided by operating activities | 27,649 | 42,988 | |||||
Cash flows from investing activities: | |||||||
Acquisitions and land for new construction | (56,850 | ) | (4,250 | ) | |||
Purchase of land and buildings previously leased | (7,600 | ) | (6,080 | ) | |||
Net proceeds from the sale of businesses and other assets | 1,927 | 65 | |||||
Capital expenditures | (10,558 | ) | (22,823 | ) | |||
Net cash used in investing activities | (73,081 | ) | (33,088 | ) | |||
Cash flows from financing activities: | |||||||
Net borrowings on the revolving credit facility | 5,400 | 22,500 | |||||
Net borrowings (payments) on the term loan | 5,656 | (7,032 | ) | ||||
Proceeds from the issuance of convertible subordinated notes | 143,750 | — | |||||
Payment of debt issuance costs related to the convertible subordinated notes | (4,650 | ) | — | ||||
Payments on other long-term debt and obligations under capital leases | (662 | ) | (679 | ) | |||
Redemption of convertible junior subordinated debentures | (89,748 | ) | — | ||||
Payments for performance-based stock awards | (16,150 | ) | — | ||||
Proceeds from the exercise of stock options and employee stock purchase plan contributions | 1,035 | 575 | |||||
Dividends on common stock | (1,379 | ) | (1,385 | ) | |||
Payment of loan origination costs related to the credit facility | (825 | ) | (13 | ) | |||
Purchase of treasury stock | — | (23,940 | ) | ||||
Excess tax benefit of equity compensation | 4,594 | 57 | |||||
Net cash provided by (used in) financing activities | 47,021 | (9,917 | ) | ||||
Net increase (decrease) in cash and cash equivalents | 1,589 | (17 | ) | ||||
Cash and cash equivalents at beginning of period | 1,377 | 413 | |||||
Cash and cash equivalents at end of period | $ | 2,966 | $ | 396 | |||
The accompanying condensed notes are an integral part of these Consolidated Financial Statements.
- 5 -
CARRIAGE SERVICES, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1.BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The Company
Carriage Services, Inc. (“Carriage”, the “Company”, “we”, “us” or “our”) is a leading provider of deathcare services and merchandise in the United States. As of September 30, 2015, we operated 166 funeral homes in 27 states and 32 cemeteries in 11 states.
Our operations are reported in two business segments: Funeral Home Operations and Cemetery Operations. Funeral homes are principally service businesses that provide funeral services (traditional burial and cremation) and sell related merchandise, such as caskets and urns. Cemeteries are primarily sales businesses that provide interment rights (grave sites and mausoleums) and related merchandise, such as markers and memorials.
Principles of Consolidation and Interim Condensed Disclosures
Our unaudited condensed consolidated financial statements include the Company and its subsidiaries. All significant intercompany balances and transactions have been eliminated. Our interim condensed consolidated financial statements are unaudited but include all adjustments, which consist of normal, recurring accruals, that are necessary for a fair presentation of our financial position and results of operations as of and for the interim periods presented. Our unaudited condensed consolidated financial statements have been prepared in a manner consistent with the accounting principles described in our Annual Report on Form 10-K for the year ended December 31, 2014 unless otherwise disclosed herein, and should be read in conjunction therewith.
Reclassifications
Certain reclassifications have been made to prior period amounts to conform to the current period financial statement presentation with no effect on our previously reported results of operations, consolidated financial position, or cash flows.
Goodwill
The excess of the purchase price over the fair value of identifiable net assets of businesses acquired is recorded as goodwill. Goodwill has primarily been recorded in connection with the acquisition of funeral businesses. Goodwill is tested for impairment by assessing the fair value of each of our reporting units. The funeral segment reporting units consist of our East, Central and West regions in the United States, and we perform our annual impairment test of goodwill using information as of August 31 of each year. In addition, we assess the impairment of goodwill whenever events or changes in circumstances indicate that the carrying value may be greater than fair value. Factors that could trigger an interim impairment review include, but are not limited to, significant adverse changes in the business climate which may be indicated by a decline in our market capitalization or decline in operating results.
Our methodology for goodwill impairment testing is described in more detail in Notes 1 and 4 to the Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2014 and further discussion of current period activity in Note 3 to the Consolidated Financial Statements herein.
Funeral and Cemetery Operations
We record the revenue from sales of funeral and cemetery merchandise and services when the merchandise is delivered or the service is performed. Sales of cemetery interment rights are recorded as revenue in accordance with the retail land sales provisions for accounting for sales of real estate. This method provides for the recognition of revenue in the period in which the customer’s cumulative payments exceed 10% of the contract price related to the interment right. Costs related to the sales of interment rights, which include real property and other costs related to cemetery development activities, are charged to operations using the specific identification method in the period in which the sale of the interment right is recognized as revenue. Sales taxes collected are recognized on a net basis in our Consolidated Financial Statements.
Allowances for bad debts and customer cancellations are provided at the date that the sale is recognized as revenue and are based on our historical experience and the current economic environment. We also monitor changes in delinquency rates and provide additional bad debt and cancellation reserves when warranted. When preneed sales of funeral services and merchandise are funded through third-party insurance policies, we earn a commission on the sale of the policies. Insurance commissions are recognized as revenues at the point at which the commission is no longer subject to refund, which is typically one year after the policy is issued.
- 6 -
Accounts receivable included approximately $10.0 million and $7.7 million of funeral receivables at December 31, 2014 and September 30, 2015, respectively, and $9.1 million and $10.0 million of cemetery receivables at December 31, 2014 and September 30, 2015, respectively. For 2014 and 2015, accounts receivable also included minor amounts of other receivables. Non-current preneed receivables represented the payments expected to be received beyond one year from the balance sheet date. Non-current preneed receivables consisted of approximately $7.4 million of funeral receivables at December 31, 2014 and September 30, 2015 and $18.9 million and $19.5 million of cemetery receivables at December 31, 2014 and September 30, 2015, respectively. Bad debt expense totaled approximately $0.8 million and $0.5 million for the three months ended September 30, 2014 and 2015, respectively, and $2.1 million and $1.3 million for the nine months ended September 30, 2014 and 2015, respectively.
Property, Plant and Equipment
Property, plant and equipment (including equipment under capital leases) are stated at cost. The costs of ordinary maintenance and repairs are charged to operations as incurred, while renewals and betterments are capitalized. Depreciation of property, plant and equipment (including equipment under capital leases) is computed based on the straight-line method.
Property, plant and equipment was comprised of the following at December 31, 2014 and September 30, 2015:
December 31, 2014 | September 30, 2015 | ||||||
(in thousands) | |||||||
Land | $ | 66,957 | $ | 72,055 | |||
Buildings and improvements | 148,483 | 167,933 | |||||
Furniture, equipment and automobiles | 66,020 | 70,020 | |||||
Property, plant and equipment, at cost | 281,460 | 310,008 | |||||
Less: accumulated depreciation | (95,249 | ) | (100,857 | ) | |||
Property, plant and equipment, net | $ | 186,211 | $ | 209,151 |
We recorded depreciation expense of approximately $2.3 million and $2.6 million for the three months ended September 30, 2014 and 2015, respectively, and $6.8 million and $7.6 million for the nine months ended September 30, 2014 and 2015, respectively. During the third quarter of 2015, we opened a newly constructed funeral home in Katy, Texas.
Discontinued Operations
Effective January 1, 2015, we adopted the Financial Accounting Standards Board's (“FASB”) new guidance for reporting discontinued operations. In April 2014, the FASB amended the definition of “discontinued operations” to include only disposals or held-for-sale classifications for components or groups of components of an entity that represent a strategic shift that either has or will have a major effect on the entity's operations or financial results. Examples of a strategic shift that has or will have a major effect on an entity's operations and financial results include a disposal of a major geographical area, line of business, equity method of investment or other parts of an entity. The new guidance also requires the disclosure of pre-tax income of disposals that do not qualify as discontinued operations. We continually review locations to optimize the sustainable earning power and return on our invested capital. These reviews could entail selling certain non-strategic businesses. During the three and nine months ended September 30, 2015, there were no divestitures of our funeral home or cemetery businesses.
Subsequent Events
Management evaluated events and transactions during the period subsequent to September 30, 2015 through the date the financial statements were issued for potential recognition or disclosure in the accompanying financial statements covered by this report.
2.RECENTLY ISSUED ACCOUNTING STANDARDS
Simplifying the Accounting for Measurement-Period Adjustments for Business Combinations
In September 2015, the FASB issued Accounting Standards Update (“ASU”), Business Combinations - Simplifying the Accounting for Measurement-Period Adjustments (Topic 805). This ASU applies to all entities that have reported provisional amounts for items in a business combination for which the accounting is incomplete by the end of the reporting period in which the combination occurs and during the measurement period that have an adjustment to provisional amounts recognized. This ASU requires that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. These include the effect on earnings of changes in depreciation, amortization, or other income effects as if the accounting had been completed at the acquisition date. The entity is required to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in the current
- 7 -
period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. This ASU is effective for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years. This ASU should be applied prospectively to adjustments to provisional amounts that occur after the effective date of this ASU, with earlier application permitted for financial statements that have not been issued. Our adoption of this ASU for our fiscal year beginning January 1, 2016 is not expected to have a material effect on our financial statements.
Simplifying the Measurement of Inventory
In July 2015, the FASB issued ASU, Inventory - Simplifying the Measurement of Inventory (Topic 330). This ASU applies to all inventory, including inventory that is measured using the first-in, first-out (FIFO) or average cost method. This ASU does not apply to the last-in, first-out (LIFO) or the retail inventory method. This ASU requires an entity to measure inventory at the lower of cost or net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation. This ASU is effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. This ASU should be applied prospectively, with earlier application permitted as of the beginning of an interim or annual reporting period. Our adoption of this ASU for our fiscal year beginning January 1, 2017 is not expected to have a material effect on our financial statements.
Presentation of Debt Issuance Costs
In April 2015, the FASB issued ASU, Interest - Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs. To simplify the presentation of debt issuance costs, this ASU requires that entities that have historically presented debt issuance costs as an asset, related to a recognized debt liability, will be required to present those costs as a direct deduction from the carrying value of the related debt liability. This presentation will result in debt issuance costs being presented in the same way debt discounts have historically been handled. This ASU does not change the recognition, measurement or subsequent measurement guidance for debt issuance costs. This ASU is effective for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption of this ASU is permitted for financial statements that have not been previously issued. The new guidance should be applied on a retrospective basis, wherein the balance sheet of each individual period presented should be adjusted to reflect the period-specific effects of applying the new guidance. Upon transition, an entity is required to comply with the applicable disclosures for a change in accounting principle. These disclosures include the nature and reason for the change in accounting principle, the transition method, a description of the prior-period information that has been retrospectively adjusted, and the effect of the change on debt issuance costs asset and the debt liability. We plan to adopt the provisions of this ASU for our fiscal year beginning January 1, 2016. Our adoption of this ASU is not expected to have a material effect on our financial statements.
Cloud Computing Arrangements
In April 2015, the FASB issued ASU, Intangibles–Goodwill and Other–Internal-Use Software (Subtopic 350-40), to provide guidance on whether a cloud computing arrangement contains a software license. If a cloud computing arrangement includes a software license, then an entity should account for the software license element of the arrangement consistent with the acquisition of other software licenses. If a cloud computing arrangement does not include a software license, an entity should account for the arrangement as a service contract. The new guidance is effective for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. We plan to adopt these provisions for our fiscal year beginning January 1, 2016. Our adoption of this ASU is not expected to have a material effect on our financial statements.
Extraordinary and Unusual Items
In January 2015, the FASB issued ASU, Income Statement - Extraordinary and Unusual Items (Subtopic 225-20). This ASU eliminates the concept of reporting extraordinary items. Extraordinary items are events and transactions that are distinguished by their unusual nature and by the infrequency of their occurrence. Preparers will not have to assess whether a particular event or transaction is extraordinary and likewise, auditors and regulators no longer need to evaluate whether a preparer treated an unusual and/or infrequent item appropriately. The presentation and disclosure guidance for items that are unusual in nature or occur infrequently will be retained and will be expanded to include such items. This ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. A reporting entity may apply this ASU prospectively. A reporting entity may also apply this ASU retrospectively to all prior periods presented in the financial statements. Early adoption is permitted provided that the guidance is applied from the beginning of the fiscal year of adoption. We plan to adopt these provisions for our fiscal year beginning January 1, 2016. Our adoption of this ASU is not expected to have a material effect on our financial statements.
- 8 -
Going Concern
In August 2014, the FASB issued ASU, Presentation of Financial Statements - Going Concern (Subtopic 205-40). This ASU provides guidance about management's responsibility to evaluate whether there is substantial doubt about an entities ability to continue as a going concern or to provide related footnote disclosures. This ASU requires management to assess an entity's ability to continue as a going concern by incorporating and expanding upon certain principles that are currently U.S. auditing standards. Specifically, this ASU provides a definition of the term substantial doubt, requires evaluation of every reporting period including interim periods, provides principles for considering the mitigating effect of management's plans, requires certain disclosures when substantial doubt is alleviated as a result of consideration of management's plans, requires an express statement and other disclosures when substantial doubt is not alleviated and requires an assessment for a period of one year after the date that the financial statements are issued or available to be issued. The ASU is effective for the annual period ending after December 15, 2016, and for annual and interim periods thereafter. Early application is permitted. We plan to adopt these provisions for our fiscal year beginning January 1, 2017.
Revenue from Contracts with Customers
In May 2014, the FASB issued ASU, Revenue from Contracts with Customers. (Topic 606). ASC Topic 606 supersedes the revenue recognition requirements under ASC Topic 605, Revenue Recognition, and most industry-specific guidance throughout the Industry Topics of the ASC. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which an entity expects to be entitled in exchange for those goods or services. Under the new guidance, an entity is required to perform the following five steps: (1) identify the contract(s) with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when (or as) the entity satisfies a performance obligation. The new guidance will significantly enhance comparability of revenue recognition practices across entities, industries, jurisdictions and capital markets. Additionally, the guidance requires improved disclosures as to the nature, amount, timing and uncertainty of revenue that is recognized. The guidance was effective for the annual reporting period beginning after December 15, 2016, including interim periods within that reporting period. Early adoption is not permitted. On July 9, 2015, the FASB deferred the effective date by one year to annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. We plan to adopt the provisions of this ASU for our fiscal year beginning January 1, 2018 and are currently evaluating the impact the adoption of this new accounting standard will have on our Consolidated Financial Statements.
3. GOODWILL
Many of the former owners and staff of acquired funeral homes have provided high quality service to families for generations. The resulting loyalty often represents a substantial portion of the value of a business. The excess of the purchase price over the fair value of net identifiable assets acquired and liabilities assumed, as determined by management in business acquisition transactions accounted for as purchases, is recorded as goodwill.
We performed our 2015 annual impairment test of goodwill using information as of August 31, 2015. Under current guidance, we are permitted to first assess qualitative factors to determine whether it is more-likely-than-not that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill impairment test. For our 2013 annual impairment test, we performed the two-step impairment test. For our 2014 and 2015 annual impairment tests, we performed qualitative reviews. Our intent is to perform the two-step test at least once every three years unless certain indicators or events suggest otherwise. See Part II, Item 7, Overview of Critical Accounting Policies and Estimates and Item 8. Financial Statements and Supplementary Data, Note 1, to the Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2014, for a discussion of the methodology used for the annual goodwill impairment test. For our 2015 annual impairment test, we performed a qualitative review and concluded that there was not an impairment to goodwill.
The following table presents the changes in goodwill on our Consolidated Balance Sheets during the nine months ended September 30, 2015 (in thousands):
Goodwill as of December 31, 2014 | $ | 257,442 | |
Increase in goodwill related to acquisitions | 3,849 | ||
Goodwill as of September 30, 2015 | $ | 261,291 |
- 9 -
The $3.8 million increase in goodwill related to acquisitions represents the goodwill recorded in connection with the funeral home acquired in February 2015.
4. PRENEED TRUST INVESTMENTS
Preneed Cemetery Trust Investments
Preneed cemetery trust investments represent trust fund assets that we are generally permitted to withdraw when the merchandise or services are provided. The components of Preneed cemetery trust investments on our Consolidated Balance Sheets at December 31, 2014 and September 30, 2015 were as follows (in thousands):
December 31, 2014 | September 30, 2015 | ||||||
Preneed cemetery trust investments, at fair value | $ | 74,198 | $ | 67,000 | |||
Less: allowance for contract cancellation | (2,226 | ) | (2,263 | ) | |||
Preneed cemetery trust investments, net | $ | 71,972 | $ | 64,737 |
Upon cancellation of a preneed cemetery contract, a customer is generally entitled to receive a refund of the corpus, and in some cases, some or all of the earnings held in trust. In certain jurisdictions, we may be obligated to fund any shortfall if the amounts deposited by the customer exceed the funds in trust, including some or all investment income. As a result, when realized or unrealized losses of a trust result in the trust being under-funded, we assess whether we are responsible for replenishing the corpus of the trust, in which case a loss provision is recorded. At September 30, 2015, our preneed cemetery trust investments were not under-funded.
Earnings from our preneed cemetery trust investments are recognized in revenue when a service is performed or merchandise is delivered. Trust management fees charged by our wholly-owned registered investment advisor are included in revenue in the period in which they are earned.
Where quoted prices are available in an active market, investments held by the trusts are classified as Level 1 investments pursuant to the three-level valuation hierarchy. Our Level 1 investments include cash and common stock. Where quoted market prices are not available for the specific security, fair values are estimated by using quoted prices of similar securities in active markets or other inputs other than quoted prices that can corroborate observable market data. These investments are fixed income securities including municipal bonds, foreign debt, corporate debt, preferred stocks and mortgage backed securities, all of which are classified within Level 2 of the valuation hierarchy. We review and update our fair value hierarchy classifications quarterly. There were no transfers between Levels 1 and 2 in the three and nine months ended September 30, 2015. There are no Level 3 investments in the preneed cemetery trust investment portfolio. See Note 8 for further information of the fair value measurement and the three-level hierarchy.
The cost and fair market values associated with preneed cemetery trust investments at September 30, 2015 are detailed below (in thousands):
Fair Value Hierarchy Level | Cost | Unrealized Gains | Unrealized Losses | Fair Market Value | |||||||||||||
Cash and money market accounts | 1 | $ | 1,991 | $ | — | $ | — | $ | 1,991 | ||||||||
Fixed income securities: | |||||||||||||||||
Municipal bonds | 2 | 457 | — | (49 | ) | 408 | |||||||||||
Foreign debt | 2 | 5,567 | 11 | (488 | ) | 5,090 | |||||||||||
Corporate debt | 2 | 25,636 | 122 | (3,063 | ) | 22,695 | |||||||||||
Preferred stock | 2 | 16,196 | 41 | (666 | ) | 15,571 | |||||||||||
Common stock | 1 | 25,602 | 316 | (5,586 | ) | 20,332 | |||||||||||
Trust securities | $ | 75,449 | $ | 490 | $ | (9,852 | ) | $ | 66,087 | ||||||||
Accrued investment income | $ | 913 | $ | 913 | |||||||||||||
Preneed cemetery trust investments | $ | 67,000 | |||||||||||||||
Market value as a percentage of cost | 87.6 | % |
- 10 -
The estimated maturities of the fixed income securities included above are as follows (in thousands):
Due in one year or less | $ | 145 | |
Due in one to five years | 5,852 | ||
Due in five to ten years | 4,783 | ||
Thereafter | 32,984 | ||
Total | $ | 43,764 |
The cost and fair market values associated with preneed cemetery trust investments at December 31, 2014 are detailed below (in thousands):
Fair Value Hierarchy Level | Cost | Unrealized Gains | Unrealized Losses | Fair Market Value | |||||||||||||
Cash and money market accounts | 1 | $ | 5,591 | $ | — | $ | — | $ | 5,591 | ||||||||
Fixed income securities: | |||||||||||||||||
Municipal bonds | 2 | 347 | 9 | — | 356 | ||||||||||||
Foreign debt | 2 | 5,874 | — | (237 | ) | 5,637 | |||||||||||
Corporate debt | 2 | 30,108 | 362 | (2,167 | ) | 28,303 | |||||||||||
Preferred stock | 2 | 19,154 | 199 | (325 | ) | 19,028 | |||||||||||
Mortgage backed securities | 2 | 1 | — | — | 1 | ||||||||||||
Common stock | 1 | 13,128 | 2,357 | (966 | ) | 14,519 | |||||||||||
Trust securities | $ | 74,203 | $ | 2,927 | $ | (3,695 | ) | $ | 73,435 | ||||||||
Accrued investment income | $ | 763 | $ | 763 | |||||||||||||
Preneed cemetery trust investments | $ | 74,198 | |||||||||||||||
Market value as a percentage of cost | 99.0 | % |
We determine whether or not the assets in the preneed cemetery trust investments have an other-than-temporary impairment on a security-by-security basis. This assessment is made based upon a number of criteria including the length of time a security has been in a loss position, changes in market conditions and concerns related to the specific issuer. If a loss is considered to be other-than-temporary, the cost basis of the security is adjusted downward to its fair market value. Any reduction in the cost basis of the investment due to an other-than-temporary impairment is likewise recorded as a reduction in Deferred preneed cemetery receipts held in trust on our Consolidated Balance Sheets. We recorded a $0.7 million impairment in the first quarter of 2015 for other-than-temporary declines in the fair value related to unrealized losses on certain investments. There were no other impairments recorded during the nine months ended September 30, 2015. We recorded a $0.2 million impairment in the second quarter of 2014 for other-than-temporary declines in the fair value related to unrealized losses on certain investments. There were no other impairments recorded in the nine months ended September 30, 2014. There is no impact on earnings until such time that the loss is realized in the trusts, allocated to the preneed contracts and the services are performed or the merchandise is delivered causing the contract to be withdrawn from the trust in accordance with state regulations.
At September 30, 2015, we had certain investments within our preneed cemetery trust investments that had tax lots in loss positions for more than one year. Based on our analyses of these securities, the companies’ businesses and current market conditions, we determined that these investment losses were temporary in nature.
- 11 -
Our cemetery merchandise and service trust investment unrealized losses, their associated fair market values, and the duration of unrealized losses as of September 30, 2015 and December 31, 2014, are shown in the following tables (in thousands):
September 30, 2015 | |||||||||||||||||||||||
In Loss Position Less than 12 months | In Loss Position Greater than 12 months | Total | |||||||||||||||||||||
Fair Market Value | Unrealized Losses | Fair Market Value | Unrealized Losses | Fair Market Value | Unrealized Losses | ||||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
Municipal bonds | $ | 408 | $ | (49 | ) | $ | — | $ | — | $ | 408 | $ | (49 | ) | |||||||||
Foreign debt | 2,776 | (427 | ) | 717 | (61 | ) | 3,493 | (488 | ) | ||||||||||||||
Corporate debt | 17,779 | (2,260 | ) | 2,972 | (803 | ) | 20,751 | (3,063 | ) | ||||||||||||||
Preferred stock | 15,636 | (666 | ) | — | — | 15,636 | (666 | ) | |||||||||||||||
Common stock | 18,538 | (4,794 | ) | 1,007 | (792 | ) | 19,545 | (5,586 | ) | ||||||||||||||
Total temporary impaired securities | $ | 55,137 | $ | (8,196 | ) | $ | 4,696 | $ | (1,656 | ) | $ | 59,833 | $ | (9,852 | ) |
December 31, 2014 | |||||||||||||||||||||||
In Loss Position Less than 12 months | In Loss Position Greater than 12 months | Total | |||||||||||||||||||||
Fair Market Value | Unrealized Losses | Fair Market Value | Unrealized Losses | Fair Market Value | Unrealized Losses | ||||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
Foreign debt | $ | 5,629 | $ | (237 | ) | $ | — | $ | — | $ | 5,629 | $ | (237 | ) | |||||||||
Corporate debt | 18,051 | (778 | ) | 2,016 | (1,389 | ) | 20,067 | (2,167 | ) | ||||||||||||||
Preferred stock | 10,342 | (289 | ) | 3,236 | (36 | ) | 13,578 | (325 | ) | ||||||||||||||
Common stock | 6,904 | (911 | ) | 65 | (55 | ) | 6,969 | (966 | ) | ||||||||||||||
Total temporary impaired securities | $ | 40,926 | $ | (2,215 | ) | $ | 5,317 | $ | (1,480 | ) | $ | 46,243 | $ | (3,695 | ) |
Preneed cemetery trust investment security transactions recorded in Interest expense on our Consolidated Statements of Operations for the three and nine months ended September 30, 2014 and 2015 were as follows (in thousands):
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
2014 | 2015 | 2014 | 2015 | ||||||||||||
Investment income | $ | 504 | $ | 471 | $ | 1,936 | $ | 1,762 | |||||||
Realized gains | 1,970 | 1,170 | 3,670 | 2,844 | |||||||||||
Realized losses | (124 | ) | (276 | ) | (952 | ) | (1,166 | ) | |||||||
Expenses and taxes | (387 | ) | (361 | ) | (1,329 | ) | (1,455 | ) | |||||||
Increase in deferred preneed cemetery receipts held in trust | (1,963 | ) | (1,004 | ) | (3,325 | ) | (1,985 | ) | |||||||
$ | — | $ | — | $ | — | $ | — |
Purchases and sales of investments in the preneed cemetery trusts were as follows (in thousands):
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
2014 | 2015 | 2014 | 2015 | ||||||||||||
Purchases | $ | (17,814 | ) | $ | (11,719 | ) | $ | (39,472 | ) | $ | (24,575 | ) | |||
Sales | $ | 18,061 | $ | 4,417 | $ | 40,981 | $ | 14,610 |
- 12 -
Preneed Funeral Trust Investments
Preneed funeral trust investments represent trust fund assets that we are permitted to withdraw as services and merchandise are provided to customers. Preneed funeral contracts are secured by funds paid by the customer to us. Preneed funeral trust investments are reduced by the trust earnings we have been allowed to withdraw prior to our performance and amounts received from customers that are not required to be deposited into trust, pursuant to various state laws. The components of Preneed funeral trust investments on our Consolidated Balance Sheets at December 31, 2014 and September 30, 2015 were as follows (in thousands):
December 31, 2014 | September 30, 2015 | ||||||
Preneed funeral trust investments, at market value | $ | 100,579 | $ | 90,467 | |||
Less: allowance for contract cancellation | (2,972 | ) | (2,976 | ) | |||
Preneed funeral trust investments, net | $ | 97,607 | $ | 87,491 |
Upon cancellation of a preneed funeral contract, a customer is generally entitled to receive a refund of the corpus and some or all of the earnings held in trust. In certain jurisdictions, we may be obligated to fund any shortfall if the amounts deposited by the customer exceed the funds in trust, including some or all investment income. As a result, when realized or unrealized losses of a trust result in the trust being under-funded, we assess whether we are responsible for replenishing the corpus of the trust, in which case a loss provision is recorded. At September 30, 2015, our preneed funeral trust investments were not under-funded.
Earnings from our preneed funeral trust investments are recognized in revenue when a service is performed or merchandise is delivered. Trust management fees charged by our wholly-owned registered investment advisor, CSV RIA, are included in revenue in the period in which they are earned.
Where quoted prices are available in an active market, investments held by the trusts are classified as Level 1 investments pursuant to the three-level valuation hierarchy. Our Level 1 investments include cash, U.S. treasury debt, common stock and equity mutual funds. Where quoted market prices are not available for the specific security, then fair values are estimated by using quoted prices of similar securities in active markets or other inputs other than quoted prices that can corroborate observable market data. These investments are fixed income securities including U.S. agency obligations, municipal bonds, foreign debt, corporate debt, preferred stocks, mortgage backed securities and fixed income mutual funds and other investments, all of which are classified within Level 2 of the valuation hierarchy. We review and update our fair value hierarchy classifications quarterly. There were no transfers between Levels 1 and 2 for the three and nine months ended September 30, 2015. There are no Level 3 investments in the preneed funeral trust investment portfolio. See Note 8 for further information of the fair value measurement and the three-level hierarchy.
- 13 -
The cost and fair market values associated with preneed funeral trust investments at September 30, 2015 are detailed below (in thousands):
Fair Value Hierarchy Level | Cost | Unrealized Gains | Unrealized Losses | Fair Market Value | |||||||||||||
Cash and money market accounts | 1 | $ | 14,687 | $ | — | $ | — | $ | 14,687 | ||||||||
Fixed income securities: | |||||||||||||||||
U.S treasury debt | 1 | 1,747 | 38 | — | 1,785 | ||||||||||||
Municipal bonds | 2 | 480 | — | (52 | ) | 428 | |||||||||||
Foreign debt | 2 | 5,783 | 12 | (500 | ) | 5,295 | |||||||||||
Corporate debt | 2 | 27,568 | 169 | (3,453 | ) | 24,284 | |||||||||||
Preferred stock | 2 | 17,571 | 137 | (694 | ) | 17,014 | |||||||||||
Mortgage backed securities | 2 | 277 | 5 | (3 | ) | 279 | |||||||||||
Common stock | 1 | 26,509 | 364 | (5,673 | ) | 21,200 | |||||||||||
Mutual funds: | |||||||||||||||||
Fixed income | 2 | 959 | — | (68 | ) | 891 | |||||||||||
Other investments | 2 | 3,627 | — | (31 | ) | 3,596 | |||||||||||
Trust securities | $ | 99,208 | $ | 725 | $ | (10,474 | ) | $ | 89,459 | ||||||||
Accrued investment income | $ | 1,008 | $ | 1,008 | |||||||||||||
Preneed funeral trust investments | $ | 90,467 | |||||||||||||||
Market value as a percentage of cost | 90.2 | % |
The estimated maturities of the fixed income securities included above are as follows (in thousands):
Due in one year or less | $ | 416 | |
Due in one to five years | 6,861 | ||
Due in five to ten years | 5,738 | ||
Thereafter | 36,070 | ||
Total | $ | 49,085 |
- 14 -
The cost and fair market values associated with preneed funeral trust investments at December 31, 2014 are detailed below (in thousands):
Fair Value Hierarchy Level | Cost | Unrealized Gains | Unrealized Losses | Fair Market Value | |||||||||||||
Cash and money market accounts | 1 | $ | 17,501 | $ | — | $ | — | $ | 17,501 | ||||||||
Fixed income securities: | |||||||||||||||||
U.S. treasury debt | 1 | 2,037 | 32 | (15 | ) | 2,054 | |||||||||||
U.S. agency obligations | 2 | 30 | — | — | 30 | ||||||||||||
Foreign debt | 2 | 4,653 | — | (188 | ) | 4,465 | |||||||||||
Corporate debt | 2 | 24,761 | 469 | (1,718 | ) | 23,512 | |||||||||||
Preferred stock | 2 | 16,166 | 256 | (261 | ) | 16,161 | |||||||||||
Mortgage backed securities | 2 | 309 | 8 | (3 | ) | 314 | |||||||||||
Common stock | 1 | 10,544 | 1,926 | (783 | ) | 11,687 | |||||||||||
Mutual funds: | |||||||||||||||||
Equity | 1 | 14,126 | 1,370 | (181 | ) | 15,315 | |||||||||||
Fixed income | 2 | 5,351 | 115 | (72 | ) | 5,394 | |||||||||||
Other investments | 2 | 3,560 | — | (29 | ) | 3,531 | |||||||||||
Trust securities | $ | 99,038 | $ | 4,176 | $ | (3,250 | ) | $ | 99,964 | ||||||||
Accrued investment income | $ | 615 | $ | 615 | |||||||||||||
Preneed funeral trust investments | $ | 100,579 | |||||||||||||||
Market value as a percentage of cost | 100.9 | % |
We determine whether or not the assets in the preneed funeral trust investments have other-than-temporary impairments on a security-by-security basis. This assessment is made based upon a number of criteria including the length of time a security has been in a loss position, changes in market conditions and concerns related to the specific issuer. If a loss is considered to be other-than-temporary, the cost basis of the security is adjusted downward to its fair market value. Any reduction in the cost basis of the investment due to an other-than-temporary impairment is likewise recorded as a reduction to Deferred preneed funeral receipts held in trust on our Consolidated Balance Sheets. We recorded a $0.6 million impairment in the first quarter of 2015 for other-than-temporary declines in the fair value related to unrealized losses on certain investments. There were no other impairments recorded in the nine months ended September 30, 2015. We recorded a $0.1 million impairment in the second quarter of 2014 for other-than-temporary declines in the fair value related to unrealized losses on certain investments. There were on other impairments recorded in the nine months ended September 30, 2014. There is no impact on earnings until such time that the loss is realized in the trusts, allocated to preneed contracts and the services are performed or the merchandise is delivered causing the contract to be withdrawn from the trust in accordance with state regulations.
At September 30, 2015, we had certain investments within our preneed funeral trust investments that had tax lots in loss positions for more than one year. Based on our analyses of these securities, the companies’ businesses and current market conditions, we determined that these investment losses were temporary in nature.
- 15 -
Our preneed funeral trust investment unrealized losses, their associated fair market values, and the duration of unrealized losses as of September 30, 2015 and December 31, 2014 are shown in the following tables (in thousands):
September 30, 2015 | |||||||||||||||||||||||
In Loss Position Less than 12 months | In Loss Position Greater than 12 months | Total | |||||||||||||||||||||
Fair Market Value | Unrealized Losses | Fair Market Value | Unrealized Losses | Fair Market Value | Unrealized Losses | ||||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
Municipal bonds | 429 | (52 | ) | — | — | 429 | (52 | ) | |||||||||||||||
Foreign debt | 2,844 | (438 | ) | 735 | (62 | ) | 3,579 | (500 | ) | ||||||||||||||
Corporate debt | 20,047 | (2,548 | ) | 3,351 | (905 | ) | 23,398 | (3,453 | ) | ||||||||||||||
Preferred stock | 16,280 | (694 | ) | — | — | 16,280 | (694 | ) | |||||||||||||||
Mortgage backed securities | 125 | (2 | ) | 17 | (1 | ) | 142 | (3 | ) | ||||||||||||||
Common Stock | 18,830 | (4,869 | ) | 1,023 | (804 | ) | 19,853 | (5,673 | ) | ||||||||||||||
Mutual funds: | |||||||||||||||||||||||
Fixed income | 330 | (32 | ) | 560 | (36 | ) | 890 | (68 | ) | ||||||||||||||
Other investments | — | — | 42 | (31 | ) | 42 | (31 | ) | |||||||||||||||
Total temporary impaired securities | $ | 58,885 | $ | (8,635 | ) | $ | 5,728 | $ | (1,839 | ) | $ | 64,613 | $ | (10,474 | ) |
December 31, 2014 | |||||||||||||||||||||||
In Loss Position Less than 12 months | In Loss Position Greater than 12 months | Total | |||||||||||||||||||||
Fair Market Value | Unrealized Losses | Fair Market Value | Unrealized Losses | Fair Market Value | Unrealized Losses | ||||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
U.S. debt | $ | 500 | $ | — | $ | 836 | $ | (15 | ) | $ | 1,336 | $ | (15 | ) | |||||||||
Foreign debt | 4,471 | (188 | ) | — | — | 4,471 | (188 | ) | |||||||||||||||
Corporate debt | 14,310 | (617 | ) | 1,598 | (1,101 | ) | 15,908 | (1,718 | ) | ||||||||||||||
Preferred stock | 8,300 | (232 | ) | 2,597 | (29 | ) | 10,897 | (261 | ) | ||||||||||||||
Mortgage backed securities | — | — | 51 | (3 | ) | 51 | (3 | ) | |||||||||||||||
Mutual funds: | |||||||||||||||||||||||
Equity | 5,594 | (739 | ) | 53 | (44 | ) | 5,647 | (783 | ) | ||||||||||||||
Equity and other | 4,204 | (180 | ) | 6 | (1 | ) | 4,210 | (181 | ) | ||||||||||||||
Fixed income | 888 | (19 | ) | 1,026 | (53 | ) | 1,914 | (72 | ) | ||||||||||||||
Other investments | — | — | 42 | (29 | ) | 42 | (29 | ) | |||||||||||||||
Total temporary impaired securities | $ | 38,267 | $ | (1,975 | ) | $ | 6,209 | $ | (1,275 | ) | $ | 44,476 | $ | (3,250 | ) |
- 16 -
Preneed funeral trust investment security transactions recorded in Interest expense on the Consolidated Statements of Operations for the three and nine months ended September 30, 2014 and 2015 were as follows (in thousands):
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
2014 | 2015 | 2014 | 2015 | ||||||||||||
Investment income | $ | 576 | $ | 554 | $ | 2,067 | $ | 1,982 | |||||||
Realized gains | 1,605 | 1,218 | 5,036 | 3,791 | |||||||||||
Realized losses | (105 | ) | (504 | ) | (841 | ) | (1,374 | ) | |||||||
Expenses and taxes | (260 | ) | 140 | (1,158 | ) | (694 | ) | ||||||||
Increase in deferred preneed funeral receipts held in trust | (1,816 | ) | (1,408 | ) | (5,104 | ) | (3,705 | ) | |||||||
$ | — | $ | — | $ | — | $ | — |
Purchases and sales of investments in the preneed funeral trusts were as follows (in thousands):
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
2014 | 2015 | 2014 | 2015 | ||||||||||||
Purchases | $ | (14,630 | ) | $ | (12,323 | ) | $ | (44,147 | ) | $ | (23,668 | ) | |||
Sales | $ | 14,691 | $ | 10,998 | $ | 44,840 | $ | 33,736 |
5. PRENEED CEMETERY RECEIVABLES
Preneed sales of cemetery interment rights and related products and services are usually financed through interest-bearing installment sales contracts, generally with terms of up to five years with such interest income reflected as Preneed cemetery finance charges. In substantially all cases, we receive an initial down payment at the time the contract is signed. At September 30, 2015, our total financed preneed receivables was $35.0 million, of which $25.5 million and $9.5 million were for cemetery interment rights and for merchandise and services respectively. These amounts are presented on our consolidated balance sheet as $11.1 million within Accounts receivable and $23.9 million within Preneed receivables. The unearned finance charges associated with these receivables were $4.6 million and $4.9 million at December 31, 2014 and September 30, 2015, respectively.
We determine an allowance for customer cancellations and refunds on contracts in which revenue has been recognized on sales of cemetery interment rights. We have a collections policy where past due notifications are sent to the customer beginning at 15 days past due and periodically thereafter until the contract is cancelled or payment is received. We reserve 100% of the receivables on contracts in which the revenue has been recognized and payments are 90 days past due or more, which was approximately 4.8% of the total receivables on recognized sales at September 30, 2015. An allowance is recorded at the date that the contract is executed and periodically adjusted thereafter based upon actual collection experience at the business level. For the nine months ended September 30, 2015, the change in the allowance for contract cancellations was as follows (in thousands):
September 30, 2015 | |||
Beginning balance | $ | 2,140 | |
Write-offs and cancellations | (1,274 | ) | |
Provision | 803 | ||
Ending balance | $ | 1,669 |
The aging of past due financing receivables as of September 30, 2015 was as follows (in thousands):
31-60 Past Due | 61-90 Past Due | 91-120 Past Due | >120 Past Due | Total Past Due | Current | Total Financing Receivables | |||||||||||||||||||||
Recognized revenue | $ | 570 | $ | 326 | $ | 232 | $ | 963 | $ | 2,091 | $ | 22,843 | $ | 24,934 | |||||||||||||
Deferred revenue | 239 | 171 | 143 | 290 | 843 | 9,187 | 10,030 | ||||||||||||||||||||
Total contracts | $ | 809 | $ | 497 | $ | 375 | $ | 1,253 | $ | 2,934 | $ | 32,030 | $ | 34,964 |
- 17 -
6. RECEIVABLES FROM PRENEED TRUSTS
The receivables from preneed trusts represent assets in trusts which are controlled and operated by third parties in which we do not have a controlling financial interest (less than 50%) in the trust assets. We account for these investments at cost. As of December 31, 2014 and September 30, 2015, receivables from preneed trusts were as follows (in thousands):
December 31, 2014 | September 30, 2015 | ||||||
Preneed trust funds, at cost | $ | 13,205 | $ | 13,866 | |||
Less: allowance for contract cancellation | (396 | ) | (416 | ) | |||
Receivables from preneed trusts, net | $ | 12,809 | $ | 13,450 |
The following summary reflects the composition of the assets held in trust and controlled by third parties to satisfy our future obligations under preneed arrangements related to the preceding contracts at September 30, 2015. The cost basis includes reinvested interest and dividends that have been earned on the trust assets. Fair value includes the unrealized gains and losses on trust assets.
Historical Cost Basis | Fair Value | ||||||
(in thousands) | |||||||
As of September 30, 2015 | |||||||
Cash and cash equivalents | $ | 2,893 | $ | 2,893 | |||
Fixed income investments | 8,328 | 8,338 | |||||
Mutual funds and common stocks | 2,629 | 2,661 | |||||
Annuities | 16 | 16 | |||||
Total | $ | 13,866 | $ | 13,908 |
Historical Cost Basis | Fair Value | ||||||
(in thousands) | |||||||
As of December 31, 2014 | |||||||
Cash and cash equivalents | $ | 2,834 | $ | 2,834 | |||
Fixed income investments | 7,880 | 7,893 | |||||
Mutual funds and common stocks | 2,467 | 2,586 | |||||
Annuities | 24 | 24 | |||||
Total | $ | 13,205 | $ | 13,337 |
7.CEMETERY PERPETUAL CARE TRUST INVESTMENTS
Care trusts’ corpus on our Consolidated Balance Sheets represent the corpus of those trusts plus undistributed income. The components of Care trusts’ corpus as of December 31, 2014 and September 30, 2015 were as follows (in thousands):
December 31, 2014 | September 30, 2015 | ||||||
Trust assets, at fair value | $ | 48,670 | $ | 44,146 | |||
Obligations due from trust | (528 | ) | (300 | ) | |||
Care trusts’ corpus | $ | 48,142 | $ | 43,846 |
We are required by various state laws to pay a portion of the proceeds from the sale of cemetery property interment rights into perpetual care trust funds. The income earned from these perpetual care trusts offsets maintenance expenses for cemetery property and memorials. This trust fund income is recognized, as earned, in Cemetery revenues. Trust management fees charged by our wholly-owned registered investment advisor, CSV RIA, are included in revenue in the period in which they are earned.
Where quoted prices are available in an active market, investments held by the trusts are classified as Level 1 investments pursuant to the three-level valuation hierarchy. Our Level 1 investments include cash and common stock. Where quoted market prices are not available for the specific security, then fair values are estimated by using quoted prices of similar securities in active markets or other inputs other than quoted prices that can corroborate observable market data. These investments are municipal bonds, foreign debt, corporate debt and preferred stocks, all of which are classified within Level 2 of the valuation hierarchy. We review and update our fair value hierarchy classifications quarterly. There were no transfers between Levels 1 and 2 in the three
- 18 -
and nine months ended September 30, 2015. There are no Level 3 investments in the cemetery perpetual care trust investment portfolio. See Note 8 for further information of the fair value measurement and the three-level valuation hierarchy.
The following table reflects the cost and fair market values associated with the trust investments held in perpetual care trust funds at September 30, 2015 (in thousands):
Fair Value Hierarchy Level | Cost | Unrealized Gains | Unrealized Losses | Fair Market Value | |||||||||||||
Cash and money market accounts | 1 | $ | 830 | $ | — | $ | — | $ | 830 | ||||||||
Fixed income securities: | |||||||||||||||||
Municipal bonds | 2 | 324 | — | (35 | ) | 289 | |||||||||||
Foreign debt | 2 | 3,722 | 7 | (341 | ) | 3,388 | |||||||||||
Corporate debt | 2 | 18,226 | 79 | (2,221 | ) | 16,084 | |||||||||||
Preferred stock | 2 | 11,232 | 30 | (461 | ) | 10,801 | |||||||||||
Common stock | 1 | 15,444 | 183 | (3,417 | ) | 12,210 | |||||||||||
Trust securities | $ | 49,778 | $ | 299 | $ | (6,475 | ) | $ | 43,602 | ||||||||
Accrued investment income | $ | 544 | $ | 544 | |||||||||||||
Cemetery perpetual care trust investments | $ | 44,146 | |||||||||||||||
Market value as a percentage of cost | 87.6 | % |
The estimated maturities of the fixed income securities included above are as follows (in thousands):
Due in one year or less | $ | 85 | |
Due in one to five years | 4,166 | ||
Due in five to ten years | 3,457 | ||
Thereafter | 22,854 | ||
$ | 30,562 |
The following table reflects the cost and fair market values associated with the trust investments held in perpetual care trust funds at December 31, 2014 (in thousands):
Fair Value Hierarchy Level | Cost | Unrealized Gains | Unrealized Losses | Fair Market Value | |||||||||||||
Cash and money market accounts | 1 | $ | 3,206 | $ | — | $ | — | $ | 3,206 | ||||||||
Fixed income securities: | |||||||||||||||||
Municipal bonds | 2 | 229 | 5 | — | 234 | ||||||||||||
Foreign debt | 2 | 3,871 | — | (156 | ) | 3,715 | |||||||||||
Corporate debt | 2 | 19,911 | 248 | (1,428 | ) | 18,731 | |||||||||||
Preferred stock | 2 | 12,694 | 137 | (214 | ) | 12,617 | |||||||||||
Common stock | 1 | 8,747 | 1,568 | (653 | ) | 9,662 | |||||||||||
Trust securities | $ | 48,658 | $ | 1,958 | $ | (2,451 | ) | $ | 48,165 | ||||||||
Accrued investment income | $ | 505 | $ | 505 | |||||||||||||
Cemetery perpetual care investments | $ | 48,670 | |||||||||||||||
Fair market value as a percentage of cost | 99.0 | % |
We determine whether or not the assets in the cemetery perpetual care trusts have an other-than-temporary impairment on a security-by-security basis. This assessment is made based upon a number of criteria including the length of time a security has been in a loss position, changes in market conditions and concerns related to the specific issuer. If a loss is considered to be other-than-temporary, the cost basis of the security is adjusted downward to its fair market value. Any reduction in the cost basis due to an other-than-temporary impairment is also recorded as a reduction to Care trusts’ corpus. We recorded a $0.5 million impairment in the first quarter of 2015 for other-than-temporary declines in the fair value related to unrealized losses on certain investments. We have not recorded any other impairments in the nine months ended September 30, 2015. We recorded a $0.1 million impairment in the second quarter of 2014 for other-than-temporary declines in the fair value related to unrealized losses on certain investments. We did not record any other impairments in the nine months ended September 2014.
- 19 -
At September 30, 2015, we had certain investments within our perpetual care trust investments that had tax lots in loss positions for more than one year. Based on our analyses of these securities, the companies’ businesses and current market conditions, we determined that these investment losses were temporary in nature.
Our perpetual care trust investment unrealized losses, their associated fair market values, and the duration of unrealized losses for the periods ended September 30, 2015 and December 31, 2014 are shown in the following tables (in thousands):
September 30, 2015 | |||||||||||||||||||||||
In Loss Position Less than 12 months | In Loss Position Greater than 12 months | Total | |||||||||||||||||||||
Fair Market Value | Unrealized Losses | Fair Market Value | Unrealized Losses | Fair Market Value | Unrealized Losses | ||||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
Municipal bonds | $ | 289 | $ | (35 | ) | $ | — | $ | — | $ | 289 | $ | (35 | ) | |||||||||
Foreign debt | 1,941 | (299 | ) | 501 | (42 | ) | 2,442 | (341 | ) | ||||||||||||||
Corporate debt | 12,893 | (1,639 | ) | 2,156 | (583 | ) | 15,049 | (2,222 | ) | ||||||||||||||
Preferred stock | 10,794 | (460 | ) | — | — | 10,794 | (460 | ) | |||||||||||||||
Common stock | 11,342 | (2,933 | ) | 616 | (484 | ) | 11,958 | (3,417 | ) | ||||||||||||||
Total temporary impaired securities | $ | 37,259 | $ | (5,366 | ) | $ | 3,273 | $ | (1,109 | ) | $ | 40,532 | $ | (6,475 | ) |
December 31, 2014 | |||||||||||||||||||||||
In Loss Position Less than 12 months | In Loss Position Greater than 12 months | Total | |||||||||||||||||||||
Fair Market Value | Unrealized Losses | Fair Market Value | Unrealized Losses | Fair Market Value | Unrealized Losses | ||||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
Foreign debt | $ | 3,716 | $ | (156 | ) | $ | — | $ | — | $ | 3,716 | $ | (156 | ) | |||||||||
Corporate debt | 11,893 | (513 | ) | 1,328 | (915 | ) | 13,221 | (1,428 | ) | ||||||||||||||
Preferred stock | 6,821 | (191 | ) | 2,133 | (23 | ) | 8,954 | (214 | ) | ||||||||||||||
Common stock | 4,663 | (616 | ) | 44 | (37 | ) | 4,707 | (653 | ) | ||||||||||||||
Total temporary impaired securities | $ | 27,093 | $ | (1,476 | ) | $ | 3,505 | $ | (975 | ) | $ | 30,598 | $ | (2,451 | ) |
Perpetual care trust investment security transactions recorded in Interest expense on our Consolidated Statements of Operations for the three and nine months ended September 30, 2014 and 2015 were as follows (in thousands):
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
2014 | 2015 | 2014 | 2015 | ||||||||||||
Realized gains | $ | 1,061 | $ | 731 | $ | 2,375 | $ | 1,706 | |||||||
Realized losses | (67 | ) | (207 | ) | (759 | ) | (692 | ) | |||||||
Increase in care trusts’ corpus | (994 | ) | (524 | ) | (1,616 | ) | (1,014 | ) | |||||||
Total | $ | — | $ | — | $ | — | $ | — |
Perpetual care trust investment security transactions recorded in Cemetery revenue for the three and nine months ended September 30, 2014 and 2015 were as follows (in thousands):
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
2014 | 2015 | 2014 | 2015 | ||||||||||||
Investment income | $ | 1,168 | $ | 1,371 | $ | 3,748 | $ | 3,739 | |||||||
Realized gain, net | 495 | 213 | 645 | 497 | |||||||||||
Total | $ | 1,663 | $ | 1,584 | $ | 4,393 | $ | 4,236 |
- 20 -
Purchases and sales of investments in the perpetual care trusts were as follows (in thousands):
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
2014 | 2015 | 2014 | 2015 | ||||||||||||
Purchases | $ | (12,000 | ) | $ | (7,247 | ) | $ | (26,136 | ) | $ | (15,352 | ) | |||
Sales | $ | 12,141 | $ | 2,532 | $ | 27,163 | $ | 8,885 |
8. FAIR VALUE MEASUREMENTS
We evaluate our financial assets and liabilities for those financial assets and liabilities that meet the criteria of the disclosure requirements and fair value framework. The carrying values of cash and cash equivalents, trade receivables and trade payables approximate the fair values of those instruments due to the short-term nature of the instruments. The fair values of receivables on preneed funeral and cemetery contracts are impracticable to estimate because of the lack of a trading market and the diverse number of individual contracts with varying terms. Our long-term debt and Credit Facility (as defined in Note 10) are classified within Level 2 of the Fair Value Measurement hierarchy. The fair values of our long-term debt and Credit Facility approximate the carrying values of these instruments based on the index yields of similar securities compared to U.S. Treasury yield curves. The fair value of the convertible subordinated notes due 2021 was approximately $158.8 million at September 30, 2015 based on the last traded or broker quoted price. We identified investments in fixed income securities, common stock and mutual funds presented within the preneed and perpetual care trust investment categories on our Consolidated Balance Sheets as having met the criteria for fair value measurement. As of September 30, 2015, we did not have any assets that had fair values determined by Level 3 inputs and no liabilities measured at fair value.
We account for our investments as available-for-sale and measure them at fair value under the standards of financial accounting and reporting for investments in equity instruments that have readily determinable fair values and for all investments in debt securities. See Notes 4 and 7 to our Consolidated Financial Statements herein for the fair value hierarchy levels of our trust investments.
9. DEFERRED CHARGES AND OTHER NON-CURRENT ASSETS
Deferred charges and other non-current assets at December 31, 2014 and September 30, 2015 were as follows (in thousands):
December 31, 2014 | September 30, 2015 | ||||||
Prepaid agreements not-to-compete, net of accumulated amortization of $5,105 and $5,328, respectively | $ | 1,159 | $ | 1,148 | |||
Deferred loan costs, net of accumulated amortization of $2,809 and $3,137, respectively | 1,870 | 1,554 | |||||
Convertible subordinated notes issuance costs, net of accumulated amortization of $375 and $735, respectively | 3,252 | 2,892 | |||||
Tradenames | 7,660 | 8,856 | |||||
Other | 323 | 220 | |||||
Deferred charges and other non-current assets | $ | 14,264 | $ | 14,670 |
Prepaid agreements not-to-compete are amortized over the term of the respective agreements, ranging generally from one to ten years. Amortization expense was approximately $0.1 million for both the three months ended September 30, 2014 and 2015 and $0.3 million and $0.2 million for the nine months ended September 30, 2014 and 2015, respectively. Deferred loan costs are being amortized over the term of the related debt using the effective interest method for our term loan and the straight line method for our revolving credit facility. Debt issuance costs related to our convertible subordinated notes are being amortized using the effective interest method over the seven-year term of the notes. See Note 11 to the Consolidated Financial Statements herein for further discussion related to our convertible subordinated notes. Our tradenames have indefinite lives and therefore are not amortized. During the nine months ended September 30, 2015, we increased tradenames by approximately $1.2 million related to our acquisition of a funeral home business in February 2015.
- 21 -
10.LONG-TERM DEBT
Our long-term debt consisted of the following at December 31, 2014 and September 30, 2015 (in thousands):
December 31, 2014 | September 30, 2015 | ||||||
Revolving credit facility, secured, floating rate | $ | 40,500 | $ | 63,000 | |||
Term loan, secured, floating rate | 120,312 | 113,282 | |||||
Acquisition debt | 1,205 | 5,210 | |||||
Less: current portion | (9,630 | ) | (11,250 | ) | |||
Total long-term debt | $ | 152,387 | $ | 170,242 |
As of September 30, 2015, we had a $325 million secured bank credit facility (the “Credit Facility”) with Bank of America, N.A. as Administrative Agent, comprised of a $200 million revolving credit facility and a $125 million term loan. The Credit Facility also contains an accordion provision to borrow up to an additional $50 million in revolving loans, subject to certain conditions.
As of September 30, 2015, we had outstanding borrowings under the revolving credit facility of $63.0 million and approximately $113.3 million was outstanding on the term loan. No letters of credit were issued and outstanding under the Credit Facility at September 30, 2015. The weighted average interest rate on the Credit Facility for the three and nine months ended September 30, 2015 was 2.6% and 2.5%, respectively.
We were in compliance with the covenants contained in the Credit Facility as of September 30, 2015. The Credit Facility contains key ratios that we must comply with including a requirement to maintain a leverage ratio of no more than 3.50 to 1.00 and a covenant to maintain a fixed charge coverage ratio of no less than 1.20 to 1.00. As of September 30, 2015, the leverage ratio was 2.66 to 1.00 and the fixed charge coverage ratio was 2.78 to 1.00. The increase in the leverage ratio above 2.50 to 1.00 at June 30, 2015 automatically triggered a 50 basis point interest rate increase on our outstanding revolving credit facility in the third quarter of 2015.
Acquisition debt consists of deferred purchase price and promissory notes payable to sellers. The increase in acquisition debt of was due primarily to the deferred payments related to the funeral home acquisition in February 2015.
11.CONVERTIBLE SUBORDINATED NOTES
On March 19, 2014, we issued $143.75 million aggregate principal amount of 2.75% convertible subordinated notes due March 15, 2021 (the “Notes”). The Notes bear interest at 2.75%. Interest on the Notes began to accrue on March 19, 2014 and is payable semi-annually in arrears on March 15 and September 15 of each year.
The carrying values of the liability and equity components of the Notes at December 31, 2014 and September 30, 2015 are reflected in our Consolidated Balance Sheets as follows (in thousands):
December 31, 2014 | September 30, 2015 | ||||||
Long-term liabilities: | |||||||
Principal amount | $ | 143,750 | $ | 143,750 | |||
Unamortized discount of liability component | (29,208 | ) | (26,654 | ) | |||
Carrying value of the liability component | $ | 114,542 | $ | 117,096 | |||
Equity component carrying value | $ | 17,973 | $ | 17,973 |
The fair value of the Notes, which are Level 2 measurements, was approximately $158.8 million at September 30, 2015.
Interest expense on the Notes included contractual coupon interest expense of approximately $1.0 million for both the three months ended September 30, 2014 and 2015 and $2.1 million and $3.0 million for the nine months ended September 30, 2014 and 2015, respectively. Amortization of debt issuance costs was approximately $0.1 million for both the three months ended September 30, 2014 and 2015 and $0.3 million and $0.4 million for the nine months ended September 30, 2014 and 2015, respectively. Accretion of the discount on the convertible subordinated notes was $0.8 million and $0.9 million for the three months ended September 30, 2014 and 2015, respectively, and $1.6 million and $2.6 million for the nine months ended September 30, 2014 and 2015, respectively. The unamortized discount is being amortized over the remaining term of the Notes. The effective interest rate on the liability component for the three and nine months ended September 30, 2014 and 2015 was 6.75%.
- 22 -
12.STOCKHOLDERS’ EQUITY
Stock Options
As of September 30, 2015, there were 1,787,589 stock options outstanding and 1,140,804 stock options which remain unvested. We did not grant any stock options in the three months ended September 30, 2015. During the first quarter of 2015, we granted 628,000 options to certain employees at an option price of $22.58 and 25,000 options to a new employee at an option price of $24.74. These options will vest in one-third increments over a three-year period and have a seven-year term. The fair value of the total options granted during the first quarter of 2015 was approximately $3.7 million. During the nine months ended September 30, 2015, we have issued a total of 653,000 stock options. We recorded pre-tax stock-based compensation expense for stock options totaling approximately $0.4 million and $0.6 million for the three months ended September 30, 2014 and 2015, respectively, and $1.2 million and $1.8 million for the nine months ended September 30, 2014 and 2015, respectively.
Employee Stock Purchase Plan
During the third quarter of 2015, employees purchased a total of 9,513 shares of common stock through the employee stock purchase plan (“ESPP”) at a weighted average price of $17.17 per share. We recorded pre-tax stock-based compensation expense for the ESPP totaling approximately $42,000 and $37,000 for the three months ended September 30, 2014 and 2015, respectively, and $231,000 and $165,000 for the nine months ended September 30, 2014 and 2015, respectively.
The fair value of the option to purchase shares under the ESPP is estimated on the date of grant (January 1 of each year) associated with the four quarterly purchase dates using the following assumptions:
2015 | |||
Dividend yield | 0.4 | % | |
Expected volatility | 24.35 | % | |
Risk-free interest rate | 0.02%, 0.11%, 0.18%, 0.25% | ||
Expected life (years) | 0.25, 0.50, 0.75, 1.00 |
Expected volatilities are based on the historical volatility during the previous twelve months of the underlying common stock. The risk-free rate for the quarterly purchase periods is based on the U.S. Treasury yields in effect at the time of the purchase. The expected life of the ESPP grants represents the calendar quarters from the beginning of the year to the purchase date (end of each quarter).
Restricted Stock Grants
From time to time, we issue shares of restricted common stock to certain officers and key employees of the Company from our stock benefit plans. The restricted stock shares issued to officers and key employees vest over three to five-year terms. During the three months ended September 30, 2015, we did not issue any restricted stock. During the first quarter of 2015, we issued a total of 37,900 restricted stock grants that vest over a three-year period with an aggregate grant date market value of approximately $0.9 million. During the nine months ended September 30, 2015, we have issued a total of 37,900 restricted stock grants.
Related to the vesting of restricted stock awards granted to our officers and key employees, we recorded $0.5 million and $0.4 million of pre-tax compensation expense, which is included in general, administrative and other expenses for the three months ended September 30, 2014 and 2015, respectively, and approximately $1.3 million and $1.2 million for the nine months ended September 30, 2014 and 2015, respectively.
As of September 30, 2015, we had approximately $4.2 million of total unrecognized compensation costs related to unvested restricted stock awards, which are expected to be recognized over a weighted average period of approximately 2.4 years.
Director Compensation Policy
We compensate our directors through cash payments, including retainers and meeting attendance fees, and through stock-based awards. Refer to our definitive proxy statement related to our 2015 annual meeting for a full discussion concerning our Director Compensation Policy. On September 28, 2015, a new director joined our Board of Directors at which time he was granted 4,837 shares of our common stock valued at approximately $100,000 pursuant to our Director Compensation Policy. One-half of these shares vested immediately, while the remainder will vest equally over the two-year period following the grant date.
We recorded $46,000 and $148,000 of pre-tax compensation expense, which is included in general, administrative and other expenses, for the three months ended September 30, 2014 and 2015, respectively, and $695,000 and $554,000 for the nine months ended September 30, 2014 and 2015, respectively, related to the director fees and annual retainers.
- 23 -
Share Repurchase Program
On May 19, 2015, our Board of Directors approved a share repurchase program authorizing us to purchase up to an aggregate of $25.0 million of our common stock in accordance with Rule 10b-18 of the Securities Exchange Act of 1934, as amended. On September 28, 2015, our Board of Directors approved a $20.0 million increase in its authorization for repurchases of the Company's common stock bringing the total amount authorized to $45.0 million. The shares may be purchased from time to time in the open market or in privately negotiated transactions. Purchases will be at times and in amounts as management deems appropriate based on factors such as market conditions, legal requirements and other business considerations. During the three and nine months ended September 30, 2015, we purchased 1,079,985 and 1,204,985 shares of our common stock for a total cost of $24.2 million and $27.3 million, respectively. Approximately $3.4 million, or 160,946 shares, settled after the quarter ended.
Accumulated other comprehensive income
Our components of Accumulated other comprehensive income are as follows:
Accumulated Other Comprehensive Income | |||
Balance at December 31, 2014 | $ | — | |
Decrease in net unrealized gains associated with available-for-sale securities of the trusts | (25,287 | ) | |
Reclassification of net unrealized gain activity attributable to the Deferred preneed funeral and cemetery receipts held in trust and Care trusts’ corpus | 25,287 | ||
Balance at September 30, 2015 | $ | — |
13.MAJOR SEGMENTS OF BUSINESS
We conduct funeral and cemetery operations only in the United States. The following table presents revenue from continuing operations, pre-tax income (loss) from continuing operations and total assets by segment (in thousands):
Funeral | Cemetery | Corporate | Consolidated | ||||||||||||
Revenues from continuing operations: | |||||||||||||||
Three months ended September 30, 2015 | $ | 44,089 | $ | 14,289 | $ | — | $ | 58,378 | |||||||
Three months ended September 30, 2014 | $ | 41,770 | $ | 12,779 | $ | — | $ | 54,549 | |||||||
Nine months ended September 30, 2015 | $ | 138,727 | $ | 42,165 | $ | — | $ | 180,892 | |||||||
Nine months ended September 30, 2014 | $ | 127,926 | $ | 38,779 | $ | — | $ | 166,705 | |||||||
Income (loss) from continuing operations before income taxes: | |||||||||||||||
Three months ended September 30, 2015 | $ | 12,593 | $ | 4,312 | $ | (9,654 | ) | $ | 7,251 | ||||||
Three months ended September 30, 2014 | $ | 11,635 | $ | 3,074 | $ | (9,494 | ) | $ | 5,215 | ||||||
Nine months ended September 30, 2015 | $ | 43,792 | $ | 12,814 | $ | (30,672 | ) | $ | 25,934 | ||||||
Nine months ended September 30, 2014 | $ | 39,025 | $ | 10,959 | $ | (35,729 | ) | $ | 14,255 | ||||||
Total assets: | |||||||||||||||
September 30, 2015 | $ | 586,258 | $ | 231,107 | $ | 10,712 | $ | 828,077 | |||||||
December 31, 2014 | $ | 568,842 | $ | 240,009 | $ | 18,677 | $ | 827,528 |
- 24 -
14.EARNINGS PER SHARE
The following table sets forth the computation of the basic and diluted earnings per share for the three and nine months ended September 30, 2014 and 2015 (in thousands, except per share data):
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
2014 | 2015 | 2014 | 2015 | ||||||||||||
Numerator for basic and diluted earnings per share: | |||||||||||||||
Numerator from continuing operations | |||||||||||||||
Income from continuing operations | $ | 4,565 | $ | 4,444 | $ | 10,080 | $ | 15,419 | |||||||
Less: Earnings allocated to unvested restricted stock | (84 | ) | (51 | ) | (198 | ) | (194 | ) | |||||||
Income attributable to continuing operations | $ | 4,481 | $ | 4,393 | $ | 9,882 | $ | 15,225 | |||||||
Numerator from discontinued operations | |||||||||||||||
Income from discontinued operations | $ | 431 | $ | — | $ | 381 | $ | — | |||||||
Less: Earnings allocated to unvested restricted stock | (8 | ) | — | (8 | ) | — | |||||||||
Income attributable to discontinued operations | $ | 423 | $ | — | $ | 373 | $ | — | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per common share - weighted average shares outstanding | 18,150 | 17,874 | 18,086 | 18,115 | |||||||||||
Effect of dilutive securities: | |||||||||||||||
Stock options | 126 | 209 | 137 | 240 | |||||||||||
Convertible subordinated notes | — | — | — | 233 | |||||||||||
Denominator for diluted earnings per common share - weighted average shares outstanding | 18,276 | 18,083 | 18,223 | 18,588 | |||||||||||
Basic earnings per common share: | |||||||||||||||
Continuing operations | $ | 0.25 | $ | 0.24 | $ | 0.55 | $ | 0.84 | |||||||
Discontinued operations | 0.02 | — | 0.02 | — | |||||||||||
Basic earnings per common share | $ | 0.27 | $ | 0.24 | $ | 0.57 | $ | 0.84 | |||||||
Diluted earnings per common share: | |||||||||||||||
Continuing operations | $ | 0.24 | $ | 0.24 | $ | 0.54 | $ | 0.82 | |||||||
Discontinued operations | 0.02 | — | 0.02 | — | |||||||||||
Diluted earnings per common share | $ | 0.26 | $ | 0.24 | $ | 0.56 | $ | 0.82 |
The fully diluted weighted average shares outstanding for the nine months ended September 30, 2015, and the corresponding calculation of fully diluted earnings per share, include approximately 233,000 shares that would have been issued upon the conversion of our convertible subordinated notes as a result of the application of the if-converted method prescribed by the FASB ASC 260. There were no shares for the three months ended September 30, 2015 and the three and nine months ended September 30, 2014 that would have been issued upon conversion under the if-converted method.
For the three and nine months ended September 30, 2015, 584,000 stock options were excluded from the computation of diluted earnings per share because the inclusion of such stock options would result in an antidilutive effect. For the three and nine months ended September 30, 2014, 710,700 stock options were excluded.
- 25 -
CAUTIONARY STATEMENT ON FORWARD-LOOKING STATEMENTS
In addition to historical information, this Form 10-Q contains certain statements and information that may constitute forward-looking statements within the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements include statements regarding any projections of earnings, revenues, asset sales, cash flow, debt levels or other financial items; any statements of the plans, strategies and objectives of management for future operations; any statements regarding future economic conditions or performance; any statements of belief; and any statements of assumptions underlying any of the foregoing and are based on our current expectations and beliefs concerning future developments and their potential effect on us. The words “may”, “will”, “estimate”, “intend”, “believe”, “expect”, “project”, “forecast”, “foresee”, “should”, “would”, “could”, “plan”, “anticipate” and other similar words or expressions are intended to identify forward-looking statements, which are generally not historical in nature. While management believes that these forward-looking statements are reasonable as and when made, there can be no assurance that future developments affecting us will be those that we anticipate. All comments concerning our expectations for future revenues and operating results are based on our forecasts for our existing operations and do not include the potential impact of any future acquisitions. Our forward-looking statements involve significant risks and uncertainties (some of which are beyond our control) and assumptions that could cause actual results to differ materially from our historical experience and our present expectations or projections. Important factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to, those summarized below:
• | the execution of our Standards Operating, 4E Leadership and Strategic Acquisition Models; |
• | changes in the number of deaths in our markets; |
• | changes in consumer preferences; |
• | ability to find and retain skilled personnel; |
• | the effects of competition; |
• | the investment performance of our funeral and cemetery trust funds; |
• | fluctuations in interest rates; |
• | our ability to obtain debt or equity financing on satisfactory terms to fund additional acquisitions, expansion projects, working capital requirements and the repayment or refinancing of indebtedness; |
• | death benefits related to preneed funeral contracts funded through life insurance contracts; |
• | our ability to generate preneed sales; |
• | the financial condition of third-party insurance companies that fund our preneed funeral contracts; |
• | increased or unanticipated costs, such as insurance or taxes; |
• | effects of the application of applicable laws and regulations, including changes in such regulations or the interpretation thereof; |
• | consolidation of the deathcare industry; and |
• | other factors and uncertainties inherent in the deathcare industry. |
For additional information regarding known material factors that could cause our actual results to differ from our projected results, please see (i) Part II, Item 1A “Risk Factors” in this Form 10-Q and (ii) Part I, Item 1A “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2014.
Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof. We undertake no obligation to publicly update or revise any forward-looking statements after the date they are made, whether as a result of new information, future events or otherwise.
- 26 -
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
OVERVIEW
General
We operate in two business segments: funeral home operations, which currently account for approximately 77% of our revenues, and cemetery operations, which account for approximately 23% of our revenues. Funeral homes are principally service businesses that provide funeral services (traditional burial and cremation) and sell related merchandise, such as caskets and urns. Cemeteries are primarily sales businesses that sell interment rights (grave sites and mausoleum spaces) and related merchandise, such as markers and outer burial containers. We mainly serve suburban and rural markets, where we primarily compete with smaller, independent operators and believe we are a market leader (first or second) in most of our markets. We provide funeral and cemetery services and products on both an “at-need” (time of death) and “preneed” (planned prior to death) basis. At September 30, 2015, we operated 166 funeral homes in 27 states and 32 cemeteries in 11 states within the United States.
Our business strategy is based on strong, local leadership and entrepreneurial principles that we believe drive market share, revenue growth, and profitability in our local markets. Carriage strives to have the most innovative and transparent operating and reporting framework in the deathcare industry. We are able to achieve such an innovative and transparent framework through a decentralized, high-performance cultural operating framework with linked incentive compensation programs that attract top-quality industry talent at all levels.
We are defined by our Mission Statement which states that “we are committed to being the most professional, ethical and highest quality funeral and cemetery service organization in our industry” and our Guiding Principles which state our core values, which are comprised of:
• | honesty, integrity and quality in all that we do; |
• | hard work, pride of accomplishment and shared success through employee ownership; |
• | belief in the power of people through individual initiative and teamwork; |
• | outstanding service and profitability go hand-in-hand; and |
• | growth of the Company is driven by decentralization and partnership. |
Our five Guiding Principles collectively embody our “Being the Best” high-performance cultural, operating framework. Our general operations and business strategy are built upon the execution of the following three models:
• | Standards Operating Model; |
• | 4E Leadership Model; and |
• | Strategic Acquisition Model. |
Standards Operating Model
Carriage’s Standards Operating Model eliminated the use of financial budgets which freed up enormous amounts of time to focus and work on growing each local business and improving the quality and skills of the staff. Instead of the budget and control model, Carriage’s Standards Operating Model and the underlying standards which we refer to as “Being the Best,” focus on market share, people, and operating and financial metrics that drive long-term, sustainable revenue growth and earning power of our portfolio of businesses by employing leadership and entrepreneurial principles that fit the nature of our local, personal service, high-value business. Standards Achievement is the measure by which we judge the success of each business and incentivize the local managers. The Standards are not designed to produce maximum short-term earnings because Carriage does not believe such performance is sustainable and will ultimately stress the business, which very often leads to declining market share, revenues and earnings.
4E Leadership Model
Our 4E Leadership Model requires strong local leadership in each business to grow an entrepreneurial, decentralized, high-value, personal service and sales business at sustainable profit margins. Carriage’s 4E Leadership Model is based upon principles established by Jack Welch during his tenure at General Electric, and is based upon 4E qualities essential to succeed in a high-performance culture: Energy to get the job done; the ability to Energize others; the Edge necessary to make difficult decisions; and the ability to Execute and produce results. To achieve a high level of Standards in a business year after year, we require “A Players” in charge that have the 4E Leadership skills to entrepreneurially grow the business by hiring, training and developing highly motivated and productive teams locally that produce results.
- 27 -
Strategic Acquisition Model
Our Standards Operating Model led to the development of our “Strategic Acquisition Model” , which guides our acquisition and disposition strategies. Both models, when executed effectively, will drive long-term, sustainable increases in market share, revenue and earnings. We believe a primary driver of higher revenue and profits in the future will be the execution of our Strategic Acquisition Model using strategic ranking criteria to assess acquisition and divestiture candidates. As we execute this strategy over time, we will acquire larger, higher margin strategic businesses and divest smaller businesses in non-strategic markets. All acquisition candidates will be prequalified to be able to perform under our Standards Operating Model.
Our belief in our Mission Statement and Guiding Principles that define us and proper execution of the three models that define our strategy have given us the competitive advantage in any market in which we compete. We believe that we can execute our three models without proportionate incremental investment in our consolidation platform infrastructure or additional fixed regional and corporate overhead. This competitive advantage is evidenced by the sustained earning power of our portfolio as defined by our EBITDA margin. Carriage’s deep understanding of each market landscape and our historical, successful competition in individual local markets more than reasonably ensures that we are promoting the interests of the consumer and supporting unfettered markets which, in turn, results in better pricing and more choices for the consumer.
Financial Highlights
Three months ended September 30, 2015 compared to three months ended September 30, 2014
Total revenue for the three months ended September 30, 2015 and 2014 was $58.4 million and $54.5 million, respectively, which represents an increase of approximately $3.8 million, or 7.0%. Operating income also increased $2.5 million, or 31.0%, and our total field margins improved to 39.9% in the three months ended September 30, 2015 from 37.8% in the three months ended September 30, 2014. Further discussion of revenue and operating profit for our funeral home and cemetery segments is presented herein under “Results of Operations.” Net income from continuing operations for the three months ended September 30, 2015 decreased $0.1 million to $4.4 million, equal to $0.24 per diluted share, compared to net income from continuing operations of $4.6 million, equal to $0.24 per diluted share, for the three months ended September 30, 2014.
Nine months ended September 30, 2015 compared to nine months ended September 30, 2014
Total revenue for the nine months ended September 30, 2015 and 2014 was $180.9 million and $166.7 million, respectively, which represents an increase of $14.2 million, or 8.5%. Operating income also increased $8.9 million, or 32.6%, and our total field margins increased to 41.1% in the nine months ended September 30, 2015 from 39.5% in the nine months ended September 30, 2014. Further discussion of revenue and operating profit for our funeral home and cemetery segments is presented herein under “Results of Operations.” Net income from continuing operations for the nine months ended September 30, 2015 totaled $15.4 million, equal to $0.82 per diluted share, compared to net income from continuing operations of $10.1 million, equal to $0.54 per diluted share, for the nine months ended September 30, 2014. Additionally, we recognized a $1.0 million loss on the early retirement of debt, a $3.8 million loss on the redemption of our convertible junior subordinated debentures and a gain of approximately $1.1 million in connection with the purchase of a funeral home building previously leased under a capital lease in the nine months ended September 30, 2014, that did not occur in the nine months ended September 30, 2015.
In certain states, we are allowed to withdraw realized trust earnings prior to delivery from cemetery merchandise and services trusts, which management describes as “Withdrawable Trust Income.” The Withdrawable Trust Income, pre-tax, totaled $0.2 million and $0.5 million for the three and nine months ended September 30, 2015, respectively. Withdrawable Trust Income, pre-tax, totaled $0.7 million and $1.5 million for the three and nine months ended September 30, 2014, respectively. While the Withdrawable Trust Income is not recognized as revenue in our Consolidated Statements of Operations, it increases cash flow from operations. The Withdrawable Trust Income is treated as a special item in our Adjusted net income calculation.
We also present our financial performance in our “Operating and Financial Trend Report” (“Trend Report”) as reported in our earnings release and discussed on our earnings call for the quarter ending September 30, 2015. This Trend Report is used as a supplemental financial measurement statement by management and investors to compare our current financial performance with our previous results and with the performance of other deathcare companies. The Trend Report is a Non-GAAP statement from continuing operations that also provides insight into underlying trends in our business. We do not intend for this information to be considered in isolation or as a substitute for other measures of performance prepared in accordance with United States generally accepted accounting principles (“GAAP”).
The Non-GAAP financial measures in the Trend Report include such measures as “Adjusted Net Income,” “Adjusted Diluted Earnings Per Share,” “Consolidated EBITDA,” “Adjusted Consolidated EBITDA,” “Funeral, Cemetery and Financial EBITDA” and “Total Field EBITDA. These financial measurements are defined as GAAP items adjusted for Special Items and are reconciled to GAAP in our earnings release and on the Trend Reports posted on our website (www.carriageservices.com). In addition, our
- 28 -
presentation of these measures may not be comparable to similarly titled measures in other companies’ reports. We define Special Items as amounts included in our GAAP financial statements that can vary from period to period and are not reflective of costs incurred in the ordinary course of our operations.
We are providing below a reconciliation of net income from continuing operations (a GAAP measure) to Adjusted net income (a non-GAAP measure). Adjusted net income is defined as net income from continuing operations adjusted for Special Items, including Withdrawable Trust Income, acquisition and divestiture expenses, severance costs and other special items in the table below. The adjustment of Special Items in Adjusted net income allows management to focus on the evaluation of operating performance as it primarily relates to our operating expenses. The Special Items are tax affected at a rate of 34% except for the accretion of the discount on our convertible subordinated notes, which is a non-tax deductible item.
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
(In millions) | 2014 | 2015 | 2014 | 2015 | |||||||||||
Net income from continuing operations, as reported | $ | 4.6 | $ | 4.4 | $ | 10.1 | $ | 15.4 | |||||||
After-tax Special items, except for ** | |||||||||||||||
Withdrawable trust income | 0.5 | 0.1 | 1.0 | 0.4 | |||||||||||
Acquisition and divestiture expenses | — | — | 0.7 | 0.4 | |||||||||||
Severance costs | 0.1 | 0.1 | 0.6 | 0.5 | |||||||||||
Consulting fees | 0.1 | 0.4 | 0.2 | 0.9 | |||||||||||
Other incentive compensation | — | — | 0.7 | — | |||||||||||
Accretion of discount on convertible subordinated notes** | 0.8 | 0.9 | 1.6 | 2.6 | |||||||||||
Costs related to credit facility | — | — | 0.6 | — | |||||||||||
Loss on redemption of convertible junior subordinated debentures | — | — | 2.5 | — | |||||||||||
Gain on asset purchase | — | — | (0.7 | ) | — | ||||||||||
Other special items | — | 0.2 | 0.5 | 0.2 | |||||||||||
Tax adjustment from prior period** | — | — | — | 0.1 | |||||||||||
Adjusted net income | $ | 6.1 | $ | 6.1 | $ | 17.8 | $ | 20.5 |
OVERVIEW OF CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The preparation of the Consolidated Financial Statements requires us to make estimates and judgments that affect the amounts reported in the unaudited condensed consolidated financial statements and accompanying notes. We base our estimates on historical experience, third-party data and assumptions that we believe to be reasonable under the circumstances. The results of these considerations form the basis for making judgments about the amount and timing of revenues and expenses, the carrying value of assets and the recorded amounts of liabilities. Actual results may differ from these estimates and such estimates may change if the underlying conditions or assumptions change. Historical performance should not be viewed as indicative of future performance because there can be no assurance the margins, operating income and net earnings, as a percentage of revenues, will be consistent from year to year.
Management’s discussion and analysis of financial condition and results of operations (“MD&A”) is based upon our Consolidated Financial Statements presented herewith, which have been prepared in accordance with GAAP. Our critical accounting policies are discussed in MD&A in our Annual Report on Form 10-K for the year ended December 31, 2014. As of January 1, 2015, we no longer report discontinued operations in accordance with the new Financial Accounting Standards Board's (FASB) guidance for reporting discontinued operations. As a result, we no longer report individual divestitures of our funeral home or cemetery businesses as such divestitures typically do not represent a strategic shift in our operations or financial results. There have been no divestitures in 2015. There have been no other significant changes to our critical accounting policies since the filing of our Annual Report on Form 10-K for the year ended December 31, 2014.
- 29 -
RESULTS OF OPERATIONS
The following is a discussion of our results of continuing operations for the three and nine months ended September 30, 2015 compared to same periods of 2014. The term “same store” or “existing operations” refers to funeral homes and cemeteries acquired prior to January 1, 2011 and operated for the entirety of each period being presented. Funeral homes and cemeteries purchased after December 31, 2010 are referred to as “acquired.” This classification of acquisitions has been important to management and investors in monitoring the results of these businesses and to gauge the leveraging performance contribution that a selective acquisition program can have on total company performance. Depreciation and amortization and regional and unallocated funeral and cemetery costs are not included in operating profit.
Funeral Home Segment. The following tables set forth certain information regarding the revenues and operating profit from our funeral home operations.
Three months ended September 30, 2015 compared to three months ended September 30, 2014 (dollars in thousands):
Three Months Ended September 30, | Change | |||||||||||||
2014 | 2015 | Amount | % | |||||||||||
Revenues: | ||||||||||||||
Same store operating revenue | $ | 30,001 | $ | 30,858 | $ | 857 | 2.9 | % | ||||||
Acquired operating revenue | 9,487 | 10,973 | 1,486 | 15.7 | % | |||||||||
Preneed funeral insurance commissions | 509 | 346 | (163 | ) | (32.0 | )% | ||||||||
Preneed funeral trust earnings | 1,773 | 1,912 | 139 | 7.8 | % | |||||||||
Total | $ | 41,770 | $ | 44,089 | $ | 2,319 | 5.6 | % | ||||||
Operating profit: | ||||||||||||||
Same store operating profit | $ | 10,497 | $ | 11,097 | $ | 600 | 5.7 | % | ||||||
Acquired operating profit | 3,341 | 4,212 | 871 | 26.1 | % | |||||||||
Preneed funeral insurance commissions | 249 | 92 | (157 | ) | (63.1 | )% | ||||||||
Preneed funeral trust earnings | 1,753 | 1,890 | 137 | 7.8 | % | |||||||||
Total | $ | 15,840 | $ | 17,291 | $ | 1,451 | 9.2 | % |
Funeral home same store operating revenues for the three months ended September 30, 2015 increased $0.9 million, or 2.9%, when compared to the three months ended September 30, 2014. The increase was due primarily to a 3.6% increase in the average revenue per contract to $5,486, offset by a slight decrease in same store contract volumes to 5,865. The average revenue per contract includes the impact of the funeral trust fund earnings recognized at the time that we provide the services pursuant to the preneed contract. Excluding funeral trust earnings, the average revenue per contract increased $201 to $5,261 in the three months ended September 30, 2015. The average revenue per burial contract increased 2.2% to $8,747, while the number of burial contracts decreased slightly to 2,446. The average revenue per same store cremation contract increased 5.1% to $3,226 due to a slight increase in cremations with services which generate higher average revenue per contract than direct cremations. The average revenue per cremation contract continues to increase as we expand our cremation memorialization product and service offerings. The burial rate decreased 30 basis points to 41.7%, and the cremation rate increased 110 basis points to 51.2% for the three months ended September 30, 2015. The average revenue for “other” contracts, which are charges for merchandise or services for which we do not perform a funeral service and which made up approximately 7.1% of the total number of contracts in the third quarter of 2015, increased 25.1% to $2,631.
Same store operating profit for the three months ended September 30, 2015 increased $0.6 million, or 5.7%, when compared to the three months ended September 30, 2014. This increase is a result of the increase in revenue coupled with better management of controllable expenses. Those expenses with a significant change include salaries and benefits which decreased by approximately $0.4 million, though offset by an increase of approximately $0.2 million in general liability and other insurance expenses.
Funeral home acquired revenues for the three months ended September 30, 2015 increased $1.5 million, or 15.7%, when compared to the three months ended September 30, 2014 as we experienced a 5.3% increase in the total number of contracts to 1,752 and a 10.3% increase in the average revenue per contract to $6,459. The average revenue per contract includes the impact of the funeral trust fund earnings recognized at the time that we provide the services pursuant to the preneed contract. Excluding funeral trust earnings, the average revenue per contract increased $562 to $6,263 in the three months ended September 30, 2015. Our average revenue per contract for burial contracts increased 6.2% to $9,025. Our average revenue per cremation contract increased by 8.3% to $3,951 due to an increase in cremations with services to 46.8% in the three months ended September 30,
- 30 -
2015 from 39.7% in the same period of 2014 for our acquired locations. The average revenue per cremation contract continues to increase as we expand our cremation memorialization product and service offerings.
Acquired operating profit for the three months ended September 30, 2015 increased $0.9 million, or 26.1%, from the three months ended September 30, 2014, and as a percentage of revenue from acquired businesses, increased to 38.4% in the three months ended September 30, 2015 compared to 35.2% in the same period of 2014. The increase in operating profit was primarily due to better performance from the acquisition of certain funeral homes from Service Corporation International in May 2014 (the “SCI Acquisition”) and our acquisition of a funeral home business in February 2015 and better management of salaries and benefits (the largest controllable expense) as these acquired locations are integrated into our Standards Operating Model. The SCI Acquisition and our acquisition of a funeral home business in February 2015 accounted for approximately one-third of our total acquired operating revenue and operating profit in the three months ended September 30, 2015.
The two categories of financial revenue consist of preneed funeral insurance commission revenue and preneed funeral trust earnings on matured preneed contracts. Preneed funeral commission revenue decreased approximately $0.2 million, or 32.0% for the three months ended September 30, 2015 compared to the same period of 2014. Preneed funeral commission revenue is deferred for one year after the preneed funeral contracts are sold. In the third quarter of 2014, we sold 378 fewer preneed funeral contracts than in the same period of the previous year. The majority of the decrease in the number of contracts sold were from insurance vendors for which we receive commission income. Preneed funeral trust earnings increased $0.1 million, or 7.8%, in the three months ended September 30, 2015 as compared to the same period of 2014. Trust earnings include trust management fees charged by our wholly-owned registered investment advisor based on the fair market value of the trust assets. Operating profit for our two categories of financial revenue, on a combined basis, decreased 1.0% in the three months ended September 30, 2015 due primarily to the decrease in preneed funeral insurance commission revenue.
Nine months ended September 30, 2015 compared to nine months ended September 30, 2014 (dollars in thousands):
Nine Months Ended September 30, | Change | |||||||||||||
2014 | 2015 | Amount | % | |||||||||||
Revenues: | ||||||||||||||
Same store operating revenue | $ | 94,863 | $ | 98,462 | $ | 3,599 | 3.8 | % | ||||||
Acquired operating revenue | 25,929 | 33,235 | 7,306 | 28.2 | % | |||||||||
Preneed funeral insurance commissions | 1,636 | 1,071 | (565 | ) | (34.5 | )% | ||||||||
Preneed funeral trust earnings | 5,498 | 5,959 | 461 | 8.4 | % | |||||||||
Total | $ | 127,926 | $ | 138,727 | $ | 10,801 | 8.4 | % | ||||||
Operating profit: | ||||||||||||||
Same store operating profit | $ | 34,264 | $ | 37,050 | $ | 2,786 | 8.1 | % | ||||||
Acquired operating profit | 9,449 | 13,023 | 3,574 | 37.8 | % | |||||||||
Preneed funeral insurance commissions | 848 | 281 | (567 | ) | (66.9 | )% | ||||||||
Preneed funeral trust earnings | 5,459 | 5,897 | 438 | 8.0 | % | |||||||||
Total | $ | 50,020 | $ | 56,251 | $ | 6,231 | 12.5 | % |
Funeral home same store operating revenues for the nine months ended September 30, 2015 increased $3.6 million, or 3.8%, when compared to the nine months ended September 30, 2014. The increase was due primarily to a 2.0% increase in the average revenue per contract to $5,421 and a slight increase in same store contract volumes to 18,950. The average revenue per contract includes the impact of the funeral trust fund earnings recognized at the time that we provide the services pursuant to the preneed contract. Excluding funeral trust earnings, the average revenue per contract increased $122 to $5,196 in the nine months ended September 30, 2015. The average revenue per burial contract increased 1.9% to $8,653, while the number of burial contracts decreased slightly to 7,940. The number of cremation contracts increased 5.1% to 9,664, and the average revenue per same store cremation contract increased 4.9% to $3,193 due to a slight increase in cremations with services which generate higher average revenue per contract than direct cremations. The average revenue per cremation contract continues to increase as we expand our cremation memorialization product and service offerings. The burial rate decreased 100 basis points to 41.9%, and the cremation rate increased 180 basis points to 51.0% for the nine months ended September 30, 2015. The average revenue for “other” contracts, which are charges for merchandise or services for which we do not perform a funeral service and which made up approximately 7.1% of the total number of contracts in the first nine months of 2015, increased 7.8% to $2,354.
Same store operating profit for the nine months ended September 30, 2015 increased $2.8 million, or 8.1%, from the nine months ended September 30, 2014. The increase in operating profit was a result of the increase in same store revenue and better
- 31 -
management of controllable expenses, specifically bad debt expense and transportation costs, which decreased $0.3 million on a combined basis.
Funeral home acquired revenues for the nine months ended September 30, 2015 increased $7.3 million, or 28.2%, when compared to the nine months ended September 30, 2014 as we experienced a 23.0% increase in the number of total contracts due to the SCI Acquisition and our acquisition of a funeral home business in February 2015. The number of burial contracts increased 18.5% to 2,776 and the number of cremation contracts increased 29.1% to 2,269. In addition, we had increases in our average revenue per contract for both burial and cremation contracts. The average revenue per burial contract increased 4.5% to $8,802 in the nine months ended September 30, 2015 from the same period of 2014 for our acquired locations. The average revenue per cremation contract increased 8.6% to $3,810 in the nine months ended September 30, 2015 from the same period of 2014 due to an increase of nearly 3.0% in cremations with services which generate higher average revenue per contract than direct cremations. The average revenue per cremation contract continues to increase as we expand our cremation memorialization product and service offerings.
Acquired operating profit for the nine months ended September 30, 2015 increased $3.6 million, or 37.8%, from the nine months ended September 30, 2014. As a percentage of revenue from acquired businesses, acquired operating profit increased to 39.2% in the nine months ended September 30, 2015 from 36.4% in the same period of 2014. The increase in operating profit was a result of the increase in acquired revenues from the SCI Acquisition and a funeral home business acquired in February 2015 and better management of salaries and benefits (the largest controllable expense) as these acquired locations are integrated into our Standards Operating Model. The SCI Acquisition and our acquisition of a funeral home business in February 2015 accounted for approximately one-third of our total acquired operating revenue and operating profit in the nine months ended September 30, 2015.
The two categories of financial revenue consist of preneed funeral insurance commission revenue and preneed funeral trust earnings on matured preneed contracts. Preneed funeral insurance commissions revenue decreased by approximately $0.6 million, or 34.5%, for the nine months ended September 30, 2015 compared to the same period of 2014. Preneed funeral commission revenue is deferred for one year after the preneed funeral contracts are sold. In the first nine months of 2014, we sold 1,423 fewer preneed funeral contracts than in the same period of the previous year. The majority of the decrease in the number of contracts sold were from insurance vendors for which we receive commission income. Preneed funeral trust earnings increased by approximately $0.5 million, or 8.4%, in the first nine months of 2015 due primarily to trust earnings from our acquired locations, including the SCI Acquisition. Trust earnings also include trust management fees charged by our wholly-owned registered investment advisor based on the fair market value of the trust assets. Operating profit for the two categories of financial revenue, on a combined basis, decreased 2.0% in the nine months ended September 30, 2015 due primarily to the mix and variability of preneed funeral insurance commission revenue and preneed funeral trust earnings.
- 32 -
Cemetery Segment. The following tables set forth certain information regarding the revenues and operating profit from the cemetery operations.
Three months ended September 30, 2015 compared to three months ended September 30, 2014 (dollars in thousands):
Three Months Ended September 30, | Change | |||||||||||||
2014 | 2015 | Amount | % | |||||||||||
Revenues: | ||||||||||||||
Same store operating revenue | $ | 9,539 | $ | 10,726 | $ | 1,187 | 12.4 | % | ||||||
Acquired operating revenue | 645 | 774 | 129 | 20.0 | % | |||||||||
Cemetery trust earnings | 2,212 | 2,385 | 173 | 7.8 | % | |||||||||
Preneed cemetery finance charges | 383 | 404 | 21 | 5.5 | % | |||||||||
Total | $ | 12,779 | $ | 14,289 | $ | 1,510 | 11.8 | % | ||||||
Operating profit: | ||||||||||||||
Same store operating profit | $ | 2,148 | $ | 3,066 | $ | 918 | 42.7 | % | ||||||
Acquired operating profit | 114 | 215 | 101 | 88.6 | % | |||||||||
Cemetery trust earnings | 2,146 | 2,312 | 166 | 7.7 | % | |||||||||
Preneed cemetery finance charges | 383 | 404 | 21 | 5.5 | % | |||||||||
Total | $ | 4,791 | $ | 5,997 | $ | 1,206 | 25.2 | % |
Cemetery same store operating revenues for the three months ended September 30, 2015 increased $1.2 million, or 12.4%, when compared to the three months ended September 30, 2014. Approximately 59.3% of our same store operating revenues were related to preneed sales of interment rights and related merchandise and services for the three months ended September 30, 2015. Preneed property revenue increased $0.9 million, or 21.3%, as we experienced a 13.2% increase in the number of preneed interment rights (property) sold to 1,811 combined with a 20.3% increase in the average price per interment to $3,337 in the three months ended September 30, 2015 from the same period of 2014. The increase in the number of interment rights (property) sold was due to higher execution in response to several incentive programs initiated at the end of the first quarter of 2015. The increase in the average price per interment was a result of sales of higher valued interments at newly constructed gardens at several of our existing locations. Additionally, preneed merchandise and services revenue increased approximately $0.1 million, or 14.5% for the third quarter of 2015 as compared to the third quarter of 2014. Same store at-need revenue, which represents approximately 40.5% of our same store operating revenues, increased 2.3% due primarily to a 1.9% increase in the number of contracts to 3,073.
Cemetery same store operating profit for the three months ended September 30, 2015 increased $0.9 million, or 42.7%, from the same period of 2014. As a percentage of revenue, cemetery same store operating profit was 28.6% in the three months ended September 30, 2015 compared to 22.5% in the same period of 2014. The increase in operating profit was primarily a result of the increase in revenue while operating costs remained relatively flat. This was primarily attributable to better performance of our sales personnel in response to several incentive programs initiated at the end of the first quarter of 2015.
Cemetery acquired revenue and acquired operating profit increased in the third quarter of 2015 primarily due to better performance of the cemetery acquired in the SCI Acquisition, which contributed approximately $0.7 million in revenue and $0.2 million in operating profit in this period.
The two categories of financial revenue consist of trust earnings and finance charges on preneed receivables. Total trust earnings increased 7.8%, primarily due to a $0.3 million increase in merchandise and service trust income, offset by a $0.1 million decrease in perpetual care trust income in the three months ended September 30, 2015 compared to the same period of 2014. Trust earnings also include trust management fees charged by our wholly-owned registered investment advisor based on the fair market value of the trust assets. Financial revenue earned from finance charges on the preneed contracts increased 5.5% in the three months ended September 30, 2015 compared to the same period of 2014, primarily as a result of our increased collection efforts.
- 33 -
Nine months ended September 30, 2015 compared to nine months ended September 30, 2014 (dollars in thousands):
Nine Months Ended September 30, | Change | |||||||||||||
2014 | 2015 | Amount | % | |||||||||||
Revenues: | ||||||||||||||
Same store operating revenue | $ | 30,633 | $ | 32,260 | $ | 1,627 | 5.3 | % | ||||||
Acquired operating revenue | 1,034 | 2,526 | 1,492 | 144.3 | % | |||||||||
Cemetery trust earnings | 6,072 | 6,202 | 130 | 2.1 | % | |||||||||
Preneed cemetery finance charges | 1,040 | 1,177 | 137 | 13.2 | % | |||||||||
Total | $ | 38,779 | $ | 42,165 | $ | 3,386 | 8.7 | % | ||||||
Operating profit: | ||||||||||||||
Same store operating profit | $ | 8,555 | $ | 10,153 | $ | 1,598 | 18.7 | % | ||||||
Acquired operating profit | 239 | 803 | 564 | 236.0 | % | |||||||||
Cemetery trust earnings | 5,943 | 5,992 | 49 | 0.8 | % | |||||||||
Preneed cemetery finance charges | 1,040 | 1,177 | 137 | 13.2 | % | |||||||||
Total | $ | 15,777 | $ | 18,125 | $ | 2,348 | 14.9 | % |
Cemetery same store operating revenues for the nine months ended September 30, 2015 increased $1.6 million, or 5.3%, when compared to the nine months ended September 30, 2014. Approximately 59.0% of our same store operating revenues were related to preneed sales of interment rights and related merchandise and services for the nine months ended September 30, 2015. Preneed property revenue increased $1.4 million, or 9.7%, as we experienced a 7.1% increase in the number of preneed interment rights (property) sold to 5,796 combined with a 5.4% increase in the average price per interment to $2,938 in the nine months ended September 30, 2015 from the same period of 2014. The increase in the number of interment rights (property) sold was due to higher execution in response to several incentive programs initiated at the end of the first quarter of 2015. The increase in the average price per interment was a result of sales of higher valued interments at newly constructed gardens at several of our existing locations. Additionally, preneed merchandise and services revenue increased approximately 0.9% for our same store locations. Same store at-need revenue, which represents approximately 40.4% of our same store operating revenues, increased 1.3% due primarily to a 1.1% increase in the number of contracts to 9,746.
Cemetery same store operating profit for the nine months ended September 30, 2015 increased $1.6 million, or 18.7%. As a percentage of same store revenue, cemetery same store operating profit increased to 31.5% in the nine months ended September 30, 2015 from 27.9% in the same period of 2014. The increase in operating profit was primarily a result of the increase in revenue with operating costs remaining flat. Additionally, we had a combined decrease of approximately $0.7 million in promotional and bad debt expenses.
Cemetery acquired revenue and operating profit increased primarily due to the cemetery acquired in the SCI Acquisition, which contributed approximately $2.2 million in revenue and $0.8 million in operating profit.
The two categories of financial revenue consist of trust earnings and finance charges on preneed receivables. Total trust earnings increased by 2.1%, primarily due to a $0.3 million increase in merchandise and service trust income, offset by a $0.2 million decrease in perpetual care trust income, in the nine months ended September 30, 2015 compared to the same period of 2014. Trust earnings also include trust management fees charged by our wholly-owned registered investment advisor based on the fair market value of the trust assets. Financial revenue earned from finance charges on the preneed contracts increased 13.2% in the nine months ended September 30, 2015 compared to the same period of 2014, primarily as a result of our increased collection efforts.
Regional and Unallocated Funeral and Cemetery Costs. Regional and unallocated funeral and cemetery costs consist of salaries and benefits for regional management, field incentive compensation and other related costs for field infrastructure. Regional and unallocated funeral and cemetery costs for the three months ended September 30, 2015 and 2014 remained flat at approximately $2.9 million. Regional and unallocated funeral and cemetery costs for the nine months ended September 30, 2015 increased by $0.8 million, or 11.1%, from the same period of 2014 primarily due to a $0.5 million increase in field incentive compensation, and a $0.4 million increase in salaries and benefits, offset by a slight decrease in termination and acquisition related expenses on a combined basis of $0.1 million.
- 34 -
General and Administrative. General and administrative expenses totaled $6.2 million for the three months ended September 30, 2015, a decrease of $0.3 million, or 4.9%, from the three months ended September 30, 2014. The decrease was primarily attributable to a $0.6 million decrease in corporate incentive compensation and a $0.1 million decrease in public company costs, offset by a $0.2 million increase in salaries and benefits and a $0.2 million increase in non-cash stock compensation expense. General and administrative expenses totaled $20.3 million for the nine months ended September 30, 2015, a decrease of $2.5 million, or 10.8%, from the nine months ended September 30, 2014. The decrease was due primarily to a $1.0 million special one-time bonus payment related to an amended employment agreement and $0.8 million for stock-based compensation related to the performance awards payout in the first nine months of 2014, both of which did not occur in the nine months ended September 30, 2015. Additionally, we a had a decrease of $0.6 million in incentive compensation expense, a $0.6 million decrease in acquisition and divestiture expenses, a $0.4 million decrease in public company costs and a combined decrease of $0.2 million in legal, consulting and regulatory and compliance costs. These decreases were offset by a $0.6 million increase in salaries and benefits and a $0.5 million increase in non-cash stock compensation expense.
Interest Expense. Interest expense was $2.6 million for the three months ended September 30, 2015 compared to $2.2 million for the three months ended September 30, 2014, an increase of approximately $0.4 million. During the three months ended September 30, 2014, we recognized a credit to interest expense of $0.6 million related to the settled portion of the uncertain tax positions in connection with the completion of an Internal Revenue Service (“IRS”) tax audit for our 2011 tax year that did not occur in the three months ended September 30, 2015. Interest expense related to our term note decreased by approximately $0.3 million in the three months ended September 30, 2015 compared to the same period of 2014 as a result of a lower principal balance during the current period. This decrease was offset by an increase of approximately $0.1 million related to acquisition debt associated with the purchase of a funeral home business in February 2015.
Interest expense was approximately $7.7 million for both the nine months ended September 30, 2015 and 2014. During the nine months ended September 30, 2014, we recognized a credit to interest expense of $0.6 million related to the settled portion of the uncertain tax positions in connection with the completion of an IRS tax audit for our 2011 tax year that did not occur in the nine months ended September 30, 2015. Interest expense decreased by approximately $0.4 million related to our convertible subordinated notes issued in May 2014 which have a lower fixed annual interest rate of 2.75% compared to our redeemed convertible junior subordinated notes which had an annual interest rate of 7.0%. Additionally, interest expense related to our term loan decreased by approximately $0.3 million due a lower principal balance during the nine months ended September 30, 2015 as compared to the same period of 2014, offset by an increase of approximately $0.1 million related to the acquisition debt associated with the purchase of a funeral home business in February 2015.
Accretion of Discount on Convertible Subordinated Notes. For the three and nine months ended September 30, 2015, we recognized accretion of the discount on our convertible subordinated notes issued in March 2014 of $0.9 million and $2.6 million, respectively, compared to $0.8 million and $1.6 million for the three and nine months ended September 30, 2014, respectively. Accretion is calculated using the effective interest method based on a stated interest rate of 6.75%.
Loss on redemption of convertible junior subordinated debentures. On March 17, 2014, we called for the redemption of all our outstanding convertible junior subordinated debentures due 2029 held by Carriage Services Capital Trust and the corresponding 7% convertible preferred securities (“TIDES”). As of April 16, 2014, all of the TIDES had been redeemed. For the nine months ended September 30, 2014, we recognized a total loss of $3.8 million as a result of the write-off of the related unamortized debt issuance costs of $2.9 million and $0.9 million for the premium paid on the convertible junior subordinated debentures redeemed.
Other Income. During the nine months ended September 30, 2014, we recognized a gain of $1.1 million in connection with the purchase of a funeral home building previously leased under a capital lease.
Income Taxes. Income tax expense was $2.8 million for the three months ended September 30, 2015 compared to $0.7 million for the three months ended September 30, 2014 and $10.5 million for the nine months ended September 30, 2015 compared to $4.2 million for the nine months ended September 30, 2014. We recorded income taxes at the estimated effective rate, before discrete items, of 40.0% for the nine months ended September 30, 2015 compared to 41.5% for the nine months ended September 30, 2014. During the third quarter of 2014, the IRS completed its examination of our tax year ended December 31, 2011. As a result, we reduced previously recorded liabilities related to uncertain tax positions and recognized a benefit of $1.7 million. We also recognized a credit to interest expense of $0.6 million related to the settled portion of the uncertain tax positions. We have approximately $46.4 million of state net operating loss carry forwards that will expire between 2016 and 2036, if not utilized. Based on management's assessment of the various state net operating losses, it has been determined that it is more likely than not that we will not be able to realize the tax benefits of certain portions of the state losses. Accordingly, a valuation allowance has been established and the deferred tax asset for the state operating losses is reviewed every quarter. At September 30, 2015, the valuation allowance totaled $0.1 million.
- 35 -
LIQUIDITY AND CAPITAL RESOURCES
Our primary sources of liquidity and capital resources are internally generated cash flows from operating activities and availability under our Credit Facility (as defined below under Debt Obligations). We generate cash in our operations primarily from at-need sales and delivery of preneed sales. We also generate cash from earnings on our cemetery perpetual care trusts. Based on our recent operating results, current cash position, anticipated future cash flows and sources of financing that we expect to have available, we do not anticipate any significant liquidity constraints in the foreseeable future. However, if our capital expenditures or acquisition plans change, we may need to access the capital markets to obtain additional funding. Further, to the extent operating cash flow or access to and cost of financing sources are materially different than expected, future liquidity may be adversely affected. Please read Part I, Item 1A “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2014.
We intend to use cash on hand and borrowings under our Credit Facility primarily to acquire funeral home and cemetery businesses and for internal growth projects, such as cemetery inventory development and funeral home expansion projects. We have the ability to draw on our revolving credit facility, subject to customary terms and conditions of the credit agreement. We believe that existing cash balances, future cash flows from operations and the borrowings under our Credit Facility described below will be sufficient to meet our anticipated working capital requirements, capital expenditures, scheduled debt payments, commitments, dividends and acquisitions for the foreseeable future.
Cash Flows
We began 2015 with $0.4 million in cash and other liquid investments and ended the third quarter with $0.4 million in cash. As of September 30, 2015, we had borrowings of $63.0 million outstanding on our revolving credit facility compared to $40.5 million outstanding as of December 31, 2014.
The following table sets forth the elements of cash flow for the nine months ended September 30, 2014 and September 30, 2015 (in millions):
For the Nine Months Ended September 30, | |||||||
2014 | 2015 | ||||||
Cash at January 1st | $ | 1.4 | $ | 0.4 | |||
Cash flow provided by operating activities | 27.6 | 43.0 | |||||
Acquisitions and land for new construction | (56.9 | ) | (4.3 | ) | |||
Purchase of land and buildings previously leased | (7.6 | ) | (6.1 | ) | |||
Net proceeds from the sale of businesses and other assets | 1.9 | — | |||||
Growth capital expenditures | (5.3 | ) | (15.9 | ) | |||
Maintenance capital expenditures | (5.3 | ) | (6.9 | ) | |||
Net borrowings on our revolving credit facility, term loan and long-term debt obligations | 10.4 | 14.8 | |||||
Proceeds from issuance of convertible subordinated notes | 143.7 | — | |||||
Payment of debt issuance costs related the convertible subordinated notes | (4.7 | ) | — | ||||
Redemption of convertible junior subordinated debentures | (89.7 | ) | — | ||||
Payments for performance-based stock awards | (16.2 | ) | — | ||||
Dividends on common stock | (1.4 | ) | (1.4 | ) | |||
Excess tax benefit of equity compensation | 4.6 | 0.1 | |||||
Purchases of treasury stock | — | (23.9 | ) | ||||
Payment of loan origination costs related to the credit facility | (0.8 | ) | — | ||||
Other financing costs | 1.3 | 0.6 | |||||
Cash at September 30th | $ | 3.0 | $ | 0.4 |
For the nine months ended September 30, 2015, cash provided by operating activities was $43.0 million compared to cash provided by operating activities of $27.6 million for the nine months ended September 30, 2014, an increase of $15.4 million. As changes in working capital primarily relate to timing differences, the true net cash generated from operating activities during the nine months ended September 30, 2015 was approximately $6.0 million. Favorable changes in our working capital include $8.0 million related to our income taxes payable and $1.0 million related to decreases in our accounts and preneed receivables due to better collections of trade accounts receivable in 2015.
- 36 -
Our investing activities resulted in a net cash outflow of $33.1 million for the nine months ended September 30, 2015 compared to $73.1 million for the nine months ended September 30, 2014, a decrease of $40.0 million. During the nine months ended September 30, 2015, we acquired a funeral home business for approximately $8.8 million, which consisted of $4.25 million paid in cash at closing and $4.5 million which represents the net present value of future deferred payments totaling $5.5 million. We also purchased land and buildings at three funeral home locations that were previously leased for approximately $6.1 million. In addition, capital expenditures totaled $22.8 million, of which $15.9 million and $6.9 million were growth and maintenance capital expenditures, respectively, for the nine months ended September 30, 2015. Our growth capital expenditures were primarily related to construction costs related to three new funeral home facilities of approximately $9.3 million, renovations at certain business locations of $4.4 million and cemetery development costs of $2.2 million. Maintenance capital expenditures in the nine months ended September 30, 2015 were primarily related to corporate payroll and accounting systems improvements of approximately $0.7 million, information technology infrastructure improvements of $0.8 million, vehicle purchases of $1.7 million, general equipment and furniture purchases of $1.4 million and maintenance projects such as paving roads, parking lots, facility repairs and improvements of $2.3 million.
During the nine months ended September 30, 2014, we acquired certain funeral homes in the SCI Acquisition for $54.9 million and purchased land for $2.0 million for funeral home expansion projects. Additionally, we purchased land and buildings at three funeral home locations that were previously leased for approximately $7.6 million. Capital expenditures totaled $10.6 million, of which $5.3 million and $5.3 million were growth and maintenance capital expenditures, respectively, for the nine months ended September 30, 2014. Additionally, we received net proceeds from the sale of businesses and other assets of $2.0 million in the nine months ended September 30, 2014.
Our financing activities resulted in a net cash outflow of $9.9 million for the nine months ended September 30, 2015 compared to a net cash inflow of $47.0 million for the nine months ended September 30, 2014. During the nine months ended September 30, 2015, we had net borrowings on our revolving credit facility and term loan of $15.5 million. In addition, we purchased treasury stock for $23.9 million. During the nine months ended September 30, 2014, we had net borrowings on our revolving credit facility and term loan of approximately $11.1 million. We had gross proceeds of $143.75 million from the issuance of our convertible subordinated notes in March 2014. We also paid transaction costs of approximately $4.7 million related to the issuance of these notes. In connection with the issuance of the notes, we paid approximately $89.7 million in principal to redeem our outstanding convertible junior subordinated debentures. Additionally, during the nine months ended September 30, 2014, we paid approximately $16.2 million related to performance-based stock awards, and we recognized $4.6 million of excess tax benefit of equity compensation related primarily to the payout of the performance-based stock awards in 2014.
Dividends
During the three months ended September 30, 2015, our Board of Directors declared a quarterly dividend of $0.025 per share, totaling approximately $0.5 million, which was paid on September 1, 2015 to record holders of our common stock as of August 14, 2015. For the nine months ended September 30, 2014 and 2015, we paid total dividends of approximately $1.4 million. We have a dividend reinvestment program so that stockholders may elect to reinvest their dividends into additional shares of our common stock.
Share Repurchase Program
On May 19, 2015, our Board of Directors approved a share repurchase program authorizing us to purchase up to an aggregate of $25.0 million of our common stock in accordance with Rule 10b-18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). On September 28, 2015, our Board of Directors approved a $20.0 million increase in its authorization for repurchases of the Company's common stock bringing the total amount authorized to $45.0 million. The shares may be purchased from time to time in the open market or in privately negotiated transactions. Purchases will be at times and in amounts as management deems appropriate based on factors such as market conditions, legal requirements and other business considerations. During the three and nine months ended September 30, 2015, we purchased 1,079,985 and 1,204,985 shares of our common stock for a total cost of approximately $24.2 million and $27.3 million, respectively. Approximately $3.4 million settled after the quarter ended.
- 37 -
Debt Obligations
The outstanding principal of our total long-term debt and capital lease obligations at September 30, 2015 totaled $184.7 million and consisted of $113.3 million under our term loan, $63.0 million outstanding under our revolving credit facility and $8.4 million in acquisition indebtedness and capital lease obligations.
As of September 30, 2015, we had a $325 million secured bank credit facility (the “Credit Facility”) with Bank of America, N.A. as Administrative Agent, comprised of a $200 million revolving credit facility and a $125 million term loan. The Credit Facility also contains an accordion provision to borrow up to an additional $50 million in revolving loans, subject to certain conditions. The Credit Facility matures on March 31, 2019 and is collateralized by all personal property and funeral home real property in certain states. As of September 30, 2015, we had outstanding borrowings under the revolving credit facility of $63.0 million and approximately $113.3 million was outstanding on the term loan. No letters of credit were issued and outstanding under the Credit Facility at September 30, 2015. Under the Credit Facility, outstanding borrowings bear interest at either a prime rate or a LIBOR rate, plus an applicable margin based upon the Company's leverage ratio. At September 30, 2015, the prime rate margin was equivalent to 1.50% and the LIBOR margin was 2.50%. The weighted average interest rate on the Credit Facility for the three and nine months ended September 30, 2015 was 2.6% and 2.5%, respectively.
We have no material assets or operations independent of our subsidiaries. All assets and operations are held and conducted by our subsidiaries, each of which have fully and unconditionally guaranteed our obligations under the Credit Facility. Additionally, we do not currently have any significant restrictions on our ability to receive dividends or loans from any subsidiary guarantor under the Credit Facility.
We were in compliance with the covenants contained in the Credit Facility as of September 30, 2015. Key ratios that we must comply with include a Total Debt to EBITDA ratio, that as of the last day of each quarter, must not be greater than 3.50 to 1.00 and a fixed charge coverage ratio that must not be less than 1.20 to 1.00. As of September 30, 2015, the leverage ratio was 2.66 to 1.00 and the fixed charge coverage ratio was 2.78 to 1.00. The increase in the leverage ratio above 2.50 to 1.00 at June 30, 2015 automatically triggered a 50 basis point interest rate increase on our outstanding revolving credit facility in the third quarter of 2015.
Convertible Subordinated Notes due 2021
On March 19, 2014, we issued $143.75 million aggregate principal amount of 2.75% Convertible Subordinated Notes due March 15, 2021 (the “Notes”). The Notes bear interest at 2.75% per year. Interest on the Notes began to accrue on March 19, 2014 and is payable semi-annually in arrears on March 15 and September 15 of each year.
At September 30, 2015, the carrying amount of the equity component was approximately $18.0 million. At September 30, 2015, the principal amount of the liability component was $143.75 million and the net carrying amount was $117.1 million. The unamortized discount of $26.7 million as of September 30, 2015 is being amortized over the remaining term. The effective interest rate on the liability component for the three and nine months ended September 30, 2014 and 2015 was 6.75%.
Interest expense on the Notes included contractual coupon interest expense of approximately $1.0 million for both the three months ended September 30, 2014 and 2015 and $2.1 million and $3.0 million for the nine months ended September 30, 2014 and 2015, respectively. Amortization of debt issuance costs was approximately $0.1 million for both the three months ended September 30, 2014 and 2015 and $0.3 million and $0.4 million for the nine months ended September 30, 2014 and 2015, respectively. Accretion of the discount on the convertible subordinated notes was $0.8 million and $0.9 million for the three months ended September 30, 2014 and 2015, respectively, and $1.6 million and $2.6 million for the nine months ended September 30, 2014 and 2015, respectively. The unamortized discount is being amortized over the remaining term of the Notes.
SEASONALITY
Our business can be affected by seasonal fluctuations in the death rate. Generally, the death rate is higher during the winter months because the incidences of death from influenza and pneumonia are higher during this period than other periods of the year.
- 38 -
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
In the ordinary course of business, we are typically exposed to a variety of market risks. Currently, these are primarily related to interest rate risk and changes in the values of securities associated with the preneed and perpetual care trusts. Management is actively involved in monitoring exposure to market risk and developing and utilizing appropriate risk management techniques when appropriate and when available for a reasonable price. We are not exposed to any other significant market risks.
The following quantitative and qualitative information is provided about financial instruments to which we are a party at September 30, 2015 and from which we may incur future gains or losses from changes in market conditions. We do not enter into derivative or other financial instruments for speculative or trading purposes.
Hypothetical changes in interest rates and the values of securities associated with the preneed and perpetual care trusts chosen for the following estimated sensitivity analysis are considered to be reasonable near-term changes generally based on consideration of past fluctuations for each risk category. However, since it is not possible to accurately predict future changes in interest rates, these hypothetical changes may not necessarily be an indicator of probable future fluctuations.
The following information about our market-sensitive financial instruments constitutes a “forward-looking statement.”
In connection with our preneed funeral operations and preneed cemetery merchandise and service sales, the related funeral and cemetery trust funds own investments in equity and debt securities and mutual funds, which are sensitive to current market prices. Cost and market values of such investments as of September 30, 2015 are presented in Item 1, “Condensed Notes to Consolidated Financial Statements,” Notes 4 and 7 to our Consolidated Financial Statements in this Form 10-Q. See also Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations in this Form 10-Q. The sensitivity of the fixed income securities is such that a 0.25% change in interest rates causes an approximate 1.52% change in the value of the fixed income securities.
We monitor current and forecasted interest rate risk in the ordinary course of business and seek to maintain optimal financial flexibility, quality and solvency. As of September 30, 2015, we had outstanding borrowings of $63.0 million under our $200.0 million revolving credit facility and approximately $113.3 million outstanding on our term loan. Any further borrowings or voluntary prepayments against the revolving credit facility or any change in the floating rate would cause a change in interest expense. We have the option to pay interest under the Credit Facility at either prime rate or LIBOR rate plus a margin. At September 30, 2015, the prime rate margin was equivalent to 1.50% and the LIBOR margin was 2.50%. Assuming the outstanding balance remains unchanged, a change of 100 basis points in our borrowing rate would result in a change in income before taxes of $1.8 million. We have not entered into interest rate hedging arrangements in the past. Management continually evaluates the cost and potential benefits of interest rate hedging arrangements.
Our convertible subordinated notes bear interest at a fixed rate of 2.75% per year. The Notes do not contain a call feature. At September 30, 2015, the fair value of these notes was approximately $158.8 million based on the last traded or broker quoted price. The remainder of our long-term debt and leases consist of non-interest bearing notes and fixed rate instruments that do not trade in a market and do not have a quoted market value. Increases in market interest rates may cause the fair value of these debt instruments to decrease but such changes will not affect our interest costs.
- 39 -
Item 4. | Controls and Procedures |
Management’s Evaluation of Disclosure Controls and Procedures
Our management, including our principal executive and financial officers, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act) as of the end of the period covered by this Form 10-Q. Our disclosure controls and procedures are designed to ensure that the information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and to ensure that such information is accumulated and communicated to management, including our principal executive and financial officers, as appropriate, to allow timely decisions regarding required disclosure. Based on such evaluation, our principal executive and financial officers have concluded that our disclosure controls and procedures were effective as of September 30, 2015 (the end of the period covered by this Form 10-Q) at the reasonable assurance level.
Changes in Internal Control over Financial Reporting
During the three and nine months ended September 30, 2015, there was no change in our system of internal control over financial reporting (defined in Rules 13a-15(f) or 15d-15(f) under the Exchange Act) that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
- 40 -
PART II – OTHER INFORMATION
Item 1. | Legal Proceedings |
We and our subsidiaries are parties to a number of legal proceedings that arise from time to time in the ordinary course of our business. While the outcome of these proceedings cannot be predicted with certainty, we do not expect these matters to have a material adverse effect on our financial statements. We self-insure against certain risks and carry insurance with coverage and coverage limits for risk in excess of the coverage amounts consistent with our assessment of risks in our business and of an acceptable level of financial exposure. Although there can be no assurance that self-insurance reserves and insurance will be sufficient to mitigate all damages, claims, or contingencies, we believe that the reserves and our insurance provides reasonable coverage for known asserted and unasserted claims. In the event we sustain a loss from a claim, and the insurance carrier disputes coverage or coverage limits, we may record a charge in a different period than the recovery, if any, from the insurance carrier.
Item 1A. | Risk Factors |
There have been no material changes in our risk factors as previously disclosed in Part I, Item 1A. “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2014. Readers should carefully consider the factors discussed in Part I, Item 1A “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2014, which could materially affect our business, financial condition or future results. The risks described in our Annual Report on Form 10-K for the year ended December 31, 2014 are not the only risks we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition or future results.
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
As discussed in Note 12 to the Consolidated Financial Statements, on May 19, 2015 our Board of Directors approved a share repurchase program authorizing us to purchase up to an aggregate of $25.0 million of our common stock in accordance with Rule 10b-18 of the Exchange Act. On September 28, 2015, our Board of Directors approved a $20.0 million increase in its authorization for repurchases of the Company's common stock bringing the total amount authorized to $45.0 million.
Pursuant to the program, we repurchased the following shares during the quarter ended September 30, 2015:
Period | Total Number of Shares Purchased | Average Price Paid Per Share | Total Number of Shares Purchased as part of Publicly Announced Program | Dollar Value of Shares That May Yet Be Purchased Under the Program | ||||||||||
July 1, 2015 - July 31, 2015 | — | $ | — | — | $ | 21,918,038 | ||||||||
August 1, 2015 - August 31, 2015 | 519,007 | $ | 23.26 | 519,007 | $ | 9,845,975 | ||||||||
September 1 - September 30, 2015 | 560,978 | $ | 21.69 | 560,978 | $ | 17,678,463 | ||||||||
Total for the quarter ended September 30, 2015 | 1,079,985 | 1,079,985 | ||||||||||||
Since the inception of the repurchase program through September 30, 2015, we have purchased a total of 1,204,985 shares for a total cost of approximately $27.3 million, of which approximately $3.4 million, or 160,946 shares, settled after the third quarter of 2015 ended. Shares purchased pursuant to the repurchase program are currently being held as treasury shares.
- 41 -
Item 6. | Exhibits |
Exhibit No. | Description | |
*31.1 | Certification of Periodic Financial Reports by Melvin C. Payne in satisfaction of Section 302 of the Sarbanes-Oxley Act of 2002. | |
*31.2 | Certification of Periodic Financial Reports by Carl B. Brink in satisfaction of Section 302 of the Sarbanes-Oxley Act of 2002. | |
**32 | Certification of Periodic Financial Reports by Melvin C. Payne and Carl B. Brink in satisfaction of Section 906 of the Sarbanes-Oxley Act of 2002 and 18 U.S.C. Section 1350. | |
*101 | Interactive Data Files. | |
_______________________________
* | Filed herewith. |
** | Furnished herewith. |
- 42 -
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
CARRIAGE SERVICES, INC. | ||
Date: | November 3, 2015 | /s/ Viki K. Blinderman |
Viki K. Blinderman | ||
Co-Chief Financial Officer, Chief Accounting Officer and Secretary | ||
(Principal Accounting Officer) |
- 43 -
CARRIAGE SERVICES, INC.
INDEX OF EXHIBITS
Exhibit No. | Description | |
*31.1 | Certification of Periodic Financial Reports by Melvin C. Payne in satisfaction of Section 302 of the Sarbanes-Oxley Act of 2002. | |
*31.2 | Certification of Periodic Financial Reports by Carl B. Brink in satisfaction of Section 302 of the Sarbanes-Oxley Act of 2002. | |
**32 | Certification of Periodic Financial Reports by Melvin C. Payne and Carl B. Brink in satisfaction of Section 906 of the Sarbanes-Oxley Act of 2002 and 18 U.S.C. Section 1350. | |
*101 | Interactive Data Files. |
_______________________________
* | Filed herewith. |
** | Furnished herewith. |
- 44 -