| Schedule of Debt |
The following is a summary of debt facilities and balances as of December 31, 2018 and 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Commitment
or Original Principal
|
|
Quarterly Principal Payments |
|
|
|
December 31, 2018 |
|
December 31, 2017 |
|
|
|
Maturity
Date
|
|
Amount Outstanding |
|
Interest
Rate |
|
Amount Outstanding |
|
Interest
Rate |
CorEnergy Secured Credit Facility: |
|
|
|
|
|
|
|
|
|
|
|
|
|
CorEnergy Revolver |
$ |
160,000,000 |
|
|
$ |
— |
|
|
7/28/2022 |
|
$ |
— |
|
|
5.25 |
% |
|
$ |
— |
|
|
4.32 |
% |
MoGas Revolver |
1,000,000 |
|
|
— |
|
|
7/28/2022 |
|
— |
|
|
5.25 |
% |
|
— |
|
|
4.32 |
% |
Omega Line of Credit |
1,500,000 |
|
|
— |
|
|
7/31/2019 |
|
— |
|
|
6.50 |
% |
|
— |
|
|
5.57 |
% |
Pinedale Secured Credit Facility: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Amended Pinedale Term Credit Facility |
41,000,000 |
|
|
882,000 |
|
|
12/29/2022 |
|
37,472,000 |
|
|
6.50 |
% |
|
41,000,000 |
|
|
6.50 |
% |
7.00% Unsecured Convertible Senior Notes |
115,000,000 |
|
|
— |
|
|
6/15/2020 |
|
113,958,000 |
|
|
7.00 |
% |
|
114,000,000 |
|
|
7.00 |
% |
Total Debt |
|
$ |
151,430,000 |
|
|
|
|
$ |
155,000,000 |
|
|
|
Less: |
|
|
|
|
|
|
|
|
Unamortized deferred financing costs (1)
|
|
$ |
283,278 |
|
|
|
|
$ |
375,309 |
|
|
|
Unamortized discount on 7.00% Convertible Senior Notes |
|
1,108,342 |
|
|
|
|
1,847,254 |
|
|
|
Long-term debt, net of deferred financing costs |
|
$ |
150,038,380 |
|
|
|
|
$ |
152,777,437 |
|
|
|
Debt due within one year |
|
$ |
3,528,000 |
|
|
|
|
$ |
3,528,000 |
|
|
|
(1) Unamortized deferred financing costs related to the Company's revolving credit facilities are included in Deferred Costs in the Assets section of the Consolidated Balance Sheets. Refer to the "Deferred Financing Costs" paragraph below. |
A summary of deferred financing cost amortization expenses for the years ended December 31, 2018, 2017 and 2016 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Financing Cost Amortization Expense (1)(2)
|
|
For the Years Ended December 31, |
|
2018 |
|
2017 |
|
2016 |
CorEnergy Credit Facility |
$ |
574,541 |
|
|
$ |
873,601 |
|
|
$ |
1,078,526 |
|
Amended Pinedale Term Credit Facility |
52,728 |
|
|
392 |
|
|
156,330 |
|
Total Deferred Debt Cost Amortization |
$ |
627,269 |
|
|
$ |
873,993 |
|
|
$ |
1,234,856 |
|
(1) Amortization of deferred debt issuance costs is included in interest expense in the Consolidated Statements of Income. |
(2) For the amount of deferred debt costs amortization relating to the Convertible Notes included in the Consolidated Statements of Income, refer to the Convertible Note Interest Expense table below. |
|
| Schedule of Maturities of Long-term Debt |
The remaining contractual principal payments as of December 31, 2018 under the Amended Pinedale Term Credit Facility are as follows:
|
|
|
|
|
|
Year |
|
Amended Pinedale Term Credit Facility |
2019 |
|
$ |
3,528,000 |
|
2020 |
|
3,528,000 |
|
2021 |
|
3,528,000 |
|
2022 |
|
26,888,000 |
|
2023 |
|
— |
|
Thereafter |
|
— |
|
Total |
|
$ |
37,472,000 |
|
|
| Components of convertible debt |
The following is a summary of the impact of Convertible Notes on interest expense for the years ended December 31, 2018, 2017 and 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Note Interest Expense |
|
For the Years Ended December 31, |
|
2018 |
|
2017 |
|
2016 |
7.00% Convertible Notes |
$ |
7,979,118 |
|
|
$ |
7,980,000 |
|
|
$ |
8,008,195 |
|
Discount Amortization |
738,912 |
|
|
738,912 |
|
|
744,081 |
|
Deferred Debt Issuance Cost Amortization |
48,276 |
|
|
48,276 |
|
|
48,566 |
|
Total |
$ |
8,766,306 |
|
|
$ |
8,767,188 |
|
|
$ |
8,800,842 |
|
|