·
|
Withdrew election to be regulated as a business development company
|
·
|
Distribution guidance of not less than $0.40 per share annually
|
·
|
Net asset value $10.62 per share as of Aug.31, 2011
|
Tortoise Capital Resources Corporation
|
||||||||
STATEMENTS OF ASSETS & LIABILITIES
|
||||||||
August 31, 2011
|
November 30, 2010
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Investments at fair value, control (cost $4,615,500 and $18,122,054, respectively)
|
$
|
8,326,078
|
$
|
23,260,566
|
||||
Investments at fair value, affiliated (cost $45,754,017 and $31,329,809, respectively)
|
46,030,656
|
49,066,009
|
||||||
Investments at fair value, non-affiliated (cost $30,392,767 and $21,628,965, respectively)
|
30,970,571
|
22,875,848
|
||||||
Total investments (cost $80,762,284 and $71,080,828, respectively)
|
85,327,305
|
95,202,423
|
||||||
Leased property, net of accumulated depreciation of $117,724
|
14,009,125
|
-
|
||||||
Intangible lease asset, net of accumulated amortization of $48,657
|
1,046,114
|
-
|
||||||
Escrow receivable
|
1,677,052
|
-
|
||||||
Receivable for Adviser expense reimbursement
|
124,173
|
109,145
|
||||||
Receivable for investments sold
|
-
|
5,198
|
||||||
Interest receivable from control investments
|
-
|
42,778
|
||||||
Dividends and distributions receivable
|
124,278
|
83
|
||||||
Lease receivable
|
1,185,381
|
-
|
||||||
Deferred tax asset
|
-
|
656,743
|
||||||
Prepaid expenses and other assets
|
33,671
|
25,023
|
||||||
Total assets
|
103,527,099
|
96,041,393
|
||||||
Liabilities
|
||||||||
Base management fees payable to Adviser
|
372,518
|
327,436
|
||||||
Distribution payable to common stockholders
|
916,490
|
-
|
||||||
Accrued expenses and other liabilities
|
395,508
|
234,784
|
||||||
Long-term debt
|
3,551,320
|
-
|
||||||
Deferred tax liability
|
916,285
|
-
|
||||||
Total liabilities
|
6,152,121
|
562,220
|
||||||
Net assets applicable to common stockholders
|
$
|
97,374,978
|
$
|
95,479,173
|
||||
Net Assets Applicable to Common Stockholders Consist of:
|
||||||||
Warrants, no par value; 945,594 issued and outstanding
|
||||||||
at August 31, 2011 and November 30, 2010
|
||||||||
(5,000,000 authorized)
|
$
|
1,370,700
|
$
|
1,370,700
|
||||
Capital stock, $0.001 par value; 9,164,865 shares issued and outstanding at
|
||||||||
August 31, 2011 and 9,146,506 shares issued and outstanding at
|
||||||||
November 30, 2010 (100,000,000 shares authorized)
|
9,165
|
9,147
|
||||||
Additional paid-in capital
|
95,853,818
|
98,444,952
|
||||||
Accumulated net investment loss, net of income taxes
|
(3,874,494
|
)
|
(3,308,522
|
)
|
||||
Accumulated realized loss, net of income taxes
|
(1,207,160
|
)
|
(18,532,648
|
)
|
||||
Net unrealized appreciation of investments, net of income taxes
|
5,222,949
|
17,495,544
|
||||||
Net assets applicable to common stockholders
|
$
|
97,374,978
|
$
|
95,479,173
|
||||
Net Asset Value per common share outstanding (net assets applicable
|
||||||||
to common stock, divided by common shares outstanding)
|
$
|
10.62
|
$
|
10.44
|
||||
Tortoise Capital Resources Corporation
|
||||||||||||||||
Distributable Cash Flow
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
For the Three
Months Ended
August 31,
2011
|
For the Three
Months Ended
August 31,
2010
|
For the Nine
Months Ended
August 31,
2011
|
For the Nine
Months Ended
August 31,
2010
|
|||||||||||||
Total from Investments
|
||||||||||||||||
Distributions from investments
|
$
|
800,733
|
$
|
889,895
|
$
|
2,120,684
|
$
|
3,226,050
|
||||||||
Distributions paid in stock
|
24,608
|
21,746
|
72,368
|
42,718
|
||||||||||||
Lease income (1)
|
415,915
|
-
|
415,915
|
-
|
||||||||||||
Interest income from investments
|
135,956
|
182,622
|
407,242
|
563,675
|
||||||||||||
Dividends from money market mutual funds
|
3,008
|
230
|
8,196
|
680
|
||||||||||||
Other income
|
-
|
8,000
|
40,000
|
27,080
|
||||||||||||
Total from Investments
|
1,380,220
|
1,102,493
|
3,064,405
|
3,860,203
|
||||||||||||
Operating Expenses Before Leverage Costs
|
||||||||||||||||
Advisory fees (net of expense reimbursement by Adviser)
|
248,367
|
191,174
|
724,240
|
707,529
|
||||||||||||
Other operating expenses
|
243,431
|
168,115
|
554,286
|
558,860
|
||||||||||||
Total Operating Expenses, before Leverage Costs
|
491,798
|
359,289
|
1,278,526
|
1,266,389
|
||||||||||||
Distributable cash flow before leverage costs
|
888,422
|
743,204
|
1,785,879
|
2,593,814
|
||||||||||||
Leverage costs
|
-
|
-
|
-
|
45,619
|
||||||||||||
Distributable Cash Flow
|
$
|
888,422
|
$
|
743,204
|
$
|
1,785,879
|
$
|
2,548,195
|
||||||||
Capital gain proceeds
|
-
|
292,500
|
520,589
|
585,000
|
||||||||||||
Cash Available for Distribution
|
$
|
888,422
|
$
|
1,035,704
|
$
|
2,306,468
|
$
|
3,133,195
|
||||||||
Distributions paid on common stock
|
$
|
916,486
|
$
|
911,646
|
$
|
2,746,830
|
$
|
3,001,701
|
||||||||
Payout percentage for period (2)
|
103
|
%
|
88
|
%
|
119
|
%
|
96
|
%
|
||||||||
DCF/GAAP Reconciliation
|
||||||||||||||||
Distributable Cash Flow
|
$
|
888,422
|
$
|
743,204
|
$
|
1,785,879
|
$
|
2,548,195
|
||||||||
Adjustments to reconcile to Net Investment Loss,
|
||||||||||||||||
before Income Taxes:
|
||||||||||||||||
Distributions paid in stock (3)
|
(24,608
|
)
|
(21,746
|
)
|
(72,368
|
)
|
(42,718
|
)
|
||||||||
Return of capital on distributions received from equity investments
|
(1,128,698
|
)
|
(1,057,882
|
)
|
(1,909,941
|
)
|
(2,713,281
|
)
|
||||||||
Non-cash depreciation and amortization
|
(122,208
|
)
|
-
|
(122,208
|
)
|
-
|
||||||||||
Non-recurring asset acquisition expenses
|
(583,248
|
)
|
-
|
(583,248
|
)
|
-
|
||||||||||
Non-recurring professional fees
|
-
|
(202,619
|
)
|
-
|
(241,500
|
)
|
||||||||||
Net Investment Loss, before Income Taxes
|
$
|
(970,340
|
)
|
$
|
(539,043
|
)
|
$
|
(901,886
|
)
|
$
|
(449,304
|
)
|
(1)
|
Reflects lease income to be received, less borrowing costs on debt related to the leased assets.
|
|
(2)
|
Distributions paid as a percentage of Cash Available for Distribution.
|
|
(3)
|
Distributions paid in stock for the three and nine months ended August 31, 2011 and August 31, 2010 were paid as part of normal operations and are included in DCF.
|
|
Tortoise Capital Resources Corporation
|
||||||||||||||||
STATEMENTS OF OPERATIONS
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
For the three
months ended
August 31, 2011
|
For the three
months ended
August 31, 2010
|
For the nine
months ended
August 31, 2011
|
For the nine
months ended
August 31, 2010
|
|||||||||||||
Investment Income
|
||||||||||||||||
Distributions from investments
|
||||||||||||||||
Control investments
|
$
|
69,545
|
$
|
485,379
|
$
|
209,256
|
$
|
1,519,638
|
||||||||
Affiliated investments
|
319,027
|
250,000
|
816,315
|
1,331,891
|
||||||||||||
Non-affiliated investments
|
412,161
|
154,516
|
1,095,113
|
374,521
|
||||||||||||
Total distributions from investments
|
800,733
|
889,895
|
2,120,684
|
3,226,050
|
||||||||||||
Less return of capital on distributions
|
(1,128,698
|
)
|
(1,057,882
|
)
|
(1,909,941
|
)
|
(2,713,281
|
)
|
||||||||
Net distributions from investments
|
(327,965
|
)
|
(167,987
|
)
|
210,743
|
512,769
|
||||||||||
Interest income from control investments
|
135,956
|
182,622
|
407,242
|
563,675
|
||||||||||||
Lease income
|
425,496
|
-
|
425,496
|
-
|
||||||||||||
Dividends from money market mutual funds
|
3,008
|
230
|
8,196
|
680
|
||||||||||||
Fee income
|
-
|
8,000
|
40,000
|
27,080
|
||||||||||||
Total Investment Income
|
236,495
|
22,865
|
1,091,677
|
1,104,204
|
||||||||||||
Operating Expenses
|
||||||||||||||||
Base management fees
|
372,551
|
286,761
|
1,086,360
|
906,387
|
||||||||||||
Asset acquisition expense
|
583,248
|
-
|
583,248
|
-
|
||||||||||||
Professional fees
|
165,360
|
290,606
|
329,188
|
529,461
|
||||||||||||
Depreciation expense
|
117,724
|
-
|
117,724
|
-
|
||||||||||||
Directors' fees
|
18,697
|
17,543
|
48,666
|
76,975
|
||||||||||||
Stockholder communication expenses
|
13,199
|
16,053
|
39,311
|
47,930
|
||||||||||||
Administrator fees
|
9,935
|
13,382
|
28,970
|
42,298
|
||||||||||||
Fund accounting fees
|
7,565
|
6,442
|
22,412
|
20,453
|
||||||||||||
Registration fees
|
6,297
|
6,297
|
18,753
|
19,148
|
||||||||||||
Franchise tax expense
|
5,109
|
2,798
|
15,216
|
10,328
|
||||||||||||
Stock transfer agent fees
|
3,428
|
3,403
|
10,209
|
9,995
|
||||||||||||
Custodian fees and expenses
|
1,165
|
1,457
|
3,447
|
5,787
|
||||||||||||
Other expenses
|
12,677
|
12,753
|
38,115
|
37,985
|
||||||||||||
Total Operating Expenses
|
1,316,955
|
657,495
|
2,341,619
|
1,706,747
|
||||||||||||
Interest expense
|
14,064
|
-
|
14,064
|
45,619
|
||||||||||||
Total Expenses
|
1,331,019
|
657,495
|
2,355,683
|
1,752,366
|
||||||||||||
Less expense reimbursement by Adviser
|
(124,184
|
)
|
(95,587
|
)
|
(362,120
|
)
|
(198,858
|
)
|
||||||||
Net Expenses
|
1,206,835
|
561,908
|
1,993,563
|
1,553,508
|
||||||||||||
Net Investment Loss, before Income Taxes
|
(970,340
|
)
|
(539,043
|
)
|
(901,886
|
)
|
(449,304
|
)
|
||||||||
Deferred tax benefit
|
360,320
|
202,195
|
335,914
|
168,534
|
||||||||||||
Net Investment Loss
|
(610,020
|
)
|
(336,848
|
)
|
(565,972
|
)
|
(280,770
|
)
|
||||||||
Realized and Unrealized Gain on Investments
|
||||||||||||||||
Net realized gain (loss) on control investments
|
(90,000
|
)
|
-
|
(90,000
|
)
|
2,163,001
|
||||||||||
Net realized gain (loss) on affiliated investments
|
678,301
|
-
|
24,774,537
|
(9,624,557
|
)
|
|||||||||||
Net realized gain (loss) on non-affiliated investments
|
22,750
|
(1,340,452
|
)
|
2,033,872
|
(2,552,341
|
)
|
||||||||||
Net realized gain (loss), before income taxes
|
611,051
|
(1,340,452
|
)
|
26,718,409
|
(10,013,897
|
)
|
||||||||||
Current tax expense
|
-
|
-
|
(200,000
|
)
|
-
|
|||||||||||
Deferred tax benefit (expense)
|
(642,875
|
)
|
4,102,850
|
(9,192,921
|
)
|
5,400,587
|
||||||||||
Income tax benefit (expense), net
|
(642,875
|
)
|
4,102,850
|
(9,392,921
|
)
|
5,400,587
|
||||||||||
Net realized gain (loss) on investments
|
(31,824
|
)
|
2,762,398
|
17,325,488
|
(4,613,310
|
)
|
||||||||||
Net unrealized appreciation (depreciation) of control investments
|
262,569
|
(729,984
|
)
|
(1,427,934
|
)
|
39,638
|
||||||||||
Net unrealized appreciation (depreciation) of affiliated investments
|
553,956
|
12,627,879
|
(17,459,561
|
)
|
23,677,608
|
|||||||||||
Net unrealized appreciation (depreciation) of non-affiliated investments
|
615,443
|
1,092,409
|
(669,079
|
)
|
(4,235,050
|
)
|
||||||||||
Net unrealized appreciation (depreciation), before income taxes
|
1,431,968
|
12,990,304
|
(19,556,574
|
)
|
19,482,196
|
|||||||||||
Deferred tax benefit (expense)
|
(199,485
|
)
|
(4,872,663
|
)
|
7,283,979
|
(7,307,772
|
)
|
|||||||||
Net unrealized appreciation (depreciation) of investments
|
1,232,483
|
8,117,641
|
(12,272,595
|
)
|
12,174,424
|
|||||||||||
Net Realized and Unrealized Gain on Investments
|
1,200,659
|
10,880,039
|
5,052,893
|
7,561,114
|
||||||||||||
Net Increase in Net Assets Applicable to
|
||||||||||||||||
Common Stockholders Resulting from Operations
|
$
|
590,639
|
$
|
10,543,191
|
$
|
4,486,921
|
$
|
7,280,344
|
||||||||
Net Increase in Net Assets Applicable to Common Stockholders
|
||||||||||||||||
Resulting from Operations Per Common Share:
|
||||||||||||||||
Basic and Diluted
|
$
|
0.06
|
$
|
1.16
|
$
|
0.49
|
$
|
0.80
|
||||||||
Weighted Average Shares of Common Stock Outstanding:
|
||||||||||||||||
Basic and Diluted
|
9,164,865
|
9,116,456
|
9,156,171
|
9,098,005
|