Quarterly report pursuant to Section 13 or 15(d)

Consolidated Statements of Income and Comprehensive Income (Unaudited)

v3.10.0.1
Consolidated Statements of Income and Comprehensive Income (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Revenue        
Lease revenue $ 18,391,983 $ 17,173,676 $ 54,259,701 $ 51,290,294
Transportation and distribution revenue 4,244,722 5,270,628 12,071,858 15,056,998
Total Revenue 22,636,705 22,444,304 66,331,559 66,347,292
Expenses        
Transportation and distribution expenses 2,241,999 2,384,182 5,349,419 5,082,732
General and administrative 3,046,481 2,632,546 8,881,314 8,252,125
Depreciation, amortization and ARO accretion expense 6,289,459 6,017,664 18,868,871 18,029,567
Provision for loan losses 0 0 500,000 0
Total Expenses 11,577,939 11,034,392 33,599,604 31,364,424
Operating Income 11,058,766 11,409,912 32,731,955 34,982,868
Other Income (Expense)        
Net distributions and dividend income 5,627 213,040 65,292 477,942
Net realized and unrealized gain (loss) on other equity securities (930,147) 1,340,197 (1,797,281) 1,410,623
Interest expense (3,183,589) (2,928,036) (9,590,427) (9,585,270)
Loss on extinguishment of debt 0 (234,433) 0 (234,433)
Total Other Expense (4,108,109) (1,609,232) (11,322,416) (7,931,138)
Income before income taxes 6,950,657 9,800,680 21,409,539 27,051,730
Taxes        
Current tax expense (benefit) (8,393) 65,131 (54,727) 89,022
Deferred tax expense (benefit) (738,274) 126,440 (1,751,615) (134,322)
Income tax expense (benefit), net (746,667) 191,571 (1,806,342) (45,300)
Net income 7,697,324 9,609,109 23,215,881 27,097,030
Less: Net Income attributable to non-controlling interest 0 431,825 0 1,250,096
Net Income attributable to CorEnergy Stockholders 7,697,324 9,177,284 23,215,881 25,846,934
Preferred dividend requirements 2,396,875 2,396,875 7,190,625 5,557,113
Net Income attributable to Common Stockholders 5,300,449 6,780,409 16,025,256 20,289,821
Net Income 7,697,324 9,609,109 23,215,881 27,097,030
Other comprehensive income:        
Changes in fair value of qualifying hedges / AOCI attributable to CorEnergy stockholders 0 3,038 0 9,016
Changes in fair value of qualifying hedges / AOCI attributable to non-controlling interest 0 710 0 2,106
Net Change in Other Comprehensive Income 0 3,748 0 11,122
Total Comprehensive Income 7,697,324 9,612,857 23,215,881 27,108,152
Less: Comprehensive income attributable to non-controlling interest 0 432,535 0 1,252,202
Comprehensive Income attributable to CorEnergy Stockholders $ 7,697,324 $ 9,180,322 $ 23,215,881 $ 25,855,950
Earnings Per Common Share:        
Basic (in dollars per share) $ 0.44 $ 0.57 $ 1.34 $ 1.71
Diluted (in dollars per share) $ 0.44 $ 0.57 $ 1.34 $ 1.71
Weighted Average Shares of Common Stock Outstanding:        
Basic (in shares) 11,939,360 11,904,933 11,928,929 11,896,803
Diluted (in shares) 11,939,360 11,904,933 11,928,929 11,896,803
Dividends declared per share (in dollars per share) $ 0.750 $ 0.750 $ 2.250 $ 2.25