CORR CorEnergy Infrastructure Trust Inc NEW

CorEnergy Infrastructure Trust, Inc. (NYSE: CORR, CORRPrA) ("CorEnergy" or the "Company") today announced financial results for the second quarter, ended June 30, 2022.

Second Quarter 2022 and Recent Highlights

• Reported consolidated revenue of $31.5 million for the three months ended June 30, 2022.
• Generated Net Income of $2.2 million and Adjusted EBITDA of $10.0 million.
• Experienced lower than expected transportation volumes, mitigated by higher than plan revenue from the value of crude oil received as pipeline loss allowance and by cost management. Transportation volumes on the Crimson assets are expected to rebound during the third quarter.
• The Company also announced that Crimson subsidiaries recently submitted applications for 10% rate increases to the California Public Utilities Commission, to become effective during the third quarter 2022. This rate increase mitigates the adverse earnings impact of long term decline in oil production levels.
• Declared a second quarter 2022 Common Stock dividend of $0.05 per share and a 7.375% Series A Cumulative Redeemable Preferred Stock dividend of $0.4609375 per depositary share. Both dividends will be paid on August 31, 2022, to stockholders of record on August 17, 2022.

Management Commentary

“Our second quarter was characterized by steady performance from our predictable MoGas operations but a reduction in volume at Crimson as a result of disruptions in the global oil supply chain. Subsequently in July, a third-party operational issue drove increased volume to our California assets, a benefit which is expected to persist through Q3. We have also initiated a combination of cost efficiency measures and pricing increases on our California pipelines in response to this increased volatility for the near-term. Net of these updates, we are maintaining our 2022 outlook calling for adjusted EBITDA of $42.0-$44.0 million,” said Dave Schulte, Chief Executive Officer.

“We also continue to advance our work to enable the transportation of CO2 as part of the emerging carbon sequestration efforts in California. Carbon capture and associated transportation and sequestration has received increased investment and interest due in part to favorable economic incentives from government entities at both the federal and state levels. We believe CorEnergy's assets are very well positioned for carbon sequestration projects in California, and could enable us to maximize utilization of our pipeline assets and rights of ways.”

Second Quarter Performance Summary

Second quarter financial highlights are as follows:

 

For the Three Months Ended

 

June 30, 2022

 

 

 

Per Share

 

Total

 

Basic

 

Diluted

Net Income (Attributable to Common Stockholders)

$

(1,184,675

)

 

$

(0.08

)

 

$

(0.08

)

Net Cash Provided by Operating Activities

$

18,651,187

 

 

 

 

 

Adjusted Net Income1

$

2,368,689

 

 

 

 

 

Cash Available for Distribution (CAD)1

$

46,415

 

 

 

 

 

Adjusted EBITDA2

$

10,028,354

 

 

 

 

 

 

 

 

 

 

 

Dividends Declared to Common Stockholders

 

 

$

0.05

 

 

 

1 Adjusted Net Income excludes special items of $221 thousand which are transaction costs; however CAD has not been so adjusted. Reconciliations of Adjusted Net Income and CAD, as presented, to Net Income (Loss) and Net Cash Provided by Operating Activities are included at the end of this press release. See Note 1 below for additional information.

2 Adjusted EBITDA excludes special items of $221 thousand which are transaction costs. Reconciliation of Adjusted EBITDA, as presented, to Net Income (Loss) is included at the end of this press release. See Note 2 below for additional information.

Business Development Activities

CorEnergy has identified multiple opportunities for negotiated transactions that could expand the Company's market reach or REIT qualifying revenue sources, including both traditional infrastructure and potential-alternative uses for its rights of way. The Company will continue to prudently advance these opportunities within our existing footprint or to enhance scale and diversification.

Outlook

CorEnergy maintained its outlook for 2022:

• Expected adjusted EBITDA of $42.0-$44.0 million,
• Maintenance capital expenditures expected to be in the range of $8.0 million to $9.0 million in 2022; quarterly maintenance costs are not expected to be uniform throughout the year due to project timing,
• Maintain $0.20/share annual run rate common dividend subject to Board approval on a quarterly basis.

Dividend and Distribution Declarations

The Company currently expects to characterize at least some portion of its 2022 Common Stock and Preferred Stock dividends as Return of Capital for tax purposes.

Common Stock: A second quarter 2022 dividend of $0.05 per share was declared for CorEnergy's common stock. The dividend will be paid on August 31, 2022, to stockholders of record on August 17, 2022.

Preferred Stock: For the Company's 7.375% Series A Cumulative Redeemable Preferred Stock, a cash dividend of $0.4609375 per depositary share was declared. The preferred stock dividend, which equates to an annual dividend payment of $1.84375 per depositary share, will be paid on August 31, 2022, to stockholders of record on August 17, 2022.

Class A-1 Units: Pursuant to the terms of the Crimson transaction, the holders of Crimson Class A-1 Units received a cash distribution of $0.4609375 per unit based on the Company’s declared Series A Preferred dividend.

Class A-2 and Class A-3 Units: Pursuant to the terms of the Crimson transaction, the holders of Crimson Class A-2 and Class A-3 Units did not receive a cash distribution this quarter, since no dividend was declared on the underlying Class B Common Stock.

Second Quarter Results Call

CorEnergy will host a conference call on Thursday, August 11, 2022 at 10:00 a.m. Central Time to discuss its financial results. To join the call, dial +1-973-528-0011 at least five minutes prior to the scheduled start time. The call will also be webcast in a listen-only format. A link to the webcast will be accessible at corenergy.reit.

A replay of the call will be available until 10:00 a.m. Central Time on September 10, 2022, by dialing +1-919-882-2331. The Conference ID is 46172. A webcast replay of the conference call will also be available on the Company’s website, corenergy.reit.

About CorEnergy Infrastructure Trust, Inc.

CorEnergy Infrastructure Trust, Inc. (NYSE: CORR, CORRPrA) is a real estate investment trust that owns and operates or leases regulated natural gas transmission and distribution lines and crude oil gathering, storage and transmission pipelines and associated rights-of-way. For more information, please visit corenergy.reit.

Forward-Looking Statements

This press release contains certain statements that may include "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical fact, included herein are "forward-looking statements." Although CorEnergy believes that the expectations reflected in these forward-looking statements are reasonable, they do involve assumptions, risks and uncertainties, and these expectations may prove to be incorrect. Actual results could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including, among others, failure to realize the anticipated benefits of the Crimson transaction; the risk that CPUC approval is not obtained, is delayed or is subject to unanticipated conditions that could adversely affect CorEnergy or the expected benefits of the Crimson transaction; risks related to the uncertainty of the projected financial information with respect to Crimson, and those factors discussed in CorEnergy’s reports that are filed with the Securities and Exchange Commission. You should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Other than as required by law, CorEnergy does not assume a duty to update any forward-looking statement. In particular, any distribution paid in the future to our stockholders will depend on the actual performance of CorEnergy, its costs of leverage and other operating expenses and will be subject to the approval of CorEnergy’s Board of Directors and compliance with leverage covenants.

Notes

1 Management uses CAD as a measure of long-term sustainable performance. Adjusted Net Income and CAD are non-GAAP measures. Adjusted Net Income represents net income (loss) adjusted for gain on sale of equipment and transaction-related costs. CAD represents Adjusted Net Income adjusted for depreciation, amortization and ARO accretion (cash flows) stock-based compensation, and deferred tax expense (benefit) less transaction-related costs; maintenance capital expenditures; preferred dividend requirements and mandatory debt amortization. Reconciliations of Adjusted Net Income and CAD to Net Income (Loss) and Net Cash Provided By Operating Activities are included in the additional financial information attached to this press release.

2 Management uses Adjusted EBITDA as a measure of operating performance. Adjusted EBITDA represents net income (loss) adjusted for items such as (gain) on the sale of equipment, transaction-related costs, depreciation, amortization and ARO accretion expense, stock-based compensation, income tax expense (benefit) and interest expense. The reconciliation of Adjusted EBITDA to Net Income (Loss) is included in the additional financial information attached to this press release.

Consolidated Balance Sheets

 

June 30, 2022

 

December 31, 2021

Assets

(Unaudited)

 

 

Property and equipment, net of accumulated depreciation of $44,870,127 and $37,022,035 (Crimson VIE*: $335,765,423, and $338,452,392, respectively)

$

437,328,908

 

 

$

441,430,193

 

Leased property, net of accumulated depreciation of $278,838 and $258,207

 

1,247,189

 

 

 

1,267,821

 

Financing notes and related accrued interest receivable, net of reserve of $600,000 and $600,000

 

950,034

 

 

 

1,036,660

 

Cash and cash equivalents (Crimson VIE: $501,055 and $1,870,000, respectively)

 

17,750,255

 

 

 

12,496,478

 

Accounts and other receivables (Crimson VIE: $8,577,791 and $11,291,749, respectively)

 

12,571,130

 

 

 

15,367,389

 

Due from affiliated companies (Crimson VIE: $231,105 and $676,825, respectively)

 

231,105

 

 

 

676,825

 

Deferred costs, net of accumulated amortization of $536,197 and $345,775

 

606,150

 

 

 

796,572

 

Inventory (Crimson VIE: $4,387,216 and $3,839,865, respectively)

 

4,540,818

 

 

 

3,953,523

 

Prepaid expenses and other assets (Crimson VIE: $3,931,105 and $5,004,566, respectively)

 

7,240,815

 

 

 

9,075,043

 

Operating right-of-use assets (Crimson VIE: $5,057,314 and $5,647,631, respectively)

 

5,374,148

 

 

 

6,075,939

 

Deferred tax asset, net

 

113,625

 

 

 

206,285

 

Goodwill

 

16,210,020

 

 

 

16,210,020

 

Total Assets

$

504,164,197

 

 

$

508,592,748

 

Liabilities and Equity

 

 

 

Secured credit facilities, net of deferred financing costs of $970,395 and $1,275,244

$

96,029,605

 

 

$

99,724,756

 

Unsecured convertible senior notes, net of discount and debt issuance costs of $2,055,320 and $2,384,170

 

115,994,680

 

 

 

115,665,830

 

Accounts payable and other accrued liabilities (Crimson VIE: $8,596,936 and $9,743,904, respectively)

 

17,399,201

 

 

 

17,036,064

 

Income tax payable

 

305,205

 

 

 

—

 

Due to affiliated companies (Crimson VIE: $343,105 and $648,316, respectively)

 

343,105

 

 

 

648,316

 

Operating lease liability (Crimson VIE: $4,849,887 and $5,647,036, respectively)

 

5,138,409

 

 

 

6,046,657

 

Unearned revenue (Crimson VIE $205,790 and $199,405, respectively)

 

6,120,397

 

 

 

5,839,602

 

Total Liabilities

$

241,330,602

 

 

$

244,961,225

 

 

 

 

 

Equity

 

 

 

Series A Cumulative Redeemable Preferred Stock 7.375%, $129,525,675 and $129,525,675 liquidation preference ($2,500 per share, $0.001 par value), 10,000,000 authorized; 51,810 and 51,810 issued and outstanding at June 30, 2022 and December 31, 2021, respectively

$

129,525,675

 

 

$

129,525,675

 

Common stock, non-convertible, $0.001 par value; 15,060,857 and 14,893,184 shares issued and outstanding at June 30, 2022 and December 31, 2021, respectively (100,000,000 shares authorized)

 

15,060

 

 

 

14,893

 

Class B Common Stock, $0.001 par value; 683,761 and 683,761 shares issued and outstanding at June 30, 2022 and December 31, 2021, respectively (11,896,100 shares authorized)

 

684

 

 

 

684

 

Additional paid-in capital

 

332,588,181

 

 

 

338,302,735

 

Retained deficit

 

(323,649,718

)

 

 

(327,157,636

)

Total CorEnergy Equity

 

138,479,882

 

 

 

140,686,351

 

Non-controlling interest (Crimson)

 

124,353,713

 

 

 

122,945,172

 

Total Equity

 

262,833,595

 

 

 

263,631,523

 

Total Liabilities and Equity

$

504,164,197

 

 

$

508,592,748

 

Consolidated Statements of Operations (Unaudited)

 

For the Three Months Ended

 

June 30, 2022

 

March 31, 2022

 

June 30, 2021

Revenue

 

 

 

 

 

Transportation and distribution

$

28,112,834

 

 

$

29,761,354

 

 

$

28,100,343

 

Pipeline loss allowance subsequent sales

 

3,074,436

 

 

 

2,731,763

 

 

 

2,915,533

 

Lease

 

30,825

 

 

 

34,225

 

 

 

701,525

 

Other

 

303,341

 

 

 

345,009

 

 

 

579,177

 

Total Revenue

 

31,521,436

 

 

 

32,872,351

 

 

 

32,296,578

 

Expenses

 

 

 

 

 

Transportation and distribution

 

14,263,677

 

 

 

13,945,843

 

 

 

15,363,410

 

Pipeline loss allowance subsequent sales cost of revenue

 

2,438,987

 

 

 

2,192,649

 

 

 

2,223,646

 

General and administrative

 

5,276,363

 

 

 

5,142,865

 

 

 

5,381,654

 

Depreciation, amortization and ARO accretion

 

3,992,314

 

 

 

3,976,667

 

 

 

3,748,453

 

Total Expenses

 

25,971,341

 

 

 

25,258,024

 

 

 

26,717,163

 

Operating Income

$

5,550,095

 

 

$

7,614,327

 

 

$

5,579,415

 

Other Income (expense)

 

 

 

 

 

Other income

$

136,023

 

 

$

120,542

 

 

$

299,293

 

Interest expense

 

(3,342,906

)

 

 

(3,146,855

)

 

 

(3,295,703

)

Total Other Expense

 

(3,206,883

)

 

 

(3,026,313

)

 

 

(2,996,410

)

Income before income taxes

 

2,343,212

 

 

 

4,588,014

 

 

 

2,583,005

 

Taxes

 

 

 

 

 

Current tax expense

 

156,877

 

 

 

151,044

 

 

 

20,374

 

Deferred tax expense

 

16,209

 

 

 

72,213

 

 

 

135,222

 

Income tax expense, net

 

173,086

 

 

 

223,257

 

 

 

155,596

 

Net Income

 

2,170,126

 

 

 

4,364,757

 

 

 

2,427,409

 

Less: Net income attributable to non-controlling interest

 

966,671

 

 

 

2,060,294

 

 

 

2,014,870

 

Net income attributable to CorEnergy

$

1,203,455

 

 

$

2,304,463

 

 

$

412,539

 

Preferred stock dividends

 

2,388,130

 

 

 

2,388,130

 

 

 

2,309,672

 

Net loss attributable to Common Stockholders

$

(1,184,675

)

 

$

(83,667

)

 

$

(1,897,133

)

 

 

 

 

 

 

Net Loss Per Common Share:

 

 

 

 

 

Basic

$

(0.08

)

 

$

(0.01

)

 

$

(0.14

)

Diluted

$

(0.08

)

 

$

(0.01

)

 

$

(0.14

)

Weighted Average Shares of Common Stock Outstanding:

 

 

 

 

 

Basic

 

15,673,703

 

 

 

15,600,926

 

 

 

13,659,667

 

Diluted

 

15,673,703

 

 

 

15,600,926

 

 

 

13,659,667

 

Dividends declared per common share

$

0.050

 

 

$

0.050

 

 

$

0.050

 

Consolidated Statements of Cash Flows (Unaudited)

 

For the Six Months Ended

 

June 30, 2022

 

June 30, 2021

Operating Activities

 

 

 

Net income (loss)

$

6,534,883

 

 

$

(8,266,854

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

Deferred income tax, net

 

88,422

 

 

 

108,822

 

Depreciation, amortization and ARO accretion

 

8,793,101

 

 

 

7,427,544

 

Loss on impairment and disposal of leased property

 

—

 

 

 

5,811,779

 

Loss on termination of lease

 

—

 

 

 

165,644

 

Loss on extinguishment of debt

 

—

 

 

 

861,814

 

Gain on sale of equipment

 

(22,678

)

 

 

—

 

Stock-based compensation

 

151,359

 

 

 

—

 

Changes in assets and liabilities:

 

 

 

Accounts and other receivables

 

1,024,635

 

 

 

541,580

 

Financing note accrued interest receivable

 

—

 

 

 

(9,926

)

Inventory

 

(587,295

)

 

 

144,113

 

Prepaid expenses and other assets

 

2,487,362

 

 

 

(2,349,299

)

Due from affiliated companies, net

 

140,509

 

 

 

(184,030

)

Management fee payable

 

—

 

 

 

(666,856

)

Accounts payable and other accrued liabilities

 

363,137

 

 

 

1,740,265

 

Income tax liability

 

305,205

 

 

 

—

 

Operating lease liability

 

(908,248

)

 

 

(673,516

)

Unearned revenue

 

280,795

 

 

 

(292,738

)

Net cash provided by operating activities

$

18,651,187

 

 

$

4,358,342

 

Investing Activities

 

 

 

Acquisition of Crimson Midstream Holdings, net of cash acquired

 

—

 

 

 

(69,002,053

)

Purchases of property and equipment

 

(4,141,485

)

 

 

(9,275,334

)

Proceeds from reimbursable projects

 

2,103,544

 

 

 

—

 

Proceeds from sale of property and equipment

 

38,075

 

 

 

79,600

 

Proceeds from insurance recovery

 

—

 

 

 

60,153

 

Principal payment on financing note receivable

 

86,626

 

 

 

70,417

 

Net cash used in investing activities

 

(1,913,240

)

 

 

(78,067,217

)

Financing Activities

 

 

 

Debt financing costs

 

—

 

 

 

(2,735,922

)

Dividends paid on Series A preferred stock

 

(4,776,260

)

 

 

(4,619,344

)

Dividends paid on Common Stock

 

(1,492,690

)

 

 

(1,232,357

)

Reinvestment of Dividends Paid to Common Stockholders

 

403,204

 

 

 

—

 

Distributions to non-controlling interest

 

(1,618,424

)

 

 

(604,951

)

Advances on revolving line of credit

 

4,000,000

 

 

 

8,000,000

 

Payments on revolving line of credit

 

(4,000,000

)

 

 

(7,000,000

)

Principal payments on Crimson secured credit facility

 

(4,000,000

)

 

 

—

 

Net cash used in financing activities

$

(11,484,170

)

 

$

(8,192,574

)

Net change in Cash and Cash Equivalents

$

5,253,777

 

 

$

(81,901,449

)

Cash and Cash Equivalents at beginning of period

 

12,496,478

 

 

 

99,596,907

 

Cash and Cash Equivalents at end of period

$

17,750,255

 

 

$

17,695,458

 

 

 

 

 

Supplemental Disclosure of Cash Flow Information

 

 

 

Interest paid

$

4,999,845

 

 

$

5,750,876

 

Income taxes paid (net of refunds)

 

(12,055

)

 

 

(1,286

)

Non-Cash Investing Activities

 

 

 

In-kind consideration for the Grand Isle Gathering System provided as partial consideration for the Crimson Midstream Holdings acquisition

$

—

 

 

$

48,873,169

 

Crimson Credit Facility assumed and refinanced in connection with the Crimson Midstream Holdings acquisition

 

—

 

 

 

105,000,000

 

Equity consideration attributable to non-controlling interest holder in connection with the Crimson Midstream Holdings acquisition

 

—

 

 

 

116,205,762

 

Purchases of property, plant and equipment in accounts payable and other accrued liabilities

 

771,180

 

 

 

386,009

 

 

 

 

 

Non-Cash Financing Activities

 

 

 

Change in accounts payable and accrued expenses related to debt financing costs

$

—

 

 

$

235,198

 

Crimson A-2 Units dividends payment-in-kind

 

 

 

406,000

 

 

 Non-GAAP Financial Measurements (Unaudited)

The following table presents a reconciliation of Net Income (Loss), as reported in the Consolidated Statements of Operations, to Adjusted Net Income and CAD:

 

For the Three Months Ended

 

June 30, 2022

 

March 31, 2022

 

June 30, 2021

Net Income (loss)

$

2,170,126

 

 

$

4,364,757

 

$

2,427,409

 

Add:

 

 

 

 

 

Transaction costs

 

221,241

 

 

 

300,095

 

 

337,948

 

Less:

 

 

 

 

 

Gain on the sale of equipment

 

(22,678

)

 

 

—

 

 

—

 

Adjusted Net Income, excluding special items

$

2,368,689

 

 

$

4,664,852

 

$

2,765,357

 

Add:

 

 

 

 

 

Depreciation, amortization and ARO accretion (Cash Flows)

 

4,404,174

 

 

 

4,388,927

 

 

4,160,510

 

Stock-based compensation

 

151,359

 

 

 

—

 

 

—

 

Deferred tax expense

 

16,209

 

 

 

72,213

 

 

135,222

 

Less:

 

 

 

 

 

Transaction costs

 

221,241

 

 

 

300,095

 

 

337,948

 

Maintenance capital expenditures

 

1,475,433

 

 

 

1,442,550

 

 

2,182,155

 

Preferred dividend requirements - Series A

 

2,388,130

 

 

 

2,388,130

 

 

2,309,672

 

Preferred dividend requirements - Non-controlling interest

 

809,212

 

 

 

809,212

 

 

1,517,779

 

Mandatory debt amortization

 

2,000,000

 

 

 

2,000,000

 

 

2,000,000

 

Cash Available for Distribution (CAD)

$

46,415

 

 

$

2,186,005

 

$

(1,286,465

)

The following table reconciles net cash provided by (used in) operating activities, as reported in the Consolidated Statements of Cash Flows to CAD:

 

For the Three Months Ended

 

June 30, 2022

 

March 31, 2022

 

June 30, 2021

Net cash provided by operating activities

$

10,070,603

 

 

$

8,580,584

 

 

$

6,839,503

 

Changes in working capital

 

(3,351,413

)

 

 

245,313

 

 

 

(116,362

)

Maintenance capital expenditures

 

(1,475,433

)

 

 

(1,442,550

)

 

 

(2,182,155

)

Preferred dividend requirements

 

(2,388,130

)

 

 

(2,388,130

)

 

 

(2,309,672

)

Preferred dividend requirements - non-controlling interest

 

(809,212

)

 

 

(809,212

)

 

 

(1,517,779

)

Mandatory debt amortization included in financing activities

 

(2,000,000

)

 

 

(2,000,000

)

 

 

(2,000,000

)

Cash Available for Distribution (CAD)

$

46,415

 

 

$

2,186,005

 

 

$

(1,286,465

)

 

 

 

 

 

 

Other Special Items:

 

 

 

 

 

Transaction costs

$

221,241

 

 

$

300,095

 

 

$

337,948

 

 

 

 

 

 

 

Other Cash Flow Information:

 

 

 

 

 

Net cash used in investing activities

$

(857,208

)

 

$

(1,056,032

)

 

$

(5,519,635

)

Net cash used in financing activities

 

(4,749,222

)

 

 

(6,734,948

)

 

 

(2,464,404

)

The following table presents a reconciliation of Net Income (Loss), as reported in the Consolidated Statements of Operations, to Adjusted EBITDA:

 

For the Three Months Ended

 

June 30, 2022

 

March 31, 2022

 

June 30, 2021

Net Income

$

2,170,126

 

 

$

4,364,757

 

$

2,427,409

Gain on the sale of equipment

 

(22,678

)

 

 

—

 

 

—

Transaction costs

 

221,241

 

 

 

300,095

 

 

337,948

Depreciation, amortization and ARO accretion

 

3,992,314

 

 

 

3,976,667

 

 

3,748,453

Stock-based compensation

 

151,359

 

 

 

—

 

 

—

Income tax expense, net

 

173,086

 

 

 

223,257

 

 

155,596

Interest expense, net

 

3,342,906

 

 

 

3,146,855

 

 

3,295,703

Adjusted EBITDA

$

10,028,354

 

 

$

12,011,631

 

$

9,965,109

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20220811005237/en/

CorEnergy Infrastructure Trust, Inc. Investor Relations Debbie Hagen or Matt Kreps 877-699-CORR (2677) info@corenergy.reit