· |
Delivered Net Income of $0.56 per common share (basic and diluted), NAREIT Funds from Operations (NAREIT FFO)1 of $0.93 per share (diluted), Funds from Operations (FFO)1 of $0.96 per share (diluted) and Adjusted Funds from Operations (AFFO)1 of $1.00 per share (diluted)
|
· |
Declared common stock dividend of $0.75 per share ($3.00 annualized) for the first quarter, in line with the previous six quarterly dividends
|
· |
Commenced non-binding open season on the MoGas Pipeline to solicit interest in firm transportation contracts on a possible expansion project
|
· |
Ultra Petroleum, the tenant of the Pinedale Liquids Gathering System, completed its restructuring and recapitalization
|
· |
Energy XXI Gulf Coast, tenant of the Grand Isle Gathering System, announced several initiatives under new members of senior management
|
· |
Closed offering of 2.8 million depositary shares of 7.375% Series A Cumulative Preferred Stock generating net proceeds of ~$67.6 million, after underwriting discounts and other estimated offering expenses
|
· |
Paid down $44.0 million of outstanding balance on the Company’s credit facility with proceeds from the offering
|
First Quarter
Ended March 31, 2017 |
||||||||||||
Per Share
|
||||||||||||
Total
|
Basic
|
Diluted
|
||||||||||
Net Income (Attributable to Common Stockholders)1
|
$
|
6,632,369
|
$
|
0.56
|
$
|
0.56
|
||||||
NAREIT Funds from Operations (NAREIT FFO)1
|
$
|
12,043,210
|
$
|
1.01
|
$
|
0.93
|
||||||
Funds From Operations (FFO)1
|
$
|
12,571,362
|
$
|
1.06
|
$
|
0.96
|
||||||
Adjusted Funds From Operations (AFFO)1
|
$
|
13,315,358
|
$
|
1.12
|
$
|
1.00
|
March 31, 2017
|
December 31, 2016
|
|||||||
Assets
|
||||||||
Leased property, net of accumulated depreciation of $57,203,700 and $52,219,717
|
$
|
484,274,386
|
$
|
489,258,369
|
||||
Property and equipment, net of accumulated depreciation of $10,131,025 and $9,292,712
|
115,574,493
|
116,412,806
|
||||||
Financing notes and related accrued interest receivable, net of reserve of $4,100,000 and $4,100,000
|
1,500,000
|
1,500,000
|
||||||
Other equity securities, at fair value
|
8,563,297
|
9,287,209
|
||||||
Cash and cash equivalents
|
11,375,702
|
7,895,084
|
||||||
Accounts and other receivables
|
20,585,073
|
19,415,666
|
||||||
Deferred costs, net of accumulated amortization of $2,537,722 and $2,261,151
|
2,855,478
|
3,132,050
|
||||||
Prepaid expenses and other assets
|
841,936
|
354,230
|
||||||
Deferred tax asset
|
2,057,135
|
1,758,289
|
||||||
Goodwill
|
1,718,868
|
1,718,868
|
||||||
Total Assets
|
$
|
649,346,368
|
$
|
650,732,571
|
||||
Liabilities and Equity
|
||||||||
Secured credit facilities, net (including $8,061,844 and $8,860,577 with related party)
|
$
|
86,992,738
|
$
|
89,387,985
|
||||
Unsecured convertible senior notes, net of discount and debt issuance costs of $2,558,308 and $2,755,105
|
111,441,691
|
111,244,895
|
||||||
Asset retirement obligation
|
12,043,572
|
11,882,943
|
||||||
Accounts payable and other accrued liabilities
|
4,349,149
|
2,416,283
|
||||||
Management fees payable
|
1,745,294
|
1,735,024
|
||||||
Unearned revenue
|
513,355
|
155,961
|
||||||
Total Liabilities
|
$
|
217,085,799
|
$
|
216,823,091
|
||||
Equity
|
||||||||
Series A Cumulative Redeemable Preferred Stock 7.375%, $56,250,000 liquidation preference ($2,500 per share, $0.001 par value), 10,000,000 authorized; 22,500 issued and outstanding at March 31, 2017, and December 31, 2016
|
$
|
56,250,000
|
56,250,000
|
|||||
Capital stock, non-convertible, $0.001 par value; 11,893,146 and 11,886,216 shares issued and outstanding at March 31, 2017, and December 31, 2016 (100,000,000 shares authorized)
|
11,893
|
11,886
|
||||||
Additional paid-in capital
|
348,182,779
|
350,217,746
|
||||||
Accumulated other comprehensive loss
|
(8,224
|
)
|
(11,196
|
)
|
||||
Total CorEnergy Equity
|
404,436,448
|
406,468,436
|
||||||
Non-controlling Interest
|
27,824,121
|
27,441,044
|
||||||
Total Equity
|
432,260,569
|
433,909,480
|
||||||
Total Liabilities and Equity
|
$
|
649,346,368
|
$
|
650,732,571
|
For the Three Months Ended
|
||||||||
March 31, 2017
|
March 31, 2016
|
|||||||
Revenue
|
||||||||
Lease revenue
|
$
|
17,066,526
|
$
|
16,996,072
|
||||
Transportation and distribution revenue
|
5,010,590
|
5,099,451
|
||||||
Financing revenue
|
—
|
162,344
|
||||||
Total Revenue
|
22,077,116
|
22,257,867
|
||||||
Expenses
|
||||||||
Transportation and distribution expenses
|
1,335,570
|
1,362,325
|
||||||
General and administrative
|
3,061,240
|
3,289,852
|
||||||
Depreciation, amortization and ARO accretion expense
|
6,005,908
|
5,296,818
|
||||||
Provision for loan loss and disposition
|
—
|
4,645,188
|
||||||
Total Expenses
|
10,402,718
|
14,594,183
|
||||||
Operating Income
|
$
|
11,674,398
|
$
|
7,663,684
|
||||
Other Income (Expense)
|
||||||||
Net distributions and dividend income
|
$
|
43,462
|
$
|
375,573
|
||||
Net realized and unrealized loss on other equity securities
|
(544,208
|
)
|
(1,628,752
|
)
|
||||
Interest expense
|
(3,454,397
|
)
|
(3,926,009
|
)
|
||||
Total Other Expense
|
(3,955,143
|
)
|
(5,179,188
|
)
|
||||
Income before income taxes
|
7,719,255
|
2,484,496
|
||||||
Taxes
|
||||||||
Current tax benefit
|
(33,760
|
)
|
(677,731
|
)
|
||||
Deferred tax benefit
|
(298,846
|
)
|
(577,395
|
)
|
||||
Income tax benefit
|
(332,606
|
)
|
(1,255,126
|
)
|
||||
Net Income
|
8,051,861
|
3,739,622
|
||||||
Less: Net Income attributable to non-controlling interest
|
382,383
|
348,501
|
||||||
Net Income attributable to CorEnergy Stockholders
|
$
|
7,669,478
|
$
|
3,391,121
|
||||
Preferred dividend requirements
|
1,037,109
|
1,037,109
|
||||||
Net Income attributable to Common Stockholders
|
$
|
6,632,369
|
$
|
2,354,012
|
||||
Net Income
|
$
|
8,051,861
|
$
|
3,739,622
|
||||
Other comprehensive income (loss):
|
||||||||
Changes in fair value of qualifying hedges / AOCI attributable to CorEnergy stockholders
|
2,972
|
(211,076
|
)
|
|||||
Changes in fair value of qualifying hedges / AOCI attributable to non-controlling interest
|
694
|
(49,350
|
)
|
|||||
Net Change in Other Comprehensive Income (Loss)
|
$
|
3,666
|
$
|
(260,426
|
)
|
|||
Total Comprehensive Income
|
8,055,527
|
3,479,196
|
||||||
Less: Comprehensive income attributable to non-controlling interest
|
383,077
|
299,151
|
||||||
Comprehensive Income attributable to CorEnergy Stockholders
|
$
|
7,672,450
|
$
|
3,180,045
|
||||
Earnings Per Common Share:
|
||||||||
Basic
|
$
|
0.56
|
$
|
0.20
|
||||
Diluted
|
$
|
0.56
|
$
|
0.20
|
||||
Weighted Average Shares of Common Stock Outstanding:
|
||||||||
Basic
|
11,888,681
|
11,943,938
|
||||||
Diluted
|
11,888,681
|
11,943,938
|
||||||
Dividends declared per share
|
$
|
0.750
|
$
|
0.750
|
For the Three Months Ended
|
||||||||
March 31, 2017
|
March 31, 2016
|
|||||||
Operating Activities
|
||||||||
Net Income
|
$
|
8,051,861
|
$
|
3,739,622
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Deferred income tax, net
|
(298,846
|
)
|
(577,395
|
)
|
||||
Depreciation, amortization and ARO accretion
|
6,474,779
|
5,945,501
|
||||||
Provision for loan loss
|
—
|
4,645,188
|
||||||
Net distributions and dividend income, including recharacterization of income
|
148,649
|
(117,004
|
)
|
|||||
Net realized and unrealized loss on other equity securities
|
544,208
|
1,628,751
|
||||||
Unrealized gain on derivative contract
|
(27,073
|
)
|
(71,363
|
)
|
||||
Changes in assets and liabilities:
|
||||||||
Increase in accounts and other receivables
|
(1,169,407
|
)
|
(3,240,409
|
)
|
||||
Decrease in financing note accrued interest receivable
|
—
|
95,114
|
||||||
Increase in prepaid expenses and other assets
|
(99,573
|
)
|
(161,354
|
)
|
||||
Increase in management fee payable
|
10,270
|
130,365
|
||||||
Increase in accounts payable and other accrued liabilities
|
1,932,866
|
1,935,402
|
||||||
Increase in unearned revenue
|
—
|
2,761,202
|
||||||
Net cash provided by operating activities
|
$
|
15,567,734
|
$
|
16,713,620
|
||||
Investing Activities
|
||||||||
Purchases of property and equipment, net
|
—
|
(101,919
|
)
|
|||||
Proceeds from asset foreclosure and sale
|
—
|
223,451
|
||||||
Increase in financing notes receivable
|
—
|
(202,000
|
)
|
|||||
Return of capital on distributions received
|
31,055
|
1,165
|
||||||
Net cash provided (used) by investing activities
|
$
|
31,055
|
$
|
(79,303
|
)
|
|||
Financing Activities
|
||||||||
Debt financing costs
|
—
|
(224,586
|
)
|
|||||
Dividends paid on Series A preferred stock
|
(1,037,109
|
)
|
(1,037,109
|
)
|
||||
Dividends paid on common stock
|
(8,667,329
|
)
|
(8,795,460
|
)
|
||||
Advances on revolving line of credit
|
—
|
44,000,000
|
||||||
Principal payments on secured credit facilities
|
(2,413,733
|
)
|
(52,346,250
|
)
|
||||
Net cash used by financing activities
|
$
|
(12,118,171
|
)
|
$
|
(18,403,405
|
)
|
||
Net Change in Cash and Cash Equivalents
|
$
|
3,480,618
|
$
|
(1,769,088
|
)
|
|||
Cash and Cash Equivalents at beginning of period
|
7,895,084
|
14,618,740
|
||||||
Cash and Cash Equivalents at end of period
|
$
|
11,375,702
|
$
|
12,849,652
|
||||
Supplemental Disclosure of Cash Flow Information
|
||||||||
Interest paid
|
$
|
1,047,357
|
$
|
1,398,422
|
||||
Income taxes paid (net of refunds)
|
$
|
—
|
$
|
10,683
|
||||
Non-Cash Investing Activities
|
||||||||
Net change in Assets Held for Sale, Property and equipment, Prepaid expenses and other assets, Accounts payable and other accrued liabilities and Liabilities held for sale
|
$
|
—
|
$
|
(1,776,549
|
)
|
|||
Non-Cash Financing Activities
|
||||||||
Reinvestment of distributions by common stockholders in additional common shares
|
$
|
247,333
|
$
|
159,313
|
For the Three Months Ended
|
||||||||
March 31, 2017
|
March 31, 2016
|
|||||||
Net Income attributable to CorEnergy Stockholders
|
$
|
7,669,478
|
$
|
3,391,121
|
||||
Less:
|
||||||||
Preferred Dividend Requirements
|
1,037,109
|
1,037,109
|
||||||
Net Income attributable to Common Stockholders
|
6,632,369
|
2,354,012
|
||||||
Add:
|
||||||||
Depreciation
|
5,822,296
|
5,089,753
|
||||||
Less:
|
||||||||
Non-Controlling Interest attributable to NAREIT FFO reconciling items
|
411,455
|
411,455
|
||||||
NAREIT funds from operations (NAREIT FFO)
|
12,043,210
|
7,032,310
|
||||||
Add:
|
||||||||
Distributions received from investment securities
|
223,166
|
259,734
|
||||||
Income tax expense (benefit) from investment securities
|
(195,760
|
)
|
(475,637
|
)
|
||||
Less:
|
||||||||
Net distributions and dividend income
|
43,462
|
375,573
|
||||||
Net realized and unrealized gain (loss) on other equity securities
|
(544,208
|
)
|
(1,628,752
|
)
|
||||
Funds from operations adjusted for securities investments (FFO)
|
12,571,362
|
8,069,586
|
||||||
Add:
|
||||||||
Provision for loan losses, net of tax
|
—
|
4,040,081
|
||||||
Transaction costs
|
258,782
|
36,915
|
||||||
Amortization of debt issuance costs
|
468,871
|
617,097
|
||||||
Amortization of deferred lease costs
|
22,983
|
22,983
|
||||||
Accretion of asset retirement obligation
|
160,629
|
184,082
|
||||||
Income tax benefit
|
(136,846
|
)
|
(174,382
|
)
|
||||
Unrealized (gain) loss associated with derivative instruments
|
(27,072
|
)
|
23,875
|
|||||
Less:
|
||||||||
Non-Controlling Interest attributable to AFFO reconciling items
|
3,351
|
36,804
|
||||||
Adjusted funds from operations (AFFO)
|
$
|
13,315,358
|
$
|
12,783,433
|
||||
Weighted Average Shares of Common Stock Outstanding:
|
||||||||
Basic
|
11,888,681
|
11,943,938
|
||||||
Diluted (1)
|
15,343,226
|
15,428,787
|
||||||
NAREIT FFO attributable to Common Stockholders
|
||||||||
Basic
|
$
|
1.01
|
$
|
0.59
|
||||
Diluted (1)
|
$
|
0.93
|
$
|
0.59
|
||||
FFO attributable to Common Stockholders
|
||||||||
Basic
|
$
|
1.06
|
$
|
0.68
|
||||
Diluted (1)
|
$
|
0.96
|
$
|
0.67
|
||||
AFFO attributable to Common Stockholders
|
||||||||
Basic
|
$
|
1.12
|
$
|
1.07
|
||||
Diluted (1)
|
$
|
1.00
|
$
|
0.96
|