Tortoise Capital Resources Corporation
|
||||||||
STATEMENTS OF ASSETS & LIABILITIES
|
||||||||
May 31, 2010
|
November 30, 2009
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Investments at fair value, control (cost $20,508,813 and $28,180,070, respectively)
|
$ | 26,556,411 | $ | 33,458,046 | ||||
Investments at fair value, affiliated (cost $31,804,095 and $52,676,299, respectively)
|
31,836,372 | 41,658,847 | ||||||
Investments at fair value, non-affiliated (cost $23,757,178 and $9,568,566, respectively)
|
17,726,201 | 8,865,047 | ||||||
Total investments (cost $76,070,086 and $90,424,935, respectively)
|
76,118,984 | 83,981,940 | ||||||
Receivable for Adviser expense reimbursement
|
51,617 | 49,843 | ||||||
Dividends receivable
|
89 | 87 | ||||||
Deferred tax asset
|
4,258,358 | 5,429,391 | ||||||
Prepaid expenses and other assets
|
98,919 | 16,792 | ||||||
Total assets
|
80,527,967 | 89,478,053 | ||||||
Liabilities
|
||||||||
Base management fees payable to Adviser
|
309,703 | 299,060 | ||||||
Distribution payable to common stockholders
|
909,910 | - | ||||||
Accrued expenses and other liabilities
|
219,927 | 282,408 | ||||||
Short-term borrowings
|
- | 4,600,000 | ||||||
Total liabilities
|
1,439,540 | 5,181,468 | ||||||
Net assets applicable to common stockholders
|
$ | 79,088,427 | $ | 84,296,585 | ||||
Net Assets Applicable to Common Stockholders Consist of:
|
||||||||
Warrants, no par value; 945,594 issued and outstanding
|
||||||||
at May 31, 2010 and November 30, 2009
|
||||||||
(5,000,000 authorized)
|
$ | 1,370,700 | $ | 1,370,700 | ||||
Capital stock, $0.001 par value; 9,099,037 shares issued and outstanding at
|
||||||||
May 31, 2010 and 9,078,090 issued and outstanding at November 30, 2009
|
||||||||
(100,000,000 shares authorized)
|
9,099 | 9,078 | ||||||
Additional paid-in capital
|
99,983,975 | 101,929,307 | ||||||
Accumulated net investment loss, net of income taxes
|
(3,248,338 | ) | (3,304,416 | ) | ||||
Accumulated realized loss, net of income taxes
|
(21,417,322 | ) | (14,041,614 | ) | ||||
Net unrealized appreciation (depreciation) of investments, net of income taxes
|
2,390,313 | (1,666,470 | ) | |||||
Net assets applicable to common stockholders
|
$ | 79,088,427 | $ | 84,296,585 | ||||
Net Asset Value per common share outstanding (net assets applicable
|
||||||||
to common stock, divided by common shares outstanding)
|
$ | 8.69 | $ | 9.29 | ||||
Tortoise Capital Resources Corporation
|
|||||||||||||||||
Distributable Cash Flow
|
For the three
months ended
May 31, 2010
|
For the three
months ended
May 31, 2009
|
For the six
months ended
May 31, 2010
|
For the six
months ended
May 31, 2009
|
|||||||||||||
Total from Investments
|
|||||||||||||||||
Distributions from investments
|
$ | 847,399 | $ | 1,852,148 | $ | 2,336,155 | $ | 4,543,782 | |||||||||
Distributions paid in stock
|
20,972 | - | 20,972 | - | |||||||||||||
Interest income from investments
|
189,622 | 202,400 | 381,053 | 403,998 | |||||||||||||
Dividends from money market mutual funds
|
233 | 420 | 450 | 1,145 | |||||||||||||
Other income
|
8,688 | 15,000 | 19,080 | 30,000 | |||||||||||||
Total from Investments
|
1,066,914 | 2,069,968 | 2,757,710 | 4,978,925 | |||||||||||||
Operating Expenses Before Leverage Costs
|
|||||||||||||||||
Advisory fees (net of expense reimbursement by Adviser)
|
258,087 | 281,821 | 516,355 | 609,129 | |||||||||||||
Other operating expenses
|
216,177 | 236,014 | 390,745 | 453,596 | |||||||||||||
Total Operating Expenses, before Leverage Costs
|
474,264 | 517,835 | 907,100 | 1,062,725 | |||||||||||||
Distributable cash flow before leverage costs
|
592,650 | 1,552,133 | 1,850,610 | 3,916,200 | |||||||||||||
Leverage costs
|
- | 256,842 | 45,619 | 427,958 | |||||||||||||
Distributable Cash Flow
|
$ | 592,650 | $ | 1,295,291 | $ | 1,804,991 | $ | 3,488,242 | |||||||||
Capital gain proceeds
|
292,500 | - | 292,500 | - | |||||||||||||
Cash Available for Distribution
|
$ | 885,150 | $ | 1,295,291 | $ | 2,097,491 | $ | 3,488,242 | |||||||||
Distributions paid on common stock
|
$ | 909,904 | $ | 1,170,247 | $ | 2,090,055 | $ | 3,231,540 | |||||||||
Payout percentage for period (1)
|
103 | % | 90 | % | 100 | % | 93 | % | |||||||||
DCF/GAAP Reconciliation
|
|||||||||||||||||
Distributable Cash Flow
|
$ | 592,650 | $ | 1,295,291 | $ | 1,804,991 | $ | 3,488,242 | |||||||||
Adjustments to reconcile to Net Investment Income (Loss), before Income Taxes:
|
|||||||||||||||||
Distributions paid in stock (2)
|
(20,972 | ) | 28,377 | (20,972 | ) | 56,514 | |||||||||||
Return of capital on distributions received from equity investments
|
(656,759 | ) | (2,864,138 | ) | (1,655,399 | ) | (4,717,386 | ) | |||||||||
Non-recurring professional fees
|
(38,881 | ) | - | (38,881 | ) | - | |||||||||||
Net Investment Income (Loss), before Income Taxes
|
$ | (123,962 | ) | $ | (1,540,470 | ) | $ | 89,739 | $ | (1,172,630 | ) | ||||||
(1)
|
Distributions paid as a percentage of Cash Available for Distribution.
|
||||||||||||||||
(2)
|
Distributions paid in stock for the three and six months ended May 31, 2010 were paid as part of normal operations and are included in DCF. Distributions paid in stock for the three and six months ended May 31, 2009 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
May 31, 2010
|
For the three
months ended
May 31, 2009
|
For the six
months ended
May 31, 2010
|
For the six
months ended
May 31, 2009
|
|||||||||||||
Investment Income
|
||||||||||||||||
Distributions from investments
|
||||||||||||||||
Control investments
|
$ | 478,380 | $ | 579,215 | $ | 1,034,259 | $ | 1,158,430 | ||||||||
Affiliated investments
|
224,999 | 836,038 | 1,081,891 | 1,665,376 | ||||||||||||
Non-affiliated investments
|
144,020 | 465,272 | 220,005 | 1,776,490 | ||||||||||||
Total distributions from investments
|
847,399 | 1,880,525 | 2,336,155 | 4,600,296 | ||||||||||||
Less return of capital on distributions
|
(656,759 | ) | (2,864,138 | ) | (1,655,399 | ) | (4,717,386 | ) | ||||||||
Net distributions from investments
|
190,640 | (983,613 | ) | 680,756 | (117,090 | ) | ||||||||||
Interest income from control investments
|
189,622 | 202,400 | 381,053 | 403,998 | ||||||||||||
Dividends from money market mutual funds
|
233 | 420 | 450 | 1,145 | ||||||||||||
Fee income
|
8,688 | 15,000 | 19,080 | 30,000 | ||||||||||||
Total Investment Income
|
389,183 | (765,793 | ) | 1,081,339 | 318,053 | |||||||||||
Operating Expenses
|
||||||||||||||||
Base management fees
|
309,704 | 338,186 | 619,626 | 730,955 | ||||||||||||
Professional fees
|
153,693 | 145,017 | 238,855 | 274,109 | ||||||||||||
Directors' fees
|
33,271 | 22,080 | 59,432 | 43,737 | ||||||||||||
Reports to stockholders
|
16,174 | 15,408 | 31,877 | 30,481 | ||||||||||||
Administrator fees
|
14,456 | 15,782 | 28,916 | 34,111 | ||||||||||||
Fund accounting fees
|
7,039 | 8,735 | 14,011 | 16,740 | ||||||||||||
Registration fees
|
6,496 | 7,891 | 12,851 | 15,610 | ||||||||||||
Stock transfer agent fees
|
3,462 | 3,403 | 6,592 | 6,584 | ||||||||||||
Franchise tax expense
|
4,958 | - | 7,530 | - | ||||||||||||
Custodian fees and expenses
|
2,755 | 4,673 | 4,330 | 7,760 | ||||||||||||
Other expenses
|
12,754 | 13,025 | 25,232 | 24,464 | ||||||||||||
Total Operating Expenses
|
564,762 | 574,200 | 1,049,252 | 1,184,551 | ||||||||||||
Interest expense
|
- | 256,842 | 45,619 | 427,958 | ||||||||||||
Total Expenses
|
564,762 | 831,042 | 1,094,871 | 1,612,509 | ||||||||||||
Less expense reimbursement by Adviser
|
(51,617 | ) | (56,365 | ) | (103,271 | ) | (121,826 | ) | ||||||||
Net Expenses
|
513,145 | 774,677 | 991,600 | 1,490,683 | ||||||||||||
Net Investment Income, before Income Taxes
|
(123,962 | ) | (1,540,470 | ) | 89,739 | (1,172,630 | ) | |||||||||
Deferred tax benefit (expense)
|
(967 | ) | 8,283 | (33,661 | ) | (92,900 | ) | |||||||||
Net Investment Income (Loss)
|
(124,929 | ) | (1,532,187 | ) | 56,078 | (1,265,530 | ) | |||||||||
Realized and Unrealized Gain (Loss) on Investments
|
||||||||||||||||
Net realized gain on control investments
|
585,000 | - | 2,163,001 | - | ||||||||||||
Net realized loss on affiliated investments
|
(9,607,112 | ) | - | (9,624,557 | ) | (173,145 | ) | |||||||||
Net realized loss on non-affiliated investments
|
(1,239,501 | ) | (7,335,157 | ) | (1,211,889 | ) | (7,661,830 | ) | ||||||||
Net realized loss, before income taxes
|
(10,261,613 | ) | (7,335,157 | ) | (8,673,445 | ) | (7,834,975 | ) | ||||||||
Deferred tax benefit (expense)
|
1,540,708 | (758,204 | ) | 1,297,737 | (620,717 | ) | ||||||||||
Net realized loss on investments
|
(8,720,905 | ) | (8,093,361 | ) | (7,375,708 | ) | (8,455,692 | ) | ||||||||
Net unrealized appreciation (depreciation) of control investments
|
(765,835 | ) | 3,029,773 | 769,622 | 3,157,483 | |||||||||||
Net unrealized appreciation (depreciation) of affiliated investments
|
9,841,655 | 3,374,165 | 11,049,729 | (4,903,883 | ) | |||||||||||
Net unrealized appreciation (depreciation) of non-affiliated investments
|
(5,525,233 | ) | 9,978,917 | (5,327,459 | ) | 5,195,197 | ||||||||||
Net unrealized appreciation, before income taxes
|
3,550,587 | 16,382,855 | 6,491,892 | 3,448,797 | ||||||||||||
Deferred tax benefit (expense)
|
(1,985,123 | ) | (3,284,590 | ) | (2,435,109 | ) | 273,227 | |||||||||
Net unrealized appreciation of investments
|
1,565,464 | 13,098,265 | 4,056,783 | 3,722,024 | ||||||||||||
Net Realized and Unrealized Gain (Loss) on Investments
|
(7,155,441 | ) | 5,004,904 | (3,318,925 | ) | (4,733,668 | ) | |||||||||
Net Increase (Decrease) in Net Assets Applicable to Common Stockholders
|
||||||||||||||||
Resulting from Operations
|
$ | (7,280,370 | ) | $ | 3,472,717 | $ | (3,262,847 | ) | $ | (5,999,198 | ) | |||||
Net Increase (Decrease) in Net Assets Applicable to Common Stockholders
|
||||||||||||||||
Resulting from Operations Per Common Share:
|
||||||||||||||||
Basic and Diluted
|
$ | (0.80 | ) | $ | 0.39 | $ | (0.36 | ) | $ | (0.67 | ) | |||||
Weighted Average Shares of Common Stock Outstanding:
|
||||||||||||||||
Basic and Diluted
|
9,099,037 | 9,000,174 | 9,088,679 | 8,981,369 | ||||||||||||