| Schedule of Debt |
A summary of deferred financing cost amortization expenses for the three and six months ended June 30, 2019 and 2018 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Six Months Ended |
|
June 30, 2019 |
|
June 30, 2018 |
|
June 30, 2019 |
|
June 30, 2018 |
CorEnergy Credit Facility |
$ |
143,635 |
|
|
$ |
143,635 |
|
|
$ |
287,271 |
|
|
$ |
287,270 |
|
Amended Pinedale Term Credit Facility |
13,205 |
|
|
13,205 |
|
|
26,411 |
|
|
26,317 |
|
Total Deferred Debt Cost Amortization Expense (1)(2)
|
$ |
156,840 |
|
|
$ |
156,840 |
|
|
$ |
313,682 |
|
|
$ |
313,587 |
|
(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 cost amortization relating to the Convertible Notes included in the Consolidated Statements of Income, refer to the Convertible Note Interest Expense table below. |
The following is a summary of the Company's debt facilities and balances as of June 30, 2019 and December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Commitment
or Original Principal
|
|
Quarterly Principal Payments |
|
|
|
June 30, 2019 |
|
December 31, 2018 |
|
|
|
Maturity
Date
|
|
Amount Outstanding |
|
Interest
Rate |
|
Amount Outstanding |
|
Interest
Rate |
CorEnergy Secured Credit Facility: |
|
|
|
|
|
|
|
|
|
|
|
|
|
CorEnergy Revolver |
$ |
160,000,000 |
|
|
$ |
— |
|
|
7/28/2022 |
|
$ |
— |
|
|
5.15 |
% |
|
$ |
— |
|
|
5.25 |
% |
MoGas Revolver |
1,000,000 |
|
|
— |
|
|
7/28/2022 |
|
— |
|
|
5.15 |
% |
|
— |
|
|
5.25 |
% |
Omega Line of Credit |
1,500,000 |
|
|
— |
|
|
7/31/2020 |
|
— |
|
|
6.40 |
% |
|
— |
|
|
6.50 |
% |
Pinedale Secured Credit Facility: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Amended Pinedale Term Credit Facility |
41,000,000 |
|
|
882,000 |
|
|
12/29/2022 |
|
35,708,000 |
|
|
6.50 |
% |
|
37,472,000 |
|
|
6.50 |
% |
7.00% Unsecured Convertible Senior Notes |
115,000,000 |
|
|
— |
|
|
6/15/2020 |
|
69,592,000 |
|
|
7.00 |
% |
|
113,958,000 |
|
|
7.00 |
% |
Total Debt |
|
$ |
105,300,000 |
|
|
|
|
$ |
151,430,000 |
|
|
|
Less: |
|
|
|
|
|
|
|
|
Unamortized deferred financing costs (1)
|
|
$ |
213,807 |
|
|
|
|
$ |
283,278 |
|
|
|
Unamortized discount on 7.00% Convertible Senior Notes |
|
449,034 |
|
|
|
|
1,108,342 |
|
|
|
Total Debt, net of deferred financing costs |
|
$ |
104,637,159 |
|
|
|
|
$ |
150,038,380 |
|
|
|
Debt due within one year |
|
$ |
72,641,639 |
|
|
|
|
$ |
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. |
|
| Schedule of Maturities of Long-term Debt |
The remaining contractual principal payments as of June 30, 2019 under the Amended Pinedale Term Credit Facility are as follows:
|
|
|
|
|
|
Year |
|
Amended Pinedale Term Credit Facility |
2019 |
|
$ |
1,764,000 |
|
2020 |
|
3,528,000 |
|
2021 |
|
3,528,000 |
|
2022 |
|
26,888,000 |
|
2023 |
|
— |
|
Thereafter |
|
— |
|
Total Remaining Contractual Payments |
|
$ |
35,708,000 |
|
|
| Components of convertible debt |
The following is a summary of the impact of Convertible Notes on interest expense for the three and six months ended June 30, 2019 and 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Note Interest Expense |
|
For the Three Months Ended |
|
For the Six Months Ended |
|
June 30, 2019 |
|
June 30, 2018 |
|
June 30, 2019 |
|
June 30, 2018 |
7.00% Convertible Notes |
$ |
1,226,580 |
|
|
$ |
1,995,000 |
|
|
$ |
2,633,437 |
|
|
$ |
3,990,000 |
|
Discount Amortization |
117,139 |
|
|
184,728 |
|
|
250,049 |
|
|
369,456 |
|
Deferred Debt Issuance Amortization |
7,650 |
|
|
12,069 |
|
|
16,331 |
|
|
24,138 |
|
Total Convertible Note Interest Expense |
$ |
1,351,369 |
|
|
$ |
2,191,797 |
|
|
$ |
2,899,817 |
|
|
$ |
4,383,594 |
|
|