XML 31 R24.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Acquisition Level 1 (Notes)
6 Months Ended
Jun. 30, 2011
Acquisition [Abstract]  
Business Combination Disclosure [Text Block]
Acquisitions
Keystone
In March 2010, pursuant to a tender offer, we acquired Keystone North America, Inc. (Keystone) for C$8.07 per share in cash, resulting in a purchase price of $288.9 million, which includes the refinancing of $80.7 million of Keystone’s debt.
The primary reasons for the merger and the principal factors that contributed to the recognition of goodwill in this acquisition were:


the acquisition of Keystone enhances our network footprint, enabling us to serve a number of new, complementary areas;


combining the two companies’ operations provides synergies and related cost savings through the elimination of duplicate home office functions and economies of scale; and


the acquisition of Keystone’s preneed backlog of deferred revenues enhances our long-term stability.
The following table summarizes the adjusted fair values of the assets acquired and liabilities assumed as of March 26, 2010, for various purchase price allocation adjustments made subsequent to our first quarter results:
 
(In thousands)
Accounts receivable
$
6,131


Other current assets
20,200


Cemetery property
19,949


Property and equipment, net
105,888


Preneed funeral and cemetery receivables and trust investments
66,395


Finite-lived intangible assets
34,312


Indefinite-lived intangible assets
33,700


Deferred charges and other assets
6,533


Goodwill
108,643


Total assets acquired
401,751


Current liabilities
11,719


Long-term debt
2,548


Deferred preneed funeral and cemetery revenues and deferred receipts held in trusts
69,336


Deferred tax liability
20,939


Other liabilities
8,347


Total liabilities assumed
112,889


Net assets acquired
$
288,862




The gross amount of accounts receivable is $8.2 million, of which $2.1 million is not expected to be collected. Included in preneed funeral and cemetery receivables and trust investments are receivables under preneed contracts with a fair value of $5.2 million. The gross amount due under the contracts is $5.5 million, of which $0.3 million is not expected to be collected.
We have finalized our assessment of the fair values. Goodwill, land, and certain identifiable intangible assets recorded in the acquisition are not subject to amortization; however, the goodwill and intangible assets will be tested periodically for impairment as required by the Intangible Assets Topic of the ASC. Of the $108.6 million in goodwill recognized, $4.3 million was allocated to our cemetery segment and $104.3 million was allocated to our funeral segment. As a result of the carryover of Keystone’s tax basis, $26.0 million of this goodwill is deductible for tax purposes. The identified intangible assets are comprised of the following:
 
Useful life
 
Fair Value
 
(In thousands)
Preneed customer relationships related to insurance claims
10 years
 
$
15,200


Preneed deferred revenue
10-14 years
 
1,740


Covenants-not-to-compete
5 - 15 years
 
13,332


Operating leases
5 - 15 years
 
440


Tradenames
5 years
 
3,600


Tradenames
Indefinite
 
33,200


Licenses and permits
Indefinite
 
500


Total intangible assets
 
 
$
68,012




The unaudited condensed consolidated statement of operations for the three and six months ended June 30, 2011 includes the results of operations of Keystone. The following unaudited pro forma information presents information as if the merger occurred on January 1, 2010:
 
Six Months Ended
 
2010
 
(In thousands)
Revenue
$
1,115,788


Net income
$
74,521