CorEnergy Releases First Quarter 2016 Results
KANSAS CITY, Mo.--(BUSINESS WIRE)-- CorEnergy Infrastructure Trust, Inc. (NYSE: CORR, CORRPrA) (“CorEnergy” or the “Company”) today announced financial results for the first quarter ended March 31, 2016.
Recent Developments
- Declared common stock dividend of $0.75 per share ($3.00 annualized) in the first quarter
- Delivered Adjusted Funds from Operations (AFFO)1 of $1.07 per share
- Refinanced the Pinedale Credit Facility
- Completed ~$475,000 of share repurchases under the $10 million Share Repurchase Authorization during April 2016
- All tenants continue to make timely rent payments
“Our strategy for identifying and acquiring critical assets, underpinned by valuable reserves, has demonstrated durability through a very volatile market so far. Even as the REIT model for infrastructure ownership is tested by Chapter 11 filings of our largest tenants’ parent companies, we expect to continue to receive rents supporting the stability of our dividends,” said Dave Schulte, Chief Executive Officer of CorEnergy. “We will remain vigilant throughout the bankruptcy proceedings. Concurrently, we continue assessing acquisition opportunities and strengthening our financing structure.”
First Quarter 2016 Performance Summary
Results for the first quarter of 2016 included Total Revenue of $22.3 million and Contribution Margin2 of $21.2 million. CorEnergy believes Contribution Margin is a better reflection of the Company’s operating performance, because it eliminates the impact of commodity purchases and sales, as well as direct operating expenses, of certain assets.
AFFO for first quarter 2016 was $12.8 million, or $1.07 per share (basic) and $0.96 (diluted). Management uses AFFO as a measure of long-term sustainable operational performance. AFFO in excess of dividends is used for debt repayment and reinvestments necessary to sustain our dividend over the long term. For completeness, we present other measures of income in the table below:
First Quarter | ||||||||
Ended March 31, 2016 | ||||||||
Per Share | ||||||||
Total | Basic | Diluted | ||||||
Net Income (Attributable to Common Stockholders)1 | $2,354,012 | $0.20 | $0.20 | |||||
NAREIT Funds from Operations (NAREIT FFO)1 | $7,032,310 | $0.59 | $0.59 | |||||
Funds From Operations (FFO)1 | $8,069,586 | $0.68 | $0.65 | |||||
Adjusted Funds From Operations (AFFO)1 | $12,783,433 | $1.07 | $0.96 | |||||
NAREIT FFO, FFO, and AFFO are non-GAAP measures presented in accordance with the guidelines for calculation and reporting issued by the National Association of Real Estate Investment Trusts. Reconciliations of NAREIT FFO, FFO and AFFO, as presented, to Net Income Attributable to CorEnergy Stockholders and Contribution Margin, also a non-GAAP term, are included at the end of this press release. See Notes 1 and 2 at the end of this press release for additional information.
Portfolio Update
Grand Isle Gathering System: On April 14, 2016, the parent company of our tenant of the GIGS, Energy XXI Ltd, and substantially all of its directly and indirectly owned subsidiaries filed for Chapter 11 reorganization. Our tenant, Energy XXI GIGS Services, LLC has not filed for bankruptcy and continues to make timely payments of rent.
Pinedale LGS: On April 29, 2016, the parent company of our tenant of the Pinedale LGS, Ultra Petroleum Corp., filed for Chapter 11 reorganization. Our tenant, Ultra Wyoming LGS, LLC was included in the filing. We have received no indication that during the bankruptcy process it will seek to reject the current lease agreement. Ultra Wyoming has continued making timely payments of rent.
Salt Water Disposal Financing Notes: CorEnergy’s financing revenue did not reflect any interest payments from the Black Bison Loans for the first quarter of 2016. The Company, as previously announced, foreclosed in the first quarter on 100% of the equity of the borrower of Black Bison, which is now categorized as “Held for Sale.”
CorEnergy recorded a non-cash provision for loan loss in the first quarter related to its Four Wood note. The net investment, as of March 31, 2016, was approximately $1.5 million. The Company is currently in discussions with the borrower to determine the appropriate payment schedule going forward.
Dividend Update
Common Stock
A first-quarter common stock cash dividend of $0.75 ($3.00 annualized) was declared on April 27, 2016, payable on May 31, 2016. CorEnergy maintains a quarterly common stock dividend payment cycle of February, May, August and November.
Preferred Stock
For the Company’s 7.375% Series A Cumulative Redeemable Preferred Stock, a cash dividend of $0.4609375 per depositary share was declared for the first quarter, payable on May 31, 2016. The preferred dividends, which equate to an annual payment of $1.84375 per depositary share, are paid on or about the last day of February, May, August and November.
Outlook
CorEnergy expects its energy infrastructure portfolio – the GIGS, Pinedale LGS, MoGas Pipeline, Portland Terminal Facility and Omega Pipeline – to continue to produce stable, recurring revenues. The Company believes these cash flows will support sustainable quarterly dividend payments of $0.75 ($3.00 per share annualized). Although CorEnergy has historically targeted dividend growth of 1-3% annually from existing contracts through inflation escalations and participating rents, the company is not expecting significant inflation-based or participating rents in 2016.
The Company is evaluating a broad set of infrastructure opportunities in the range of $50 to $250 million per project. CorEnergy intends to finance these acquisitions through the use of capacity on its revolver, partnerships with co-investors, portfolio level debt and, if beneficial to existing stockholders, prudent preferred or common equity issuances. There can be no assurance that any of these acquisition opportunities will result in consummated transactions.
First Quarter 2016 Earnings Conference Call
CorEnergy will host a conference call on Wednesday, May 11, 2016, at 1:00 p.m. Central Time to discuss its financial results. Please dial into the call at 877-407-8035 (for international, 1-201-689-8035) approximately five to ten minutes prior to the scheduled start time. The call will also be webcast in a listen-only format. A link to the webcast will be accessible at www.corenergy.corridortrust.com.
A replay of the call will be available until 11:59 p.m. Eastern Time June 11, 2016 by dialing 877-660-6853 (for international, 1-201-612-7415). The Conference ID is 13635746.
About CorEnergy Infrastructure Trust, Inc.
CorEnergy Infrastructure Trust, Inc. primarily owns U.S. infrastructure assets used by energy companies under long-term triple net participating leases. These utility-like assets include pipelines, storage tanks, transmission lines and gathering systems. Our structure as a Real Estate Investment Trust (REIT) offers US and non-US investors direct exposure to energy infrastructure in a tax-efficient manner. CorEnergy’s objective is to provide stockholders with a stable and growing cash dividend, supported by long-term contracted revenue.
Forward-Looking Statements
This press release contains certain statements that may include "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical fact, included herein are "forward-looking statements." Although CorEnergy believes that the expectations reflected in these forward-looking statements are reasonable, they do involve assumptions, risks and uncertainties, and these expectations may prove to be incorrect. Actual results could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those discussed in CorEnergy’s reports that are filed with the Securities and Exchange Commission. You should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Other than as required by law, CorEnergy does not assume a duty to update any forward-looking statement. In particular, any distribution paid in the future to our stockholders will depend on the actual performance of CorEnergy, its costs of leverage and other operating expenses and will be subject to the approval of CorEnergy’s Board of Directors and compliance with leverage covenants.
CorEnergy Infrastructure Trust, Inc. |
|||||||
Consolidated Balance Sheets | |||||||
March 31, 2016 | December 31, 2015 | ||||||
Assets | |||||||
Leased property, net of accumulated depreciation of $38,124,111 and $33,869,263 | $ | 504,971,367 | $ | 509,226,215 | |||
Assets held for sale, less costs to sell | 1,839,007 | — | |||||
Property and equipment, net of accumulated depreciation of
$6,840,717 and |
118,971,300 | 119,629,978 | |||||
Financing notes and related accrued interest receivable, net of
reserve of |
1,500,000 | 7,675,626 | |||||
Other equity securities, at fair value | 6,837,442 | 8,393,683 | |||||
Cash and cash equivalents | 12,849,652 | 14,618,740 | |||||
Accounts and other receivables | 13,714,978 | 10,431,240 | |||||
Deferred costs, net of accumulated amortization of $1,435,213 and $2,717,609 | 3,957,987 | 4,187,271 | |||||
Prepaid expenses and other assets | 825,369 | 491,024 | |||||
Deferred tax asset | 2,184,371 | 1,606,976 | |||||
Goodwill | 1,718,868 | 1,718,868 | |||||
Total Assets | $ | 669,370,341 | $ | 677,979,621 | |||
Liabilities and Equity | |||||||
Current maturities of long-term debt | $ | 3,600,000 | $ | 66,132,000 | |||
Current maturities of long-term debt - related party | 668,556 | — | |||||
Long-term debt, net of deferred debt costs | 150,052,573 | 150,732,752 | |||||
Long-term debt - related party | 10,417,194 | — | |||||
Asset retirement obligation | 13,023,124 | 12,839,042 | |||||
Accounts payable and other accrued liabilities | 4,673,640 | 2,317,774 | |||||
Management fees payable | 1,894,112 | 1,763,747 | |||||
Liabilities held for sale | 439,007 | — | |||||
Line of credit | 44,000,000 | — | |||||
Unearned revenue | 2,761,202 | — | |||||
Total Liabilities | $ | 231,529,408 | $ | 233,785,315 | |||
Equity | |||||||
Series A Cumulative Redeemable Preferred Stock 7.375%, $56,250,000
liquidation |
$ | 56,250,000 | 56,250,000 | ||||
Capital stock, non-convertible, $0.001 par value; 11,951,757 and
11,939,697 shares issued |
11,952 | 11,940 | |||||
Additional paid-in capital | 355,140,047 | 361,581,507 | |||||
Accumulated other comprehensive income | (20,279) | 190,797 | |||||
Total CorEnergy Equity | 411,381,720 | 418,034,244 | |||||
Non-controlling Interest | 26,459,213 | 26,160,062 | |||||
Total Equity | 437,840,933 | 444,194,306 | |||||
Total Liabilities and Equity | $ | 669,370,341 | $ | 677,979,621 |
CorEnergy Infrastructure Trust, Inc. |
|||||||
Consolidated Statements of Income | |||||||
For The Three Months Ended | |||||||
March 31, 2016 | March 31, 2015 | ||||||
Revenue | |||||||
Lease revenue | $ | 16,996,072 | $ | 7,336,101 | |||
Transportation and distribution revenue | 5,099,451 | 3,649,735 | |||||
Financing revenue | 162,344 | 660,392 | |||||
Sales revenue | — | 2,341,655 | |||||
Total Revenue | 22,257,867 | 13,987,883 | |||||
Expenses | |||||||
Transportation and distribution expenses | 1,362,325 | 1,197,968 | |||||
Cost of Sales | — | 1,248,330 | |||||
General and administrative | 3,289,852 | 2,568,519 | |||||
Depreciation, amortization and accretion expense | 5,296,818 | 4,048,832 | |||||
Provision for loan losses | 4,645,188 | — | |||||
Total Expenses | 14,594,183 | 9,063,649 | |||||
Operating Income | $ | 7,663,684 | $ | 4,924,234 | |||
Other Income (Expense) | |||||||
Net distributions and dividend income | $ | 375,573 | $ | 590,408 | |||
Net realized and unrealized gain (loss) on other equity securities | (1,628,752) | 449,798 | |||||
Interest expense | (3,926,009) | (1,147,272) | |||||
Total Other Income (Expense) | (5,179,188) | (107,066) | |||||
Income before income taxes | 2,484,496 | 4,817,168 | |||||
Taxes | |||||||
Current tax expense | (677,731) | 435,756 | |||||
Deferred tax expense (benefit) | (577,395) | (115,391) | |||||
Income tax expense (benefit), net | (1,255,126) | 320,365 | |||||
Net Income | 3,739,622 | 4,496,803 | |||||
Less: Net Income attributable to non-controlling interest | 348,501 | 410,175 | |||||
Net Income attributable to CorEnergy Stockholders | $ | 3,391,121 | $ | 4,086,628 | |||
Preferred dividend requirements | 1,037,109 | 737,500 | |||||
Net Income attributable to Common Stockholders | $ | 2,354,012 | $ | 3,349,128 | |||
Net Income | $ | 3,739,622 | $ | 4,496,803 | |||
Other comprehensive income (loss): | |||||||
Changes in fair value of qualifying hedges attributable to CorEnergy stockholders | (211,076) | (276,107) | |||||
Changes in fair value of qualifying hedges attributable to non-controlling interest | (49,350) | (64,555) | |||||
Net Change in Other Comprehensive Income (Loss) | $ | (260,426) | $ | (340,662) | |||
Total Comprehensive Income | 3,479,196 | 4,156,141 | |||||
Less: Comprehensive income attributable to non-controlling interest | 299,151 | 345,620 | |||||
Comprehensive Income attributable to CorEnergy Stockholders | $ | 3,180,045 | $ | 3,810,521 | |||
Earnings Per Common Share: | |||||||
Basic | $ | 0.20 | $ | 0.36 | |||
Diluted | $ | 0.20 | $ | 0.36 | |||
Weighted Average Shares of Common Stock Outstanding: | |||||||
Basic | 11,943,938 | 9,322,652 | |||||
Diluted | 11,943,938 | 9,322,652 | |||||
Dividends declared per share | $ | 0.750 | $ | 0.650 | |||
CorEnergy Infrastructure Trust, Inc. | ||||||||||||||||||||||||||||
Consolidated Statements of Equity | ||||||||||||||||||||||||||||
Capital Stock | Preferred Stock |
Additional |
Accumulated |
Retained |
Non-Controlling |
Total | ||||||||||||||||||||||
Shares | Amount | Amount | ||||||||||||||||||||||||||
Balance at December 31, 2014 | 9,321,010 | $ | 9,321 | $ | — | $ | 309,987,724 | $ | 453,302 | $ | — | $ | 27,090,695 | $ | 337,541,042 | |||||||||||||
Net income | — | — | — | — | — | 12,319,911 | 1,617,206 | 13,937,117 | ||||||||||||||||||||
Net change in cash flow hedges | — | — | — | — | (262,505 | ) | — | (61,375 | ) | (323,880 | ) | |||||||||||||||||
Total comprehensive income | — | — | — | — | (262,505 | ) | 12,319,911 | 1,555,831 | 13,613,237 | |||||||||||||||||||
Issuance of Series A cumulative redeemable preferred stock, 7.375% - redemption value |
— | — | 56,250,000 | (2,039,524 | ) | — | — | — | 54,210,476 | |||||||||||||||||||
Net offering proceeds from issuance of common stock | 2,587,500 | 2,587 | — | 73,254,777 | — | — | — | 73,257,364 | ||||||||||||||||||||
Series A preferred stock dividends | — | — | — | — | — | (3,503,125 | ) | — | (3,503,125 | ) | ||||||||||||||||||
Common stock dividends | — | — | — | (20,529,353 | ) | — | (8,816,786 | ) | — | (29,346,139 | ) | |||||||||||||||||
Common stock issued under director's compensation plan | 2,677 | 3 | — | 89,997 | — | — | — | 90,000 | ||||||||||||||||||||
Distributions to Non-controlling interest | — | — | — | — | — | — | (2,486,464 | ) | (2,486,464 | ) | ||||||||||||||||||
Reinvestment of dividends paid to common stockholders |
28,510 | 29 | — | 817,886 | — | — | — | 817,915 | ||||||||||||||||||||
Balance at December 31, 2015 | 11,939,697 | $ | 11,940 | $ | 56,250,000 | $ | 361,581,507 | $ | 190,797 | $ | — | $ | 26,160,062 | $ | 444,194,306 | |||||||||||||
Net income | — | — | — | — | — | 3,391,121 | 348,501 | 3,739,622 | ||||||||||||||||||||
Net change in cash flow hedges | — | — | — | — | (211,076 | ) | — | (49,350 | ) | (260,426 | ) | |||||||||||||||||
Total comprehensive income | — | — | — | — | (211,076 | ) | 3,391,121 | 299,151 | 3,479,196 | |||||||||||||||||||
Series A preferred stock dividends | — | — | — | — | — | (1,037,109 | ) | — | — | |||||||||||||||||||
Common stock dividends | — | — | — | (6,600,761 | ) | — | (2,354,012 | ) | — | (8,954,773 | ) | |||||||||||||||||
Reinvestment of dividends paid to common stockholders | 12,060 | 12 | — | 159,301 | — | — | — | 159,313 | ||||||||||||||||||||
Balance at March 31, 2016 (Unaudited) | 11,951,757 | $ | 11,952 | $ | 56,250,000 | $ | 355,140,047 | $ | (20,279 | ) | $ | — | $ | 26,459,213 | $ | 437,840,933 |
CorEnergy Infrastructure Trust, Inc. | ||||||||
Consolidated Statements of Cash Flows | ||||||||
For the Three Months Ended | ||||||||
March 31, 2016 | March 31, 2015 | |||||||
Operating Activities | ||||||||
Net Income | $ | 3,739,622 | $ | 4,496,803 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Deferred income tax, net | (577,395 | ) | (115,391 | ) | ||||
Depreciation, amortization and ARO accretion | 5,945,501 | 4,426,559 | ||||||
Provision for loan loss | 4,645,188 | — | ||||||
Net distributions and dividend income, including recharacterization of income | (117,004 | ) | (371,323 | ) | ||||
Net realized and unrealized (gain) loss on other equity securities | 1,628,751 | (449,798 | ) | |||||
Unrealized gain on derivative contract | (71,363 | ) | (16,880 | ) | ||||
Common stock issued under directors compensation plan | — | 30,000 | ||||||
Changes in assets and liabilities: | ||||||||
Increase in accounts and other receivables | (3,240,409 | ) | (352,029 | ) | ||||
(Increase) decrease in financing note accrued interest receivable | 95,114 | (200,167 | ) | |||||
Increase in prepaid expenses and other assets | (161,354 | ) | (295,441 | ) | ||||
Increase in management fee payable | 130,365 | 61,756 | ||||||
Increase (decrease) in accounts payable and other accrued liabilities | 1,935,402 | (821,951 | ) | |||||
Increase (decrease) in current income tax liability | — | 480,637 | ||||||
Increase (decrease) in unearned revenue | 2,761,202 | (711,230 | ) | |||||
Net cash provided by operating activities | $ | 16,713,620 | $ | 6,161,545 | ||||
Investing Activities | ||||||||
Acquisition expenditures | — | (2,041,642 | ) | |||||
Purchases of property and equipment, net | (101,919 | ) | (16,464 | ) | ||||
Proceeds from asset foreclosure | 223,451 | — | ||||||
Increase in financing notes receivable | (202,000 | ) | (31,442 | ) | ||||
Return of capital on distributions received | 1,165 | 29,864 | ||||||
Net cash used by investing activities | $ | (79,303 | ) | $ | (2,059,684 | ) | ||
Financing Activities | ||||||||
Debt financing costs | (224,586 | ) | (53,705 | ) | ||||
Net offering proceeds on Series A preferred stock | — | 54,137,791 | ||||||
Dividends paid on Series A preferred stock | (1,037,109 | ) | — | |||||
Dividends paid on common stock | (8,795,460 | ) | (5,991,083 | ) | ||||
Distributions to non-controlling interest | — | (680,748 | ) | |||||
Advances on revolving line of credit | 44,000,000 | 1,945,361 | ||||||
Payments on revolving line of credit | — | (33,521,055 | ) | |||||
Principal payments on term debt | (900,000 | ) | — | |||||
Principal payments on credit facility | (51,446,250 | ) | (882,000 | ) | ||||
Net cash (used) provided by financing activities | $ | (18,403,405 | ) | $ | 14,954,561 | |||
Net Change in Cash and Cash Equivalents | $ | (1,769,088 | ) | $ | 19,056,422 | |||
Cash and Cash Equivalents at beginning of period | 14,618,740 | 7,578,164 | ||||||
Cash and Cash Equivalents at end of period | $ | 12,849,652 | $ | 26,634,586 | ||||
Supplemental Disclosure of Cash Flow Information | ||||||||
Interest paid | $ | 1,398,422 | $ | 943,101 | ||||
Income taxes paid (net of refunds) | $ | 10,683 | $ | 295,901 | ||||
Non-Cash Operating Activities | ||||||||
Change in accounts payable and accrued expenses related to prepaid assets and other expense | $ | — | $ | 19,096 | ||||
Non-Cash Investing Activities | ||||||||
Change in accounts payable and accrued expenses related to acquisition expenditures | $ | — | $ | (13,597 | ) | |||
Change in accounts payable and accrued expenses related to issuance of financing and other notes receivable | $ | — | $ | (39,248 | ) | |||
Net change in Assets Held for Sale, Property and equipment,
Prepaid expenses and other assets and |
$ | (1,776,549 | ) | — | ||||
Non-Cash Financing Activities | ||||||||
Change in accounts payable and accrued expenses related to the issuance of common equity | $ | — | $ | (72,685 | ) | |||
Change in accounts payable and accrued expenses related to debt financing costs | $ | — | $ | 8,509 | ||||
Reinvestment of distributions by common stockholders in additional common shares | $ | 159,313 | $ | 68,154 | ||||
CorEnergy Infrastructure Trust, Inc. | ||||||||
NAREIT FFO, FFO Adjusted for Securities Investment and AFFO Reconciliation | ||||||||
For the Three Months Ended | ||||||||
March 31, 2016 | March 31, 2015 | |||||||
Net Income attributable to CorEnergy Stockholders | $ | 3,391,121 | $ | 4,086,628 | ||||
Less: | ||||||||
Preferred Dividend Requirements | 1,037,109 | 737,500 | ||||||
Net Income attributable to Common Stockholders | 2,354,012 | 3,349,128 | ||||||
Add: | ||||||||
Depreciation | 5,089,753 | 4,033,490 | ||||||
Less: | ||||||||
Non-Controlling Interest attributable to NAREIT FFO reconciling items | 411,455 | 411,455 | ||||||
NAREIT funds from operations (NAREIT FFO) | 7,032,310 | 6,971,163 | ||||||
Add: | ||||||||
Distributions received from investment securities | 259,734 | 248,949 | ||||||
Income tax expense (benefit) from investment securities | (475,637 | ) | 412,864 | |||||
Less: | ||||||||
Net distributions and dividend income | 375,573 | 590,408 | ||||||
Net realized and unrealized gain (loss) on other equity securities | (1,628,752 | ) | 449,798 | |||||
Funds from operations adjusted for securities investments (FFO) | 8,069,586 | 6,592,770 | ||||||
Add: | ||||||||
Provision for loan losses, net of tax | 4,040,081 | — | ||||||
Transaction costs | 36,915 | 672,747 | ||||||
Amortization of debt issuance costs | 617,097 | 305,710 | ||||||
Amortization of deferred lease costs | 22,983 | 15,342 | ||||||
Accretion of asset retirement obligation | 184,082 | — | ||||||
Income tax expense (benefit) | (174,382 | ) | (92,499 | ) | ||||
Amortization of above market leases | — | 72,987 | ||||||
Unrealized (gain) loss associated with derivative instruments | 23,875 | (16,880 | ) | |||||
Less: | ||||||||
EIP Lease Adjustment | — | 542,809 | ||||||
Non-Controlling Interest attributable to AFFO reconciling items | 36,804 | 23,284 | ||||||
Adjusted funds from operations (AFFO) | $ | 12,783,433 | $ | 6,984,084 | ||||
Weighted Average Shares of Common Stock Outstanding: | ||||||||
Basic | 11,943,938 | 9,322,652 | ||||||
Diluted | 15,428,787 | 9,322,652 | ||||||
NAREIT FFO attributable to Common Stockholders | ||||||||
Basic | $ | 0.59 | $ | 0.75 | ||||
Diluted | $ | 0.59 | $ | 0.75 | ||||
FFO attributable to Common Stockholders | ||||||||
Basic | $ | 0.68 | $ | 0.71 | ||||
Diluted | $ | 0.65 | $ | 0.71 | ||||
AFFO attributable to Common Stockholders | ||||||||
Basic | $ | 1.07 | $ | 0.75 | ||||
Diluted | $ | 0.96 | $ | 0.75 | ||||
CorEnergy Infrastructure Trust, Inc. |
||||
Lease Revenue, Security Distributions, Financing Revenue, and Operating Results | ||||
For the Three Months Ended | ||||
March 31, 2016 | March 31, 2015 | |||
Lease Revenue, Security Distributions, Financing |
||||
Leases: | ||||
Lease revenue | $ 16,996,072 | $ 7,336,101 | ||
Other Equity Securities: | ||||
Net cash distributions received | 259,734 | 248,949 | ||
Financing: | ||||
Financing revenue | 162,344 | 660,392 | ||
Operations: | ||||
Transportation and distribution revenue (3) | 5,099,451 | 5,991,390 | ||
Transportation and distribution expense (4) | (1,362,325) | (2,446,298) | ||
Net Operations (excluding depreciation, amortization, and accretion) | 3,737,126 | 3,545,092 | ||
Total Lease Revenue, Security Distributions, Financing Revenue, and Operating Results | $ 21,155,276 | $ 11,790,534 | ||
General and administrative | (3,289,852) | (2,568,519) | ||
Non-Controlling Interest attributable to Adjusted EBITDA Items | (944,527) | (969,987) | ||
Adjusted EBITDA | $ 16,920,897 | $ 8,252,028 | ||
(3) MoGas and Omega revenues have been combined and are presented net of Omega's natural gas and propane costs subsequent to the new contract with the DOD executed on January 28, 2016, effective February 1, 2016. In accordance with GAAP, Omega's historical Sales revenue and Cost of sales for the three months ended March 31, 2015 are presented separately, on a gross basis, in the Consolidated Statements of Income and Comprehensive Income in this quarterly report on Form 10-Q. For ease of comparison in this results of operations discussion, Omega's historical Sales revenue, Cost of sales and Operating expenses for the three months ended March 31, 2015 are presented on a gross basis and are included in the Transportation and distribution lines in this table. |
(4) MoGas' transportation, maintenance and administrative expenses and Omega's operating expenses and cost of sales on non-DOD customers have been combined subsequent to the new contract with the DOD executed on January 28, 2016. |
CorEnergy Infrastructure Trust, Inc. | ||||||||
Reconciliation of Adjusted EBITDA to Income Attributable to Common Stockholders | ||||||||
For the Three Months Ended | ||||||||
March 31, 2016 | March 31, 2015 | |||||||
Adjusted EBITDA | $ | 16,920,897 | $ | 8,252,028 | ||||
Other Adjustments: | ||||||||
Distributions and dividends received in prior period previously
deemed a |
117,004 | 371,323 | ||||||
Net realized and unrealized gain (loss) on securities | (1,629,917 | ) | 419,934 | |||||
Depreciation, amortization & accretion | (5,296,818 | ) | (4,048,832 | ) | ||||
Interest expense, net | (3,926,009 | ) | (1,147,272 | ) | ||||
Provision for loan losses | (4,645,188 | ) | — | |||||
Non-controlling interest attributable to depreciation, amortization, accretion, and interest expense | 596,026 | 559,812 | ||||||
Income tax benefit (expense) | 1,255,126 | (320,365 | ) | |||||
Preferred dividend requirements | (1,037,109 | ) | (737,500 | ) | ||||
Income Attributable to Common Stockholders | $ | 2,354,012 | $ | 3,349,128 | ||||
Notes
1NAREIT FFO represents net income (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciable operating property, impairment losses of depreciable properties, real estate-related depreciation, amortization (excluding amortization of deferred financing costs or loan origination costs) and after adjustments for unconsolidated partnerships and noncontrolling interests. Adjustments for noncontrolling interests are calculated on the same basis. FFO as we have presented it here, is derived by further adjusting NAREIT FFO for distributions received from investment securities, income tax expense (benefit) from investment securities, net distributions and dividend income and net realized and unrealized gain or loss on other equity securities. CorEnergy defines AFFO as FFO Adjusted for Securities Investment plus provision from loan losses, net of tax, transaction costs, amortization of debt issuance costs, amortization of deferred leasing costs, accretion of asset retirement obligations, income tax expense (benefit) unrelated to securities investments and provision for loan losses, above market rent, noncash costs associated with derivative instruments and certain costs of non-recurring nature, less maintenance, capital expenditures (if any) amortization of debt premium and other adjustments as deemed appropriate by management.
2Contribution Margin is a non-GAAP measure defined as Total Lease Revenue, Security Distributions, Financing Revenue and Operating Results, as reported in the MD&A section of CorEnergy’s Form 10-Q. Management believes that Lease Revenue, Security Distributions, Financing Revenue and Operating Results provides investors with information that will assist them in analyzing the operating performance of our leased assets, financing notes receivable, other equity securities and operating entities. As it pertains to other equity securities, the Company believes that net distributions received are indicative of the operating performance of the assets. Reconciliations of these results to Adjusted EBITDA and to Income Attributable to Common Stockholders are included in the additional financial information attached to this press release.
View source version on businesswire.com: http://www.businesswire.com/news/home/20160510006901/en/
CorEnergy Infrastructure Trust, Inc.
Investor Relations
Lesley
Robertshaw, 877-699-CORR (2677)
info@corridortrust.com
Source: CorEnergy Infrastructure Trust, Inc.
Released May 10, 2016