The Cushing® MLP Total Return Fund
|
||||
SCHEDULE OF INVESTMENTS (Unaudited)
|
February 29, 2016
|
Fair
|
||||||||
Common Stock - 12.0%
|
Shares
|
Value
|
||||||
General Partners - 9.0%
|
||||||||
United States - 9.0%
|
||||||||
Columbia Pipeline Group, Inc. (1)
|
67,950
|
$
|
1,233,293
|
|||||
ONEOK, Inc.(1)
|
71,750
|
1,722,000
|
||||||
Spectra Energy Corp.
|
70,850
|
2,068,820
|
||||||
Targa Resources Corp. (1)(2)
|
50,000
|
1,344,000
|
||||||
6,368,113
|
||||||||
Large Cap Diversified - 3.0%
|
||||||||
United States - 3.0%
|
||||||||
Kinder Morgan, Inc. (1)
|
115,200
|
2,083,968
|
||||||
2,083,968
|
||||||||
Total Common Stocks (Cost $9,354,022)
|
$
|
8,452,081
|
||||||
Master Limited Partnerships and Related Companies - 128.2%
|
||||||||
Crude Oil & Refined Products - 49.2%
|
||||||||
Republic of the Marshall Islands - 3.9%
|
||||||||
VTTI Energy Partners L.P.
|
151,950
|
$
|
2,771,568
|
|||||
United States - 45.3%
|
||||||||
Blueknight Energy Partners, L.P. (1)
|
242,433
|
1,200,043
|
||||||
Buckeye Partners, L.P. (1)(2)
|
86,200
|
5,547,832
|
||||||
Enbridge Energy Management, LLC(1)(3)
|
157,600
|
2,630,344
|
||||||
Genesis Energy, L.P.
|
130,200
|
3,334,422
|
||||||
MPLX, L.P. (2)
|
179,084
|
4,645,439
|
||||||
NuStar Energy, L.P. (1)(2)
|
61,400
|
2,150,842
|
||||||
Phillips 66 Partners, L.P. (2)
|
57,600
|
3,471,552
|
||||||
Shell Midstream Partners, L.P. (2)
|
39,750
|
1,413,112
|
||||||
Sunoco Logistics Partners, L.P. (1)
|
247,300
|
6,093,472
|
||||||
Tesoro Logistics, L.P. (1)
|
35,550
|
1,483,146
|
||||||
34,741,772
|
||||||||
General Partners - 2.9%
|
||||||||
United States - 2.9%
|
||||||||
NuStar GP Holdings, LLC (1)
|
56,600
|
984,274
|
||||||
Plains GP Holdings, L.P. (1)
|
140,450
|
1,067,420
|
||||||
2,051,694
|
||||||||
Large Cap Diversified - 41.3%
|
||||||||
United States - 41.3%
|
||||||||
Energy Transfer Partners, L.P. (1)(2)
|
266,539
|
7,108,595
|
||||||
Enterprise Products Partners, L.P. (1)
|
273,600
|
6,394,032
|
||||||
Magellan Midstream Partners, L.P. (1)(2)
|
82,650
|
5,585,487
|
||||||
ONEOK Partners, L.P. (1)
|
133,300
|
3,917,687
|
||||||
Plains All American Pipeline, L.P. (1)(2)
|
191,450
|
4,100,859
|
||||||
Williams Partners, L.P. (1)
|
104,750
|
2,065,670
|
||||||
29,172,330
|
||||||||
Natural Gas Gatherers & Processors - 2.2%
|
||||||||
United States - 2.2%
|
||||||||
Western Gas Partners, L.P. (1)
|
40,000
|
1,568,400
|
||||||
1,568,400
|
||||||||
Natural Gas Transportation & Storage - 30.0%
|
||||||||
United States - 30.0%
|
||||||||
Boardwalk Pipeline Partners, L.P.
|
185,300
|
2,301,426
|
||||||
Columbia Pipeline Partners, L.P.(1)
|
159,946
|
2,829,445
|
||||||
Dominion Midstream Partners, L.P. (1)
|
91,200
|
2,770,656
|
||||||
EQT Midstream Partners, L.P. (1)(2)
|
64,200
|
4,598,646
|
||||||
Spectra Energy Partners, L.P. (1)(2)
|
117,850
|
5,457,633
|
||||||
TC Pipelines, L.P. (1)
|
71,800
|
3,178,586
|
||||||
21,136,392
|
||||||||
Propane - 1.5%
|
||||||||
United States - 1.5%
|
||||||||
Amerigas Partners, L.P. (1)
|
26,450
|
1,078,367
|
||||||
NGL Energy Partners, L.P. (1)
|
–
|
–
|
||||||
1,078,367
|
||||||||
Shipping - 1.1%
|
||||||||
Republic of the Marshall Islands - 1.1%
|
||||||||
Gaslog Partners, L.P.
|
49,900
|
764,967
|
764,967
|
|||||||||
Total Master Limited Partnerships and Related Companies (Cost $118,574,212)
|
$
|
90,513,922
|
|||||||
Preferred Stock - 5.3%
|
|||||||||
Crude Oil & Refined Products - 5.3%
|
|||||||||
United States - 5.3%
|
|||||||||
Blueknight Energy Partners, L.P. (1)
|
626,957
|
$
|
3,749,203
|
||||||
Total Preferred Stock (Cost $3,982,933)
|
$
|
3,749,203
|
|||||||
Fixed Income - 3.8%
|
|||||||||
Natural Gas Transportation & Storage - 3.8%
|
|||||||||
United States - 3.8%
|
|||||||||
EnLink Midstream Partners, L.P., 2.700%, due 04/01/2019(1)
|
1,130,000
|
$
|
882,548
|
||||||
Midcontinent Express Pipeline, LLC, 6.700%, due 09/15/2019(1)(4)
|
2,500,000
|
1,775,000
|
|||||||
Total Fixed Income (Cost $3,546,970)
|
$
|
2,657,548
|
|||||||
Options - 0.7%
|
|||||||||
United States - 0.7%
|
Contracts
|
||||||||
JPMorgan Alerian MLP ETN, Put Option
|
|||||||||
Expiration: April 2016, Exercise Price $23.00
|
1,875
|
$
|
173,438
|
||||||
JPMorgan Alerian MLP ETN, Put Option
|
|||||||||
Expiration: June 2016, Exercise Price $22.00
|
2,375
|
356,250
|
|||||||
Total Written Options (Cost $704,372)
|
$
|
529,688
|
|||||||
Total Investments - 150.0% (Cost $136,162,509)
|
$
|
105,902,442
|
|||||||
Liabilities in Excess of Other Assets - (50.0)%
|
(35,306,599
|
)
|
|||||||
Net Assets Applicable to Common Stockholders - 100.0%
|
$
|
70,595,843
|
|||||||
SCHEDULE OF WRITTEN OPTIONS - (0.3)%
|
|||||||||
United States - (0.2)%
|
Contracts
|
||||||||
Buckeye Partners, L.P., Call Option
|
|||||||||
Expiration: March 2016, Exercise Price $65.00
|
(150
|
)
|
$
|
(32,000
|
)
|
||||
Energy Transfer Partners, L.P., Call Option
|
|||||||||
Expiration: March 2016, Exercise Price $30.00
|
(300
|
)
|
(15,000
|
)
|
|||||
EQT Midstream Partners, L.P., Call Option
|
|||||||||
Expiration: March 2016, Exercise Price $75.00
|
(200
|
)
|
(48,000
|
)
|
|||||
Magellan Midstream Partners, L.P., Call Option
|
|||||||||
Expiration: March 2016, Exercise Price $70.00
|
(150
|
)
|
(20,250
|
)
|
|||||
MPLX, L.P., Call Option
|
|||||||||
Expiration: March 2016, Exercise Price $30.00
|
(300
|
)
|
(15,000
|
)
|
|||||
NuStar Energy, L.P., Call Option
|
|||||||||
Expiration: March 2016, Exercise Price $40.00
|
(200
|
)
|
(8,000
|
)
|
|||||
Phillips 66 Partners, L.P., Call Option
|
|||||||||
Expiration: March 2016, Exercise Price $65.00
|
(150
|
)
|
(18,750
|
)
|
|||||
Plains All American Pipeline, L.P., Call Option
|
|||||||||
Expiration: March 2016, Exercise Price $24.00
|
(200
|
)
|
(8,000
|
)
|
|||||
Shell Midstream Partners, L.P., Call Option
|
|||||||||
Expiration: March 2016, Exercise Price $40.00
|
(100
|
)
|
(6,500
|
)
|
|||||
Spectra Energy Partners, L.P., Call Option
|
|||||||||
Expiration: March 2016, Exercise Price $31.00
|
(200
|
)
|
(5,000
|
)
|
|||||
Targa Resources Corp., Call Option
|
|||||||||
Expiration: March 2016, Exercise Price $30.00
|
(200
|
)
|
(18,000
|
)
|
|||||
Total Written Options (Proceeds $145,754)
|
$
|
(194,500
|
)
|
||||||
Percentages are stated as a percent of net assets.
|
|||||||||
(1)
|
All or a portion of these securities are held as collateral pursuant to the loan agreements.
|
||||||||
(2)
|
All of a portion of these securities represent cover for outstanding call options written.
|
||||||||
(3)
|
No distribution or dividend was made during the period ended February 29, 2016. As such, it is classified as a non-income producing security as of February 29, 2016.
|
||||||||
(4)
|
Securities purchased pursuant to Rule 144A of the Securities Act of 1933, as amended, and may be sold only to dealers in that program or other "qualified institutional buyers." These securities have been deemed to be liquid by the Fund's adviser under the supervision of the Board of Directors. As of February 29, 2016, the value of these investments was $1,775,000, or 2.51% of total net assets.
|
||||||||
Cost of investments
|
|
$
|
169,131,384
|
|
Gross unrealized appreciation
|
|
|
1,295,379
|
|
Gross unrealized depreciation
|
|
|
(64,718,822
|
)
|
Net unrealized depreciation
|
|
$
|
(63,423,443
|
)
|
·
|
Level 1 — quoted prices in active markets for identical securities
|
·
|
Level 2 — other significant observable inputs (including quoted prices for similar securities, interest rates, prepayment speeds, credit risk, etc.)
|
·
|
Level 3 — significant unobservable inputs (including the Fund’s own assumptions in determining the fair value of investments)
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||||||
Fair Value at
|
Quoted Prices
in
Active Markets for
Identical Assets
|
Significant
Other
Observable Inputs
|
Significant
Unobservable |
|||||||||||||
Description
|
February 29, 2016
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Assets
Equity Securities
|
||||||||||||||||
Common Stock (a)
|
$
|
8,452,081
|
$
|
8,452,081
|
$
|
-
|
$
|
-
|
||||||||
Master Limited Partnerships and Related Companies (a)
|
90,513,922
|
90,513,922
|
-
|
-
|
||||||||||||
Royalty Trusts(a)
|
-
|
-
|
-
|
-
|
||||||||||||
Preferred Stock(a)
|
3,749,203
|
3,749,203
|
-
|
-
|
||||||||||||
Total Equity Securities
|
102,715,206
|
102,715,206
|
-
|
-
|
||||||||||||
Notes
Senior Notes(a)
|
2,657,548
|
-
|
2,657,548
|
-
|
||||||||||||
Total Notes
|
2,657,548
|
-
|
2,657,548
|
-
|
||||||||||||
Other
Short Term Investments (a)
|
-
|
-
|
-
|
-
|
||||||||||||
Options
|
529,688
|
529,688
|
-
|
|||||||||||||
Total Other
|
529,688
|
-
|
3,187,236
|
-
|
||||||||||||
Total Assets
|
$
|
105,902,442
|
$
|
102,715,206
|
$
|
3,187,236
|
$
|
-
|
||||||||
Liabilities
Securities Sold Short(a)
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Written Options
|
194,500
|
194,500
|
||||||||||||||
Total Liabilities
|
$
|
194,500
|
$
|
194,500
|
$
|
-
|
$
|
-
|
(a)
|
All other industry classifications are identified in the Schedule of Investments. The Fund did not hold Level 3 investments at any time during the period ended February 29, 2016.
|
Contracts
|
Premiums
|
|||||||
Outstanding at November 30, 2015
|
2,250
|
$
|
266,619
|
|||||
Options purchased
|
28,750
|
3,953,220
|
||||||
Options covered
|
(26,750
|
)
|
(3,515,467
|
)
|
||||
Options expired
|
-
|
-
|
||||||
Options exercised
|
-
|
-
|
||||||
Outstanding at February 29, 2016
|
4,250
|
$
|
704,372
|
Contracts
|
Premiums
|
|||||||
Outstanding at November 30, 2015
|
750
|
$
|
35,010
|
|||||
Options written
|
2,200
|
145,754
|
||||||
Options covered
|
(400
|
)
|
(17,349
|
)
|
||||
Options expired
|
(350
|
)
|
(17,661
|
)
|
||||
Options exercised
|
-
|
-
|
||||||
Outstanding at February 29, 2016
|
2,200
|
$
|
145,754
|
The effect of derivative instruments on the Statement of Operations for the period ended February 29, 2016:
|
||||||||||||
Amount of Realized Gain (Loss) on Derivatives Recognized in Income
|
||||||||||||
Derivatives not accounted for as
hedging instruments under ASC 815
|
Purchased
Options
|
Written
Options
|
Total
|
|||||||||
Equity Contracts
|
$
|
1,053,930
|
$
|
32,193
|
$
|
1,086,123
|
||||||
Amount of Unrealized Appreciation (Depreciation) on Derivatives Recognized in Income
|
||||||||||||
Derivatives not accounted for as
hedging instruments under ASC 815
|
Purchased Options
|
Written Options
|
Total
|
|||||||||
Equity Contracts
|
$
|
(174,684
|
)
|
$
|
48,746
|
$
|
(125,938
|
)
|
(a)
|
The Fund’s President and Treasurer have concluded that the Fund's disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940 (the “1940 Act”)) (17 CFR 270.30a-3(c)) are effective as of a date within 90 days of the filing date of the report that includes the disclosure required by this paragraph, based on the evaluation of these controls and procedures required by Rule 30a-3(b) under the 1940 Act (17 CFR 270.30a-3(b)) and Rule 13a-15(b) or Rule 15d‑15(b) under the Securities Exchange Act of 1934, as amended (17 CFR 240.13a-15(b) or 240.15d-15(d)).
|
(b)
|
There were no changes in the Fund's internal control over financial reporting (as defined in Rule 30a-3(d) under the 1940 Act) (17 CFR 270.30a-3(d)) that occurred during the Fund's last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Fund's internal control over financial reporting.
|