UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

---

FORM 10-K

ANNUAL REPORT
PURSUANT TO SECTIONS 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

(Mark One)

|ý | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934For the 52 weeks (fiscal year) ended December 31, 2005
|- | ------------------------------------------------------------------------------------------------------------------------------------------
|  | 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 000-33277

---

ALDERWOODS GROUP, INC.(Exact name of registrant as specified in its charter)

---

|Delaware                                                                             | 52-1522627                          
|------------------------------------------------------------------------------------ | ------------------------------------
|(State or other jurisdiction of incorporation or organization)                       | (I.R.S. Employer Identification No.)
|311 Elm Street, Suite 1000, Cincinnati, Ohio(Address of principal executive offices) | 45202(Zip Code)                     

Registrant's telephone number, including area code:513-768-7400

Securities
registered pursuant to Section 12(b) of the Act:

|None                  |  | None                                       
|--------------------- |  | -------------------------------------------
|(Title of each class) |  | (Name of each exchange on which registered)

Securities registered pursuant to Section 12(g) of the Act: Common Stock, par value $0.01 per share(Title of class)

Warrants to purchase Common Stock(Title of class)

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
Yes o    No ý

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.
Yes o    No ý

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 ý    No o

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. ý

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
"accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. Large Accelerated filer o Accelerated
filer ý Non-accelerated filer 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 ý

The aggregate market value of the Common Stock and Warrants to purchase Common Stock held by non-affiliates of the registrant (assuming that the
registrant's only affiliates are its officers and directors), based on their closing prices on the Nasdaq Stock Market on June 18, 2005 was $ 594,745,300 and $ 1,735,360, respectively.

---

APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY PROCEEDINGS
DURING THE PRECEDING FIVE YEARS

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Section 12, 13 or 15(d) of the
Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.
Yes ý    No o

---

At March 9, 2006, there were 40,468,951 shares of Common Stock outstanding and Warrants to purchase 2,992,000 shares of Common Stock
outstanding.



---



DOCUMENTS INCORPORATED BY REFERENCE

The Registrant's definitive Proxy Statement for the 2006 Annual Meeting of Shareholders (portions of which are incorporated by reference into Part III
hereof).

In
Part III:

The
information required by the following items will be included in the Company's definitive Proxy Statement for the 2006 Annual Meeting of Shareholders which will be filed with the
Securities and Exchange Commission within 120 days after the end of Registrant's fiscal year and, such information is incorporated herein by reference.

ITEM 10

Directors and Executive Officers of the RegistrantITEM 11

Executive CompensationITEM 12

Security Ownership of Certain Beneficial Owners and Management and Related Stockholders MattersITEM 13

Certain Relationships and Related TransactionsITEM 14

Principal Accountant Fees and Services.


---





TABLE OF CONTENTS

|                           |  |                                                                                                              |  | Page
|-------------------------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|                           |  |                                                                                                              |  |     
|GENERAL INFORMATION        |  | 1                                                                                                           
|FORWARD-LOOKING STATEMENTS |  | 1                                                                                                           
|Item
Number                |  |                                                                                                              |  |     
|PART I                    
|1.                         |  | BUSINESS                                                                                                     |  | 2   
|1A.                        |  | RISK FACTORS                                                                                                 |  | 7   
|1B.                        |  | UNRESOLVED STAFF COMMENTS                                                                                    |  | 13  
|2.                         |  | PROPERTIES                                                                                                   |  | 13  
|3.                         |  | LEGAL PROCEEDINGS                                                                                            |  | 13  
|4.                         |  | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                                          |  | 13  
|                           |  | EXECUTIVE OFFICERS OF ALDERWOODS GROUP                                                                       |  | 14  
|PART II                   
|5.                         |  | MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES |  | 16  
|6.                         |  | SELECTED FINANCIAL DATA                                                                                      |  | 17  
|7.                         |  | MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS                        |  | 19  
|7A.                        |  | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                                   |  | 55  
|8.                         |  | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                                                                  |  | 58  
|9.                         |  | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE                         |  | 119 
|9A.                        |  | CONTROLS AND PROCEDURES                                                                                      |  | 119 
|9B.                        |  | OTHER INFORMATION                                                                                            |  | 120 
|PART III                  
|10.                        |  | DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT                                                           |  | 122 
|11.                        |  | EXECUTIVE COMPENSATION                                                                                       |  | 122 
|12.                        |  | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS               |  | 122 
|13.                        |  | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS                                                               |  | 122 
|14.                        |  | PRINCIPAL ACCOUNTING FEES AND SERVICES                                                                       |  | 122 
|PART IV                   
|15.                        |  | EXHIBITS AND FINANCIAL STATEMENT SCHEDULES                                                                   |  | 123 
|                           |  | SIGNATURES                                                                                                   |  | 129 

i

---





GENERAL INFORMATION

Unless the context otherwise requires (a) "Alderwoods Group" refers to Alderwoods Group, Inc., a Delaware corporation, (b) "Loewen Group" or
the "Predecessor" refers to The Loewen Group Inc., a British Columbia corporation, (c) "Loewen International" refers to Loewen Group International, Inc., (a Delaware
corporation and a wholly-owned subsidiary of Loewen Group which, on January 2, 2002, was reorganized and renamed Alderwoods Group, Inc. and thereupon ceased to be affiliated with Loewen
Group), (d) the "Company" refers to Alderwoods Group together with its subsidiaries and associated companies, (e) "Loewen Companies" refers to Loewen Group, Loewen International and
their subsidiaries prior to January 2, 2002.

All
dollar amounts are in United States dollars unless otherwise indicated. When discussing the Company's financial condition and results of operations, unless the context
otherwise requires, references to "2005" or "fiscal 2005", "2004" or "fiscal 2004," and "2003" or "fiscal 2003" refer to the 52 weeks ended December 31, 2005, the 52 weeks ended
January 1, 2005, and the 53 weeks ended January 3, 2004, respectively.

FORWARD-LOOKING STATEMENTS

Certain statements contained in this Annual Report on Form 10-K, including, but not limited to, information regarding the status and progress
of the Company's operating activities, the plans and objectives of the Company's management, assumptions regarding the Company's future performance and plans, and any financial guidance provided in
this Annual Report on Form 10-K, are forward-looking statements within the meaning of Section 27A(i) of the Securities Act of 1933 and Section 21E(i) of
the Securities Exchange Act of 1934. The words "believe," "may," "will," "estimate," "continues," "anticipate," "intend," "expect" and similar expressions identify these forward-looking statements,
although not all forward-looking statements contain such identifying words. These forward-looking statements are made subject to certain risks and uncertainties that could cause actual results to
differ materially from those stated. Risks and uncertainties that could cause or contribute to such differences include, without limitation, those discussed elsewhere in this Annual Report on
Form 10-K and particularly below under "Item 1A Risk Factors" and under "Item 7 Management's Discussion and Analysis of Financial Condition and Results of Operations."

The
information appearing in this Annual Report on Form 10-K is accurate only as of the date hereof, as the Company's business, financial condition, results of
operations or prospects may have changed after that date. Except as required by law, the Company undertakes no obligation to publicly release any revisions to these forward-looking statements to
reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events. All subsequent written and oral forward-looking statements attributable to the Company and
persons acting on its behalf are qualified in their entirety by the cautionary statements contained in this section and elsewhere in this Annual Report on Form 10-K.

1

---





PART I

ITEM 1. BUSINESS

Overview

Alderwoods Group, Inc. is the second largest operator of funeral homes and cemeteries in North America based on total revenue and number of locations. As
of December 31, 2005, the Company operated 594 funeral homes, 72 cemeteries and 60 combination funeral homes and cemeteries throughout North America. The Company provides
funeral and cemetery services and products on both an at-need (time of death) and pre-need basis. In support of its pre-need business, the Company operates an
insurance subsidiary that provides customers with a funding mechanism for the pre-arrangement of funerals.

Alderwoods
Group is a holding company owning, directly or indirectly, the capital stock of approximately 200 subsidiaries through which the funeral, cemetery and insurance
businesses are operated. The principal executive office of the Company is located at 311 Elm Street, Suite 1000, Cincinnati, Ohio 45202. Under the Fourth Amended Joint Plan of
Reorganization of Loewen Group International, Inc., its Parent Corporation and certain of their Debtor Subsidiaries, as modified (the "Plan") and Loewen International (incorporated in
Delaware on February 25, 1987), as reorganized and renamed Alderwoods Group, Inc., succeeded to the business previously conducted by Loewen Group on January 2, 2002
(the "Effective Date").

The
Company is focused on achieving improved levels of organic growth, engaging in strategic and targeted key market development to strengthen core operations, strengthening its balance
sheet and
working toward achieving its commitment of setting the industry standard for customer service, administration, and financial management.

The
Company's operations are geographically diversified across 36 states, seven provinces in Canada and Puerto Rico. Consistent with the Company's urban-based clustering strategy,
the Company has a significant number of funeral homes and cemeteries located in Los Angeles, Chicago, New York City, Atlanta, Miami, Houston, and Toronto. The Company's Rose Hills facility,
located approximately 14 miles from downtown Los Angeles, is the largest single-location cemetery and funeral home combination facility in the United States. According to the
United States Bureau of the Census, many of the metropolitan areas the Company serves have a large population over the age of 65, which represents a principal target market for the Company's
pre-need sales program as well as at-need sales. The Company has a pre-need sales program that builds future revenue and which the Company believes enhances future
market share. In addition, the Company believes the implementation of its specialty retail and marketing approach has led to annual increases in average revenue per call for at-need sales
since 2002.

The
Company makes its periodic and current reports available, free of charge, through its website at http://www.alderwoods.com as soon as reasonably practicable after such material is
electronically filed with, or furnished to, the United States Securities and Exchange Commission ("SEC").

Business Operations

The Company's segments primarily consist of the funeral and cemetery activities. The Company's segments also include an insurance business in support of its
pre-need funeral business. Within the Company's segments, the Company maintains a regional operating structure for the funeral and cemetery businesses that is organized into multiple geographic
regions in the United States and Canada. For certain financial information by segment and geographic area, see "Management's Discussion and Analysis of Financial Condition and Results of
Operations," and Note 16 to the Company's Consolidated Financial Statements. Funeral operations constituted approximately 64% of consolidated revenue of the Company for 2005, compared to
66% for 2004, and 68% for 2003. Cemetery operations constituted approximately 23% of consolidated revenue of the Company for 2005, 2004, and 2003. Insurance operations constituted

2

---



approximately
13% of consolidated revenue of the Company for 2005, as compared to approximately 11% for 2004, and 9% for 2003.

Funeral Operations

The Company's funeral operations encompass making funeral and cremation arrangements on an at-need or pre-need basis. The Company's
funeral operations offer a full range of funeral services, including the collection of remains, registration of death, professional embalming, use of funeral home facilities, sale of caskets and other
merchandise and transportation to a place of worship, funeral chapel, cemetery or crematorium. The Company's funeral operations generally experience higher volumes in the winter months, primarily due
to a higher incidence of deaths, as a result of illnesses brought on by cold weather.

Amounts
paid for funeral services are recorded as revenue at the time the service is performed. Payments made for pre-need funeral contracts are either placed in trust or are
used on behalf of the purchaser of the pre-need contract to pay premiums on life insurance polices, under which the Company is designated as the beneficiary. At the date of performing a
pre-need funeral service, the original contract amount, together with related accrued net earnings from trust and increased insurance benefits, is recorded as funeral revenue. Selling
costs related to the sale of pre-need funeral contracts are expensed in the period incurred.

Cemetery Operations

The Company's cemetery operations assist families in making burial arrangements and offer a complete line of cemetery products (including a selection of burial
spaces, burial vaults, lawn crypts, caskets, memorials, niches, mausoleum crypts and other merchandise), the opening and closing of graves and cremation services.

Provided
certain collectability criteria are met, pre-need cemetery interment right sales of developed cemetery property are deferred until a minimum of 10% of the sales
price has been collected, while pre-need cemetery interment right sales of undeveloped cemetery property are deferred and revenue is recognized on a percentage of completion basis as the
cemetery property is developed. Pre-need sales of cemetery merchandise or services are deferred until the delivery of such merchandise or performance of such services occurs.

Pursuant
to various state and provincial laws, a portion of the proceeds from the sale of pre-need merchandise and services may also be required to be paid into trusts, which
are recorded as trust investments in the Company's Consolidated Financial Statements. The net amount of realized earnings on merchandise and service trust funds is recorded as cemetery revenue when
the merchandise is delivered and service performed. Selling costs related to the sale of pre-need cemetery interment rights, merchandise and services are expensed in the period incurred.

Pursuant
to various state and provincial laws, the Company provides for the long-term maintenance of its cemetery properties by placing a portion, typically 10% to 15%, of
the proceeds from the sale of interment rights into a perpetual care trust fund (these amounts are generally contributed to trust when the contract is fully paid). As allowed by these laws, the annual
income earned on these funds is used to partially offset the maintenance costs of operating the cemeteries. As of December 31, 2005, the Company's cemeteries had approximately
$244 million of cemetery perpetual care trust investments.

Combined Funeral and Cemetery Operations

The Company operates 60 combination funeral homes and cemeteries in which a funeral operation is physically located within or adjoining a cemetery
operation. The Company's combination operations allow synergies between funeral and cemetery sales, and reduction in personnel, equipment and other costs. In

3

---



addition,
customers are provided with the convenience of a single location to purchase funeral and cemetery services and merchandise.

Insurance Operations

The Company operates an insurance subsidiary licensed in a total of 34 states and the District of Columbia. This insurance subsidiary sells a variety of
insurance products, primarily for the funding of pre-need funerals.

Discontinued Operations

Over the previous three fiscal years, the Company engaged in a strategic market rationalization assessment to dispose of cemetery and funeral operating locations
that did not fit into the Company's market or business strategies, as well as under-performing locations and excess cemetery land. The Company will, on a smaller scale and over time, continue to
assess the Company's portfolio of funeral and cemetery locations to ensure they continue to fit in the Company's strategy. Once a property is added to the disposal list, the Company expects to
complete the sale within one year.

During
2002, 2003 and 2004, the Company identified 154 funeral, 89 cemetery and five combination locations for disposal. The funeral locations included all
39 funeral locations in the United Kingdom, which were sold on October 20, 2003.

During
2003, the Company identified Security Plan Life Insurance Company, its wholly-owned home service insurance company, as a non-strategic asset, because it was not part
of the Company's pre-need funeral sales efforts. The Company's continuing wholly-owned pre-need life insurance company is Mayflower National Life Insurance Company. On
June 17, 2004, the Company announced the signing of an agreement by its subsidiary, Mayflower National Life Insurance Company, to sell all the outstanding shares of Security Plan Life Insurance
Company for $85.0 million. The sale concluded on October 1, 2004. After payment of applicable taxes and expenses, and the recapitalization of Mayflower National Life Insurance Company,
the Company utilized $65.0 million of the proceeds to further reduce long-term debt. The Company recorded a pre-tax gain on the sale of $16.0 million.

The
Company classified all the locations identified as discontinued operations as assets held for sale in the consolidated balance sheets and recorded any related operating results,
long-lived asset impairment provisions, and gains or losses recorded on disposition as income from discontinued operations. The Company also reclassified the prior fiscal years to reflect
any comparative amounts on a similar basis.

During
2005, the Company completed the strategic market rationalization program.

Death Care Industry

Number of deaths

There is an inevitable need for the products and services the death care industry offers. According to the United States Bureau of the Census, the number
of deaths per year in the United States is expected to increase from approximately 2.4 million in 2004 to 2.6 million in 2010. Moreover, the average age of the population in the
United States is increasing. According to the United States Bureau of the Census, the United States population over 50 years of age is expected to increase from
76.1 million in 2000 to 97.1 million in 2010. The Company believes that the aging of the population is particularly important because it expands the Company's target market for
pre-need services and merchandise as older persons, especially those over 50 years of age, are most likely to make pre-need funeral and cemetery arrangements.

4

---



Competition

The United States death care industry is estimated to have generated approximately $15 billion of revenue in 2003, of which small family-owned
businesses represent approximately 80%. During most of the 1990s, there was a trend of family-owned businesses consolidating with larger organizations such as the Company. However, this trend slowed
in the late 1990s, and the industry continues to be characterized by a large number of locally-owned, independent operations. There are approximately 22,000 funeral homes and
10,500 cemeteries in the United States. The market share of a single funeral home or cemetery in any community is a function of the name, reputation and location of that funeral home or
cemetery although competitive pricing, professional service and attention, and well-maintained locations are also important. Customer families tend to choose a funeral home because it
previously served their family and because of the funeral home's reputation, which must be developed over time. The three largest public operators in the death care industry in the
United States, based on the total revenue and number of locations, are Service Corporation International, Alderwoods Group, Inc., and Stewart Enterprises, Inc. The Company
believes that these three companies collectively represent approximately 20% of funeral service revenues in the United States.

Cremation

Substantially all of the Company's funeral homes provide basic cremation services through Company owned or third party crematories, and the Company has unique
programs designed to provide a full range of merchandise and services to families choosing cremation. In 2005, cremations accounted for approximately 36% of all funeral services performed by the
Company, compared to approximately 35%
in 2004 and 34% in 2003. According to the latest industry studies available, cremations will increase by approximately 1% annually from 2004 to 2010, as a percentage of all funeral services in the
United States and, in 2004, accounted for approximately 29% of all funeral services performed in the United States. This trend of increasing cremations is expected to continue into the
future.

Regulation

The funeral service and cemetery industry is regulated primarily on a state and provincial basis with a vast majority of jurisdictions requiring licensing and
supervision of individuals who provide funeral-related services. Most jurisdictions also regulate the sale of pre-need services and the administration of any resulting trusts or insurance
contracts. The laws and regulations are complex, are subject to interpretation by regulators, vary from jurisdiction to jurisdiction and are subject to change from time to time.
Non-compliance with these regulations can result in fines or suspension of licenses required to sell pre-need services and merchandise. In addition, concerns regarding lack of
competition have led a few jurisdictions to enact legislation restricting the common ownership of funeral homes, cemeteries and related operations within a specific geographic region.

The
Company's operations in the United States must also comply with federal legislation, including the laws administered by the Occupational Safety and Health Administration, the
Americans with Disabilities Act and the Federal Trade Commission ("FTC") regulations. The FTC administers the Trade Regulation Rule on Funeral Industry Practices, the purpose of which is to prevent
unfair or deceptive acts or practices in connection with the provision of funeral goods or services. Certain regulatory requirements also exist in Canada.

The
Company's operations are subject to numerous environmental laws, regulations and guidelines adopted by various governmental authorities in the jurisdictions in which the Company
operates. On a continuing basis, the Company's business practices are designed to assess and evaluate environmental risk and, when necessary, conduct appropriate corrective measures. Liabilities are
recorded when known or considered probable and reasonably estimable. Actual environmental liabilities could differ significantly from the Company's estimates.

5

---



The
Company's insurance subsidiary is subject to regulation by the state in which it is domiciled and the states in which its products are sold.

The
Company believes that it complies in all material respects with the provisions of the laws and regulations under which it operates.

Employees

As of February 25, 2006, the Company employed approximately 8,300 people, with approximately 530 people employed at the executive and
administrative offices in Cincinnati, Ohio, Toronto, Ontario and Burnaby, British Columbia. The Company believes that relationships with employees are good. As of February 25, 2006, 118 of the
Company's employees were members of collective bargaining units.

Basis of Accounting

Alderwoods Group succeeded to substantially all of the assets and operations of Loewen Group on the Effective Date, and continues to operate the businesses
previously conducted by the Loewen Companies. The Company's accounting information contained in this Form 10-K is presented on the basis of United States generally accepted
accounting principles ("GAAP").

In
January 2003, the Financial Accounting Standards Board issued Interpretation No. 46, "Consolidation of Variable Interest Entities," which was revised in
December 2003 ("FIN No. 46R"). FIN No. 46R clarifies the application of Accounting Research Bulletin No. 51, "Consolidated Financial Statements," to
enterprises that have a variable interest in variable interest entities, and is effective no later than the end of the first reporting period that ends after March 15, 2004.

The
Company elected to adopt FIN No. 46R at the beginning of its 2004 fiscal year on January 4, 2004. The adoption of FIN No. 46R resulted in the
prospective consolidation in the Company's balance sheet of approximately 600 funeral, cemetery merchandise and service, and perpetual care trusts, and several pooled investment funds created
for such trusts, but did not change the legal relationships among these trusts, pooled investment funds, the Company, and its holders of pre-need contracts. The Company does not
consolidate certain funeral trusts for which the Company does not absorb a majority of their expected losses and, therefore, is not considered a primary beneficiary of these funeral trusts under
FIN No. 46R. The adoption of FIN No. 46R has not materially impacted the Company's stockholder's equity, net income or its consolidated statement of cash flows.

Predecessor Overview

From the inception of Loewen Group in 1985 until the last half of 1998, Loewen Group's business philosophy centered on a growth strategy in the funeral home and
cemetery businesses. Beginning in the second half of 1998, in light of negative cash flows from its businesses and increasing difficulties in meeting its debt service obligations, Loewen Group
virtually ceased its acquisition program. During the last quarter of 1998, Loewen Group began attempting to sell various operations. As of March 31, 1999, Loewen Group's consolidated balance
sheet reflected approximately $2.1 billion of long-term debt (of which approximately $742.2 million was due currently) and approximately $48.8 million of other
current debt.

On
June 1, 1999 (the "Petition Date"), Loewen Group, approximately 850 United States subsidiaries of Loewen Group (including Loewen International) and one
foreign subsidiary of Loewen Group each voluntarily filed a petition for creditor protection under Chapter 11 ("Chapter 11") of title 11 of the United States Code in the
United States Bankruptcy Court for the District of Delaware (the "Bankruptcy Court"). Concurrent with the Chapter 11 filing, Loewen Group and 117 of its Canadian
subsidiaries filed for creditor protection under the Companies' Creditors Arrangement Act ("Creditors Arrangement Act") with the Ontario Superior Court of Justice (the "Canadian Court").
Subsequent to the Petition Date, five additional subsidiaries of Loewen Group voluntarily filed petitions for creditor protection and

6

---



41 subsidiaries
were voluntarily deleted. The Loewen Companies' insurance, United Kingdom and certain funeral and cemetery subsidiaries were excluded from the Chapter 11
and Creditors Arrangement Act filings.

The
Bankruptcy Court confirmed the Plan on December 5, 2001, the Canadian Court recognized the Plan on December 7, 2001, and the Plan became effective on January 2,
2002.

Pursuant
to the Plan, the following transactions, among other things, were completed on the Effective Date:



ITEM 1A. RISK FACTORS

Risk Factors

In addition to other information in this Annual Report on Form 10-K, the following important factors, among others, could cause future results
to differ materially from estimates, predictions or projections.

Risks Related to the Company's Debt

The Company's significant level of debt and interest payment obligations may restrict future operations and impair the Company's ability to meet debt
obligations.

The
significant level of debt and demands on the Company's cash resources could have material consequences to the Company's business, including, but not limited to:



7

---





Despite the Company's significant level of debt, the Company is permitted to incur more debt, which could intensify the risks described above.

The Company may be able to incur significant amounts of debt in the future, subject to compliance with its existing financing arrangements. Although the Company's
Credit Agreement and the indenture governing the 7.75% senior unsecured notes due in 2012 (the "Eight-Year Senior Unsecured Notes") contain restrictions on the incurrence of additional
debt, debt incurred in compliance with these restrictions could be significant. If new debt is added to the Company's and its subsidiaries' current debt level, the related risks that the Company faces
would be magnified.

The Company may not be able to generate sufficient cash to service all of its debt.

The Company's ability to make payments on and to refinance its debt depends on its ability to generate cash in the future, which will be affected by the death
rate and general economic, financial, competitive, legislative, regulatory and other factors beyond the Company's control. The Company cannot assure that its business will generate sufficient cash
flows from operations or that future borrowings will be available to it under its Credit Agreement in amounts sufficient to enable it to service its debt at maturity or otherwise, or to fund its other
liquidity needs.

If
the Company is unable to meet its debt obligations or to fund its other liquidity needs, the Company may need to restructure or refinance its debt. The Company's ability to refinance
its debt or obtain additional financing will depend on:



As
a result, it may be difficult for the Company to obtain financing on terms that are acceptable to it, or at all. Without this financing, the Company could be forced to sell assets
under unfavorable
circumstances to make up for any shortfall in its payment obligations. The terms of the Company's Credit Agreement and the indenture governing the Eight-Year Senior Unsecured Notes limit
the Company's ability to sell assets and also restrict the use of proceeds from such a sale. Moreover, substantially all of the Company's assets have been pledged to secure repayment of its debt under
the Credit Agreement. In addition, the Company may not be able to sell assets quickly enough or for sufficient amounts to enable it to meet its obligations.

The Company depends on the cash flows from its subsidiaries to meet its obligations.

Alderwoods Group is a holding company with no independent operations. As a result, Alderwoods Group depends on its subsidiaries to provide cash flows necessary to
service debt obligations at the Alderwoods Group level. Alderwoods Group's cash flows and its ability to service its debt depends on the earnings of its subsidiaries and on the distribution of
earnings, loans or other payments to it by these subsidiaries. The ability of a subsidiary to make any dividend, distribution, loan or other payment to Alderwoods Group or another subsidiary could be
subject to statutory or contractual restrictions. For example, Alderwoods Group's insurance subsidiary is subject to state regulation that restrict distributions, loans and advances to Alderwoods
Group and other subsidiaries. Payments by a subsidiary to Alderwoods Group or another subsidiary will also be contingent upon earnings and business considerations of such subsidiary. Because
Alderwoods Group depends on the cash flows of subsidiaries to meet its obligations, these types of restrictions may impair Alderwoods Group's ability to make scheduled interest and principal payments
on its debt.

8

---



Restrictive covenants in the Company's Credit Agreement and the indenture governing the Eight-Year Senior Unsecured Notes may prevent it from pursuing business
activities that could otherwise improve its results of operations.

The terms of the Company's Credit Agreement and the indenture governing the Eight-Year Senior Unsecured Notes limit its ability and the ability of its
subsidiaries to, among other things:



The
Company's Credit Agreement also requires it to comply with restrictive covenants and maintain financial ratios. Complying with these restrictive covenants and financial ratios, as
well as those that may be contained in any future debt agreements, may impair the Company's ability to finance its future operations or capital needs or to take advantage of other favorable business
opportunities. The Company's ability to comply with these restrictive covenants and financial ratios will depend on its future performance, which may be affected by events beyond its control. The
Company's failure to comply with any of these covenants or restrictions when they apply will result in a default under the particular debt instrument, which could permit acceleration of the debt under
that instrument and, in some cases, the acceleration of debt under other instruments that contain cross-default or cross-acceleration provisions. In an event of default, or in the event of a
cross-default or cross-acceleration, and if the Company is unable to negotiate a waiver with its lenders, the Company may not have sufficient funds available to make the required payments under its
debt. If the Company is unable to repay amounts owed under the terms of the Credit Agreement, the lenders thereunder may be entitled to sell most or substantially all of the Company's assets and the
assets of many of its subsidiaries to satisfy its obligations under the Credit Agreement.

Risks Related to the Company

The Company operates in a highly competitive industry.

The North American death care industry primarily consists of small family-owned businesses. The death care industry in the United States is made up
of approximately 22,000 funeral homes and 10,500 cemeteries. The Company believes the three largest public operators in the death care industry in the United States, based on
total revenue and number of locations, are Service Corporation International, Alderwoods Group, and Stewart Enterprises, Inc. The Company believes the three largest public death care companies
collectively generate approximately 20% of funeral service revenues in the United States. The Company's competition in the markets in which it operates generally arises from one or more of the
above public operators in addition to independent operators of funeral homes and cemeteries for at-need and pre-need business. The market share of a single funeral home or
cemetery in any community is a function of the name, reputation and location of that funeral home or cemetery although competitive pricing, professional service and attention, and
well-maintained locations are also important. Gains in market share within a community are usually realized over a number of years, but losses in market share may occur in a shorter time
frame.

9

---



To
compete successfully, the Company's funeral homes and cemeteries must maintain good reputations and high professional standards in the industry, as well as offer attractive products
and services at competitive prices. In addition, the Company must market itself in such a manner as to distinguish it from its competitors. The Company has historically experienced price competition
from independent funeral home and cemetery operators, and from monument dealers, casket retailers, low-cost funeral providers and other non-traditional providers of services or
products. The intense competition the Company faces may force it to reduce prices and thereby its profit margins to retain or recapture its market share. If the Company is unable to successfully
compete, its financial condition, results of operations and cash flows could be materially and adversely affected.

The Company's investments held in trusts are invested in securities, the value of which is affected by financial market conditions that are beyond its control.

Cemetery revenue is impacted by perpetual care trust net realized investment income, which the Company recognizes to the extent of allowed reimbursement from the
trust when it performs cemetery maintenance services. The Company recognizes trust income on funeral and cemetery merchandise and service trust investments when the underlying pre-need
funeral and cemetery contract obligations are fulfilled. The level of trust income is largely dependent on yields on the investments made with trust funds, which are subject to financial market
conditions and other factors that are beyond the Company's control. Trust income is also affected by the mix of fixed income and equity securities the Company chooses to maintain in the trust funds,
and the Company may not choose the optimal mix for any particular market condition. If earnings from trust funds decline, the Company would likely experience a decline in future revenue and cash flow.
In addition, if the trust funds experienced significant investment losses, there would likely be insufficient funds in the trusts to cover the costs of delivering services and merchandise or to
maintain cemeteries in the future. The Company would have to cover any such shortfalls with cash flows from operations, which could adversely affect its ability to service debt.

The level of pre-need sales and the terms of the Company's pre-need contracts may adversely impact its results of operations and cash flows.

The level of pre-need sales is dependent upon the size and experience of the Company's pre-need sales force organization. The Company cannot assure that it will
continue to be successful in recruiting and retaining qualified sales people. In addition, depending on the terms of the contract, pre-need sales have the potential to have an initial
negative impact on cash flows because of the commissions paid on the sales and the portion of sales proceeds required to be placed into trust or escrow. The Company's commission structure emphasizes
contracts with positive cash flows; however, the Company cannot assure that in the future it will not enter into pre-need sales that have a negative impact on cash flows, which could
impair its ability to service debt. A weakening economy that causes customer families to have less discretionary income could cause a decline in pre-need sales. Declines in
pre-need cemetery property sales would reduce current revenue, and declines in other pre-need sales would reduce the Company's pre-need backlog and future revenue
and could reduce future market share.

10

---



Increasing insurance benefits related to pre-need services funded through life insurance or annuity contracts may not cover future increases in the cost of
providing a price guaranteed funeral service.

The Company sells price guaranteed pre-need funeral services at prices prevailing when the agreements are signed. There is no guarantee that the
insurance payout or the annuity contract payout will cover future increases in the cost of providing a price guaranteed funeral service, which could have an effect on the Company's profit margins.

Fluctuations in the value of the Canadian dollar could result in currency exchange losses.

A significant portion of the Company's corporate and administrative expenses are payable in Canadian dollars, while most of the Company's revenue is generated in
United States dollars and the Company reports its financial statements in United States dollars. Therefore, a strengthening of the Canadian dollar relative to the United States dollar will adversely
affect the Company's results of operations. Expenses for the Company's corporate and administrative functions are paid principally in Canadian dollars and have predictable future cash outflows
("Foreign Currency Expenditure"). The Company has a program to hedge the variability in the United States dollar equivalent of a portion of the Foreign Currency Expenditure due to the
fluctuation in the exchange rate between the United States dollar and Canadian dollar ("Foreign Currency Hedge Program"). The Company uses forward foreign exchange contracts and foreign
exchange option contracts to partially mitigate foreign exchange variability. Under the Foreign Currency Hedge Program, losses or gains in the Company's underlying foreign exchange exposure are
partially offset by gains or losses on the forward foreign exchange contracts and foreign exchange option contracts, so as to reduce the magnitude of foreign exchange transaction gains or losses. Any
hedging activities the Company undertakes may not be successful in mitigating all of this risk.

Changes in tax rates and tax laws and results of tax audits may affect future results.

Significant management judgment is required to determine overall Company tax expense and related tax assets and liabilities. Future effective tax rates could be
materially affected by changes in tax rates or tax laws in each jurisdiction the Company operates or by changes in the valuation allowance applicable to our deferred tax assets. Realization of tax
benefits associated with deferred tax assets is based on an assessment of the likelihood that our deferred tax assets will be recovered from future taxable income, and to the extent such assessment
changes based on past experience and revised Company projections, an applicable valuation allowance may be reduced or established. In addition, we are subject to regular tax audits by various tax
authorities, which audits may result in material additional taxes payable or recoverable.

Stock volatility is possible.

There can be no assurance as to the degree of price volatility in the market for the Common Stock and Warrants. The market price of the Common Stock and Warrants
may be subject to significant fluctuations in response to numerous factors, including variations in the Company's annual or quarterly financial results or those of its competitors, changes by
financial analysts in their estimates of the future earnings of the Company, conditions in the economy in general or in the funeral industry in particular or unfavorable publicity. Additionally, there
can be no assurance that the market value of the Common Stock will exceed the exercise price of the Warrants at any time prior to their expiration.

Payment of dividends is not anticipated and is subject to restriction.

Since the Effective Date, the Company has not paid any cash dividends. Certain institutional investors may only invest in dividend-paying equity securities or may
operate under other restrictions that may prohibit or limit their ability to invest in the Company's Common Stock. In addition, covenants in the Credit Agreement and indenture governing the
Eight-Year Senior Unsecured Notes restrict, and under certain circumstances prohibit, the payment of dividends by the Company.

11

---



Certain provisions in the Company's charter documents have anti-takeover effects.

Certain provisions of the certificate of incorporation and bylaws of the Company, as well as the General Corporation Law of the State of Delaware, may have the
effect of delaying, deferring or preventing a change in control of the Company. Such provisions, including those providing for the possible issuance of Preferred Stock of the Company without
stockholder approval, regulating the nomination of directors and eliminating stockholder action by written consent, may make it more difficult for other persons, without the approval of the Company's
board of directors, to make a tender offer or otherwise acquire substantial amounts of the Company's Common Stock or to launch other takeover attempts that a stockholder might consider to be in such
stockholder's best interest.

Risks Related to the Company's Industry

Declines in the number of deaths in the Company's markets can cause a decrease in revenues. Changes in the number of deaths are not predictable from market to market or over
the short term.

Declines
in the number of deaths could cause at-need sales of funeral and cemetery services, property and merchandise to decline, which could decrease revenues. Although the
United States Bureau of the Census estimates that the number of deaths in the United States will increase through 2010, longer lifespans could reduce the rate of deaths. Changes in the
number of deaths can vary among local markets and from quarter to quarter, and variations in the number of deaths in the Company's markets or from quarter to quarter are not predictable.

The growth in the rate of cremations in North America may result in decreased revenue and gross margin.

There is an increasing trend in North America toward cremation. According to the Cremation Association of North America, approximately 29% of all deaths in 2004
in the United States were followed by cremation. This figure has grown at approximately 1% annually since 1997 and is projected to continue to grow at a comparable rate over the next three to
five years. Compared to traditional funeral services, cremations have historically generated higher gross profit percentages but lower overall revenues. A substantial increase in the rate of
cremations performed by the Company could have a material adverse effect on its financial condition, results of operations and cash flows.

The funeral home, cemetery and insurance industries are highly regulated.

The Company's operations are subject to regulation, supervision and licensing under numerous federal, state, provincial and local laws, ordinances and
regulations, including extensive regulations concerning trust funds, pre-need sales of funeral and cemetery products and services, environmental matters and various other aspects of the
business. The impact of such regulations varies depending on the location of funeral homes and cemeteries. Violations of applicable laws could result in fines or other sanctions to the Company.

From
time to time, federal, state, provincial and local regulatory agencies have considered and may enact additional legislation or regulations that could affect the Company by
increasing costs and decreasing cash flows. For example, additional legislation or regulations requiring more liberal refund and cancellation policies for pre-need sales of products and
services or prohibiting door-to-door or telephone solicitation of potential customer families could adversely impact sales, resulting in lower revenue. Similarly, additional
legislation or regulations increasing trust requirements could reduce the amount of cash available to the Company for other purposes. Additional legislation or regulations prohibiting the common
ownership of funeral homes and cemeteries in the same market could adversely impact both sales and costs and expenses in the affected markets. If adopted in the states or provinces in which the
Company operates, additional legislation or regulations such as these could have a material adverse effect on the Company's financial condition, results of operations and cash flows.

12

---



Funeral and cemetery businesses have high fixed costs.

The Company incurs many of the costs of operating and maintaining facilities, land and equipment regardless of the number of funeral services or interments
performed. Because the Company cannot necessarily decrease these costs when it experiences lower sales volumes, a decline in sales may cause margins, profits and cash flows to decline at a greater
rate than a decline in revenue.

ITEM 1B. UNRESOLVED STAFF COMMENTS

None.

ITEM 2. PROPERTIES

The Company's properties consist primarily of funeral homes and cemeteries. Of the Company's 594 funeral homes as of December 31, 2005,
62 were leased facilities and the balance were owned by the Company. In some cases, the Company has a right of first refusal and/or an option to purchase its leased premises. Of the funeral,
cemetery, and combination locations owned by the Company, 362 properties in the United States are pledged through mortgages as security for the Company's $443 million senior
secured credit facility entered into on September 17, 2003 (as amended, the "Credit Agreement"). In addition, 18 funeral homes are pledged through mortgages as security for other
debt. As of December 31, 2005, there were 499 funeral homes located in the United States and 95 in Canada.

As
of December 31, 2005, the Company operated 60 combination funeral homes and cemeteries, of which 57 were located in the United States and three in Canada.
Of these properties, one funeral home was leased, and the balance were owned by the Company.

As
of December 31, 2005, the Company operated or provided management and sales services pursuant to various management and sales agreements to 71 cemeteries located in the
United States and one in Canada. The cemeteries (including those in combination funeral homes and cemeteries) operated by the Company as of December 31, 2005, contained an aggregate of
approximately 8,500 acres, of which approximately 62% were developed.

The
Company's office in Cincinnati, Ohio occupies approximately 21,000 square feet of leased office space. The Company's office in Toronto, Ontario occupies approximately
29,000 square feet of owned office space. The Company's office in Burnaby, British Columbia occupies approximately 71,000 square feet of leased office space.

The
Company's facilities are well-maintained and kept in good condition, which, management believes, meets the standards required for the Company's nature of business.

ITEM 3. LEGAL PROCEEDINGS

For information regarding the Company's legal proceedings, see Note 9 to the Company's Consolidated Financial Statements included in Item 8
of this Annual Report on Form 10-K, which Note 9 is incorporated by reference.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

13

---



EXECUTIVE OFFICERS OF ALDERWOODS GROUP

The following table sets forth certain information with respect to executive officers of Alderwoods Group as of February 28, 2006.

|Name              |  | Age |  | Position                                                                                          
|----------------- |  | --- |  | --------------------------------------------------------------------------------------------------
|John S. Lacey     |  | 62  |  | Chairman of the Board                                                                             
|Paul A. Houston   |  | 57  |  | Director, President and Chief Executive Officer                                                   
|Kenneth A. Sloan  |  | 56  |  | Executive Vice President, Chief Financial Officer                                                 
|Ross S. Caradonna |  | 54  |  | Executive Vice President, Chief Information Officer                                               
|Ellen Neeman      |  | 55  |  | Senior Vice President, Legal & Compliance, Corporate Secretary                                    
|Richard J. Scully |  | 47  |  | Senior Vice President, Marketing and Merchandising                                                
|Aaron P. Shipper  |  | 53  |  | Senior Vice President, Advance Planning and President of Mayflower National Life Insurance Company
|Mark W.H. Wilson  |  | 35  |  | Senior Vice President, Human Resources                                                            

Certain
biographical information relating to each of these individuals is set forth below.

John S. Laceybecame the Chairman of the Board of Directors of Alderwoods Group on January 2, 2002. From January 1999 to
January 2002, Mr. Lacey was the Chairman of the Board of Directors of Loewen Group. Mr. Lacey became a director of Loewen Group in December 1998. From July 1998 to
November 1998, Mr. Lacey was President and Chief Executive Officer of The Oshawa Group Ltd., a marketer of food and pharmaceutical products, in Toronto, Ontario. From
November 1996 to July 1998, Mr. Lacey was President and Chief Executive Officer of WIC Western International Communications Inc., a private broadcaster, in Vancouver,
British Columbia. Mr. Lacey is also a director of Telus Corporation, Canadian Tire Corporation, Limited, Western Forest Products, Canadian Imperial Bank of Commerce and Chairman of the Advisory
Board of Tricap Restructuring Fund.

Paul A. Houstonbecame a director, President and Chief Executive Officer of Alderwoods Group on January 2, 2002. From
December 1999 to January 2002, Mr. Houston was President and Chief Executive Officer of Loewen Group. Additionally, Mr. Houston served as a director of Loewen Group from
June 1999 to January 2002. From August 1996 to October 1999, Mr. Houston was President and Chief Executive Officer of Scott's Restaurants Inc., a quick
service food company. Mr. Houston is also a director of the Vicwest Income Fund.

Kenneth A. Sloanbecame Executive Vice President, Chief Financial Officer of Alderwoods Group on January 22, 2003. From
January 2, 2002, to January 21, 2003, Mr. Sloan was Senior Vice President, Chief Financial Officer of Alderwoods Group. From November 2000 to January 2002,
Mr. Sloan was Senior Vice President, Chief Financial Officer of Loewen Group. From September 1987 to September 2000, Mr. Sloan served as Senior Executive Vice President,
Finance and Planning and Chief Financial Officer of Shoppers Drug Mart Ltd., an operator of drug stores.

Ross S. Caradonnabecame Executive Vice President, Chief Information Officer of Alderwoods Group on January 22, 2003. From
September 2002 to January 21, 2003, Mr. Caradonna was Senior Vice President, Chief Information Officer of Alderwoods Group. From September 2001 to September 2002,
Mr. Caradonna served as Senior Vice President, Chief Information Officer of Sobey's Inc., Canada's second largest grocery retailer and distributor. From October 2000 to
July 2001, Mr. Caradonna was a Senior Retail Consultant with Karabus Management. From August 1996 to September 2000, Mr. Caradonna served as Senior Vice President,
Chief Information Officer of Scott's Hospitality Inc., an international consumer service company.

Ellen Neemanbecame Senior Vice President, Legal & Compliance, Corporate Secretary of Alderwoods Group in June 2002. From
May 2001 to January 2002, Ms. Neeman was Vice President & Corporate Secretary for 724 Solutions, Inc., a provider of Internet infrastructure software. From
March 2000 to

14

---



April 2001,
Ms. Neeman was Vice President & Corporate Secretary for Geac Computer Corporation Limited, a software provider. From March 1997 to January 2000,
Ms. Neeman was Senior Vice President, General Counsel & Corporate Secretary for UniHost Corporation, a company engaged in hotel ownership, franchising and management businesses.

Richard J. Scullybecame Senior Vice President, Marketing and Merchandising of Alderwoods Group in January 2005. From
January 2004 to December 2005, Mr. Scully was Senior Vice President, Marketing and Sales and from June 2001 to January 2003 was Vice President, Marketing of
Alderwoods Group. From 2000 to June 2001, Mr. Scully served as Director, E-Commerce of Tucows International Corp., an internet channel management company. From 1989 to 2000,
Mr. Scully served in a number of progressively more senior sales and marketing roles at Glaxowellcome Canada Inc., a pharmaceutical manufacturing and marketing company.

Aaron P. Shipperbecame President of Mayflower National Life Insurance Company in November 2001, which position he still retains,
and was appointed Senior Vice President, Advance Planning of Alderwoods Group in October 2004. From August 1995 to October 2001, Mr. Shipper was Vice President of Marketing
for Loewen International.

Mark W.H. Wilsonbecame Senior Vice President, Human Resources of Alderwoods Group in March 2005. From March 2003 to
March 2005, Mr. Wilson was Vice President, Human Resources of Alderwoods Group. From 1997 to March 2003, Mr. Wilson was Vice President, Human Resources of Prizm Brands, a
quick service food company.

Each
executive officer holds office until his or her successor is appointed by the Board of Directors or until his or her resignation or retirement.

No
executive officer of Alderwoods Group is related by blood, marriage or adoption to any director or other executive officer of Alderwoods Group.

There
are no arrangements or understandings between any executive officer of Alderwoods Group and any other person pursuant to which the executive officer was selected as an executive
officer of Alderwoods Group.

15

---





PART II

ITEM 5.    MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

Market Information

Shares of the Company's common stock ("Common Stock") are traded on The NASDAQ Stock Market, Inc. ("Nasdaq") as National Market securities under the symbol
"AWGI".

The
following table sets forth, for the periods indicated, the range of high and low sales prices of the Company's Common Stock, as reported on Nasdaq.

|                                  |                                        | Price Range
|--------------------------------- | -------------------------------------- | -----------
|
|52 Weeks Ended December 31, 2005: |                                        |            
|                                  | 12-week period ended March 26, 2005    |            
|                                  | 12-week period ended June 18, 2005     |            
|                                  | 16-week period ended October 8, 2005   |            
|                                  | 12-week period ended December 31, 2005 |            
|                                  |                                        |            
|52 Weeks Ended January 1, 2005:   |                                        |            
|                                  | 12-week period ended March 27, 2004    |            
|                                  | 12-week period ended June 19, 2004     |            
|                                  | 16-week period ended October 9, 2004   |            
|                                  | 12-week period ended January 1, 2005   |            

As
of March 9, 2006, there were 667 record holders of the Common Stock.

Dividend Policy

Since the Effective Date, Alderwoods Group has not paid any cash dividends. Covenants in the Credit Agreement and the indenture governing the
Eight-Year Senior Unsecured Notes restrict, and under specified circumstances prohibit, the payment of dividends by Alderwoods Group. See "Item 7. Management's Discussion and
Analysis of Financial Condition and Results of Operations  Other Information  Restrictions" and Note 6
to the Company's Consolidated Financial Statements.

16

---



ITEM 6.    SELECTED FINANCIAL DATA

Alderwoods Group succeeded to substantially all of the assets and operations of Loewen Group on the Effective Date, and continues to operate the businesses
previously conducted by the Loewen Companies. For financial reporting purposes, the effective date of the reorganization was December 31, 2001, because U.S. GAAP requires that the
financial statements reflect fresh start reporting as of the confirmation date or as of a later date when all material conditions precedent to the Plan becoming binding are resolved.

Certain
consolidated financial and other information concerning the Predecessor may be of limited interest to stockholders of the Company and has been included in this
Form 10-K. However, the consolidated financial and other information of the Company issued subsequent to the Plan implementation are not comparable with the consolidated financial
information and other information issued by the Predecessor prior to the Plan implementation due to:



Accordingly,
the accompanying selected consolidated financial information should be reviewed with caution, and the Predecessor's selected consolidated financial information should not be
relied upon as being indicative of future results of the Company or providing an accurate comparison of financial performance. A black line has been drawn to separate and distinguish between the
consolidated financial information that relates to the Company and the consolidated financial information that relates to the Predecessor.

17

---



Set
forth below is certain selected consolidated financial and operating information for the Company as of December 31, 2005, January 1, 2005, January 3, 2004,
December 28, 2002, and December 31, 2001, and for the 52 weeks ended December 31, 2005, the 52 weeks ended January 1, 2005, the 53 weeks ended
January 3, 2004, and the 52 weeks ended December 28, 2002, and, for the Predecessor, consolidated operating information for the year ended December 31, 2001. The selected
consolidated financial information set forth below is derived from the Company's and the Predecessor's respective audited consolidated financial statements for such periods, and should be read in
conjunction with the Company's Consolidated Financial Statements in Item 8 of this Form 10-K (including the notes thereto), as well as the discussion contained in
Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations."

|                                                                 |  | Alderwoods Group |         | Predecessor |  
|---------------------------------------------------------------- |  | ---------------- | ------- | ----------- | -
|
|
|                                                                 |  |                  |         |             |  
|Consolidated Statements of Operations Information:               |  |                  |         |             |  
|Revenue                                                          |  | $                | 748,914 |             | $
|Gross margin (a)                                                 |  |                  | 114,519 |             |  
|Provision for goodwill impairment                                |  |                  |        |             |  
|Provision for asset impairment (b)                               |  |                  | (1,379  | )           |  
|Income (loss) from operations                                    |  |                  | 73,083  |             |  
|Net income (loss) from continuing
operations (c)                 |  |                  | 42,861  |             |  
|Basic net income (loss) per share from continuing operations (d) |  |                  | 1.06    |             |  
|Diluted net income (loss) per share from continuing operations   |  |                  | 1.03    |             |  
|Aggregate dividends declared per share                           |  |                  |        |             |  

|
|

|                                                  |  | Alderwoods Group
|------------------------------------------------- |  | ----------------
|
|
|                                                  |  |                 
|Balance Sheet Information:                        |  |                 
|Total assets (e)(f)                               |  | $               
|Total long-term debt including current maturities |  |                 
|Stockholders' equity                              |  |                 

---

18

---



ITEM 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion contains forward-looking statements that reflect the Company's plans, estimates and beliefs. The Company's actual results could differ
materially from those discussed in these forward-looking statements. As described in "Forward-Looking Statements" above, factors that
could cause those differences include but are not limited to, those discussed below and elsewhere in this Annual Report in Form 10-K, particularly under Item 1A, Risk
Factors.

Overview

Alderwoods Group is the second largest operator of funeral homes and cemeteries in North America based on total revenue and number of locations. As of
December 31, 2005, the Company operated 594 funeral homes, 72 cemeteries and 60 combined funeral homes and cemeteries throughout North America. As of January 1,
2005, the Company operated 648 funeral homes, 79 cemeteries and 63 combination funeral homes and cemeteries throughout North America.

Alderwoods
Group is a holding company owning, directly or indirectly, the capital stock of approximately 200 subsidiaries through which the funeral, cemetery and insurance
businesses are operated.

The
Company provides services and products through three business segments:



19

---





Recent Accounting Standards

In December 2004, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards No. 123R, "Share-Based
Payments", ("FAS No. 123R"). FAS No. 123R requires companies to recognize compensation expense in an amount equal to the fair value of the share-based payments (including
share options, restricted share plans, performance-based awards, share appreciation rights, and employee share purchase plans) issued to employees. FAS No. 123R applies to all
transactions involving issuance of equity by a company in exchange for goods and services, including employee services. FAS No. 123R is effective in the first interim or annual reporting
period of the first fiscal year beginning on or after June 15, 2005. The Company will adopt FAS No. 123R in the first fiscal quarter of its 2006 fiscal year and expects to use the
modified prospective application method, which results in no restatement of the Company's previously issued annual consolidated financial statements. The adoption of FAS No. 123R is
expected to result in additional compensation expense of approximately $3.7 million for the 2006 fiscal year.

Business Strategy

Overview

In 2005, the Company has successfully accomplished the following over the past four years as part of its completed strategic plan:



The
Company has updated its strategic plan, resulting in key objectives to:



20

---





Key Strategies



The Company's continued focus on its core businesses will be directed towards improved levels of organic growth. The Company will focus on three key
areas  growth in the number of funeral services, average revenue per funeral service and financially prudent growth in pre-need
sales  to enhance future market share.

The
Company experienced a decline in the number of funeral services performed during 2005, although less of a decline than that experienced in 2004. In response to the decline in 2004,
the Company invested an additional $10 million into programs in 2005 that were planned to reposition the Company's operations to support future growth. These programs included the now fully
implemented expansion of the field management structure to increase the number of market managers and thus the amount of time market managers have available to spend coaching employees at the
locations, as well as additional programs that increased spending on training and recruitment support, facility improvements, advertising and pre-need sales.

During
2005, the Company monitored these programs and their impacts on organic growth. These programs have been adjusted in 2006 based on their results. The Company will continue to
invest primarily in community relations and pre-need sales.

For
the past four years, the Company has continued to increase average revenue per funeral service. The Company intends to continue this growth by improving and further implementing its
retailing
strategies, primarily for at-need customers. The strategy involves creating a comfortable retail environment for the customer families that includes service and product information, a well
lit display room and more merchandise choices. The Company is currently rolling out standardized merchandise display layouts and pricing presentations in its merchandise selection rooms at its funeral
homes. The Company has rolled out this merchandising strategy in approximately 325 locations as of the end of 2005 and expects to implement a further 80 locations in 2006 to complete the
rollout into all suitable locations. In 2007 and beyond the Company expects to develop and implement a version designed for its smaller locations.

The
Company has a strong pre-need sales program that is designed to build future revenue, develop market share growth and enhance market awareness. The Company will carefully
manage the annual cash flows and expense impacts of its expanded pre-need sales program. The Company continues to implement its pre-need program in those selected markets that
provide sufficient potential for significant increases in pre-need sales. The program involves the establishment of a sales management structure, the recruitment of additional sales
professionals and a new training program for counselors and managers to support these efforts. In addition, the program involves the rollout of new pre-need sales tools closely integrated with the
Company's at-need market advertising efforts.

Industry
data shows that cremation continues to be an increasing choice of many consumers. This shift away from the traditional funeral service appears indicative of the changing
demographics of society, the increased mobility of the population, and the changing views towards memorialization alternatives. This shift may negatively impact Company revenues. However, the Company
plans to offer families of

21

---



cremation
customers a larger variety of goods and services, primarily by emphasizing these in our merchandise selection rooms.



The Company believes that it continues to make progress in developing a performance based culture supporting leadership, outstanding customer service, strong
community relations, excellence in administration and strong financial management. The Company is satisfied with the progress made to date. However, management is committed to setting the industry
standard for employee leadership, customer service, community involvement, administration and financial management. The Company has implemented tools to consistently assess the performance of
individuals, supported by the expansion of training programs for customer and community service and management skills.



The Company continuously evaluates its portfolio of funeral and cemetery locations on a market basis to ensure they fit in the Company's strategy, meet
performance targets and drive its economies of scale. As a result of these evaluations, the Company may decide to sell, move or close businesses and real estate within the market. This is expected to
be accomplished through, among other things, strategic and targeted key market development, in line with the Company's operating philosophy and financial goals. The Company expects such controlled
growth will help strengthen the Company's core operations, enabling further synergies and operating efficiencies.

Market
development may include tactics such as moving locations, closing smaller locations, developing more combination operating locations and the acquisition of local or regional
competitors to provide enhanced, seamless service to customers. The Company has identified combination opportunities within its underlying base of operating locations and expects to develop ten of
these locations over the next three years.

The
Company expects cash flow from operations to be adequate to maintain existing operations and capital needs, allowing some excess to be used to fund its growth strategies.

Overview of Critical Accounting Policies

The Company's consolidated financial statements are prepared in accordance with United States GAAP, which require management to make estimates and assumptions
(see Note 2 to the Consolidated Financial Statements) that impact all of its business segments. Management believes that, of the significant accounting policies described in
Note 2 to the Company's Consolidated Financial Statements, the following are the most important to the representation of the Company's financial position, results of operations and cash
flows. These require management's most difficult, subjective and complex judgment efforts. All of these critical accounting policies have been discussed and reviewed with the Company's Audit
Committee. While the Company believes that its assumptions and estimates are reasonable and appropriate, different assumptions and estimates could materially impact the Company's reported financial
results.

Collectability of Customer Receivables

Management must make estimates of the allowance for uncollectible amounts of customer receivables arising from at-need funeral services. The Company
estimates this allowance based primarily on historical experience of collections and write-offs, as well as other analytical procedures, such as assessment of the change in the aging of
receivables. The Company has historically estimated the allowance for uncollectible amounts at 0.75% to 1.2% of funeral revenue on a period basis with quarterly analysis and assessment to reduce or
increase allowance for doubtful accounts to approximate the accounts receivable outstanding for more than 180 days. To the extent that future collection experience differs from historical
rates, the Company may adjust its allowance for uncollectible amounts and record equivalent reduced or additional funeral expense.

22

---



Management
must make estimates of the allowance for contract cancellations and refunds of customer receivables arising from pre-need funeral contracts. However, any change to
the estimated rate or balance would be offset by a corresponding adjustment in the allowance for contract cancellations and refunds against deferred pre-need funeral revenue. There would
be no impact on net income or cash flows. Accordingly, such allowance for contract cancellations and refunds is not considered a critical accounting policy.

Management
must make estimates of the allowance for contract cancellations and refunds arising from pre-need cemetery contracts. Pre-need cemetery contracts may
contain both pre-need cemetery interment rights and pre-need cemetery merchandise and services. As pre-need cemetery interment rights are recognized in income when
sold, an estimate of the related uncollectible amounts is charged to income. The estimate of the allowance for contract cancellations and refunds related to the pre-need cemetery
merchandise and service portion of the contracts is offset with a corresponding adjustment in the allowance for contract cancellations and refunds against deferred pre-need cemetery
revenue.

Estimates
of the allowance for contract cancellations and refunds arising from pre-need cemetery contracts are based primarily on historical experience of collections and
write-offs, as well as other analytical procedures, such as assessment of the change in the aging of receivables. The Company has estimated the allowance for contract cancellations and
refunds of current sales of pre-need cemetery contracts at 5% to 10% of pre-need cemetery sales. The Company's experience has not indicated any change to this rate is
necessary. To the extent that future collection experience differs from this estimate, a 1% change in the rate of the estimated allowance for contract cancellations and refunds of pre-need
cemetery interment rights would affect income by approximately $0.3 million.

The
Company's customer receivables arising from pre-need cemetery contracts includes receivables with balances outstanding entered into by the Predecessor. During the
Predecessor's reorganization proceedings, it began to change the pre-need cemetery contract terms to include larger mandatory down payments and shorter contract maturities. The Company
estimated the allowance for contract cancellations and refunds using the best information available at December 31, 2001.

During
2002 and 2003, the Company's focused collection efforts resulted in higher collections than anticipated on the pre-emergence receivables. As a result of the
improvement in actual collections, the Company reversed $3.9 million of the allowance for contract cancellations and refunds on receivables arising from pre-need cemetery interment
rights during the 53 weeks ended January 3, 2004. As of December 31, 2005, the Company had approximately $7.2 million
(2004  $11.8 million) of pre-emergence customer receivables remaining, of which an allowance for contract cancellations and refunds of
$5.6 million (2004  $7.5 million) had been established. Due to the significant number of estimates and projections utilized in determining an
expected rate of uncollectible receivables, actual results of collections could be materially different from these estimates.

Changes
in customer circumstances outside of the Company's control may also impact the collectibility of customer receivables.

Valuation of Long-Lived Assets

During 2002, 2003, and 2004, the Company engaged in a strategic market rationalization assessment to dispose of funeral and cemetery operating locations that did
not fit into the Company's market or business strategies, as well as under-performing locations and excess cemetery land. Statement of Financial Accounting Standards No. 144,
"Accounting for the Impairment or Disposal of Long-Lived Assets" ("FAS No. 144") requires that long-lived assets
to be disposed of are to be recorded at the lower of carrying amount or fair market value, less estimated costs to sell. The Company determines the fair market value of its discontinued operations by
specific offer or bid, or an estimate based on comparable sales transactions. Such offers or bids are outside of the Company's control.

The
estimated fair market values may change due to offers or bids changing as a result of continued negotiations with buyers or bids or offers being different than management estimates
based on previous

23

---



comparable
sales transactions. Such changes in fair market values will be reflected by the Company recording corresponding impairment charges or reversals of previous impairment charges.

In
many cases, the Company receives offers or bids for groups of operating locations. The evaluation for possible impairment aggregates the carrying amounts of the relevant operating
locations and compares this against the corresponding offer or bid. It is possible that although the aggregate expected proceeds may not change, the group of locations comprising the various bids or
offers may change such that a subsequent impairment evaluation may consider the operating locations grouped differently. As a result, the Company may record additional impairment on some of the
changed groups while other changed groups may result in deferred gains (estimated proceeds are greater than the carrying amount).

The
Company may also decide to remove an operating location from those held for sale or add another location to those held for sale based on further analysis of the potential sale
proceeds to be realized or the location's impact on the Company's business strategy. Such additions or removals may result in an impairment charge, or reversal of previous impairment charges.

As
of December 31, 2005, the Company had one cemetery and two funeral locations for disposal with an aggregate carrying amount of $341,000, which approximates the estimated
net proceeds after selling costs. Changes to the carrying amounts or estimated net proceeds may result in impairment charges or reversals or gains or losses upon final sale.

The
identification of cemetery and funeral operating locations that do not fit into the Company's market or business strategies, as well as under-performing locations and excess cemetery
land, is complete. The Company will, on a smaller scale and over time, continue to assess the Company's portfolio of funeral and cemetery locations to ensure they continue to fit the Company's
strategy.

Valuation of Goodwill

Goodwill of the funeral reporting unit is not amortized. It is tested annually, as well as on the occurrence of certain significant events, as prescribed by
relevant accounting requirements, to determine whether or not the carrying value has been impaired. Such testing entails determining an estimated fair value of goodwill ("implied goodwill") for
comparison to the carrying amount of
goodwill, to assess whether or not impairment has occurred. Impairment occurs when the estimated fair value of goodwill associated with the funeral reporting unit is less than the respective carrying
amount of such goodwill, resulting in a write down of the carrying value to the estimated fair value of goodwill. Determination of the estimated fair value of goodwill entails determining the
estimated fair value of the funeral reporting unit in total, and allocating such value to the estimated fair value of the assets and liabilities of the funeral reporting unit, in a method similar to
purchase accounting. The determination of the estimated fair value of the funeral reporting unit involves many complex assumptions, including underlying cash flow projections, estimated discount rates
and residual values.

While
the Company believes that its assumptions and estimates have been reasonable and appropriate, different assumptions and estimates could materially impact the Company's reported
financial results. The Company's assessment as of October 4, 2003, determined that the estimated fair value of the funeral reporting unit exceeded its carrying value. The Company carried
forward the 2003 goodwill valuation to 2004 and 2005, as there were no significant changes in the key parameters used in the valuation exercise and no significant change in the Company's continuing
operations from 2003 to 2005.

The
discount rate used for the analysis as of October 4, 2003, was determined based on assumptions regarding the current interest rate environment and desired capital structure.
If the discount rate had been estimated at 0.5% higher, the estimated fair value of the funeral reporting business unit would have been approximately $50 million lower, and the fair value of
the funeral reporting unit would have been equal to its carrying value. The estimated cash flows used for the analysis as of October 4, 2003, were determined based on the Company's projections.
If the annual cash flows were reduced by 3% and the discount rate was left unchanged, the estimated fair value of the funeral reporting unit would have been approximately $50 million lower and
the fair value of the funeral reporting unit would have been equal to its carrying

24

---



value.
The Company's valuation of the funeral reporting unit was prepared with the assistance of independent advisors.

Accounting for Income Taxes

The Company must estimate income taxes for its business segments in each of the jurisdictions in which such business segments operate. This involves estimating
actual current tax expense, assessing temporary differences resulting from different treatment of various assets and liabilities for book and tax purposes, such as depreciation and
pre-need contracts, and evaluating potential tax exposures based on current relevant facts and circumstances.

The
determination of temporary differences associated with assets and liabilities results in deferred tax assets or liabilities, which are recorded in the Company's consolidated
financial statements. The
Company then assesses the likelihood that it will recover or realize its deferred tax assets from expected future taxable income and, to the extent that recovery is not considered to be "more likely
than not," establishes a corresponding valuation allowance. In general, to the extent that a valuation allowance increases or decreases in a period, it will be included as an expense or recovery
within the tax provision for such period. If the relevant valuation allowance was established upon emergence from bankruptcy, any decrease as a result of the utilization of benefits must reduce
goodwill and, if insufficient goodwill exists, be credited to additional paid-in capital. The majority of the Company's valuation allowances were established upon emergence from
bankruptcy.

Significant
management judgment is required in determining our provision for income taxes and in determining whether the deferred tax assets will be realized in full or in part. The
Company established a valuation allowance against substantially all of its net federal deferred tax assets, excluding those of its insurance operations, upon emergence from bankruptcy as it did not
have sufficient history of income to support realization of the net deferred tax assets. The valuation allowance was determined in accordance with the provisions of SFAS No. 109 which
requires an assessment of both positive and negative evidence when determining whether it is more likely than not that deferred tax assets are recoverable. Such assessment is required on a
jurisdiction-by-jurisdiction basis. The valuation allowance is subject to change due to matters such as timing and manner of reversals of deferred tax liabilities, sales of
operations and future actual income or losses. For 2005, the Company has estimated future accounting income from its United States operations for each of the next 3 years for purposes of
assessing the valuation allowance. As a result of this assumption, the Company has realized a benefit in tax expense of $3.1 million and a reduction in goodwill of $9.1 million.

To
the extent that the effective tax rate increases or decreases by 1% of income from continuing operations before income taxes, consolidated income from continuing operations would have
declined or improved by less than $0.5 million in the 52 weeks ended December 31, 2005.

Liabilities for Future Insurance Policy Benefits

The Company calculates and maintains liabilities for future insurance policy benefits for the estimated future payment of claims to policyholders based on
actuarial assumptions, such as mortality (life expectancy), persistency, and interest rates. The assumptions used are based on best estimates of future experience at the time the policies are issued
(or, if applicable, on the date fresh start accounting was implemented) with an adjustment for the risk of adverse deviation. Once established, assumptions are generally not changed.

The
Company's estimates of mortality and persistency are based on both the Company's and industry historical experience. The Company has estimated an assumed weighted average investment
yield of 4.5%. For the 52 weeks ended December 31, 2005, the Company achieved an investment yield of 5.25%. Because the liabilities are based on extensive estimates, assumptions and
historical experience, it is possible that actual experience may differ materially from that resulting from actuarial assumptions. However, the risk of a material change in assumptions causing a
material impact to the Company's financial position and

25

---



results
of operations is mitigated by the type and small dollar nature of the policies. The pre-need insurance products have discretionary growth that accrues to the policy holder, and to
the extent investment returns are significantly below those assumed, the Company has the ability to reduce the future policy growth.

Annually,
the Company evaluates the collective adequacy of its insurance policy liabilities by determining whether the insurance premiums expected to be collected over the life of the
insurance contracts are sufficient to recover the current unamortized balance in deferred acquisition costs, as well as to provide for expected future benefits and expense, based on current
assumptions. If the recoverability tests indicate a deficiency in the ability to pay all future benefits and expenses, including the deferred acquisition costs, the loss is recognized and charged to
expense as an adjustment to the current year's deferred acquisition costs balance, or if the loss is greater than the deferred acquisition costs balance, by an increase in its liabilities for future
policy benefits. The Company's recoverability tests have indicated no deficiency in its reserves during the past three years.

Basis of Presentation

The Company's fiscal year ends on the Saturday nearest to December 31 in each year (whether before or after such date).

The
first and second fiscal quarters each consist of 12 weeks and the third fiscal quarter consists of 16 weeks. The fourth fiscal quarter will typically consist of
12 weeks, but this period may be altered, if necessary, in order to cause the fourth fiscal quarter to end on the same day as the fiscal year. As a result of this, the fourth fiscal quarter
will consist of 13 weeks in certain years. In fiscal 2005, 2004, and 2003, the fourth quarter consisted of 12, 12 and 13 weeks, respectively.

This
discussion and analysis of financial condition and results of operations of the Company are based upon and should be read in conjunction with the Company's Consolidated Financial
Statements included in Item 8 of this Annual Report on Form 10-K (including the notes thereto).

Results of Operations

Detailed below are the operating results of the Company for the 12 weeks ended December 31, 2005, 12 weeks ended January 1, 2005,
52 weeks ended December 31, 2005, the 52 weeks ended January 1, 2005 and the 53 weeks ended January 3, 2004. The operating results are expressed in dollar
amounts as well as relevant percentages, presented as a percentage of revenue.

The
following provides a detailed discussion of continuing operations, which consist of those businesses the Company owned and operated both for the entire current and prior fiscal years
and that the Company plans to retain, and those businesses that have been opened during either the current or prior fiscal years and that the Company plans to retain. Discontinued operations consist
of those that have been sold or closed during either the current or prior fiscal years. During 2005, the Company had completed the sale of all the locations classified as discontinued operations in
its strategic market rationalization program, except for one cemetery which was classified back to continuing operations.

The
operations of the Company comprise three businesses: funeral activities, cemetery activities, and an insurance business in support of its pre-need funeral business. Additional
segment information is provided in Note 16 of the Company's consolidated financial statements.

Hurricane Katrina

During the 52 weeks ended December 31, 2005, some of the Company's operations were affected by Hurricane Katrina. The Company operated
30 funeral homes, four cemeteries and a limousine company in areas of Louisiana and Mississippi that were affected by the hurricane on August 29, 2005. The Company has experienced some
damage at all of these locations. Repair work has begun at many of the locations. Of the 30 funeral homes, seven experienced significant damage and were not in operation at the end of the 2005
fiscal year and are not expected to reopen. All four cemeteries are in operation. The New Orleans

26

---



limousine
company that had provided services both to the Company's funeral operations and other third-parties experienced significant damage to its fleet of vehicles and will not be resuming
operations.

The
Company is making every effort to use its existing operating facilities to provide services to customers normally served by one of the Company's closed locations.

The
Company's insurance subsidiary is also headquartered in New Orleans and although forced to relocate temporarily to Cincinnati, has resumed operations from New Orleans.
The temporary relocation did not significantly affect the Company's operating results.

The
Company purchases insurance coverage for property damage, including damage from wind and flood, subject to separate limits, sub-limits and deductible amounts. The
Company, along with its insurance companies, is continuing to assess and estimate the extent of damages. Based on a review of the Company's insurance policy, the Company expects to recover a
substantial portion of the costs associated with the storm damage through insurance, including the capital costs of rebuilding. For those properties not in operation and requiring significant repair
or rebuilding, insurance proceeds have not yet been fully estimated, and as a result, any estimated loss or gain for these properties cannot be determined. The net book value of buildings and contents
for those locations not in operation aggregates approximately $4.3 million at December 31, 2005.

The
Company has recorded an expense of $1.8 million in the 52 weeks ended December 31, 2005, representing its expected deductible under its insurance policies and
other expenses not expected to be reimbursed under the insurance policy. Under its internal risk sharing practice, the Company's aggregate deductible costs are charged to all its operations, not just
the locations affected by Hurricane Katrina. The effect on funeral and cemetery costs for the 52 weeks ended December 31, 2005 was $1.3 million and $0.5 million
respectively.

The
Company received in 2005, $4.1 million as an advance payment from its insurance companies for claims submitted. This has not been recorded as income but as insurance proceeds
to be applied against incurred and anticipated repair and rebuilding costs.

The
Company is self-insured for physical damage to its owned and leased automobiles and charges the aggregate resulting costs to all of its operations. Hurricane Katrina
resulted in estimated damages across our vehicles aggregating $0.6 million. The effect of Hurricane Katrina vehicle damage on funeral and cemetery costs for the 52 weeks ended
December 31, 2005 was $0.5 million and $0.1 million respectively.

The
Company has business interruption insurance that allows the recovery of operating costs and lost profits. The Company is preparing its analysis in support of a claim. Potential
proceeds from this claim cannot currently be reasonably estimated and therefore no receivable or recovery has been recorded as of December 31, 2005.

Additional
information regarding Hurricane Katrina is provided in Note 22 to the Company's consolidated financial statements included in Item 8 of this Annual Report
on Form 10-K.

27

---



12 Weeks Ended December 31, 2005 Compared to 12 Weeks Ended January 1, 2005

|                                                    |                                | 12 Weeks Ended |       
|--------------------------------------------------- | ------------------------------ | -------------- | ------
|
|
|Revenue                                             |                                |                |       
|                                                    | Funeral                        |                | $     
|                                                    | Cemetery                       |                |       
|                                                    | Insurance                      |                |       
|                                                    |                                |                |       
|                                                    |                                | Total          |       
|                                                    |                                |                |       
|Gross margin                                        |                                |                |       
|                                                    | Funeral                        |                | $     
|                                                    | Cemetery                       |                |       
|                                                    | Insurance                      |                |       
|                                                    |                                |                |       
|                                                    |                                | Total          |       
|                                                    |                                |                |       
|Expenses                                            |                                |                |       
|                                                    | General and administrative     |                |       
|                                                    | Provision for asset impairment |                |       
|                                                    |                                |                |       
|Income from operations                              |                                |                | 15,855
|Interest on long-term debt and
refinancing costs    |                                |                | 6,573 
|Other expenses (income), net                        |                                |                | 1,250 
|                                                    |                                |                |       
|Income before income taxes                          |                                |                | 8,032 
|Income taxes                                        |                                |                | (1,029
|                                                    |                                |                |       
|Net income from continuing operations               |                                |                | 9,061 
|Net income from discontinued operations,
net of tax |                                |                |      
|                                                    |                                |                |       
|Net income                                          |                                | $              | 9,061 
|                                                    |                                |                |       

Other
information for the 12 weeks ended December 31, 2005, and the 12 weeks ended January 1, 2005, is summarized in the following table:

|                                                  |                                                |   |        |        |   | Increase (decrease) |       
|------------------------------------------------- | ---------------------------------------------- | - | ------ | ------ | - | ------------------- | ------
|
|
|Funeral  Other Information                       |                                                |   |        |        |   |                     |       
|Number of funeral services performed              |                                                |   | 26,452 |        |   | 26,926              |       
|                                                  | Number of same site funeral services performed |   |        | 26,378 |   |                     | 26,213
|Average revenue per funeral service               |                                                | $ | 4,239  |        | $ | 4,044               |       
|                                                  | Same site average revenue per funeral service  |   | $      | 4,237  |   | $                   | 4,046 
|Pre-need funeral contracts written (in millions)  |                                                | $ | 41.0   |        | $ | 42.2                |       
|Pre-need funeral conversion (percentages)         |                                                |   | 27     |        |   | 26                  |       
|Cemetery  Other Information                      |                                                |   |        |        |   |                     |       
|Number of cemetery interments                     |                                                |   | 10,530 |        |   | 10,403              |       
|Pre-need cemetery contracts written (in millions) |                                                | $ | 19.8   |        | $ | 21.4                |       

28

---



Continuing Operations

Consolidated revenue of $173.5 million for the 12 weeks ended December 31, 2005, increased by $6.3 million, or 3.8%, compared to the
corresponding period in 2004, reflecting increases in the funeral and insurance segments partially offset by a decrease in cemetery revenue. Consolidated gross margin as a percentage of revenue
decreased to 15.6% for the 12 weeks ended December 31, 2005, from 17.1% for the corresponding period in 2004.

Funeral
revenue of $112.1 million for the 12 weeks ended December 31, 2005, increased by $3.2 million, compared to $108.9 million for the corresponding
period in 2004, primarily as a result of an increase of $195 or 4.8%, in average revenue per funeral service performed partially offset by a decrease in the number of funeral services performed. The
number of funeral services performed during the 12 weeks ended December 31, 2005 decreased by 1.8% from the corresponding period in 2004. The increase in average revenue per funeral
service performed was achieved through adjusting the pricing and mix of merchandise and services offered to customer families designed to both meet customer family needs and to increase average
revenues.

Included
in the funeral revenue for the 12 weeks ended December 31, 2005 is $7.8 million from 1,740 funeral services performed in New Orleans,
Louisiana and on the Gulf Coast of Mississippi compared to $7.1 million of funeral revenue from 1,506 funeral services performed for the 12 weeks ended December 31, 2004.
Although the Company's funeral operations in these areas were affected significantly by Hurricane Katrina, including seven locations not expected to be reopened, the Company has continued to perform
funeral services through its remaining locations, including many services that would have been performed in the closed locations or at competing locations that were not in operation. As a result, much
of the impact of Hurricane Katrina on funeral revenue during 2005 was mitigated.

On
a same site basis, funeral revenue was $111.1 million for the 12 weeks ended December 31, 2005, an increase of $5.9 million compared to
$105.2 million for the corresponding period in 2004, as a result of an increase of 0.6% in the number of funeral services performed from the corresponding period in 2004 and an increase of
$191, or 4.7%, in average revenue per funeral service performed. If the locations affected by Hurricane Katrina were removed, funeral revenue on a same site basis would have declined 1.4% from the
corresponding period in 2004 as the impacted locations that remained open performed very well in the 12 weeks ended December 31, 2005.

The
number of cremation services performed as a percentage of total services performed increased to 36% for the 12 weeks ended December 31, 2005, compared to 35% for the
corresponding period in 2004, consistent with national trends. The number of cremation services performed may impact funeral revenue, as the average revenue per cremation service is typically lower
than the average revenue for a traditional funeral service.

Funeral
gross margin as a percentage of revenue increased to 18.8% for the 12 weeks ended December 31, 2005, compared to 17.7% for the corresponding period in 2004. The
increase in gross margin was primarily due to revenue increases. The revenue increases were partially offset by expense increases, primarily wages and benefits.

Pre-need
funeral contracts written for the 12 weeks ended December 31, 2005, were $41.0 million, compared to $42.2 million for the corresponding
period in 2004, primarily due to pre-need sales decreases in those areas affected by Hurricane Katrina. The Company is continuing its program to increase pre-need sales. For
the 12 weeks ended December 31, 2005, 27% of the funeral services performed were derived from the pre-need backlog, an increase from 26% in the comparative period in 2004.
The Company manages the cash impact of its pre-need funeral sales program primarily by offsetting direct costs, including commissions paid to counselors, with either general agency
commissions received from third party and related insurance companies or amounts not required to be trusted. Pre-need funeral sales are

29

---



important,
because over time, they build the foundation for future funeral revenue and generate positive cash flow when the funeral service is performed.

Cemetery
revenue of $39.4 million for the 12 weeks ended December 31, 2005, was $0.8 million, or 2.2%, lower than cemetery revenue for the corresponding
period in 2004, primarily due to decreased pre-need space sales, increased at-need service revenue of $0.8 million from a greater number of cemetery interments at a
higher average service revenue per interment, and increased endowment care income of $0.2 million from its investments.

Cemetery
gross margin as a percentage of revenue decreased to 11.4% for the 12 weeks ended December 31, 2005, compared to 18.9% for the corresponding period in 2004,
primarily due to decreased revenue of $0.8 million and higher operating expenses, primarily wages and benefits.

Pre-need
cemetery contracts written for the 12 weeks ended December 31, 2005, were $19.8 million, compared to $21.4 million for the corresponding
period in 2004. The decrease in pre-need cemetery contracts written was primarily due to lower sales of cemetery spaces at the Company's Rose Hills subsidiary. Pre-need
cemetery sales may initially decrease cash flows if the amount of cash initially collected is insufficient to cover the amount required to be trusted, sales commissions, and other direct costs paid
out. However, this initial net cash flow impact is not significant, as the Company sets minimum down payments, maximum terms and sales commission rates to maximize cash flow. The Company believes that
pre-need cemetery sales are important, because over time, they generate positive cash flow and build the foundation for future cemetery revenue.

Insurance
revenue for the 12 weeks ended December 31, 2005, increased $3.9 million, or 21.9%, compared to the corresponding period in 2004, primarily due to
increases in premiums of $4.0 million. Insurance premium revenue is dependent on the level of pre-need funeral contracts written over time that are funded by the Company's insurance
subsidiary. Insurance production represents the insurance segment's participation in the Company's pre-need funeral contracts and for the 12 weeks ended December 31, 2005 was
$27.9 million compared to $25.3 million for the corresponding period in 2004. Insurance gross margin as a percentage of revenue decreased to 7.3% for the 12 weeks ended
December 31, 2005, compared to 9.6% for the corresponding period in 2004, due to a decrease in investment gains of $0.7 million compared to the 12 weeks ended January 1,
2005. The Company expects the insurance gross margin percentage to grow modestly over time.

General
and administrative expenses for the Company for the 12 weeks ended December 31, 2005, were $11.3 million, or 6.5% of consolidated revenue, compared to
$15.0 million, or 9.0% of consolidated revenue for the corresponding period in 2004. The decrease of $3.7 million is primarily due to a decrease in incentive bonus expense of
$0.5 million, a decrease of audit fee expense of $0.6 million, a decrease in capital tax expense of $0.9 million, and interest income of $2.0 million on refunds related to
an amended tax return.

30

---



Interest
expense on long-term debt for the 12 weeks ended December 31, 2005, was $6.6 million, reflecting the effect of principal repayments and lower
interest rates compared to interest expense, tender premium and refinancing costs in the corresponding period in 2004, as detailed in the following table:

|                                                                                                                       |  | 12 Weeks Ended |    
|---------------------------------------------------------------------------------------------------------------------- |  | -------------- | ---
|
|
|Interest on long-term debt                                                                                             |  | $              | 6.0
|Amortization of debt issue costs                                                                                       |  |                | 0.6
|Unamortized deferred finance costs expensed relating to the Credit Agreement that was refinanced                       |  |                |   
|Unamortized deferred finance costs expensed relating to the subordinated bridge loan due in 2005 that was fully repaid |  |                |   
|Refinancing fees and costs on the Credit Agreement that was refinanced                                                 |  |                |   
|Allocation of interest to discontinued operations                                                                      |  |                |   
|                                                                                                                       |  |                |    
|Total interest on long-term debt and refinancing costs                                                                 |  | $              | 6.6
|                                                                                                                       |  |                |    

Income
tax recovery for the 12 weeks ended December 31, 2005 was $1.0 million compared to $3.0 million for the corresponding period in 2004. During the
12 weeks ended December 31, 2005, the Company recorded an income tax refund of $3.2 million as a result of the resolution of an IRS tax audit. The effective tax rate for the
12 weeks ended December 31, 2005 excluding the above benefit was approximately 28% reflecting the effect of a full year effective tax rate of 42% compared to 45% at the end of the third
quarter.

During
the 12 weeks ended December 31, 2005, the Company sold three funeral locations and excess real estate for gross proceeds of $1.9 million.

31

---



52 Weeks Ended December 31, 2005 Compared to 52 Weeks Ended January 1, 2005

|                                                           |                                | 52 Weeks Ended |       
|---------------------------------------------------------- | ------------------------------ | -------------- | ------
|
|
|Revenue                                                    |                                |                |       
|                                                           | Funeral                        |                | $     
|                                                           | Cemetery                       |                |       
|                                                           | Insurance                      |                |       
|                                                           |                                |                |       
|                                                           |                                | Total          |       
|                                                           |                                |                |       
|Gross margin                                               |                                |                |       
|                                                           | Funeral                        |                | $     
|                                                           | Cemetery                       |                |       
|                                                           | Insurance                      |                |       
|                                                           |                                |                |       
|                                                           |                                | Total          |       
|                                                           |                                |                |       
|Expenses                                                   |                                |                |       
|                                                           | General and administrative     |                |       
|                                                           | Provision for asset impairment |                |       
|                                                           |                                |                |       
|Income from operations                                     |                                |                | 73,083
|Interest on long-term debt and refinancing costs           |                                |                | 30,069
|Other expenses (income), net                               |                                |                | (4,662
|                                                           |                                |                |       
|Income (loss) before income taxes                          |                                |                | 47,676
|Income taxes                                               |                                |                | 4,815 
|                                                           |                                |                |       
|Net income (loss) from continuing operations               |                                |                | 42,861
|Net income (loss) from discontinued operations, net of tax |                                |                | (1,678
|                                                           |                                |                |       
|Net income                                                 |                                | $              | 41,183
|                                                           |                                |                |       

Other
information for the 52 weeks ended December 31, 2005, and the 52 weeks ended January 1, 2005, is summarized in the following table:

|                                                  |                                                |   |         |         |   | Increase (decrease) |        
|------------------------------------------------- | ---------------------------------------------- | - | ------- | ------- | - | ------------------- | -------
|
|
|Funeral  Other Information                       |                                                |   |         |         |   |                     |        
|Number of funeral services performed              |                                                |   | 115,555 |         |   | 117,525             |        
|                                                  | Number of same site funeral services performed |   |         | 113,300 |   |                     | 114,062
|Average revenue per funeral service               |                                                | $ | 4,152   |         | $ | 4,024               |        
|                                                  | Same site average revenue per funeral service  |   | $       | 4,160   |   | $                   | 4,036  
|Pre-need funeral contracts written (in millions)  |                                                | $ | 191.0   |         | $ | 179.5               |        
|Pre-need funeral conversion (percentages)         |                                                |   | 27      |         |   | 26                  |        
|Cemetery  Other Information                      |                                                |   |         |         |   |                     |        
|Number of cemetery interments                     |                                                |   | 46,794  |         |   | 46,461              |        
|Pre-need cemetery contracts written (in millions) |                                                | $ | 94.5    |         | $ | 86.9                |        

32

---



Continuing Operations

Consolidated revenue of $748.9 million for the 52 weeks ended December 31, 2005, increased by $31.8 million, or 4.4%, compared to the
52 weeks ended January 1, 2005, reflecting increases in all business segment revenues. Consolidated gross margin as a percentage of revenue decreased to 15.3% for the 52 weeks
ended December 31, 2005, from 17.4% for the corresponding period in 2004.

Funeral
revenue of $479.8 million for the 52 weeks ended December 31, 2005, increased by $6.9 million, compared to $472.9 million for the
52 weeks ended January 1, 2005, primarily as a result of an increase of $128, or 3.2%, in average revenue per funeral service performed, partially offset by a decrease in the
number of funeral services performed. The number of funeral services performed during the 52 weeks ended December 31, 2005 decreased by 1.7% from the 52 weeks ended
January 1, 2005. The increase in average revenue per funeral service performed was achieved through adjusting the pricing and mix of merchandise and services offered to customer families
designed to both meet customer family needs and to increase average revenues.

Included
in the funeral revenue for the 52 weeks ended December 31, 2005 is $29.5 million from 6,389 funeral services performed in New Orleans,
Louisiana, and on the Gulf Coast of Mississippi compared to $29.7 million of funeral revenue from 6,371 funeral services performed for the 52 weeks ended January 1, 2005.
Although the Company's funeral operations in these areas were affected significantly by Hurricane Katrina, including seven locations not expected to be reopened, the Company has continued to perform
funeral services through its remaining locations, including many services that would have been performed in the closed locations or at competing locations that were not in operation. As a result, much
of the impact of Hurricane Katrina on funeral revenue during 2005 was mitigated.

On
a same site basis, funeral revenue was $468.8 million for the 52 weeks ended December 31, 2005, an increase of $11.4 million compared to
$457.4 million for the 52 weeks ended January 1, 2005, as a result of an increase of $124, or 3.1%, in average revenue per funeral service performed, partially offset by a
decrease of 0.7% in the number of funeral services performed from the 52 weeks ended January 1, 2005. If the locations affected by Hurricane Katrina were removed, the number of funeral
services performed on a same site basis would have declined 1.2% from the 52 weeks ended January 1, 2005 as the impacted locations were performing well prior to Hurricane Katrina and
during the 12 weeks ended December 31, 2005.

The
number of cremation services performed as a percentage of total services performed increased to 36% for the 52 weeks ended December 31, 2005, compared to 35% for the
52 weeks ended January 1, 2005, consistent with national trends. The number of cremation services performed may impact funeral revenue, as the average revenue per cremation service is
typically lower than the average revenue for a traditional funeral service.

33

---



Funeral
gross margin as a percentage of revenue decreased to 18.2% from the 52 weeks ended December 31, 2005, compared to 20.4% for the 52 weeks ended
January 1, 2005. The decrease in gross margin is primarily due to higher expenses as detailed in the following table:

|                                                                                                                                                                                                                                                                                |  | 52 Weeks
Ended
December 31,
2005
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------
|
|Wage inflation, increased employee benefits expense, and increased wages, training and advertising costs related to the Company's expended field management structure and investment in programs designed to build local
brand awareness and generate growth in future services |  | $                               
|Incentive bonus expense for funeral operations previously included in general and administrative expenses                                                                                                                                                                       |  |                                 
|Increased insurance costs, including expenses not expected to be reimbursed under the Company's insurance policy for damages effected by Hurricanes Katrina,
Wilma and Rita                                                                                                     |  |                                 
|Increased utility costs                                                                                                                                                                                                                                                         |  |                                 

Pre-need funeral contracts written for the 52 weeks ended December 31, 2005, were $191.0 million, compared to
$179.5 million for the 52 weeks ended January 1, 2005. The Company is continuing its program to increase pre-need sales. For the 52 weeks ended
December 31, 2005, 27% of the funeral services performed were derived from pre-need backlog, an increase from 26% in the 52 weeks ended January 1, 2005. The Company
manages the cash impact of its pre-need funeral sales program primarily by offsetting direct costs, including commissions paid to counselors, with either general agency commissions
received from third party and related insurance companies or amounts not required to be trusted. Pre-need funeral sales are important, because over time, they build the foundation for
future funeral revenue and generate positive cash flow when the funeral service is performed.

Cemetery
revenue of $174.1 million for the 52 weeks ended December 31, 2005, was $10.1 million, or 6.1%, higher than cemetery revenue for the 52 weeks
ended January 1, 2005, primarily due to increased space sales of $6.1 million at the Company's Rose Hills subsidiary, increased at-need service revenue of $1.7 million
from a greater number of cemetery interments at a higher average service revenue per interment, and increased endowment care income of $1.0 million from its investments.

Cemetery
gross margin as a percentage of revenue decreased to 12.7% for the 52 weeks ended December 31, 2005, compared to 14.6% for the 52 weeks ended
January 1, 2005. The decrease in gross margin is primarily due to higher expenses as detailed in the following table:

|                                                                                                                                                                           |  | 52 Weeks
Ended
December 31,
2005
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------
|
|Wage inflation, increased employee benefits and workers compensation expense                                                                                               |  | $                               
|Incentive bonus expense for cemetery operations previously included in general and administrative expenses                                                                 |  |                                 
|Increased insurance costs including expenses not expected to be reimbursed under the Company's insurance policy for damages effected by Hurricanes Katrina,
Wilma and Rita |  |                                 
|Increased utility costs                                                                                                                                                    |  |                                 

34

---



Pre-need cemetery contracts written for the 52 weeks ended December 31, 2005, were $94.5 million, compared to
$86.9 million for the 52 weeks ended January 1, 2005. The increase in pre-need cemetery contracts written was primarily due to increased sales of cemetery spaces.
Pre-need cemetery sales may initially decrease cash flows if the amount of cash initially collected is insufficient to cover the amount required to be trusted, sales commissions, and other
direct costs paid out. However, this initial cash flow impact is not significant, as the Company sets minimum down payments, maximum terms and sales commission rates to maximize cash flow. The Company
believes that pre-need cemetery sales are important, because over time, they generate positive cash flow and build the foundation for future cemetery revenue.

Insurance
revenue for the 52 weeks ended December 31, 2005, increased $14.9 million, or 18.6%, compared to the 52 weeks ended January 1, 2005,
primarily due to increases in premiums of $14.1 million. Insurance premium revenue is dependent on the level of pre-need funeral contracts written over time that are funded by the
Company's insurance subsidiary. Insurance production represents the insurance segment's participation in the Company's pre-need funeral contracts and for the 52 weeks ended
December 31, 2005 was $133.2 million compared to $111.7 million for the 52 weeks ended January 1, 2005. Insurance gross margin as a percentage of revenue decreased
to 5.3% for the 52 weeks ended December 31, 2005, compared to 5.9% for the 52 weeks ended January 1, 2005, due to a decrease in investment gains of $1.7 compared to the
52 weeks ended January 1, 2005. The Company expects the insurance gross margin percentage to grow modestly over time.

General
and administrative expenses decreased $8.4 million for the 52 weeks ended December 31, 2005, to $42.8 million, or 5.7% of consolidated revenue,
compared to $51.2 million, or 7.1% of consolidated revenue, for the 52 weeks ended January 1, 2005. General and administrative expenses included the following items affecting the
comparison of the 52 weeks ended December 31, 2005 to the 52 weeks ended January 1, 2005:

|                                                                                                               |  | 52 Weeks Ended |      
|-------------------------------------------------------------------------------------------------------------- |  | -------------- | -----
|
|
|Recovery of corporate receivable previously fully reserved against                                             |  | $              | (10.9
|Interest income on refunds from an amended tax return                                                          |  |                | (2.0 
|Reduction in accrual on settlement of U.S. trustee bankruptcy fee                                              |  |                | (0.9 
|Increased wage expense related to wage inflation and additional positions related to Sarbanes-Oxley compliance |  |                | 1.1  
|Decreased capital tax expense                                                                                  |  |                | (0.5 
|Decrease in incentive bonus expense                                                                            |  |                | (0.8 
|Increased retirement allowance expense                                                                         |  |                | 1.2  
|Foreign exchange impact on Canadian dollar based support centers                                               |  |                | 2.3  
|Reversal of legal claim accrual due to approvals obtained for insurance coverage of the costs                  |  |                |     

Interest
expense on long-term debt for the 52 weeks ended December 31, 2005, was $30.1 million, a decrease of $48.0 million from the
52 weeks ended January 1, 2005 expense of $78.1 million, reflecting the

35

---



effect
of principal repayments, lower interest rates and the effects of the debt refinancings in 2004, as detailed in the following table:

|                                                                                                                              |  | 52 Weeks Ended |     
|----------------------------------------------------------------------------------------------------------------------------- |  | -------------- | ----
|
|
|Interest on long-term debt                                                                                                    |  | $              | 26.6
|Amortization of debt issue costs                                                                                              |  |                | 3.2 
|Tender premiums on the repurchase of the 12.25% Senior Unsecured Notes due in 2009                                            |  |                | 0.3 
|Refinancing fees and costs on the Credit Agreement that was refinanced                                                        |  |                |    
|Unamortized deferred finance costs expensed relating to payments made on the Credit Agreement during 2004                     |  |                |    
|Unamortized deferred finance costs expensed relating to the Credit Agreement that was refinanced                              |  |                |    
|Unamortized deferred finance costs expensed relating to the subordinated bridge loan due in 2005 that was fully repaid        |  |                |    
|Unamortized premium credited to interest expense on 12.25% Convertible Subordinated Notes due in 2012 that were fully retired |  |                |    
|Allocation of interest to discontinued operations                                                                             |  |                |    
|                                                                                                                              |  |                |     
|Total interest on long-term debt and refinancing costs                                                                        |  | $              | 30.1
|                                                                                                                              |  |                |     

Income
tax expense for the 52 weeks ended December 31, 2005 was $4.8 million compared to a recovery of $1.5 million for the 52 weeks ended
January 1, 2005. During the 52 weeks ended December 31, 2005, the Company recorded the non-cash resolution of an outstanding tax liability by reducing its tax expense
by $12.1 million and in the fourth quarter the Company recorded an income tax refund of $3.2 million as a result of a resolution of an IRS tax audit. The effective tax rate for the
52 weeks ended December 31, 2005 before the above benefits was approximately 42%.

During
the 52 weeks ended December 31, 2005, the Company reduced the valuation allowance against certain deferred tax assets as a result of assuming certain future income,
resulting in a benefit of $3.1 million being recorded in income tax expense and $9.1 million recorded as a reduction of goodwill. This benefit was primarily offset by increases in other
deferred tax assets for which a valuation allowance was established. The effective tax rate also varied from the statutory tax rate for the 52 weeks
ended December 31, 2005, because in certain jurisdictions, losses incurred may not offset the tax expense in profitable jurisdictions.

During
the 52 weeks ended December 31, 2005, the Company sold seven funeral and one combination locations and excess real estate for gross proceeds of
$17.6 million.

Discontinued Operations

Over the previous three fiscal years, the Company engaged in a strategic market rationalization assessment to dispose of cemetery and funeral operating locations
that did not fit into the Company's market or business strategies, as well as under-performing locations and excess cemetery land. The Company will, on a smaller scale and over time, continue to
assess the Company's portfolio of funeral and cemetery locations to ensure they continue to fit in the Company's strategy.

Discontinued
operations in 2005 and the prior years consisted of those businesses that have been closed or sold in prior fiscal years and those businesses identified by the Company in
its strategic market rationalization and not sold as of January 1, 2005. The Company completed the sale of all these locations during 2005, except for one cemetery which was classified back to
continuing operations.

36

---



The
Company classified all the locations identified in its strategic market rationalization program for disposal as assets held for sale in the consolidated balance sheets and recorded
any related operating results, long-lived asset impairment provisions, and gains or losses recorded on disposition within discontinued operations. Depreciation and amortization is not
recorded once an asset has been identified as held for sale. The Company has also reclassified the prior fiscal periods to reflect any comparative amounts on a similar basis. All discontinued
operations financial information presented under the insurance segment relates to Security Plan Life Insurance Company.

During
the 52 weeks ended December 31, 2005, the Company sold classified discontinued operations of 18 funeral, five cemetery and four combination
locations for gross proceeds of $7.1 million.

52 Weeks Ended January 1, 2005 Compared to 53 Weeks Ended January 3, 2004

|                                                    |                                | 52 Weeks
Ended
January 1,
2005 |        | 53 Weeks
Ended
January 3,
2004 |         | 52 Weeks
Ended
January 1,
2005 |         | 53 Weeks
Ended
January 3,
2004 |     
|--------------------------------------------------- | ------------------------------ | ------------------------------ | ------ | ------------------------------ | ------- | ------------------------------ | ------- | ------------------------------ | ----
|
|Revenue                                             |                                |                                |        |                                |         |                                |         |                                |     
|                                                    | Funeral                        |                                | $      | 472,935                        |         | $                              | 491,611 |                                | 66.0
|                                                    | Cemetery                       |                                |        | 164,052                        |         |                                | 168,024 |                                | 22.8
|                                                    | Insurance                      |                                |        | 80,124                         |         |                                | 61,127  |                                | 11.2
|                                                    |                                |                                |        |                                |         |                                |         |                                |     
|                                                    |                                | Total                          |        | $                              | 717,111 |                                | $       | 720,762                        |     
|                                                    |                                |                                |        |                                |         |                                |         |                                |     
|Gross margin                                        |                                |                                |        |                                |         |                                |         |                                |     
|                                                    | Funeral                        |                                | $      | 96,289                         |         | $                              | 113,416 |                                | 20.4
|                                                    | Cemetery                       |                                |        | 23,906                         |         |                                | 28,725  |                                | 14.6
|                                                    | Insurance                      |                                |        | 4,710                          |         |                                | 1,752   |                                | 5.9 
|                                                    |                                |                                |        |                                |         |                                |         |                                |     
|                                                    |                                | Total                          |        |                                | 124,905 |                                |         | 143,893                        |     
|                                                    |                                |                                |        |                                |         |                                |         |                                |     
|Expenses                                            |                                |                                |        |                                |         |                                |         |                                |     
|                                                    | General and administrative     |                                |        | 51,218                         |         |                                | 56,281  |                                | 7.1 
|                                                    | Provision for asset impairment |                                |        | 1,787                          |         |                                | 5,229   |                                | 0.2 
|                                                    |                                |                                |        |                                |         |                                |         |                                |     
|Income from operations                              |                                |                                | 71,900 |                                |         | 82,383                         |         | 10.1                           |     
|Interest on long-term debt and refinancing costs    |                                |                                | 78,079 |                                |         | 76,453                         |         | 10.9                           |     
|Other expenses (income), net                        |                                |                                | (1,162 | )                              |         | 4,056                          |         | (0.2                           | )   
|                                                    |                                |                                |        |                                |         |                                |         |                                |     
|Income (loss) before income taxes                   |                                |                                | (5,017 | )                              |         | 1,874                          |         | (0.6                           | )   
|Income taxes                                        |                                |                                | (1,453 | )                              |         | (6,485                         | )       | (0.2                           | )   
|                                                    |                                |                                |        |                                |         |                                |         |                                |     
|Net income (loss) from continuing operations        |                                |                                | (3,564 | )                              |         | 8,359                          |         | (0.4                           | )   
|Net income from discontinued operations, net of tax |                                |                                | 12,913 |                                |         | 2,448                          |         | 1.8                            |     
|                                                    |                                |                                |        |                                |         |                                |         |                                |     
|Net income                                          |                                | $                              | 9,349  |                                | $       | 10,807                         |         | 1.4                            | %   
|                                                    |                                |                                |        |                                |         |                                |         |                                |     

Other
information for the 52 weeks ended January 1, 2005, and the 53 weeks ended January 3, 2004, is summarized in the following table. The impact of the
53rd week for the 53 weeks ended January 3, 2004, was estimated by calculating the weekly average of the 13 weeks ended January 3, 2004. The Company

37

---



believes
the discussion below regarding the impact of the 53rd week facilitates direct comparability of fiscal year results.

|                                                                                           |  |   |         |  |   | Increase (decrease) |  
|------------------------------------------------------------------------------------------ |  | - | ------- |  | - | ------------------- | -
|
|
|Funeral  Other Information                                                                |  |   |         |  |   |                     |  
|Number of funeral services performed                                                       |  |   | 117,525 |  |   | 124,798             |  
|Estimated impact of the 53rd week on the number of funeral services performed              |  |   |        |  |   | (2,421              | )
|Number of funeral services performed adjusted for the impact of the 53rd week              |  |   | 117,525 |  |   | 122,377             |  
|Average revenue per funeral service                                                        |  | $ | 4,024   |  | $ | 3,939               |  
|Pre-need funeral contracts written (in millions)                                           |  | $ | 179.5   |  | $ | 164.8               |  
|Estimated impact of the 53rd week on pre-need funeral contracts written (in millions)      |  | $ |        |  | $ | (3.0                | )
|Pre-need funeral contracts written adjusted for the impact of the 53rd week (in millions)  |  | $ | 179.5   |  | $ | 161.8               |  
|Pre-need funeral conversion (percentages)                                                  |  |   | 26      |  |   | 26                  |  
|Cemetery  Other Information                                                               |  |   |         |  |   |                     |  
|Pre-need cemetery contracts written (in millions)                                          |  | $ | 86.9    |  | $ | 83.3                |  
|Estimated impact of the 53rd week on pre-need cemetery contracts written (in millions)     |  | $ |        |  | $ | (1.7                | )
|Pre-need cemetery contracts written adjusted for the impact of the 53rd week (in millions) |  | $ | 86.9    |  | $ | 81.6                |  
|Number of cemetery interments                                                              |  |   | 46,461  |  |   | 47,924              |  
|Estimated impact of the 53rd week on the number of cemetery interments                     |  |   |        |  |   | (909                | )
|Number of cemetery interments adjusted for the impact of the 53rd week                     |  |   | 46,461  |  |   | 47,015              |  

Continuing Operations

As there were no material acquisitions or construction of new locations in 2004 and 2003, results from continuing operations reflect those of "same site"
locations.

Consolidated
revenue of $717.1 million for the 52 weeks ended January 1, 2005, decreased by $3.7 million, or 0.5%, compared to $720.8 million for the
53 weeks ended January 3, 2004. After adjusting for an estimated impact of $14.4 million due to the additional fifty-third week in fiscal 2003 over fiscal 2004, consolidated
revenue increased by $10.7 million. This increase is primarily due to a $20.1 million increase in insurance revenue, partially offset by an $8.9 million and $0.3 million
decrease in funeral and cemetery revenue, respectively. Consolidated gross margin as a percentage of revenue decreased to 17.4% for the 52 weeks ended December 31, 2005, from 20.0% in
2003.

Funeral
revenue of $472.9 million for the 52 weeks ended January 1, 2005, decreased by $18.7 million, compared to $491.6 million in 2003, partially as
a result of an estimated decrease of $9.7 million due to the additional fifty-third week in 2003 over 2004. After adjusting for the effect of the fifty-third week, funeral revenue decreased by
$8.9 million, primarily as a result of a decrease of 4,852, or 4.0%, in the number of funeral services performed, partially offset by an increase of $85, or 2.2%, in average revenue per funeral
service performed. The increase in average revenue per funeral service performed was the result of the Company's continuing efforts to adjust the Company's mix of merchandise and services.

38

---



The
number of cremation services performed as a percentage of total services performed increased to 35% for the 52 weeks ended January 1, 2005, compared to 34% for 2003,
consistent with national trends. The number of cremation services performed may impact funeral revenue, as the average revenue per cremation service is typically lower than the average revenue for
traditional funeral services.

Funeral
gross margin as a percentage of revenue decreased to 20.4% for the 52 weeks ended January 1, 2005, compared to 23.1% in 2003. The decrease in gross margin was
primarily due to the decrease in funeral revenue and increases in cost of goods sold, wages, and facilities costs, partially offset by decreases in operating costs and selling expenses. Due to the
fixed nature of funeral costs over the short term, the Company believes that decreases in funeral revenue will not result in a corresponding decrease in funeral costs and will negatively impact
funeral gross margins.

Pre-need
funeral contracts written for the 52 weeks ended January 1, 2005, were $179.5 million. After adjusting for the effect of the fifty-third week,
pre-need funeral contracts written for the 53 weeks ended January 3, 2004, were $161.8 million. The Company is continuing its program to increase pre-need
sales. For both the 52 weeks ended Janaury 1, 2005, and 53 weeks ended January 3, 2004, 26% of funeral volume was derived from backlog. The Company manages the cash impact of its
pre-need funeral sales program primarily by offsetting direct costs, including commissions paid to counselors, with either general agency commissions received from third party and related
insurance companies or amounts not required to be trusted. Pre-need funeral sales are important, because over time, they build the foundation for future funeral revenue and generate
positive cash flow when the funeral service is performed.

Cemetery
revenue of $164.1 million for the 52 weeks ended January 1, 2005, was $4.0 million, or 2.4%, lower than cemetery revenue in 2003, primarily due to
the following:



39

---





Cemetery
gross margin as a percentage of revenue decreased to 14.6% for the 52 weeks ended January 1, 2005, compared to 17.1% for 2003. For the 52 weeks ended
January 1, 2005, wages and regional management costs decreased, while cost of goods sold, selling costs, and advertising and promotion increased compared to 2003. In addition, there was a
one-time $3.9 million increase in other cemetery revenue for the 53 weeks ended January 3, 2004, as discussed above.

Pre-need
cemetery contracts written for the 52 weeks ended January 1, 2005, were $86.9 million. After adjusting for the effects of the fifty-third week
in 2003, pre-need cemetery contracts for the 52 weeks ended January 1, 2005, were $5.6 million higher than in 2003. For the 52 weeks ended January 1,
2005, 67% of interments were at-need and 33% were pre-need fulfillments. Pre-need cemetery sales may initially decrease cash flows if the amount of cash initially
collected is insufficient to cover the amount required to be trusted, sales commissions, and other direct costs paid out. However, this cash flow impact is not significant, as the Company sets minimum
down payments, maximum terms and sales commission rates to maximize cash flow. Pre-need cemetery sales are important, because over time, they generate positive cash flow and build the
foundation for future cemetery revenue.

Insurance
revenue for the 52 weeks ended January 1, 2005, increased $19.0 million, or 31.1%, compared to 2003. After adjusting for the estimated effect of the
fifty-third week in 2003, insurance revenue increased $20.1 million, or 33.6%, primarily due to increases in premiums of $16.6 million, interest, dividend and other investment income of
$1.9 million, and realized investment gains of $1.6 million. Insurance premium revenue is up in 2004 primarily due to the impact of the Company's subsidiary, Rose Hills, beginning to
sell the Company's insurance products. Insurance premiums are dependent on insurance production, as increases in insurance production generate increased insurance premiums over time. Insurance
production, which represents the insurance segment's participation in the Company's pre-need funeral contracts for the 52 weeks ended January 1, 2005, was
$102.8 million compared to $69.5 million for corresponding period in 2003. Insurance gross margin as a percentage of revenue increased to 5.9% for the 52 weeks ended
January 1, 2005, compared to 2.9% for the corresponding period in 2003, primarily due to the revenue increase being at a rate higher than that of the cost increase.

Interest
expense on long-term debt and refinancing costs for the 52 weeks ended January 1, 2005, was $78.1 million, an increase of $1.6 million
compared to the corresponding period in 2003. The effect of lower effective interest rates and debt repayments made by the Company during 2003 and the 52 weeks ended January 1, 2005,
were partially offset by costs associated primarily with the Company's refinancing

40

---



of
long-term debt that occurred during the 52 weeks ended January 1, 2005, as detailed in the following table.

|                                                                                                                             |  | 52 Weeks
Ended
January 1,
2005 |      | 53 Weeks
Ended
January 3,
2004
|---------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------ | ---- | ------------------------------
|
|Interest on long-term debt                                                                                                   |  | $                              | 45.1 |                               
|Tender premium on the repurchase of the 12.25% Senior unsecured notes
due in 2009                                            |  |                                | 32.5 |                               
|Unamortized deferred finance costs expensed relating to the Credit Agreement that was refinanced                             |  |                                | 1.2  |                               
|Unamortized deferred finance costs expensed relating to payments made on the Credit Agreement during 2004                    |  |                                | 2.3  |                               
|Refinancing fees and costs on the Credit Agreement that was refinanced                                                       |  |                                | 3.3  |                               
|Unamortized deferred finance costs expensed relating to the subordinated bridge loan due in 2005 that was fully repaid       |  |                                | 0.9  |                               
|Unamortized premium credited to interest expense on 12.25% Convertible subordinated notes due in 2012 that was fully retired |  |                                | (7.2 | )                             
|Tender premium on the repurchase of the 9.5% Senior subordinated notes
due in 2004                                           |  |                                |     |                               
|Unamortized discount expensed relating to the 9.5% Senior subordinated notes due in 2004 that was fully repaid               |  |                                |     |                               
|Fees and costs for early termination of the Company's previous credit facility entered into on January 2, 2002               |  |                                |      |                               
|                                                                                                                             |  |                                |      |                               
|Total interest on long-term debt and refinancing costs                                                                       |  | $                              | 78.1 |                               
|                                                                                                                             |  |                                |      |                               

General
and administrative expenses for the 52 weeks ended January 1, 2005, were $51.2 million, or 7.1% of consolidated revenue, compared to $56.3 million, or
7.8% of consolidated revenue in 2003. For the 52 weeks ended January 1, 2005, general and administrative expenses included the following items:



41

---





For
the 53 weeks ended January 3, 2004, general and administrative expenses included the following items affecting the comparison with 2004:





Income
tax benefit for the 52 weeks ended January 1, 2005, was $1.4 million compared to income tax benefit of $6.5 million for the corresponding period in
2003. The effective tax benefit rate was 27.7% for the 52 weeks ended January 1, 2005, compared to the effective tax benefit rate of 235.0% for the 53 weeks ended
January 3, 2004. The effective tax rate varied from the statutory rate for the 52 weeks ended January 1, 2005, primarily due to changes in the ratio of permanent differences to
income before income taxes, losses incurred in certain jurisdictions that did not offset tax expenses in profitable jurisdictions, and the favorable settlement of income tax audits. For the
53 weeks ended January 3, 2004, the effective income tax rate varied from the statutory rate, primarily because of a $9.7 million favorable settlement of a federal income tax
audit. Future income and losses may require the Company to record a change in the valuation allowance of tax assets that were taken into account in determining the net amount of liability for deferred
income taxes recorded on its balance sheet at January 1, 2005. If this occurs, any resulting increase in the valuation allowance would generally be treated as an additional income tax expense
in the period in which it arises, while any resulting decrease reflecting realization of the benefits of tax assets that had a corresponding valuation allowance established on January 2, 2002,
would be treated as a reduction of goodwill established on January 2, 2002, with any excess over the value assigned to such goodwill recognized as a capital transaction.

In
accordance with FAS 142, the Company undertook its annual goodwill impairment review during the 16 weeks ended October 9, 2004. Goodwill impairment must be
further assessed if a reporting unit's

42

---



carrying
amount exceeds its estimated fair value. The Company's reporting units are funeral, cemetery and insurance, which are consistent with the Company's operating segments. All of the Company's
goodwill is recorded in the funeral reporting unit. As a result of the Company's annual goodwill impairment review, there was no indication of goodwill impairment, as the estimated fair value of the
funeral reporting unit exceeded its carrying amount as at October 9, 2004.

At
December 31, 2001, the Company had accrued $57.1 million of reorganization costs related to costs incurred during the Predecessor's reorganization, as well as costs
incurred in connection with the actual emergence and various related activities. As of January 1, 2005, the balance of $11.9 million of
reorganization costs, primarily consisting of accruals for a trustee fee dispute and legal fee reimbursements, has been included in accounts payable and accrued liabilities.

Discontinued Operations

Discontinued operations in the current and prior years consist of those businesses that have been closed or sold in prior fiscal years and those businesses
identified by the Company in its strategic market rationalization and not sold as of January 1, 2005. The Company completed the sale of all these locations during 2005, except for one cemetery
which was classified back to continuing operations.

During
2003, the Company identified Security Plan Life Insurance Company, its wholly-owned home service insurance company, as a non-strategic asset as it did not support the
Company's pre-need funeral sales efforts. The Company's continuing wholly-owned pre-need life insurance company is Mayflower National Life Insurance Company. On June 17, 2004, the
Company announced the signing of an agreement by its subsidiary Mayflower National Life Insurance Company to sell all the outstanding shares of Security Plan Life Insurance Company for
$85.0 million. The sale concluded on October 1, 2004. After payment of applicable taxes and expenses, and the recapitalization of Mayflower National Life Insurance Company, the Company
utilized $65.0 million of the proceeds to reduce long-term debt. The Company recorded a pre-tax gain on the sale of $16.0 million for the 52 weeks ended
January 1, 2005.

During
the 12 weeks ended March 27, 2004, the Company reduced its estimated proceeds on the group of assets held for sale and as a result recorded an $11.3 million
long-lived asset impairment provision. At that time and previously, the Company expected certain locations to sell as two distinct groups. One group ("Group A") included
23 locations while another group ("Group B") consisted of 93 locations. The Company had a commitment from a single purchaser to purchase all of Group A, and had interest shown by six
different purchasers in bidding on all of Group B. The impairment reviews done for each of Group A and Group B for the first quarter of the 2004 fiscal year aggregated the carrying values of the
locations within each group to compare against the group's estimated fair value. In the second quarter of the 2004 fiscal year, the initial purchaser of Group A declined to purchase some of the
locations in Group A. In addition, the bids received on Group B were significantly below the Company's expectations, and the Company determined that the locations would generate higher proceeds if
sold in smaller groups or as individual locations.

The
impairment review done in second quarter of the 2004 fiscal year looked at either individual locations or aggregated locations into different groups than used previously for the
impairment review. Expected proceeds were estimated for each location or new groups of aggregated locations based on current purchase commitments, offers or comparable transactions. The aggregate
expected proceeds for all locations held for sale did not change significantly from that used in the previous impairment review. However, the impairment review of each location or new groups of
aggregated locations resulted in proceeds being higher or lower than the relevant carrying values.

As
a result, the Company was required to record a long-lived asset impairment provision of $11.5 million within discontinued operations for the 12 weeks ended
June 19, 2004. During the balance of the year, most of these assets were sold, resulting in a gain on sale of approximately $11.0 million. Overall,

43

---



the
Company has recorded an aggregate $15.2 million long-lived asset impairment provision within discontinued operations for the 52 weeks ended January 1, 2005.

The
Company has classified all the locations identified for disposal as assets held for sale in the consolidated balance sheets and recorded any related operating results,
long-lived asset impairment provisions, and gains or losses recorded on disposition as income from discontinued operations. Depreciation and amortization is not recorded once an asset has
been identified as held for sale. The Company has also reclassified the prior fiscal periods to reflect any comparative amounts on a similar basis. All discontinued operations financial information
presented under the insurance segment relate to Security Plan Life Insurance Company.

During
the 52 weeks ended January 1, 2005, the Company closed 27 funeral homes and sold 52 funeral homes, 67 cemeteries and one combination location
for gross proceeds of $32.4 million.

Pre-need Funeral and Cemetery Backlog for Continuing Operations

The Company's backlog represents pre-need funeral and cemetery arrangements with customer families. These arrangements are subject to trust or
insurance funding requirements. The activities in the Company's funeral backlog, excluding the effects of unrealized gains and losses on trust investments, were as follows:

|                                |                                                                                    | 12 Weeks
Ended
December 31,
2005 |           | 12 Weeks
Ended
January 1,
2005 |  
|------------------------------- | ---------------------------------------------------------------------------------- | -------------------------------- | --------- | ------------------------------ | -
|
|Funeral backlog:                |                                                                                    |                                  |           |                                |  
|                                | Beginning balance                                                                  |                                  | $         | 1,333,186                      |  
|                                | Sales, net of cancellations                                                        |                                  |           | 32,434                         |  
|                                | Maturities                                                                         |                                  |           | (29,709                        | )
|                                | Net increase in insurance benefits and earnings realized on funeral trust balances |                                  |           | 4,811                          |  
|                                | Change in cancellation reserve                                                     |                                  |           | (853                           | )
|                                | Other                                                                              |                                  |           | (3,040                         | )
|                                |                                                                                    |                                  |           |                                |  
|                                | Ending balance                                                                     |                                  | $         | 1,336,829                      |  
|                                |                                                                                    |                                  |           |                                |  
|Trust funded                    |                                                                                    | $                                | 348,218   |                                | $
|Third party insurance companies |                                                                                    |                                  | 657,028   |                                |  
|Subsidiary insurance company    |                                                                                    |                                  | 331,583   |                                |  
|                                |                                                                                    |                                  |           |                                |  
|                                |                                                                                    | $                                | 1,336,829 |                                | $
|                                |                                                                                    |                                  |           |                                |  

44

---



|
|

|                                |                                                                                    | 52 Weeks
Ended
December 31,
2005 |           | 52 Weeks
Ended
January 1,
2005 |  
|------------------------------- | ---------------------------------------------------------------------------------- | -------------------------------- | --------- | ------------------------------ | -
|
|Funeral backlog:                |                                                                                    |                                  |           |                                |  
|                                | Beginning balance                                                                  |                                  | $         | 1,279,964                      |  
|                                | Sales, net of cancellations                                                        |                                  |           | 166,194                        |  
|                                | Maturities                                                                         |                                  |           | (132,384                       | )
|                                | Net increase in insurance benefits and earnings realized on funeral trust balances |                                  |           | 20,858                         |  
|                                | Change in cancellation reserve                                                     |                                  |           | 1,713                          |  
|                                | Other                                                                              |                                  |           | 484                            |  
|                                |                                                                                    |                                  |           |                                |  
|                                | Ending balance                                                                     |                                  | $         | 1,336,829                      |  
|                                |                                                                                    |                                  |           |                                |  
|Trust funded                    |                                                                                    | $                                | 348,218   |                                | $
|Third party insurance companies |                                                                                    |                                  | 657,028   |                                |  
|Subsidiary insurance company    |                                                                                    |                                  | 331,583   |                                |  
|                                |                                                                                    |                                  |           |                                |  
|                                |                                                                                    | $                                | 1,336,829 |                                | $
|                                |                                                                                    |                                  |           |                                |  

The
activities in the Company's cemetery backlog, excluding the effects of unrealized gains and losses on trust investments, were as follows:

|                  |                                              | 12 Weeks
Ended
December 31,
2005 |   | 12 Weeks
Ended
January 1,
2005 |  
|----------------- | -------------------------------------------- | -------------------------------- | - | ------------------------------ | -
|
|Cemetery backlog: |                                              |                                  |   |                                |  
|                  | Beginning balance                            |                                  | $ | 274,801                        |  
|                  | Sales, net of cancellations                  |                                  |   | 17,993                         |  
|                  | Maturities                                   |                                  |   | (19,754                        | )
|                  | Earnings realized on cemetery trust balances |                                  |   | 1,990                          |  
|                  | Change in cancellation reserve               |                                  |   | 386                            |  
|                  | Other                                        |                                  |   | (9                             | )
|                  |                                              |                                  |   |                                |  
|                  | Ending balance                               |                                  | $ | 275,407                        |  
|                  |                                              |                                  |   |                                |  

|
|

|                  |                                              | 52 Weeks
Ended
December 31,
2005 |   | 52 Weeks
Ended
January 1,
2005 |  
|----------------- | -------------------------------------------- | -------------------------------- | - | ------------------------------ | -
|
|Cemetery backlog: |                                              |                                  |   |                                |  
|                  | Beginning balance                            |                                  | $ | 262,825                        |  
|                  | Sales, net of cancellations                  |                                  |   | 88,675                         |  
|                  | Maturities                                   |                                  |   | (87,470                        | )
|                  | Earnings realized on cemetery trust balances |                                  |   | 10,657                         |  
|                  | Change in cancellation reserve               |                                  |   | 2,445                          |  
|                  | Other                                        |                                  |   | (1,725                         | )
|                  |                                              |                                  |   |                                |  
|                  | Ending balance                               |                                  | $ | 275,407                        |  
|                  |                                              |                                  |   |                                |  

45

---



Liquidity and Capital Resources

Cash Flows

The Company derives the majority of its cash from at-need funeral and cemetery activities. Cash flow is also impacted by the funeral and cemetery
pre-need activities. Pre-need funeral and cemetery activities are discussed in detail in Item 1. "Business" and Notes 2, 3 and 4 to the Company's
Consolidated Financial Statements included in Item 8 of this Annual Report on Form 10-K.

12 Weeks Ended December 31, 2005 Compared to 12 Weeks Ended January 1, 2005

Cash Flows

Net cash from continuing operating activities was $30.6 million for the 12 weeks ended December 31, 2005, compared to $28.4 million
for the corresponding period in 2004.

The
Company's insurance subsidiary is subject to certain state regulations that restrict distributions, loans and advances from the subsidiary to the Company and its other subsidiaries.
Dividends are only distributable after regulatory approval is obtained. The cash inflows from operations of the insurance subsidiary are primarily generated from insurance premiums, all of which are
invested in insurance invested assets.

Net
cash used in continuing investing activities was $16.2 million for the 12 weeks ended December 31, 2005, compared to $12.9 million for the corresponding
period in 2004. The increase of $3.3 million was primarily due to an increase of $5.3 million in net purchase of insurance invested assets and an increase in property and equipment
purchases of $2.5 million, partially offset by Hurricane Katrina insurance proceeds of $4.1 million.

Net
cash used in continuing financing activities was $13.3 million for the 12 weeks ended December 31, 2005, compared to $35.6 million for the corresponding
period in 2004. The decrease of $22.3 million was due primarily to lower net repayments of debt of $16.4 million during the 12 weeks ended December 31, 2005, compared to
the corresponding period in 2004, partially offset by cash proceeds of $5.8 million from the Revolving Credit Facility.

The
net cash from discontinued operations of $nil for the 12 weeks ended December 31, 2005, compared to net cash provided by discontinued operations of $19.2 million
in the corresponding period in 2004 was due to the completion of the Company's disposition program as of the end of the second fiscal quarter of 2005.

52 Weeks Ended December 31, 2005 Compared to 52 Weeks Ended January 1, 2005

Net cash from continuing operating activities was $147.4 million for the 52 weeks ended December 31, 2005, compared to $104.3 million
for the 52 weeks ended January 1, 2005. The increase is primarily due to $25.4 million in withdrawals of excess funds from funeral and cemetery trusts resulting from the Company's
ongoing review of these trusts (which is substantially complete), $16.1 million related to collateral for liability lines of insurance coverage replaced with a letter of credit and the
collection of an $11.5 million settlement for notes receivables previously recorded as an allowance. The increase is partially offset by the payment of $9.1 million as settlement of the
U.S. trustee bankruptcy fee.

Net
cash used in continuing investing activities was $69.0 million for the 52 weeks ended December 31, 2005, compared to $67.9 million for the 52 weeks
ended January 1, 2005. The increase is primarily due to the increase of $5.3 million in purchase of property and equipment partially offset by a decrease of $4.4 million in net
purchase of insurance assets.

Net
cash used in continuing financing activities was $87.7 million for the 52 weeks ended December 31, 2005, compared to $192.5 million for the
52 weeks ended January 1, 2005. The decrease of

46

---



$104.8 million
was primarily due to the lower net repayment of debt during the 52 weeks ended December 31, 2005, compared to the 52 weeks ended
January 1, 2005.

For
the 52 weeks ended December 31, 2005, the majority of the net proceeds of $23.7 million from the sale of the Company's operating locations and excess real estate
were used to further reduce long term debt.

As
of December 31, 2005, the Company's cash balance was $7.5 million and the amount available under the Credit Agreement's $75.0 million Revolving Credit Facility
was $75.0 million, less $17.6 million in outstanding letters of credit and a Revolving Credit Facility balance of $4.0 million. The Company's debt repayment obligation over the
next 12 months is $2.4 million and aggregates $171.9 million over the next five years. The Company believes that the Revolving Credit Facility, together with existing cash and
cash flow from operations, will be sufficient to meet the Company's anticipated capital expenditures, working capital requirements and debt repayment obligations in both the near and intermediate
terms.

52 Weeks Ended January 1, 2005 Compared to 53 Weeks Ended January 3, 2004

Net cash from continuing operating activities was $104.3 million for the 52 weeks ended January 1, 2005, compared to $137.2 million
for 2003. The decrease is primarily due to increases in the net payment of taxes by $15.4 million and a decrease of $5.2 million in withdrawals of excess funds from funeral and cemetery
trusts. In addition, for 2003, there was a $7.5 million cash receipt of a legal claim settlement.

The
Company's insurance subsidiaries are subject to certain state regulations that restrict distributions, loans and advances from such subsidiaries to the Company and its other
subsidiaries. Dividends are only distributable after regulatory approval is obtained. The cash inflows from operations of the insurance subsidiaries are primarily generated from insurance premiums,
all of which are invested in insurance invested assets.

Net
cash used in continuing investing activities was $67.8 million for the 52 weeks ended January 1, 2005, compared to $53.4 million for 2003. There was an
increase in the net purchase of insurance invested assets, which consist of fixed income investments. The change in insurance invested assets results from investment of policy premiums received, and
sales and maturities of securities. In addition, capital expenditures increased to $37.2 million for the 52 weeks ended January 1, 2005.

Net
cash used in continuing financing activities was $192.5 million for the 52 weeks ended January 1, 2005, compared to $128.4 million for 2003. The increase
was primarily due to higher net repayment of debt during 2004.

The
net increase in cash from discontinued operations was $123.8 million for the 52 weeks ended January 1, 2005, primarily due to the sale of Security Plan Life
Insurance Company for $85.0 million.

The
Company completed the sale of Security Plan Life Insurance Company on October 1, 2004, for gross proceeds of $85.0 million. The Company recorded a pre-tax
gain on the sale of $16.0 million, and after payment of applicable taxes and expenses, and the recapitalization of Mayflower National Life Insurance Company, realized net proceeds of
$65.0 million, which the Company utilized to reduce long-term debt.

As
of January 1, 2005, the Company's cash balance was $9.4 million and the amount available under the Credit Agreement's $75.0 million revolving credit facility
(the "Revolving Credit Facility") was $75.0 million, less $10.0 million in outstanding letters of credit.

47

---



Long-Term Indebtedness

The change in the Company's carrying amounts of long-term indebtedness is as follows:

|Issue                                         |                  | Long-Term Indebtedness Carrying Value
January 1, 2005 |       | Net increase (decrease) |   | Long-Term Indebtedness Carrying Value
December 31, 2005
|--------------------------------------------- | ---------------- | ----------------------------------------------------- | ----- | ----------------------- | - | -------------------------------------------------------
|
|Revolving credit facility (a)                 |                  | $                                                     |      |                         | $ | 4.0                                                    
|Senior secured Term Loan B due in 2009 (a)(b) |                  |                                                       | 246.8 |                         |   | (85.1                                                  
|7.75% Senior unsecured notes due in 2012 (c)  |                  |                                                       | 200.0 |                         |   |                                                       
|12.25% Senior unsecured notes due in 2009 (d) |                  |                                                       | 4.5   |                         |   | (4.5                                                   
|Promissory notes and capitalized obligations  |                  |                                                       | 12.3  |                         |   | (4.5                                                   
|                                              |                  |                                                       |       |                         |   |                                                        
|                                              | Carrying amounts |                                                       | $     | 463.6                   |   | $                                                      
|                                              |                  |                                                       |       |                         |   |                                                        

---

48

---



|Year                |  | Percentage
|------------------- |  | ----------
|2008                |  | 103.875   
|2009                |  | 101.938   
|2010 and thereafter |  | 100.000   

The
Credit Agreement and the Eight-Year Senior Unsecured Notes are guaranteed by substantially all of Alderwoods Group's wholly-owned U.S. subsidiaries, other than
Alderwoods Group's insurance subsidiaries and other specified excluded subsidiaries. Alderwoods Group, the parent company, has no independent assets or operations, and the guarantees of its guarantor
subsidiaries are full and unconditional, and joint and several.

49

---



In
certain change of control situations, Alderwoods Group is required to make an offer to purchase the then-outstanding Eight-Year Senior Unsecured Notes
at a price equal to 101% of their stated principal amount, plus accrued and unpaid interest to the applicable repurchase date and Liquidated Damages, if any.

The
Credit Agreement and the indenture governing the Eight-Year Senior Unsecured Notes restrict the Company's ability to engage in asset sales. The Credit Agreement and the
indenture governing the Eight-Year Senior Unsecured Notes prohibit dispositions of assets unless the assets disposed of fulfill the requirements of specified exceptions. The indenture
governing the Eight-Year Senior Unsecured Notes excepts, among other exceptions, assets with a fair market value less than $5,000,000. One specified exception contained in the Credit
Agreement is dispositions of any of a group of identified "discontinued assets;" another is dispositions of assets not exceeding $35,000,000 book value in the aggregate over the life of the Credit
Agreement, provided that (i) the consideration received is at least equal to fair market value and (ii) not less than 75% of the consideration is paid in cash or cash equivalents. Within
270 days of the receipt of net proceeds from any such asset sale, the Company has the ability to apply such net proceeds at its option (or as otherwise required) to invest in
non-current operating assets (or enter into agreements for such investment which agreements are consummated within 360 days of such receipt of asset sale proceeds). Up to
$10,000,000 of such net proceeds in any fiscal year (but not in excess of $40,000,000 in the aggregate over the term of the Credit Agreement) may be applied to make capital expenditures. To the
extent the Company receives net proceeds in excess of additional specified thresholds and such excess is not applied to invest in non-current operating assets or make capital expenditures
as described in the two immediately preceding sentences, the Company must make mandatory repayments under the Credit Agreement and, after all indebtedness under the Credit Agreement has been repaid,
offer to purchase the Eight-Year Senior Unsecured Notes at a purchase price equal to 100.00% of the stated principal amount, plus accrued and unpaid interest and Liquidated Damages, if
any.

Covenants
in the Credit Agreement and the indenture governing the Eight-Year Senior Unsecured Notes restrict, and under specified circumstances prohibit, the payment of
dividends by the Company.

In
connection with the issuance of the Eight-Year Senior Unsecured Notes, the Company entered into a registration rights agreement, pursuant to which the Company was
required, on or prior to May 16, 2005, to file an exchange offer registration statement on an appropriate form under the Securities Act of 1933 with the SEC. On May 12, 2005, the Company
filed the exchange offer registration statement with the SEC. The registration statement was subsequently declared effective by the SEC on June 7, 2005. On June 8, 2005, the Company
commenced an exchange offer (the "Exchange Offer") pursuant to which holders of the Eight-Year Senior Unsecured Notes were given the opportunity to exchange their outstanding notes
for new notes with substantially identical terms covered by the exchange offer registration statement. The Company consummated the Exchange Offer on July 18, 2005.

50

---



Contractual Obligations and Commercial Commitments

The following table details the Company's contractual obligations of continuing operations as of December 31, 2005. Significant changes to
long-term debt are discussed above under "Long-Term Indebtedness."

|                                                     |  |   |         | Payments Due by Period
|---------------------------------------------------- |  | - | ------- | ----------------------
|
|
|Long-term debt (a)                                   |  | $ | 365,683 |                       
|Promissory notes and capitalized obligations (a) (b) |  |   | 7,792   |                       
|Operating leases (c)                                 |  |   | 39,582  |                       
|                                                     |  |   |         |                       
|Total                                                |  | $ | 413,057 |                       
|                                                     |  |   |         |                       

---

In
addition to the operating leases noted in the table above, as of December 31, 2005, the Company leased approximately 1,233 vehicles under master operating lease
agreements, which have minimum lease terms of 12 months. The Company's practice is to continue these leases on a month-to-month basis after the expiry of the minimum
lease term. Lease payments for these vehicles are projected to be approximately $7.3 million in 2006.

The
Company issues purchase orders for the supply of goods and services for its operations. As of December 31, 2005, there were no significant or unusual purchase orders
outstanding. The Company entered into agreements with certain suppliers of funeral and cemetery merchandise, and office supplies to obtain volume discounts. However, none of these agreements have
committed purchase quantities or prices.

The
following table details the Company's commercial commitments as of December 31, 2005.

|                                   |  |   |        | Amount of Commitment Expiration Per Period
|---------------------------------- |  | - | ------ | ------------------------------------------
|
|
|Lines of credit (a)                |  | $ | 4,000  |                                           
|Standby letters of credit (b)      |  |   | 17,644 |                                           
|                                   |  |   |        |                                           
|Total contractual cash obligations |  | $ | 21,644 |                                           
|                                   |  |   |        |                                           

---

51

---



The
Company's forward foreign currency exchange contract and foreign currency option commitments are described under Item 7A. " Quantitative and
Qualitative Disclosures About Market Risk."

Off-Balance Sheet Arrangements

Off-balance sheet arrangements as of December 31, 2005, consist of operating leases noted above under "Contractual Obligations and Commercial
Commitments." Aside from the operating leases noted, the Company has no other off-balance sheet arrangements.

Other Information

EBITDA from Continuing Operations

The Company's earnings from continuing operations before interest on long-term debt and refinancing costs, taxes, depreciation and amortization, and
provision for goodwill impairment and provision for asset impairment ("EBITDA"), a non-GAAP financial measure, are presented in the table below and reconciled to the Company's net income
(loss) from continuing operations. The Company considers EBITDA to be an important supplemental indicator of operating performance. The Company believes that EBITDA is frequently used by securities
analysts, investors
and other interested parties in the evaluation of the operating performance of companies with high yield debt, and the vast majority of companies with high yield debt present EBITDA when reporting
their results. The Company believes EBITDA facilitates operating performance comparisons from period to period and company to company by backing out potential differences caused by variations in
capital structures (affecting relative interest expense), tax positions (such as the impact on periods or companies of changes in effective tax rates or net operating losses), and the age and book
depreciation of facilities and equipment (affecting relative depreciation expense). It is also one basis, subject to certain modifications, on which compliance with certain of the financial covenants
under the Credit Agreement is determined and some payments under certain of the Company's compensation plans are calculated. EBITDA is not a term that has specific meaning in accordance with GAAP and
may be calculated differently by other companies. EBITDA is not a measurement of the Company's financial performance under GAAP and should not be considered in isolation, as an alternative to net
income, operating income or any other performance measures derived in accordance with GAAP, or otherwise as a measure of the Company's profitability, or as an alternative to cash flows from operating
activities or otherwise as a measure of the Company's liquidity.

EBITDA
has limitations as an analytical tool, and should not be considered in isolation, or as a substitute for analysis of results as reported under GAAP. Some of these limitations are:



52

---





Because
of these limitations, EBITDA should not be considered as a measure of discretionary cash available to the Company to invest in the growth of its business or reduce its
indebtedness.

|                                                 |  | 12 Weeks Ended
December 31, 2005 |        | 12 Weeks Ended
January 1, 2005 |  
|------------------------------------------------ |  | -------------------------------- | ------ | ------------------------------ | -
|
|EBITDA from continuing operations:               |  |                                  |        |                                |  
|Net income from continuing operations            |  | $                                | 9,061  |                                | $
|Income taxes                                     |  |                                  | (1,029 | )                              |  
|Interest on long-term debt and refinancing costs |  |                                  | 6,573  |                                |  
|Depreciation and amortization                    |  |                                  | 9,726  |                                |  
|Provision for asset impairment                   |  |                                  | (6     | )                              |  
|                                                 |  |                                  |        |                                |  
|EBITDA from continuing operations                |  | $                                | 24,325 |                                | $
|                                                 |  |                                  |        |                                |  

|                                                 |  | 52 Weeks Ended
December 31, 2005 |         | 52 Weeks Ended
January 1, 2005 |  
|------------------------------------------------ |  | -------------------------------- | ------- | ------------------------------ | -
|
|EBITDA from continuing operations:               |  |                                  |         |                                |  
|Net income (loss) from continuing operations     |  | $                                | 42,861  |                                | $
|Income taxes                                     |  |                                  | 4,815   |                                |  
|Interest on long-term debt and refinancing costs |  |                                  | 30,069  |                                |  
|Depreciation and amortization                    |  |                                  | 44,598  |                                |  
|Provision for asset impairment                   |  |                                  | (1,379  | )                              |  
|                                                 |  |                                  |         |                                |  
|EBITDA from continuing operations                |  | $                                | 120,964 |                                | $
|                                                 |  |                                  |         |                                |  

Restrictions

The Credit Agreement and the indenture governing the Eight-Year Senior Unsecured Notes restrict the Company's ability to engage in asset sales. The
Credit Agreement and indenture governing the Eight-Year Senior Unsecured Notes prohibit dispositions of assets unless the assets disposed of fulfill the requirements of specified
exceptions. The indenture governing the Eight-Year Senior Unsecured Notes excepts, among other exceptions, assets with a fair market value less than $5,000,000. One specified exception
contained in the Credit Agreement is dispositions of any of a group of identified "discontinued assets;" another is dispositions of assets not exceeding $35,000,000 book value in the aggregate over
the life of the Credit Agreement, provided that (i) the consideration received is at least equal to fair market value and (ii) not less than 75% of the consideration is paid in cash or
cash equivalents. Within 270 days of the receipt of net proceeds from any such asset sale, the Company has the ability to apply such net proceeds at its option (or as otherwise required)
to invest in non-current operating assets (or enter into agreements for such investment which agreements are consummated within 360 days of such receipt of asset sale
proceeds). Up to $10,000,000 of such net proceeds in any fiscal year (but not in excess of $40,000,000 in the aggregate over the term of the Credit Agreement) may be applied to make capital
expenditures. To the extent the Company receives net proceeds in excess of additional specified thresholds and such excess is not applied to invest in non-current operating assets or make
capital expenditures as described in the two immediately preceding sentences, the Company must make mandatory repayments under the Credit Agreement and, after all indebtedness under the Credit
Agreement has been repaid, offer to purchase the Eight-Year Senior Unsecured Notes at a purchase price equal to 100.0% of the stated principal amount, plus accrued and unpaid interest and
Liquidated Damages (as defined in the indenture governing the Eight-Year Senior Unsecured Notes), if any.

Covenants
in the Credit Agreement and the indenture governing the Eight-Year Senior Unsecured Notes restrict, and under specified circumstances prohibit, the payment of
dividends by Alderwoods Group. The Company is not expecting to pay any dividends on the Common Stock in the foreseeable future.

The
Company's insurance subsidiary is subject to certain state regulations that restrict distributions, loans and advances from the subsidiary to the Company and its other subsidiaries.
The cash flow used in operations of the insurance subsidiary for the 12 and 52 weeks ended December 31, 2005, was approximately $11.3 million and $47.3 million.

53

---



Continuing Locations

The Company's number of continuing operating locations by country, state and province as of December 31, 2005, and the overall totals as of
December 31, 2005, and January 1, 2005, are summarized in the table below:

|                                      |                  | Number of
Operating Locations |    |   
|------------------------------------- | ---------------- | ----------------------------- | -- | --
|
|
|Canada                                |                  |                               |    |   
|                                      | British Columbia |                               | 17 |   
|                                      | Alberta          |                               | 11 |   
|                                      | Saskatchewan     |                               | 22 |   
|                                      | Manitoba         |                               | 3  |   
|                                      | Ontario          |                               | 22 |   
|                                      | Quebec           |                               | 14 |   
|                                      | Nova Scotia      |                               | 6  |   
|                                      |                  |                               |    |   
|Total Canada                          |                  | 95                            |    | 1 
|United States                         |                  |                               |    |   
|                                      | Alabama          |                               | 7  |   
|                                      | Alaska           |                               | 3  |   
|                                      | Arizona          |                               | 5  |   
|                                      | Arkansas         |                               | 3  |   
|                                      | California       |                               | 44 |   
|                                      | Colorado         |                               | 3  |   
|                                      | Connecticut      |                               | 1  |   
|                                      | Florida          |                               | 32 |   
|                                      | Georgia          |                               | 25 |   
|                                      | Idaho            |                               | 4  |   
|                                      | Illinois         |                               | 6  |   
|                                      | Indiana          |                               | 16 |   
|                                      | Kansas           |                               | 7  |   
|                                      | Louisiana        |                               | 18 |   
|                                      | Maryland         |                               | 2  |   
|                                      | Massachusetts    |                               | 13 |   
|                                      | Michigan         |                               | 12 |   
|                                      | Minnesota        |                               | 9  |   
|                                      | Mississippi      |                               | 17 |   
|                                      | Montana          |                               | 4  |   
|                                      | Nevada           |                               | 2  |   
|                                      | New Hampshire    |                               | 4  |   
|                                      | New Mexico       |                               | 5  |   
|                                      | New York         |                               | 36 |   
|                                      | North Carolina   |                               | 25 |   
|                                      | Ohio             |                               | 16 |   
|                                      | Oklahoma         |                               | 18 |   
|                                      | Oregon           |                               | 18 |   
|                                      | Pennsylvania     |                               | 5  |   
|                                      | Rhode Island     |                               | 3  |   
|                                      | South Carolina   |                               | 6  |   
|                                      | Tennessee        |                               | 31 |   
|                                      | Texas            |                               | 52 |   
|                                      | Virginia         |                               | 20 |   
|                                      | Washington       |                               | 21 |   
|                                      | West Virginia    |                               | 3  |   
|                                      | Puerto Rico      |                               | 3  |   
|                                      |                  |                               |    |   
|Total United States                   |                  | 499                           |    | 71
|                                      |                  |                               |    |   
|Overall total as of December 31, 2005 |                  | 594                           |    | 72
|                                      |                  |                               |    |   
|Overall total as of January 1, 2005   |                  | 648                           |    | 79
|                                      |                  |                               |    |   

54

---



During the 52 weeks ended December 31, 2005, the Company completed the sale of all locations classified as discontinued operations.

The
total number of locations of 790 as of January 1, 2005, includes operating locations that had been classified as discontinued operations.

ITEM 7A.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes in market risks for the 52 weeks ended December 31, 2005, compared to the 52 weeks ended
January 1, 2005.

The
Company's major market risk exposures are to changing interest rates, currency exchange rates and to equity prices. The market risk exposure discussion below provides information
about market-sensitive financial instruments and constitutes "forward-looking statements," which involve risks and uncertainties. Actual results could differ materially from those projected in the
forward-looking statements.

The
Company's exposure to interest rate fluctuations resides primarily in the United States, and the Company's exposure to currency exchange rate fluctuations resides primarily in
investments and operations in Canada, which is generally stable politically and economically and is not highly inflationary.

The
Company continually monitors and evaluates its mix of floating and fixed rate debt and may, from time to time, alter the mix of floating to fixed rate debt through the use of
derivatives, primarily in the form of interest rate swap transactions. No such instruments were in place as of December 31, 2005.

The
Company has a significant portion of its corporate and administrative functions in Canada. Expenses for these functions are paid principally in Canadian dollars and have predictable
future cash outflows. The Company has a program to hedge the variability in the United States dollar equivalent of a portion of the foreign currency expenditure due to the fluctuation in the
exchange rate between the United States dollar and Canadian dollar. The Company uses forward foreign exchange contracts and foreign exchange option contracts to partially mitigate foreign
exchange variability. Under the Foreign Currency Hedge Program, losses or gains in the Company's underlying foreign exchange exposure are partially offset by gains or losses on the forward foreign
exchange contracts and foreign exchange option contracts, so as to reduce the magnitude of foreign exchange transaction gains or losses.

A
1% change in exchange rates would cause approximately $0.5 million change in the Company's general and administrative expenses and approximately $0.1 million change in
the aggregate fair value of the Company's forward foreign exchange contracts and foreign exchange option contracts. The table below presents the notional amounts, weighted average foreign
exchange rates, and fair values of the outstanding forward foreign exchange contracts and foreign exchange option contracts, as of December 31, 2005.

|Forward Foreign Exchange Contracts |                 | Exchange United States Dollars for Foreign Currency |   | Notional Weighted Average Exchange Rate |  | Asset Fair Value
|---------------------------------- | --------------- | --------------------------------------------------- | - | --------------------------------------- |  | ----------------
|
|Functional currency:               |                 |                                                     |   |                                         |  |                 
|                                   | Canadian dollar |                                                     | $ | 16,000                                  |  | US$0.8254       

55

---



As
of December 31, 2005, forward foreign exchange contracts with fair values of $0.5 million and $0.01 million mature during 2006 and 2007, respectively.

|Foreign Exchange Option Contracts |                 | Exchange United States Dollars for Foreign Currency |   | Notional Weighted Average Exchange Rate on Cdn. Calls |  | Notional Weighted Average Exchange Rate on Cdn. Puts |  | Asset Fair Value
|--------------------------------- | --------------- | --------------------------------------------------- | - | ----------------------------------------------------- |  | ---------------------------------------------------- |  | ----------------
|
|Functional Currency:              |                 |                                                     |   |                                                       |  |                                                      |  |                 
|                                  | Canadian dollar |                                                     | $ | 13,000                                                |  | US$0.8446                                            |  | US$0.8105       

As
of December 31, 2005, foreign exchange option contracts with fair values of $0.4 million and $0.01 million mature during 2006 and 2007, respectively.

Derivative
financial instruments involve credit and market risk. Credit risk arises from the potential for a counterparty to default on its contractual obligations and is limited to
those contracts where the Company would incur a loss in replacing the defaulted transaction. The Company minimizes this risk by diversifying through counterparties that are of strong credit quality.
The Company does not enter into derivative financial instruments for trading purposes.

The
Company's debt instrument sensitivity to floating interest rates is based on the Company's floating rate debt being based in the United States. Accordingly, changes in
U.S. interest rates can affect the interest paid on the Company's floating rate debt. As of December 31, 2005, the Company's total fixed rate debt is $207.8 million, representing
approximately 56% of total debt, and has a weighted average rate of 7.83%. The Company's floating rate exposure of $165.7 million, represents 44% of total debt and has a weighted average rate
of approximately 6.31%. A 1% change in the applicable floating rate indices would cause an approximately $1.6 million change in the Company's annual interest expense.

The
principal cash flows and the related weighted average interest rates for the Company's long-term debt as of December 31, 2005, are presented below. The carrying
values of the Company's debt instruments are included in Note 6 to the Company's Consolidated Financial Statements.

|                       |                  | Expected Maturity Date
|---------------------- | ---------------- | ----------------------
|
|
|Long-term Debt (1)     |                  |                       
|Fixed rate US$ debt    |                  | $                     
|                       | Average rate     |                       
|Floating rate US$ debt |                  | $                     
|                       | Average rate (2) |                       

---

56

---



The Company's exposure to both equity markets and interest rates resides primarily in the United States. The sale of pre-need
funeral contracts, pre-need cemetery merchandise and insurance products results in the Company having significant investment in, and supervising the management of trusts, that have
significant investments in cash and cash equivalents, fixed income and equity securities that are sensitive to current market prices. Fluctuations in interest rates and equity markets do not result in
significant current income fluctuation, as the income from investments held in pre-need funeral trusts and pre-need cemetery merchandise trusts does not impact revenue until
services are performed. Investments held in pre-need cemetery merchandise trusts and insurance invested assets are predominately in fixed income securities. The Company manages the mix of
equities and fixed income securities in accordance with policies set by an investment committee comprised of members of senior management. The investment committee sets and modifies the mix of
investments with the assistance of independent professional financial advisors. The policy emphasizes a conservative approach while maintaining acceptable levels of income and capital appreciation.

57

---





ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

INDEX TO FINANCIAL STATEMENTS

|                                                          |                                                                                                                                                              | Page
|--------------------------------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------------------ | ----
|                                                          |                                                                                                                                                              |     
|Alderwoods Group, Inc., Consolidated Financial Statements |                                                                                                                                                              |     
|                                                          | Report of Independent Registered Public Accounting Firm                                                                                                      |     
|                                                          | Consolidated Balance Sheets as of December 31, 2005 and January 1, 2005                                                                                      |     
|                                                          | Consolidated Statements of Operations for the 52 Weeks Ended December 31, 2005,
52 Weeks Ended January 1, 2005, and 53 Weeks Ended January 3, 2004           |     
|                                                          | Consolidated Statements of Stockholders' Equity for the 52 Weeks Ended December 31, 2005, 52 Weeks Ended January 1, 2005, and 53 Weeks Ended January 3, 2004 |     
|                                                          | Consolidated Statements of Cash Flows for the 52 Weeks Ended December 31, 2005, 52 Weeks Ended January 1, 2005, and 53 Weeks Ended January 3, 2004           |     
|                                                          | Notes to the Consolidated Financial Statements                                                                                                               |     

58

---





REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The
Board of Directors and Stockholders
Alderwoods Group, Inc.

We
have audited the accompanying consolidated balance sheets of Alderwoods Group, Inc. as at December 31, 2005 and January 1, 2005, and the related consolidated
statements of operations, stockholders' equity, and cash flows for the fifty-two weeks ended December 31, 2005, the fifty-two weeks ended January 1, 2005 and the
fifty-three weeks ended January 3, 2004. In connection with our audits of the consolidated financial statements, we also have audited the information with respect to the Company in financial
statement Schedule II included in Item 15 of the Company's annual report on Form 10-K. These consolidated financial statements and financial statement schedule are the
responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedule based on our audits.

We
conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In
our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Alderwoods Group, Inc. as at
December 31, 2005 and January 1, 2005, and the results of its operations and its cash flows for the fifty-two weeks ended December 31, 2005, the fifty-two
weeks ended January 1, 2005 and the fifty-three weeks ended January 3, 2004, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the related
financial statement schedules when considered in relation to the basic consolidated
financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.

We
also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Alderwoods Group, Inc.'s
internal control over financial reporting as of December 31, 2005, based on criteria established in Internal Control  Integrated Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated March 10, 2006 expressed an unqualified opinion on management's assessment of, and the effective
operation of, internal control over financial reporting.

/s/
KPMG LLP
Chartered Accountants
Vancouver, Canada

March 10,
2006

59

---





ALDERWOODS GROUP, INC.        CONSOLIDATED BALANCE SHEETS        Expressed in thousands of dollars  except number of shares

|                                                        |                                                                                                                     | December 31,
2005 |           | January 1,
2005 |  
|------------------------------------------------------- | ------------------------------------------------------------------------------------------------------------------- | ----------------- | --------- | --------------- | -
|                                                        |                                                                                                                     |                   |           |                 |  
|ASSETS                                                  |                                                                                                                     |                   |           |                 |  
|Current assets                                          |                                                                                                                     |                   |           |                 |  
|                                                        | Cash and cash equivalents                                                                                           |                   | $         | 7,455           |  
|                                                        | Receivables, net of allowances                                                                                      |                   |           | 52,862          |  
|                                                        | Inventories                                                                                                         |                   |           | 15,784          |  
|                                                        | Other                                                                                                               |                   |           | 6,885           |  
|                                                        | Assets held for sale                                                                                                |                   |           |                |  
|                                                        |                                                                                                                     |                   |           |                 |  
|                                                        |                                                                                                                     |                   | 82,986    |                 |  
|Pre-need funeral receivables and trust investments      |                                                                                                                     |                   | 334,427   |                 |  
|Pre-need cemetery receivables and trust investments     |                                                                                                                     |                   | 307,322   |                 |  
|Cemetery property                                       |                                                                                                                     |                   | 116,467   |                 |  
|Property and equipment                                  |                                                                                                                     |                   | 542,901   |                 |  
|Insurance invested assets                               |                                                                                                                     |                   | 294,598   |                 |  
|Deferred income tax assets                              |                                                                                                                     |                   | 13,057    |                 |  
|Goodwill                                                |                                                                                                                     |                   | 295,890   |                 |  
|Cemetery perpetual care trust investments               |                                                                                                                     |                   | 243,805   |                 |  
|Other assets                                            |                                                                                                                     |                   | 42,850    |                 |  
|                                                        |                                                                                                                     |                   |           |                 |  
|                                                        |                                                                                                                     | $                 | 2,274,303 |                 | $
|                                                        |                                                                                                                     |                   |           |                 |  
|LIABILITIES AND STOCKHOLDERS' EQUITY                    |                                                                                                                     |                   |           |                 |  
|Current liabilities                                     |                                                                                                                     |                   |           |                 |  
|                                                        | Accounts payable and accrued liabilities                                                                            |                   | $         | 119,734         |  
|                                                        | Current maturities of long-term debt                                                                                |                   |           | 2,435           |  
|                                                        | Liabilities associated with assets held for sale                                                                    |                   |           |                |  
|                                                        |                                                                                                                     |                   |           |                 |  
|                                                        |                                                                                                                     |                   | 122,169   |                 |  
|Long-term debt                                          |                                                                                                                     |                   | 371,040   |                 |  
|Deferred pre-need funeral and cemetery contract revenue |                                                                                                                     |                   | 91,618    |                 |  
|Non-controlling interest in funeral and cemetery trusts |                                                                                                                     |                   | 548,497   |                 |  
|Insurance policy liabilities                            |                                                                                                                     |                   | 266,729   |                 |  
|Deferred income tax liabilities                         |                                                                                                                     |                   | 10,552    |                 |  
|Other liabilities                                       |                                                                                                                     |                   | 21,983    |                 |  
|                                                        |                                                                                                                     |                   |           |                 |  
|                                                        |                                                                                                                     |                   | 1,432,588 |                 |  
|                                                        |                                                                                                                     |                   |           |                 |  
|Non-controlling interest in perpetual care trusts       |                                                                                                                     |                   | 243,962   |                 |  
|Stockholders' equity                                    |                                                                                                                     |                   |           |                 |  
|                                                        | Common stock, $0.01 par value, 100,000,000 shares authorized, 40,458,864 issued and outstanding (2004  40,017,454) |                   |           | 405             |  
|                                                        | Capital in excess of par value                                                                                      |                   |           | 743,126         |  
|                                                        | Accumulated deficit                                                                                                 |                   |           | (172,405        | )
|                                                        | Accumulated other comprehensive income                                                                              |                   |           | 26,627          |  
|                                                        |                                                                                                                     |                   |           |                 |  
|                                                        |                                                                                                                     |                   | 597,753   |                 |  
|                                                        |                                                                                                                     |                   |           |                 |  
|                                                        |                                                                                                                     | $                 | 2,274,303 |                 | $
|                                                        |                                                                                                                     |                   |           |                 |  

See accompanying notes to the consolidated financial statements

60

---



ALDERWOODS GROUP, INC.        CONSOLIDATED STATEMENTS OF OPERATIONS        Expressed in thousands of dollars  except per share amounts and number of shares

|                                                                  |                                                | 52 Weeks
Ended
December 31,
2005 |         | 52 Weeks
Ended
January 1,
2005 |   | 53 Weeks
Ended
January 3,
2004 |        
|----------------------------------------------------------------- | ---------------------------------------------- | -------------------------------- | ------- | ------------------------------ | - | ------------------------------ | -------
|                                                                  |                                                |                                  |         |                                |   |                                |        
|Revenue                                                           |                                                |                                  |         |                                |   |                                |        
|                                                                  | Funeral                                        |                                  | $       | 479,799                        |   | $                              | 472,935
|                                                                  | Cemetery                                       |                                  |         | 174,110                        |   |                                | 164,052
|                                                                  | Insurance                                      |                                  |         | 95,005                         |   |                                | 80,124 
|                                                                  |                                                |                                  |         |                                |   |                                |        
|                                                                  |                                                |                                  | 748,914 |                                |   | 717,111                        |        
|                                                                  |                                                |                                  |         |                                |   |                                |        
|Costs and expenses                                                |                                                |                                  |         |                                |   |                                |        
|                                                                  | Funeral                                        |                                  |         | 392,544                        |   |                                | 376,646
|                                                                  | Cemetery                                       |                                  |         | 151,914                        |   |                                | 140,145
|                                                                  | Insurance                                      |                                  |         | 89,937                         |   |                                | 75,415 
|                                                                  |                                                |                                  |         |                                |   |                                |        
|                                                                  |                                                |                                  | 634,395 |                                |   | 592,206                        |        
|                                                                  |                                                |                                  |         |                                |   |                                |        
|                                                                  |                                                |                                  | 114,519 |                                |   | 124,905                        |        
|General and administrative expenses                               |                                                |                                  | 42,815  |                                |   | 51,218                         |        
|Provision for asset impairment                                    |                                                |                                  | (1,379  | )                              |   | 1,787                          |        
|                                                                  |                                                |                                  |         |                                |   |                                |        
|Income from operations                                            |                                                |                                  | 73,083  |                                |   | 71,900                         |        
|Interest on long-term debt and refinancing costs (Note 6)         |                                                |                                  | 30,069  |                                |   | 78,079                         |        
|Other expense (income), net                                       |                                                |                                  | (4,662  | )                              |   | (1,162                         | )      
|                                                                  |                                                |                                  |         |                                |   |                                |        
|Income (loss) before income taxes                                 |                                                |                                  | 47,676  |                                |   | (5,017                         | )      
|Income taxes                                                      |                                                |                                  | 4,815   |                                |   | (1,453                         | )      
|                                                                  |                                                |                                  |         |                                |   |                                |        
|Net income (loss) from continuing operations                      |                                                |                                  | 42,861  |                                |   | (3,564                         | )      
|Discontinued operations (Note 19)                                 |                                                |                                  |         |                                |   |                                |        
|                                                                  | Income (loss) from discontinued operations     |                                  |         | (1,412                         | ) |                                | 19,400 
|                                                                  | Income taxes                                   |                                  |         | 266                            |   |                                | 6,487  
|                                                                  |                                                |                                  |         |                                |   |                                |        
|Net income (loss) from discontinued operations                    |                                                |                                  | (1,678  | )                              |   | 12,913                         |        
|                                                                  |                                                |                                  |         |                                |   |                                |        
|Net income                                                        |                                                | $                                | 41,183  |                                | $ | 9,349                          |        
|                                                                  |                                                |                                  |         |                                |   |                                |        
|Basic earnings per Common share:                                  |                                                |                                  |         |                                |   |                                |        
|                                                                  | Net income (loss) from continuing operations   |                                  | $       | 1.06                           |   | $                              | (0.09  
|                                                                  | Net income (loss) from discontinued operations |                                  |         | (0.04                          | ) |                                | 0.32   
|                                                                  |                                                |                                  |         |                                |   |                                |        
|                                                                  | Net income                                     |                                  | $       | 1.02                           |   | $                              | 0.23   
|                                                                  |                                                |                                  |         |                                |   |                                |        
|Diluted earnings per Common share:                                |                                                |                                  |         |                                |   |                                |        
|                                                                  | Net income (loss) from continuing operations   |                                  | $       | 1.03                           |   | $                              | (0.09  
|                                                                  | Net income (loss) from discontinued operations |                                  |         | (0.04                          | ) |                                | 0.32   
|                                                                  |                                                |                                  |         |                                |   |                                |        
|                                                                  | Net income                                     |                                  | $       | 0.99                           |   | $                              | 0.23   
|                                                                  |                                                |                                  |         |                                |   |                                |        
|Basic weighted average number of shares outstanding (thousands)   |                                                |                                  | 40,245  |                                |   | 40,001                         |        
|                                                                  |                                                |                                  |         |                                |   |                                |        
|Diluted weighted average number of shares outstanding (thousands) |                                                |                                  | 41,602  |                                |   | 41,132                         |        
|                                                                  |                                                |                                  |         |                                |   |                                |        

See accompanying notes to the consolidated financial statements

61

---



ALDERWOODS GROUP, INC.        CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY        Expressed in thousands of dollars  except number of shares

|                             |                                                                            | Shares                                                                             |                                                                                                                                         | Common Stock Par Value |     | Capital in Excess of Par Value |   | Accumulated Deficit |     | Accumulated Other Comprehensive Income |          | Total  |  
|---------------------------- | -------------------------------------------------------------------------- | ---------------------------------------------------------------------------------- | --------------------------------------------------------------------------------------------------------------------------------------- | ---------------------- | --- | ------------------------------ | - | ------------------- | --- | -------------------------------------- | -------- | ------ | -
|Balance at December 28, 2002 |                                                                            | 39,941,271                                                                         |                                                                                                                                         | $                      | 399 |                                | $ | 739,711             |     | $                                      | (233,744 | )      | $
|Comprehensive income:        |                                                                            |                                                                                    |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|                             | Net income                                                                 |                                                                                    |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          | 10,807 |  
|                             | Other comprehensive income (loss):                                         |                                                                                    |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|                             |                                                                            | Foreign currency translation adjustment, net of income taxes of $nil               |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|                             |                                                                            | Unrealized loss on insurance invested assets, net of income tax recovery of $2,925 |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|                             |                                                                            |                                                                                    | Less: reclassification adjustments for realized gain on insurance invested assets included in net income, net of income taxes of $345   |                        |     |                                |   |                     |     |                                        |          |        |  
|                             |                                                                            | Unrealized gain on derivatives, net of income taxes of $nil                        |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|                             |                                                                            |                                                                                    |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|Comprehensive income         |                                                                            |                                                                                    |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|Common stock issued:         |                                                                            |                                                                                    |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|                             | Stock issued in connection with the settlement of certain unsecured claims |                                                                                    | 21,140                                                                                                                                  |                        |     | 1                              |   |                     | 106 |                                        |          |        |  
|                             | Stock issued as compensation in lieu of cash                               |                                                                                    | 18,818                                                                                                                                  |                        |     |                                |   |                     | 105 |                                        |          |        |  
|                             | Stock issued under equity incentive plan                                   |                                                                                    | 3,750                                                                                                                                   |                        |     |                                |   |                     | 28  |                                        |          |        |  
|                             |                                                                            |                                                                                    |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|Balance at January 3, 2004   |                                                                            | 39,984,979                                                                         |                                                                                                                                         |                        | 400 |                                |   | 739,950             |     |                                        | (222,937 | )      |  
|Comprehensive income:        |                                                                            |                                                                                    |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|                             | Net income                                                                 |                                                                                    |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          | 9,349  |  
|                             | Other comprehensive income (loss):                                         |                                                                                    |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|                             |                                                                            | Foreign currency translation adjustment, net of income taxes of $nil               |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|                             |                                                                            | Unrealized loss on insurance invested assets, net of income tax recovery of $2,770 |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|                             |                                                                            |                                                                                    | Less: reclassification adjustments for realized gain on insurance invested assets included in net income, net of income taxes of $1,214 |                        |     |                                |   |                     |     |                                        |          |        |  
|                             |                                                                            | Unrealized gain on derivatives, net of income taxes of $nil                        |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|                             |                                                                            |                                                                                    | Less: reclassification adjustments for realized gain on derivatives included in net income, net of income taxes of $nil                 |                        |     |                                |   |                     |     |                                        |          |        |  
|                             |                                                                            |                                                                                    |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|Comprehensive income         |                                                                            |                                                                                    |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|Common stock issued:         |                                                                            |                                                                                    |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|                             | Stock issued in connection with the settlement of certain unsecured claims |                                                                                    | 5,977                                                                                                                                   |                        |     |                                |   |                     | 31  |                                        |          |        |  
|                             | Stock issued as compensation in lieu of cash                               |                                                                                    | 16,498                                                                                                                                  |                        |     |                                |   |                     | 173 |                                        |          |        |  
|                             | Stock issued under equity incentive plan                                   |                                                                                    | 10,000                                                                                                                                  |                        |     |                                |   |                     | 56  |                                        |          |        |  
|                             |                                                                            |                                                                                    |                                                                                                                                         |                        |     |                                |   |                     |     |                                        |          |        |  
|Balance at January 1, 2005   |                                                                            | 40,017,454                                                                         |                                                                                                                                         | $                      | 400 |                                | $ | 740,210             |     | $                                      | (213,588 | )      | $

See accompanying notes to the consolidated financial statements

62

---



|                             |                                              | Shares                                                                             |                                                                                                                                     | Common Stock Par Value |     | Capital in Excess of Par Value |   | Accumulated Deficit |       | Accumulated Other Comprehensive Income |          | Total  |  
|---------------------------- | -------------------------------------------- | ---------------------------------------------------------------------------------- | ----------------------------------------------------------------------------------------------------------------------------------- | ---------------------- | --- | ------------------------------ | - | ------------------- | ----- | -------------------------------------- | -------- | ------ | -
|Balance at January 1, 2005   |                                              | 40,017,454                                                                         |                                                                                                                                     | $                      | 400 |                                | $ | 740,210             |       | $                                      | (213,588 | )      | $
|Comprehensive income:        |                                              |                                                                                    |                                                                                                                                     |                        |     |                                |   |                     |       |                                        |          |        |  
|                             | Net income                                   |                                                                                    |                                                                                                                                     |                        |     |                                |   |                     |       |                                        |          | 41,183 |  
|                             | Other comprehensive income (loss):           |                                                                                    |                                                                                                                                     |                        |     |                                |   |                     |       |                                        |          |        |  
|                             |                                              | Foreign currency translation adjustment, net of income taxes of $nil               |                                                                                                                                     |                        |     |                                |   |                     |       |                                        |          |        |  
|                             |                                              | Unrealized loss on insurance invested assets, net of income tax recovery of $2,331 |                                                                                                                                     |                        |     |                                |   |                     |       |                                        |          |        |  
|                             |                                              |                                                                                    | Less: reclassification adjustments for realized gain on insurance invested assets included in net income, net of income taxes of $9 |                        |     |                                |   |                     |       |                                        |          |        |  
|                             |                                              | Unrealized loss on derivatives, net of income taxes of $nil                        |                                                                                                                                     |                        |     |                                |   |                     |       |                                        |          |        |  
|                             |                                              |                                                                                    | Less: reclassification adjustments for realized gain on derivatives included in net income, net of income taxes of $nil             |                        |     |                                |   |                     |       |                                        |          |        |  
|                             |                                              |                                                                                    |                                                                                                                                     |                        |     |                                |   |                     |       |                                        |          |        |  
|Comprehensive income         |                                              |                                                                                    |                                                                                                                                     |                        |     |                                |   |                     |       |                                        |          |        |  
|Common stock issued:         |                                              |                                                                                    |                                                                                                                                     |                        |     |                                |   |                     |       |                                        |          |        |  
|                             | Stock issued as compensation in lieu of cash |                                                                                    | 10,160                                                                                                                              |                        |     |                                |   |                     | 144   |                                        |          |        |  
|                             | Stock issued under equity incentive plan     |                                                                                    | 431,250                                                                                                                             |                        |     | 5                              |   |                     | 2,772 |                                        |          |        |  
|                             |                                              |                                                                                    |                                                                                                                                     |                        |     |                                |   |                     |       |                                        |          |        |  
|Balance at December 31, 2005 |                                              | 40,458,864                                                                         |                                                                                                                                     | $                      | 405 |                                | $ | 743,126             |       | $                                      | (172,405 | )      | $
|                             |                                              |                                                                                    |                                                                                                                                     |                        |     |                                |   |                     |       |                                        |          |        |  

See accompanying notes to the consolidated financial statements

63

---



ALDERWOODS GROUP, INC.        CONSOLIDATED STATEMENTS OF CASH FLOWS        Expressed in thousands of dollars

|                                                        |                                                                     | 52 Weeks
Ended
December 31,
2005  |         | 52 Weeks
Ended
January 1,
2005 |        | 53 Weeks
Ended
January 3,
2004 |         
|------------------------------------------------------- | ------------------------------------------------------------------- | --------------------------------- | ------- | ------------------------------ | ------ | ------------------------------ | --------
|                                                        |                                                                     |                                   |         |                                |        |                                |         
|CASH PROVIDED BY (APPLIED TO)                           |                                                                     |                                   |         |                                |        |                                |         
|Operations                                              |                                                                     |                                   |         |                                |        |                                |         
|                                                        | Net income                                                          |                                   | $       | 41,183                         |        | $                              | 9,349   
|                                                        | (Income) loss from discontinued operations, net of tax              |                                   |         | 1,678                          |        |                                | (12,913 
|                                                        | Items not affecting cash                                            |                                   |         |                                |        |                                |         
|                                                        |                                                                     | Depreciation and amortization     |         |                                | 44,598 |                                |         
|                                                        |                                                                     | Amortization of debt issue costs  |         |                                | 3,186  |                                |         
|                                                        |                                                                     | Insurance policy benefit reserves |         |                                | 49,532 |                                |         
|                                                        |                                                                     | Provision for asset impairment    |         |                                | (1,379 | )                              |         
|                                                        |                                                                     | Loss (gain) on disposal of assets |         |                                | (4,966 | )                              |         
|                                                        |                                                                     | Deferred income taxes             |         |                                | 13,860 |                                |         
|Premium on long-term debt repurchase                    |                                                                     |                                   | 282     |                                |        | 32,450                         |         
|Other, including net changes in other non-cash balances |                                                                     |                                   | (540    | )                              |        | (10,653                        | )       
|                                                        |                                                                     |                                   |         |                                |        |                                |         
|Net cash provided by continuing operations              |                                                                     |                                   | 147,434 |                                |        | 104,280                        |         
|Net cash provided by (used in) discontinued operations  |                                                                     |                                   | (601    | )                              |        | 15,309                         |         
|                                                        |                                                                     |                                   |         |                                |        |                                |         
|                                                        |                                                                     |                                   | 146,833 |                                |        | 119,589                        |         
|                                                        |                                                                     |                                   |         |                                |        |                                |         
|Investing                                               |                                                                     |                                   |         |                                |        |                                |         
|                                                        | Proceeds on disposition of business assets                          |                                   |         | 20,721                         |        |                                | 20,917  
|                                                        | Purchase of property and equipment                                  |                                   |         | (42,510                        | )      |                                | (37,183 
|                                                        | Purchase of insurance invested assets                               |                                   |         | (126,811                       | )      |                                | (138,346
|                                                        | Proceeds on disposition and maturities of insurance invested assets |                                   |         | 79,647                         |        |                                | 86,763  
|                                                        |                                                                     |                                   |         |                                |        |                                |         
|                                                        | Net cash used in continuing operations                              |                                   |         | (68,953                        | )      |                                | (67,849 
|                                                        | Net cash provided by discontinued operations                        |                                   |         | 7,908                          |        |                                | 108,975 
|                                                        |                                                                     |                                   |         |                                |        |                                |         
|                                                        |                                                                     |                                   | (61,045 | )                              |        | 41,126                         |         
|                                                        |                                                                     |                                   |         |                                |        |                                |         
|Financing                                               |                                                                     |                                   |         |                                |        |                                |         
|                                                        | Increase in long-term debt                                          |                                   |         | 11,198                         |        |                                | 390,044 
|                                                        | Repayment of long-term debt                                         |                                   |         | (101,630                       | )      |                                | (582,608
|                                                        | Issuance of Common Stock                                            |                                   |         | 2,777                          |        |                                | 56      
|                                                        |                                                                     |                                   |         |                                |        |                                |         
|                                                        | Net cash used in continuing operations                              |                                   |         | (87,655                        | )      |                                | (192,508
|                                                        | Net cash used in discontinued operations                            |                                   |         | (57                            | )      |                                | (440    
|                                                        |                                                                     |                                   |         |                                |        |                                |         
|                                                        |                                                                     |                                   | (87,712 | )                              |        | (192,948                       | )       
|                                                        |                                                                     |                                   |         |                                |        |                                |         
|Decrease in cash and cash equivalents                   |                                                                     |                                   | (1,924  | )                              |        | (32,233                        | )       
|Cash and cash equivalents, beginning of year            |                                                                     |                                   | 9,379   |                                |        | 41,612                         |         
|                                                        |                                                                     |                                   |         |                                |        |                                |         
|Cash and cash equivalents, end of year                  |                                                                     | $                                 | 7,455   |                                | $      | 9,379                          |         
|                                                        |                                                                     |                                   |         |                                |        |                                |         

See accompanying notes to the consolidated financial statements

64

---



ALDERWOODS GROUP, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts expressed in thousands of dollars except per share amounts)

NOTE 1.    NATURE OF OPERATIONS

Alderwoods Group, Inc., a Delaware corporation ("Alderwoods Group" and, together with its subsidiaries unless the context otherwise requires, the
"Company") is the second-largest operator of funeral homes and cemeteries in North America based on total revenue and number of locations. As of December 31, 2005, the Company operated
594 funeral homes and 72 cemeteries and 60 combination funeral homes and cemeteries throughout North America.

The
Company's funeral operations encompass making funeral and cremation arrangements on an at-need or pre-need basis. The Company's funeral operations offer a
full range of funeral services, including the collection of remains, registration of death, professional embalming, use of funeral home facilities, sale of caskets and other merchandise and
transportation to a place of worship, funeral chapel, cemetery or crematorium.

The
Company's cemetery operations assist families in making burial arrangements and offer a complete line of cemetery products (including a selection of burial spaces, burial vaults,
lawn crypts, caskets, memorials, niches, mausoleum crypts and other merchandise), the opening and closing of graves and cremation services.

The
Company's insurance operations sell a variety of insurance products, primarily to fund pre-need funeral services.

NOTE 2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Fiscal year

The Company's fiscal year ends on the Saturday nearest to December 31 in each year (whether before or after such date).

The
first and second fiscal quarters each consist of 12 weeks and the third fiscal quarter consists of 16 weeks. In order to cause the fourth fiscal quarter to end on the
same day as the fiscal year, the fourth fiscal quarter will consist of 13 weeks rather than 12 weeks in certain years.

Basis of Presentation

The Company is the successor to The Loewen Group Inc. (the "Predecessor") and its subsidiaries, including Loewen Group International, Inc., a
Delaware corporation ("Loewen International"). On June 1, 1999, the Predecessor filed a petition for creditor protection under Chapter 11 of the U.S. Bankruptcy Code in the
U.S. Bankruptcy Court for the District of Delaware (the "Bankruptcy Court") and voluntarily filed an application for creditor protection under the Companies' Creditors Arrangement Act
("Creditors Arrangement Act") with the Ontario Superior Court of Justice, Toronto, Ontario, Canada (the "Canadian Court"). The Bankruptcy Court confirmed, and the Canadian Court
recognized, the plan of reorganization (the "Plan") in December 2001 and on January 2, 2002 (the "Effective Date"), the Company emerged from reorganization proceedings.

At
December 31, 2001, the Company adopted fresh start reporting in accordance with AICPA Statement of Position 90-7, "Financial Reporting by Entities in Reorganization
under the Bankruptcy Code." As a result of the application of fresh start reporting, significant adjustments were made to the Company's historical assets and liabilities, as the fair values varied
significantly from the amounts recorded by the Predecessor as of December 31, 2001.

65

---



The
consolidated financial statements include the accounts of the Company, its subsidiary companies and operations controlled by the Company through sales and management agreements. All
subsidiaries are wholly owned, except for a few companies with small minority interests. The consolidated financial statements also include the accounts of the funeral trusts, cemetery merchandise and
service trusts and perpetual care trusts, and several pooled investment funds created for such trusts in which the Company has a variable interest and is the primary beneficiary.

All
significant inter-entity balances and transactions have been eliminated in the consolidated financial statements. The consolidated financial statements have been prepared using the
U.S. dollar and are presented in accordance with United States generally accepted accounting principles ("GAAP").

Use of estimates

The preparation of the consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenue and expenses during the
reporting period. As a result, actual amounts could significantly differ from those estimates.

Funeral operations

Sales of at-need funeral services are recorded as revenue when the service is performed.

Pre-need
funeral services contracts provide for future funeral services, generally determined by prices prevailing at the time the contract is signed. The payments made under
the contract, in part, are either placed in trust or are used to pay the premiums of life insurance policies under which the Company is designated as beneficiary. Pre-need funeral services
contract amounts are deferred until the service is performed. The Company estimates that trust fund investment earnings and annual insurance benefits exceed the increase in cost over time of providing
the related services.

The
Company records amounts in funeral trusts in which the Company is not the primary beneficiary as amounts receivable from funeral trusts. Earnings in these trusts are deferred until
the service is performed. The Company does not record on the consolidated balance sheet amounts associated with insurance funded pre-need contracts for which the Company has not serviced the
contract.

The
Company records the assets in the funeral trusts in which the Company is the primary beneficiary as trust investments at their fair value in accordance with the FASB's Statement of
Financial Accounting Standards No. 115, "Accounting for Certain Investments in Debt and Equity Securities" ("FAS No. 115"). The liabilities of these trusts that are consolidated
consist principally of the trusted portion of the Company's obligation to the pre-need contract holders, which is reflected as non-controlling interest in the trusts.

Realized
earnings from funeral trust investments and related expenses of the trusts are recognized in other expense (income). Typically, an offsetting accretion for the
non-controlling interest in the trusts is included as interest expense in other expense (income). Unrealized gains and losses of funeral trust investments are recorded in both trust
investments and, net of tax, in non-controlling interest in funeral trusts in the Company's consolidated balance sheet.

66

---



Selling
costs related to the sale of pre-need funeral services are expensed in the period incurred.

Cemetery operations

Sales of cemetery merchandise and services and at-need cemetery interment rights are recorded as revenue when the merchandise is delivered or service
is performed.

Sales
of pre-need cemetery interment rights are recognized in accordance with the retail land sales provisions of Statement of Financial Accounting Standards No. 66, "Accounting
for Sales of Real Estate" ("FAS No. 66") and EITF No. 00-21, "Revenue Arrangements with Multiple Deliverables" ("EITF 00-21"). Accordingly, provided certain collectibility
criteria are met, pre-need cemetery interment rights sales of developed cemetery property are deferred until a minimum of 10 percent of the sales price has been collected, while pre-need
cemetery interment right sales of undeveloped cemetery property are deferred and revenue is recognized on a percentage of completion basis as the cemetery property is developed. Multiple element
cemetery contract arrangements are allocated based on objective evidence of fair value, and revenue is recorded when the criteria for revenue recognition has been met for each element. For pre-need
sales of cemetery merchandise and services, revenue is deferred until the delivery of such merchandise or performance of such services occurs.

Pursuant
to various state and provincial laws, a portion of the proceeds from the sale of pre-need merchandise and services may also be required to be paid into trusts. The
Company records the assets in the cemetery merchandise and service trusts in which the Company is the primary beneficiary as trust investments at their fair value in accordance with
FAS No. 115.

The
liabilities of the trusts consist principally of the trusted portion of the Company's obligation to the pre-need contract holders, which is reflected as
non-controlling interest in the trusts.

Realized
earnings from cemetery merchandise and service trust investments and related expenses of the trusts are recognized in other expense (income). Typically, an offsetting accretion
expense for the non-controlling interest in the trusts is included as interest expense in other expense (income). The net amount of realized earnings on merchandise and service trust funds
are recorded as cemetery revenue when the merchandise is delivered and service performed. Unrealized gains and losses of cemetery merchandise and service trust investments are recorded in both trust
investments and, net of tax, in non-controlling interest in cemetery merchandise and service trusts in the Company's consolidated balance sheet.

All
direct and indirect selling costs associated with the sale of cemetery products are expensed in the period incurred. The costs associated with fulfilling pre-need
cemetery contracts are expensed at the same time as the related revenue is recognized. All costs associated with cemetery interment rights are expensed at the time of sale, due to the revenues being
recognized pursuant to FAS No. 66. All costs associated with cemetery merchandise are expensed at the time the pre-need contract is serviced. All costs associated with
cemetery services are expensed as incurred. These costs are generally not incurred until the contract is serviced, due to these costs primarily being labor costs.

Interest
is imputed at a market rate for financed pre-need cemetery contracts that do not bear a market rate of interest.

67

---



Perpetual care trusts

A portion of the proceeds from cemetery sales for interment rights is generally required by law to be paid into perpetual or endowment care trusts. The Company
records the assets in the perpetual care trusts as trust investments at their fair value in accordance with FAS No. 115.

The
principal in perpetual care trusts is required to be held in perpetuity and is not redeemable by the Company or the customer. Accordingly, the equity interest in the perpetual care
trusts is presented as a non-controlling interest in perpetual care trusts between liabilities and stockholders' equity in the Company's consolidated balance sheet.

Realized
earnings from cemetery perpetual care trust investments are recognized in other expense (income) in accordance with FAS No. 115. Typically, an offsetting accretion
expense for the non-controlling interest in perpetual care trusts is also recorded in other expense (income). Distributable earnings from the perpetual care trusts are recognized in
cemetery revenue to the extent of qualifying cemetery maintenance costs. Historically, qualifying cemetery maintenance costs have exceeded distributable earnings at individual cemeteries. Unrealized
gains and losses on perpetual care trust investments are recorded in both cemetery perpetual care trust investments and, net of tax, in non-controlling interest in perpetual care trusts in
the Company's consolidated balance sheet. Generally, net capital gains of cemetery perpetual care trust investments are not eligible for distribution to the Company.

Insurance operations

Insurance invested assets include fixed-maturity investments, cash and short-term investments held by the Company's wholly-owned insurance company.
The Company classifies all of its fixed-maturity investments held by the Company's insurance company as available-for-sale. Investments classified as
available-for-sale are carried at fair value with unrealized gains and losses, net of deferred taxes, reflected directly in accumulated other comprehensive income.
Short-term investments include fixed maturities which mature within one year from the date of purchase, money market mutual funds and repurchase agreements.

Insurance
invested liabilities include liabilities for future policy benefits, policy claims and other benefits payable, and premiums collected in advance. The Company establishes a
liability for future policy benefits related to its traditional whole life and limited-payment life insurance products using the net level premium method based on estimated investment yields and
discretionary policy growth rates, mortality, persistency and other assumptions which were considered appropriate at the time the policies were issued. Benefit reserves for annuity contracts represent
policy account balances before applicable surrender charges. Additionally, the Company establishes a liability for the impact of known policy benefits payable and estimated claims that have been
incurred but not yet reported to the Company. The estimate of unreported claims is based on prior experience.

For
traditional life and participating life products, premiums are recognized as revenue when due from policyholders. Benefits and expenses are matched with earned premiums to result in
recognition of profits over the life of the policy contracts. This association is accomplished by means of the provision for liabilities for future policy benefits and the amortization of deferred
policy acquisition costs.

68

---



Revenues
from annuity contracts represent principally surrender charges. Expenses from annuity contracts represent principally accumulated interest. Policy account balances for annuities
represent the deposits received plus accumulated interest.

Investment
income, net of investment expenses, and realized gains and losses related to insurance invested assets are included within revenues.

Insurance
costs and expenses include policy benefits and claims, changes in policy benefit reserves, amortization of deferred acquisition costs, commissions, salaries, employee benefits,
and other operating expenses. Policy benefits and expenses are recognized in income over the life of the policy contracts.

To
the extent recoverable, certain costs of acquiring new insurance business have been deferred. Such costs consist of first-year commissions in excess of renewal rates,
direct underwriting and issuance costs.

The
deferred policy acquisition costs on traditional life products are amortized with interest over the anticipated premium-paying period of the related policies, in proportion to the
ratio of annual gross premium revenue to be received over the life of the policies. Expected premium revenue is estimated by using the same mortality and withdrawal assumptions used in computing
liabilities for future policy benefits.

Also,
the present value of future profits of acquired insurance business in force is amortized over the expected premium-paying period of the policies acquired.

Cash and cash equivalents

Cash and cash equivalents include cash and term deposits with a term to maturity at acquisition of less than or equal to 90 days.

Inventories

Inventories are carried at the lower of cost, determined primarily on a specific identification basis or a first-in first-out basis, and
net realizable value.

Consolidation of trusts

Beginning January 4, 2004, the Company accounts for its variable interest in the approximately 600 funeral, cemetery merchandise and service, and
perpetual care trusts, and several pooled investment funds created for such trusts, in accordance with FASB interpretation No. 46 (FIN No. 46R). The consolidation of the Company's
interests did not change the legal relationships among these trusts, pooled investment funds, the Company, and its holders of pre-need contracts. The Company does not consolidate certain funeral
trusts for which the Company does not absorb a majority of their expected losses, as it is not considered the primary beneficiary of these funeral trusts under FIN No. 46R.

Under
FIN No. 46R, the Company records the assets in the funeral, cemetery merchandise and service, and perpetual care trusts, and several pooled investment funds created
for such trusts, in which the Company is the primary beneficiary as trust investments at their fair value in accordance with FAS No. 115.

The
liabilities of the funeral and cemetery merchandise and service trusts, and several pooled investment funds consist principally of the trusted portion of the Company's obligation to
the pre-need

69

---



contract
holders, which is reflected as non-controlling interest in the trusts. The equity interest in the perpetual care trusts presented as a non-controlling interest in perpetual care trusts
between liabilities and stockholders' equity in the Company's consolidated balance sheet as the principal in perpetual care trust is required to be held in perpetuity and is not redeemable by the
Company or the customer.

Beginning
January 4, 2004, realized earnings from funeral and cemetery merchandise and service trust investments and related expenses of the trusts are recognized in other expense
(income). In addition, the accretion of the non-controlling interest in the trusts is included as interest expense in other expense (income). Unrealized gains and losses of funeral and cemetery
merchandise and service trust investments are recorded in both trust investments and, net of tax, in non-controlling interest in funeral and cemetery trust in the Company's consolidated balance sheet.

Beginning
January 4, 2004, realized earnings from cemetery perpetual care trust investments are recognized in other expense (income). Accretion expense on the non-controlling
interest in perpetual care trusts is also recorded in other expense (income). To the extent of qualifying cemetery maintenance costs, distributable earnings from the perpetual care trust are
recognized in cemetery revenue. Beginning January 4, 2004, unrealized gains and losses on perpetual care trust investments are recorded in both cemetery perpetual care trust investments and,
net of tax, in non-controlling interest in perpetual care trusts in the Company's consolidated balance sheet. Generally, net capital gains of cemetery perpetual care trust investments are not eligible
for distribution to the Company.

Creditors
of the consolidated trusts, if any, have no recourse to the general credit of the Company, except as provided under contracts executed by the the Company or its subsidiaries.

Cemetery property

Cemetery property, including capitalized interest, consists of developed plots, lawn crypts, mausoleums or niches and undeveloped land, and is valued at average
cost. Amounts are expensed as revenue from sales of cemetery property is recognized.

Property and equipment

Property and equipment is recorded at cost and depreciated on a straight-line basis over the estimated useful lives of the assets as follows:

Buildings and improvements

10 to 20 years for buildings and the shorter of 10 years or the lease term for leasehold improvementsAutomobiles

2 to 5 yearsFurniture, fixtures and equipment

5 to 10 yearsComputer hardware and software

3 to 6 years


Goodwill and intangible assets

Goodwill, resulting from reorganization value in excess of identifiable net assets and purchase acquisitions, is not amortized, but tested annually for
impairment. The Company's reporting units for goodwill are its reportable funeral and cemetery operating segments, and its insurance reporting unit.

70

---



Identifiable
intangible assets consist of deferred insurance policy acquisition costs, present value of future insurance business profits and acquired key employee covenants not to
compete, which are amortized over their respective useful lives using a method reflecting the pattern in which such assets are consumed.

Financial instruments

Financial instruments that potentially subject the Company to concentrations of credit or collection risk principally consist of cash and cash equivalents,
customer receivables, receivables from trusts, and trust investments.

The
Company maintains its cash and cash equivalents in bank deposit accounts with various major financial institutions which, at times may exceed federally insured limits. The Company
has not
experienced any losses in such deposit accounts. The Company believes it is not exposed to any significant credit risk on cash and cash equivalents.

Concentrations
of credit risk with respect to customer receivables are minimal, due to the low dollar amount of each receivable, the large number of customers and the large dispersion of
the receivables across many geographic areas.

Funeral
and cemetery merchandise and service trust investments represent customer payments on pre-need funeral contracts and pre-need cemetery contracts that are
placed into state regulated trusts, and generally do not subject the Company to significant collection risk. Funds placed into certain state regulated trusts are limited to federally insured deposits
and or U.S. Government bonds. The Company's policies with respect to trust fund investments are specifically designed such that investments are diversified primarily in cash, fixed income and
equity securities and are maintained with various high quality and reputable counterparties, as well as to minimize concentrations of credit risk by not maintaining disproportionately large balances
in any one financial counterparty. As of December 31, 2005, the Company had a significant concentration of small restricted cash trust accounts in the aggregate amount of $53,177,000
(2004  $63,175,000) with one financial institution.

A
summary of the cost and fair values of financial instruments is as follows:

December 31, 2005

January 1, 2005Carrying Value

Fair Value

Carrying Value

Fair ValueAmounts receivable from funeral trusts (see Note 3)

$
29,893

$
29,893

$
27,243

$
27,243Long-term debt (see Note 6)


373,475


380,475


463,640


480,682Derivative instruments (see Note 21)


941


941


2,087


2,087$
404,309

$
411,309

$
492,970

$
510,012


The
carrying amount of cash and cash equivalents, receivables, and accounts payable and accrued liabilities approximates fair value due to the short-term maturities of these
instruments.

71

---



The
carrying amount of funeral, cemetery and perpetual care trust investment and insurance investments are classified as available for sale securities and recorded at fair value based on
quoted market prices.

Derivative Financial Instruments

The Company accounts for its derivative financial instruments in accordance with Statement of Financial Accounting Standards No. 133, "Accounting for
Derivative Instruments and Hedging Activities," as amended ("FAS No. 133"). The Company records derivative instruments in the consolidated balance sheet as either an asset or liability
measured at its fair value. Changes in the derivative's fair value are recognized currently in earnings unless specific hedge accounting criteria are met. The Company formally documents, designates
and assesses the effectiveness of transactions that receive hedge accounting.

The
Company has a significant portion of its corporate and administrative functions in Canada. Expenses for these functions are paid principally in Canadian dollars and have predictable
future cash outflows ("Foreign Currency Expenditure"). The Company has a program to hedge the variability in the United States dollar equivalent of a portion of the Foreign Currency Expenditure
due to the fluctuation in the exchange rate between the United States dollar and Canadian dollar ("Foreign Currency Hedge Program"). The Company uses forward foreign exchange contracts and
foreign exchange option contracts to partially mitigate foreign exchange variability. In accordance with FAS No. 133, the Company has designated the Foreign Currency Hedge Program as
qualifying for hedge accounting.

For
derivatives that qualify and are designated as hedges of future cash flows, the effective portion of changes in fair values (the "Effective Portion") are reported in
stockholders' equity under accumulated other comprehensive income. The Effective Portion is recognized in earnings and included in general and administrative expense when the related Foreign Currency
Expenditure affects earnings. In cases where the Company revises its Foreign Currency Expenditure estimates, the Effective Portion attributable to the extent of any downward change in the Foreign
Currency Expenditure estimates will be reclassified from accumulated other comprehensive income to current earnings and included in general and administrative expenses. The Company designates the
change in fair value of forward foreign exchange contracts due to the change in forward points and the change in fair value of foreign exchange option contracts due to the change in time value as the
"Ineffective Portion." The changes in fair values of derivatives that are not designated as hedges and the Ineffective Portion are recognized currently and included with foreign exchange gains/losses,
which are reported in general and administrative expense.

Stock based compensation plans

The Company accounts for stock-based employee compensation arrangements in accordance with provisions of Accounting Principles Board ("APB") Opinion
No. 25, "Accounting for Stock Issued to Employees," as interpreted by Financial Accounting Standards Board ("FASB") Interpretation No. 44 ("FIN 44"), "Accounting for
Certain Transactions Involving Stock Compensation  an Interpretation of APB 25" and Emerging Issues Task Force No. 00-23
("EITF 00-23"), "Issues related to the Accounting for Stock Compensation under APB 25 and FIN 44," and FASB Interpretation No. 28, "Accounting for Stock
Appreciation Rights and Other Variable Stock Option or Award Plans," and complies with the disclosure provisions of Statement of Financial Accounting Standards ("SFAS") No. 148, "Accounting
for Stock-Based Compensation  Transition and Disclosure  an amendment of SFAS 123."

72

---



Under
APB Opinion No. 25, compensation expense is based on the difference, if any, on the date of the grant, between the fair value of the Company's stock and the exercise price.
Compensation expense is also recorded when the number of shares to be issued upon exercise is not determinable, as with the tandem appreciation right where the number of shares issued is dependent
upon the exchange of the option for the tandem appreciation right. SFAS No. 123 as amended by SFAS No. 148 requires a fair-value based method of accounting for
an employee stock option or similar equity instrument.

Had
compensation cost for the Company's stock-based plan, including options grants and restricted stock issuances been determined using the Black-Scholes option pricing model at the
grant date for
awards granted in accordance with the provisions of SFAS No. 123, the Company's net income would have been the amounts indicated below:

52 Weeks Ended December 31, 2005

52 Weeks Ended January 1, 2005

53 Weeks Ended January 3, 2004Net income, as reported

$
41,183

$
9,349

$
10,807Total stock-based employee compensation expense determined under fair value-based method, net of tax


(2,805
)

(2,584
)

(2,479
)Pro forma net income

$
38,378

$
6,765

$
8,328Net income per common share:Basic, as reported

$
1.02

$
0.23

$
0.27Basic, pro forma


0.95


0.17


0.21Diluted, as reported


0.99


0.23


0.27Diluted, pro forma


0.92


0.16


0.21


73

---





Income taxes

Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, and operating loss and tax credit carryforwards.
Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.
The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is provided against deferred
tax assets to the extent recoverability of the asset cannot be considered to be more likely than not.

In
accordance with the principles of fresh start reporting, any future reduction of valuation allowances established at the Effective Date as a result of the utilization of benefits will
reduce goodwill established at the Effective Date or, if such goodwill has been reduced to zero, increase capital in excess of par value.

Foreign currency translation

The assets and liabilities of the Company's foreign subsidiaries, which have a functional currency other than the U.S. dollar, are translated into
U.S. dollars at the rates of exchange as of the consolidated balance sheet date, and revenue and expenses are translated at the average rates of exchange for the periods of operation. The net
gains or losses arising from the translations are included in stockholders' equity as a component of accumulated other comprehensive income in the consolidated statement of stockholders' equity.

Comparability

Certain comparative amounts have been reclassified to conform to the presentation adopted in the current year, due to, among other things, the reclassification of
assets held for sale as discontinued operations.

Accounting changes and recent accounting standards

Recent accounting standards

In December 2004, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards No. 123R, "Share-Based
Payment" ("FAS No. 123R"). FAS No. 123R requires companies to recognize compensation expense in an amount equal to the fair value of the share-based payment (including
share options, restricted share plans, performance-based awards, share appreciation rights, and employee share purchase plans) issued to employees. FAS No. 123R applies to all
transactions involving issuance of equity by a Company in exchange for goods and services, including employee services. FAS No. 123R is effective in the first interim or annual reporting
period of the first fiscal year beginning on or after June 15, 2005. The Company will adopt FAS No. 123R in the first fiscal quarter of its 2006 fiscal year and expects to use the
modified prospective application method, which results in no restatement of the Company's previously issued annual consolidated financial statements. The adoption of FAS No. 123R is
expected to result in additional compensation expense of approximately $3.7 million for the 2006 fiscal year.

74

---



NOTE 3.    PRE-NEED FUNERAL RECEIVABLES AND TRUST INVESTMENTS

The balance in pre-need funeral receivables and trust investments represents customer receivables and funeral trust investments related to
unperformed, price-guaranteed,
pre-need funeral contracts. The components of pre-need funeral receivables and trust investments in the consolidated balance sheets are as follows:

December 31, 2005

January 1, 2005Customer receivables

$
38,438

$
37,146Allowance for contract cancellations and refunds


(15,988
)

(17,287
)Funeral trust investments


282,084


288,928Amounts receivable from funeral trusts


29,893


27,243Pre-need funeral receivables and trust investments

$
334,427

$
336,030


For
customer receivables, an allowance for cancellations and refunds is provided at the date of pre-need funeral contract sale based on management's best estimates and is
offset by an allowance against deferred pre-need funeral contract revenue.

Certain
of the funeral trusts have not been consolidated, because the Company is not the primary beneficiary. Accordingly, they are reported as amounts receivable from funeral trusts.
Amounts receivable from funeral trusts represent a portion of the proceeds from the sale of pre-need funeral services, deposited in accordance with state and provincial trusting laws with
various financial institutions, together with accrued earnings. The Company will recognize and generally receive these amounts when the merchandise is delivered or service is performed.

As
of December 31, 2005, the fair value of funeral trust investments classified as available-for-sale securities was based on quoted market prices. The
carrying values of restricted cash and cash equivalents, and other investments approximate their fair
values, due to their short-term to maturity. Funeral trust investments are evaluated for other-than-temporary impairment.
Other-than-temporary impairment is required to be reflected in current earnings as a realized loss. It is possible that changes in interest rates, equity prices and other
economic conditions in the near term could result in other-than-temporary impairment that could be significant to the Company.

It
is not practical to estimate the fair value of amounts receivable from funeral trusts, because they are commingled with other third party funds in various trusts.

75

---



The
table below shows funeral trust investments at their fair values.

December 31, 2005

January 1, 2005Available-for-saleFixed income securities:U.S. Treasury and other Government obligations

$
22,724

$
18,425U.S. Government agencies


13,145


11,683Corporate


12,318


10,325Total bonds


48,187


40,433Mortgaged-backed


20,357


17,288Asset-backed


2,920


1,500Total fixed income securities


71,464


59,221Equity securities


79,645


63,177Total available-for-sale


151,109


122,398Restricted cash and cash equivalents


101,598


131,105Other


29,377


35,425Funeral trust investments

$
282,084

$
288,928Unrealized gains

$
11,709

$
9,124Unrealized losses


(4,758
)

(2,007
)


Realized
investment income from the funeral trust investments, including realized gains and losses are recorded in other expense (income).

During
the 52 weeks ended December 31, 2005, funeral trust available-for-sale securities with a cost of $177,151,000 were sold for proceeds of
$178,995,000, resulting in $5,368,000 and $3,524,000 of realized gains and losses, respectively. The first in, first out method was used to determine the cost of funeral trust
available-for-sale securities disposed of. The Company has determined that unrealized losses in the funeral trust investments are not
other-than-temporary, as the unrealized losses were due to temporary fluctuations in interest rates and equity prices.

The
Company generally recommends to the trustee the mix of equities and fixed income securities in accordance with policies set by an investment committee comprised of members of senior
management. The investment committee sets the mix of investments within the investment parameters set by various state and provincial regulators and with the assistance of independent professional
financial advisors. The policy emphasizes a capital preservation approach while maintaining acceptable levels of income and capital appreciation.

76

---



Maturities
of fixed income securities are estimated as follows:

December 31, 2005Due in one year or less

$
769Due in one to five years


26,858Due in five to ten years


13,936Thereafter


29,901$
71,464


NOTE 4.    PRE-NEED CEMETERY RECEIVABLES AND TRUST INVESTMENTS

The components of pre-need cemetery receivables and trust investments in the consolidated balance sheets are as follows:

December 31, 2005

January 1, 2005Customer receivables

$
61,749

$
64,130Unearned finance income


(6,232
)

(5,759
)Allowance for contract cancellations and refunds


(15,648
)

(17,538
)Cemetery merchandise and service trust investments


267,453


270,821$
307,322

$
311,654


Cemetery
merchandise and service trust investments represent a portion of the proceeds from the sale of pre-need merchandise and services, deposited in accordance with state
and provincial trusting laws with various financial institutions, together with accrued earnings as of December 31, 2005. The Company will recognize and generally receive these amounts when the
merchandise is delivered or service is performed.

For
pre-need cemetery contract sales, other than sales of pre-need cemetery interment rights, which are recognized in accordance with the retail land sales
provisions of Statement of Financial Accounting Standards No. 66, "Accounting for Sales of Real Estate," an allowance for cancellations and refunds is provided at the time of sale based on
management's best estimates and is offset by an allowance against deferred pre-need funeral and cemetery revenue. For customer receivables, an allowance is provided at the time of the
pre-need cemetery contract sale.

As
of December 31, 2005, the fair value of cemetery merchandise and service trust investments classified as available-for-sale securities was based on
quoted market prices. The carrying values of restricted cash and cash equivalents, and other investments approximate their fair values, due to their short-term to maturity. Cemetery trust
investments are evaluated for other-than-temporary impairment. Other-than-temporary impairment is required to be reflected in current earnings as a
realized loss. It is possible that changes in interest rates, equity prices and other economic conditions in the near term could result in other than temporary impairment that could be significant to
the Company.

77

---



The
fair value of customer receivables is not materially different from book value, because of the large number of individual contracts, which generally have terms of one to seven years
and contractual or imputed interest rates ranging from 8.00% to 9.75% per annum.

The
table below shows cemetery merchandise and service trust investments at their fair values.

December 31, 2005

January 1, 2005Available-for-saleFixed income securities:U.S. Treasury and other Government obligations

$
44,647

$
49,773U.S. Government agencies


20,130


24,729Corporate


21,081


19,990Total bonds


85,858


94,492Mortgaged-backed


36,826


34,792Asset-backed


5,883


3,146Total fixed income securities


128,567


132,430Equity securities


100,069


99,845Total available-for-sale


228,636


232,275Restricted cash and cash equivalents


30,257


37,120Other


8,560


1,426Cemetery trust investments

$
267,453

$
270,821Unrealized gains

$
13,709

$
16,194Unrealized losses


(6,341
)

(3,083
)


Realized
investment income from the cemetery merchandise and service trust investments, including realized gains and losses are recorded in other expense (income).

During
the 52 weeks ended December 31, 2005, cemetery merchandise and service trust available-for-sale securities with a cost of $160,541,000 were
sold for proceeds of $162,212,000, resulting in $4,865,000 and $3,194,000 of realized gains and losses, respectively. The first in, first out method was used to determine the cost of
cemetery trust available-for-sale securities disposed of. The Company has determined that unrealized losses in the cemetery merchandise and service trust investments are not
other-than-temporary, as the unrealized losses were due to temporary fluctuations in interest rates and equity prices.

The
Company recommends to the trustee the mix of equities and fixed income securities in accordance with policies set by an investment committee comprised of members of senior
management. The investment committee sets the mix of investments within the investment parameters set by various state and provincial regulators and with the assistance of independent professional
financial advisors. The policy set by the investment committee emphasizes, through an investment grade focus, a capital preservation approach while maintaining acceptable levels of income and capital
appreciation.

78

---



Maturities
of fixed income securities are estimated as follows:

December 31, 2005Due in one year or less

$
1,099Due in one to five years


48,327Due in five to ten years


24,512Thereafter


54,629$
128,567


The
customer receivables as of December 31, 2005, are expected to mature as follows:

End of
Fiscal Year2006

$
32,4162007


15,0702008


7,3822009


3,7782010


1,521Thereafter


1,582$
61,749


NOTE 5.    CEMETERY PERPETUAL CARE TRUST INVESTMENTS

A portion of the proceeds from cemetery sales for interment rights is generally required by law to be paid into perpetual care trusts.

As
of December 31, 2005, the fair value of perpetual care trust investments classified as available-for-sale securities were based on quoted market prices.
The carrying values of restricted cash and cash equivalents, and other investments approximate their fair values, due to their short-term to maturity. Perpetual care trust
investments are evaluated for other-than-temporary impairment. Other-than-temporary impairment is reflected as a reduction in perpetual care trust
investments with an offsetting reduction in non-controlling interest in perpetual care trust. It is possible that changes in interest rates, equity prices and other economic conditions in
the near term could result in other than temporary impairment that could be significant to the Company.

79

---



The
table below shows perpetual care trust investments at their fair values.

December 31, 2005

January 1, 2005Available-for-saleFixed income securities:U.S. Treasury and other Government obligations

$
52,918

$
36,871U.S. Government agencies


28,043


34,664Corporate


35,346


38,433Total bonds


116,307


109,968Mortgaged-backed


63,548


74,707Asset-backed


12,089


11,319Total fixed income securities


191,944


195,994Equity securities


28,158


27,673Total available-for-sale


220,102


223,667Restricted cash and cash equivalents


23,263


21,611Other


440


774Cemetery perpetual care trust investments

$
243,805

$
246,052Unrealized gains

$
4,084

$
5,271Unrealized losses


(5,535
)

(2,344
)


During
the 52 weeks ended December 31, 2005, perpetual care trust available-for-sale securities with a cost of $147,912,000 were sold for proceeds
of $149,451,000, resulting in $4,482,000 and $2,943,000 of realized gains and losses, respectively. The first in, first out method was used to determine the cost of perpetual care trust
available-for-sale securities disposed of. The Company has determined that unrealized losses in the perpetual care trust investments are not
other-than-temporary, as the unrealized losses were due to temporary fluctuations in interest rates and equity prices.

The
Company recommends to the trustee the mix of equities and fixed income securities in accordance with policies set by an investment committee comprised of members of senior
management. The investment committee sets the mix of investments within the investment parameters set by various state and provincial regulators and with the assistance of independent professional
financial advisors. The policy set by the investment committee emphasizes, through an investment grade focus, a capital preservation approach while maintaining acceptable levels of income and capital
appreciation.

80

---



Maturities
of fixed income securities are estimated as follows:

December 31, 2005Due in one year or less

$
1,196Due in one to five years


65,463Due in five to ten years


35,456Thereafter


89,829$
191,944


NOTE 6.    LONG-TERM DEBT

Long-term debt consists of the following:

|                                                                                                             |  | December 31, 2005 |         | January 1, 2005
|------------------------------------------------------------------------------------------------------------ |  | ----------------- | ------- | ---------------
|
|Revolving credit facility (a)                                                                                |  | $                 | 4,000   |                
|Senior secured term loan B due in 2009 (a)(b)                                                                |  |                   | 161,683 |                
|7.75% Senior unsecured notes due in 2012 (c)                                                                 |  |                   | 200,000 |                
|12.25% Senior unsecured notes due in 2009 (d)                                                                |  |                   |        |                
|Promissory notes and capitalized obligations, certain of which are secured by assets of certain subsidiaries |  |                   | 7,792   |                
|                                                                                                             |  |                   |         |                
|                                                                                                             |  |                   | 373,475 |                
|Less, current maturities of long-term debt                                                                   |  |                   | 2,435   |                
|                                                                                                             |  |                   |         |                
|                                                                                                             |  | $                 | 371,040 |                
|                                                                                                             |  |                   |         |                

---



81

---







82

---





Year

Percentage2008

103.8752009

101.9382010 and thereafter

100.000




The
Credit Agreement and the Eight-Year Senior Unsecured Notes are guaranteed by substantially all of Alderwoods Group's wholly-owned U.S. subsidiaries, other than
Alderwoods Group's insurance subsidiaries and other specified excluded subsidiaries. Alderwoods Group, the parent company, has no independent assets or operations, and the guarantees of its guarantor
subsidiaries are full and unconditional, and joint and several.

In
certain change of control situations, Alderwoods Group is required to make an offer to purchase the then-outstanding Eight-Year Senior Unsecured Notes at a
price equal to 101% of their stated principal amount, plus accrued and unpaid interest to the applicable repurchase date and Liquidated Damages, if any.

The
Credit Agreement and the indenture governing the Eight-Year Senior Unsecured Notes restrict the Company's ability to engage in asset sales. The Credit Agreement and the
indenture governing the Eight-Year Senior Unsecured Notes prohibit dispositions of assets unless the assets disposed of fulfill the requirements of specified exceptions. The indenture
governing the Eight-Year Senior Unsecured Notes excepts, among other exceptions, assets with a fair market value less than $5,000,000. One specified exception contained in the Credit
Agreement is dispositions of any of a group of identified "discontinued assets;" another is dispositions of assets not exceeding $35,000,000 book value in the aggregate over the life of the Credit
Agreement, provided that (i) the consideration received is at least equal to fair market value and (ii) not less than 75% of the consideration is paid in cash or cash equivalents. Within
270 days of the receipt of net proceeds from any such asset sale, the Company has the ability to apply such net proceeds at its option (or as otherwise required) to invest in
non-current operating assets (or enter into agreements for such investment which agreements are consummated within 360 days of such receipt of asset sale

83

---



proceeds).
Up to $10,000,000 of such net proceeds in any fiscal year (but not in excess of $40,000,000 in the aggregate over the term of the Credit Agreement) may be applied to make capital
expenditures. To the extent the Company receives net proceeds in excess of additional specified thresholds and such excess is not applied to invest in non-current operating assets or make
capital expenditures as described in the two immediately preceding sentences, the Company must make mandatory repayments under the Credit Agreement and, after all indebtedness under the Credit
Agreement has been repaid, offer to purchase the Eight-Year Senior Unsecured Notes at a purchase price equal to 100.00% of the stated principal amount, plus accrued and unpaid interest and
Liquidated Damages, if any.

Covenants
in the Credit Agreement and the indenture governing the Eight-Year Senior Unsecured Notes restrict, and under specified circumstances prohibit, the payment of
dividends by the Company.

In
connection with the issuance of the Eight-Year Senior Unsecured Notes, the Company entered into a registration rights agreement, pursuant to which the Company was
required, on or prior to May 16, 2005, to file an exchange offer registration statement on an appropriate form under the Securities Act of 1933 with the SEC. On May 12, 2005, the Company
filed the exchange offer registration statement with the SEC. The registration statement was subsequently declared effective by the SEC on June 7, 2005. On June 8, 2005, the Company
commenced an exchange offer (the "Exchange Offer") pursuant to which holders of the Eight-Year Senior Unsecured Notes were given the opportunity to exchange their outstanding notes
for new notes with substantially identical terms covered by the exchange offer registration statement. The Company consummated the Exchange Offer on July 18, 2005.



End of Fiscal Year2006

$
2,4352007


4,0552008


7,6182009


157,5702010


184Thereafter


201,613$
373,475


84

---



NOTE 7.    INSURANCE ACTIVITIES

Revenue from insurance operations is comprised of the following:

52 Weeks Ended December 31, 2005

52 Weeks Ended January 1, 2005

53 Weeks Ended January 3, 2004Premiums

$
81,943

$
67,833

$
52,251Interest, dividend and other investment income


13,036


10,560


8,753Realized investment gains


26


1,731


123$
95,005

$
80,124

$
61,127


As
of December 31, 2005 and January 1, 2005, the fair values of insurance operation investments classified as available-for-sale were based on
quoted market prices. The carrying values of cash and short-term investments and other investments approximate their fair values, due to their short-term to maturity. Fixed
maturity securities are classified as available-for-sale and carried at fair value. Investments in debt securities are evaluated for other than temporary impairment. Other
temporary impairment is reflected in current period income as a realized loss. It is possible that a significant change in economic conditions in the near term could result in losses that could be
significant to the Company. Insurance invested assets carrying and fair values consist of the following:

December 31, 2005

January 1, 2005Available-for-saleFixed income securities:U.S. Treasury and other Government obligations

$
37,378

$
36,405U.S. state and political subdivisions


1,235


1,201Corporate


114,715


107,981Total bonds


153,328


145,587Collaterized mortgages


66,455


47,490Mortgaged-backed


56,028


45,385Asset-backed


15,773


10,227Total available-for-sale


291,584


248,689Cash and short-term investments


2,917


2,004Other


97


92Insurance invested assets

$
294,598

$
250,785Unrealized gains

$
6,435

$
7,666Unrealized losses


(3,239
)

714


During
the 52 weeks ended December 31, 2005, insurance investments classified as available-for-sale with a cost of $37,357,000
(2004  $40,021,000), were sold for proceeds of $37,382,000 (2004  $41,752,000), resulting in $565,000
(2004  $1,976,000) and $540,000 (2004  $245,000) of realized gains and losses, respectively. The specific cost method was
used to determine the cost of available-for-sale

85

---



securities
disposed of. The Company has determined that unrealized losses in insurance invested assets are not other-than-temporary, as the unrealized losses were due to
temporary fluctuations in interest rates.

Insurance
invested assets are predominantly in fixed income securities. The Company manages the mix of fixed income securities in accordance with policies set by an investment committee
comprised of members of senior management. The investment committee sets and modifies the mix of investments with the assistance of independent professional financial advisors. The policy emphasizes a
conservative approach while maintaining acceptable levels of income and capital appreciation.

Maturities
of fixed income securities are estimated as follows:

December 31, 2005

January 1, 2005Due in one year or less

$
10,502

$
1,904Due in one to five years


35,212


43,760Due in five to ten years


29,951


21,125Thereafter


77,663


78,798$
153,328

$
145,587


NOTE 8.    STOCKHOLDERS' EQUITY

Capital stock

The Company is authorized to issue 10,000,000 shares of Preferred Stock, with a par value of $0.01 per share, of which none have been issued.

The
Company is authorized to issue 100,000,000 shares of Common Stock, with a par value of $0.01 per share.

In
addition, warrants to purchase 2,992,000 shares of Common Stock were issued on the Effective Date, January 2, 2002. The warrants entitle the holders to purchase, at any
time up to January 2, 2007, shares of Common Stock at an exercise price of $25.76 per share. The exercise price of the warrants exceeded the fair value of the Company's Common Stock on the date
of issuance and throughout the 52 weeks ended December 31, 2005, 53 weeks ended January 1, 2005, and 53 weeks ended January 3, 2004. None of the warrants have
been exercised.

Stock Based Compensation Plans

Director Compensation Plan

Pursuant to the Company's Director Compensation Plan (the "Director Compensation Plan"), each director of the Company who is not an employee of the Company
or any of its subsidiaries has the option of receiving his or her annual base retainer and attendance fees in cash, Common Stock or a combination thereof. Further, each participant may elect to have
Common Stock paid in the form of deferred Common stock ("Deferred Stock"), which will be credited to a booking account in the name of the participant. The Deferred Stock is subject to a deferral
period during which the participant has no right to transfer any rights under his or her Deferred Stock and has no other rights of ownership therein. The Company has

86

---



reserved
100,000 shares of Common Stock for issuance as compensation in lieu of cash under the Director Compensation Plan, of which 53,674 shares have been issued as of
December 31, 2005.

Employee Stock Purchase Plan

In 2005, the Company's shareholders approved the adoption of a compensatory employee stock purchase plan to provide for the purchase on the open market, to a
maximum of 1,100,000 shares of Common Stock of the Company. Eligible employees may authorize payroll deductions of up to 5% of their regular base salary to purchase shares of Common Stock of
the Company on the open market on
a monthly basis. The Company will make a cash contribution to purchase shares of Common Stock of the Company as additional compensation to each participant equal to 50% of the employee's contribution
for that month. During the 52 weeks ended December 31, 2005, a total of 46,653 shares were purchased and distributed to employees at an average price of $16.10 per share and
compensation expense of $250,000 was incurred.

2005-2007 Executive Strategic Incentive Plan

The 2005-2007 Executive Strategic Incentive Plan, approved by the Board of Directors on July 21, 2005, is a performance based compensation plan
designed to motivate and reward the senior management team for achieving shareholder value objectives. The plan provides cash awards to the senior executives based on the Company's Common Stock
reaching a threshold target price of $17.00 in December 2007. The amount of the cash award increases the more the stock price exceeds the $17.00 threshold target price. Achieving a stock price
of $17.00 results in an aggregate cash award of $5.6 million. Achieving a stock price of $18.00 results in an aggregate cash award of $8.0 million. The aggregate cash award increases by
$1.6 million for every $1.00 in stock appreciation beyond $18.00. No compensation expense was recorded in the 52 weeks ended December 31, 2005 as market value at
December 31, 2005 was less than the threshold target price for the Executive Strategic Incentive Plan.

2005 Equity Incentive Plan

In April of 2005, the Company's shareholders approved the 2005 Equity Incentive Plan that permits the grant of (i) options to the employees and members of
the Company's Board of Directors, with or without tandem appreciation rights, and (ii) restricted Common Stock units. A total of 1,800,000 shares are reserved for grant under the plan.
Stock options have 3-year terms and vest at a rate of 25% on the first, 25% on the second and 50% on the third anniversaries of the date of grant.

The
tandem appreciation rights entitle the employee to exchange the employee's option right for a number of shares equal in value to the appreciated value of the options. The exchange of
the option for the tandem appreciation right requires an immediate exercise of the tandem appreciation right and will cause the immediate termination of the related option right. An exchange of an
option right for a tandem appreciation right may only be made when the relevant option is otherwise exercisable. Although the options granted had an exercise price equal to or greater than the market
value of the underlying Common Stock on the grant date, the number of shares to be issued upon exercise is not determinable as it is dependent upon the exchange of the option for a tandem appreciation
right. In applying the intrinsic value-based method, the Company did not record a stock-based compensation expense for the 52 weeks ended December 31, 2005 as the market value at
December 31, 2005 was less than the exercise price.

87

---



As
of December 31, 2005, the Company had granted 242,200 shares of restricted Common Stock units to employees. The restricted Common Stock units do not vest for the first
three years after the date grant. Thereafter, the restricted Common Stock units vest in years 3 to 10 based upon the share price of the Company's Common Stock. After three years of
service, the restricted Common Stock units vest 70% at a $17 share price, and an additional 15% at a $17.50 share price and the final 15% at an $18 share price. Once granted, the restricted Common
Stock units are not included in total shares outstanding and are not included in the weighted average number of common shares outstanding in each period used to calculate basic earnings per share
until vested. No compensation expense was recorded in the 52 weeks ended December 31, 2005 as market value at December 31, 2005 was less than the vesting price for the restricted
Common Stock units.

2002 Equity Incentive Plan

On January 2, 2002 the Company implemented the 2002 Equity Incentive Plan that permits the grants of stock options to the employees and members of the
Company's Board of Directors. A total of 4,500,000 shares are reserved for grant under the plan. Stock options are granted with an exercise price equal to the stock's fair market value at the
date of grant. Except in certain cases, stock options have 3-year terms and vest at a rate of 25% on the first, 25% on the second and 50% on the third anniversaries of the date of grant.
For option grants under the 2002 Equity Plan, no stock-based compensation expense was recorded in the 52 weeks ended December 31, 2005, 52 weeks ended January 1, 2005 and
53 weeks ended January 3, 2004, as all options granted under this plan had an exercise price equal to or greater than the market value of the underlying Common Stock on the
grant date.

88

---



The
following is a summary of the total number of outstanding stock options and restricted Common Stock units under both plans:

Outstanding Options

Weighted Average Exercise Price

Outstanding Restricted Common Stock Units

Weighted Average Exercise Price(thousands)

(dollars per Common share)

(thousands)

(dollars per Common share)Balance at December 28, 2002

3,470

$
11.07



$
Granted

1,220


3.65




Exercised

(4
)

7.59




Cancelled

(501
)

11.39




Balance at
January 3, 2004

4,185


8.87




Granted

70


9.43




Exercised

(10
)

5.62




Cancelled









Balance at
January 1, 2005

4,245


8.89




Granted

1,308


15.09

248


15.99Exercised

(431
)

6.44




Cancelled

(91
)

8.25

(11
)

15.99Balance at December 31, 2005

5,031

$
10.75

237

$
15.99


The
following table summarizes information about stock options outstanding at December 31, 2005:

|Range of Exercise Prices |  | Number Outstanding |  | Weighted- Average Remaining Contractual Life |  | Weighted- Average Exercise Price |       | Number Exercisable |       | Weighted- Average Exercise Price
|------------------------ |  | ------------------ |  | -------------------------------------------- |  | -------------------------------- | ----- | ------------------ | ----- | --------------------------------
|
|$3.65  $5.96            |  | 919                |  | 7.24                                         |  | $                                | 3.65  |                    | 459   |                                 
|$5.97  $7.59            |  | 1,035              |  | 6.48                                         |  |                                  | 7.47  |                    | 1,035 |                                 
|$7.60  $13.23           |  | 2,049              |  | 6.59                                         |  |                                  | 12.95 |                    | 1,750 |                                 
|$13.24  $15.99          |  | 1,028              |  | 9.57                                         |  |                                  | 15.99 |                    |      |                                 
|                         |  |                    |  |                                              |  |                                  |       |                    |       |                                 
|                         |  | 5,031              |  |                                              |  |                                  |       |                    | 3,244 |                                 
|                         |  |                    |  |                                              |  |                                  |       |                    |       |                                 

89

---



The
fair value of stock options used to compute the pro forma net loss and loss per Common share disclosures was calculated as of the grant date, using the Black-Scholes
option-pricing model with the following assumptions:

Weighted-average assumptions

December 31, 2005

January 1, 2005

January 3, 2004Dividend yield

0.0%

0.0%

0.0%Expected volatility

45.0%

41.5%

32.9%Risk-free interest rate

3.64%

1.93%

3.1%Expected option life in years

5

3

3


The
weighted average fair value of the Company's stock options issued under the 2002 Equity Incentive Plan and the 2005 Equity Incentive Plan, calculated using the Black-Scholes
option-pricing model, granted during the 52 weeks ended December 31, 2005, was $6.70 (2004  $2.84,
2003  $0.96) per option.

The
Black-Scholes option-pricing model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. In addition,
option-pricing models require the input of highly subjective assumptions, including the expected price volatility and option life. The expected option life is based on the Predecessor's historical
experience as well as the vesting periods and terms of the stock options. The Company uses expected volatility rates, which are based on a combination of the Company's historical volatility rates,
plus the historical volatility rates of other companies in the death care industry, trended into future years. Changes in the subjective input assumptions can materially affect the fair value
estimate, and therefore the existing models do not necessarily provide a reliable single measure of the fair value of the Company's stock options.

NOTE 9.    LEGAL CONTINGENCIES

The
Company is a party to legal proceedings in the ordinary course of its business, and believes it has made adequate provision for any potential estimated liabilities.

Funeral Consumers Alliance, Inc. et al v. Alderwoods Group, Inc. et alwas filed in the United States
District Court for the Northern District of California in April, 2005. This case has been transferred to the United States District Court for the Southern District of Texas, Case No. CV3394. To
date, six separate class action lawsuits, including,Francis H. Rocha v. Alderwoods Group, Inc. et al, Marcia Berger v. Alderwoods Group, Inc.
et al, Maria Magsarili and Tony Magsarili v. Alderwoods Group, Inc. et al, Caren Speizer v. Alderwoods Group, Inc. et al,and Frank Moroz v. Alderwoods Group, Inc.
et al("Funeral Consumer Cases") have been consolidated into this case. Two other cases, also
transferred to the United States District Court for the Southern District of Texas,Pioneer Valley Casket Co. v. Alderwoods Group, Inc.
et al("Pioneer Valley") andRalph Fancher et al v. Alderwoods Group, Inc.
et al("Fancher"), have been consolidated into this case for purposes of discovery only.

All
of these cases, includingPioneer ValleyandFancherare purported class actions on
behalf of casket consumers throughout the United States. The suits name as defendants the Company and four other public companies involved in the funeral or casket industry. Except for Fancher,
which alleges violations of State of Tennessee antitrust laws only, all of the Funeral Consumer Cases andPioneer
Valleyallege that

90

---



defendants
violated federal and state antitrust laws by engaging in anticompetitive practices with respect to the sale and pricing of caskets. All of the cases, including Fancher, seek injunctions, unspecified
amounts of monetary damages, and treble damages. Motions to Dismiss filed by the Company and all other defendants
are pending in the Funeral Consumer Cases andPioneer Valley. The Company intends to file a Motion to Dismiss in the Fanchercase as well. Plaintiffs
in all these cases have yet to provide any meaningful information regarding their alleged damages. As a result, the
Company cannot quantify its ultimate liability, if any, for the payment of damages. The Company believes plaintiffs' claims are without merit and intends to vigorously defend itself in these actions.

Richard Sanchez et al v. Alderwoods Group, Inc. et alwas filed in February 2005 in the Superior Court of the
State of California, for the County of Los Angeles, Central District; Case No.BC328962. Plaintiffs seek to certify a nationwide class on behalf of all consumers who purchased funeral goods and
services from the Company. Plaintiffs allege in essence that the Federal Trade Commission's Funeral Rule requires the Company to disclose its markups on all items obtained from third-parties in
connection with funeral service contracts. Plaintiffs' allege further that the Company has failed to make such disclosures. Plaintiffs seek to recover an unspecified amount of monetary damages,
attorney's fees, costs and unspecified "injunctive and declaratory relief." The Company believes that plaintiffs' claims are without merit and intends to vigorously defend itself in this action.

On
July 7, 2005, the Federal Trade Commission (the "FTC") issued a letter advisory opinion regarding the lawful construction of the term "cash advance item" as used in the
Funeral Rule. The FTC opined with regard to a similar lawsuit in Texas state court: "The Commission believes that the court is incorrect in ruling that all goods or services purchased from a
third-party vendor are cash advance items. This interpretation sweeps far too broadly, potentially bringing within its scope every component good or service that comprises a funeral. This was not and
is not the Commission's intention in the 'cash advance' provisions of the Rule. In our opinion, the term 'cash advance item' in the Rule applies only to those items that the funeral provider
represents expressly to be 'cash advance items' or represents by implication to be procured on behalf of a particular customer and provided to that customer at the same price the funeral provider paid
for them." The FTC sets forth its analysis in the remainder of the letter.

The
Company has learned that a number of plaintiffs to these actions along with the Funeral Consumers Alliance have filed a petition against the FTC in the District of Columbia Circuit
Court asking the Court to overturn the FTC's July 7, 2005 Advisory Opinion.

In
addition to the funeral and casket antitrust lawsuits, the Company has received a Civil Investigative Demand, dated August 4, 2005, from the Attorney General of Maryland on
behalf of itself and other undisclosed state attorneys general, who have commenced an investigation of alleged anticompetitive practices in the funeral industry. The Company has received similar Civil
Investigative Demands from the Attorneys General of Florida and Connecticut.

The
ultimate outcome of the litigation matters described above cannot be determined at this time. An adverse decision in one or more of such matters could have a material adverse effect
on the Company, its financial condition, results of operation and cash flows. However, the Company intends to aggressively defend the lawsuits.

In
addition, the Company is party to other legal proceedings in the ordinary course of business, and believes it has made adequate provision for any potential estimated liabilities. The
Company does not

91

---



expect
the outcome of these proceedings, individually or in the aggregate, to have a material adverse effect on its financial position, results of operations or liquidity.

NOTE 10.    COMMITMENTS AND CONTINGENCIES

Leases

The future annual payments for operating leases with terms greater than one year, primarily for premises, automobiles and office equipment, are as follows:

Premises

Automobiles

Other

Total2006

$
6,608

$
789

$
432

$
7,8292007


5,054


385


264


5,7032008


4,131


99


108


4,3382009


3,611


24


2


3,6372010


3,036


13





3,049Thereafter


15,026








15,026


In
addition to the automobile leases noted in the table above, as at December 31, 2005, the Company leased approximately 1,233 vehicles under a master operating lease
agreement, which has a minimum lease term of 12 months. The Company's practice is to continue these leases on a
month-to-month basis after the expiry of the minimum lease term. Lease payments for these vehicles are projected to be $7,310,000 in 2006.

Total
expense incurred under all operating leases for the 52 weeks ended December 31, 2005, was $19,717,000 (2004  $21,739,000,
2003  $23,181,000).

Environmental contingencies and liabilities

The Company's operations are subject to numerous environmental laws, regulations and guidelines adopted by various governmental authorities in the jurisdictions
in which the Company operates. On a continuing basis, the Company's business practices are designed to assess and evaluate environmental risk and, when necessary, conduct appropriate corrective
measures. Liabilities are recorded when known or considered probable and reasonably estimable.

The
Company provides for environmental liabilities using its best estimates. Actual environmental liabilities could differ significantly from these estimates.

92

---



NOTE 11.    INCOME TAXES

The provision (recovery) for income taxes on income (loss) from continuing operations consists of the following:

|                |                 | 52 Weeks
Ended December 31, 2005 |        | 52 Weeks Ended January 1, 2005 |   | 53 Weeks Ended January 3, 2004 |       
|--------------- | --------------- | -------------------------------- | ------ | ------------------------------ | - | ------------------------------ | ------
|Current:        |                 |                                  |        |                                |   |                                |       
|                | United States   |                                  | $      | (11,011                        | ) | $                              | (3,243
|                | Foreign         |                                  |        | (117                           | ) |                                | 319   
|                | State and local |                                  |        | 2,083                          |   |                                | 6,597 
|                |                 |                                  |        |                                |   |                                |       
|                |                 |                                  | (9,045 | )                              |   | 3,673                          |       
|                |                 |                                  |        |                                |   |                                |       
|Deferred:       |                 |                                  |        |                                |   |                                |       
|                | United States   |                                  |        | 7,535                          |   |                                | (1,380
|                | Foreign         |                                  |        | 2,393                          |   |                                | (31   
|                | State and local |                                  |        | 3,932                          |   |                                | (3,715
|                |                 |                                  |        |                                |   |                                |       
|                |                 |                                  | 13,860 |                                |   | (5,126                         | )     
|                |                 |                                  |        |                                |   |                                |       
|Total provision |                 | $                                | 4,815  |                                | $ | (1,453                         | )     
|                |                 |                                  |        |                                |   |                                |       

The
components of income (loss) before income taxes consist of the following:

|              |  | 52 Weeks
Ended
December 31, 2005 |        | 52 Weeks
Ended
January 1, 2005 |   | 53 Weeks
Ended
January 3, 2004
|------------- |  | -------------------------------- | ------ | ------------------------------ | - | ------------------------------
|United States |  | $                                | 38,839 |                                | $ | 7,372                         
|Foreign       |  |                                  | 7,425  |                                |   | 7,011                         
|              |  |                                  |        |                                |   |                               
|              |  | $                                | 46,264 |                                | $ | 14,383                        
|              |  |                                  |        |                                |   |                               

The
reconciliation of the statutory federal income tax rate related to the Company's effective tax rate is as follows:

|                                                                               |  | 52 Weeks
Ended
December 31, 2005 |   | 52 Weeks
Ended
January 1, 2005 |   | 53 Weeks
Ended
January 3, 2004 |   
|------------------------------------------------------------------------------ |  | -------------------------------- | - | ------------------------------ | - | ------------------------------ | --
|U.S. Federal statutory tax rate                                                |  | 35.0                             | % | 35.0                           | % | 35.0                           | % 
|State and local taxes                                                          |  | 4.9                              |   | (54.9                          | ) | 23.7                           |   
|Non-deductible or non-taxable amounts, change in valuation allowance and other |  | 2.9                              |   | (73.2                          | ) | (0.5                           | ) 
|Favourable resolution of tax uncertainties                                     |  | (31.8                            | ) | 120.8                          |   | (293.2                         | ) 
|                                                                               |  |                                  |   |                                |   |                                |   
|Effective income tax rate                                                      |  | 11.0                             | % | 27.7                           | % | (235.0                         | )%
|                                                                               |  |                                  |   |                                |   |                                |   

The
Company made income tax payments of $5,431,000 (2004  $8,160,000, 2003  $9,920,000), excluding income
tax refunds received of $1,516,000 (2004  $1,323,000, 2003  $17,029,000), during the 52 weeks ended
December 31, 2005.

93

---



The
tax effects of temporary differences that give rise to significant deferred tax assets and liabilities are as follows:

|                                                               |                                                     | December 31,
2005                                    |       | January 1,
2005 |         
|-------------------------------------------------------------- | --------------------------------------------------- | ---------------------------------------------------- | ----- | --------------- | --------
|Deferred tax assets                                            |                                                     |                                                      |       |                 |         
|                                                               | Receivables                                         |                                                      | $     | 6,817           |         
|                                                               | Cemetery property                                   |                                                      |       | 55,163          |         
|                                                               | Accounts payable and accrued liabilities            |                                                      |       | 13,577          |         
|                                                               | Pre-need funeral and cemetery obligations           |                                                      |       | 180,801         |         
|                                                               | Insurance policy liabilities                        |                                                      |       | 15,172          |         
|                                                               | Covenants not to compete                            |                                                      |       | 8,057           |         
|                                                               | Deferred agency costs                               |                                                      |       | 11,665          |         
|                                                               | Operating loss carryforwards                        |                                                      |       | 90,686          |         
|                                                               | Capital loss carryforwards                          |                                                      |       | 235,911         |         
|                                                               | Other                                               |                                                      |       | 621             |         
|                                                               |                                                     |                                                      |       |                 |         
|                                                               |                                                     | Total deferred tax assets before valuation allowance |       |                 | 618,470 
|                                                               |                                                     | Valuation allowance                                  |       |                 | (401,350
|                                                               |                                                     |                                                      |       |                 |         
|                                                               |                                                     | Total deferred tax assets after valuation allowance  |       |                 | 217,120 
|                                                               |                                                     |                                                      |       |                 |         
|Deferred tax liabilities                                       |                                                     |                                                      |       |                 |         
|                                                               | Property and equipment                              |                                                      |       | 28,115          |         
|                                                               | Pre-need funeral receivables and trust investments  |                                                      |       | 103,548         |         
|                                                               | Pre-need cemetery receivables and trust investments |                                                      |       | 51,250          |         
|                                                               | Insurance invested assets                           |                                                      |       | 1,304           |         
|                                                               | Goodwill                                            |                                                      |       | 25,771          |         
|                                                               | Other                                               |                                                      |       | 4,627           |         
|                                                               |                                                     |                                                      |       |                 |         
|                                                               |                                                     | Total deferred tax liabilities                       |       |                 | 214,615 
|                                                               |                                                     |                                                      |       |                 |         
|Net deferred tax assets (liabilities) of continuing operations |                                                     | $                                                    | 2,505 |                 | $       
|                                                               |                                                     |                                                      |       |                 |         

Although
realization of the Company's net deferred tax assets is not assured, management believes that it is more likely than not that reversals of deferred tax liabilities and the
expected profitability of the Company will provide sufficient taxable income to realize the deferred tax assets after consideration of the valuation allowance. It is possible that the estimated
valuation allowance could change in the near term due to matters such as the timing and manner of reversals of deferred tax liabilities, sales of operations and future actual income or losses. If this
occurs, any resulting increase in the valuation allowance would generally be treated as an additional income tax expense in the period in which it arises, while any resulting decrease reflecting
realization of the benefits of tax assets that had a corresponding valuation allowance established on the Effective Date would be treated as a reduction of goodwill established on the Effective Date,
with any excess over the value assigned to such goodwill recognized as a capital transaction.

As
a result of the Company's emergence from reorganization proceedings, all federal net operating loss carryforwards generated by the Company prior to emergence and during fiscal 2002,
have been

94

---



eliminated.
The Company's net operating loss carryforwards pertaining to federal, state, local, and foreign jurisdictions will expire as follows:

End of
Fiscal Year2006

$
5,3592007


4,1982008


4,9072009


20,1942010


4,348Thereafter


628,316$
667,322


The
amount of loss carryforwards reflects the Company's best estimate of the effects that the confirmation and implementation of the Plan will have on the reduction and in some cases
elimination of certain net operating loss carryforwards for income tax purposes. These amounts are subject to final determination by taxation authorities. Further, the Company expects its ability to
utilize certain net operating losses to offset future Company taxable income in any particular year may be limited because distribution of the Company's Common Stock to the Company's creditors
pursuant to the Plan resulted in an ownership change as defined in Section 382 of the Internal Revenue Code. The Company believes that uncertainty exists with respect to future realization of
the loss carryforwards and a full valuation allowance has been established for the net operating loss carryforwards that the Company estimates will expire unused.

Deferred
tax liabilities are not recognized for basis differences related to investments in foreign subsidiaries that are essentially permanent in duration.

Goodwill
that is expected to be deductible for tax purposes at December 31, 2005 is $73,459,000 (2004  $89,122,000,
2003  $105,561,000).

95

---





NOTE 12.    RETIREMENT PLANS

The Company has a 401(K) Retirement Savings Plan for United States employees who may defer between 1% and 75% of their eligible compensation. The
Company will match between 50% and 100% of employee contributions to a maximum of either 2% of employees' eligible compensation for certain employees or $2,000 for others. There are no required future
contributions under this plan in respect of past service.

The
Company has a Registered Retirement Savings Plan for Canadian employees who may contribute either 3% or 5% of their compensation which is matched by an equal contribution to the plan
by the Company on behalf of employees. There are no required future contributions under this plan in respect of past service.

The
Company's total expense for these retirement plans for the 52 weeks ended December 31, 2005, was approximately $2,663,000
(2004  $2,675,000, 2003  $2,650,000).

The
Company has defined benefit plans for certain employees of its Rose Hills subsidiary. The plans are frozen, and as such the Company does not incur new service costs. The present
value of these benefits has been funded or accrued in the condensed consolidated financial statements of the Company. At December 31, 2005, the Company recorded total plan assets of $11,234,200
(2004  $12,816,100) and corresponding benefit obligation of $19,951,500 (2004  $19,709,900).

NOTE 13.    SUPPLEMENTARY STATEMENTS OF CASH FLOWS DISCLOSURE

Supplemental disclosures related to the statement of cash flows consist of the following:

52 Weeks Ended December 31, 2005

52 Weeks Ended January 1, 2005

53 Weeks Ended January 3, 2004Decrease (increase) in assets:Receivables, net of allowancesTrade

$
19,783

$
(2,387
)
$
(6,775
)Other


(4,766
)

(5,823
)

18,325Inventories


937


837


1,515Prepaid expenses


19,630


(657
)

(2,283
)Cemetery property


(9,614
)

(10,241
)

(3,276
)Other assets


(5,650
)

(18,932
)

(12,535
)Increase (decrease) in liabilities:Accounts payable and accrued liabilities


(25,845
)

(14,146
)

(7,296
)Net effect of pre-need receivables and deferred revenue


8,820


35,528


52,425Other liabilities


(2,131
)

6,494


(2,760
)Insurance policy liabilities


2,452


1,831


5,811Other changes in non-cash balances


(4,156
)

(3,157
)

7,871$
(540
)
$
(10,653
)
$
51,022


96

---



Supplemental information:Interest paid

$
29,443

$
53,918

$
77,290Income taxes paid, net of refunds


3,915


6,837


(7,109
)Long-term debt issue costs paid


965


12,094


10,908Bad debt expense


3,211


3,722


3,661Non-cash investing and financing activities:Stock issued in connection with the settlement of certain unsecured claims





31


107Stock issued as compensation in lieu of cash


144


173


105Capital leases entered into








160Restricted cash investing and financing activities:Purchases of funeral, cemetery, and perpetual care trust investments

$
539,161

$
356,254

$
Proceeds on disposition and maturities of funeral, and cemetery, and perpetual care trust investments


490,658


375,191


Increase in non-controlling interests in funeral, cemetery and perpetual care trusts


59,763


50,602


Decrease in non-controlling interests in funeral, cemetery and perpetual care trusts


110,782


81,575





NOTE 14.    SUPPLEMENTARY FINANCIAL INFORMATION

A summary of certain balance sheet accounts is as follows:

December 31, 2005

January 1, 2005Receivables, net of allowances:Customer receivables

$
50,459

$
68,721Allowance for doubtful accounts


(10,320
)

(12,029
)Other


12,723


9,753$
52,862

$
66,445


97

---



Cemetery property:Developed land and lawn crypts

$
38,368

$
37,623Undeveloped land


31,243


30,685Mausoleums


46,856


50,734$
116,467

$
119,042Property and equipment:Land

$
162,287

$
166,252Buildings and improvements


386,068


368,501Automobiles


10,652


13,013Furniture, fixtures and equipment


69,570


54,432Computer hardware and software


29,061


23,311Accumulated depreciation


(114,737
)

(85,254
)$
542,901

$
540,255Other assets:Intangible assets

$
18,741

$
15,060Deferred finance costs


23,359


22,411Accumulated amortization


(15,258
)

(12,222
)Notes receivable


3,016


2,696Other


12,992


9,137$
42,850

$
37,082Accounts payable and accrued liabilities:Bank overdraft

$
7,191

$
7,209Trade payables


13,634


19,847Interest


5,169


7,210Accrued liabilities


21,629


32,423Accrued insurance


21,261


18,058Accrued taxes


32,199


44,785Other


18,651


11,130$
119,734

$
140,662Deferred pre-need contract revenue:Funeral

$
72,087

$
69,098Cemetery


19,531


13,873$
91,618

$
82,971


98

---



Other liabilities:Perpetual care liability

$
7,860

$
7,490Notes payable


12,104


12,667Other


2,019


1,797$
21,983

$
21,954


52 Weeks Ended December 31, 2005

52 Weeks Ended January 1, 2005

53 Weeks Ended January 3, 2004Other expense (income), net:For funeral, cemetery and perpetual care trust investments:Realized gains

$
(14,715
)
$
(15,748
)
$
Realized losses


9,660


10,009


Interest and dividend income


(26,707
)

(24,915
)

Trust investment expenses and income taxes


5,036


5,169


Interest expense related to non-controlling interest in funeral and cemetery trusts


15,803


18,335


Non-controlling interest in perpetual care trusts


10,923


7,150


(Gain) loss on disposal of business and other assets


(4,964
)

(3,529
)

1,056Other


302


2,367


3,000$
(4,662
)
$
(1,162
)
$
4,056


The
trust investment and non-controlling interest balances do not have comparable 2003 balances due to the Company adopting FIN No. 46R at the beginning of its
2004 fiscal year on January 4, 2004.

NOTE 15.    GOODWILL

FAS No. 142 requires that goodwill be reviewed for impairment annually, as well as upon the occurrence of certain events that would more likely than
not reduce the fair value of a reporting unit below its carrying amount. Under FAS No. 142, goodwill impairment is deemed to exist, and must then be further assessed, if a reporting
unit's carrying amount exceeds its estimated fair value. The Company's reporting units are funeral, cemetery and insurance, which are consistent with the Company's operating segments. All of the
Company's goodwill is recorded in the funeral reporting unit. In accordance with FAS No. 142, the Company undertook its annual goodwill impairment review during the third fiscal quarters
of 2005, 2004 and 2003, and, as a result, there was no indication of goodwill impairment as at October 8, 2005, October 9, 2004 or October 4, 2003, as the estimated fair value of
the funeral reporting unit exceeded its

99

---



carrying
amount. The fair value of the funeral reporting unit was determined by using a discounted cash flow valuation methodology consistent with that applied at the Effective Date, with a discount
rate comparable with other enterprises in the death care industry, adjusted for risks associated with differences in company size, certain characteristics specific to the Company and cash flow
projection risk.

The
changes in the carrying amount of goodwill for the funeral reporting unit are as follows:

52 Weeks Ended December 31, 2005

52 Weeks Ended January 1, 2005Balance, beginning of year

$
321,134

$
320,640Reduction in valuation allowance against deferred tax assets established at time of emergence from reorganization proceedings


(19,535
)

Reduction in deferred tax liability established at time of emergence from reorganization proceedings


(5,683
)

Effect of foreign currency and other


(26
)

494Balance, end of year

$
295,890

$
321,134


During
the year, the Company recorded a reduction of $33.9 million in the valuation allowance on the Company's deferred tax assets established at time of emergence from
reorganization proceedings, as it was determined that it is more likely than not that a portion of the deferred tax assets will be realized. In accordance with SFAS No. 109 "Accounting
for Income Taxes" and SOP 90-7 "Financial Reporting by Entities in Reorganization under Bankruptcy Code," $19.5 million of the reversal was applied against goodwill recorded
at the time of Company's emergence from reorganization proceedings (see Note 2). The remaining $14.4 million of the reversal was recorded as a tax benefit during the year.

At
emergence from reorganization proceedings, the Company recorded deferred income tax liabilities based on estimating temporary differences from differing treatment of items for tax and
accounting
purposes. During the 52 weeks ended December 31, 2005, the Company reduced this estimate by $5.7 million and recorded an offsetting reduction to goodwill.

NOTE 16.    SEGMENT REPORTING

The Company's reportable segments are comprised of the three businesses it operates, each of which offers different products and services: funeral homes,
cemeteries and insurance (see Note 1).

100

---



The
Company sells primarily to external customers, though any inter-segment sales or transfers occur at market price. The Company evaluates performance based on income from operations of
the respective businesses.

|                                    |                                  | Funeral |   | Cemetery  |  | Insurance |         | Other |   | Consolidated
|----------------------------------- | -------------------------------- | ------- | - | --------- |  | --------- | ------- | ----- | - | ------------
|Revenue earned from external sales: |                                  |         |   |           |  |           |         |       |   |             
|                                    | 52 weeks ended December 31, 2005 |         | $ | 479,799   |  | $         | 174,110 |       | $ | 95,005      
|                                    | 52 weeks ended January 1, 2005   |         | $ | 472,935   |  | $         | 164,052 |       | $ | 80,124      
|                                    | 53 weeks ended January 3, 2004   |         | $ | 491,611   |  | $         | 168,024 |       | $ | 61,127      
|Income from operations:             |                                  |         |   |           |  |           |         |       |   |             
|                                    | 52 weeks ended December 31, 2005 |         | $ | 87,280    |  | $         | 23,550  |       | $ | 5,068       
|                                    | 52 weeks ended January 1, 2005   |         | $ | 94,640    |  | $         | 23,768  |       | $ | 4,710       
|                                    | 53 weeks ended January 3, 2004   |         | $ | 110,529   |  | $         | 26,383  |       | $ | 1,752       
|Depreciation:                       |                                  |         |   |           |  |           |         |       |   |             
|                                    | 52 weeks ended December 31, 2005 |         | $ | 24,864    |  | $         | 14,827  |       | $ | 148         
|                                    | 52 weeks ended January 1, 2005   |         | $ | 24,283    |  | $         | 14,062  |       | $ | 166         
|                                    | 53 weeks ended January 3, 2004   |         | $ | 24,194    |  | $         | 13,364  |       | $ | 139         
|Total assets:                       |                                  |         |   |           |  |           |         |       |   |             
|                                    | December 31, 2005                |         | $ | 1,107,916 |  | $         | 807,673 |       | $ | 326,160     
|                                    | January 1, 2005                  |         | $ | 1,154,019 |  | $         | 878,350 |       | $ | 272,823     
|                                    | January 3, 2004                  |         | $ | 1,218,974 |  | $         | 668,357 |       | $ | 481,622     
|Goodwill:                           |                                  |         |   |           |  |           |         |       |   |             
|                                    | December 31, 2005                |         | $ | 295,890   |  | $         |        |       | $ |            
|                                    | January 1, 2005                  |         | $ | 321,134   |  | $         |        |       | $ |            
|Purchase of property and equipment: |                                  |         |   |           |  |           |         |       |   |             
|                                    | 52 weeks ended December 31, 2005 |         | $ | 25,715    |  | $         | 5,477   |       | $ | 105         
|                                    | 52 weeks ended January 1, 2005   |         | $ | 23,273    |  | $         | 3,362   |       | $ | 74          
|                                    | 53 weeks ended January 3, 2004   |         | $ | 18,640    |  | $         | 2,292   |       | $ | 183         
|Development of cemetery property:   |                                  |         |   |           |  |           |         |       |   |             
|                                    | 52 weeks ended December 31, 2005 |         | $ |          |  | $         | 3,178   |       | $ |            
|                                    | 52 weeks ended January 1, 2005   |         | $ |          |  | $         | 3,100   |       | $ |            
|                                    | 53 weeks ended January 3, 2004   |         | $ |          |  | $         | 2,122   |       | $ |            

101

---



The
following table reconciles earnings from operations of reportable segments to total earnings and identifies the components of "Other" segment earnings from
operations:

52 Weeks Ended December 31, 2005

52 Weeks Ended January 1, 2005

53 Weeks Ended January 3, 2004Earnings from operations of funeral, cemetery and insurance segments

$
115,898

$
123,118

$
138,664Other expenses of operations:General and administrative expenses


(42,815
)

(51,218
)

(56,281
)Income from operations

$
73,083

$
71,900

$
82,383


The
following table reconciles total assets of reportable segments and details the components of "Other" segment assets, which is mainly comprised of corporate assets:

December 31, 2005

January 1, 2005

January 3, 2004Total assets of funeral, cemetery and insurance segments

$
2,241,749

$
2,305,191

$
2,368,953"Other" assets includes:Cash


757


2,039


30,911Receivables


7,188


5,294


5,116Prepaid expenses


5,604


24,572


23,736Property and equipment


23,345


16,494


9,186Other


(4,340
)

18,837


15,101$
2,274,303

$
2,372,427

$
2,453,003


The
Company operates principally in the United States and also has operations in Canada. The Company's United Kingdom operations are classified as discontinued operations
and were disposed of on October 20, 2003. The following tables depict the revenue earned and the long-lived assets held in the reportable geographic segments.

52 Weeks Ended December 31, 2005

52 Weeks Ended January 1, 2005

53 Weeks Ended January 3, 2004Revenue:United States

$
685,429

$
660,470

$
665,488Canada


63,485


56,641


55,274$
748,914

$
717,111

$
720,762


102

---



December 31, 2005

January 1, 2005

January 3, 2004Property and equipment and cemetery property:United States

$
564,303

$
573,280

$
592,057Canada


95,065


86,017


74,625$
659,368

$
659,297

$
666,682


NOTE 17.    CONDENSED CONSOLIDATING GUARANTOR FINANCIAL INFORMATION

The following presents the condensed consolidating guarantor financial information as of the 52 weeks ended December 31, 2005 and the
52 weeks ended January 1, 2005 and for the 52 weeks ended December 31, 2005, the 52 weeks ended January 1, 2005 and the 53 weeks ended
January 3, 2004 for the direct and indirect domestic subsidiaries of the Company that serve as guarantors of the 7.75% senior unsecured notes due in 2012, and the Company's subsidiaries that do
not serve as guarantors. Non-guarantor subsidiaries include the Canadian and Puerto Rican subsidiaries, insurance subsidiary and certain domestic subsidiaries that are prohibited by law
from guaranteeing the 7.75% senior unsecured notes due in 2012.

103

---



Condensed Consolidating Balance Sheets

|                                     |                                                     | December 31, 2005                                                                                                  
|------------------------------------ | --------------------------------------------------- | -------------------------------------------------------------------------------------------------------------------
|
|ASSETS                               |                                                     |                                                                                                                    
|                                     | Cash and cash equivalents                           |                                                                                                                    
|                                     | Other current assets                                |                                                                                                                    
|                                     | Pre-need funeral receivables and trust investments  |                                                                                                                    
|                                     | Pre-need cemetery receivables and trust investments |                                                                                                                    
|                                     | Cemetery property and property and equipment        |                                                                                                                    
|                                     | Insurance invested assets                           |                                                                                                                    
|                                     | Goodwill                                            |                                                                                                                    
|                                     | Investment in subsidiaries                          |                                                                                                                    
|                                     | Cemetery perpetual care trust investment            |                                                                                                                    
|                                     | Other assets                                        |                                                                                                                    
|                                     |                                                     |                                                                                                                    
|                                     |                                                     |                                                                                                                    
|                                     |                                                     |                                                                                                                    
|LIABILITIES AND STOCKHOLDERS' EQUITY |                                                     |                                                                                                                    
|                                     | Liabilities                                         |                                                                                                                    
|                                     |                                                     | Current liabilities                                                                                                
|                                     |                                                     | Current maturities of long-term debt                                                                               
|                                     |                                                     | Intercompany, net of investments in and advances to affiliates                                                     
|                                     |                                                     | Long-term debt                                                                                                     
|                                     |                                                     | Deferred pre-need funeral and cemetery contract revenue and non-controlling interest in funeral and cemetery trusts
|                                     |                                                     | Insurance policy liabilities                                                                                       
|                                     |                                                     | Other liabilities                                                                                                  
|                                     | Non-controlling interest in perpetual care trusts   |                                                                                                                    
|                                     | Stockholders' equity                                |                                                                                                                    
|                                     |                                                     |                                                                                                                    
|                                     |                                                     |                                                                                                                    
|                                     |                                                     |                                                                                                                    

104

---



Condensed Consolidating Balance Sheets

|                                     |                                                     | January 1, 2005                                                                                                    
|------------------------------------ | --------------------------------------------------- | -------------------------------------------------------------------------------------------------------------------
|
|ASSETS                               |                                                     |                                                                                                                    
|                                     | Cash and cash equivalents                           |                                                                                                                    
|                                     | Other current assets                                |                                                                                                                    
|                                     | Assets held for sale                                |                                                                                                                    
|                                     | Pre-need funeral receivables and trust investments  |                                                                                                                    
|                                     | Pre-need cemetery receivables and trust investments |                                                                                                                    
|                                     | Cemetery property and property and equipment        |                                                                                                                    
|                                     | Insurance invested assets                           |                                                                                                                    
|                                     | Goodwill                                            |                                                                                                                    
|                                     | Investment in subsidiaries                          |                                                                                                                    
|                                     | Cemetery perpetual care trust investment            |                                                                                                                    
|                                     | Other assets                                        |                                                                                                                    
|                                     |                                                     |                                                                                                                    
|                                     |                                                     |                                                                                                                    
|                                     |                                                     |                                                                                                                    
|LIABILITIES AND STOCKHOLDERS' EQUITY |                                                     |                                                                                                                    
|                                     | Liabilities                                         |                                                                                                                    
|                                     |                                                     | Current liabilities                                                                                                
|                                     |                                                     | Current maturities of long-term debt                                                                               
|                                     |                                                     | Intercompany, net of investments in and advances to affiliates                                                     
|                                     |                                                     | Liabilities associated with assets held for sale                                                                   
|                                     |                                                     | Long-term debt                                                                                                     
|                                     |                                                     | Deferred pre-need funeral and cemetery contract revenue and non-controlling interest in funeral and cemetery trusts
|                                     |                                                     | Insurance policy liabilities                                                                                       
|                                     |                                                     | Other liabilities                                                                                                  
|                                     | Non-controlling interest in perpetual care trusts   |                                                                                                                    
|                                     | Stockholders' equity                                |                                                                                                                    
|                                     |                                                     |                                                                                                                    
|                                     |                                                     |                                                                                                                    
|                                     |                                                     |                                                                                                                    

105

---



Condensed Consolidating Statement of Operations

|                                             |                                   | 52 Weeks Ended December 31, 2005 |        
|-------------------------------------------- | --------------------------------- | -------------------------------- | -------
|
|Revenues                                     |                                   | $                                |       
|Costs and expenses                           |                                   |                                  |       
|General and administrative expenses          |                                   |                                  | (1,996 
|Provision for asset impairment               |                                   |                                  |       
|                                             |                                   |                                  |        
|Income (loss) from operations                |                                   |                                  | 1,996  
|Interest on long-term debt                   |                                   |                                  | 29,510 
|Intercompany charges                         |                                   |                                  | 16,286 
|Other expense (income), net                  |                                   |                                  |       
|                                             |                                   |                                  |        
|Income (loss) before income taxes            |                                   |                                  | (43,800
|Income taxes                                 |                                   |                                  | (3,246 
|                                             |                                   |                                  |        
|Net income (loss) from continuing operations |                                   |                                  | (40,554
|                                             |                                   |                                  |        
|Equity in subsidiaries                       |                                   |                                  | 81,737 
|Discontinued operations                      |                                   |                                  |        
|                                             | Loss from discontinued operations |                                  |        
|                                             | Income taxes                      |                                  |        
|                                             |                                   |                                  |        
|Net loss from discontinued operations        |                                   |                                  |       
|                                             |                                   |                                  |        
|Net income                                   |                                   | $                                | 41,183 
|                                             |                                   |                                  |        

106

---



Condensed Consolidating Statement of Operations

|                                             |                                     | 52 Weeks Ended January 1, 2005 |        
|-------------------------------------------- | ----------------------------------- | ------------------------------ | -------
|
|Revenues                                     |                                     | $                              |       
|Costs and expenses                           |                                     |                                |       
|General and administrative expenses          |                                     |                                | (362   
|Provision for asset impairment               |                                     |                                |       
|                                             |                                     |                                |        
|Income (loss) from operations                |                                     |                                | 362    
|Interest on long-term debt                   |                                     |                                | 80,264 
|Intercompany charges                         |                                     |                                | 11,321 
|Other expense (income), net                  |                                     |                                |       
|                                             |                                     |                                |        
|Income (loss) before income taxes            |                                     |                                | (91,223
|Income taxes                                 |                                     |                                | (5,848 
|                                             |                                     |                                |        
|Net income (loss) from continuing operations |                                     |                                | (85,375
|                                             |                                     |                                |        
|Equity in subsidiaries                       |                                     |                                | 94,724 
|Discontinued operations                      |                                     |                                |        
|                                             | Income from discontinued operations |                                |        
|                                             | Income taxes                        |                                |        
|                                             |                                     |                                |        
|Net income from discontinued operations      |                                     |                                |       
|                                             |                                     |                                |        
|Net income                                   |                                     | $                              | 9,349  
|                                             |                                     |                                |        

107

---



Condensed Consolidating Statement of Operations

|                                               |                                            | 53 Weeks Ended January 3, 2004 |        
|---------------------------------------------- | ------------------------------------------ | ------------------------------ | -------
|
|Revenues                                       |                                            | $                              |       
|Costs and expenses                             |                                            |                                |       
|General and administrative expenses            |                                            |                                | (2,789 
|Provision for asset impairment                 |                                            |                                |       
|                                               |                                            |                                |        
|Income (loss) from operations                  |                                            |                                | 2,789  
|Interest on long-term debt                     |                                            |                                | 65,051 
|Intercompany charges                           |                                            |                                | 20,308 
|Other expense (income), net                    |                                            |                                |       
|                                               |                                            |                                |        
|Income (loss) before income taxes              |                                            |                                | (82,570
|Income taxes                                   |                                            |                                | (8,162 
|                                               |                                            |                                |        
|Net income (loss) from continuing operations   |                                            |                                | (74,408
|                                               |                                            |                                |        
|Equity in subsidiaries                         |                                            |                                | 85,215 
|Discontinued operations                        |                                            |                                |        
|                                               | Income (loss) from discontinued operations |                                |        
|                                               | Income taxes                               |                                |        
|                                               |                                            |                                |        
|Net income (loss) from discontinued operations |                                            |                                |       
|                                               |                                            |                                |        
|Net income (loss)                              |                                            | $                              | 10,807 
|                                               |                                            |                                |        

108

---



Condensed Consolidating Statement of Cash Flows

|                                                                |  | 52 Weeks Ended December 31, 2005 |        
|--------------------------------------------------------------- |  | -------------------------------- | -------
|
|CASH PROVIDED BY (APPLIED TO)                                   |  |                                  |        
|Cash flows from operating activities of continuing operations   |  | $                                | 83,157 
|Cash flows from operating activities of discontinued operations |  |                                  |       
|Cash flows from investing activities of continuing operations   |  |                                  |       
|Cash flows from investing activities of discontinued operations |  |                                  |       
|Cash flows from financing activities of continuing operations   |  |                                  | (83,157
|Cash flows from financing activities of discontinued operations |  |                                  |       
|                                                                |  |                                  |        
|Increase (decrease) in cash and cash equivalents                |  |                                  |       
|Cash and cash equivalents, beginning of period                  |  |                                  |       
|                                                                |  |                                  |        
|Cash and cash equivalents, end of period                        |  | $                                |       
|                                                                |  |                                  |        

109

---



Condensed Consolidating Statement of Cash Flows

|                                                                |  | 52 Weeks Ended January 1, 2005 |         
|--------------------------------------------------------------- |  | ------------------------------ | --------
|
|CASH PROVIDED BY (APPLIED TO)                                   |  |                                |         
|Cash flows from operating activities of continuing operations   |  | $                              | 116,629 
|Cash flows from operating activities of discontinued operations |  |                                |        
|Cash flows from investing activities of continuing operations   |  |                                | 65,000  
|Cash flows from investing activities of discontinued operations |  |                                |        
|Cash flows from financing activities of continuing operations   |  |                                | (181,629
|Cash flows from financing activities of discontinued operations |  |                                |        
|                                                                |  |                                |         
|Decrease in cash and cash equivalents                           |  |                                |        
|Cash and cash equivalents, beginning of period                  |  |                                |        
|                                                                |  |                                |         
|Cash and cash equivalents, end of period                        |  | $                              |        
|                                                                |  |                                |         

110

---



Condensed Consolidating Statement of Cash Flows

|                                                                |  | 53 Weeks Ended January 3, 2004 |        
|--------------------------------------------------------------- |  | ------------------------------ | -------
|
|CASH PROVIDED BY (APPLIED TO)                                   |  |                                |        
|Cash flows from operating activities of continuing operations   |  | $                              | (19,653
|Cash flows from operating activities of discontinued operations |  |                                |       
|Cash flows from investing activities of continuing operations   |  |                                | 10,000 
|Cash flows from investing activities of discontinued operations |  |                                |       
|Cash flows from financing activities of continuing operations   |  |                                | 9,653  
|Cash flows from financing activities of discontinued operations |  |                                |       
|                                                                |  |                                |        
|Increase (decrease) in cash and cash equivalents                |  |                                |       
|Cash and cash equivalents, beginning of period                  |  |                                |       
|                                                                |  |                                |        
|Cash and cash equivalents, end of period                        |  | $                              |       
|                                                                |  |                                |        

111

---



NOTE 18.    PROVISION FOR ASSET IMPAIRMENT

In accordance with Statement of Financial Accounting Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets"
("FAS No. 144"), the Company reviews its long-lived assets for impairment when changes in circumstances indicate that the carrying amount of the asset may not be recoverable.
FAS No. 144 requires that long-lived assets to be held and used be recorded at the lower of carrying amount or fair value. Long-lived assets to be disposed of are
to be recorded at the lower of carrying amount or fair value, less estimated cost to sell.

Previously,
the Company designated certain parcels of surplus real estate as held for sale, as they do not meet the Company's future geographic and strategic objectives. During the
52 weeks ended December 31, 2005, the Company determined that the carrying amounts of certain parcels of the surplus real estate now exceeded the fair market value, less estimated cost
to sell. Accordingly, the Company has recorded a long-lived asset impairment recovery of $1,379,000 for the 52 weeks ended December 31, 2005 (2004 charge of $1,922,000, 2003
charge of $4,395,000).

As
of December 31, 2005, in conjunction with the Company's ongoing assessment to ensure that each of the Company's properties fit into the Company's strategy, the Company held two
funeral home operations and one cemetery operation for sale. The carrying amount of these locations was $341,000. The fair market values were determined by specific offers or bids, or estimates based
on comparable recent sales transactions. As the fair value exceeded the carrying value of these locations no long-lived asset impairment was recorded in 2005. For the 52 weeks ended
December 31, 2005, these properties had funeral home revenues and costs of $392,000 and $533,000 (2004  $563,000 and $410,000;
2003  $779,000 and $800,000), respectively.

The
assets of $3,121,200 (January 1, 2005  $3,275,700) and liabilities of $1,857,700 (January 1,
2005  $1,953,500) of these locations are classified according to their nature in the consolidated balance sheets and, on the basis of immateriality have not been
identified separately as to assets held for sale and liabilities associated with assets held for sale in the balance sheet.

In
addition, for the 52 weeks ended December 31, 2005, the total revenues and costs of disposed funeral home locations which were not reclassified to discontinued
operations were $3,274,000 and $3,120,300 (2004  $5,341,700 and $4,740,300; 2003  $6,209,500 and $4,865,300),
respectively.

The
fair market value was determined by specific offer or bid, or an estimate based on comparable recent sales transactions. The asset impairment provisions include management estimates.
As a result, actual results could differ significantly from these estimates.

112

---



NOTE 19.    DISCONTINUED OPERATIONS OF ASSETS HELD FOR SALE

Over the previous three fiscal years, the Company engaged in a strategic market rationalization assessment to dispose of cemetery and funeral operating locations
that did not fit into the Company's market or business strategies, as well as under-performing locations and excess cemetery land. The Company will on a smaller scale and over time, continue to assess
the Company's portfolio of funeral and cemetery locations to ensure they continue to fit in the Company's strategy. Once a property is added to the disposal list, the Company expects to complete the
sale within one year. As of January 1, 2005, the Company had 18 funeral, six cemetery and four combination locations which have not been sold within one year of being added to the
disposal list. The Company completed the sale of all these locations during 2005, except for one cemetery which was reclassified back to continuing operations. As a result the Company has reclassified
the prior fiscal years to reflect any comparative amounts on a similar basis.

During
2003, the Company identified Security Plan Life Insurance Company, its wholly-owned home service insurance company, as a non-strategic asset, because it was not part
of the Company's pre-need funeral sales efforts. The Company's continuing wholly-owned pre-need life insurance company is Mayflower National Life Insurance Company. On June 17,
2004, the Company announced the signing of an agreement by its subsidiary, Mayflower National Life Insurance Company, to sell all the outstanding shares of Security Plan Life Insurance Company for
$85,000,000. The sale concluded on October 1, 2004. After payment of applicable taxes and expenses, and the recapitalization of Mayflower National Life Insurance Company, the Company utilized
$65,000,000 of the proceeds to reduce long-term debt. The Company recorded a pre-tax gain on the sale of $16,011,000.

The
Company has classified all the locations identified for disposal as assets held for sale in the consolidated balance sheets and recorded any related operating results,
long-lived asset impairment provisions, and gains or losses recorded on disposition as income from discontinued operations. The Company has also reclassified the prior fiscal years to
reflect any comparative amounts on a similar basis. All discontinued operations financial information presented under the insurance segment relate to Security Plan Life Insurance Company.

Discontinued
operations consists of long-lived asset impairment provisions, gains and losses recorded on disposition, and operating results of the locations.
FAS No. 144 requires that
long-lived assets to be disposed of are to be recorded at the lower of carrying amount or fair market value, less estimated costs to sell. Depreciation and amortization is not recorded
once an asset has been identified as held for sale. The fair market value was determined by specific offer or bid, or an estimate based on comparable recent sales transactions. Impairment provisions
on assets previously identified as held for sale resulted from changes in previously estimated proceeds, net asset values and closing costs. The long-lived asset impairment provisions are
based on management estimates. As a result, actual results could differ significantly from these estimates.

The
Company's debt agreements require sale proceeds (above specified limits) from assets held for sale to be applied towards the repayment of debt. During 2004 and 2003, the Company used
such proceeds to pay down the Term Loan B. Accordingly, interest expense for discontinued operations was calculated by applying the applicable interest rates during the periods in which the repayment
conditions were in effect to both the amounts of principal repaid and to the expected proceeds of assets remaining to be sold as of December 31, 2005. Certain comparative amounts have been
reclassified to conform to the presentation adopted in the current year.

113

---



The
carrying amount, the fair market value, less estimated costs to sell, revenues and costs and impairment provisions for the locations identified as held for sale are presented in the
following tables.

52 Weeks Ended December 31, 2005

52 Weeks Ended January 1, 2005

53 Weeks Ended January 3, 2004RevenueFuneral

$
1,853

$
19,829

$
43,917Cemetery


598


14,303


26,579Insurance





41,720


54,956$
2,451

$
75,852


125,452Gross marginFuneral

$
(152
)
$
874

$
4,512Cemetery


(237
)

672


1,815Insurance





9,382


12,207(389
)

10,928


18,534Long-lived asset impairment on assets identified as held for sale


568


15,361


20,179Other expense (income), net


455


(27,505
)

(10,050
)Income (loss) from discontinued operations


(1,412
)

23,072


8,405Interest on long-term debt





3,672


1,535Income (loss) from discontinued operations, before tax


(1,412
)

19,400


6,870Income tax provision for discontinued operations:Current


266


4,730


1,322Deferred





1,757


3,100266


6,487


4,422Net income (loss) from discontinued operations

$
(1,678
)
$
12,913

$
2,448Depreciation included in gross margin of discontinued operations

$
20

$
626

$
2,609


114

---



Details
of assets held for sale at January 1, 2005, are as follows:

|                                                  |                                                         | Funeral |        | Cemetery |   | Total 
|------------------------------------------------- | ------------------------------------------------------- | ------- | ------ | -------- | - | ------
|Assets held for sale                              |                                                         |         |        |          |   |       
|                                                  | Current assets                                          |         | $      | 2,141    |   | $     
|                                                  | Pre-need receivables and investments                    |         |        | 21,818   |   |       
|                                                  | Property and equipment                                  |         |        | 11,110   |   |       
|                                                  | Other assets                                            |         |        | 209      |   |       
|                                                  |                                                         |         |        |          |   |       
|                                                  |                                                         | $       | 35,278 |          | $ | 46,778
|                                                  |                                                         |         |        |          |   |       
|Liabilities associated with assets held for sale  |                                                         |         |        |          |   |       
|                                                  | Current liabilities                                     |         | $      | 67       |   | $     
|                                                  | Deferred pre-need contract revenue                      |         |        | 1,971    |   |       
|                                                  | Non-controlling interest in funeral and cemetery trusts |         |        | 20,034   |   |       
|                                                  | Other liabilities                                       |         |        | 412      |   |       
|                                                  |                                                         |         |        |          |   |       
|                                                  |                                                         | $       | 22,484 |          | $ | 38,944
|                                                  |                                                         |         |        |          |   |       
|Non-controlling interest in perpetual care trusts |                                                         | $       |       |          | $ | 11,819
|                                                  |                                                         |         |        |          |   |       

NOTE 20.    INCOME PER SHARE

The basic and diluted income per share computations for net income were as follows:

52 Weeks Ended December 31, 2005

52 Weeks Ended January 1, 2005

53 Weeks Ended January 3, 2004Income (numerator):Net income attributable to Common stockholders

$
41,183

$
9,349

$
10,807Shares (denominator):Basic weighted average number of shares of Common stock outstanding (thousands)


40,245


40,001


39,971Effect of stock options assumed exercised


1,357


1,131


494Diluted weighted average number of shares of Common stock outstanding (thousands)


41,602


41,132


40,465


For
the 52 weeks ended December 31, 2005, 1,357,000 employee and director stock options were dilutive to earnings and are included in the calculation of diluted
income per share. Employee and director stock options to purchase 1,028,000 shares of Common Stock, warrants to purchase 2,992,000 shares of Common Stock and 236,800 shares of
restricted Common Stock units were not included in the computation of diluted loss per share, because they were anti-dilutive.

115

---



NOTE 21.    DERIVATIVE FINANCIAL INSTRUMENTS

As of December 31, 2005, the fair value of all of the Company's derivatives under the Foreign Currency Hedge Program was an unrealized gain of $941,000
(2004  $2,087,000), which is included
in other current assets in the Company's consolidated balance sheet. The Effective Portion is $863,000 (2004  $1,919,000) and is included in accumulated other
comprehensive income in the Company's consolidated balance sheet. The Ineffective Portion is $89,900 and is included in general and administrative expenses for the 52 weeks ended
December 31, 2005 (2004  $168,000, 2003  $48,000). Included in general and administrative expenses for the
52 weeks ended December 31, 2005, was a net gain of $1,816,000 (2004  $639,000, 2003  $nil) of which
$1,749,000 (2004  $341,000, 2003  $nil) was the Effective Portion and $67,000
(2004  $298,000, 2003  $nil) was the Ineffective Portion. The Company uses the cumulative dollar offset method to measure
hedge effectiveness. As of December 31, 2005, a portion of the Company's Foreign Currency Expenditure from the period January 2, 2005, to March 2007, was hedged. As of
December 31, 2005, the Company estimates that based on current exchange rates and maturity dates of the Company's derivatives, $836,800 would be expected to be reclassified from accumulated
other comprehensive income to current earnings and included in general and administrative expenses over the next 12 months.

NOTE 22.    EFFECT OF HURRICANE KATRINA

During the 52 weeks ended December 31, 2005, some of the Company's operations were affected by Hurricane Katrina. The Company operated
30 funeral homes, four cemeteries and a limousine company in these areas of Louisiana and Mississippi that were affected by the hurricane on August 29, 2005. The Company has experienced
some damage at all of these locations. Repair work has begun at many of the locations. Of the 30 funeral homes, seven experienced significant damage, were not in operation at the end of the
2005 fiscal year and are not expected to reopen. All four cemeteries are in operation. The New Orleans limousine company that had provided services both to the Company's funeral operations and
other third-parties experienced significant damage to its fleet of vehicles and will not be resuming operations.

The
Company is making every effort to use its existing operating facilities to provide services to customers normally served by one of the Company's closed locations.

The
Company's insurance subsidiary is also headquartered in New Orleans and although forced to relocate temporarily to Cincinnati, has resumed operations from New Orleans.
The temporary relocation did not significantly affect the Company's operating results.

116

---



Financial results

The Company's financial results include the results from operations for those locations affected by Hurricane Katrina as outlined in the following table:

|              |                                                | 52 Weeks
Ended
December 31, 2005 |   | 52 Weeks Ended
January 1, 2005 |        | 53 Weeks Ended
January 3, 2004
|------------- | ---------------------------------------------- | -------------------------------- | - | ------------------------------ | ------ | ------------------------------
|Funeral Homes |                                                |                                  |   |                                |        |                               
|              | Revenue                                        |                                  | $ | 29,460                         |        | $                             
|              |                                                | Costs and expenses               |   |                                | 24,175 |                               
|              |                                                |                                  |   |                                |        |                               
|              |                                                | Gross Margin                     |   | $                              | 5,285  |                               
|              |                                                |                                  |   |                                |        |                               
|              | Number of funeral services performed           |                                  |   | 6,389                          |        |                               
|              | Number of same-site funeral services performed |                                  |   | 5,665                          |        |                               
|              | Pre-need funeral contracts written             |                                  | $ | 9,871                          |        | $                             
|Cemeteries    |                                                |                                  |   |                                |        |                               
|              | Revenue                                        |                                  | $ | 2,953                          |        | $                             
|              |                                                | Costs and expenses               |   |                                | 2,835  |                               
|              |                                                |                                  |   |                                |        |                               
|              |                                                | Gross Margin                     |   | $                              | 118    |                               
|              |                                                |                                  |   |                                |        |                               
|              | Number of cemetery interments                  |                                  |   | 1,041                          |        |                               
|              | Pre-need cemetery contracts written            |                                  | $ | 1,262                          |        | $                             

Insurance coverage and long-term asset gain or loss

The Company purchases insurance coverage for property damage, including damage from wind and flood, subject to separate limits, sub-limits and
deductible amounts. The Company, along with its insurance companies, is continuing to assess and estimate the extent of damages. Based on a review of the Company's insurance policy, the Company
expects to recover a substantial portion of the costs associated with the storm damage through insurance, including the capital costs of rebuilding. For those properties not in operation and requiring
significant repair or rebuilding, insurance proceeds have not yet been fully estimated and as a result, any estimated loss or gain for these properties cannot be determined. The net book value of
buildings and contents for those locations not in operation aggregates approximately $4.3 million at December 31, 2005.

The
Company has recorded an expense of $1.8 million in the 52 weeks ended December 31, 2005, representing its expected deductible under its insurance policies and
other expenses not expected to be reimbursed under the insurance policy. Under its internal risk sharing practice, the Company's aggregate deductible costs are charged to all its operations, not just
the locations affected by Hurricane Katrina. The effect on funeral and cemetery costs for the 52 weeks ended December 31, 2005 was $1.3 million and $0.5 million respectively.

The
Company received in 2005, $4.1 million as an advance payment from its insurance companies for claims submitted. This has not been recorded as income but as insurance proceeds
to be applied against incurred and anticipated repair and rebuilding costs.

117

---



The
Company is self-insured for physical damage to its owned and leased automobiles and charges the aggregate resulting costs to all of its operations. Hurricane Katrina
resulted in estimated damages across our vehicles aggregating $0.6 million. The effect of Hurricane Katrina vehicle damage on funeral and cemetery costs for the 52 weeks ended
December 31, 2005 was $0.5 million and $0.1 million respectively.

The
Company has business interruption insurance that allows the recovery of operating costs and lost profits. The Company is preparing its analysis in support of a claim. Potential
proceeds from this claim cannot currently be reasonably estimated and therefore no receivable or recovery has been recorded as of December 31, 2005.

NOTE 23.    QUARTERLY FINANCIAL DATA (UNAUDITED)

Certain of the Company's quarterly financial data in the table below have been adjusted from the Company's 2005 and 2004 quarterly reports on
Form 10-Q, due to the reclassification of assets held for sale as discontinued operations.

The
2004 adjustments below represent the incremental adjustments as previously reported on the Company's Annual Report on Form 10-K (Item 8 Note 22) for the
52 weeks ended January 1, 2005.

|                                  |                                                      | Fourth Quarter |   | Third Quarter |  | Second Quarter |         | First Quarter |  
|--------------------------------- | ---------------------------------------------------- | -------------- | - | ------------- |  | -------------- | ------- | ------------- | -
|52 Weeks Ended December 31, 2005: |                                                      |                |   |               |  |                |         |               |  
|                                  | Revenue, previously stated                           |                | $ | 173,468       |  | $              | 214,782 |               | $
|                                  | Adjustment to reclassify for discontinued operations |                |   |              |  |                |        |               |  
|                                  |                                                      |                |   |               |  |                |         |               |  
|                                  | Revenue, adjusted                                    |                | $ | 173,468       |  | $              | 214,782 |               | $
|                                  |                                                      |                |   |               |  |                |         |               |  
|                                  | Gross profit, previously stated                      |                | $ | 27,126        |  | $              | 22,901  |               | $
|                                  | Adjustment to reclassify for discontinued operations |                |   |              |  |                |        |               |  
|                                  |                                                      |                |   |               |  |                |         |               |  
|                                  | Gross profit, adjusted                               |                | $ | 27,126        |  | $              | 22,901  |               | $
|                                  |                                                      |                |   |               |  |                |         |               |  
|                                  | Net income                                           |                | $ | 9,061         |  | $              | 6,905   |               | $
|                                  | Basic income per Common share                        |                | $ | 0.22          |  | $              | 0.17    |               | $
|                                  | Diluted income per Common share                      |                | $ | 0.21          |  | $              | 0.16    |               | $
|52 Weeks Ended January 1, 2005:   |                                                      |                |   |               |  |                |         |               |  
|                                  | Revenue, previously stated                           |                | $ | 167,103       |  | $              | 210,665 |               | $
|                                  | Adjustment to reclassify for discontinued operations |                |   | 54            |  |                | 105     |               |  
|                                  |                                                      |                |   |               |  |                |         |               |  
|                                  | Revenue, adjusted                                    |                | $ | 167,157       |  | $              | 210,770 |               | $
|                                  |                                                      |                |   |               |  |                |         |               |  
|                                  | Gross profit, previously stated                      |                | $ | 28,498        |  | $              | 32,735  |               | $
|                                  | Adjustment to reclassify for discontinued operations |                |   | 93            |  |                | 1       |               |  
|                                  |                                                      |                |   |               |  |                |         |               |  
|                                  | Gross profit, adjusted                               |                | $ | 28,591        |  | $              | 32,736  |               | $
|                                  |                                                      |                |   |               |  |                |         |               |  
|                                  | Net income (loss)                                    |                | $ | 24,365        |  | $              | (13,379 | )             | $
|                                  | Basic income (loss) per Common share                 |                | $ | 0.61          |  | $              | (0.33   | )             | $
|                                  | Diluted income (loss) per Common share               |                | $ | 0.60          |  | $              | (0.33   | )             | $

118

---





ITEM 9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

None.

ITEM 9A.    CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

The Company maintains a set of disclosure controls and procedures designed to ensure that information required to be disclosed by the Company in reports that it
files or submits under the Securities and Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms. As of the end of the period
covered by this report, an evaluation was carried out, under the supervision and with the participation of the Company's management, including the Chief Executive Officer, the Company's principal
executive officer (the "CEO"), and the Chief Financial Officer, the Company's principal financial officer (the "CFO"), of the effectiveness of the Company's disclosure controls and
procedures as of December 31, 2005. Based on that evaluation, as of the date of the evaluation, the CEO and CFO have concluded that the Company's disclosure controls and procedures are
effective.

Management's Report on Internal Control Over Financial Reporting

Management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting for the Company as defined in
Rule 13a-15(f) under the Securities and Exchange Act of 1934. The Company's internal control over financial reporting is a process designed under the supervision of the
Company's CEO and CFO, and effected by the
Company's Board of Directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the financial statements for
external purposes in accordance with U.S. generally accepted accounting principles.

Because
of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with policies and procedures may deteriorate.

Management
has assessed the effectiveness of the Company's internal control over financial reporting as of December 31, 2005. In making this assessment, management used the
criteria described in Internal Control  Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission ("COSO"). Based on
Management's assessment under the framework in Internal Control  Integrated Framework, management has concluded that internal control over financial reporting
was effective as of December 31, 2005.

The
Company's independent registered public accounting firm, KPMG LLP, has audited Management's assessment of the effectiveness of internal controls over financial reporting and
the effectiveness of internal controls over financial reporting, as stated in their report which is included herein.

Changes In Internal Controls Over Financial Reporting

During 2005 the Company enhanced and restructured our Financial Reporting and Tax Departments with the hiring of additional full time finance personnel and
engaged external advisors to assist the Company in its accounting for new accounting pronouncements, non-routine and complex business transactions and accounting for income taxes.

During
2005 the Company completed the implementation of phase 1 of the new tax accounting system for use in financial reporting. The new tax accounting system is designed to
improve the accuracy and

119

---



timing
of the state and entity level calculations required for financial statement disclosure and detailed analysis of the valuation allowance.

During
2005 the Company continued implementing a new pre-need funeral trust accounting software system. The implementation has involved changes to processes, and accordingly, has
required changes to internal controls.

During
2005 the Company enhanced and restructured its field management structure in order to improve the internal controls and accountability for financial reporting matters. The Company
also implemented programs and monitoring processes, including location checklists and certifications that are intended to heighten awareness regarding Company policy and procedures.

Other
than the changes discussed above, there have not been any changes in the Company's internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f)
promulgated by the SEC under the Securities Exchange Act of 1934) during the Company's most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially
affect, the Company's internal control over financial reporting.

ITEM 9B.    OTHER INFORMATION

Not
applicable.

120

---



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The
Board of Directors and Stockholders
Alderwoods Group, Inc.

We
have audited management's assessment, included in the accompanying Management's Report on Internal Control Over Financial Reporting, that Alderwoods Group, Inc. maintained
effective internal control over financial reporting as of December 31, 2005, based on criteria established in Internal Control  Integrated Framework
issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Alderwoods Group, Inc.'s management is responsible for maintaining effective internal control over
financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on management's assessment and an opinion on
the effectiveness of the Company's internal control over financial reporting based on our audit.

We
conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the
audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of
internal control over financial reporting, evaluating management's assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures
as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A
company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures
that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide
reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and
expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely
detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.

Because
of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In
our opinion, management's assessment that Alderwoods Group, Inc. maintained effective internal control over financial reporting as of December 31, 2005, is fairly
stated, in all material respects, based on criteria established in Internal Control  Integrated Framework issued by the Committee of Sponsoring Organizations of
the Treadway Commission (COSO). Also, in our opinion, Alderwoods Group, Inc. maintained, in all material respects, effective internal control over financial reporting as of December 31,
2005, based on criteria established in Internal
Control  Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

We
also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Alderwoods
Group, Inc. as of December 31, 2005 and January 1, 2005, and the related consolidated statements of operations, stockholders' equity, and cash flows for the fifty-two weeks ended
December 31, 2005, fifty-two weeks ended January 1, 2005 and fifty-three weeks ended January 3, 2004, and our report dated March 10, 2006 expressed an unqualified opinion
on those consolidated financial statements.

/s/
KPMG LLP
Chartered Accountants
Vancouver, Canada

March 10,
2006

121

---



PART III

ITEM 10.    DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Certain information regarding executive officers required by this Item is incorporated herein by reference to the information contained in Part I of this
Annual Report on Form 10-K under the caption "Executive Officers of Alderwoods Group." In accordance with General Instruction G(3), the information regarding directors, committees of the
Board, and procedures by which stockholders may recommend nominees to the Board required by this Item, as well as additional information regarding executive officers and specified information
regarding beneficial owners of more than 10% of any class of the Company's registered equity securities required by this Item, is incorporated herein by reference
to the information provided under the captions "Proposal No. 1  Election of Directors  Information Regarding
Director Nominees", "The Board, Committees of the Board and Director Compensation  Corporate Governance," "The Board, Committees of the Board and Director
Compensation  Determinations Regarding Director Independence and Audit Committee Financial Expert," "The Board, Committees of the Board and Director
Compensation  Board and Committee Meetings and Committees of the Board" and "Section 16(a) Beneficial Ownership Reporting Compliance" of Alderwoods
Group's Proxy Statement to be filed with the SEC and delivered to stockholders in connection with Alderwoods Group's annual meeting of stockholders to be held on April 27, 2006
(the "Proxy Statement").

The
Company has adopted a code of ethics that applies to all employees, including its Chief Executive Officer (principal executive officer) and Chief Financial Officer (principal
financial officer and principal accounting officer). The Company's Code of Busines Conduct and Ethics is posted on, and is available, free of charge through, the Company's web site
(http://www.alderwoods.com) in the Corporate Governance section of the Investor Relations page. Copies of the code are also available free of charge upon written request to the Company's Secretary at
311 Elm Street, Suite 1000, Cincinnati, Ohio 45202-2706. Any amendments to the Company's Code of Business Conduct and Ethics will be posted on the Company's website within
four business days of any such amendment.

ITEM 11.    EXECUTIVE COMPENSATION

In accordance with General Instruction G(3), the information required by this Item is incorporated herein by reference to the information provided
under the captions "Executive Compensation," "The Board, Committees of the Board and Director Compensation  Director Compensation" and "Compensation Committee
Interlocks and Insider Participation" in the Proxy Statement.

ITEM 12.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

In accordance with General Instruction G(3), the information required by this Item is incorporated herein by reference to the information provided
under the captions "Beneficial Ownership of Principal Shareholders, Directors and Management" and "Equity Compensation Plan Information" in the Proxy Statement.

ITEM 13.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

In accordance with General Instruction G(3), the information required by this Item is incorporated herein by reference to the information provided
under the caption "Certain Relationships and Related Transactions" in the Proxy Statement.

ITEM 14.    PRINCIPAL ACCOUNTING FEES AND SERVICES

In accordance with General Instruction G(3), the information required by this Item is incorporated herein by reference to the information provided
under the caption "Independent Auditor Fees" in the Proxy Statement.

122

---





PART IV

ITEM 15.    EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a)   Documents filed as part of this report:

Financial Statements



Financial Statement Schedule



123

---





Exhibits

|Exhibit
Number |  | Description                                                                                                                                                                                                                                                                                                                                                                       
|-------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|               |  |                                                                                                                                                                                                                                                                                                                                                                                   
|2.1            |  | Fourth Amended Joint Plan of Reorganization of Loewen Group International, Inc., Its Parent Corporation and Certain of Their Debtor Subsidiaries (incorporated by reference to Exhibit 99.1 to the
Form 8-K of The Loewen Group Inc., SEC File No. 1-12163, filed September 10, 2001)                                                                                             
|2.2            |  | Modification to the Fourth Amended Joint Plan of Reorganization of Loewen Group International, Inc., Its Parent Corporation and Certain of Their Debtor Subsidiaries (incorporated by reference to Exhibit 2.2 to the Form 8-K of The
Loewen Group Inc., SEC File No. 1-12163, filed December 11, 2001)                                                                           
|2.3            |  | Second Modification to the Fourth Amended Joint Plan of Reorganization of Loewen Group International, Inc., Its Parent Corporation and Certain of Their Debtor Subsidiaries (incorporated by reference to Exhibit 2.3 to the Form 8-K
of The Loewen Group Inc., SEC File No. 1-12163, filed December 11, 2001)                                                                    
|2.4            |  | Order Approving Modification of Fourth Amended Joint Plan of Reorganization of Loewen Group International, Inc., Its Parent Corporation and Certain of Their Debtor Subsidiaries and Compromise and Settlement of Claims Filed by Thomas Hardy
(incorporated by reference to Exhibit 2.4 to the Form 8-K of The Loewen Group Inc., SEC File No. 1-12163, filed December 11, 2001) 
|2.5            |  | Findings of Fact, Conclusions of Law and Order Confirming Fourth Amended Joint Plan of Reorganization of Loewen Group International, Inc., Its Parent Corporation and Certain of Their Debtor Subsidiaries, As Modified, dated December 5, 2001
(incorporated by reference to Exhibit 2.5 to the Form 8-K of The Loewen Group Inc., SEC File No. 1-12163, filed December 11, 2001)
|2.6            |  | Final Order dated December 7, 2001 (incorporated by reference to Exhibit 2.6 to the Form 8-K of The Loewen Group Inc., SEC File No. 1-12163, filed December 11, 2001)                                                                                                                                                                                                             
|2.7            |  | Stock Purchase Agreement dated as of June 17, 2004, by and between Citizens Insurance Company of America and Mayflower National Life Insurance Company (incorporated by reference to Exhibit 2.7 to the Form 10-Q of Alderwoods Group,
 Inc., SEC File No. 000-33277, filed July 26, 2004)                                                                                        
|3.1            |  | Certificate of Incorporation of Alderwoods Group, Inc. (incorporated by reference to Exhibit 3.1 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 28, 2002)                                                                                                                                                                                        
|3.2            |  | Bylaws of Alderwoods Group, Inc. (incorporated by reference to Exhibit 3.2 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 28, 2002)                                                                                                                                                                                                              
|4.1            |  | Form of Stock Certificate for Common Stock (incorporated by reference to Exhibit 4.1 to the Form 10-12G/A of Loewen Group International, Inc., SEC File No. 000-33277, filed December 17, 2001)                                                                                                                                                                                   
|4.2            |  | Equity Registration Rights Agreement among Alderwoods Group, Inc. and certain holders of Common Stock. (incorporated by reference to Exhibit 4.2 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed
March 28, 2002)                                                                                                                                        
|4.3            |  | Warrant Agreement (incorporated by reference to Exhibit 4.3 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 28, 2002)                                                                                                                                                                                                                             
|4.4            |  | Form of Warrant Certificate (incorporated by reference to Exhibit A to Exhibit 4.3 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed on March 28, 2002)                                                                                                                                                                                                   
|               |  |                                                                                                                                                                                                                                                                                                                                                                                   

124

---



|4.5   |  | Waiver of Registration Rights dated June 27, 2002, by and between Alderwoods Group, Inc., and Angelo Gordon & Co. (incorporated by reference to Exhibit 4.6 to the Form 10-Q of Alderwoods Group, Inc., SEC
file No. 000-33277, filed July 24, 2002)                                                                                                                                                                                 
|----- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|4.6   |  | Waiver of Registration Rights dated June 27, 2002, by and between Alderwoods Group, Inc. and Franklin Mutual Advisors, LLC (incorporated by reference to Exhibit 4.7 to the Form 10-Q of Alderwoods Group, Inc., SEC
File No. 000-33277, filed July 24, 2002)                                                                                                                                                                        
|4.7   |  | Waiver of Registration Rights dated June 27, 2002, by and between Alderwoods Group, Inc. and GSCP Recovery, Inc. and GSC Recovery II, L.P. (incorporated by reference to Exhibit 4.8 to the Form 10-Q of Alderwoods
Group, Inc., SEC File No. 000-33277, filed July 24, 2002)                                                                                                                                                        
|4.8   |  | Waiver of Registration Rights dated June 27, 2002, by and between Alderwoods Group, Inc. and Oaktree Capital Management, LLC (incorporated by reference to Exhibit 4.9 to the Form 10-Q of Alderwoods Group, Inc., SEC
File No. 000-33277, filed July 24, 2002)                                                                                                                                                                      
|4.9   |  | Indenture governing the 73/4% Senior Unsecured Notes due 2012 (incorporated by reference to Exhibit 4.9 to the Form 10-Q of Alderwoods Group, Inc., SEC File No. 000-33277, filed November 18,
2004)                                                                                                                                                                                                                                 
|10.1  |  | Subordinated Bridge Loan Agreement dated January 23, 2004, among Alderwoods Group, Inc., Banc of America Bridge LLC, as administrative agent and initial bridge lender and the other bridge lenders party hereto and Bank of America
Securities LLC, as sole lead arranger and sole book manager (incorporated by reference to Exhibit 10.1 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 16, 2004)
|10.2  |  | Credit Agreement dated September 17, 2003, among Alderwoods Group, Inc., Bank of America, N.A., as administrative agent, swing line lender, L/C Issuer and the other lenders party hereto (incorporated by reference to Exhibit 10.1
to the Form 10-Q of Alderwoods Group, Inc., SEC File No. 000-33277, filed November 12, 2003)                                                                                                    
|10.3  |  | Amendment No. 1 dated January 23, 2004, to the Credit Agreement among Alderwoods Group, Inc., Bank of America, N.A. as administrative agent, swing line lender, L/C Issuer and the other lenders party hereto (incorporated by reference to
Exhibit 10.3 to Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 16, 2004)                                                                                       
|10.4  |  | Amendment No. 2 dated August 19, 2004, to the Credit Agreement among Alderwoods Group, Inc., Bank of America, N.A. as administrative agent, owing line lender, L/C Issuer and other lenders party hereto (incorporated by reference to
Exhibit 10.4 to the Form 10-Q of Alderwoods Group, Inc., SEC File No. 000-33277, filed November 18, 2004)                                                                                     
|10.5  |  | Amendment No. 3 dated December 3, 2004, to the Credit Agreement among Alderwoods Group, Inc., Bank of America, N.A. as administrative agent, owing line lender, L/C Issuer and other lenders party hereto (incorporated by reference to
Exhibit 10.1 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed December 8, 2004)                                                                                      
|10.6  |  | Amendment No. 4 dated March 18, 2005, to the Credit Agreement among Alderwoods Group, Inc., Bank of America, N.A. as administrative agent, owing line lender, L/C Issuer and other lenders party hereto (incorporated by reference to
Exhibit 10.1 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 24, 2005)                                                                                          
|*10.7 |  | Amended and Restated Employment Agreement dated August 1, 2005, by and between Alderwoods Group Canada Inc. and Kenneth A. Sloan (incorporated by reference to Exhibit 10.3 to the Form 8-K of Alderwoods Group, Inc., SEC
File No. 000-33277, filed July 25, 2005)                                                                                                                                                                  
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                      

125

---



|*10.8  |  | Employment Agreement dated January 23, 2003, by and between Alderwoods Group, Inc. and Ellen Neeman (incorporated by reference to Exhibit 10.7 to Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed
March 16, 2004)                                
|------ |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|*10.9  |  | Amended and Restated Employment Agreement dated August 1, 2005, by and between Alderwoods Group Canada Inc. and Ross S. Caradonna (incorporated by reference to Exhibit 10.4 to the Form 8-K of Alderwoods Group, Inc., SEC
File No. 000-33277, filed July 25, 2005)
|*10.10 |  | Employment Agreement dated January 23, 2003, by and between Alderwoods Group, Inc. and Richard J. Scully (incorporated by reference to Exhibit 10.35 to Form 10-Q of Alderwoods Group, Inc., SEC File No. 000-33277, filed
May 1, 2003)                             
|*10.11 |  | Amended and Restated Employment Agreement dated August 1, 2005, by and between Alderwoods Group Canada Inc. and John S. Lacey (incorporated by reference to Exhibit 10.1 to the Form 8-K of Alderwoods Group, Inc., SEC File
No. 000-33277, filed July 25, 2005)    
|*10.12 |  | Amended and Restated Employment Agreement dated August 1, 2005, by and between Alderwoods Group Canada Inc. and Paul A. Houston (incorporated by reference to Exhibit 10.2 to the Form 8-K of Alderwoods Group, Inc., SEC
File No. 000-33277, filed July 25, 2005)  
|*10.13 |  | Employment Agreement dated May 10, 2005, by and between Alderwoods Group, Inc. and Aaron Shipper (incorporated by reference to Exhibit 10.1 to Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed May 12,
 2005)                                     
|*10.14 |  | Employment Agreement dated May 10, 2005, by and between Alderwoods Group, Inc. and Mark W. H. Wilson (incorporated by reference to Exhibit 10.2 to Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed
May 12, 2005)                                  
|*10.15 |  | Alderwoods Group, Inc. 2002 Equity Incentive Plan (incorporated by reference to Exhibit 10.27 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 28, 2002)                                                                             
|*10.16 |  | Alderwoods Group, Inc. 2005 Equity Incentive Plan (incorporated by reference to Exhibit 10.2 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed May 3, 2005)                                                                                  
|*10.17 |  | Alderwoods Group, Inc. Employee Stock Purchase Plan, as amended and restated**                                                                                                                                                                                      
|*10.18 |  | Director Compensation Plan (incorporated by reference to Exhibit 10.28 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 28, 2002)                                                                                                    
|*10.19 |  | Alderwoods Group Canada Inc. 2003-2005 Executive Strategic Incentive Plan (incorporated by reference to Exhibit 10.40 to Form 10-Q of Alderwoods Group, Inc., SEC File No. 000-33277, filed July 24, 2003)                                                          
|*10.20 |  | Amendment to the Alderwoods Group Canada Inc. 2003-2005 Executive Strategic Incentive Plan (incorporated by reference to Exhibit 10.5 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed
July 25, 2005)                                       
|*10.21 |  | Alderwoods Support Function Annual Incentive Plan (incorporated by reference to Exhibit 10.19 to Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 28, 2005)                                                                                 
|10.22  |  | Description of Compensation of Directors (incorporated by reference to Exhibit 10.20 to the Form 10-Q of Alderwoods Group, Inc., SEC File No. 000-33277, filed April 28, 2005)                                                                                      
|       |  |                                                                                                                                                                                                                                                                     

126

---



|10.23  |  | Form of Indemnification Agreement between Alderwoods Group, Inc. and each of its directors and executive officers (incorporated by reference to Exhibit 10.33 to Form S-1/A of Alderwoods Group, Inc., SEC File No. 333-85316,
filed July 25, 2002)
|------ |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|*10.24 |  | 2005-2007 Executive Strategic Incentive Plan of Alderwoods Group Canada Inc. (incorporated by reference to Exhibit 10.6 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed July 25,
2005)                                    
|*10.25 |  | Form of Director Non-Qualified Stock Option Agreement (2005 Equity Incentive Plan) (incorporated by reference to Exhibit 10.7 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed July 25,
2005)                              
|*10.26 |  | Form of Employee Non-Qualified Stock Option Agreement (2005 Equity Incentive Plan) (incorporated by reference to Exhibit 10.8 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed July 25,
2005)                              
|*10.27 |  | Form of Restricted Stock Units Agreement (2005 Equity Incentive Plan) (incorporated by reference to Exhibit 10.9 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed July 25, 2005)                                           
|*10.28 |  | Performance Plan Definitions and Performance Criteria for the Alderwoods Support Function Annual Incentive Plan (incorporated by reference to Exhibit 10.1 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277,
filed March 3, 2006) 
|21.1   |  | Subsidiaries of Alderwoods Group, Inc.**                                                                                                                                                                                                           
|23.1   |  | Consent of KPMG LLP**                                                                                                                                                                                                                              
|24.1   |  | Power of Attorney for Messrs. Houston, Sloan, Campbell, Eames, Elson, Hilty, Lacey, Riedl and Snow and Mmes. Cooper and Kirtley (included on the signature page hereto)**                                                                          
|31.1   |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002**                                                                                                                                               
|31.2   |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002**                                                                                                                                               
|32.1   |  | Certifications of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002**                                                                                                                  

---

*      Indicates
management contract or compensatory plan or arrangement.

**    Filed
herewith.

127

---





SCHEDULE II  VALUATION AND QUALIFYING ACCOUNTS    ALDERWOODS GROUP, INC.    December 31, 2005    (in thousands of dollars)

|Description                                                        |  | Balance at beginning of period |        | Charged to costs and expenses |   | Charged to
other accounts |     | Deductions(2) |          | Balance at end of period
|------------------------------------------------------------------ |  | ------------------------------ | ------ | ----------------------------- | - | ------------------------- | --- | ------------- | -------- | ------------------------
|Allowance for doubtful trade accounts                              |  |                                |        |                               |   |                           |     |               |          |                         
|52 weeks ended
December 31, 2005                                   |  | $                              | 12,029 |                               | $ | 2,543                     |     | $             | 380      | (1)                     
|52 weeks ended
January 1, 2005                                     |  | $                              | 9,912  |                               | $ | 5,384                     |     | $             | (1,402)  | (1)                     
|53 weeks ended
January 3, 2004                                     |  | $                              | 9,038  |                               | $ | 6,607                     |     | $             | (2,011)  | (1)                     
|Allowance for pre-need funeral contract cancellations and refunds  |  |                                |        |                               |   |                           |     |               |          |                         
|52 weeks ended
December 31, 2005                                   |  | $                              | 17,287 |                               | $ | 2,585                     |     | $             | 88       |                         
|52 weeks ended
January 1, 2005                                     |  | $                              | 14,710 |                               | $ | 1,587                     | (4) | $             | 2,599    | (5)                     
|53 weeks ended
January 3, 2004                                     |  | $                              | 19,020 |                               | $ | 1,088                     | (4) | $             | (4,030)  | (4)                     
|Allowance for pre-need cemetery contract cancellations and refunds |  |                                |        |                               |   |                           |     |               |          |                         
|52 weeks ended
December 31, 2005                                   |  | $                              | 17,538 | (3)                           | $ | 3,712                     |     | $             | 1,102    |                         
|52 weeks ended
January 1, 2005                                     |  | $                              | 18,613 | (3)                           | $ | 5,200                     | (4) | $             | (329)    | (1)                     
|53 weeks ended
January 3, 2004                                     |  | $                              | 22,968 | (3)                           | $ | 7,480                     | (4) | $             | (5,912)  | (1)                     
|Allowance for doubtful non-trade receivables                       |  |                                |        |                               |   |                           |     |               |          |                         
|52 weeks ended
December 31, 2005                                   |  | $                              | 36,079 |                               | $ | (3,353                    | )   | $             | (16,152) | (6)                     
|52 weeks ended
January 1, 2005                                     |  | $                              | 38,277 |                               | $ | 1,978                     |     | $             | (2,607)  | (7)                     
|53 weeks ended
January 3, 2004                                     |  | $                              | 55,600 |                               | $ | 1,521                     |     | $             | (15,304) | (7)                     

---

128

---





SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

|                      |  | ALDERWOODS GROUP, INC.
|--------------------- |  | ----------------------
|Dated: March 13, 2006 |  | By:                   

POWER OF ATTORNEY

Each person whose signature appears below hereby appoints Paul A. Houston and Kenneth A. Sloan, and each of them severally, acting alone and without the other,
his true and lawful attorney-in-fact with authority to execute in the name of each such person, and to file with the Securities and Exchange Commission, together with any
exhibits thereto and other documents therewith, any and all amendments to this report necessary or advisable to enable the registrant to comply with the Securities Exchange Act of 1934, and any rules,
regulations and requirements of the Securities and Exchange Commission in respect thereof, which amendments may make such changes in this report as the aforesaid
attorney-in-fact deems appropriate.

Pursuant
to the requirements of the Securities Exchange Act of 1934, this Report has been signed below by the following persons on behalf of the registrant and in the capacities and on
the dates indicated.

|/s/PAUL A. HOUSTONPaul A. Houston     |  | President, Chief Executive Officer and Director
(Principal Executive Officer)                                    |  | Dated: March 13, 2006
|------------------------------------- |  | ---------------------------------------------------------------------------------------------------------------- |  | ---------------------
|/s/KENNETH A. SLOANKenneth A. Sloan   |  | Executive Vice President, Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |  | Dated: March 13, 2006
|/s/LLOYD E. CAMPBELLLloyd E. Campbell |  | Director                                                                                                         |  | Dated: March 13, 2006
|/s/ANTHONY G. EAMESAnthony G. Eames   |  | Director                                                                                                         |  | Dated: March 13, 2006
|/s/CHERYL R. COOPERCheryl R. Cooper   |  | Director                                                                                                         |  | Dated: March 13, 2006
|                                      |  |                                                                                                                  |  |                      

129

---



|/s/CHARLES M. ELSONCharles M. Elson             |  | Director              |  | Dated: March 13, 2006
|----------------------------------------------- |  | --------------------- |  | ---------------------
|/s/DAVID R. HILTYDavid R. Hilty                 |  | Director              |  | Dated: March 13, 2006
|/s/OLIVIA KIRTLEYOlivia Kirtley                 |  | Director              |  | Dated: March 13, 2006
|/s/JOHN S. LACEYJohn S. Lacey                   |  | Chairman of the Board |  | Dated: March 13, 2006
|/s/WILLIAM R. RIEDLWilliam R. Riedl             |  | Director              |  | Dated: March 13, 2006
|/s/W. MACDONALD SNOW, JR.W. MacDonald Snow, Jr. |  | Director              |  | Dated: March 13, 2006

130

---



INDEX TO EXHIBITS

|Exhibit
Number |  | Description                                                                                                                                                                                                                                                                                                                                                                       
|-------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|               |  |                                                                                                                                                                                                                                                                                                                                                                                   
|2.1            |  | Fourth Amended Joint Plan of Reorganization of Loewen Group International, Inc., Its Parent Corporation and Certain of Their Debtor Subsidiaries (incorporated by reference to Exhibit 99.1 to the
Form 8-K of The Loewen Group Inc., SEC File No. 1-12163, filed September 10, 2001)                                                                                             
|2.2            |  | Modification to the Fourth Amended Joint Plan of Reorganization of Loewen Group International, Inc., Its Parent Corporation and Certain of Their Debtor Subsidiaries (incorporated by reference to Exhibit 2.2
to the Form 8-K of The Loewen Group Inc., SEC File No. 1-12163, filed December 11, 2001)                                                                           
|2.3            |  | Second Modification to the Fourth Amended Joint Plan of Reorganization of Loewen Group International, Inc., Its Parent Corporation and Certain of Their Debtor Subsidiaries (incorporated by reference to
Exhibit 2.3 to the Form 8-K of The Loewen Group Inc., SEC File No. 1-12163, filed December 11, 2001)                                                                    
|2.4            |  | Order Approving Modification of Fourth Amended Joint Plan of Reorganization of Loewen Group International, Inc., Its Parent Corporation and Certain of Their Debtor Subsidiaries and Compromise and Settlement of Claims
Filed by Thomas Hardy (incorporated by reference to Exhibit 2.4 to the Form 8-K of The Loewen Group Inc., SEC File No. 1-12163, filed December 11, 2001) 
|2.5            |  | Findings of Fact, Conclusions of Law and Order Confirming Fourth Amended Joint Plan of Reorganization of Loewen Group International, Inc., Its Parent Corporation and Certain of Their Debtor Subsidiaries, As Modified,
dated December 5, 2001 (incorporated by reference to Exhibit 2.5 to the Form 8-K of The Loewen Group Inc., SEC File No. 1-12163, filed December 11, 2001)
|2.6            |  | Final Order dated December 7, 2001 (incorporated by reference to Exhibit 2.6 to the Form 8-K of The Loewen Group Inc., SEC File No. 1-12163, filed December 11, 2001)                                                                                                                                                                                                             
|2.7            |  | Stock Purchase Agreement dated as of June 17, 2004, by and between Citizens Insurance Company of America and Mayflower National Life Insurance Company (incorporated by reference to Exhibit 2.7 to the
Form 10-Q of Alderwoods Group, Inc., SEC File No. 000-33277, filed July 26, 2004)                                                                                         
|3.1            |  | Certificate of Incorporation of Alderwoods Group, Inc. (incorporated by reference to Exhibit 3.1 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 28,
2002)                                                                                                                                                                                        
|3.2            |  | Bylaws of Alderwoods Group, Inc. (incorporated by reference to Exhibit 3.2 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 28, 2002)                                                                                                                                                                                                              
|4.1            |  | Form of Stock Certificate for Common Stock (incorporated by reference to Exhibit 4.1 to the Form 10-12G/A of Loewen Group International, Inc., SEC File No. 000-33277, filed December 17,
2001)                                                                                                                                                                                   
|4.2            |  | Equity Registration Rights Agreement among Alderwoods Group, Inc. and certain holders of Common Stock. (incorporated by reference to Exhibit 4.2 to the Form 10-K of Alderwoods Group, Inc., SEC
File No. 000-33277, filed March 28, 2002)                                                                                                                                        
|4.3            |  | Warrant Agreement (incorporated by reference to Exhibit 4.3 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 28, 2002)                                                                                                                                                                                                                             
|4.4            |  | Form of Warrant Certificate (incorporated by reference to Exhibit A to Exhibit 4.3 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed on March 28, 2002)                                                                                                                                                                                                   
|               |  |                                                                                                                                                                                                                                                                                                                                                                                   

131

---



|4.5  |  | Waiver of Registration Rights dated June 27, 2002, by and between Alderwoods Group, Inc., and Angelo Gordon & Co. (incorporated by reference to Exhibit 4.6 to the Form 10-Q of
Alderwoods Group, Inc., SEC file No. 000-33277, filed July 24, 2002)                                                                                                                                                                                 
|---- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|4.6  |  | Waiver of Registration Rights dated June 27, 2002, by and between Alderwoods Group, Inc. and Franklin Mutual Advisors, LLC (incorporated by reference to Exhibit 4.7 to the Form 10-Q of
Alderwoods Group, Inc., SEC File No. 000-33277, filed July 24, 2002)                                                                                                                                                                        
|4.7  |  | Waiver of Registration Rights dated June 27, 2002, by and between Alderwoods Group, Inc. and GSCP Recovery, Inc. and GSC Recovery II, L.P. (incorporated by reference to Exhibit 4.8 to the
Form 10-Q of Alderwoods Group, Inc., SEC File No. 000-33277, filed July 24, 2002)                                                                                                                                                        
|4.8  |  | Waiver of Registration Rights dated June 27, 2002, by and between Alderwoods Group, Inc. and Oaktree Capital Management, LLC (incorporated by reference to Exhibit 4.9 to the Form 10-Q of
Alderwoods Group, Inc., SEC File No. 000-33277, filed July 24, 2002)                                                                                                                                                                      
|4.9  |  | Indenture governing the 73/4% Senior Unsecured Notes due 2012 (incorporated by reference to Exhibit 4.9 to the Form 10-Q of Alderwoods Group, Inc., SEC File No. 000-33277,
 filed November 18, 2004)                                                                                                                                                                                                                                
|10.1 |  | Subordinated Bridge Loan Agreement dated January 23, 2004, among Alderwoods Group, Inc., Banc of America Bridge LLC, as administrative agent and initial bridge lender and the other bridge lenders party
hereto and Bank of America Securities LLC, as sole lead arranger and sole book manager (incorporated by reference to Exhibit 10.1 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 16,
2004)
|10.2 |  | Credit Agreement dated September 17, 2003, among Alderwoods Group, Inc., Bank of America, N.A., as administrative agent, swing line lender, L/C Issuer and the other lenders party hereto (incorporated by
reference to Exhibit 10.1 to the Form 10-Q of Alderwoods Group, Inc., SEC File No. 000-33277, filed November 12, 2003)                                                                                                    
|10.3 |  | Amendment No. 1 dated January 23, 2004, to the Credit Agreement among Alderwoods Group, Inc., Bank of America, N.A. as administrative agent, swing line lender, L/C Issuer and the other lenders party hereto
(incorporated by reference to Exhibit 10.3 to Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 16, 2004)                                                                                       
|10.4 |  | Amendment No. 2 dated August 19, 2004, to the Credit Agreement among Alderwoods Group, Inc., Bank of America, N.A. as administrative agent, owing line lender, L/C Issuer and other lenders party hereto
(incorporated by reference to Exhibit 10.4 to the Form 10-Q of Alderwoods Group, Inc., SEC File No. 000-33277, filed November 18, 2004)                                                                                     
|10.5 |  | Amendment No. 3 dated December 3, 2004, to the Credit Agreement among Alderwoods Group, Inc., Bank of America, N.A. as administrative agent, owing line lender, L/C Issuer and other lenders party hereto
(incorporated by reference to Exhibit 10.1 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed December 8, 2004)                                                                                      
|10.6 |  | Amendment No. 4 dated March 18, 2005, to the Credit Agreement among Alderwoods Group, Inc., Bank of America, N.A. as administrative agent, owing line lender, L/C Issuer and other lenders party hereto
(incorporated by reference to Exhibit 10.1 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 24, 2005)                                                                                          
|10.7 |  | Amended and Restated Employment Agreement dated August 1, 2005, by and between Alderwoods Group Canada Inc. and Kenneth A. Sloan (incorporated by reference to Exhibit 10.3 to the Form 8-K of
Alderwoods Group, Inc., SEC File No. 000-33277, filed July 25, 2005)                                                                                                                                                                  
|     |  |                                                                                                                                                                                                                                                                                                                                                                                                                                      

132

---



|10.8  |  | Employment Agreement dated January 23, 2003, by and between Alderwoods Group, Inc. and Ellen Neeman (incorporated by reference to Exhibit 10.7 to Form 10-K of Alderwoods Group, Inc., SEC File
No. 000-33277, filed March 16, 2004)                                
|----- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.9  |  | Amended and Restated Employment Agreement dated August 1, 2005, by and between Alderwoods Group Canada Inc. and Ross S. Caradonna (incorporated by reference to Exhibit 10.4 to the Form 8-K of
Alderwoods Group, Inc., SEC File No. 000-33277, filed July 25, 2005)
|10.10 |  | Employment Agreement dated January 23, 2003, by and between Alderwoods Group, Inc. and Richard J. Scully (incorporated by reference to Exhibit 10.35 to Form 10-Q of Alderwoods Group, Inc., SEC
File No. 000-33277, filed May 1, 2003)                             
|10.11 |  | Amended and Restated Employment Agreement dated August 1, 2005, by and between Alderwoods Group Canada Inc. and John S. Lacey (incorporated by reference to Exhibit 10.1 to the Form 8-K of
Alderwoods Group, Inc., SEC File No. 000-33277, filed July 25, 2005)    
|10.12 |  | Amended and Restated Employment Agreement dated August 1, 2005, by and between Alderwoods Group Canada Inc. and Paul A. Houston (incorporated by reference to Exhibit 10.2 to the Form 8-K of
Alderwoods Group, Inc., SEC File No. 000-33277, filed July 25, 2005)  
|10.13 |  | Employment Agreement dated May 10, 2005, by and between Alderwoods Group, Inc. and Aaron Shipper (incorporated by reference to Exhibit 10.1 to Form 8-K of Alderwoods Group, Inc., SEC File
No. 000-33277, filed May 12, 2005)                                      
|10.14 |  | Employment Agreement dated May 10, 2005, by and between Alderwoods Group, Inc. and Mark W. H. Wilson (incorporated by reference to Exhibit 10.2 to the Form 8-K of Alderwoods Group, Inc.,
SEC File No. 000-33277, filed May 12, 2005)                              
|10.15 |  | Alderwoods Group, Inc. 2002 Equity Incentive Plan (incorporated by reference to Exhibit 10.27 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 28,
2002)                                                                             
|10.16 |  | Alderwoods Group, Inc. 2005 Equity Incentive Plan (incorporated by reference to Exhibit 10.2 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed May 3,
2005)                                                                                  
|10.17 |  | Alderwoods Group, Inc. Employee Stock Purchase Plan, as amended and restated                                                                                                                                                                                        
|10.18 |  | Director Compensation Plan (incorporated by reference to Exhibit 10.28 to the Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 28, 2002)                                                                                                    
|10.19 |  | Alderwoods Group Canada Inc. 2003-2005 Executive Strategic Incentive Plan (incorporated by reference to Exhibit 10.40 to Form 10-Q of Alderwoods Group, Inc., SEC File No. 000-33277, filed
July 24, 2003)                                                          
|10.20 |  | Amendment to the Alderwoods Group Canada Inc. 2003-2005 Executive Strategic Incentive Plan (incorporated by reference to Exhibit 10.5 to the Form 8-K of Alderwoods Group, Inc., SEC File
No. 000-33277, filed July 25, 2005)                                       
|10.21 |  | Alderwoods Support Function Annual Incentive Plan (incorporated by reference to Exhibit 10.19 to Form 10-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed March 28, 2005)                                                                                 
|10.22 |  | Description of Compensation of Directors (incorporated by reference to Exhibit 10.20 to the Form 10-Q of Alderwoods Group, Inc., SEC File No. 000-33277, filed April 28, 2005)                                                                                      
|10.23 |  | Form of Indemnification Agreement between Alderwoods Group, Inc. and each of its directors and executive officers (incorporated by reference to Exhibit 10.33 to Form S-1/A of Alderwoods Group, Inc.,
SEC File No. 333-85316, filed July 25, 2002)                 
|      |  |                                                                                                                                                                                                                                                                     

133

---



|10.24 |  | 2005-2007 Executive Strategic Incentive Plan of Alderwoods Group Canada Inc. (incorporated by reference to Exhibit 10.6 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277,
filed July 25, 2005)                                   
|----- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.25 |  | Form of Director Non-Qualified Stock Option Agreement (2005 Equity Incentive Plan) (incorporated by reference to Exhibit 10.7 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277,
filed July 25, 2005)                             
|10.26 |  | Form of Employee Non-Qualified Stock Option Agreement (2005 Equity Incentive Plan) (incorporated by reference to Exhibit 10.8 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277,
filed July 25, 2005)                             
|10.27 |  | Form of Restricted Stock Units Agreement (2005 Equity Incentive Plan) (incorporated by reference to Exhibit 10.9 to the Form 8-K of Alderwoods Group, Inc., SEC File No. 000-33277, filed
July 25, 2005)                                          
|10.28 |  | Performance Plan Definitions and Performance Criteria for the Alderwoods Support Function Annual Incentive Plan (incorporated by reference to Exhibit 10.1 to the Form 8-K of Alderwoods Group, Inc., SEC
File No. 000-33277, filed March 3, 2006)
|21.1  |  | Subsidiaries of Alderwoods Group, Inc.                                                                                                                                                                                                            
|23.1  |  | Consent of KPMG LLP                                                                                                                                                                                                                               
|24.1  |  | Power of Attorney for Messrs. Houston, Sloan, Campbell, Eames, Elson, Hilty, Lacey, Riedl and Snow and Mmes. Cooper and Kirtley (included on the signature page hereto)                                                                           
|31.1  |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                                
|31.2  |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                                
|32.1  |  | Certifications of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                   

134

---



Exhibit 31.1

CERTIFICATION

I,
Paul A. Houston, certify that:

|Dated: March 13, 2006 |  | /s/ PAUL A. HOUSTONPaul A. Houston President, Chief Executive Officer and Director(Principal Executive Officer)
|--------------------- |  | ---------------------------------------------------------------------------------------------------------------

---



Exhibit 31.2

CERTIFICATION

I,
Kenneth A. Sloan, certify that:

|Dated: March 13, 2006 |  | /s/ KENNETH A. SLOANKenneth A. Sloan Executive Vice President, Chief Financial Officer(Principal Financial Officer and
Chief Accounting Officer)
|--------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------

---



Exhibit 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,  AS ADOPTED PURSUANT TO SECTION 906 OF  THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report of Alderwoods Group, Inc. (the "Company") on Form 10-K for the fifty-two
weeks ended December 31, 2005, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), each of the undersigned officers of the Company certifies, pursuant
to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that, to such officer's knowledge:

|Dated: March 13, 2006. |  | /s/ PAUL A. HOUSTONPaul A. Houston
President, Chief Executive Officer and Director
(Principal Executive Officer)
/s/ KENNETH A. SLOANKenneth A. Sloan
Executive Vice President, Chief Financial Officer
(Principal Financial Officer)
|---------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The foregoing certification is being furnished solely pursuant to 18 U.S.C. § 1350 and is not being filed as part of the Report or as a
separate disclosure document.

---



QuickLinks