These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| DELAWARE | 76-0423828 | |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
| 3040 Post Oak Boulevard, Suite 300, Houston, TX | 77056 | |
| (Address of principal executive offices) | (Zip Code) |
| Large accelerated filer o | Accelerated filer þ | Non-accelerated filer o | Smaller reporting company o | |||
| (Do not check if a smaller reporting company) |
| Page | ||||||||
|
|
||||||||
|
|
||||||||
| 3 | ||||||||
|
|
||||||||
| 4 | ||||||||
|
|
||||||||
| 5 | ||||||||
|
|
||||||||
| 6 | ||||||||
|
|
||||||||
| 21 | ||||||||
|
|
||||||||
| 29 | ||||||||
|
|
||||||||
| 29 | ||||||||
|
|
||||||||
|
|
||||||||
| 30 | ||||||||
|
|
||||||||
| 30 | ||||||||
|
|
||||||||
| 30 | ||||||||
|
|
||||||||
| 30 | ||||||||
|
|
||||||||
| 30 | ||||||||
|
|
||||||||
| 30 | ||||||||
|
|
||||||||
| 30 | ||||||||
|
|
||||||||
| EX-11.1 | ||||||||
| EX-31.1 | ||||||||
| EX-31.2 | ||||||||
| EX-32 | ||||||||
| EX-101 INSTANCE DOCUMENT | ||||||||
| EX-101 SCHEMA DOCUMENT | ||||||||
| EX-101 CALCULATION LINKBASE DOCUMENT | ||||||||
| EX-101 LABELS LINKBASE DOCUMENT | ||||||||
| EX-101 PRESENTATION LINKBASE DOCUMENT | ||||||||
- 2 -
| December 31, | June 30, | |||||||
| 2010 | 2011 | |||||||
| (unaudited) | ||||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 1,279 | $ | 5,184 | ||||
|
Accounts receivable, net of allowance for bad debts of $979 in 2010 and $843
in 2011
|
15,587 | 13,643 | ||||||
|
Inventories and other current assets
|
10,828 | 10,405 | ||||||
|
|
||||||||
|
Total current assets
|
27,694 | 29,232 | ||||||
|
|
||||||||
|
|
||||||||
|
Preneed cemetery trust investments
|
79,691 | 81,710 | ||||||
|
Preneed funeral trust investments
|
81,143 | 77,982 | ||||||
|
Preneed receivables, net of allowance for bad debts of $1,236 in 2010 and $1,741 in
2011
|
24,099 | 23,846 | ||||||
|
Receivables from preneed funeral trusts
|
21,866 | 22,406 | ||||||
|
Property, plant and equipment, net of accumulated depreciation of $71,700 in 2010 and
$74,533 in 2011
|
128,472 | 129,308 | ||||||
|
Cemetery property
|
71,128 | 71,094 | ||||||
|
Goodwill
|
183,324 | 186,917 | ||||||
|
Deferred charges and other non-current assets
|
7,860 | 10,579 | ||||||
|
Cemetery perpetual care trust investments
|
45,735 | 44,666 | ||||||
|
|
||||||||
|
Total assets
|
$ | 671,012 | $ | 677,740 | ||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Current portion of senior long-term debt and capital lease obligations
|
$ | 563 | $ | 574 | ||||
|
Accounts payable and other liabilities
|
9,700 | 12,870 | ||||||
|
Accrued liabilities
|
14,896 | 15,948 | ||||||
|
|
||||||||
|
Total current liabilities
|
25,159 | 29,392 | ||||||
|
Senior long-term debt, net of current portion
|
132,416 | 131,558 | ||||||
|
Convertible junior subordinated debentures due in 2029 to an affiliate
|
92,858 | 91,520 | ||||||
|
Obligations under capital leases, net of current portion
|
4,289 | 4,221 | ||||||
|
Deferred preneed cemetery revenue
|
50,125 | 50,419 | ||||||
|
Deferred preneed funeral revenue
|
39,517 | 39,829 | ||||||
|
Deferred preneed cemetery receipts held in trust
|
79,691 | 81,710 | ||||||
|
Deferred preneed funeral receipts held in trust
|
81,143 | 77,982 | ||||||
|
Care trusts corpus
|
45,941 | 44,817 | ||||||
|
|
||||||||
|
Total liabilities
|
551,139 | 551,448 | ||||||
|
|
||||||||
|
Commitments and contingencies
|
||||||||
|
Redeemable preferred stock
|
200 | 200 | ||||||
|
|
||||||||
|
Stockholders equity:
|
||||||||
|
Common Stock, $.01 par value; 80,000,000 shares authorized; 21,311,000 and
21,502,000 shares issued at December 31, 2010 and June 30, 2011,
respectively
|
213 | 215 | ||||||
|
Additional paid-in capital
|
200,987 | 200,948 | ||||||
|
Accumulated deficit
|
(70,951 | ) | (65,071 | ) | ||||
|
Treasury
stock, at cost; 3,153,000 and 3,108,000 shares at December 31, 2010 and June 30, 2011, respectively
|
(10,576 | ) | (10,000 | ) | ||||
|
|
||||||||
|
Total stockholders equity
|
119,673 | 126,092 | ||||||
|
|
||||||||
|
Total liabilities and stockholders equity
|
$ | 671,012 | $ | 677,740 | ||||
|
|
||||||||
- 3 -
| For the three months | For the six months | |||||||||||||||
| ended June 30, | ended June 30, | |||||||||||||||
| 2010 | 2011 | 2010 | 2011 | |||||||||||||
|
Revenues:
|
||||||||||||||||
|
Funeral
|
$ | 32,435 | $ | 35,565 | $ | 68,525 | $ | 74,673 | ||||||||
|
Cemetery
|
12,082 | 12,343 | 22,839 | 24,092 | ||||||||||||
|
|
||||||||||||||||
|
|
44,517 | 47,908 | 91,364 | 98,765 | ||||||||||||
|
Field costs and expenses:
|
||||||||||||||||
|
Funeral
|
20,754 | 22,366 | 43,089 | 46,832 | ||||||||||||
|
Cemetery
|
7,854 | 7,693 | 15,133 | 14,810 | ||||||||||||
|
Depreciation and amortization
|
2,127 | 2,280 | 4,233 | 4,424 | ||||||||||||
|
Regional and unallocated funeral and cemetery
costs
|
1,750 | 2,022 | 3,359 | 4,030 | ||||||||||||
|
|
||||||||||||||||
|
|
32,485 | 34,361 | 65,814 | 70,096 | ||||||||||||
|
|
||||||||||||||||
|
Gross profit
|
12,032 | 13,547 | 25,550 | 28,669 | ||||||||||||
|
|
||||||||||||||||
|
Corporate costs and expenses:
|
||||||||||||||||
|
General and administrative costs and expenses
|
3,410 | 4,781 | 7,567 | 9,602 | ||||||||||||
|
Home office depreciation and amortization
|
361 | 242 | 724 | 496 | ||||||||||||
|
|
||||||||||||||||
|
|
3,771 | 5,023 | 8,291 | 10,098 | ||||||||||||
|
|
||||||||||||||||
|
Operating income
|
8,261 | 8,524 | 17,259 | 18,571 | ||||||||||||
|
|
||||||||||||||||
|
Interest expense
|
(4,572 | ) | (4,510 | ) | (9,126 | ) | (9,064 | ) | ||||||||
|
Interest income and other, net
|
252 | 358 | 470 | 387 | ||||||||||||
|
|
||||||||||||||||
|
Total interest and other
|
(4,320 | ) | (4,152 | ) | (8,656 | ) | (8,677 | ) | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Income before income taxes
|
3,941 | 4,372 | 8,603 | 9,894 | ||||||||||||
|
Provision for income taxes
|
(1,642 | ) | (1,771 | ) | (3,530 | ) | (4,008 | ) | ||||||||
|
|
||||||||||||||||
|
Net income
|
2,299 | 2,601 | 5,073 | 5,886 | ||||||||||||
|
Preferred stock dividend
|
3 | 3 | 7 | 7 | ||||||||||||
|
|
||||||||||||||||
|
Net income available to common stockholders
|
$ | 2,296 | $ | 2,598 | $ | 5,066 | $ | 5,879 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic earnings per common share:
|
$ | 0.13 | $ | 0.14 | $ | 0.29 | $ | 0.32 | ||||||||
|
|
||||||||||||||||
|
Diluted earnings per common share:
|
$ | 0.13 | $ | 0.14 | $ | 0.29 | $ | 0.32 | ||||||||
|
|
||||||||||||||||
|
Dividends declared per share
|
$ | | $ | 0.025 | $ | | $ | 0.025 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Weighted average number of common and common
equivalent shares outstanding:
|
||||||||||||||||
|
Basic
|
17,504 | 18,367 | 17,472 | 18,301 | ||||||||||||
|
|
||||||||||||||||
|
Diluted
|
17,752 | 18,407 | 17,707 | 18,340 | ||||||||||||
|
|
||||||||||||||||
- 4 -
| For the six months ended June 30, | ||||||||
| 2010 | 2011 | |||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$ | 5,073 | $ | 5,886 | ||||
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
||||||||
|
Depreciation and amortization
|
4,956 | 4,920 | ||||||
|
Amortization of deferred financing costs
|
362 | 362 | ||||||
|
Gain on purchase of convertible junior subordinated debentures
|
(316 | ) | (366 | ) | ||||
|
Provision for losses on accounts receivable
|
1,903 | 2,028 | ||||||
|
Stock-based compensation expense
|
949 | 1,095 | ||||||
|
Deferred income taxes
|
3,282 | (2,242 | ) | |||||
|
Other
|
(149 | ) | (25 | ) | ||||
|
Changes in operating assets and liabilities that provided (required) cash:
|
||||||||
|
Accounts and preneed receivables
|
(1,306 | ) | 521 | |||||
|
Inventories and other current assets
|
88 | 47 | ||||||
|
Deferred charges and other
|
| (38 | ) | |||||
|
Preneed funeral and cemetery trust investments
|
(837 | ) | 2,812 | |||||
|
Accounts payable and accrued liabilities
|
(32 | ) | 3,895 | |||||
|
Deferred preneed funeral and cemetery revenue
|
601 | 103 | ||||||
|
Deferred preneed funeral and cemetery receipts held in trust
|
(57 | ) | (3,237 | ) | ||||
|
|
||||||||
|
Net cash provided by operating activities
|
14,517 | 15,761 | ||||||
|
|
||||||||
|
Cash flows from investing activities:
|
||||||||
|
Acquisitions
|
(15,519 | ) | (5,100 | ) | ||||
|
Net proceeds from the sale of assets
|
400 | | ||||||
|
Capital expenditures
|
(4,387 | ) | (4,608 | ) | ||||
|
|
||||||||
|
Net cash used in investing activities
|
(19,506 | ) | (9,708 | ) | ||||
|
|
||||||||
|
Cash flows from financing activities:
|
||||||||
|
Borrowings under (payments on) the bank credit facility
|
3,200 | (600 | ) | |||||
|
Payments on senior long-term debt and obligations under capital leases
|
(212 | ) | (315 | ) | ||||
|
Proceeds from the exercise of stock options and employee stock purchase plan
|
348 | 206 | ||||||
|
Dividend on common stock
|
| (460 | ) | |||||
|
Dividend on redeemable preferred stock
|
(7 | ) | (7 | ) | ||||
|
Purchase of convertible junior subordinated debentures
|
(576 | ) | (972 | ) | ||||
|
Other financing costs
|
(42 | ) | | |||||
|
|
||||||||
|
Net cash provided by (used in) financing activities
|
2,711 | (2,148 | ) | |||||
|
|
||||||||
|
|
||||||||
|
Net (decrease) increase in cash and cash equivalents
|
(2,278 | ) | 3,905 | |||||
|
Cash and cash equivalents at beginning of period
|
3,616 | 1,279 | ||||||
|
|
||||||||
|
Cash and cash equivalents at end of period
|
$ | 1,338 | $ | 5,184 | ||||
|
|
||||||||
- 5 -
- 6 -
- 7 -
- 8 -
| | Size of business | ||
| | Size of market | ||
| | Competitive standing | ||
| | Demographics | ||
| | Strength of brand | ||
| | Barriers to entry |
- 9 -
| Assets | ||||||||||
| Acquired | Liabilities | |||||||||
| (Excluding | Goodwill | and Debt | ||||||||
| Acquisition Date | Type of Business | Market | Goodwill) | Recorded | Assumed | |||||
|
April 2011
|
Three Funeral Homes | Amarillo, TX | $0.9 | $2.4 | | |||||
| April 2011 | Funeral Home | Miami, FL | $0.6 | $1.2 | |
|
Current assets
|
$ | 44 | ||
|
Property, plant & equipment
|
1,058 | |||
|
Tradenames
|
400 | |||
|
Goodwill
|
3,598 | |||
|
Receivables from preneed funeral contracts
|
388 | |||
|
Deferred preneed funeral revenue
|
(388 | ) | ||
|
|
||||
|
|
$ | 5,100 | ||
|
|
||||
| June 30, 2011 | ||||
|
Goodwill at beginning of year
|
$ | 183,324 | ||
|
Acquisitions and changes in previous estimates
|
3,593 | |||
|
|
||||
|
Goodwill at end of period
|
$ | 186,917 | ||
|
|
||||
| December 31, 2010 | June 30, 2011 | |||||||
|
Preneed cemetery trust investments
|
$ | 81,771 | $ | 84,129 | ||||
|
Less: allowance for contract cancellation
|
(2,080 | ) | (2,419 | ) | ||||
|
|
||||||||
|
|
$ | 79,691 | $ | 81,710 | ||||
|
|
||||||||
- 10 -
| Unrealized | Unrealized | Fair Market | ||||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
|
Cash and money market accounts
|
$ | 3,419 | $ | | $ | | $ | 3,419 | ||||||||
|
Fixed income securities:
|
||||||||||||||||
|
Corporate debt
|
29,003 | 1,389 | (395 | ) | 29,997 | |||||||||||
|
Other
|
2 | | | 2 | ||||||||||||
|
Common stock
|
44,514 | 3,118 | (1,654 | ) | 45,978 | |||||||||||
|
Mutual funds:
|
||||||||||||||||
|
Equity
|
3,708 | 301 | | 4,009 | ||||||||||||
|
|
||||||||||||||||
|
Trust securities
|
$ | 80,646 | $ | 4,808 | $ | (2,049 | ) | $ | 83,405 | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Accrued investment income
|
$ | 724 | $ | 724 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Preneed cemetery trust investments
|
$ | 84,129 | ||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Fair market value as a percentage of cost
|
104.3 | % | ||||||||||||||
|
|
||||||||||||||||
|
Due in one year or less
|
$ | | ||
|
Due in one to five years
|
2,065 | |||
|
Due in five to ten years
|
8,298 | |||
|
Thereafter
|
19,636 | |||
|
|
||||
|
|
$ | 29,999 | ||
|
|
||||
| For the three months | For the six months | |||||||||||||||
| ended June 30, | ended June 30, | |||||||||||||||
| 2010 | 2011 | 2010 | 2011 | |||||||||||||
|
Investment income
|
$ | 756 | $ | 966 | $ | 1,579 | $ | 1,865 | ||||||||
|
Realized gains
|
5,588 | 6,936 | 5,756 | 10,092 | ||||||||||||
|
Realized losses
|
(696 | ) | (475 | ) | (706 | ) | (546 | ) | ||||||||
|
Expenses and taxes
|
(196 | ) | (671 | ) | (319 | ) | (853 | ) | ||||||||
|
Increase in deferred preneed cemetery receipts held in trust
|
(5,452 | ) | (6,756 | ) | (6,310 | ) | (10,558 | ) | ||||||||
|
|
||||||||||||||||
|
|
$ | | $ | | $ | | $ | | ||||||||
|
|
||||||||||||||||
| For the three months | For the six months | |||||||||||||||
| ended June 30, | ended June 30, | |||||||||||||||
| 2010 | 2011 | 2010 | 2011 | |||||||||||||
|
Purchases
|
$ | 30,869 | $ | (32,375 | ) | $ | 32,369 | $ | (45,065 | ) | ||||||
|
Sales
|
29,687 | 32,869 | 31,186 | 45,676 | ||||||||||||
| December 31, 2010 | June 30, 2011 | |||||||
|
Preneed funeral trust investments
|
$ | 83,324 | $ | 80,314 | ||||
|
Less: allowance for contract cancellation
|
(2,181 | ) | (2,332 | ) | ||||
|
|
||||||||
|
|
$ | 81,143 | $ | 77,982 | ||||
|
|
||||||||
- 11 -
| Unrealized | Unrealized | Fair Market | ||||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
|
Cash and money market accounts
|
$ | 10,961 | $ | | $ | | $ | 10,961 | ||||||||
|
Fixed income securities:
|
||||||||||||||||
|
U.S. Treasury debt
|
5,438 | 100 | (6 | ) | 5,532 | |||||||||||
|
Mortgage backed securities
|
507 | 20 | | 527 | ||||||||||||
|
Corporate debt
|
19,844 | 1,158 | (244 | ) | 20,758 | |||||||||||
|
Common stock
|
27,137 | 1,995 | (1,004 | ) | 28,128 | |||||||||||
|
Mutual funds:
|
||||||||||||||||
|
Equity
|
9,337 | 185 | (111 | ) | 9,411 | |||||||||||
|
Fixed income
|
4,454 | 6 | (12 | ) | 4,448 | |||||||||||
|
Other Investments
|
63 | | (14 | ) | 49 | |||||||||||
|
|
||||||||||||||||
|
Trust securities
|
$ | 77,741 | $ | 3,464 | $ | (1,391 | ) | $ | 79,814 | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Accrued investment income
|
$ | 500 | $ | 500 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Preneed funeral trust investments
|
$ | 80,314 | ||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Fair market value as a percentage of cost
|
103.3 | % | ||||||||||||||
|
|
||||||||||||||||
|
Due in one year or less
|
$ | 2,093 | ||
|
Due in one to five years
|
4,837 | |||
|
Due in five to ten years
|
6,990 | |||
|
Thereafter
|
12,897 | |||
|
|
||||
|
|
$ | 26,817 | ||
|
|
||||
| For the three months | For the six months | |||||||||||||||
| ended June 30, | ended June 30, | |||||||||||||||
| 2010 | 2011 | 2010 | 2011 | |||||||||||||
|
Investment income
|
$ | 816 | $ | 771 | $ | 1,580 | $ | 1,552 | ||||||||
|
Realized gains
|
4,838 | 5,046 | 5,176 | 8,370 | ||||||||||||
|
Realized losses
|
(409 | ) | (375 | ) | (476 | ) | (488 | ) | ||||||||
|
Expenses and taxes
|
(323 | ) | (474 | ) | (508 | ) | (728 | ) | ||||||||
|
Increase in
deferred preneed
funeral receipts
held in trust
|
(4,922 | ) | (4,968 | ) | (5,772 | ) | (8,706 | ) | ||||||||
|
|
||||||||||||||||
|
|
$ | | $ | | $ | | $ | | ||||||||
|
|
||||||||||||||||
- 12 -
| For the three months | For the six months | |||||||||||||||
| ended June 30, | ended June 30, | |||||||||||||||
| 2010 | 2011 | 2010 | 2011 | |||||||||||||
|
Purchases
|
$ | 306 | $ | (27,452 | ) | $ | 2,452 | $ | (44,703 | ) | ||||||
|
Sales
|
14 | 25,226 | 2,774 | 42,537 | ||||||||||||
| June 30, 2011 | ||||
|
Beginning balance
|
$ | 1,454 | ||
|
Recoveries
|
| |||
|
Provision
|
(186 | ) | ||
|
|
||||
|
Ending balance
|
$ | 1,268 | ||
|
|
||||
| 31-60 | 61-90 | 91-120 | >120 | Total Past | Total Financing | |||||||||||||||||||||||
| Past Due | Past Due | Past Due | Past Due | Due | Current | Receivables | ||||||||||||||||||||||
|
Recognized revenue
|
$ | 672 | $ | 378 | $ | 180 | $ | 304 | $ | 1,534 | $ | 17,417 | $ | 18,951 | ||||||||||||||
|
Deferred revenue
|
298 | 164 | 69 | 140 | 671 | 7,970 | 8,641 | |||||||||||||||||||||
|
Total contracts
|
$ | 970 | $ | 542 | $ | 249 | $ | 444 | $ | 2,205 | $ | 25,387 | $ | 27,592 | ||||||||||||||
| December 31, 2010 | June 30, 2011 | |||||||
|
Preneed funeral trust funds
|
$ | 22,542 | $ | 23,097 | ||||
|
Less: allowance for contract cancellation
|
(676 | ) | (691 | ) | ||||
|
|
||||||||
|
|
$ | 21,866 | $ | 22,406 | ||||
|
|
||||||||
- 13 -
| December 31, 2010 | June 30, 2011 | |||||||
|
Trust assets, at fair value
|
$ | 45,735 | $ | 44,666 | ||||
|
Pending withdrawals of income from trust
|
| 151 | ||||||
|
Obligations due to trust
|
206 | | ||||||
|
|
||||||||
|
Care trusts corpus
|
$ | 45,941 | $ | 44,817 | ||||
|
|
||||||||
| Unrealized | Unrealized | Fair Market | ||||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
|
Cash and money market accounts
|
$ | 730 | $ | | $ | | $ | 730 | ||||||||
|
Fixed income securities:
|
||||||||||||||||
|
Corporate debt
|
26,477 | 857 | (374 | ) | 26,960 | |||||||||||
|
Common stock
|
16,110 | 1,185 | (880 | ) | 16,415 | |||||||||||
|
|
||||||||||||||||
|
Trust securities
|
$ | 43,317 | $ | 2,042 | $ | (1,254 | ) | $ | 44,105 | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Accrued investment income
|
$ | 561 | $ | 561 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Cemetery perpetual care trust investments
|
$ | 44,666 | ||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Fair market value as a percentage of cost
|
103.1 | % | ||||||||||||||
|
|
||||||||||||||||
|
Due in one year or less
|
$ | | ||
|
Due in one to five years
|
2,021 | |||
|
Due in five to ten years
|
11,759 | |||
|
Thereafter
|
13,180 | |||
|
|
||||
|
|
$ | 26,960 | ||
|
|
||||
| For the three months | For the six months | |||||||||||||||
| ended June 30, | ended June 30, | |||||||||||||||
| 2010 | 2011 | 2010 | 2011 | |||||||||||||
|
Undistributable realized gains
|
$ | 2,305 | $ | 3,432 | $ | 2,542 | $ | 5,681 | ||||||||
|
Undistributable realized losses
|
(722 | ) | (218 | ) | (738 | ) | (315 | ) | ||||||||
|
Increase in Care trusts corpus
|
(1,583 | ) | (3,214 | ) | (1,804 | ) | (5,366 | ) | ||||||||
|
|
||||||||||||||||
|
|
$ | | $ | | $ | | $ | | ||||||||
|
|
||||||||||||||||
- 14 -
| For the three months | For the six months | |||||||||||||||
| ended June 30, | ended June 30, | |||||||||||||||
| 2010 | 2011 | 2010 | 2011 | |||||||||||||
|
Investment income
|
$ | 603 | $ | 1,178 | $ | 1,233 | $ | 1,757 | ||||||||
|
Realized gains
|
490 | 1,121 | 850 | 1,942 | ||||||||||||
|
Expenses
|
| | (21 | ) | | |||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 1,093 | $ | 2,299 | $ | 2,062 | $ | 3,699 | ||||||||
|
|
||||||||||||||||
| For the three months | For the six months | |||||||||||||||
| ended June 30, | ended June 30, | |||||||||||||||
| 2010 | 2011 | 2010 | 2011 | |||||||||||||
|
Purchases
|
$ | 19,794 | $ | (14,823 | ) | $ | 23,074 | $ | (23,930 | ) | ||||||
|
Sales
|
18,569 | 14,697 | 23,562 | 22,658 | ||||||||||||
| | Level 1Fair value of securities based on unadjusted quoted prices for identical assets or liabilities in active markets. Our investments classified as Level 1 securities include common stock, certain fixed income securities, and equity mutual funds; | ||
| | Level 2Fair value of securities estimated based on quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, and inputs other than quoted market prices that are observable or that can be corroborated by observable market data by correlation. These inputs include interest rates, yield curves, credit risk, prepayment speeds, rating and tax-exempt status. Our investments classified as Level 2 securities include certain fixed income securities and fixed income mutual funds | ||
| | Level 3Unobservable inputs based upon the reporting entitys internally developed assumptions which market participants would use in pricing the asset or liability. As of June 30, 2011, the Company did not have any assets that had fair values determined by Level 3 inputs and no liabilities measured at fair value. |
- 15 -
| Significant Other | Significant | |||||||||||||||
| Quoted Prices in | Observable | Unobservable | ||||||||||||||
| Active Markets | Inputs | Inputs | ||||||||||||||
| (Level 1) | (Level 2) | (Level 3) | June 30, 2011 | |||||||||||||
|
Assets:
|
||||||||||||||||
|
Fixed income securities:
|
||||||||||||||||
|
U.S. Treasury debt
|
$ | 5,532 | $ | | $ | | $ | 5,532 | ||||||||
|
Mortgage backed securities
|
| 530 | | 530 | ||||||||||||
|
Corporate debt
|
| 77,716 | | 77,716 | ||||||||||||
|
Common stock
|
90,519 | | | 90,519 | ||||||||||||
|
Mutual funds:
|
||||||||||||||||
|
Equity
|
13,469 | | | 13,469 | ||||||||||||
|
Fixed income
|
| 4,449 | | 4,449 | ||||||||||||
|
|
||||||||||||||||
|
Total Assets
|
$ | 109,520 | $ | 82,695 | $ | | $ | 192,215 | ||||||||
|
|
||||||||||||||||
- 16 -
| 2010 | 2011 | |||||||
|
Dividend yield
|
0 | % | 0 | % | ||||
|
Expected volatility
|
70 | % | 29 | % | ||||
|
Risk-free interest rate
|
0.08%, 0.18%, 0.31%, 0.45 | % | 0.15%, 0.19%, 0.24%, 0.29 | % | ||||
|
Expected life (years)
|
.25, .50, .75, 1 | .25, .50, .75, 1 | ||||||
- 17 -
| Funeral | Cemetery | Corporate | Consolidated | |||||||||||||
|
Revenues from operating activities:
|
||||||||||||||||
|
Six months ended June 30, 2011
|
$ | 74,673 | $ | 24,092 | $ | | $ | 98,765 | ||||||||
|
Six months ended June 30, 2010
|
$ | 68,525 | $ | 22,839 | $ | | $ | 91,364 | ||||||||
|
|
||||||||||||||||
|
Income (loss) before income taxes:
|
||||||||||||||||
|
Six months ended June 30, 2011
|
$ | 22,139 | $ | 6,327 | $ | (18,572 | ) | $ | 9,894 | |||||||
|
Six months ended June 30, 2010
|
$ | 20,506 | $ | 4,831 | $ | (16,734 | ) | $ | 8,603 | |||||||
|
|
||||||||||||||||
|
Total assets:
|
||||||||||||||||
|
June 30, 2011
|
$ | 409,128 | $ | 243,341 | $ | 25,271 | $ | 677,740 | ||||||||
|
December 31, 2010
|
$ | 409,329 | $ | 242,461 | $ | 19,222 | $ | 671,012 | ||||||||
- 18 -
| For the three months | For the six months | |||||||||||||||
| ended June 30, | ended June 30, | |||||||||||||||
| 2010 | 2011 | 2010 | 2011 | |||||||||||||
|
Revenues
|
||||||||||||||||
|
Goods
|
||||||||||||||||
|
Funeral
|
$ | 13,054 | $ | 13,986 | $ | 27,651 | $ | 29,590 | ||||||||
|
Cemetery
|
8,008 | 8,246 | 14,988 | 15,458 | ||||||||||||
|
|
||||||||||||||||
|
Total goods
|
$ | 21,062 | $ | 22,232 | $ | 42,639 | $ | 45,048 | ||||||||
|
|
||||||||||||||||
|
Services
|
||||||||||||||||
|
Funeral
|
$ | 17,458 | $ | 19,309 | $ | 36,700 | $ | 40,867 | ||||||||
|
Cemetery
|
2,456 | 2,533 | 4,772 | 5,056 | ||||||||||||
|
|
||||||||||||||||
|
Total services
|
$ | 19,914 | $ | 21,842 | $ | 41,472 | $ | 45,923 | ||||||||
|
|
||||||||||||||||
|
Financial revenue
|
||||||||||||||||
|
Preneed funeral commission income
|
$ | 497 | $ | 414 | $ | 1,185 | $ | 887 | ||||||||
|
Preneed funeral trust earnings
|
1,426 | 1,856 | 2,989 | 3,329 | ||||||||||||
|
Cemetery trust earnings
|
1,211 | 1,228 | 2,248 | 2,889 | ||||||||||||
|
Cemetery finance charges
|
407 | 336 | 831 | 689 | ||||||||||||
|
|
||||||||||||||||
|
Total financial revenue
|
$ | 3,541 | $ | 3,834 | $ | 7,253 | $ | 7,794 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total revenues
|
$ | 44,517 | $ | 47,908 | $ | 91,364 | $ | 98,765 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Cost of revenues
|
||||||||||||||||
|
Goods
|
||||||||||||||||
|
Funeral
|
$ | 11,045 | $ | 11,684 | $ | 23,118 | $ | 24,550 | ||||||||
|
Cemetery
|
6,197 | 6,043 | 11,848 | 11,516 | ||||||||||||
|
|
||||||||||||||||
|
Total goods
|
$ | 17,242 | $ | 17,727 | $ | 34,966 | $ | 36,066 | ||||||||
|
|
||||||||||||||||
|
Services
|
||||||||||||||||
|
Funeral
|
$ | 9,217 | $ | 10,291 | $ | 19,313 | $ | 21,548 | ||||||||
|
Cemetery
|
1,657 | 1,650 | 3,285 | 3,293 | ||||||||||||
|
|
||||||||||||||||
|
Total services
|
$ | 10,874 | $ | 11,941 | $ | 22,598 | $ | 24,841 | ||||||||
|
|
||||||||||||||||
|
Financial expenses
|
||||||||||||||||
|
Preneed funeral commissions
|
$ | 312 | $ | 391 | $ | 658 | $ | 734 | ||||||||
|
|
||||||||||||||||
|
Total financial expenses
|
$ | 312 | $ | 391 | $ | 658 | $ | 734 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total cost of revenues
|
$ | 28,428 | $ | 30,059 | $ | 58,222 | $ | 61,641 | ||||||||
|
|
||||||||||||||||
- 19 -
| For the six months | ||||||||
| ended June 30, | ||||||||
| 2010 | 2011 | |||||||
|
Cash paid for interest and financing costs
|
$ | 8,890 | $ | 8,810 | ||||
|
Cash paid for income taxes
|
407 | 670 | ||||||
|
Fair value of stock issued to directors, officers and certain employees
|
1,097 | 1,464 | ||||||
|
Restricted common stock withheld for payroll taxes
|
56 | 301 | ||||||
|
Net withdrawals from preneed funeral trusts
|
1,269 | 2,290 | ||||||
|
Net (deposits)/withdrawals into/from preneed cemetery trusts
|
(786 | ) | 581 | |||||
|
Net (deposits)/withdrawals into/from perpetual care trusts
|
(606 | ) | 310 | |||||
|
Net decrease in preneed funeral receivables
|
85 | 375 | ||||||
|
Net (increase)/decrease in preneed cemetery receivables
|
(433 | ) | 210 | |||||
|
Net (deposits)/withdrawals of receivables into/from preneed funeral trusts
|
(714 | ) | (369 | ) | ||||
|
Net change in preneed funeral receivables increasing deferred revenue
|
910 | 105 | ||||||
|
Net change in preneed cemetery receivables decreasing deferred revenue
|
(309 | ) | (2 | ) | ||||
|
Net withdrawals from preneed funeral trust accounts decreasing deferred
preneed funeral receipts
|
(1,269 | ) | (2,290 | ) | ||||
|
Net deposits/(withdrawals) in cemetery trust accounts
increasing/(decreasing) deferred cemetery receipts
|
786 | (581 | ) | |||||
|
Net deposits/(withdrawals) in perpetual care trust accounts
increasing/(decreasing) perpetual care trusts corpus
|
426 | (366 | ) | |||||
- 20 -
- 21 -
- 22 -
| | Size of business; | ||
| | Size of market; | ||
| | Competitive standing; | ||
| | Demographics; | ||
| | Strength of brand; and | ||
| | Barriers to entry. |
- 23 -
| Three Months Ended | ||||||||||||||||
| June 30, | Change | |||||||||||||||
| 2010 | 2011 | Amount | % | |||||||||||||
|
Revenues:
|
||||||||||||||||
|
Same store operating revenue
|
$ | 25,953 | $ | 25,876 | $ | (77 | ) | (0.3 | )% | |||||||
|
Acquired operating revenue
|
4,546 | 7,419 | 2,873 | 63.2 | % | |||||||||||
|
Preneed funeral insurance commissions
|
497 | 414 | (83 | ) | (16.7 | )% | ||||||||||
|
Preneed funeral trust earnings
|
1,439 | 1,856 | 417 | 29.0 | % | |||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 32,435 | $ | 35,565 | $ | 3,130 | 9.6 | % | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating profit:
|
||||||||||||||||
|
Same store operating profit
|
$ | 8,776 | $ | 9,190 | $ | 414 | 4.7 | % | ||||||||
|
Acquired operating profit
|
1,281 | 2,131 | 850 | 66.3 | % | |||||||||||
|
Preneed funeral insurance commissions
|
185 | 23 | (162 | ) | (87.6 | )% | ||||||||||
|
Preneed funeral trust earnings
|
1,439 | 1,856 | 417 | 29.0 | % | |||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 11,681 | $ | 13,200 | $ | 1,519 | 13.0 | % | ||||||||
|
|
||||||||||||||||
- 24 -
| Six Months Ended | ||||||||||||||||
| June 30, | Change | |||||||||||||||
| 2010 | 2011 | Amount | % | |||||||||||||
|
Revenues:
|
||||||||||||||||
|
Same store operating revenue
|
$ | 54,635 | $ | 55,196 | $ | 561 | 1.0 | % | ||||||||
|
Acquired operating revenue
|
9,684 | 15,261 | 5,577 | 57.6 | % | |||||||||||
|
Preneed funeral insurance commissions
|
1,185 | 887 | (298 | ) | (25.1 | )% | ||||||||||
|
Preneed funeral trust earnings
|
3,021 | 3,329 | 308 | 10.2 | % | |||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 68,525 | $ | 74,673 | $ | 6,148 | 9.0 | % | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating profit:
|
||||||||||||||||
|
Same store operating profit
|
$ | 19,136 | $ | 19,967 | $ | 831 | 4.3 | % | ||||||||
|
Acquired operating profit
|
2,752 | 4,392 | 1,640 | 60.0 | % | |||||||||||
|
Preneed funeral insurance commissions
|
527 | 153 | (374 | ) | (71.0 | )% | ||||||||||
|
Preneed funeral trust earnings
|
3,021 | 3,329 | 308 | 10.2 | % | |||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 25,436 | $ | 27,841 | $ | 2,405 | 9.4 | % | ||||||||
|
|
||||||||||||||||
- 25 -
| Three Months Ended | ||||||||||||||||
| June 30, | Change | |||||||||||||||
| 2010 | 2011 | Amount | % | |||||||||||||
|
Revenues:
|
||||||||||||||||
|
Same store operating revenue
|
$ | 8,916 | $ | 9,089 | $ | 173 | 1.9 | % | ||||||||
|
Acquired operating revenue
|
1,548 | 1,690 | 142 | 9.2 | % | |||||||||||
|
Cemetery trust earnings
|
1,211 | 1,228 | 17 | 1.4 | % | |||||||||||
|
Preneed cemetery finance charges
|
407 | 336 | (71 | ) | (17.4 | )% | ||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 12,082 | $ | 12,343 | $ | 261 | 2.2 | % | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating profit:
|
||||||||||||||||
|
Same store operating profit
|
$ | 2,192 | $ | 2,554 | $ | 362 | 16.5 | % | ||||||||
|
Acquired operating profit
|
418 | 531 | 113 | 27.0 | % | |||||||||||
|
Cemetery trust earnings
|
1,211 | 1,228 | 17 | 1.4 | % | |||||||||||
|
Preneed cemetery finance charges
|
407 | 336 | (71 | ) | (17.4 | )% | ||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 4,228 | $ | 4,649 | $ | 421 | 9.9 | % | ||||||||
|
|
||||||||||||||||
- 26 -
| Six Months Ended | ||||||||||||||||
| June 30, | Change | |||||||||||||||
| 2010 | 2011 | Amount | % | |||||||||||||
|
Revenues:
|
||||||||||||||||
|
Same store operating revenue
|
$ | 16,672 | $ | 17,152 | $ | 480 | 2.9 | % | ||||||||
|
Acquired operating revenue
|
3,088 | 3,362 | 274 | 8.9 | % | |||||||||||
|
Cemetery trust earnings
|
2,248 | 2,889 | 641 | 28.5 | % | |||||||||||
|
Preneed cemetery finance charges
|
831 | 689 | (142 | ) | (17.1 | )% | ||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 22,839 | $ | 24,092 | $ | 1,253 | 5.5 | % | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating profit:
|
||||||||||||||||
|
Same store operating profit
|
$ | 3,744 | $ | 4,627 | $ | 883 | 23.6 | % | ||||||||
|
Acquired operating profit
|
883 | 1,077 | 194 | 22.0 | % | |||||||||||
|
Cemetery trust earnings
|
2,248 | 2,889 | 641 | 28.5 | % | |||||||||||
|
Preneed cemetery finance charges
|
831 | 689 | (142 | ) | (17.1 | )% | ||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 7,706 | $ | 9,282 | $ | 1,576 | 20.4 | % | ||||||||
|
|
||||||||||||||||
- 27 -
|
Cash and liquid investments at beginning of year
|
$ | 1.3 | ||
|
Cash flow from operations
|
15.8 | |||
|
Acquisitions
|
(5.1 | ) | ||
|
Paydown on the bank credit facility
|
(0.6 | ) | ||
|
Maintenance capital expenditures
|
(3.4 | ) | ||
|
Dividends on common stock
|
(0.5 | ) | ||
|
Purchase of convertible junior subordinated debentures
|
(1.0 | ) | ||
|
Growth capital expenditures funeral homes
|
(0.3 | ) | ||
|
Growth capital expenditures cemeteries
|
(1.0 | ) | ||
|
|
||||
|
Cash at June 30, 2011
|
$ | 5.2 | ||
|
|
||||
- 28 -
- 29 -
| 11.1 | Computation of Per Share Earnings | |
| 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 Terry E. Sanford in satisfaction of Section 302 of the Sarbanes-Oxley Act of 2002 | |
| 32 | Certification of Periodic Financial Reports by Melvin C. Payne and Terry E. Sanford in satisfaction of Section 906 of the Sarbanes-Oxley Act of 2002 and 18 U.S.C. Section 1350 | |
| *101 | Interactive Data Files |
| * | Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, or Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability. |
- 30 -
|
CARRIAGE SERVICES, INC.
|
||||
| Date: August 5, 2011 | /s/ Terry E. Sanford | |||
| Terry E. Sanford | ||||
|
Executive Vice President and
Chief Financial Officer |
||||
| 11.1 | Computation of Per Share Earnings | |
| 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 Terry E. Sanford in satisfaction of Section 302 of the Sarbanes-Oxley Act of 2002 | |
| 32 | Certification of Periodic Financial Reports by Melvin C. Payne and Terry E. Sanford in satisfaction of Section 906 of the Sarbanes-Oxley Act of 2002 and 18 U.S.C. Section 1350 | |
| *101 | Interactive Data Files |
| * | Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, or Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability. |
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|