EXHIBIT 99.1
 
 
   
 
August 9, 2013


­CorEnergy Releases Second Quarter 2013 Financial Results


LEAWOOD, Kan. – (BUSINESS WIRE) – CorEnergy Infrastructure Trust, Inc. (NYSE: CORR) (“the Company”), today announced financial results for the second quarter ended June 30, 2013.

Second Quarter Highlights and Subsequent Events
 
 
 
-
Stable revenue delivered by Pinedale LGS for second consecutive quarter
 
-
Declared second quarter dividend of $0.125 per share, paid on July 5, 2013
 
-
Reiterated annualized dividend payments of no less than $0.50 per share
 
-
Second quarter assets meet requirements for Real Estate Investment Trust (REIT) status
­­­­
Quarterly Performance Review

CorEnergy reported total revenues of $7.6 million in the quarter ended June 30, 2013. A second quarter dividend of $0.125 was declared on May 29, 2013 and subsequently paid on July 5, 2013. Total assets were $288.7 million and total CorEnergy stockholders’ equity was $207.5 million as of June 30, 2013, compared to $289.6 million and $210.7 million respectively at March 31, 2013. The modest decrease in total assets is primarily due to a decrease in the fair value of privately-held investment securities. The decrease in stockholders’ equity is primarily due to the timing of the quarterly dividend declaration of $0.125 per share. Net income attributable to common stockholders was $70 thousand, or $0.003 per common share. Net income was adversely affected during the second quarter due to the recognition of a tax expense on gains related to a sale of liquid securities.

“At the beginning of the year, we expressed our commitment to three key objectives – provide shareholders with stable dividends that have potential for long-term growth, meet the tests to qualify and elect to be taxed as a REIT in 2013, and grow shareholder value through accretive acquisitions of energy infrastructure real property. We are on track to deliver on those objectives,” said David Schulte, Chief Executive Officer of CorEnergy. “Generating consistent, repeatable performance is a top priority for CorEnergy, and our year-to-date results meet that goal. With two strong, stable quarters behind us, the foundation is laid to deliver on our 2013 objectives. Our focus continues to be on optimizing future development of our asset portfolio.”

Because a majority of the company’s assets are now REIT qualifying, management believes that non-GAAP performance measures utilized by REITs, including Funds from Operations (“FFO”) and Adjusted Funds from Operations (“AFFO”), also provide useful insights into CorEnergy’s operational performance.

Second Quarter Ended June 30, 2013 Financial Summary
 
For the Three Month Period Ended June 30, 2013
 
Total
Per Share
Net Income (attributable to CorEnergy Stockholders)
$   70,072
$0.003
Funds From Operations (FFO)
$3,106,014
$0.129
Adjusted Funds From Operations (AFFO)
$3,016,684
$0.125
Dividends Paid to Stockholders (on July 5, 2013)
$3,018,495
$0.125

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. FFO represents net income (loss) before allocation to minority interests (computed in accordance with GAAP, excluding gains or losses) from sales of depreciable operating property, real estate-related depreciation and amortization (excluding amortization of deferred financing costs or loan origination costs) and after adjustments for unconsolidated partnerships and joint ventures. The Company considers FFO an important supplemental measure of operating performance that is frequently used by securities analysts, investors and other interested parties. CorEnergy defines AFFO as FFO plus transaction costs, amortization of debt issuance costs, deferred leasing costs, and above market rent, and certain costs of a nonrecurring nature less maintenance, capital expenditures (if any), amortization of debt
 
 
 
 
 
 


 
premium and adjustments to lease revenue resulting from asset sales. Management uses AFFO as a measure of long-term sustainable operational performance.

Real Property Assets and Leases

Pinedale Liquids Gathering System (“LGS”), Oil & Gas Gathering System, Wyoming
The Pinedale LGS, our largest acquisition of REIT-qualifying assets to date, is subject to a 15-year triple net participating lease with Ultra Petroleum. Annual rent for the initial lease term includes a minimum of $20 million (as adjusted annually for changes based on the Consumer Price Index (“CPI”), subject to annual maximum adjustments of 2 percent) and a maximum of $27.5 million, with the exact rental amount determined by the actual volume handled by the Pinedale LGS.

Approximately 88.7 percent of the Company's total lease revenue for the second quarter of 2013 was derived from Ultra Petroleum Corp. As of June 30, 2013, approximately 94 percent of the Company's leased property, based on the gross book value of real estate investments, was leased to Ultra Petroleum Corp. The Pinedale LGS is being depreciated for book purposes over an estimated useful life of 26 years.

CorEnergy holds 81.1 percent of the economic interest in the Pinedale LGS. Prudential Financial, Inc., which invested $30 million to fund a portion of the acquisition, holds 18.9 percent of the economic interest.

Eastern Interconnect Project, Electric Transmission, New Mexico
The Company's 40 percent undivided interest in a 216-mile power transmission line that moves electric power across New Mexico between Albuquerque and Clovis, called the Eastern Interconnect Project (“EIP”), is leased to Public Service Company of New Mexico (“PNM”) under a net operating lease.

Approximately 11.3 percent of the Company's total lease revenue for the second quarter of 2013 was derived from PNM. As of June 30, 2013, approximately 5.8 percent of the Company's leased property, based on the gross book value of real estate investments, was leased to PNM.

Private Company Update

The fair value of Lightfoot as of June 30, 2013, increased approximately $37 thousand or 0.4 percent, as compared to the valuation at March 31, 2013, primarily due to market value changes in the MLP comparable companies. Lightfoot’s assets consist of an 83.5 percent interest in Arc Terminals (“Arc”) and a minority position in a Liquefied Natural Gas facility located in Mississippi.

Throughout 2012 Arc retained cash for capital expenditures and potential acquisitions and in February 2013 announced the acquisition of Gulf Coast Asphalt Company’s marine terminalling facility in Mobile, Alabama, and rail transloading facility in Saraland, Alabama. The transaction expands Arc’s capacity to more than 2.5 million barrels of storage and three rail (un)loading operations.

The fair value of VantaCore as of June 30, 2013, decreased $693 thousand, or 5.6 percent, as compared to the fair value at March 31, 2013. The decrease is attributable to changes in VantaCore’s debt during the second quarter. VantaCore increased borrowings against its revolving credit facility to begin funding capital expenditures during the quarter, which we expect to benefit earnings in the future.

Mowood, LLC is the holding company of Omega Pipeline Company, LLC (“Omega”). Omega’s sales revenue performance was higher for the quarter ended June 30, 2013, compared to May 31, 2012, which is largely attributable to an increase in the market price of gas combined with increased usage due to consistently cooler temperatures during the first six months of 2013. Due to the seasonal nature of gas sales, operating results for interim periods are not necessarily indicative of the results that may be expected for the full year.

REIT Qualification

CorEnergy satisfied the quarterly REIT asset test for the quarter ended June 30, 2013, and anticipates that it will satisfy the quarterly asset tests and annual income test necessary to qualify and elect to be taxed as a REIT for  2013. Because certain of CorEnergy’s assets do not qualify as REIT assets and do not produce REIT-qualifying income, the Company contributed those assets into wholly-owned taxable REIT subsidiaries prior to 2013.

 
 
 
 
 
 
 
Outlook

CorEnergy expects its major energy infrastructure assets, the Pinedale LGS and the Eastern Interconnect Project, to produce stable and recurring revenues in the second half of 2013. The Company believes that the cash flows from its holdings will continue to support the 2013 annualized dividend payments of no less than $0.50 per share. A number of possible acquisitions ranging in value from $50 to $200 million are in preliminary stages of review. There can be no assurance that any of these acquisition opportunities will result in consummated transactions. The Company has a $20 million revolving credit facility in place, which can be utilized for future acquisitions. As of June 30, 2013, there were no outstanding borrowings against the facility.


2013 Second Quarter Earnings Conference Call

CorEnergy will host a conference call Monday, August 12, 2013, at 1:00 p.m. CDT to discuss its financial results. Please dial into the call at 877-407-8035 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 corenergy.corridortrust.com.

A replay of the call will be available until 11:59 p.m. CDT September 12, 2013, by dialing 877-660-6853. The Conference ID # is 418496. A replay of the webcast will also be available on the company’s website at corenergy.corridortrust.com through August 12, 2014.

About CorEnergy Infrastructure Trust, Inc.
 
CorEnergy Infrastructure Trust, Inc. (NYSE: CORR), primarily owns midstream and downstream U.S. energy infrastructure assets subject to long-term triple net participating leases with energy companies. These assets include pipelines, storage tanks, transmission lines and gathering systems. The Company’s principal objective is to provide stockholders with an attractive risk-adjusted total return, with an emphasis on distributions and long-term distribution. CorEnergy is managed by Corridor InfraTrust Management, LLC, a real property asset manager focused on U.S. energy infrastructure and an affiliate of Tortoise Capital Advisors, L.L.C., an investment manager specializing in listed energy investments, with approximately $13.1 billion of assets under management in NYSE-listed closed-end investment companies, open-end funds and other accounts as of July 31, 2013. For more information, please visit corenergy.corridortrust.com.
 
 
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
        
   
June 30, 2013
(Unaudited)
  
November 30,
2012
Assets
        
Leased property, net of accumulated depreciation of $7,180,903, and $1,131,680, respectively
    $
     237,512,375
    $
        12,995,169
Other equity securities, at fair value
  
         21,239,935
  
         19,866,621
Cash and cash equivalents
  
         21,109,551
  
         14,333,456
Trading securities, at fair value
  
                      -
  
         55,219,411
Property and equipment, net of accumulated depreciation of $1,896,009 and $1,751,202, respectively
  
           3,460,158
  
           3,589,022
Escrow receivable
  
                      -
  
              698,729
Accounts receivable
  
           1,274,931
  
           1,570,257
Intangible lease asset, net of accumulated amortization of $583,878 and $413,580, respectively
  
              510,893
  
              681,191
Deferred debt issuance costs, net of accumulated amortization of $273,324 and $0, respectively
  
           1,275,029
  
                      -
Deferred lease costs, net of accumulated amortization of $32,588 and $0, respectively
  
              887,874
  
                      -
Hedged derivative asset
  
              823,773
  
                      -
Prepaid expenses and other assets
  
              567,434
  
           2,477,977
Total Assets
    $
      288,661,953
    $
     111,431,833
         
Liabilities and Equity
        
Long-term debt
    $
        70,000,000
    $
                    -
Accounts payable and other accrued liabilities
  
           2,928,749
  
           2,885,631
Dividends payable to shareholders
  
           3,018,495
  
                      -
Distributions payable to non-controlling interest
  
           1,690,413
  
                      -
Lease obligation
  
                      -
  
                27,522
Deferred tax liability
  
           2,791,093
  
           7,172,133
Line of credit
  
                      -
  
              120,000
Unearned revenue
  
              711,228
  
           2,370,762
Total Liabilities
    $
       81,139,978
    $
        12,576,048
         
Equity
        
Warrants, no par value; 945,594 issued and outstanding at June 30, 2013 and November 30, 2012 (5,000,000 authorized)
    $
         1,370,700
    $
         1,370,700
Capital stock, non-convertible, $0.001 par value; 24,147,958 shares issued and outstanding at June 30, 2013 and 9,190,667 shares issued and outstanding at November 30, 2012 (100,000,000 shares authorized)
  
24,148
  
9,191
Additional paid-in capital
  
169,269,731
  
91,763,475
Accumulated retained earnings
  
6,691,848
  
5,712,419
Accumulated other comprehensive income
  
921,442
  
                      -
Total CorEnergy Equity
  
        178,277,869
  
         98,855,785
Non-controlling Interest
  
         29,244,106
  
                      -
Total Equity
  
        207,521,975
  
         98,855,785
Total Liabilities and Equity
    $
     288,661,953
    $
      111,431,833

 
 

 
 
 
 
 
 
CorEnergy Infrastructure Trust, Inc.
              
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
              
 
For the Three Months Ended
  
For the Six Months Ended
 
June 30, 2013
  
May 31, 2012
  
June 30, 2013
  
May 31, 2012
Revenue
              
Lease revenue
  $
     5,638,244
    $
        638,244
    $
    11,276,488
    $
      1,276,488
Sales revenue
        1,929,772
  
        1,439,958
  
        4,445,345
  
        3,877,268
Total Revenue
        7,568,016
  
        2,078,202
  
      15,721,833
  
        5,153,756
               
Expenses
              
Cost of sales (excluding depreciation expense)
        1,476,348
  
        1,031,114
  
        3,479,987
  
        3,035,786
Management fees, net of expense reimbursements
          646,394
  
          254,965
  
        1,290,208
  
          502,346
Asset acquisition expenses
            53,394
  
            94,699
  
            85,211
  
            94,699
Professional fees
          431,508
  
          268,935
  
          885,691
  
          377,513
Depreciation expense
        2,857,412
  
          246,828
  
        5,714,448
  
          493,633
Amortization expense
            15,342
  
                     -
  
            30,621
  
                     -
Operating expenses
          303,480
  
          189,165
  
          510,384
  
          361,806
Directors' fees
            32,557
  
            14,730
  
            50,557
  
            29,311
Other expenses
          151,312
  
            78,402
  
          274,018
  
          135,662
Total Expenses
        5,967,747
  
        2,178,838
  
      12,321,125
  
        5,030,756
Operating Income (Loss)
1,600,269
  
(100,636)
  
3,400,708
  
123,000
Other Income (Expense)
              
Net distributions and dividend income
  $
           2,701
    $
          55,462
    $
         15,825
    $
         140,724
Net realized and unrealized gain (loss) on trading securities
                     -
  
(3,600,082)
  
316,063
  
(737,810)
Net realized and unrealized gain (loss) on other equity securities
(30,976)
  
6,837,407
  
2,395,010
  
12,906,601
Interest Expense
         (907,275)
  
(25,229)
  
       (1,644,656)
  
(52,638)
Total Other Income (Expense)
         (935,550)
  
        3,267,558
  
        1,082,242
  
      12,256,877
Income before income taxes
664,719
  
3,166,922
  
4,482,950
  
12,379,877
Taxes
              
Current tax expense
          581,757
  
                     -
  
          867,648
  
            10,000
Deferred tax expense (benefit)
         (340,003)
  
        1,190,162
  
          395,050
  
        4,646,076
Income tax expense, net
          241,754
  
        1,190,162
  
        1,262,698
  
        4,656,076
Net Income
422,965
  
        1,976,760
  
        3,220,252
  
        7,723,801
Less: Net Income attributable to non-controlling interest
          352,893
  
                     -
  
          737,427
  
                     -
Net Income attributable to CORR Stockholders
  $
          70,072
    $
     1,976,760
    $
      2,482,825
    $
     7,723,801
Net income
  $
         422,965
    $
     1,976,760
    $
      3,220,252
    $
     7,723,801
Other comprehensive income
              
Changes in fair value of qualifying hedges attributable to CORR Stockholders
          921,442
  
                     -
  
          921,442
  
                     -
Changes in fair value of qualifying hedges attributable to non-controlling interest
          215,439
  
                     -
  
          215,439
  
                     -
Other Comprehensive Income
  $ 
      1,136,881
    $
                 -
    $
      1,136,881
    $
                -
Total Comprehensive Income
        1,559,846
  
        1,976,760
  
        4,357,133
  
        7,723,801
Less: Comprehensive income attributable to non-controlling interest
          568,332
  
                     -
  
          952,866
  
                     -
Comprehensive income attributable to CORR Stockholders
  $
        991,514
     $
      1,976,760
    $
     3,404,267
    $
     7,723,801
Earnings Per Common Share:
              
Basic and Diluted
  $
             0.00
    $
             0.22
    $
             0.10
    $
             0.84
Weighted Average Shares of Common Stock Outstanding:
              
Basic and Diluted
24,147,958
  
9,180,935
  
24,144,856
  
9,178,923
Dividends declared per share
  $
           0.125
    $
            0.110
    $
           0.250
    $
           0.220

 
 
 
 
 
CorEnergy Infrastructure Trust, Inc.
                            
CONSOLIDATED STATEMENTS OF EQUITY
                            
                 
Accumulated Other Comprehensive Income
  
Retained Earnings (Accumulated Deficit)
        
 
 Capital Stock
      
Additional Paid-in Capital
      
Non-Controlling Interest
    
 
 Shares
  
 Amount
  
 Warrants
          
Total
Balance at November 30, 2011
      9,176,889
  
        9,177
  
   1,370,700
  
     95,682,738
  
                -
  
    (6,636,302)
  
                -
  
     90,426,313
Net Income
                  -
  
             -
  
               -
  
                  -
  
                -
  
   12,348,721
      
     12,348,721
Distributions to stockholders sourced as return of capital
                  -
  
             -
  
               -
  
      (4,040,273)
  
                -
  
                -
  
                -
  
      (4,040,273)
Reinvestment of distributions to stockholders
           13,778
  
            14
  
               -
  
         121,010
  
                -
  
                -
  
                -
  
         121,024
Balance at November 30, 2012
      9,190,667
  
        9,191
  
   1,370,700
  
     91,763,475
  
                -
  
     5,712,419
  
                -
  
     98,855,785
Net Loss
                  -
  
             -
  
               -
  
                  -
  
                -
  
    (1,503,396)
  
        (18,347)
  
      (1,521,743)
Net offering proceeds
     14,950,000
  
      14,950
  
               -
  
     83,493,200
  
                -
  
                -
  
                -
  
     83,508,150
Non-controlling interest contribution
                  -
  
             -
  
               -
  
                    -
  
                -
  
                -
  
   30,000,000
  
     30,000,000
Balance at December 31, 2012 (Unaudited)
     24,140,667
  
      24,141
  
   1,370,700
  
   175,256,675
  
                -
  
     4,209,023
  
   29,981,653
  
   210,842,192
Net Income
                  -
  
             -
  
               -
  
                  -
  
                -
  
     2,482,825
  
       737,427
  
       3,220,252
Dividends
                  -
  
             -
  
               -
  
      (6,036,078)
  
                -
  
                -
  
                -
  
      (6,036,078)
Distributions to Non-controlling interest
                  -
  
             -
  
               -
  
                    -
  
                -
  
                -
  
    (1,690,413)
  
      (1,690,413)
Reinvestment of dividends paid to stockholders
             7,291
  
              7
  
               -
  
           49,134
  
                -
  
                -
  
                -
  
           49,141
Net chance in cash flow hedges
                  -
  
             -
  
               -
  
                    -
  
        921,442
  
                -
  
       215,439
  
       1,136,881
Balance at June 30, 2013 (Unaudited)
    $24,147,958
  
 $24,148
  
 $1,370,700
  
 $169,269,731
  
 $921,442
  
 $6,691,848
  
 $29,244,106
  
 $207,521,975
 
                              
                 
 
  
 
      
 
 
 
 
 
 

CorEnergy Infrastructure Trust, Inc.
      
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
      
 
For the Six Months Ended
 
June 30, 2013
  
May 31, 2012
Operating Activities
      
Net Income
 $ 
              3,220,252
   $
             7,723,801
Adjustments to reconcile net income to net cash provided by operating activities:
      
Distributions received from investment securities
                           -
  
                2,243,539
Deferred income tax, net
395,050
  
                4,646,076
Depreciation
5,714,448
  
                   493,633
Amortization
433,386
  
                     77,540
Realized and unrealized (gain) loss on trading securities
(316,063)
  
737,810
Realized and unrealized gain on other equity securities
(2,395,010)
  
(12,906,601)
Changes in assets and liabilities:
      
Increase in accounts receivable
                  (352,037)
  
                  (207,221)
(Increase) decrease in prepaid expenses and other assets
31,321
  
                  (791,312)
Decrease in accounts payable and other accrued liabilities
(1,217,791)
  
                  (247,054)
Increase in dividends payable to shareholders
                3,018,495
  
                           -
Increase in distributions to non-controlling interest
1,690,413
  
                           -
Net change in derivative contracts, not designated as hedges
64,123
  
                           -
Decrease in current tax liability
(3,855,947)
  
                           -
Decrease in unearned income
(1,422,457)
  
                           -
Net cash provided by operating activities
 $
             5,008,183
 $ 
 1,770,211
       
Investing Activities
      
Proceeds from sale of long-term investment of trading and other equity securities
                5,563,865
  
                           -
Deferred lease costs
(5,620)
  
                           -
Purchases of property and equipment
                    (42,242)
  
                    (30,321)
Proceeds from sale of property and equipment
                           -
  
                      3,076
Return of capital on distributions received
631,524
  
                           -
Net cash provided by (used in) investing activities
 $
             6,147,527
   $
                (27,245)
       
Financing Activities
      
Payments on lease obligation
                    (20,698)
  
                    (39,590)
Debt financing costs
                    (10,999)
  
                           -
Net change in derivative contracts, designated as hedges
                    (17,895)
  
                           -
Dividends
               (6,036,078)
  
                  (975,062)
Distributions to non-controlling interest
               (1,690,413)
  
                           -
Advances on revolving line of credit
                   139,397
  
                1,045,000
Payments on revolving line of credit
                  (139,397)
  
                  (205,000)
Payments on long-term debt
                           -
  
               (1,283,000)
Dividend reinvestment
                     49,141
  
                           -
Net cash used in financing activities
 $ 
             (7,726,942)
   $
           (1,457,652)
Net Change in Cash and Cash Equivalents
 $ 
             3,428,768
   $
                285,314
Cash and Cash Equivalents at beginning of period
17,680,783
  
                2,793,326
Cash and Cash Equivalents at end of period
 $ 
            21,109,551
   $
             3,078,640
       
Supplemental Disclosure of Cash Flow Information
      
Interest paid
 $ 
             1,242,441
   $
               142,584
Income taxes paid
 $ 
             4,776,354
   $
               96,000
       
Non-Cash Financing Activities
      
Reinvestment of distributions by common stockholders in additional common shares
  $
                        -
   $
                 34,391



CorEnergy Infrastructure Trust, Inc.
Katheryn Mueller, 877-699-CORR (2677)
Investor Relations
info@corridortrust.com
 
Source:  CorEnergy Infrastructure Trust, Inc.
 
News Provided By Acquire Media