· |
Net assets of $87.1 million or $9.60 per share as of Feb. 28, 2010 |
· |
Total assets of $88.9 million as of Feb. 28, 2010 |
· |
Distributable cash flow (DCF) of $1.2 million for the fiscal quarter ended Feb. 28, 2010 |
· |
First quarter 2010 distribution of $0.13 per share paid March 1, 2010 |
· |
Mowood, LLC (Mowood) closed on sale of its subsidiary Timberline Energy, LLC (Timberline) on Feb. 9, 2010 |
· |
Credit facility fully repaid and terminated |
Tortoise Capital Resources Corporation |
||||||||
STATEMENTS OF ASSETS & LIABILITIES |
||||||||
February 28, 2010 |
November 30, 2009 |
|||||||
(Unaudited) |
||||||||
Assets |
||||||||
Investments at fair value, control (cost $20,952,193 and $28,180,070, respectively) |
$ | 27,765,626 | $ | 33,458,046 | ||||
Investments at fair value, affiliated (cost $51,439,159 and $52,676,299, respectively) |
41,629,781 | 41,658,847 | ||||||
Investments at fair value, non-affiliated (cost $15,139,576 and $9,568,566, respectively) |
14,633,831 | 8,865,047 | ||||||
Total investments (cost $87,530,928 and $90,424,935, respectively) |
84,029,238 | 83,981,940 | ||||||
Receivable for Adviser expense reimbursement |
51,654 | 49,843 | ||||||
Interest receivable from control investments |
55,031 | - | ||||||
Dividends receivable |
103 | 87 | ||||||
Deferred tax asset |
4,703,740 | 5,429,391 | ||||||
Prepaid expenses and other assets |
18,460 | 16,792 | ||||||
Total assets |
88,858,226 | 89,478,053 | ||||||
Liabilities |
||||||||
Base management fees payable to Adviser |
309,922 | 299,060 | ||||||
Distribution payable to common stockholders |
1,180,152 | - | ||||||
Accrued expenses and other liabilities |
234,196 | 282,408 | ||||||
Short-term borrowings |
- | 4,600,000 | ||||||
Total liabilities |
1,724,270 | 5,181,468 | ||||||
Net assets applicable to common stockholders |
$ | 87,133,956 | $ | 84,296,585 | ||||
Net Assets Applicable to Common Stockholders Consist of: |
||||||||
Warrants, no par value; 945,594 issued and outstanding |
||||||||
at February 28, 2010 and November 30, 2009 |
||||||||
(5,000,000 authorized) |
$ | 1,370,700 | $ | 1,370,700 | ||||
Capital stock, $0.001 par value; 9,078,090 shares issued and |
||||||||
outstanding at February 28, 2010 and November 30, 2009 |
||||||||
(100,000,000 shares authorized) |
9,078 | 9,078 | ||||||
Additional paid-in capital |
100,749,155 | 101,929,307 | ||||||
Accumulated net investment loss, net of income taxes |
(3,123,409 | ) | (3,304,416 | ) | ||||
Accumulated realized loss, net of income taxes |
(12,696,417 | ) | (14,041,614 | ) | ||||
Net unrealized appreciation (depreciation) of investments, net of income taxes |
824,849 | (1,666,470 | ) | |||||
Net assets applicable to common stockholders |
$ | 87,133,956 | $ | 84,296,585 | ||||
Net Asset Value per common share outstanding (net assets applicable |
||||||||
to common stock, divided by common shares outstanding) |
$ | 9.60 | $ | 9.29 | ||||
Distributable Cash Flow |
For the three months ended February 28, 2010 |
For the three months ended February 28, 2009 |
|||||||
Total from Investments |
|||||||||
Distributions from investments |
$ | 1,488,756 | $ | 2,691,635 | |||||
Interest income from investments |
191,431 | 201,598 | |||||||
Dividends from money market mutual funds |
217 | 725 | |||||||
Other income |
10,392 | 15,000 | |||||||
Total from Investments |
1,690,796 | 2,908,958 | |||||||
Operating Expenses Before Leverage Costs |
|||||||||
Advisory fees (net of expense reimbursement by Adviser) |
258,268 | 327,308 | |||||||
Other operating expenses |
174,568 | 217,582 | |||||||
Total Operating Expenses, before Leverage Costs |
432,836 | 544,890 | |||||||
Distributable cash flow before leverage costs |
1,257,960 | 2,364,068 | |||||||
Leverage costs |
45,619 | 171,116 | |||||||
Distributable Cash Flow |
$ | 1,212,341 | $ | 2,192,952 | |||||
Distributions paid on common stock |
$ | 1,180,152 | $ | 2,061,294 | |||||
Payout percentage for period (1) |
97 | % | 94 | % | |||||
DCF/GAAP Reconciliation |
|||||||||
Distributable Cash Flow |
$ | 1,212,341 | $ | 2,192,952 | |||||
Adjustments to reconcile to Net Investment Income, before Income Taxes: |
|||||||||
Distributions paid in stock (2) |
- | 28,136 | |||||||
Return of capital on distributions received from equity investments |
(998,640 | ) | (1,853,248 | ) | |||||
Net Investment Income, before Income Taxes |
$ | 213,701 | $ | 367,840 | |||||
(1) |
Distributions paid as a percentage of Distributable Cash Flow. |
||||||||
(2) |
The only distributions paid in stock for the three months ended February 28, 2009 were from Abraxas Energy Partners, L.P. which were paid in |
||||||||
stock as a result of credit constraints and therefore were not included in DCF. |
Tortoise Capital Resources Corporation |
|||||||
STATEMENTS OF OPERATIONS |
|||||||
(Unaudited) |
|||||||
For the three months ended February 28, 2010 |
For the three months ended February 28, 2009 |
||||||
Investment Income |
|||||||
Distributions from investments |
|||||||
Control investments |
$ |
555,879 |
$ 579,215 |
||||
Affiliated investments |
856,892 |
829,338 |
|||||
Non-affiliated investments |
75,985 |
1,311,218 |
|||||
Total distributions from investments |
1,488,756 |
2,719,771 |
|||||
Less return of capital on distributions |
(998,640 |
) |
(1,853,248 |
) | |||
Net distributions from investments |
490,116 |
866,523 |
|||||
Interest income from control investments |
191,431 |
201,598 |
|||||
Dividends from money market mutual funds |
217 |
725 |
|||||
Fee income |
10,392 |
15,000 |
|||||
Total Investment Income |
692,156 |
1,083,846 |
|||||
Operating Expenses |
|||||||
Base management fees |
309,922 |
392,769 |
|||||
Professional fees |
85,162 |
129,092 |
|||||
Directors' fees |
26,161 |
21,657 |
|||||
Reports to stockholders |
15,703 |
15,073 |
|||||
Administrator fees |
14,460 |
18,329 |
|||||
Fund accounting fees |
6,972 |
8,005 |
|||||
Registration fees |
6,355 |
7,719 |
|||||
Stock transfer agent fees |
3,130 |
3,181 |
|||||
Franchise tax expense |
2,572 |
- |
|||||
Custodian fees and expenses |
1,575 |
3,087 |
|||||
Other expenses |
12,478 |
11,439 |
|||||
Total Operating Expenses |
484,490 |
610,351 |
|||||
Interest expense |
45,619 |
171,116 |
|||||
Total Expenses |
530,109 |
781,467 |
|||||
Less expense reimbursement by Adviser |
(51,654 |
) |
(65,461 |
) | |||
Net Expenses |
478,455 |
716,006 |
|||||
Net Investment Income, before Income Taxes |
213,701 |
367,840 |
|||||
Deferred tax expense |
(32,694 |
) |
(101,183 |
) | |||
Net Investment Income |
181,007 |
266,657 |
|||||
Realized and Unrealized Gain (Loss) on Investments |
|||||||
Net realized gain on control investments |
1,578,001 |
- |
|||||
Net realized loss on affiliated investments |
(17,445 |
) |
(499,818 |
) | |||
Net realized gain on non-affiliated investments |
27,612 |
- |
|||||
Net realized gain (loss), before income taxes |
1,588,168 |
(499,818 |
) | ||||
Deferred tax benefit (expense) |
(242,971 |
) |
137,487 |
||||
Net realized gain (loss) on investments |
1,345,197 |
(362,331 |
) | ||||
Net unrealized appreciation of control investments |
1,535,457 |
127,710 |
|||||
Net unrealized appreciation (depreciation) of affiliated investments |
1,208,074 |
(8,278,048 |
) | ||||
Net unrealized appreciation (depreciation) of non-affiliated investments |
197,774 |
(4,783,720 |
) | ||||
Net unrealized appreciation (depreciation), before income taxes |
2,941,305 |
(12,934,058 |
) | ||||
Deferred tax benefit (expense) |
(449,986 |
) |
3,557,817 |
||||
Net unrealized appreciation (depreciation) of investments |
2,491,319 |
(9,376,241 |
) | ||||
Net Realized and Unrealized Gain (Loss) on Investments |
3,836,516 |
(9,738,572 |
) | ||||
Net Increase (Decrease) in Net Assets Applicable to Common Stockholders |
|||||||
Resulting from Operations |
$ |
4,017,523 |
$ (9,471,915 |
) | |||
Net Increase (Decrease) in Net Assets Applicable to Common Stockholders |
|||||||
Resulting from Operations Per Common Share: |
|||||||
Basic and Diluted |
$ |
0.44 |
$ (1.06 |
) | |||
Weighted Average Shares of Common Stock Outstanding: |
|||||||
Basic and Diluted |
9,078,090 |
8,962,147 |
|||||