x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Maryland
|
|
20-3431375
|
(State or other jurisdiction of incorporation or organization)
|
|
(IRS Employer Identification No.)
|
1100 Walnut, Ste. 3350
Kansas City, MO
|
|
64106
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
Title of Each Class
|
|
Name of Each Exchange On Which Registered
|
Common Stock, par value $0.001 per share
|
|
New York Stock Exchange
|
7.375% Series A Cumulative Redeemable Preferred Stock
|
|
New York Stock Exchange
|
Large accelerated filer
|
☐
|
Accelerated filer
|
x
|
Non-accelerated filer
|
☐
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
☐
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
Item 7A
.
|
|
|
||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
•
|
In January 2016, the Department of Defense awarded Omega Pipeline Company, LLC a new, 10-year agreement with very similar terms and conditions as the previous agreements to continue providing natural gas and gas distribution services through January 31, 2026.
|
•
|
On March 30, 2016, we refinanced our share of the Pinedale Credit Facility using funds drawn from the CorEnergy Revolver.
|
•
|
On April 1, 2016, we received the final $1.4 million distribution from escrow, related to the November 2014 sale of VantaCore.
|
•
|
During May 2016, we repurchased a total of $1 million of the Convertible Notes in the open market.
|
•
|
On June 16, 2016, we sold substantially all of the foreclosed assets of Black Bison Water Services and its subsidiaries to Expedition Water Solutions for a combination of $1 million in cash plus an earn-out of up to $6.5 million in royalty payments.
|
•
|
During the second quarter of 2016, we repurchased 90,613 common shares for a total of $2 million.
|
•
|
Effective October 1, 2016, a portion of the Four Wood Financing Notes with SWD Enterprises was restructured.
|
•
|
On November 28, 2016, the US Bankruptcy Court approved Ultra Petroleum's assumption of the Pinedale LGS Lease Agreement with no economic changes. Ultra Petroleum declared bankruptcy in April 2016 and has remained timely on its rent payments throughout the bankruptcy proceedings.
|
•
|
On December 30, 2016, Energy XXI announced that it had completed its reorganization under Chapter 11 of the US Bankrputcy Code with the succeeding company named Energy XXI Gulf Coast, Inc. This followed the declaration of bankruptcy in April 2016. Our tenant of the Grand Isle Gathering System remained outside the bankruptcy process and continued to make timely rent payments throughout the bankruptcy proceedings.
|
•
|
Effective March 1, 2017, MoGas entered into a long-term firm transportation services agreement with its largest customer, Laclede Gas Company ("Laclede"). The agreement, which amends a prior agreement, extends the termination date for Laclede's existing firm transportation services agreement from October 31, 2017 to October 31, 2030. Tariff rates under the extended agreement will be discounted beginning on November 1, 2018.
|
•
|
Grand Isle Gathering System
: a subsea, midstream 153-mile pipeline system located in the Gulf of Mexico and a 16-acre onshore terminal facility triple-net leased on a long-term basis to a subsidiary of EXXI, pursuant to the Grand Isle Lease Agreement. The EXXI Tenant’s obligations under the lease agreement are guaranteed by EXXI.
|
•
|
Pinedale LGS
: a system consisting of approximately 150 miles of pipelines and four above-ground central gathering facilities located in the Pinedale Anticline in Wyoming triple-net leased on a long-term basis to a subsidiary of, and guaranteed by, Ultra Petroleum Corp. and Ultra Resources, Inc. pursuant to the Pinedale Lease Agreement.
|
•
|
Portland Terminal Facility
: a petroleum products terminal located in Portland, Oregon, which is triple-net leased on a long-term basis to Arc Terminals pursuant to the Portland Lease Agreement, and Arc Terminals has authority to operate the Portland Terminal Facility. The Portland Lease Agreement is guaranteed by Arc Logistics.
|
•
|
MoGas Pipeline System
: MoGas is the owner and operator of the MoGas Pipeline System, an approximately 263 mile FERC-regulated interstate natural gas pipeline in and around St. Louis and extending into central Missouri.
|
•
|
Omega Pipeline
: Omega Pipeline Company, LLC is a natural gas service provider located primarily on the US Army's Fort Leonard Wood military post in south-central Missouri.
|
•
|
Tenant/Borrower Evaluation
– We evaluate each potential tenant or borrower for its creditworthiness, typically considering factors such as management experience, industry position and fundamentals, operating history, and capital structure, as well as other factors that may be relevant to a particular acquisition. We seek opportunities in which we believe the tenant may have a stable or improving credit profile or credit potential that has not been recognized by the market. In evaluating a possible investment, the creditworthiness of a tenant or borrower often will be balanced with the value of the underlying real estate, particularly if the underlying property is specifically suited to the needs of the tenant. Whether a prospective tenant or borrower is creditworthy will be determined by our management team and reviewed by the investment committee, as described below. Creditworthy does not necessarily mean “investment grade.”
|
•
|
Importance to Tenant/Borrower Operations
– We generally will focus on properties that we believe are essential or important to the ongoing operations of the tenant. We believe that this type of property will provide a relatively low risk of loss in the case of a potential bankruptcy or abandonment scenario since a tenant/borrower is less likely to risk the loss of a critically important lease or property. Additionally we focus on assets which are necessary for the economic production of hydrocarbon resources, and which would remain necessary to any owner of the assets.
|
•
|
Diversification
– We attempt to diversify our portfolio to avoid dependence on any one particular tenant, borrower, collateral type, and geographic location within the U.S. or tenant/borrower industry. By diversifying, we seek to reduce the adverse effect of a single under-performing investment or a downturn in any particular asset or geographic region within the U.S.
|
•
|
Lease Terms
– Generally, the net leased properties we will acquire will be leased on a full recourse basis to the tenants or their affiliates. In addition, we generally will seek to include a clause in each lease that provides for increases in rent over the term of the lease. These increases are fixed or tied generally to increases in indices such as the CPI. The lease will also generally seek to provide for participation in gross revenues of the tenant at the property, thereby providing exposure to the commercial activity of the tenant. Alternatively, a lease may provide for mandated rental increases on specific dates, and we may adopt other methods in the future.
|
•
|
Asset Evaluation
– We review the physical condition of the property and assess the likelihood of replacing the rental payment stream if the tenant defaults. We also generally engage a third party to conduct, or require the seller to conduct a preliminary examination, or Phase 1 assessment, of the site to determine the potential for contamination or similar environmental site assessments in an attempt to identify potential environmental liabilities associated with a property prior to its acquisition.
|
•
|
Transaction Provisions to Enhance and Protect Value
– We attempt to include provisions in the leases that we believe may help protect a real property asset from changes in the operating and financial characteristics of a tenant that may
|
•
|
Equity Enhancements
– We may attempt to obtain equity enhancements in connection with transactions. These equity enhancements may involve warrants exercisable at a future time to purchase stock of the tenant or borrower or their parent. If warrants are obtained, and become exercisable, and if the value of the stock subsequently exceeds the exercise price of the warrant, equity enhancements can help achieve the goal of increasing investor returns.
|
•
|
Other Real Estate Related Assets
– As other opportunities arise, we may also seek to expand the portfolio to include other types of real estate-related investments, in all cases within the energy infrastructure sector, such as:
|
•
|
equity investments in real properties that are not long-term net leased to a single-tenant and may include partially leased properties, undeveloped properties and properties subject to short-term net leases, among others;
|
•
|
mortgage loans secured by real properties including loans to our taxable REIT subsidiaries;
|
•
|
subordinated interests in first mortgage real estate loans, or B-notes;
|
•
|
mezzanine loans related to real estate, which are senior to the borrower’s equity position but subordinated to other third-party financing; and
|
•
|
equity and debt securities (including preferred equity, limited partnership interests, trusts and other higher-yielding structured debt and equity investments) issued by companies that are engaged in real-estate-related businesses as defined by regulations promulgated under the Code, including other REITs.
|
•
|
In light of the provisions for loan losses recognized by the Company on certain of its energy infrastructure financing investments (collectively, the "Underperforming Loans") during 2015 and the first quarter of 2016, the Manager voluntarily recommended, and the Company agreed, that effective on and after the Company's March 31, 2016 balance sheet date, solely for the purpose of computing the value of the Company’s Managed Assets in calculating the quarterly management fee under the terms of the Management Agreement, that portion of the Management Fee attributable to the Company’s investment in the Underperforming Loans would be based on the estimated net realizable value of such loans, not to exceed the amount invested in the Underperforming Loans as of the end of the quarter for which the Management Fee is calculated. This agreement superseded a prior agreement between the Company and the Manager, which was effective as of September 30, 2015, concerning valuation of the Black Bison Loans for purposes of calculating the Management Fee.
|
•
|
The Manager voluntarily recommended, and the Company agreed, that the Manager would waive $88 thousand of the $595 thousand total quarterly incentive fees that would otherwise have been payable under the provisions described above with respect to dividends paid on the Company's common stock during the year ended December 31, 2016, and accordingly the Manager received an incentive fee of $507 thousand during the year.
|
•
|
we may be unable to acquire a desired asset because of competition from other investors with significant capital, including both publicly traded and non-traded REITs and institutional investment funds;
|
•
|
competition from other investors may significantly increase the purchase price of a desired real property asset or result in less favorable terms;
|
•
|
we may not complete the acquisition of a desired real property asset even if we have signed an agreement to acquire such real property asset because such agreements are subject to customary conditions to closing, including completion of due diligence investigations to our satisfaction; and
|
•
|
we may be unable to finance acquisitions of real property assets on favorable terms or at all.
|
•
|
A sale-leaseback transaction may be re-characterized as either a financing or a joint venture in a bankruptcy or insolvency proceeding. If the sale-leaseback were re-characterized as a financing, we might not be considered the owner of the subject property, and as a result would have the status of a creditor in relation to the lessee company. In that event, we would no longer have the right to sell or encumber our ownership interest in the property. Instead, we would have a claim against the lessee company for the amounts owed under the lease. Although we believe each of our lease agreements constitutes a true lease that should not be re-characterized, there is no guaranty a court would agree. In the event of re-characterization, our claim under a lease agreement would either be secured or unsecured. We will take steps to create and perfect a security interest in our lease agreement such that our claim would be secured in the event of a re-characterization, but such attempts could be subject to challenge by the debtor or creditors and there is no assurance a court would find our claim to be secured. The lessee company/debtor under this scenario, might have the ability to restructure the terms, interest rate and amortization schedule of its outstanding balance. If approved by the bankruptcy court, we could be bound by the new terms, and prevented from foreclosing any lien on the property. If the sale-leaseback were re-characterized as a joint venture, we and the lessee company could be treated as co-venturers with regard to the property. As a result, we could be held liable, under some circumstances, for debts incurred by the lessee company relating to the property.
|
•
|
Subject to the re-characterization risk above, the lessee could either assume or reject the lease in a bankruptcy proceeding. Generally, the lessee would be required to make rent payments to us during its bankruptcy until it rejects the lease (for leases that are personal property leases, the lessee need not make rental payments that arise from the petition date until 60 days after the order for relief is entered in the bankruptcy case). If the lessee assumes the lease, the bankruptcy court would not be able to change the rental amount or any other lease provision that could financially impact us. However, if the lessee rejects the lease, the facility would be returned to us, though there may be a delay as a result of the bankruptcy in such return. If a lease is rejected, we may not be able to identify a new tenant, as interest in leasing certain of our assets would be dependent on ownership of an interest in nearby mineral rights. In addition, any new tenant would need to be a qualified reputable operator of such energy infrastructure assets with the wherewithal and capability of acting as our tenant. There is no assurance that we would be able to identify a tenant that meets these criteria, or that we could enter into a new lease with any such tenant on terms that are as favorable as the lease terms that were in place with the prior tenant. If we were able to re-lease the affected facility to a new tenant only on unfavorable terms or after a significant delay, we could lose some or all of the revenue from that facility for an extended period of time. Further, if the lease agreement is rejected, our claim against the lessee and/or parent guarantor could be subject to a statutory cap under section 502(b)(6) of the Bankruptcy Code to the extent the lease agreement is deemed to be a lease for real property rather than a lease for personal property. Such cap generally limits the amount of a claim for lease-based damages in the event of a rejection to the greater of one year's rent or 15 percent of the rent reserved for the remaining lease term, not to exceed 3 years. We believe that any of our lease agreements would be characterized as a real property lease rather than a personal property lease, though a court could hold to the contrary.
|
•
|
aging infrastructure, mechanical or other performance problems;
|
•
|
damage to pipelines, facilities and related equipment caused by tornadoes, hurricanes, floods, fires and other natural disasters, explosions and acts of terrorism;
|
•
|
inadvertent damage from third parties, including from construction, farm and utility equipment;
|
•
|
leaks of natural gas and other hydrocarbons or losses of natural gas as a result of the malfunction of equipment or facilities;
|
•
|
operator error;
|
•
|
environmental hazards, such as natural gas leaks, product and waste spills, pipeline and tank ruptures, and unauthorized discharges of products, wastes and other pollutants into the surface and subsurface environment, resulting in environmental pollution; and explosions.
|
•
|
MoGas may only charge rates that have been determined to be just and reasonable by the FERC, subject to a prescribed maximum and minimum, and is prohibited from unduly preferring or unreasonably discriminating against any person with respect to its rates or terms and conditions of service.
|
•
|
MoGas' existing rates may be challenged in a proceeding before FERC, which may reduce MoGas' rates if it finds the rates are not just and reasonable or are unduly discriminatory. Proposed rate increases may be challenged by protest and allowed to go into effect subject to refund. Even if a rate increase is permitted by the FERC to become effective, the rate increase may not be adequate.
|
•
|
perform ongoing assessments of pipeline integrity;
|
•
|
identify and characterize applicable threats to pipeline segments that could impact a high consequence area;
|
•
|
improve data collection, integration and analysis;
|
•
|
repair and remediate the pipeline as necessary; and
|
•
|
implement preventative and mitigating actions.
|
•
|
result in the acceleration of a significant amount of debt for non-compliance with the terms of such debt or, if such debt contains cross-default or cross-acceleration provisions, other debt;
|
•
|
materially impair our ability to borrow undrawn amounts under existing financing arrangements or to obtain additional financing or refinancing on favorable terms or at all;
|
•
|
require us to dedicate a substantial portion of our cash flow to paying principal and interest on our indebtedness, thereby reducing the cash flow available to fund our business, to pay distributions, including those necessary to maintain REIT qualification, or to use for other purposes;
|
•
|
increase our vulnerability to economic downturns;
|
•
|
limit our ability to withstand competitive pressures; or
|
•
|
reduce our flexibility to respond to changing business and economic conditions.
|
•
|
Prevailing interest rates, increases in which may have an adverse effect on the market price of the depositary shares representing interests in our Series A Preferred Stock;
|
•
|
The market for similar securities issued by other REITs;
|
•
|
General economic and financial market conditions;
|
•
|
The financial condition, performance and prospects of us, our tenants and our competitors;
|
•
|
Any rating assigned by a rating agency to the depositary shares;
|
•
|
Changes in financial estimates or recommendations by securities analysts with respect to us, our competitors or our industry; and
|
•
|
Actual or anticipated variations in our quarterly operating results and those of our competitors.
|
•
|
We are subject to the Business Combination Act of the Maryland General Corporation Law. However, pursuant to the statute, our Board of Directors has adopted a resolution exempting us from the Maryland Business Combination Act for any business combination between us and any person to the extent that such business combination receives the prior approval of our board.
|
•
|
Our bylaws exempt from the Maryland Control Share Acquisition Act acquisitions of stock by any person. If we amend our bylaws to repeal the exemption from the Maryland Control Share Acquisition Act, the Maryland Control Share Acquisition Act also may make it more difficult to obtain control of our Company.
|
•
|
As described above, our charter includes a share ownership limit designed to preserve our status as a REIT, which may have the effect of precluding an acquisition of control of us without the approval of our Board of Directors.
|
•
|
Under our charter, our Board of Directors is divided into three classes serving staggered terms, which will make it more difficult for a hostile bidder to acquire control of us.
|
•
|
Our charter contains a provision whereby we have elected to be subject to the provisions of Title 3, Subtitle 8 of the Maryland General Corporation Law relating to the filling of vacancies on our board of directors. Further, through provisions in our charter and bylaws unrelated to Subtitle 8, we (1) require a two-thirds vote for the removal of any director from the board, which removal must be for cause, (2) vest in the board the exclusive power to fix the number of directors, subject to limitations set forth in our charter and bylaws, (3) have a classified Board of Directors and (4) require that, unless a special meeting of stockholders is called by the chairman of our Board of Directors, our chief executive officer, our president or our Board of Directors, such a special meeting may only be called to consider and vote on any
|
•
|
In addition, our Board of Directors may, without stockholder action, authorize the issuance of shares of stock in one or more classes or series, including preferred stock. Our Board of Directors also may, without stockholder action, amend our charter to increase the number of shares of stock of any class or series that we have authority to issue.
|
Asset Name
|
Owner/Landlord
|
Tenant
|
Asset Location
|
Asset Description
|
Encumbrances
(1)
|
Grand Isle Gathering System
|
Grand Isle Corridor, LP
|
Energy XXI GIGS Services, LLC
(2)
|
Gulf of Mexico / Louisiana
|
Approximately 153 miles of offshore pipeline with total capacity of 120,000 Bbls/d including a 16-acre onshore terminal and saltwater disposal system
|
Security for the Company’s $150 million revolving credit facility with Regions Bank
|
|
|
|
|
|
|
Pinedale Liquids Gathering System
|
Pinedale LP
(3)
|
Ultra Wyoming LGS LLC
(4)
|
The Pinedale Anticline in Wyoming
|
Approximately 150 miles of pipelines and four central storage facilities
|
Security for the Pinedale Credit Facility
|
|
|
|
|
|
|
Portland Terminal Facility
|
LCP Oregon Holdings, LLC
|
Arc Terminals Holdings LLC
(5)
|
Portland, OR
|
A 42-acre rail and marine facility property adjacent to the Willamette River with 84 tanks and total storage capacity of approximately 1,500,000 barrels
|
Security for the Company’s $150 million revolving credit facility with Regions Bank
|
|
|
|
|
|
|
(1) For additional information, see Note 13, Credit Facilities, in the Notes to the Financial Statements included in this report.
|
|||||
(2) Energy XXI GIGS Services, LLC's obligations under the GIGS Lease Agreement are guaranteed by EXXI. For additional information, see "Additional Information Concerning the Grand Isle Gathering System" below.
|
|||||
(3) Prudential funded a portion of the Pinedale LGS acquisition and, as a limited partner, holds 18.95 percent of the economic interest in Pinedale LP. The general partner, our wholly owned subsidiary, Pinedale GP, holds the remaining 81.05 percent economic interest.
|
|||||
(4) Ultra Wyoming’s obligations under the Pinedale Lease Agreement are guaranteed by Ultra Petroleum and Ultra Petroleum’s operating subsidiary, Ultra Resources. For additional information, see “Additional Information Concerning the Pinedale LGS" below.
|
|||||
(5) Arc Terminals is an indirect wholly-owned subsidiary of Arc Logistics, which has guaranteed its obligations under the Portland Lease Agreement. For additional information, see “Additional Information Concerning the Portland Terminal Facility" below.
|
|
|
Price Range
|
|
Cash Distribution per Share
|
||||||||
|
|
High
|
|
Low
|
|
|||||||
2016
|
|
|
|
|
|
|
||||||
First quarter
|
|
$
|
20.24
|
|
|
$
|
10.90
|
|
|
$
|
0.7500
|
|
Second quarter
|
|
$
|
29.18
|
|
|
$
|
18.22
|
|
|
$
|
0.7500
|
|
Third quarter
|
|
$
|
32.28
|
|
|
$
|
27.10
|
|
|
$
|
0.7500
|
|
Fourth quarter
|
|
$
|
36.04
|
|
|
$
|
23.21
|
|
|
$
|
0.7500
|
|
2015
|
|
|
|
|
|
|
||||||
First quarter
|
|
$
|
35.25
|
|
|
$
|
31.70
|
|
|
$
|
0.6500
|
|
Second quarter
|
|
$
|
35.00
|
|
|
$
|
30.35
|
|
|
$
|
0.6750
|
|
Third quarter
|
|
$
|
32.65
|
|
|
$
|
21.70
|
|
|
$
|
0.6750
|
|
Fourth quarter
|
|
$
|
26.45
|
|
|
$
|
13.59
|
|
|
$
|
0.7500
|
|
|
|
Cumulative Value of $100 Investment, through December 31
|
||||||||||||||||||||||
|
|
2011
|
|
2012
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
||||||||||||
CorEnergy Infrastructure Trust, Inc.
|
|
$
|
100.00
|
|
|
$
|
78.59
|
|
|
$
|
97.86
|
|
|
$
|
95.46
|
|
|
$
|
47.95
|
|
|
$
|
129.80
|
|
FTSE NAREIT All Equity REIT Index
|
|
$
|
100.00
|
|
|
$
|
119.70
|
|
|
$
|
123.12
|
|
|
$
|
157.63
|
|
|
$
|
162.08
|
|
|
$
|
176.07
|
|
Dow Jones Utilities Average Index
|
|
$
|
100.00
|
|
|
$
|
101.64
|
|
|
$
|
114.54
|
|
|
$
|
149.64
|
|
|
$
|
145.06
|
|
|
$
|
171.43
|
|
S&P Global Infrastructure Index
|
|
$
|
100.00
|
|
|
$
|
111.89
|
|
|
$
|
128.66
|
|
|
$
|
145.36
|
|
|
$
|
128.71
|
|
|
$
|
144.71
|
|
Alerian MLP Index
|
|
$
|
100.00
|
|
|
$
|
104.80
|
|
|
$
|
133.71
|
|
|
$
|
140.14
|
|
|
$
|
94.46
|
|
|
$
|
111.76
|
|
|
|
For the Years Ended December 31,
|
|
For the Year Ended
November 30, 2012 |
|
For the One-Month Transition Period Ended December 31, 2012
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
|
||||||||||||||
Operating Data
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total revenue
|
|
$
|
89,250,586
|
|
|
$
|
71,288,935
|
|
|
$
|
40,308,573
|
|
|
$
|
31,286,020
|
|
|
$
|
10,573,997
|
|
|
$
|
1,726,901
|
|
Net income (loss) attributable to CorEnergy stockholders
|
|
29,663,200
|
|
|
12,319,911
|
|
|
7,013,856
|
|
|
4,502,339
|
|
|
12,348,721
|
|
|
(1,503,396
|
)
|
||||||
Net income (loss) attributable to CorEnergy Common stockholders
|
|
25,514,763
|
|
|
8,471,083
|
|
|
7,013,856
|
|
|
4,502,339
|
|
|
12,348,721
|
|
|
(1,503,396
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Per Share Data
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income (loss) attributable to CorEnergy Common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Basic
|
|
$
|
2.14
|
|
|
$
|
0.79
|
|
|
$
|
1.06
|
|
|
$
|
0.93
|
|
|
$
|
6.72
|
|
|
$
|
(0.50
|
)
|
Diluted
|
|
$
|
2.14
|
|
|
$
|
0.79
|
|
|
$
|
1.06
|
|
|
$
|
0.93
|
|
|
$
|
6.72
|
|
|
$
|
(0.50
|
)
|
Cash dividends declared per common share
(1)
|
|
$
|
3.000
|
|
|
$
|
2.750
|
|
|
$
|
2.570
|
|
|
$
|
1.875
|
|
|
$
|
2.200
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other Data
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
AFFO attributable to Common stockholders
(2)(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
$
|
4.41
|
|
|
$
|
3.77
|
|
|
$
|
2.82
|
|
|
$
|
2.62
|
|
|
$
|
2.15
|
|
|
N/A
|
|
|
Diluted
|
|
$
|
3.93
|
|
|
$
|
3.56
|
|
|
$
|
2.82
|
|
|
$
|
2.62
|
|
|
$
|
2.15
|
|
|
N/A
|
|
|
(1) Dividends in 2013 were affected by the change in year end.
|
||||||||||||||||||||||||
(2) We believe that net income, as defined by U.S. GAAP, is the most appropriate earnings measurement. However, we consider Adjusted Funds From Operations ("AFFO") to be an appropriate measure of operating performance of an equity REIT. See "Management's Discussion and Analysis of Financial Condition and Results of Operations - FFO/AFFO" included in Item 7 of this Annual Report on Form 10-K for a reconciliation of AFFO to our GAAP earnings.
|
||||||||||||||||||||||||
(3) AFFO was not calculated for the one-month transition period ended December 31, 2012.
|
|
|
As of December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Balance sheet data
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
|
$
|
650,732,571
|
|
|
$
|
677,979,621
|
|
|
$
|
443,815,842
|
|
|
$
|
283,875,659
|
|
|
$
|
293,661,985
|
|
Current debt maturities
|
|
7,128,556
|
|
|
66,132,000
|
|
|
3,528,000
|
|
|
2,940,000
|
|
|
—
|
|
|||||
Long-term debt
|
|
193,504,324
|
|
|
150,732,752
|
|
|
63,532,000
|
|
|
67,060,000
|
|
|
70,000,000
|
|
|||||
CorEnergy equity - Preferred
|
|
56,250,000
|
|
|
56,250,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
CorEnergy equity - Common
|
|
350,218,436
|
|
|
361,784,244
|
|
|
310,450,347
|
|
|
177,193,340
|
|
|
180,860,539
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Lease Revenue, Security Distributions, Financing Revenue, and Operating Results
|
|
|
|
|
|
||||||
Leases:
|
|
|
|
|
|
|
|
|
|||
Lease revenue
|
$
|
67,994,130
|
|
|
$
|
48,086,072
|
|
|
$
|
28,223,765
|
|
Other Equity Securities:
|
|
|
|
|
|
|
|
||||
Net cash distributions received
|
1,028,452
|
|
|
1,021,010
|
|
|
1,955,018
|
|
|||
Financing:
|
|
|
|
|
|
|
|
||||
Financing revenue
|
162,344
|
|
|
1,697,550
|
|
|
1,077,813
|
|
|||
Operations:
|
|
|
|
|
|
|
|
||||
Transportation and distribution revenue
(1)
|
21,094,112
|
|
|
21,505,313
|
|
|
11,006,995
|
|
|||
Transportation and distribution expense
|
(6,463,348
|
)
|
|
(7,428,937
|
)
|
|
(8,591,750
|
)
|
|||
Net Operations (excluding depreciation, amortization, and ARO accretion)
|
14,630,764
|
|
|
14,076,376
|
|
|
2,415,245
|
|
|||
Total Lease Revenue, Security Distributions, Financing Revenue, and Operating Results
|
$
|
83,815,690
|
|
|
$
|
64,881,008
|
|
|
$
|
33,671,841
|
|
General and administrative
|
(12,270,380
|
)
|
|
(9,745,704
|
)
|
|
(7,872,753
|
)
|
|||
Non-Controlling Interest attributable to Adjusted EBITDA Items
|
(3,776,365
|
)
|
|
(3,851,973
|
)
|
|
(3,815,585
|
)
|
|||
Adjusted EBITDA
|
$
|
67,768,945
|
|
|
$
|
51,283,331
|
|
|
$
|
21,983,503
|
|
(1) MoGas and Omega revenues have been combined and are presented net of Omega's natural gas and propane costs subsequent to the new contract with the DOD executed on January 28, 2016, effective February 1, 2016. In accordance with GAAP, Omega's historical Sales revenue and Cost of sales prior to February 1, 2016, are presented separately, on a gross basis and are included in the Transportation and distribution lines in this table.
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Management fees
|
$
|
7,174,243
|
|
|
$
|
5,740,276
|
|
|
$
|
3,467,660
|
|
Acquisition and professional fees
|
3,320,581
|
|
|
2,996,787
|
|
|
3,143,216
|
|
|||
Other expenses
|
1,775,556
|
|
|
1,008,641
|
|
|
1,261,877
|
|
|||
Total
|
$
|
12,270,380
|
|
|
$
|
9,745,704
|
|
|
$
|
7,872,753
|
|
Book Value Per Share
|
|||||||
Analysis of Equity
|
December 31, 2016
|
|
December 31, 2015
|
||||
Series A Cumulative Redeemable Preferred Stock 7.375%, $56,250,000 liquidation preference ($2,500 per share, $0.001 par value), 10,000,000 authorized; 22,500 issued and outstanding at December 31, 2016, and December 31, 2015
|
$
|
56,250,000
|
|
|
$
|
56,250,000
|
|
Capital stock, non-convertible, $0.001 par value; 11,886,216 and 11,939,697 shares issued and outstanding at December 31, 2016, and December 31, 2015 (100,000,000 shares authorized)
|
11,886
|
|
|
11,940
|
|
||
Additional paid-in capital
|
350,217,746
|
|
|
361,581,507
|
|
||
Accumulated other comprehensive income (loss)
|
(11,196
|
)
|
|
190,797
|
|
||
Total CorEnergy Stockholders' Equity
|
406,468,436
|
|
|
418,034,244
|
|
||
Subtract: 7.375% Series A cumulative redeemable preferred stock
|
(56,250,000
|
)
|
|
(56,250,000
|
)
|
||
Total CorEnergy Common Equity
|
$
|
350,218,436
|
|
|
$
|
361,784,244
|
|
Common shares outstanding
|
11,886,216
|
|
|
11,939,697
|
|
||
Book Value per Common Share
|
$
|
29.46
|
|
|
$
|
30.30
|
|
|
|
As a Percentage of
(1)
|
||||||||
|
|
Leased Properties
|
|
Lease Revenues
|
||||||
|
|
As of December 31,
|
|
For the Years Ended December 31,
|
||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2014
|
Pinedale LGS
|
|
39.8%
|
|
40.0%
|
|
30.4%
|
|
42.9%
|
|
71.9%
|
Grand Isle Gathering System
|
|
50.0%
|
|
50.1%
|
|
59.8%
|
|
42.3%
|
|
—
|
Portland Terminal Facility
|
|
9.9%
|
|
9.6%
|
|
9.7%
|
|
13.3%
|
|
19.0%
|
Public Service of New Mexico
(2)
|
|
—
|
|
—
|
|
—
|
|
1.3%
|
|
9.1%
|
(1) Insignificant leases are not presented; thus percentages may not sum to 100%.
|
||||||||||
(2)
The Public Service of New Mexico lease terminated on April 1, 2015.
|
Contractual Obligations
|
|||||||||||||||||||
|
Notional Value
|
|
Less than 1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than 5 years
|
||||||||||
Pinedale LP Debt
(1)
|
$
|
8,860,578
|
|
|
$
|
668,556
|
|
|
$
|
1,337,112
|
|
|
$
|
6,854,910
|
|
|
$
|
—
|
|
Interest payments on Pinedale LP Debt
(1)
|
|
|
693,843
|
|
|
1,223,432
|
|
|
687,499
|
|
|
—
|
|
||||||
Convertible Debt
|
$
|
114,000,000
|
|
|
—
|
|
|
—
|
|
|
114,000,000
|
|
|
—
|
|
||||
Interest payments on Convertible Debt
|
|
|
7,980,000
|
|
|
15,960,000
|
|
|
3,990,000
|
|
|
—
|
|
||||||
CorEnergy Term Note
(2)
|
$
|
36,740,000
|
|
|
6,460,000
|
|
|
30,280,000
|
|
|
—
|
|
|
—
|
|
||||
Interest payment on CorEnergy Term Note
|
|
|
1,308,599
|
|
|
1,874,770
|
|
|
—
|
|
|
—
|
|
||||||
CorEnergy Revolver
|
$
|
44,000,000
|
|
|
—
|
|
|
44,000,000
|
|
|
—
|
|
|
—
|
|
||||
Interest payment on CorEnergy Revolver
|
|
|
1,677,378
|
|
|
3,295,013
|
|
|
—
|
|
|
—
|
|
||||||
Totals
|
|
|
$
|
18,788,376
|
|
|
$
|
97,970,327
|
|
|
$
|
125,532,409
|
|
|
$
|
—
|
|
||
(1)
The amounts for Pinedale LP debt above represent Prudential's share of the principal and interest payments which is 18.95 percent of the total. The Company's share of the principal and interest are eliminated in consolidation as these became intercompany on March 30, 2016, due to CorEnergy taking over with Prudential as Refinancing Lenders on the Pinedale LP note. See Footnote 12, Credit Facilities, for further information.
|
|||||||||||||||||||
(2) The amount shown as the Notional Value for the CorEnergy Term Note represents the outstanding principal balance at December 31, 2016.
|
•
|
GIGS lease payments began July 1, 2015 and therefore, twelve months of rent during 2016 versus only six months during 2015 provided an additional
$17.0 million
in rental payments.
|
•
|
Cash taxes paid during 2016 were approximately
$710 thousand
less than during 2015.
|
•
|
Increase in interest paid of approximately
$5.0 million
primarily related to the financing of the June 2015 GIGS transaction through the issuance of $115 million in Convertible Notes and outstanding balances under the CorEnergy Credit Facility.
|
•
|
Due to reduced drilling and disposal activities in our borrowers' areas of operations, revenue from our financing notes decreased from the prior period by approximately
$1.5 million
.
|
•
|
Payments for management fees increased during 2016 by approximately
$1.4 million
due to the increased asset base as a result of the GIGS transaction.
|
•
|
During 2016 there was approximately a
$673 thousand
increase in legal fees associated with monitoring the bankruptcy proceedings of our two tenants, UPL and EXXI. Additionally, the Company incurred incremental expenses related to the Black Bison foreclosure and sale activities and the valuation of the Four Wood REIT Loan collateral.
|
•
|
During 2016 the Company foreclosed on BB Intermediate and subsequently sold the majority of their assets. In relation to the winding down and sale of assets of the business the Company incurred an operating loss of approximately
$381 thousand
.
|
•
|
The net operating results of MoGas, acquired in November 2014, contributed $11.7 million to the increase.
|
•
|
When the Portland Terminal was acquired in January 2014, a certain amount of construction was required before the terminal became fully operational. Accordingly, the lessee was granted a partial rent holiday during the first six months of the lease. For all of 2015, the Portland Terminal lease payments had increased to the full amount of the base rent and had also increased as a result of $10.0 million in completed construction projects, contributing approximately $2.1 million to the increase in cash provided by operating activities as compared to the prior year.
|
•
|
Cash provided by the addition of the GIGS lease payments for 2015 was $15.8 million.
|
•
|
Additional payments to the Company resulting from a July 2014 increase to the Black Bison financing notes and December 2014 initial funding of the Four Wood financing notes contributed nearly $582 thousand to the increase over prior year.
|
•
|
An increase in the amount of funds released from escrow provided cash of approximately $1.3 million.
|
•
|
Decrease in cash taxes paid of approximately $2.5 million primarily due to the sale of VantaCore in 2014.
|
•
|
The first half of 2014 included nearly $4.3 million in advance rental payments. In conjunction with the agreement to sell EIP to PNM on April 1, 2015, upon expiration of the lease, the lease payments that would have been due over the remainder of the term were accelerated and paid in full on January 1, 2014.
|
•
|
Increase in cash interest paid of approximately $5.1 million due to increased facility sizes and borrowings.
|
•
|
Net proceeds from the sale of assets and liabilities held for sale of
$645 thousand
.
|
•
|
Purchases of property and equipment of
$192 thousand
.
|
•
|
Proceeds received on foreclosure of BB Intermediate of
$223 thousand
.
|
•
|
Funding to close operations of Black Bison and Four Wood financing notes of
$202 thousand
.
|
•
|
The Company deployed approximately $251.5 million to acquire the GIGS assets and to fulfill the remaining capital improvements commitment in connection with the Portland Terminal Facility.
|
•
|
The sale of the EIP asset on April 1, 2015 provided additional cash of approximately $7.7 million.
|
•
|
$168.2 million of investment expenditures primarily related to the acquisitions of the Portland Terminal Facility and the MoGas Pipeline System.
|
•
|
$20.6 million invested in the Black Bison and Four Wood energy infrastructure financing notes receivable.
|
•
|
$10.8 million in proceeds from the sale of investment securities, primarily related to the sale of VantaCore in October 2014.
|
•
|
Repurchases of common stock of approximately
$2.0 million
.
|
•
|
Repurchased
$1.0 million
of face value of our convertible debt for approximately
$900 thousand
in cash.
|
•
|
Common and preferred dividends paid of
$34.9 million
and
$4.1 million
, respectively.
|
•
|
$44.0 million
drawn on the Regions revolver for use in connection with the Pinedale refinancing.
|
•
|
Principal payments of
$53.7 million
in connection with the Pinedale facility.
|
•
|
Principal payments on the term note of
$6.5 million
.
|
•
|
The January 2015 preferred stock offering generated approximately $54.2 million, of which, $32.0 million was subsequently used to pay down the Regions Revolver.
|
•
|
In connection with the acquisition of the GIGS assets, the Company raised a total of $226.7 million as follows:
|
◦
|
$73.2 million in net proceeds raised in a follow-on common stock offering;
|
◦
|
$111.3 million in net proceeds from the 7.00% Convertible Note offering; and
|
◦
|
$42.0 million drawn on the Regions Revolver.
|
•
|
On July 8, 2015, the company drew $45 million on a term note, the proceeds of which were used to pay off the Regions Revolver plus interest and fees. The company subsequently made principal payments of $1.8 million on the term note during the year.
|
•
|
Common and preferred dividends paid of approximately $28.5 million and $3.5 million, respectively.
|
•
|
Distributions to non-controlling interests of $2.5 million
|
•
|
Principal payments on the Pinedale Credit Facility totaling $4.5 million.
|
•
|
Net proceeds of $141.7 million from two underwritten public offerings of common stock in January 2014 (in conjunction with our acquisition of the Portland Terminal Facility) and November 2014 (in conjunction with our acquisition of the MoGas Pipeline System).
|
•
|
Net proceeds from revolving line of credit borrowings, net of payments on our revolving line of credit and related debt financing costs, of $28.8 million.
|
•
|
Dividends and distributions of $17.9 million paid to holders of our common stock and the holder of the non-controlling interest in Pinedale LP.
|
•
|
Principal payments of $2.9 million on the Pinedale Credit Facility that financed a portion of the Pinedale LGS acquisition.
|
Liquidity and Capitalization
|
|||||||
|
December 31, 2016
|
|
December 31, 2015
|
||||
Cash and cash equivalents
|
$
|
7,895,084
|
|
|
$
|
14,618,740
|
|
Revolver availability
|
$
|
52,144,837
|
|
|
$
|
95,805,217
|
|
|
|
|
|
||||
Revolving credit facility
|
44,000,000
|
|
|
—
|
|
||
Long-term debt (including current maturities)
|
156,632,880
|
|
|
216,864,752
|
|
||
Stockholders' equity:
|
|
|
|
||||
Series A Cumulative Redeemable Preferred Stock 7.375%, $0.001 par value
|
56,250,000
|
|
|
56,250,000
|
|
||
Capital stock, non-convertible, $0.001 par value
|
11,886
|
|
|
11,940
|
|
||
Additional paid-in capital
|
350,217,746
|
|
|
361,581,507
|
|
||
Accumulated other comprehensive (loss) income
|
(11,196
|
)
|
|
190,797
|
|
||
CorEnergy equity
|
406,468,436
|
|
418,034,244
|
||||
Total CorEnergy capitalization
|
$
|
607,101,316
|
|
|
$
|
634,898,996
|
|
•
|
Lease revenue –
Base rent related to the Company’s leased property is recognized on a straight-line basis over the term of the lease when collectability is reasonably assured. Participating rent is recognized when it is earned, based on the achievement of specified performance criteria. Rental payments received in advance are classified as unearned revenue and included as a liability within the Consolidated Balance Sheets. Unearned revenue is amortized ratably over the lease period as revenue recognition criteria are met. Rental payments received in arrears are accrued and classified as Lease Receivable and included in assets within the Consolidated Balance Sheets.
|
•
|
Transportation and distribution revenue
– This represents revenue related to natural gas transportation, distribution, and supply. Transportation revenues are recognized by MoGas on firm contracted capacity over the contract period regardless of whether the contracted capacity is used. For interruptible or volumetric based transportation, revenue is recognized when physical deliveries of natural gas are made at the delivery point agreed upon by both parties. Distribution revenue is recognized by Omega based on agreed upon contractual terms over each annual period during the terms of the contract. Beginning February 1, 2016, due to changes that commenced under a new contract with the Department of Defense ("DOD"), gas sales and cost of (gas) sales are presented on a net basis in the Transportation and distribution revenue line.
|
•
|
Financing revenue
– For increasing rate loans, base interest income is recorded ratably over the life of the loan, using the effective interest rate. The net amount of deferred loan origination income and costs are amortized on a straight-line basis over the life of the loan and reported as an adjustment to yield in financing revenue. Participating financing revenues are recorded when specific performance criteria have been met.
|
•
|
The independent valuation firm prepares the valuations and the supporting analysis.
|
•
|
The valuation report is reviewed and approved by senior management.
|
•
|
The Audit Committee of the Board of Directors reviews the supporting analysis and accepts the valuations.
|
Exhibit No.
|
Description of Document
|
|
|
3.1
|
Articles of Amendment and Restatement of CorEnergy Infrastructure Trust, Inc., as amended (33)
|
3.2
|
Second Amended and Restated Bylaws (3)
|
3.3
|
Articles Supplementary, dated January 22, 2015, Establishing and Fixing the Rights and Preferences of the Registrant’s 7.375% Series A Cumulative Redeemable Preferred Stock (23)
|
4.1
|
Form of Stock Certificate for Common Stock of CorEnergy Infrastructure Trust, Inc. (2)
|
4.2
|
Form of Certificate of CorEnergy Infrastructure Trust, Inc.'s 7.375% Series A Cumulative Redeemable Preferred Stock (23)
|
4.3
|
Registration Rights Agreements with Merrill Lynch & Co; Merrill Lynch, Pierce, Fenner & Smith Incorporated, and Stifel, Nicolaus & Company, Incorporated dated January 9, 2006 (1)
|
4.4
|
Registration Rights Agreement dated April 2007 (4)
|
4.5.1
|
Base Indenture, dated as of June 29, 2015, between CorEnergy Infrastructure Trust, Inc. and Computershare Trust Company, N.A. (26)
|
4.5.2
|
First Supplemental Indenture, dated as of June 29, 2015, between CorEnergy Infrastructure Trust, Inc. and Computershare Trust Company, N.A. (26)
|
4.6
|
Global note evidencing the 7.00% Convertible Notes due 2020 (26)
|
10.1
|
Dividend Reinvestment Plan (5)
|
10.2.1
|
Management Agreement dated April 30, 2014, effective January 1, 2014, between Corridor InfraTrust Management, LLC and CorEnergy Infrastructure Trust, Inc. (13)
|
10.2.2
|
Management Agreement dated May 8, 2015, effective May 1, 2015 between Corridor InfraTrust Management, LLC and CorEnergy Infrastructure Trust, Inc. (24)
|
10.2.3
|
Letter Agreement, dated November 9, 2015 and effective as of September 30, 2015, concerning Management Fee for September 30, 2015 under Management Agreement, dated May 8, 2015 and effective as of May 1, 2015, between Corridor InfraTrust Management, LLC and CorEnergy Infrastructure Trust, Inc. (29)
|
10.2.4
|
Letter Agreement, dated February 24, 2016 and effective as of December 31, 2015, concerning Incentive Fee for December 31, 2015 under Management Agreement, dated May 8, 2015 and effective as of May 1, 2015, between Corridor InfraTrust Management, LLC and CorEnergy Infrastructure Trust, Inc. (33)
|
10.2.5
|
Letter Agreement, dated May 9, 2016, concerning Management Fee for March 31, 2016 under Management Agreement, dated May 8, 2015 and effective as of May 1, 2015, between Corridor InfraTrust Management, LLC and CorEnergy Infrastructure Trust, Inc. (31)
|
10.2.6
|
Letter Agreement, dated June 30, 2016, concerning Incentive Fee for June 30, 2016 under Management Agreement, dated May 8, 2015 and effective as of May 1, 2015, between Corridor InfraTrust Management, LLC and CorEnergy Infrastructure Trust, Inc. (32)
|
10.2.7
|
Letter Agreement, dated December 31, 2016, concerning Incentive Fee for December 31, 2016 under Management Agreement, dated May 8, 2015 and effective as of May 1, 2015, between Corridor InfraTrust Management, LLC and CorEnergy Infrastructure Trust, Inc. - filed herewith
|
10.3.1
|
Advisory Agreement dated December 1, 2011 (7)
|
10.3.2
|
Amended Advisory Agreement dated December 21, 2012 (11)
|
10.4
|
Custody Agreement with U.S. Bank National Association dated September 13, 2005 (1)
|
10.5
|
First Amendment to the Custody Agreement with U.S. Bank National Association dated May 24, 2010 (6)
|
(29)
|
Incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2015, filed November 10, 2015.
|
(30)
|
Incorporated by reference to the Registrant's current report on Form 8-K, filed December 31, 2015.
|
(31)
|
Incorporated by reference from the Registrant's Quarterly Report on Form 10-Q for the quarter ended March 31, 2016, filed May 10, 2016.
|
(32)
|
Incorporated by reference from the Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2016, filed August 9, 2016.
|
(33)
|
Incorporated by reference to the Registrant's Annual Report on Form 10-K, for the year ended December 31, 2015, filed March 14, 2016.
|
|
|
|
Page
|
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
December 31, 2016
|
|
December 31, 2015
|
||||
Assets
|
|
|
|
||||
Leased property, net of accumulated depreciation of $52,219,717 and $33,869,263
|
$
|
489,258,369
|
|
|
$
|
509,226,215
|
|
Property and equipment, net of accumulated depreciation of $9,292,712 and $5,948,988
|
116,412,806
|
|
|
119,629,978
|
|
||
Financing notes and related accrued interest receivable, net of reserve of $4,100,000 and $13,784,137
|
1,500,000
|
|
|
7,675,626
|
|
||
Other equity securities, at fair value
|
9,287,209
|
|
|
8,393,683
|
|
||
Cash and cash equivalents
|
7,895,084
|
|
|
14,618,740
|
|
||
Accounts and other receivables
|
19,415,666
|
|
|
10,431,240
|
|
||
Deferred costs, net of accumulated amortization of $2,261,151 and $2,717,609
|
3,132,050
|
|
|
4,187,271
|
|
||
Prepaid expenses and other assets
|
354,230
|
|
|
491,024
|
|
||
Deferred tax asset
|
1,758,289
|
|
|
1,606,976
|
|
||
Goodwill
|
1,718,868
|
|
|
1,718,868
|
|
||
Total Assets
|
$
|
650,732,571
|
|
|
$
|
677,979,621
|
|
Liabilities and Equity
|
|
|
|
||||
Secured credit facilities, net (including $8,860,577 and $0 with related party)
|
89,387,985
|
|
|
105,440,842
|
|
||
Unsecured convertible senior notes, net of discount and debt issuance costs of $2,755,105 and $3,576,090
|
111,244,895
|
|
|
111,423,910
|
|
||
Asset retirement obligation
|
11,882,943
|
|
|
12,839,042
|
|
||
Accounts payable and other accrued liabilities
|
2,416,283
|
|
|
2,317,774
|
|
||
Management fees payable
|
1,735,024
|
|
|
1,763,747
|
|
||
Unearned revenue
|
155,961
|
|
|
—
|
|
||
Total Liabilities
|
$
|
216,823,091
|
|
|
$
|
233,785,315
|
|
Equity
|
|
|
|
||||
Series A Cumulative Redeemable Preferred Stock 7.375%, $56,250,000 liquidation preference ($2,500 per share, $0.001 par value), 10,000,000 authorized; 22,500 issued and outstanding at December 31, 2016, and December 31, 2015
|
$
|
56,250,000
|
|
|
$
|
56,250,000
|
|
Capital stock, non-convertible, $0.001 par value; 11,886,216 and 11,939,697 shares issued and outstanding at December 31, 2016, and December 31, 2015 (100,000,000 shares authorized)
|
11,886
|
|
|
11,940
|
|
||
Additional paid-in capital
|
350,217,746
|
|
|
361,581,507
|
|
||
Accumulated other comprehensive income (loss)
|
(11,196
|
)
|
|
190,797
|
|
||
Total CorEnergy Equity
|
406,468,436
|
|
|
418,034,244
|
|
||
Non-controlling Interest
|
27,441,044
|
|
|
26,160,062
|
|
||
Total Equity
|
433,909,480
|
|
|
444,194,306
|
|
||
Total Liabilities and Equity
|
$
|
650,732,571
|
|
|
$
|
677,979,621
|
|
See accompanying Notes to Consolidated Financial Statements.
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Revenue
|
|
|
|
|
|
||||||
Lease revenue
|
$
|
67,994,130
|
|
|
$
|
48,086,072
|
|
|
$
|
28,223,765
|
|
Transportation and distribution revenue
|
21,094,112
|
|
|
14,345,269
|
|
|
1,298,093
|
|
|||
Financing revenue
|
162,344
|
|
|
1,697,550
|
|
|
1,077,813
|
|
|||
Sales revenue
|
—
|
|
|
7,160,044
|
|
|
9,708,902
|
|
|||
Total Revenue
|
89,250,586
|
|
|
71,288,935
|
|
|
40,308,573
|
|
|||
Expenses
|
|
|
|
|
|
||||||
Transportation and distribution expenses
|
6,463,348
|
|
|
4,609,725
|
|
|
1,299,782
|
|
|||
Cost of Sales
|
—
|
|
|
2,819,212
|
|
|
7,291,968
|
|
|||
General and administrative
|
12,270,380
|
|
|
9,745,704
|
|
|
7,872,753
|
|
|||
Depreciation, amortization and ARO accretion expense
|
22,522,871
|
|
|
18,766,551
|
|
|
13,195,255
|
|
|||
Provision for loan loss and disposition
|
5,014,466
|
|
|
13,784,137
|
|
|
—
|
|
|||
Total Expenses
|
46,271,065
|
|
|
49,725,329
|
|
|
29,659,758
|
|
|||
Operating Income
|
$
|
42,979,521
|
|
|
$
|
21,563,606
|
|
|
$
|
10,648,815
|
|
Other Income (Expense)
|
|
|
|
|
|
||||||
Net distributions and dividend income
|
$
|
1,140,824
|
|
|
$
|
1,270,755
|
|
|
$
|
1,836,783
|
|
Net realized and unrealized gain (loss) on other equity securities
|
824,482
|
|
|
(1,063,613
|
)
|
|
(466,026
|
)
|
|||
Interest expense
|
(14,417,839
|
)
|
|
(9,781,184
|
)
|
|
(3,675,122
|
)
|
|||
Total Other Expense
|
(12,452,533
|
)
|
|
(9,574,042
|
)
|
|
(2,304,365
|
)
|
|||
Income before income taxes
|
30,526,988
|
|
|
11,989,564
|
|
|
8,344,450
|
|
|||
Taxes
|
|
|
|
|
|
||||||
Current tax expense (benefit)
|
(313,107
|
)
|
|
922,010
|
|
|
3,843,937
|
|
|||
Deferred tax benefit
|
(151,313
|
)
|
|
(2,869,563
|
)
|
|
(4,069,500
|
)
|
|||
Income tax benefit, net
|
(464,420
|
)
|
|
(1,947,553
|
)
|
|
(225,563
|
)
|
|||
Net Income
|
30,991,408
|
|
|
13,937,117
|
|
|
8,570,013
|
|
|||
Less: Net Income attributable to non-controlling interest
|
1,328,208
|
|
|
1,617,206
|
|
|
1,556,157
|
|
|||
Net Income attributable to CorEnergy Stockholders
|
$
|
29,663,200
|
|
|
$
|
12,319,911
|
|
|
$
|
7,013,856
|
|
Preferred dividend requirements
|
4,148,437
|
|
|
3,848,828
|
|
|
—
|
|
|||
Net Income attributable to Common Stockholders
|
$
|
25,514,763
|
|
|
$
|
8,471,083
|
|
|
$
|
7,013,856
|
|
|
|
|
|
|
|
||||||
Net Income
|
$
|
30,991,408
|
|
|
$
|
13,937,117
|
|
|
$
|
8,570,013
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
||||||
Changes in fair value of qualifying hedges attributable to CorEnergy stockholders
|
(201,993
|
)
|
|
(262,505
|
)
|
|
(324,101
|
)
|
|||
Changes in fair value of qualifying hedges attributable to non-controlling interest
|
(47,226
|
)
|
|
(61,375
|
)
|
|
(75,780
|
)
|
|||
Net Change in Other Comprehensive Loss
|
$
|
(249,219
|
)
|
|
$
|
(323,880
|
)
|
|
$
|
(399,881
|
)
|
Total Comprehensive Income
|
30,742,189
|
|
|
13,613,237
|
|
|
8,170,132
|
|
|||
Less: Comprehensive income attributable to non-controlling interest
|
1,280,982
|
|
|
1,555,831
|
|
|
1,480,377
|
|
|||
Comprehensive Income attributable to CorEnergy Stockholders
|
$
|
29,461,207
|
|
|
$
|
12,057,406
|
|
|
$
|
6,689,755
|
|
Earnings Per Common Share:
|
|
|
|
|
|
||||||
Basic
|
$
|
2.14
|
|
|
$
|
0.79
|
|
|
$
|
1.06
|
|
Diluted
|
$
|
2.14
|
|
|
$
|
0.79
|
|
|
$
|
1.06
|
|
Weighted Average Shares of Common Stock Outstanding:
|
|
|
|
|
|
||||||
Basic
|
11,901,985
|
|
|
10,685,892
|
|
|
6,605,715
|
|
|||
Diluted
|
11,901,985
|
|
|
10,685,892
|
|
|
6,605,715
|
|
|||
Dividends declared per share
|
$
|
3.000
|
|
|
$
|
2.750
|
|
|
$
|
2.570
|
|
See accompanying Notes to Consolidated Financial Statements.
|
|
|
|
Capital Stock
|
|
Preferred Stock
|
|
|
|
Additional
Paid-in Capital |
|
Accumulated Other Comprehensive Income
|
|
Retained
Earnings |
|
Non-Controlling
Interest |
|
Total
|
|||||||||||||||||||
|
Shares
|
|
Amount
|
|
Amount
|
|
Warrants
|
|
|
|
|
|
||||||||||||||||||||||
Balance at December 31, 2013
|
4,831,232
|
|
|
$
|
4,831
|
|
|
$
|
—
|
|
|
$
|
1,370,700
|
|
|
$
|
173,460,344
|
|
|
$
|
777,403
|
|
|
$
|
1,580,062
|
|
|
$
|
28,348,030
|
|
|
$
|
205,541,370
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,013,856
|
|
|
1,556,157
|
|
|
8,570,013
|
|
||||||||
Net change in cash flow hedges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(324,101
|
)
|
|
—
|
|
|
(75,780
|
)
|
|
(399,881
|
)
|
||||||||
Total comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(324,101
|
)
|
|
7,013,856
|
|
|
1,480,377
|
|
|
8,170,132
|
|
||||||||
Net offering proceeds from issuance of common stock
|
4,485,000
|
|
|
4,485
|
|
|
—
|
|
|
—
|
|
|
141,720,743
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
141,725,228
|
|
||||||||
Common stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,734,166
|
)
|
|
—
|
|
|
(8,593,918
|
)
|
|
—
|
|
|
(15,328,084
|
)
|
||||||||
Common stock issued under director's compensation plan
|
805
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
29,999
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,000
|
|
||||||||
Distributions to Non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,737,712
|
)
|
|
(2,737,712
|
)
|
||||||||
Reinvestment of dividends paid to common stockholders
|
3,973
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
140,104
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
140,108
|
|
||||||||
Warrant expiration
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,370,700
|
)
|
|
1,370,700
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Balance at December 31, 2014
|
9,321,010
|
|
|
9,321
|
|
|
—
|
|
|
—
|
|
|
309,987,724
|
|
|
453,302
|
|
|
—
|
|
|
27,090,695
|
|
|
337,541,042
|
|
||||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,319,911
|
|
|
1,617,206
|
|
|
13,937,117
|
|
||||||||
Net change in cash flow hedges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(262,505
|
)
|
|
—
|
|
|
(61,375
|
)
|
|
(323,880
|
)
|
||||||||
Total comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(262,505
|
)
|
|
12,319,911
|
|
|
1,555,831
|
|
|
13,613,237
|
|
||||||||
Issuance of Series A cumulative redeemable preferred stock, 7.375% - redemption value
|
—
|
|
|
—
|
|
|
56,250,000
|
|
|
—
|
|
|
(2,039,524
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54,210,476
|
|
||||||||
Net offering proceeds from issuance of common stock
|
2,587,500
|
|
|
2,587
|
|
|
—
|
|
|
—
|
|
|
73,254,777
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
73,257,364
|
|
||||||||
Series A preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,503,125
|
)
|
|
—
|
|
|
(3,503,125
|
)
|
||||||||
Common stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,529,353
|
)
|
|
—
|
|
|
(8,816,786
|
)
|
|
—
|
|
|
(29,346,139
|
)
|
||||||||
Common stock issued under director's compensation plan
|
2,677
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
89,997
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
90,000
|
|
||||||||
Distributions to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,486,464
|
)
|
|
(2,486,464
|
)
|
||||||||
Reinvestment of dividends paid to common stockholders
|
28,510
|
|
|
29
|
|
|
—
|
|
|
—
|
|
|
817,886
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
817,915
|
|
||||||||
Balance at December 31, 2015
|
11,939,697
|
|
|
11,940
|
|
|
56,250,000
|
|
|
—
|
|
|
361,581,507
|
|
|
190,797
|
|
|
—
|
|
|
26,160,062
|
|
|
444,194,306
|
|
||||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,663,200
|
|
|
1,328,208
|
|
|
30,991,408
|
|
||||||||
Net change in cash flow hedges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(201,993
|
)
|
|
—
|
|
|
(47,226
|
)
|
|
(249,219
|
)
|
||||||||
Total comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
(201,993
|
)
|
|
29,663,200
|
|
|
1,280,982
|
|
|
30,742,189
|
|
|||||||||
Repurchase of common stock
|
(90,613
|
)
|
|
(91
|
)
|
|
—
|
|
|
|
|
(2,041,760
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,041,851
|
)
|
|||||||||
Series A preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,148,437
|
)
|
|
—
|
|
|
(4,148,437
|
)
|
||||||||
Common stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,197,853
|
)
|
|
—
|
|
|
(25,514,763
|
)
|
|
—
|
|
|
(35,712,616
|
)
|
||||||||
Common stock issued under director's compensation plan
|
2,551
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
59,998
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
60,000
|
|
||||||||
Reinvestment of dividends paid to common stockholders
|
34,581
|
|
|
35
|
|
|
—
|
|
|
—
|
|
|
815,854
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
815,889
|
|
||||||||
Balance at December 31, 2016
|
11,886,216
|
|
|
$
|
11,886
|
|
|
$
|
56,250,000
|
|
|
$
|
—
|
|
|
$
|
350,217,746
|
|
|
$
|
(11,196
|
)
|
|
$
|
—
|
|
|
$
|
27,441,044
|
|
|
$
|
433,909,480
|
|
See accompanying Notes to Consolidated Financial Statements.
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Operating Activities
|
|
|
|
|
|
||||||
Net Income
|
$
|
30,991,408
|
|
|
$
|
13,937,117
|
|
|
$
|
8,570,013
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Deferred income tax, net
|
(151,313
|
)
|
|
(2,869,563
|
)
|
|
(4,069,500
|
)
|
|||
Depreciation, amortization and ARO accretion
|
24,548,350
|
|
|
20,662,297
|
|
|
14,289,017
|
|
|||
Provision for loan loss
|
5,014,466
|
|
|
13,784,137
|
|
|
—
|
|
|||
Gain on repurchase of convertible debt
|
(71,702
|
)
|
|
—
|
|
|
—
|
|
|||
Net distributions and dividend income, including recharacterization of income
|
(117,004
|
)
|
|
(371,323
|
)
|
|
960,384
|
|
|||
Net realized and unrealized (gain) loss on other equity securities
|
(781,153
|
)
|
|
1,063,613
|
|
|
(1,357,496
|
)
|
|||
Unrealized gain on derivative contract
|
(75,591
|
)
|
|
(70,333
|
)
|
|
(70,720
|
)
|
|||
Settlement of derivative contract
|
(95,319
|
)
|
|
—
|
|
|
—
|
|
|||
Common stock issued under directors compensation plan
|
60,000
|
|
|
90,000
|
|
|
30,000
|
|
|||
Changes in assets and liabilities:
|
|
|
|
|
|
||||||
Increase in accounts and other receivables
|
(8,534,426
|
)
|
|
(2,273,092
|
)
|
|
(383,306
|
)
|
|||
Decrease (increase) in financing note accrued interest receivable
|
95,114
|
|
|
(355,208
|
)
|
|
—
|
|
|||
Decrease (increase) in prepaid expenses and other assets
|
329,735
|
|
|
(37,462
|
)
|
|
96,743
|
|
|||
(Decrease) increase in management fee payable
|
(28,723
|
)
|
|
599,348
|
|
|
468,961
|
|
|||
Decrease in accounts payable and other accrued liabilities
|
(231,151
|
)
|
|
(847,683
|
)
|
|
(2,276,773
|
)
|
|||
Increase (decrease) in unearned revenue
|
155,961
|
|
|
(711,230
|
)
|
|
711,230
|
|
|||
Net cash provided by operating activities
|
$
|
51,108,652
|
|
|
$
|
42,600,618
|
|
|
$
|
16,968,553
|
|
Investing Activities
|
|
|
|
|
|
||||||
Proceeds from sale of long-term investment in other equity securities
|
—
|
|
|
—
|
|
|
10,806,879
|
|
|||
Proceeds from assets and liabilities held for sale
|
644,934
|
|
|
7,678,246
|
|
|
—
|
|
|||
Deferred lease costs
|
—
|
|
|
(336,141
|
)
|
|
—
|
|
|||
Acquisition expenditures
|
—
|
|
|
(251,513,344
|
)
|
|
(168,204,309
|
)
|
|||
Purchases of property and equipment, net
|
(191,926
|
)
|
|
(138,918
|
)
|
|
(11,970
|
)
|
|||
Proceeds from asset foreclosure and sale
|
223,451
|
|
|
—
|
|
|
948
|
|
|||
Increase in financing notes receivable
|
(202,000
|
)
|
|
(524,037
|
)
|
|
(20,648,714
|
)
|
|||
Principal payment on financing note receivable
|
—
|
|
|
100,000
|
|
|
—
|
|
|||
Return of capital on distributions received
|
4,631
|
|
|
121,578
|
|
|
981,373
|
|
|||
Net cash provided (used) by investing activities
|
$
|
479,090
|
|
|
$
|
(244,612,616
|
)
|
|
$
|
(177,075,793
|
)
|
Financing Activities
|
|
|
|
|
|
||||||
Debt financing costs
|
(193,000
|
)
|
|
(1,617,991
|
)
|
|
(3,269,429
|
)
|
|||
Net offering proceeds on Series A preferred stock
|
—
|
|
|
54,210,476
|
|
|
—
|
|
|||
Net offering proceeds on common stock
|
—
|
|
|
73,184,679
|
|
|
141,797,913
|
|
|||
Net offering proceeds on convertible debt
|
—
|
|
|
111,262,500
|
|
|
—
|
|
|||
Repurchases of common stock
|
(2,041,851
|
)
|
|
—
|
|
|
—
|
|
|||
Repurchases of convertible debt
|
(899,960
|
)
|
|
—
|
|
|
—
|
|
|||
Dividends paid on Series A preferred stock
|
(4,148,437
|
)
|
|
(3,503,125
|
)
|
|
—
|
|
|||
Dividends paid on common stock
|
(34,896,727
|
)
|
|
(28,528,224
|
)
|
|
(15,187,976
|
)
|
|||
Distributions to non-controlling interest
|
—
|
|
|
(2,486,464
|
)
|
|
(2,737,712
|
)
|
|||
Advances on revolving line of credit
|
44,000,000
|
|
|
45,392,332
|
|
|
34,676,948
|
|
|||
Payments on revolving line of credit
|
—
|
|
|
(77,533,609
|
)
|
|
(2,617,606
|
)
|
|||
Proceeds from term debt
|
—
|
|
|
45,000,000
|
|
|
—
|
|
|||
Principal payments on secured credit facilities
|
(60,131,423
|
)
|
|
(6,328,000
|
)
|
|
(2,940,000
|
)
|
|||
Net cash (used) provided by financing activities
|
$
|
(58,311,398
|
)
|
|
$
|
209,052,574
|
|
|
$
|
149,722,138
|
|
Net Change in Cash and Cash Equivalents
|
$
|
(6,723,656
|
)
|
|
$
|
7,040,576
|
|
|
$
|
(10,385,102
|
)
|
Cash and Cash Equivalents at beginning of period
|
14,618,740
|
|
|
7,578,164
|
|
|
17,963,266
|
|
|||
Cash and Cash Equivalents at end of period
|
$
|
7,895,084
|
|
|
$
|
14,618,740
|
|
|
$
|
7,578,164
|
|
See accompanying Notes to Consolidated Financial Statements.
|
|||||||||||
Supplemental information continued on next page.
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
|
||||||
Interest paid
|
$
|
12,900,901
|
|
|
$
|
7,873,333
|
|
|
$
|
2,762,903
|
|
Income taxes paid (net of refunds)
|
$
|
37,736
|
|
|
$
|
747,406
|
|
|
$
|
3,260,576
|
|
|
|
|
|
|
|
||||||
Non-Cash Investing Activities
|
|
|
|
|
|
||||||
Change in accounts and other receivables
|
$
|
(450,000
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
Change in accounts payable and accrued expenses related to acquisition expenditures
|
$
|
—
|
|
|
$
|
(614,880
|
)
|
|
$
|
270,615
|
|
Change in accounts payable and accrued expenses related to issuance of financing and other notes receivable
|
$
|
—
|
|
|
$
|
(39,248
|
)
|
|
$
|
39,248
|
|
Net change in Assets Held for Sale, Property and equipment, Prepaid expenses and other assets, Accounts payable and other accrued liabilities and Liabilities held for sale
|
$
|
(1,776,549
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|||
Non-Cash Financing Activities
|
|
|
|
|
|
|
|
|
|||
Change in accounts payable and accrued expenses related to the issuance of common equity
|
$
|
—
|
|
|
$
|
(72,685
|
)
|
|
$
|
72,685
|
|
Change in accounts payable and accrued expenses related to debt financing costs
|
$
|
—
|
|
|
$
|
(43,039
|
)
|
|
$
|
(176,961
|
)
|
Reinvestment of distributions by common stockholders in additional common shares
|
$
|
815,889
|
|
|
$
|
817,915
|
|
|
$
|
140,108
|
|
See accompanying Notes to Consolidated Financial Statements.
|
•
|
Corridor Public Holdings, Inc. and its wholly-owned subsidiary Corridor Private Holdings, Inc, hold the Company's securities portfolio.
|
•
|
Mowood Corridor, Inc. and its wholly-owned subsidiary, Mowood, LLC, which is the holding company for the Company's operating company, Omega Pipeline Company, LLC.
|
•
|
Corridor MoGas, Inc. holds the operating companies, MoGas Pipeline, LLC and United Property Systems, LLC.
|
•
|
CorEnergy BBWS, Inc., Corridor Private Holdings, Inc., and Corridor Leeds Path West, Inc. may, from time to time, hold financing notes receivable.
|
•
|
The independent valuation firm prepares the valuations and the supporting analysis.
|
•
|
The valuation report is reviewed and approved by senior management.
|
•
|
The Audit Committee of the Board of Directors reviews the supporting analysis and accepts the valuations.
|
•
|
Level 1 - quoted prices in active markets for identical investments
|
•
|
Level 2 - other significant observable inputs (including quoted prices for similar investments, market corroborated inputs, etc.)
|
•
|
Level 3 - significant unobservable inputs (including the Company’s own assumptions in determining the fair value of investments)
|
•
|
Lease revenue –
Base rent related to the Company’s leased property is recognized on a straight-line basis over the term of the lease when collectability is reasonably assured. Contingent rent is recognized when it is earned, based on the achievement of specified performance criteria. Rental payments received in advance are classified as unearned revenue and included as a liability within the Consolidated Balance Sheets. Unearned revenue is amortized ratably over the lease period as revenue recognition criteria are met. Rental payments received in arrears are accrued and classified as Lease Receivable and included in assets within the Consolidated Balance Sheets.
|
•
|
Transportation and distribution revenue
– This represents revenue related to natural gas transportation, distribution, and supply. Transportation revenues are recognized by MoGas on firm contracted capacity over the contract period regardless of whether the contracted capacity is used. For interruptible or volumetric based transportation, revenue is recognized when physical deliveries of natural gas are made at the delivery point agreed upon by both parties. Distribution revenue is recognized by Omega based on agreed upon contractual terms over each annual period during the terms of the contract. Beginning February 1, 2016, due to changes that commenced under a new contract with the Department of Defense ("DOD"), gas sales and cost of (gas) sales are presented on a net basis in the Transportation and distribution revenue line.
|
•
|
Financing revenue
– Historically, financing notes receivable have been considered a core product offering and therefore the related income is presented as a component of operating income. For increasing rate loans, base interest income is recorded ratably over the life of the loan, using the effective interest rate. The net amount of deferred loan origination income and costs are amortized on a straight-line basis over the life of the loan and reported as an adjustment to yield in financing revenue. Participating financing revenues are recorded when specific performance criteria have been met.
|
•
|
Net distributions and dividend income from investments
– Distributions and dividends from investments are recorded on their ex-dates and are reflected as other income within the accompanying Consolidated Statements of Income. Distributions received from the Company’s investments are generally characterized as ordinary income, capital gains and distributions received from investment securities. The portion characterized as return of capital is paid by our investees from their cash flow from operations. The Company records investment income, capital gains and distributions received from investment securities based on estimates made at the time such distributions are received. Such estimates are based on information available from each company and other industry sources. These estimates may subsequently be revised based on information received from the entities after their tax reporting periods are concluded, as the actual character of these distributions is not known until after the fiscal year end of the Company.
|
•
|
Net realized and unrealized gain (loss) from investments
– Securities transactions are accounted for on the date the securities are purchased or sold. Realized gains and losses are reported on an identified cost basis. The Company records investment income and return of capital based on estimates made at the time such distributions are received. Such estimates are based on information available from the portfolio company and other industry sources. These estimates may subsequently be revised based on information received from the portfolio company after their tax reporting periods are concluded, as the actual character of these distributions are not known until after our fiscal year end.
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Depreciation Expense
|
|
|
|
|
|
||||||
GIGS
|
$
|
8,605,506
|
|
|
$
|
4,317,769
|
|
|
$
|
—
|
|
Pinedale
|
8,869,440
|
|
|
8,869,440
|
|
|
8,869,445
|
|
|||
Portland Terminal Facility
|
843,084
|
|
|
1,235,369
|
|
|
1,390,236
|
|
|||
Eastern Interconnect Project
|
—
|
|
|
569,670
|
|
|
2,278,680
|
|
|||
United Property Systems
|
32,424
|
|
|
29,700
|
|
|
3,011
|
|
|||
Total Depreciation Expense
|
$
|
18,350,454
|
|
|
$
|
15,021,948
|
|
|
$
|
12,541,372
|
|
Amortization Expense - Deferred Lease Costs
|
|
|
|
|
|
||||||
GIGS
|
$
|
30,564
|
|
|
$
|
15,130
|
|
|
$
|
—
|
|
Pinedale
|
61,368
|
|
|
61,368
|
|
|
61,369
|
|
|||
Total Amortization Expense - Deferred Lease Costs
|
$
|
91,932
|
|
|
$
|
76,498
|
|
|
$
|
61,369
|
|
ARO Accretion Expense
|
|
|
|
|
|
||||||
GIGS
|
$
|
726,664
|
|
|
$
|
339,042
|
|
|
$
|
—
|
|
Total ARO Accretion Expense
|
$
|
726,664
|
|
|
$
|
339,042
|
|
|
$
|
—
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Net Deferred Lease Costs
|
|
|
|
||||
GIGS
|
$
|
290,447
|
|
|
$
|
321,011
|
|
Pinedale
|
673,085
|
|
|
734,454
|
|
||
Total Deferred Lease Costs, net
|
$
|
963,532
|
|
|
$
|
1,055,465
|
|
Income Tax Benefit
|
||||||||||||
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Application of statutory income tax rate
|
|
$
|
10,219,573
|
|
|
$
|
3,630,325
|
|
|
$
|
2,375,903
|
|
State income taxes, net of federal tax benefit
|
|
26,215
|
|
|
(134,597
|
)
|
|
(47,731
|
)
|
|||
Income of Real Estate Investment Trust not subject to tax
|
|
(10,663,371
|
)
|
|
(5,189,849
|
)
|
|
(2,607,207
|
)
|
|||
Other
|
|
(46,837
|
)
|
|
(253,432
|
)
|
|
53,472
|
|
|||
Total income tax benefit
|
|
$
|
(464,420
|
)
|
|
$
|
(1,947,553
|
)
|
|
$
|
(225,563
|
)
|
Components of Income Tax Benefit
|
||||||||||||
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Current tax expense (benefit)
|
|
|
|
|
|
|
||||||
Federal
|
|
$
|
(321,720
|
)
|
|
$
|
781,941
|
|
|
$
|
3,456,858
|
|
State (net of federal tax benefit)
|
|
8,613
|
|
|
140,069
|
|
|
387,079
|
|
|||
Total current tax expense (benefit)
|
|
$
|
(313,107
|
)
|
|
$
|
922,010
|
|
|
$
|
3,843,937
|
|
Deferred tax benefit
|
|
|
|
|
|
|
||||||
Federal
|
|
$
|
(168,915
|
)
|
|
$
|
(2,594,897
|
)
|
|
$
|
(3,634,689
|
)
|
State (net of federal tax benefit)
|
|
17,602
|
|
|
(274,666
|
)
|
|
(434,811
|
)
|
|||
Total deferred tax benefit
|
|
$
|
(151,313
|
)
|
|
$
|
(2,869,563
|
)
|
|
$
|
(4,069,500
|
)
|
Total income tax benefit, net
|
|
$
|
(464,420
|
)
|
|
$
|
(1,947,553
|
)
|
|
$
|
(225,563
|
)
|
2015 Preferred Stock Tax Information
|
||||||||||||||||||||||||
Record Date
|
|
Ex-Dividend Date
|
|
Payable Date
|
|
Total Distribution per Share
|
|
Total Ordinary Dividends
|
|
Qualified Dividends
|
|
Capital Gain Distributions
|
|
Nondividend Distributions
|
||||||||||
05/15/2015
|
|
05/13/2015
|
|
06/01/2015
|
|
$
|
0.6351
|
|
|
$
|
0.6351
|
|
|
$
|
0.0171
|
|
|
$
|
—
|
|
|
$
|
—
|
|
08/17/2015
|
|
08/13/2015
|
|
08/31/2015
|
|
0.4609
|
|
|
0.4609
|
|
|
0.0124
|
|
|
—
|
|
|
—
|
|
|||||
11/13/2015
|
|
11/11/2015
|
|
11/30/2015
|
|
0.4609
|
|
|
0.4609
|
|
|
0.0124
|
|
|
—
|
|
|
—
|
|
|||||
Total 2015 Distributions
|
|
$
|
1.5569
|
|
|
$
|
1.5569
|
|
|
$
|
0.0419
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Property and Equipment
|
||||||||
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Land
|
|
$
|
580,000
|
|
|
$
|
580,000
|
|
Natural gas pipeline
|
|
124,288,156
|
|
|
124,386,349
|
|
||
Vehicles and trailers
|
|
570,267
|
|
|
524,921
|
|
||
Office equipment and computers
|
|
267,095
|
|
|
87,696
|
|
||
Gross property and equipment
|
|
$
|
125,705,518
|
|
|
$
|
125,578,966
|
|
Less: accumulated depreciation
|
|
(9,292,712
|
)
|
|
(5,948,988
|
)
|
||
Net property and equipment
|
|
$
|
116,412,806
|
|
|
$
|
119,629,978
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Depreciation Expense
|
$
|
3,353,821
|
|
|
$
|
3,329,063
|
|
|
$
|
592,514
|
|
•
|
In order to ensure equitable application of the quarterly management fee provisions of the Management Agreement to the GIGS acquisition, which closed on June 30, 2015, the Manager waived any incremental management fee due as of the end of the second quarter of 2015 based on the net impact of the GIGS Acquisition as of June 30, 2015;
|
•
|
In light of the provisions for loan losses recognized by the Company on certain of its energy infrastructure financing investments (collectively, the "Underperforming Loans") during 2015 and the first quarter of 2016, the Manager voluntarily recommended, and the Company agreed, that effective on and after the Company's March 31, 2016 balance sheet date, solely for the purpose of computing the value of the Company’s Managed Assets in calculating the quarterly management fee under the terms of the Management Agreement, that portion of the Management Fee attributable to the Company’s investment in the Underperforming Loans shall be based on the estimated net realizable value of such loans, which shall not exceed the amount invested in the Underperforming Loans as of the end of the quarter for which the Management Fee is to be calculated. This agreement superseded a similar prior agreement between the Company and the Manager, which was effective as of September 30, 2015, concerning valuation of the Black Bison Loans for purposes of calculating the Management Fee.
|
•
|
In light of the provision for uncollectable interest recorded with respect to Black Bison loans as described in
Note 4
, the Manager voluntarily recommended, and the Company agreed, that the Manager would waive
$133 thousand
of the total
$279 thousand
incentive fee that would otherwise be payable under the provisions described above with respect to dividends paid on the Company’s common stock during the year ended December 31, 2015, and accordingly the Manager received an incentive fee of
$145 thousand
for such period.
|
•
|
Effective
June 30, 2016
, the Manager voluntarily recommended, and the Company agreed, that the Manager would waive
$54 thousand
of the total
$149 thousand
incentive fee that would otherwise be payable under the provisions of the Management Agreement with respect to dividends paid on the Company's common stock during the quarter ended
June 30, 2016
.
|
•
|
Effective
December 31, 2016
, the Manager voluntarily recommended, and the Company agreed, that the Manager would waive
$34 thousand
of the total
$148 thousand
incentive fee that would otherwise be payable under the provisions of the Management Agreement with respect to dividends paid on the Company's common stock during the year ended
December 31, 2016
.
|
December 31, 2016
|
||||||||||||||||
|
|
December 31, 2016
|
|
Fair Value
|
||||||||||||
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||
Assets:
|
|
|
|
|
|
|
|
|
||||||||
Other equity securities
|
|
$
|
9,287,209
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,287,209
|
|
Interest rate swap derivative
|
|
$
|
19,950
|
|
|
$
|
—
|
|
|
$
|
19,950
|
|
|
$
|
—
|
|
Total Assets
|
|
$
|
9,307,159
|
|
|
$
|
—
|
|
|
$
|
19,950
|
|
|
$
|
9,287,209
|
|
December 31, 2015
|
||||||||||||||||
|
|
December 31, 2015
|
|
Fair Value
|
||||||||||||
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||
Assets:
|
|
|
|
|
|
|
|
|
||||||||
Other equity securities
|
|
$
|
8,393,683
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,393,683
|
|
Interest rate swap derivative
|
|
98,259
|
|
|
—
|
|
|
98,259
|
|
|
—
|
|
||||
Total Assets
|
|
$
|
8,491,942
|
|
|
$
|
—
|
|
|
$
|
98,259
|
|
|
$
|
8,393,683
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
|
(Unaudited)
|
|
(Unaudited)
|
||||
Assets
|
|
|
|
|
||||
Current assets
|
|
$
|
20,413
|
|
|
$
|
24,276
|
|
Noncurrent assets
|
|
698,745
|
|
|
696,461
|
|
||
Total Assets
|
|
$
|
719,158
|
|
|
$
|
720,737
|
|
Liabilities
|
|
|
|
|
||||
Current liabilities
|
|
$
|
14,307
|
|
|
$
|
19,993
|
|
Noncurrent liabilities
|
|
268,175
|
|
|
246,808
|
|
||
Total Liabilities
|
|
$
|
282,482
|
|
|
$
|
266,801
|
|
|
|
|
|
|
||||
Partner's equity
|
|
436,676
|
|
|
453,936
|
|
||
Total liabilities and partner's equity
|
|
$
|
719,158
|
|
|
$
|
720,737
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
(Unaudited)
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Revenues
|
|
$
|
105,381
|
|
|
$
|
81,788
|
|
|
$
|
54,906
|
|
Operating expenses
|
|
86,071
|
|
|
76,774
|
|
|
62,835
|
|
|||
Income (Loss) from Operations
|
|
$
|
19,310
|
|
|
$
|
5,014
|
|
|
$
|
(7,929
|
)
|
Other income
|
|
9,159
|
|
|
12,469
|
|
|
15,517
|
|
|||
Net Income
|
|
$
|
28,469
|
|
|
$
|
17,483
|
|
|
$
|
7,588
|
|
Less: Net Income attributable to non-controlling interests
|
|
(18,717
|
)
|
|
(8,901
|
)
|
|
(761
|
)
|
|||
Net Income attributable to Partner's Capital
|
|
$
|
9,752
|
|
|
$
|
8,582
|
|
|
$
|
6,827
|
|
Total Remaining Contractual Payments
|
||||||||||||||||
Year
|
|
CorEnergy
Revolver
|
|
CorEnergy Term Loan
|
|
Pinedale Credit Facility
|
|
Total
|
||||||||
2017
|
|
—
|
|
|
6,460,000
|
|
|
668,556
|
|
|
7,128,556
|
|
||||
2018
|
|
—
|
|
|
6,460,000
|
|
|
668,556
|
|
|
7,128,556
|
|
||||
2019
|
|
44,000,000
|
|
|
23,820,000
|
|
|
668,556
|
|
|
68,488,556
|
|
||||
2020
|
|
—
|
|
|
—
|
|
|
668,556
|
|
|
668,556
|
|
||||
2021
|
|
—
|
|
|
—
|
|
|
6,186,353
|
|
|
6,186,353
|
|
||||
Total
|
|
$
|
44,000,000
|
|
|
$
|
36,740,000
|
|
|
$
|
8,860,577
|
|
|
$
|
89,600,577
|
|
Earnings Per Share
|
|||||||||||
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Net income attributable to CorEnergy stockholders
|
$
|
29,663,200
|
|
|
$
|
12,319,911
|
|
|
$
|
7,013,856
|
|
Less: preferred dividend requirements
|
4,148,437
|
|
|
3,848,828
|
|
|
—
|
|
|||
Net income attributable to common stockholders
|
$
|
25,514,763
|
|
|
$
|
8,471,083
|
|
|
$
|
7,013,856
|
|
Weighted average shares - basic
|
11,901,985
|
|
|
10,685,892
|
|
|
6,605,715
|
|
|||
Basic earnings per share
|
$
|
2.14
|
|
|
$
|
0.79
|
|
|
$
|
1.06
|
|
|
|
|
|
|
|
||||||
Net income attributable to common stockholders (from above)
|
$
|
25,514,763
|
|
|
$
|
8,471,083
|
|
|
$
|
7,013,856
|
|
Add: After tax effect of convertible interest
|
—
|
|
|
—
|
|
|
—
|
|
|||
Income attributable for dilutive securities
|
$
|
25,514,763
|
|
|
$
|
8,471,083
|
|
|
$
|
7,013,856
|
|
Weighted average shares - diluted
|
11,901,985
|
|
|
10,685,892
|
|
|
6,605,715
|
|
|||
Diluted earnings per share
|
$
|
2.14
|
|
|
$
|
0.79
|
|
|
$
|
1.06
|
|
|
|
For the Fiscal 2015 Quarters Ended
|
||||||||||||||
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
||||||||
Revenue
|
|
|
|
|
|
|
|
|
||||||||
Lease revenue
|
|
$
|
7,336,101
|
|
|
$
|
6,799,879
|
|
|
$
|
16,966,056
|
|
|
$
|
16,984,036
|
|
Transportation and distribution revenue
|
|
3,649,735
|
|
|
3,546,979
|
|
|
3,557,096
|
|
|
3,591,459
|
|
||||
Financing revenue
|
|
660,392
|
|
|
668,904
|
|
|
182,604
|
|
|
185,650
|
|
||||
Sales revenue
|
|
2,341,655
|
|
|
1,665,908
|
|
|
1,434,694
|
|
|
1,717,787
|
|
||||
Total Revenue
|
|
13,987,883
|
|
|
12,681,670
|
|
|
22,140,450
|
|
|
22,478,932
|
|
||||
Expenses
|
|
|
|
|
|
|
|
|
||||||||
Transportation and distribution expenses
|
|
1,197,968
|
|
|
1,272,025
|
|
|
1,120,862
|
|
|
1,018,870
|
|
||||
Cost of sales
|
|
1,248,330
|
|
|
569,958
|
|
|
382,851
|
|
|
618,073
|
|
||||
General and administrative
|
|
2,568,519
|
|
|
1,905,329
|
|
|
2,837,762
|
|
|
2,434,094
|
|
||||
Depreciation, amortization and ARO accretion expense
|
|
4,048,832
|
|
|
3,495,986
|
|
|
5,836,665
|
|
|
5,385,068
|
|
||||
Provision for loan losses
|
|
—
|
|
|
—
|
|
|
7,951,137
|
|
|
5,833,000
|
|
||||
Total Expenses
|
|
9,063,649
|
|
|
7,243,298
|
|
|
18,129,277
|
|
|
15,289,105
|
|
||||
Income from Operations, before income taxes
|
|
$
|
4,924,234
|
|
|
$
|
5,438,372
|
|
|
$
|
4,011,173
|
|
|
$
|
7,189,827
|
|
Other Income (Expense)
|
|
|
|
|
|
|
|
|
||||||||
Net distributions and dividend income
|
|
$
|
590,408
|
|
|
$
|
193,410
|
|
|
$
|
241,563
|
|
|
$
|
245,374
|
|
Net realized and unrealized gain (loss) on other equity securities
|
|
449,798
|
|
|
43,385
|
|
|
(1,408,751
|
)
|
|
(148,045
|
)
|
||||
Interest expense
|
|
(1,147,272
|
)
|
|
(1,126,888
|
)
|
|
(3,854,913
|
)
|
|
(3,652,111
|
)
|
||||
Total Other Income (Expense)
|
|
(107,066
|
)
|
|
(890,093
|
)
|
|
(5,022,101
|
)
|
|
(3,554,782
|
)
|
||||
Income (Loss) before income taxes
|
|
4,817,168
|
|
|
4,548,279
|
|
|
(1,010,928
|
)
|
|
3,635,045
|
|
||||
Taxes
|
|
|
|
|
|
|
|
|
||||||||
Current tax expense
|
|
435,756
|
|
|
104,479
|
|
|
105,020
|
|
|
276,755
|
|
||||
Deferred tax expense (benefit)
|
|
(115,391
|
)
|
|
(153,342
|
)
|
|
(1,953,973
|
)
|
|
(646,857
|
)
|
||||
Income tax expense (benefit), net
|
|
320,365
|
|
|
(48,863
|
)
|
|
(1,848,953
|
)
|
|
(370,102
|
)
|
||||
Net Income
|
|
4,496,803
|
|
|
4,597,142
|
|
|
838,025
|
|
|
4,005,147
|
|
||||
Less: Net Income attributable to non-controlling interest
|
|
410,175
|
|
|
412,004
|
|
|
410,806
|
|
|
384,221
|
|
||||
Net Income attributable to CorEnergy Stockholders
|
|
$
|
4,086,628
|
|
|
$
|
4,185,138
|
|
|
$
|
427,219
|
|
|
$
|
3,620,926
|
|
Preferred dividend requirements
|
|
737,500
|
|
|
1,037,109
|
|
|
1,037,109
|
|
|
1,037,110
|
|
||||
Net Income (Loss) attributable to Common Stockholders
|
|
$
|
3,349,128
|
|
|
$
|
3,148,029
|
|
|
$
|
(609,890
|
)
|
|
$
|
2,583,816
|
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings (Loss) Per Common Share:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.36
|
|
|
$
|
0.33
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.22
|
|
Diluted
|
|
$
|
0.36
|
|
|
$
|
0.33
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.22
|
|
See accompanying Notes to Consolidated Financial Statements.
|
CONDENSED BALANCE SHEETS
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Assets
|
|
|
|
|
||||
Leased property, net of accumulated depreciation of $743,458 and $559,078
|
|
$
|
4,050,198
|
|
|
$
|
4,234,578
|
|
Investments
|
|
451,603,448
|
|
|
458,088,998
|
|
||
Cash and cash equivalents
|
|
5,933,481
|
|
|
10,089,436
|
|
||
Due from subsidiary
|
|
9,770,878
|
|
|
8,317,719
|
|
||
Note receivable from subsidiary
|
|
128,244,591
|
|
|
92,730,000
|
|
||
Deferred costs, net of accumulated amortization of $1,240,297 and $633,687
|
|
1,548,255
|
|
|
2,003,575
|
|
||
Prepaid expenses and other assets
|
|
173,774
|
|
|
116,475
|
|
||
Income tax receivable
|
|
4,394
|
|
|
4,394
|
|
||
Total Assets
|
|
$
|
601,329,019
|
|
|
$
|
575,585,175
|
|
Liabilities and Equity
|
|
|
|
|
||||
Secured credit facilities, net
|
|
80,527,408
|
|
|
42,908,842
|
|
||
Unsecured convertible senior notes, net of discount and debt issuance costs of $2,755,105 and $3,576,090
|
|
111,244,895
|
|
|
111,423,910
|
|
||
Accounts payable and other accrued liabilities
|
|
1,199,616
|
|
|
1,300,792
|
|
||
Management fees payable
|
|
1,735,024
|
|
|
1,763,747
|
|
||
Due to affiliate
|
|
153,640
|
|
|
153,640
|
|
||
Total Liabilities
|
|
$
|
194,860,583
|
|
|
$
|
157,550,931
|
|
Equity
|
|
|
|
|
||||
Series A Cumulative Redeemable Preferred Stock 7.375%, $56,250,000 liquidation preference ($2,500 per share, $0.001 par value), 10,000,000 authorized; 22,500 issued and outstanding at December 31, 2016, and December 31, 2015
|
|
$
|
56,250,000
|
|
|
$
|
56,250,000
|
|
Capital stock, non-convertible, $0.001 par value; 11,886,216 and 11,939,697 shares issued and outstanding at December 31, 2016, and December 31, 2015 (100,000,000 shares authorized)
|
|
11,886
|
|
|
11,940
|
|
||
Additional paid-in capital
|
|
350,217,746
|
|
|
361,581,507
|
|
||
Accumulated other comprehensive income
|
|
(11,196
|
)
|
|
190,797
|
|
||
Total Equity
|
|
406,468,436
|
|
|
418,034,244
|
|
||
Total Liabilities and Equity
|
|
$
|
601,329,019
|
|
|
$
|
575,585,175
|
|
See accompanying Schedule I Notes to Condensed Financial Statements.
|
CONDENSED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Revenue
|
|
|
|
|
|
|
||||||
Lease revenue
|
|
$
|
—
|
|
|
$
|
638,243
|
|
|
$
|
2,552,976
|
|
Earnings from subsidiary
|
|
32,856,338
|
|
|
10,894,003
|
|
|
6,730,060
|
|
|||
Total Revenue
|
|
32,856,338
|
|
|
11,532,246
|
|
|
9,283,036
|
|
|||
Expenses
|
|
|
|
|
|
|
||||||
General and administrative
|
|
2,236,358
|
|
|
1,426,598
|
|
|
1,061,421
|
|
|||
Depreciation expense
|
|
184,380
|
|
|
754,050
|
|
|
2,463,062
|
|
|||
Amortization expense
|
|
5,316
|
|
|
5,316
|
|
|
5,318
|
|
|||
Total Expenses
|
|
2,426,054
|
|
|
2,185,964
|
|
|
3,529,801
|
|
|||
Operating Income
|
|
$
|
30,430,284
|
|
|
$
|
9,346,282
|
|
|
$
|
5,753,235
|
|
Other Income (Expense)
|
|
|
|
|
|
|
||||||
Net distributions and dividend income
|
|
$
|
12,963
|
|
|
$
|
13,542
|
|
|
$
|
13,117
|
|
Interest on loans to subsidiaries
|
|
11,705,465
|
|
|
9,294,537
|
|
|
1,100,349
|
|
|||
Interest income (expense), net
|
|
(12,485,510
|
)
|
|
(6,334,450
|
)
|
|
147,155
|
|
|||
Total Other Income (Expense)
|
|
(767,082
|
)
|
|
2,973,629
|
|
|
1,260,621
|
|
|||
Net Income
|
|
29,663,202
|
|
|
12,319,911
|
|
|
7,013,856
|
|
|||
|
|
|
|
|
|
|
||||||
Other comprehensive income:
|
|
|
|
|
|
|
||||||
Changes in fair value of qualifying hedges
|
|
(201,993
|
)
|
|
(262,505
|
)
|
|
(324,101
|
)
|
|||
Total Comprehensive Income
|
|
29,461,209
|
|
|
$
|
12,057,406
|
|
|
$
|
6,689,755
|
|
|
See accompanying Schedule I Notes to Condensed Financial Statements.
|
CONDENSED STATEMENTS OF CASH FLOW
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Net cash provided by (used in) operating activities
|
|
$
|
(3,141,286
|
)
|
|
$
|
7,166,380
|
|
|
$
|
(2,047,777
|
)
|
Investing Activities
|
|
|
|
|
|
|
||||||
Proceeds from sale of leased property held for sale
|
|
—
|
|
|
7,678,246
|
|
|
—
|
|
|||
Issuance of note to subsidiary
|
|
(47,414,250
|
)
|
|
—
|
|
|
(90,000,000
|
)
|
|||
Principal payments received from notes to subsidiaries
|
|
11,899,659
|
|
|
2,570,000
|
|
|
—
|
|
|||
Investment in consolidated subsidiaries
|
|
—
|
|
|
(250,703,944
|
)
|
|
(96,570,263
|
)
|
|||
Cash distributions from consolidated subsidiaries
|
|
39,139,897
|
|
|
23,392,442
|
|
|
18,559,328
|
|
|||
Net cash provided by (used in) investing activities
|
|
$
|
3,625,306
|
|
|
$
|
(217,063,256
|
)
|
|
$
|
(168,010,935
|
)
|
Financing Activities
|
|
|
|
|
|
|
||||||
Debt financing costs
|
|
(193,000
|
)
|
|
(1,439,929
|
)
|
|
(1,600,908
|
)
|
|||
Net offering proceeds on Series A preferred stock
|
|
—
|
|
|
54,210,476
|
|
|
—
|
|
|||
Net offering proceeds on common stock
|
|
—
|
|
|
73,184,679
|
|
|
141,797,913
|
|
|||
Net offering proceeds on convertible debt
|
|
—
|
|
|
111,262,500
|
|
|
—
|
|
|||
Repurchases of common stock
|
|
(2,041,851
|
)
|
|
—
|
|
|
—
|
|
|||
Repurchases of convertible debt
|
|
(899,960
|
)
|
|
—
|
|
|
—
|
|
|||
Dividends paid on Series A preferred stock
|
|
(4,148,437
|
)
|
|
(3,503,125
|
)
|
|
—
|
|
|||
Dividends paid on common stock
|
|
(34,896,727
|
)
|
|
(28,528,224
|
)
|
|
(15,187,976
|
)
|
|||
Advances on revolving line of credit
|
|
44,000,000
|
|
|
42,000,000
|
|
|
32,000,000
|
|
|||
Payments on revolving line of credit
|
|
—
|
|
|
(74,000,000
|
)
|
|
—
|
|
|||
Proceeds from term debt
|
|
—
|
|
|
45,000,000
|
|
|
—
|
|
|||
Principal payments on term debt
|
|
(6,460,000
|
)
|
|
(1,800,000
|
)
|
|
—
|
|
|||
Net cash provided by (used in) financing activities
|
|
$
|
(4,639,975
|
)
|
|
$
|
216,386,377
|
|
|
$
|
157,009,029
|
|
Net Change in Cash and Cash Equivalents
|
|
$
|
(4,155,955
|
)
|
|
$
|
6,489,501
|
|
|
$
|
(13,049,683
|
)
|
Cash and Cash Equivalents at beginning of period
|
|
10,089,436
|
|
|
3,599,935
|
|
|
16,649,618
|
|
|||
Cash and Cash Equivalents at end of period
|
|
$
|
5,933,481
|
|
|
$
|
10,089,436
|
|
|
$
|
3,599,935
|
|
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
|
|
||||||
Interest Paid
|
|
$
|
11,335,654
|
|
|
$
|
5,254,591
|
|
|
$
|
—
|
|
Income taxes paid (net of refunds)
|
|
$
|
—
|
|
|
$
|
314,728
|
|
|
$
|
192,938
|
|
Non-Cash Investing Activities
|
|
|
|
|
|
|
||||||
Change in accounts payable and accrued expenses related to acquisition expenditures
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(344,065
|
)
|
Non-Cash Financing Activities
|
|
|
|
|
|
|
||||||
Change in accounts payable and accrued expenses related to the issuance of equity
|
|
$
|
—
|
|
|
$
|
(72,685
|
)
|
|
$
|
72,685
|
|
Change in accounts payable and accrued expenses related to debt financing costs
|
|
$
|
—
|
|
|
$
|
(30,607
|
)
|
|
$
|
(176,961
|
)
|
Reinvestment of distributions by common stockholders in additional common shares
|
|
$
|
815,889
|
|
|
$
|
817,915
|
|
|
$
|
140,108
|
|
See accompanying Schedule I Notes to Condensed Financial Statements.
|
|
|
2015
Previously Reported
|
|
Reclassification
|
|
2015
As
Adjusted
|
|||
|
|
|
|
|
|
|
|||
Net Cash provided by operating activities
|
18,060,382
|
|
|
(10,894,002
|
)
|
|
7,166,380
|
|
|
|
|
|
|
|
|
|
|||
Investing Activities
|
|
|
|
|
|
||||
|
Investment in consolidated subsidiaries
|
(261,597,946
|
)
|
|
10,894,002
|
|
|
(250,703,944
|
)
|
Net Cash used in investing activities
|
(227,957,258
|
)
|
|
10,894,002
|
|
|
(217,063,256
|
)
|
|
|
|
|
|
|
Initial Cost to Company
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount Carried at Close of Period 12/31/16
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Description
|
|
Location
|
|
Encumbrances
|
|
Land
|
|
Building & Fixtures
|
|
Improvements / Adjustments
(4)
|
|
Land
|
|
Building & Fixtures
|
|
Total
|
|
Accumulated Depreciation
|
|
Investment in Real Estate, net, at 12/31/16
|
|
Date Acquired
|
|
Life on which depreciation in latest income statement is computed
|
||||||||||||||||||
Pinedale LGS
1 6
|
|
Pinedale, WY
|
|
$
|
8,860,577
|
|
|
$
|
105,485,063
|
|
|
$
|
125,119,062
|
|
|
—
|
|
|
$
|
105,485,063
|
|
|
$
|
125,119,062
|
|
|
$
|
230,604,125
|
|
|
$
|
35,762,658
|
|
|
$
|
194,841,467
|
|
|
2012
|
|
26 years
|
|
Portland Terminal Facility
2 5
|
|
Portland, OR
|
|
13,417,612
|
|
|
13,700,000
|
|
|
27,961,956
|
|
|
10,000,000
|
|
|
13,700,000
|
|
|
37,961,956
|
|
|
51,661,956
|
|
|
3,468,690
|
|
|
48,193,266
|
|
|
2014
|
|
30 years
|
|||||||||
United Property Systems
5
|
|
St. Louis, MO
|
|
380,066
|
|
|
210,000
|
|
|
1,188,000
|
|
|
65,371
|
|
|
210,000
|
|
|
1,253,371
|
|
|
1,463,371
|
|
|
65,094
|
|
|
1,398,277
|
|
|
2014
|
|
40 years
|
|||||||||
Grand Isle Gathering System
3 4 5
|
|
Gulf of Mexico
|
|
66,942,322
|
|
|
960,000
|
|
|
258,471,397
|
|
|
(1,682,763
|
)
|
|
960,000
|
|
|
256,788,634
|
|
|
257,748,634
|
|
|
12,923,275
|
|
|
244,825,359
|
|
|
2015
|
|
30 years
|
|||||||||
|
|
|
|
$
|
89,600,577
|
|
|
$
|
120,355,063
|
|
|
$
|
412,740,415
|
|
|
$
|
8,382,608
|
|
|
$
|
120,355,063
|
|
|
$
|
421,123,023
|
|
|
$
|
541,478,086
|
|
|
$
|
52,219,717
|
|
|
$
|
489,258,369
|
|
|
|
|
|
(1) In connection with the asset acquisition, CorEnergy and Pinedale LP incurred acquisition costs of $2,557,910, which are included in the total asset balance.
|
||||||||||||||||||||||||||||||||||||||||||
(2) In connection with the asset acquisition, LCP Oregon Holdings incurred acquisition costs of $1,777,956, which are included in the total asset balance.
|
||||||||||||||||||||||||||||||||||||||||||
(3) In connection with the asset acquisition, Grand Isle Gathering System incurred acquisition costs of $1,931,396, which are included in the total asset balance.
|
||||||||||||||||||||||||||||||||||||||||||
(4) Initial costs associated with the GIGS asset include amounts capitalized related to an acquired asset retirement obligation (ARO). The negative subsequent adjustment relates to a downward revision of the ARO based on periodic reevaluation as required under FASB ASC 410-20.
|
||||||||||||||||||||||||||||||||||||||||||
(5) These 3 properties are covered by the CorEnergy Credit Facility. The amount outstanding at December 31, 2016, is $36.7 million under the term loan and $44.0 million under the revolver, which have been allocated on a pro rata basis among these properties based on total gross amount carried at the close of December 31, 2016.
|
||||||||||||||||||||||||||||||||||||||||||
(6) The amount outstanding at the Pinedale Credit Facility is $8,860,578, which represents Prudential's 18.95% share. CorEnergy's 81.05% share equals $37,897,082 which is eliminated in consolidation.
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Investment in real estate:
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
543,095,478
|
|
|
$
|
293,823,903
|
|
|
$
|
244,975,206
|
|
Addition: Acquisitions and developments
|
65,371
|
|
|
263,398,424
|
|
|
48,848,697
|
|
|||
Deduction: Dispositions and other
1
|
(1,682,763
|
)
|
|
(14,126,849
|
)
|
|
—
|
|
|||
Balance, end of year
|
$
|
541,478,086
|
|
|
$
|
543,095,478
|
|
|
$
|
293,823,903
|
|
Accumulated depreciation:
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
33,869,263
|
|
|
$
|
25,295,958
|
|
|
$
|
12,754,588
|
|
Addition: Depreciation
|
18,350,454
|
|
|
15,021,908
|
|
|
12,541,370
|
|
|||
Deduction: Dispositions and other
|
—
|
|
|
(6,448,603
|
)
|
|
—
|
|
|||
Balance, end of year
|
$
|
52,219,717
|
|
|
$
|
33,869,263
|
|
|
$
|
25,295,958
|
|
(1) The Grand Isle Gathering System had a change in estimate related to the ARO in 2016.
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Beginning balance
|
|
$
|
6,877,021
|
|
|
$
|
20,435,170
|
|
|
$
|
—
|
|
Additions:
|
|
|
|
|
|
|
||||||
New loans
|
|
100,000
|
|
|
—
|
|
|
20,300,000
|
|
|||
Net deferred costs
|
|
—
|
|
|
(8,211
|
)
|
|
(86,508
|
)
|
|||
Interest receivable
(1)
|
|
(95,114
|
)
|
|
302,395
|
|
|
220,349
|
|
|||
Total Additions
|
|
$
|
4,886
|
|
|
$
|
294,184
|
|
|
$
|
20,433,841
|
|
|
|
|
|
|
|
|
||||||
Deductions:
|
|
|
|
|
|
|
||||||
Principal repayments
|
|
$
|
—
|
|
|
$
|
100,000
|
|
|
$
|
—
|
|
Foreclosures
|
|
1,857,000
|
|
|
|
|
|
|||||
Amortization of deferred costs
|
|
(2,025
|
)
|
|
(6,804
|
)
|
|
(1,329
|
)
|
|||
Principal, Interest and Deferred Costs Write Down
(2)
|
|
3,526,932
|
|
|
13,759,137
|
|
|
$
|
—
|
|
||
Total deductions
|
|
$
|
5,381,907
|
|
|
$
|
13,852,333
|
|
|
$
|
(1,329
|
)
|
|
|
|
|
|
|
|
||||||
Ending balance
|
|
$
|
1,500,000
|
|
|
$
|
6,877,021
|
|
|
$
|
20,435,170
|
|
(1) In 2016, $100 thousand of interest receivable on the SWD Enterprises REIT note was converted to principal.
|
||||||||||||
(2) For 2016, the amount of provision for loan loss on the income statement also includes (a) $656 thousand of loan losses not related to mortgage loans and (b) $832 thousand of losses associated with the foreclosure and sale of Black Bison. For 2015, the amount of provision for loan loss on the Income Statement includes $25 thousand that relates to a write down of a prepaid asset relating to the Black Bison loans.
|
CORENERGY INFRASTRUCTURE TRUST, INC.
|
||
|
|
(Registrant)
|
|
|
|
By:
|
|
/s/ Nathan L. Poundstone
|
|
|
Nathan L. Poundstone
|
|
|
Chief Accounting Officer (Principal Accounting and Principal Financial Officer)
|
|
|
SIGNATURE
|
|
TITLE
|
DATE
|
|
|
/s/ Richard C. Green
|
|
Executive Chairman of the Board
|
March 1, 2017
|
|
|
Richard C. Green
|
|
|
|
|
|
|
|
|
|
|
|
/s/ David J. Schulte
|
|
Chief Executive Officer and Director (Principal Executive Officer)
|
March 1, 2017
|
|
|
David J. Schulte
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Nathan L. Poundstone
|
|
Chief Accounting Officer (Principal Accounting and Principal Financial Officer)
|
March 1, 2017
|
|
|
Nathan L. Poundstone
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Barrett Brady
|
|
Director
|
March 1, 2017
|
|
|
Barrett Brady
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Conrad S. Ciccotello
|
|
Director
|
March 1, 2017
|
|
|
Conrad S. Ciccotello
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Charles E. Heath
|
|
Director
|
March 1, 2017
|
|
|
Charles E. Heath
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Catherine A. Lewis
|
|
Director
|
March 1, 2017
|
|
|
Catherine A. Lewis
|
|
|
|
|
|
Very truly yours,
|
|
|
|
CORRIDOR INFRATRUST MANAGEMENT, LLC
|
|
|
|
By:
/s/ Richard C. Green, Jr.
|
|
|
|
Name: Richard C. Green, Jr., Managing Director
|
|
|
|
|
|
|
|
|
|
Agreed and accepted:
|
|
|
|
|
|
|
|
CORENERGY INFRASTRUCTURE TRUST, INC.
|
|
||
By:
/s/ David J. Schulte
|
|
|
|
Name: David J. Schulte, President
|
|
|
ULTRA RESOURCES, INC.,
|
||
a Wyoming corporation
|
|
|
|
|
|
By:
/s/ Michael D. Watford
|
|
|
Name: Michael D. Watford
|
|
|
Title: President
|
|
|
|
|
|
|
|
|
Acknowledged and agreed:
|
|
|
|
|
|
PINEDALE CORRIDOR, LP,
|
|
|
a Delaware limited partnership
|
|
|
|
|
|
By:
/s/ Richard C. Green
|
|
|
Name: Richard C. Green
|
|
|
Title: Chariman
|
|
|
|
|
|
ASSIGNOR:
|
||
|
|
|
Energy XXI USA, Inc.
|
||
a Delaware corporation
|
||
|
|
|
By:
/s/ Rick Fox
|
|
|
Name:
Rick Fox
|
|
|
|
Chief Financial Officer and Treasurer
|
|
|
|
|
|
|
|
ASSIGNEE:
|
|
|
|
|
|
Energy XXI Gulf Coast, Inc.,
|
|
|
a Delaware corporation
|
|
|
|
|
|
By:
/s/ Hugh A. Menown
|
|
|
Name: Hugh A Menown
|
|
|
Title:
Executive Vice President, Chief
Accounting Officer
|
|
|
|
|
|
BUYER:
|
|||||
|
|||||
|
|||||
Grand Isle Corridor, L.P.,
|
|||||
A Delaware limited partnership
|
|||||
|
|
|
|||
|
|
|
|||
By: Grand Isle GP, Inc. a Delaware corporation, its
|
|
||||
sole general partner
|
|||||
|
|
|
|||
|
|
|
|||
By:
|
/s/ Rebecca M. Sandring
|
|
|||
Name:
|
Rebecca M. Sandring
|
||||
Title:
|
Secretary, Treasurer
|
ASSIGNOR:
|
||
|
|
|
Energy XXI Ltd,
|
||
a Bermuda company
|
||
|
|
|
By:
/s/ John D. Schiller Jr.
|
|
|
Name: John D. Schiller Jr.
|
|
|
Title
:
Chairman, President, CEO
|
|
|
|
|
|
|
|
|
ASSIGNEE:
|
|
|
|
|
|
Energy XXI Gulf Coast, Inc.,
|
|
|
a Delaware corporation
|
|
|
|
|
|
By:
/s/ Hugh A. Menown
|
|
|
Name: Hugh A Menown
|
|
|
Title
:
Executive Vice President, Chief Accounting
Officer
|
|
|
|
|
|
LANDLORD:
|
||
|
|
|
Grand Isle Corridor, L.P.,
|
||
a Delaware limited partnership
|
||
|
|
|
|
|
|
By: Grand Isle GP, Inc., a Delaware corporation its
|
|
|
sole general partner
|
|
|
|
|
|
By:
/s/ Rebecca M Sandring
|
|
|
Name: Rebecca M Sandring
|
|
|
Title
:
Secretary, Treasurer
|
|
|
|
|
|
|
For the Years Ended December 31,
|
|
For the Years Ended November 30,
|
|
One-Month Transition Period Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2012
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Earnings:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Pre-tax income from continuing operations before adjustment for income or loss from equity investees
|
$
|
28,561,682
|
|
|
$
|
11,782,422
|
|
|
$
|
6,973,693
|
|
|
$
|
2,967,257
|
|
|
$
|
19,857,050
|
|
|
$
|
(515,658
|
)
|
Fixed charges
(1)
|
$
|
14,417,839
|
|
|
$
|
9,781,184
|
|
|
$
|
3,675,122
|
|
|
$
|
3,288,378
|
|
|
$
|
81,123
|
|
|
$
|
416,137
|
|
Amortization of capitalized interest
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Distributed income of equity investees
|
$
|
1,140,824
|
|
|
$
|
1,270,754
|
|
|
$
|
1,836,783
|
|
|
$
|
584,814
|
|
|
$
|
(279,395
|
)
|
|
$
|
2,325
|
|
Pre-tax losses of equity investees for which charges arising from guarantees are included in fixed charges
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Subtract:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest capitalized
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Preference security dividend requirements of consolidated subsidiaries
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Noncontrolling interest in pre-tax income of subsidiaries that have not incurred fixed charges
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Earnings
|
44,120,345
|
|
|
22,834,360
|
|
|
12,485,598
|
|
|
6,840,449
|
|
|
19,658,778
|
|
|
(97,196
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Combined Fixed Charges and Preference Dividends:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Fixed charges
(1)
|
$
|
14,417,839
|
|
|
$
|
9,781,184
|
|
|
$
|
3,675,122
|
|
|
$
|
3,288,378
|
|
|
$
|
81,123
|
|
|
$
|
416,137
|
|
Preferred security dividend
(2)
|
4,148,437
|
|
|
3,848,828
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Combined fixed charges and preference dividends
|
18,566,276
|
|
|
13,630,012
|
|
|
3,675,122
|
|
|
3,288,378
|
|
|
81,123
|
|
|
416,137
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Ratio of earnings to fixed charges
|
3.06
|
|
|
2.33
|
|
|
3.40
|
|
|
2.08
|
|
|
242.70
|
|
|
(0.23
|
)
|
||||||
Ratio of earnings to combined fixed charges and preference dividends
|
2.38
|
|
|
1.68
|
|
|
3.40
|
|
|
2.08
|
|
|
242.70
|
|
|
(0.23
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Combined Fixed Charges Deficiency
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(513,333
|
)
|
(1)
|
Fixed charges consist of interest expense, as defined under U.S. generally accepted accounting principles, on all indebtedness
|
Subsidiary
|
State of Incorporation or Formation
|
|
|
Black Bison Properties LLC
|
Delaware
|
Black Bison Water Services, LLC
|
Illinois
|
CorEnergy BBWS, Inc.
|
Delaware
|
CorEnergy Pipeline Company, LLC
|
Delaware
|
Corridor Bison, LLC
|
Delaware
|
Corridor Leeds Path West, Inc.
|
Delaware
|
Corridor MoGas, Inc.
|
Delaware
|
Corridor Private Holdings, Inc.
|
Delaware
|
Corridor Public Holdings, Inc.
|
Delaware
|
Four Wood Corridor, LLC
|
Delaware
|
Grand Isle Corridor, LP
|
Delaware
|
Grand Isle GP, Inc.
|
Delaware
|
Grand Isle LP, Inc.
|
Delaware
|
LCP Oregon Holdings, LLC
|
Delaware
|
MoGas Pipeline LLC
|
Delaware
|
Mowood Corridor, Inc.
|
Delaware
|
Mowood, LLC
|
Delaware
|
Omega Pipeline Company, LLC
|
Delaware
|
Pinedale Corridor, LP
|
Delaware
|
Pinedale GP, Inc.
|
Delaware
|
United Property Systems, LLC
|
Delaware
|
(1)
|
Registration Statement (Form S-3 No. 333-198921) of CorEnergy Infrastructure Trust, Inc.,
|
(2)
|
Registration Statement (Form S-3 No. 333-176944) of CorEnergy Infrastructure Trust, Inc.,
|
(3)
|
Registration Statement (Form S-8 No. 333-198799) pertaining to the CorEnergy Infrastructure Trust, Inc. Director Compensation Plan, and
|
(4)
|
Registration Statement (Form S-3 No. 333-209045) of CorEnergy Infrastructure Trust, Inc.
|
1.
|
I have reviewed this Annual Report on Form 10-K of CorEnergy Infrastructure Trust, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: March 1, 2017
|
|
/s/ David J. Schulte
|
|
|
David J. Schulte
|
|
|
Chief Executive Officer
|
1.
|
I have reviewed this Annual Report on Form 10-K of CorEnergy Infrastructure Trust, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: March 1, 2017
|
|
/s/ Nathan L. Poundstone
|
|
|
Nathan L. Poundstone
|
|
|
Chief Accounting Officer (Principal Accounting and Principal Financial Officer)
|
|
|
SECTION 906 CERTIFICATION
|
|
|
/s/ David J. Schulte
|
David J. Schulte
|
Chief Executive Officer
|
Date: March 1, 2017
|
|
/s/ Nathan L. Poundstone
|
Nathan L. Poundstone
|
Chief Accounting Officer (Principal Accounting and Principal Financial Officer)
|
Date: March 1, 2017
|