| SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT |
SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
CorEnergy Infrastructure Trust, Inc.
|
|
|
|
|
|
|
|
|
CONDENSED BALANCE SHEETS |
December 31, 2018 |
|
December 31, 2017 |
Assets |
|
|
|
Leased property, net of accumulated depreciation of $1,112,218 and $927,838 |
$ |
3,681,438 |
|
|
$ |
3,865,818 |
|
Investments |
415,674,601 |
|
|
479,840,250 |
|
Cash and cash equivalents |
64,574,701 |
|
|
6,662,474 |
|
Due from subsidiary |
10,549,719 |
|
|
7,302,678 |
|
Note receivable from subsidiary |
81,000,000 |
|
|
83,250,000 |
|
Deferred costs, net of accumulated amortization of $712,182 and $226,342 |
1,769,585 |
|
|
2,255,425 |
|
Prepaid expenses and other assets |
265,024 |
|
|
197,211 |
|
Total Assets |
$ |
577,515,068 |
|
|
$ |
583,373,856 |
|
Liabilities and Equity |
|
|
|
Unsecured convertible senior notes, net of discount and debt issuance costs of $1,180,729 and $1,967,917 |
112,777,271 |
|
|
112,032,083 |
|
Accounts payable and other accrued liabilities |
1,075,045 |
|
|
987,881 |
|
Management fees payable |
1,831,613 |
|
|
1,748,426 |
|
Due to affiliate |
153,640 |
|
|
153,640 |
|
Total Liabilities |
$ |
115,837,569 |
|
|
$ |
114,922,030 |
|
Equity |
|
|
|
Series A Cumulative Redeemable Preferred Stock 7.375%, $125,555,675 and $130,000,000 liquidation preference ($2,500 per share, $0.001 par value), 10,000,000 authorized; 50,222 and 52,000 issued and outstanding at December 31, 2018 and December 31, 2017, respectively |
$ |
125,555,675 |
|
|
$ |
130,000,000 |
|
Capital stock, non-convertible, $0.001 par value; 11,960,225 and 11,915,830 shares issued and outstanding at December 31, 2018 and December 31, 2017 (100,000,000 shares authorized) |
11,960 |
|
|
11,916 |
|
Additional paid-in capital |
326,962,163 |
|
|
338,439,910 |
|
Retained earnings |
9,147,701 |
|
|
— |
|
Total Equity |
461,677,499 |
|
|
468,451,826 |
|
Total Liabilities and Equity |
$ |
577,515,068 |
|
|
$ |
583,373,856 |
|
See accompanying Schedule I Notes to Condensed Financial Statements. |
SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT - CorEnergy Infrastructure Trust, Inc. - Continued
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME |
For the Years Ended December 31, |
|
2018 |
|
2017 |
|
2016 |
Revenue |
|
|
|
|
|
Earnings from subsidiary |
$ |
48,353,177 |
|
|
$ |
36,222,221 |
|
|
$ |
32,856,338 |
|
Total Revenue |
48,353,177 |
|
|
36,222,221 |
|
|
32,856,338 |
|
Expenses |
|
|
|
|
|
General and administrative |
2,353,593 |
|
|
2,298,201 |
|
|
2,236,358 |
|
Depreciation expense |
184,380 |
|
|
184,380 |
|
|
184,380 |
|
Amortization expense |
5,316 |
|
|
5,316 |
|
|
5,316 |
|
Total Expenses |
2,543,289 |
|
|
2,487,897 |
|
|
2,426,054 |
|
Operating Income |
$ |
45,809,888 |
|
|
$ |
33,734,324 |
|
|
$ |
30,430,284 |
|
Other Income (Expense) |
|
|
|
|
|
Net distributions and dividend income |
$ |
56,827 |
|
|
$ |
96,866 |
|
|
$ |
12,963 |
|
Interest on loans to subsidiaries |
7,903,104 |
|
|
11,549,344 |
|
|
11,705,465 |
|
Interest expense, net |
(10,057,943 |
) |
|
(11,451,944 |
) |
|
(12,485,510 |
) |
Loss on extinguishment of debt |
— |
|
|
(225,801 |
) |
|
— |
|
Total Other Expense |
(2,098,012 |
) |
|
(31,535 |
) |
|
(767,082 |
) |
Net Income |
$ |
43,711,876 |
|
|
$ |
33,702,789 |
|
|
$ |
29,663,202 |
|
|
|
|
|
|
|
Other comprehensive income: |
|
|
|
|
|
Changes in fair value of qualifying hedges |
— |
|
|
11,196 |
|
|
(201,993 |
) |
Total Comprehensive Income |
$ |
43,711,876 |
|
|
$ |
33,713,985 |
|
|
$ |
29,461,209 |
|
See accompanying Schedule I Notes to Condensed Financial Statements. |
SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT - CorEnergy Infrastructure Trust, Inc. - Continued
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED STATEMENTS OF CASH FLOW |
For the Years Ended December 31, |
|
2018 |
|
2017 |
|
2016 |
Net cash provided by (used in) operating activities |
$ |
(6,257,124 |
) |
|
$ |
1,661,123 |
|
|
$ |
(3,141,286 |
) |
Investing Activities |
|
|
|
|
|
Issuance of note to subsidiary |
— |
|
|
— |
|
|
(47,414,250 |
) |
Principal payments received from notes to subsidiaries |
2,250,000 |
|
|
40,092,095 |
|
|
11,899,659 |
|
Investment in consolidated subsidiaries |
(73,996 |
) |
|
(33,900,000 |
) |
|
— |
|
Cash distributions from consolidated subsidiaries |
110,140,459 |
|
|
46,774,111 |
|
|
39,139,897 |
|
Net cash provided by investing activities |
$ |
112,316,463 |
|
|
$ |
52,966,206 |
|
|
$ |
3,625,306 |
|
Financing Activities |
|
|
|
|
|
Debt financing costs |
— |
|
|
(1,360,241 |
) |
|
(193,000 |
) |
Net offering proceeds on Series A preferred stock |
— |
|
|
71,161,531 |
|
|
— |
|
Repurchases of common stock |
— |
|
|
— |
|
|
(2,041,851 |
) |
Repurchases of convertible debt |
— |
|
|
— |
|
|
(899,960 |
) |
Repurchases of preferred stock debt |
(4,275,553 |
) |
|
— |
|
|
— |
|
Dividends paid on Series A preferred stock |
(9,587,500 |
) |
|
(8,227,734 |
) |
|
(4,148,437 |
) |
Dividends paid on common stock |
(34,284,059 |
) |
|
(34,731,892 |
) |
|
(34,896,727 |
) |
Advances on revolving line of credit |
— |
|
|
10,000,000 |
|
|
44,000,000 |
|
Payments on revolving line of credit |
— |
|
|
(54,000,000 |
) |
|
— |
|
Principal payments on term debt |
— |
|
|
(36,740,000 |
) |
|
(6,460,000 |
) |
Net cash used in financing activities |
$ |
(48,147,112 |
) |
|
$ |
(53,898,336 |
) |
|
$ |
(4,639,975 |
) |
Net Change in Cash and Cash Equivalents |
$ |
57,912,227 |
|
|
$ |
728,993 |
|
|
$ |
(4,155,955 |
) |
Cash and Cash Equivalents at beginning of period |
6,662,474 |
|
|
5,933,481 |
|
|
10,089,436 |
|
Cash and Cash Equivalents at end of period |
$ |
64,574,701 |
|
|
$ |
6,662,474 |
|
|
$ |
5,933,481 |
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information |
|
|
|
|
|
Interest Paid |
$ |
8,794,086 |
|
|
$ |
10,080,764 |
|
|
$ |
11,335,654 |
|
Non-Cash Investing Activities |
|
|
|
|
|
Conversion of note receivable from subsidiary to investments |
$ |
— |
|
|
$ |
4,902,495 |
|
|
$ |
— |
|
Dissolution of investment in subsidiary upon liquidation |
(73,996 |
) |
|
— |
|
|
— |
|
Non-Cash Financing Activities |
|
|
|
|
|
Common stock issued upon conversion of convertible notes |
$ |
42,654 |
|
|
$ |
— |
|
|
$ |
— |
|
Reinvestment of distributions by common stockholders in additional common shares |
1,509,830 |
|
|
962,308 |
|
|
815,889 |
|
See accompanying Schedule I Notes to Condensed Financial Statements. |
NOTES TO SCHEDULE I CONDENSED FINANCIAL STATEMENTS
NOTE A - BASIS OF PRESENTATION
In the parent-company-only financial statements, the Company's investment in subsidiaries is stated at cost plus equity in undistributed earnings of subsidiaries since the date of acquisition. The parent-company-only financial statements should be read in conjunction with the Company's consolidated financial statements.
NOTE B - DIVIDENDS FROM SUBSIDIARIES
Cash dividends paid to CorEnergy Infrastructure Trust, Inc. from the Company's consolidated subsidiaries were $110.1 million, $46.8 million and $39.1 million for the years ended December 31, 2018, 2017 and 2016, respectively.
|