UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x | Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
for the quarterly period ended March 31, 2012.
OR
¨ | Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
for the transition period from to .
Commission file number: 001-34200
PROSHARES TRUST II
(Exact name of registrant as specified in its charter)
Delaware | 87-6284802 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
c/o ProShare Capital Management LLC
7501 Wisconsin Avenue, Suite 1000
Bethesda, Maryland 20814
(Address of principal executive offices) (Zip code)
(240) 497-6400
(Registrants telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. x Yes ¨ No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes ¨ No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer | x | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ¨ Yes x No
PROSHARES TRUST II
Item 1. Condensed Financial Statements.
Index
Documents |
Page | |||
Statements of Financial Condition, Schedules of Investments, Statements of Operations, Statements of Changes in Shareholders Equity and Statements of Cash Flows: |
||||
3 | ||||
8 | ||||
13 | ||||
18 | ||||
23 | ||||
28 | ||||
29 | ||||
34 | ||||
39 | ||||
40 | ||||
45 | ||||
50 | ||||
55 | ||||
56 | ||||
57 | ||||
58 | ||||
59 | ||||
60 | ||||
61 | ||||
62 | ||||
63 | ||||
64 | ||||
65 | ||||
66 | ||||
71 | ||||
72 | ||||
77 | ||||
78 | ||||
79 | ||||
80 | ||||
81 | ||||
82 | ||||
83 | ||||
84 | ||||
85 | ||||
86 | ||||
87 | ||||
88 | ||||
89 | ||||
94 | ||||
95 | ||||
100 | ||||
101 | ||||
106 |
-1-
111 | ||||
116 | ||||
117 | ||||
118 | ||||
123 | ||||
124 | ||||
125 | ||||
126 | ||||
127 | ||||
128 | ||||
132 |
-2-
PROSHARES ULTRA DJ-UBS COMMODITY
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 87,639 | $ | 59,453 | ||||
Short-term U.S. government and agency obligations (Note 3) (cost $9,341,574 and $9,713,956, respectively) |
9,341,730 | 9,713,685 | ||||||
|
|
|
|
|||||
Total assets |
9,429,369 | 9,773,138 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Management fee payable |
7,697 | 7,432 | ||||||
Unrealized depreciation on swap agreements |
285,852 | 707,177 | ||||||
|
|
|
|
|||||
Total liabilities |
293,549 | 714,609 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
9,135,820 | 9,058,529 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 9,429,369 | $ | 9,773,138 | ||||
|
|
|
|
|||||
Shares outstanding |
350,014 | 350,014 | ||||||
|
|
|
|
|||||
Net asset value per share |
$ | 26.10 | $ | 25.88 | ||||
|
|
|
|
|||||
Market value per share (Note 2) |
$ | 25.90 | $ | 25.64 | ||||
|
|
|
|
See accompanying notes to financial statements.
-3-
PROSHARES ULTRA DJ-UBS COMMODITY
SCHEDULE OF INVESTMENTS
MARCH 31, 2012
(unaudited)
Principal Amount | Value | |||||||
Short-term U.S. government and agency obligations |
||||||||
U.S. Treasury Bills: |
||||||||
0.018% due 04/05/12 |
$ | 5,008,000 | $ | 5,007,994 | ||||
0.073% due 05/03/12 |
2,353,000 | 2,352,935 | ||||||
0.011% due 05/10/12 |
130,000 | 129,995 | ||||||
0.076% due 06/07/12 |
1,851,000 | 1,850,806 | ||||||
|
|
|||||||
Total short-term U.S. government and agency obligations (cost $9,341,574) |
$ | 9,341,730 | ||||||
|
|
Swap Agreements^
Termination Date | Notional Amount at Value* |
Unrealized Appreciation (Depreciation) |
||||||||||
Swap agreement with Goldman Sachs International based on Dow Jones-UBS Commodity Index |
04/09/12 | $ | 4,458,414 | $ | (78,418 | ) | ||||||
Swap agreement with UBS AG based on Dow Jones-UBS Commodity Index |
04/09/12 | 13,814,430 | (207,434 | ) | ||||||||
|
|
|||||||||||
$ | (285,852 | ) | ||||||||||
|
|
| All or partial amount segregated as collateral for swap agreements. |
^ | The positions and counterparties herein are as of March 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at anytime. |
* | For swap agreements, a positive amount represents long exposure to the benchmark Index. A negative amount represents short exposure to the benchmark Index. |
See accompanying notes to financial statements.
-4-
PROSHARES ULTRA DJ-UBS COMMODITY
STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(UNAUDITED)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Investment Income |
||||||||
Interest |
$ | 525 | $ | 5,859 | ||||
|
|
|
|
|||||
Expenses |
||||||||
Management fee |
22,538 | 46,113 | ||||||
|
|
|
|
|||||
Total expenses |
22,538 | 46,113 | ||||||
|
|
|
|
|||||
Net investment income (loss) |
(22,013 | ) | (40,254 | ) | ||||
|
|
|
|
|||||
Realized and unrealized gain (loss) on investment activity |
||||||||
Net realized gain (loss) on |
||||||||
Swap agreements |
(322,448 | ) | 3,204,121 | |||||
|
|
|
|
|||||
Net realized gain (loss) |
(322,448 | ) | 3,204,121 | |||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation on |
||||||||
Swap agreements |
421,325 | (1,431,654 | ) | |||||
Short-term U.S. government and agency obligations |
427 | 260 | ||||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation |
421,752 | (1,431,394 | ) | |||||
|
|
|
|
|||||
Net realized and unrealized gain (loss) |
99,304 | 1,772,727 | ||||||
|
|
|
|
|||||
Net income (loss) |
$ | 77,291 | $ | 1,732,473 | ||||
|
|
|
|
|||||
Net income (loss) per weighted-average share |
$ | 0.22 | $ | 3.23 | ||||
|
|
|
|
|||||
Weighted-average shares outstanding |
350,014 | 536,681 | ||||||
|
|
|
|
See accompanying notes to financial statements.
-5-
PROSHARES ULTRA DJ-UBS COMMODITY
STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(unaudited)
Shareholders equity, at December 31, 2011 |
$ | 9,058,529 | ||
Net investment income (loss) |
(22,013 | ) | ||
Net realized gain (loss) |
(322,448 | ) | ||
Change in net unrealized appreciation/depreciation |
421,752 | |||
|
|
|||
Net income (loss) |
77,291 | |||
|
|
|||
Shareholders equity, at March 31, 2012 |
$ | 9,135,820 | ||
|
|
See accompanying notes to financial statements.
-6-
PROSHARES ULTRA DJ-UBS COMMODITY
STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Cash flow from operating activities |
||||||||
Net income (loss) |
$ | 77,291 | $ | 1,732,473 | ||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||||||
Net sale (purchase) of short-term U.S. government and agency obligations |
372,382 | (4,945,489 | ) | |||||
Change in unrealized appreciation/depreciation on investments |
(421,752 | ) | 1,431,394 | |||||
Increase (Decrease) in management fee payable |
265 | 3,235 | ||||||
Increase (Decrease) in payable for investments purchased |
| 2,564,681 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) operating activities |
28,186 | 786,294 | ||||||
|
|
|
|
|||||
Cash flow from financing activities |
||||||||
Proceeds from addition of shares |
| 1,782,755 | ||||||
Net increase (decrease) in cash |
28,186 | 2,569,049 | ||||||
Cash, beginning of period |
59,453 | 17,743 | ||||||
|
|
|
|
|||||
Cash, end of period |
$ | 87,639 | $ | 2,586,792 | ||||
|
|
|
|
See accompanying notes to financial statements.
-7-
PROSHARES ULTRASHORT DJ-UBS COMMODITY
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 88,574 | $ | 9,060 | ||||
Short-term U.S. government and agency obligations (Note 3) (cost $8,509,649 and $8,534,904, respectively) |
8,509,788 | 8,534,690 | ||||||
Unrealized appreciation on swap agreements |
209,663 | 570,751 | ||||||
|
|
|
|
|||||
Total assets |
8,808,025 | 9,114,501 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Management fee payable |
6,807 | 7,355 | ||||||
|
|
|
|
|||||
Total liabilities |
6,807 | 7,355 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
8,801,218 | 9,107,146 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 8,808,025 | $ | 9,114,501 | ||||
|
|
|
|
|||||
Shares outstanding |
159,997 | 159,997 | ||||||
|
|
|
|
|||||
Net asset value per share (Note 1) |
$ | 55.01 | $ | 56.92 | ||||
|
|
|
|
|||||
Market value per share (Note 1) (Note 2) |
$ | 54.71 | $ | 56.19 | ||||
|
|
|
|
See accompanying notes to financial statements.
-8-
PROSHARES ULTRASHORT DJ-UBS COMMODITY
SCHEDULE OF INVESTMENTS
MARCH 31, 2012
(unaudited)
Principal Amount | Value | |||||||
Short-term U.S. government and agency obligations |
||||||||
U.S. Treasury Bills: |
||||||||
0.032% due 04/05/12 |
$ | 2,165,000 | $ | 2,164,997 | ||||
0.076% due 05/03/12 |
4,375,000 | 4,374,880 | ||||||
0.011% due 05/10/12 |
1,776,000 | 1,775,931 | ||||||
0.080% due 06/07/12 |
194,000 | 193,980 | ||||||
|
|
|||||||
Total short-term U.S. government and agency obligations (cost $8,509,649) |
$ | 8,509,788 | ||||||
|
|
Swap Agreements^
Termination Date | Notional Amount at Value* |
Unrealized Appreciation (Depreciation) |
||||||||||
Swap agreement with Goldman Sachs International based on Dow Jones-UBS Commodity Index |
04/09/12 | $ | (6,398,794 | ) | $ | 55,708 | ||||||
Swap agreement with UBS AG based on Dow Jones-UBS Commodity Index |
04/09/12 | (11,213,743 | ) | 153,955 | ||||||||
|
|
|||||||||||
$ | 209,663 | |||||||||||
|
|
| All or partial amount segregated as collateral for swap agreements. |
^ | The positions and counterparties herein are as of March 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at anytime. |
* | For swap agreements, a positive amount represents long exposure to the benchmark Index. A negative amount represents short exposure to the benchmark Index. |
See accompanying notes to financial statements.
-9-
PROSHARES ULTRASHORT DJ-UBS COMMODITY
STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Investment Income |
||||||||
Interest |
$ | 681 | $ | 740 | ||||
|
|
|
|
|||||
Expenses |
||||||||
Management fee |
20,184 | 5,477 | ||||||
|
|
|
|
|||||
Total expenses |
20,184 | 5,477 | ||||||
|
|
|
|
|||||
Net investment income (loss) |
(19,503 | ) | (4,737 | ) | ||||
|
|
|
|
|||||
Realized and unrealized gain (loss) on investment activity |
||||||||
Net realized gain (loss) on |
||||||||
Swap agreements |
74,310 | (384,313 | ) | |||||
Short-term U.S. government and agency obligations |
| (3 | ) | |||||
|
|
|
|
|||||
Net realized gain (loss) |
74,310 | (384,316 | ) | |||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation on |
||||||||
Swap agreements |
(361,088 | ) | 83,134 | |||||
Short-term U.S. government and agency obligations |
353 | (42 | ) | |||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation |
(360,735 | ) | 83,092 | |||||
|
|
|
|
|||||
Net realized and unrealized gain (loss) |
(286,425 | ) | (301,224 | ) | ||||
|
|
|
|
|||||
Net income (loss) |
$ | (305,928 | ) | $ | (305,961 | ) | ||
|
|
|
|
|||||
Net income (loss) per weighted-average share (Note 1) |
$ | (1.91 | ) | $ | (6.11 | ) | ||
|
|
|
|
|||||
Weighted-average shares outstanding (Note 1) |
159,997 | 50,112 | ||||||
|
|
|
|
See accompanying notes to financial statements.
-10-
PROSHARES ULTRASHORT DJ-UBS COMMODITY
STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(unaudited)
Shareholders equity, at December 31, 2011 |
$ | 9,107,146 | ||
Net investment income (loss) |
(19,503 | ) | ||
Net realized gain (loss) |
74,310 | |||
Change in net unrealized appreciation/depreciation |
(360,735 | ) | ||
|
|
|||
Net income (loss) |
(305,928 | ) | ||
|
|
|||
Shareholders equity, at March 31, 2012 |
$ | 8,801,218 | ||
|
|
See accompanying notes to financial statements.
-11-
PROSHARES ULTRASHORT DJ-UBS COMMODITY
STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Cash flow from operating activities |
||||||||
Net income (loss) |
$ | (305,928 | ) | $ | (305,961 | ) | ||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||||||
Net sale (purchase) of short-term U.S. government and agency obligations |
25,255 | (1,030,899 | ) | |||||
Change in unrealized appreciation/depreciation on investments |
360,735 | (83,092 | ) | |||||
Increase (Decrease) in management fee payable |
(548 | ) | 917 | |||||
Increase (Decrease) in payable for investments purchased |
| 546,932 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) operating activities |
79,514 | (872,103 | ) | |||||
|
|
|
|
|||||
Cash flow from financing activities |
||||||||
Proceeds from addition of shares |
| 1,426,814 | ||||||
Payment on shares redeemed |
| (253 | ) | |||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
| 1,426,561 | ||||||
|
|
|
|
|||||
Net increase (decrease) in cash |
79,514 | 554,458 | ||||||
Cash, beginning of period |
9,060 | 10,654 | ||||||
|
|
|
|
|||||
Cash, end of period |
$ | 88,574 | $ | 565,112 | ||||
|
|
|
|
See accompanying notes to financial statements.
-12-
PROSHARES ULTRA DJ-UBS CRUDE OIL
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 506,940 | $ | 495,671 | ||||
Segregated cash balances with brokers for futures contracts |
14,492,925 | 14,202,793 | ||||||
Short-term U.S. government and agency obligations (Note 3) (cost $252,969,239 and $246,926,093, respectively) |
252,974,215 | 246,919,569 | ||||||
Receivable from capital shares sold |
10,705,399 | | ||||||
Receivable on open futures contracts |
505,200 | | ||||||
|
|
|
|
|||||
Total assets |
279,184,679 | 261,618,033 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Management fee payable |
226,744 | 215,315 | ||||||
Unrealized depreciation on swap agreements |
7,135,228 | 10,007,396 | ||||||
|
|
|
|
|||||
Total liabilities |
7,361,972 | 10,222,711 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
271,822,707 | 251,395,322 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 279,184,679 | $ | 261,618,033 | ||||
|
|
|
|
|||||
Shares outstanding |
6,349,170 | 6,149,170 | ||||||
|
|
|
|
|||||
Net asset value per share (Note 1) |
$ | 42.81 | $ | 40.88 | ||||
|
|
|
|
|||||
Market value per share (Note 1) (Note 2) |
$ | 42.91 | $ | 40.94 | ||||
|
|
|
|
See accompanying notes to financial statements.
-13-
PROSHARES ULTRA DJ-UBS CRUDE OIL
SCHEDULE OF INVESTMENTS
MARCH 31, 2012
(unaudited)
Principal Amount | Value | |||||||
Short-term U.S. government and agency obligations |
||||||||
U.S. Treasury Bills: |
||||||||
0.007% due 04/05/12 |
$ | 32,814,000 | $ | 32,813,961 | ||||
0.013% due 04/12/12 |
30,491,000 | 30,491,000 | ||||||
0.076% due 05/03/12 |
8,605,000 | 8,604,764 | ||||||
0.011% due 05/10/12 |
2,601,000 | 2,600,899 | ||||||
0.090% due 05/17/12 |
16,513,000 | 16,512,133 | ||||||
0.064% due 05/24/12 |
36,832,000 | 36,829,495 | ||||||
0.066% due 05/31/12 |
3,928,000 | 3,927,664 | ||||||
0.077% due 06/07/12 |
68,400,000 | 68,392,825 | ||||||
0.074% due 06/21/12 |
3,401,000 | 3,400,528 | ||||||
0.065% due 06/28/12 |
49,409,000 | 49,400,946 | ||||||
|
|
|||||||
Total short-term U.S. government and agency obligations (cost $252,969,239) |
$ | 252,974,215 | ||||||
|
|
Futures Contracts Purchased
Number of Contracts |
Notional Amount at Value |
Unrealized Appreciation (Depreciation) |
||||||||||
Crude OilNYMEX, expires May 2012 |
2,105 | $ | 216,857,100 | $ | 4,852,130 |
Swap Agreements^
Termination Date | Notional Amount at Value* |
Unrealized Appreciation (Depreciation) |
||||||||||
Swap agreement with Goldman Sachs International based on Dow Jones-UBS WTI Crude Oil Sub-Index |
04/09/12 | $ | 105,834,877 | $ | (2,405,176 | ) | ||||||
Swap agreement with Societe Generale S.A. based on Dow Jones- UBS WTI Crude Oil Sub-Index |
04/09/12 | 95,096,315 | (1,553,313 | ) | ||||||||
Swap agreement with UBS AG based on Dow Jones-UBS WTI Crude Oil Sub-Index |
04/09/12 | 125,826,238 | (3,176,739 | ) | ||||||||
|
|
|||||||||||
$ | (7,135,228 | ) | ||||||||||
|
|
| All or partial amount segregated as collateral for swap agreements. |
| Cash collateral in the amount of $14,492,925 was pledged to cover margin requirements for open futures contracts as of March 31, 2012. |
^ | The positions and counterparties herein are as of March 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at anytime. |
* | For swap agreements, a positive amount represents long exposure to the benchmark Index. A negative amount represents short exposure to the benchmark Index. |
See accompanying notes to financial statements.
-14-
PROSHARES ULTRA DJ-UBS CRUDE OIL
STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Investment Income |
||||||||
Interest |
$ | 13,088 | $ | 98,318 | ||||
|
|
|
|
|||||
Expenses |
||||||||
Management fee |
647,729 | 799,043 | ||||||
Brokerage commissions |
9,677 | 29,669 | ||||||
|
|
|
|
|||||
Total expenses |
657,406 | 828,712 | ||||||
|
|
|
|
|||||
Net investment income (loss) |
(644,318 | ) | (730,394 | ) | ||||
|
|
|
|
|||||
Realized and unrealized gain (loss) on investment activity |
||||||||
Net realized gain (loss) on |
||||||||
Futures contracts |
41,437 | 22,660,320 | ||||||
Swap agreements |
15,502,698 | 59,524,107 | ||||||
Short-term U.S. government and agency obligations |
(142 | ) | 4,929 | |||||
|
|
|
|
|||||
Net realized gain (loss) |
15,543,993 | 82,189,356 | ||||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation on |
||||||||
Futures contracts |
6,217,460 | 14,304,380 | ||||||
Swap agreements |
2,872,168 | (9,434,120 | ) | |||||
Short-term U.S. government and agency obligations |
11,500 | 4,179 | ||||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation |
9,101,128 | 4,874,439 | ||||||
|
|
|
|
|||||
Net realized and unrealized gain (loss) |
24,645,121 | 87,063,795 | ||||||
|
|
|
|
|||||
Net income (loss) |
$ | 24,000,803 | $ | 86,333,401 | ||||
|
|
|
|
|||||
Net income (loss) per weighted-average share (Note 1) |
$ | 3.81 | $ | 12.32 | ||||
|
|
|
|
|||||
Weighted-average shares outstanding (Note 1) |
6,298,071 | 7,008,365 | ||||||
|
|
|
|
See accompanying notes to financial statements.
-15-
PROSHARES ULTRA DJ-UBS CRUDE OIL
STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(unaudited)
Shareholders equity, at December 31, 2011 |
$ | 251,395,322 | ||
Addition of 3,200,000 shares |
129,360,697 | |||
Redemption of 3,000,000 shares |
(132,934,115 | ) | ||
|
|
|||
Net addition (redemption) of 200,000 shares |
(3,573,418 | ) | ||
|
|
|||
Net investment income (loss) |
(644,318 | ) | ||
Net realized gain (loss) |
15,543,993 | |||
Change in net unrealized appreciation/depreciation |
9,101,128 | |||
|
|
|||
Net income (loss) |
24,000,803 | |||
|
|
|||
Shareholders equity, at March 31, 2012 |
$ | 271,822,707 | ||
|
|
See accompanying notes to financial statements.
-16-
PROSHARES ULTRA DJ-UBS CRUDE OIL
STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Cash flow from operating activities |
||||||||
Net income (loss) |
$ | 24,000,803 | $ | 86,333,401 | ||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||||||
Decrease (Increase) in segregated cash balances with brokers for futures contracts |
(290,132 | ) | (3,442,500 | ) | ||||
Net sale (purchase) of short-term U.S. government and agency obligations |
(6,043,146 | ) | (43,303,949 | ) | ||||
Change in unrealized appreciation/depreciation on investments |
(2,883,668 | ) | 9,429,941 | |||||
Decrease (Increase) in receivable on futures contracts |
(505,200 | ) | (1,691,769 | ) | ||||
Increase (Decrease) in management fee payable |
11,429 | 56,684 | ||||||
Increase (Decrease) in payable for investments purchased |
| 1,072,866 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) operating activities |
14,290,086 | 48,454,674 | ||||||
|
|
|
|
|||||
Cash flow from financing activities |
||||||||
Proceeds from addition of shares |
118,655,298 | 437,312,733 | ||||||
Payment on shares redeemed |
(132,934,115 | ) | (482,692,837 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
(14,278,817 | ) | (45,380,104 | ) | ||||
|
|
|
|
|||||
Net increase (decrease) in cash |
11,269 | 3,074,570 | ||||||
Cash, beginning of period |
495,671 | 905,158 | ||||||
|
|
|
|
|||||
Cash, end of period |
$ | 506,940 | $ | 3,979,728 | ||||
|
|
|
|
See accompanying notes to financial statements.
-17-
PROSHARES ULTRASHORT DJ-UBS CRUDE OIL
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 319,594 | $ | 265,258 | ||||
Segregated cash balances with brokers for futures contracts |
8,033,801 | 9,078,683 | ||||||
Short-term U.S. government and agency obligations (Note 3) (cost $158,851,866 and $131,936,844, respectively) |
158,856,244 | 131,934,193 | ||||||
Unrealized appreciation on swap agreements |
2,791,720 | 2,645,240 | ||||||
Receivable on open futures contracts |
| 576,597 | ||||||
|
|
|
|
|||||
Total assets |
170,001,359 | 144,499,971 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Payable for capital shares redeemed |
15,856,205 | | ||||||
Management fee payable |
127,545 | 110,078 | ||||||
|
|
|
|
|||||
Total liabilities |
15,983,750 | 110,078 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
154,017,609 | 144,389,893 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 170,001,359 | $ | 144,499,971 | ||||
|
|
|
|
|||||
Shares outstanding |
4,369,944 | 3,719,944 | ||||||
|
|
|
|
|||||
Net asset value per share (Note 1) |
$ | 35.24 | $ | 38.82 | ||||
|
|
|
|
|||||
Market value per share (Note 1) (Note 2) |
$ | 35.16 | $ | 38.69 | ||||
|
|
|
|
See accompanying notes to financial statements.
-18-
PROSHARES ULTRASHORT DJ-UBS CRUDE OIL
SCHEDULE OF INVESTMENTS
MARCH 31, 2012
(unaudited)
Principal Amount | Value | |||||||
Short-term U.S. government and agency obligations |
||||||||
U.S. Treasury Bills: |
||||||||
0.025% due 04/05/12 |
$ | 27,595,000 | $ | 27,594,967 | ||||
0.101% due 04/19/12 |
1,370,000 | 1,369,978 | ||||||
0.059% due 05/03/12 |
8,207,000 | 8,206,775 | ||||||
0.011% due 05/10/12 |
8,710,000 | 8,709,660 | ||||||
0.089% due 05/17/12 |
6,401,000 | 6,400,664 | ||||||
0.081% due 05/24/12 |
51,112,000 | 51,108,525 | ||||||
0.080% due 06/07/12 |
17,643,000 | 17,641,149 | ||||||
0.071% due 06/21/12 |
28,485,000 | 28,481,049 | ||||||
0.066% due 06/28/12 |
9,345,000 | 9,343,477 | ||||||
|
|
|||||||
Total short-term U.S. government and agency obligations |
$ | 158,856,244 | ||||||
|
|
Futures Contracts Sold
Number of Contracts |
Notional Amount at Value |
Unrealized Appreciation (Depreciation) |
||||||||||
Crude OilNYMEX, expires May 2012 |
1,211 | $ | 124,757,220 | $ | (801,130 | ) |
Swap Agreements^
Termination Date | Notional Amount at Value* |
Unrealized Appreciation (Depreciation) |
||||||||||
Swap agreement with Goldman Sachs International based on Dow Jones-UBS WTI Crude Oil Sub-Index |
04/09/12 | $ | (58,063,468 | ) | $ | 766,808 | ||||||
Swap agreement with Societe Generale S.A. based on Dow Jones- UBS WTI Crude Oil Sub-Index |
04/09/12 | (69,771,793 | ) | 1,682,250 | ||||||||
Swap agreement with UBS AG based on Dow Jones-UBS WTI Crude Oil Sub-Index |
04/09/12 | (55,399,216 | ) | 342,662 | ||||||||
|
|
|||||||||||
$ | 2,791,720 | |||||||||||
|
|
| All or partial amount segregated as collateral for swap agreements. |
| Cash collateral in the amount of $8,033,801 was pledged to cover margin requirements for open futures contracts as of March 31, 2012. |
^ | The positions and counterparties herein are as of March 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at anytime. |
* | For swap agreements, a positive amount represents long exposure to the benchmark Index. A negative amount represents short exposure to the benchmark Index. |
See accompanying notes to financial statements.
-19-
PROSHARES ULTRASHORT DJ-UBS CRUDE OIL
STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Investment Income |
||||||||
Interest |
$ | 10,125 | $ | 36,450 | ||||
|
|
|
|
|||||
Expenses |
||||||||
Management fee |
340,146 | 298,212 | ||||||
Brokerage commissions |
5,904 | 15,649 | ||||||
|
|
|
|
|||||
Total expenses |
346,050 | 313,861 | ||||||
|
|
|
|
|||||
Net investment income (loss) |
(335,925 | ) | (277,411 | ) | ||||
|
|
|
|
|||||
Realized and unrealized gain (loss) on investment activity |
||||||||
Net realized gain (loss) on |
||||||||
Futures contracts |
(130,237 | ) | (4,611,590 | ) | ||||
Swap agreements |
(3,701,374 | ) | (9,323,639 | ) | ||||
Short-term U.S. government and agency obligations |
(791 | ) | 427 | |||||
|
|
|
|
|||||
Net realized gain (loss) |
(3,832,402 | ) | (13,934,802 | ) | ||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation on |
||||||||
Futures contracts |
(1,048,170 | ) | (737,560 | ) | ||||
Swap agreements |
146,480 | 3,519,018 | ||||||
Short-term U.S. government and agency obligations |
7,029 | 1,160 | ||||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation |
(894,661 | ) | 2,782,618 | |||||
|
|
|
|
|||||
Net realized and unrealized gain (loss) |
(4,727,063 | ) | (11,152,184 | ) | ||||
|
|
|
|
|||||
Net income (loss) |
$ | (5,062,988 | ) | $ | (11,429,595 | ) | ||
|
|
|
|
|||||
Net income (loss) per weighted-average share (Note 1) |
$ | (1.24 | ) | $ | (4.42 | ) | ||
|
|
|
|
|||||
Weighted-average shares outstanding (Note 1) |
4,082,032 | 2,583,207 | ||||||
|
|
|
|
See accompanying notes to financial statements.
-20-
PROSHARES ULTRASHORT DJ-UBS CRUDE OIL
STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(unaudited)
Shareholders equity, at December 31, 2011 |
$ | 144,389,893 | ||
Addition of 2,300,000 shares |
77,519,159 | |||
Redemption of 1,650,000 shares |
(62,828,455 | ) | ||
|
|
|||
Net addition (redemption) of 650,000 shares |
14,690,704 | |||
|
|
|||
Net investment income (loss) |
(335,925 | ) | ||
Net realized gain (loss) |
(3,832,402 | ) | ||
Change in net unrealized appreciation/depreciation |
(894,661 | ) | ||
|
|
|||
Net income (loss) |
(5,062,988 | ) | ||
|
|
|||
Shareholders equity, at March 31, 2012 |
$ | 154,017,609 | ||
|
|
See accompanying notes to financial statements.
-21-
PROSHARES ULTRASHORT DJ-UBS CRUDE OIL
STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Cash flow from operating activities |
||||||||
Net income (loss) |
$ | (5,062,988 | ) | $ | (11,429,595 | ) | ||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||||||
Decrease (Increase) in segregated cash balances with brokers for futures contracts |
1,044,882 | (3,206,250 | ) | |||||
Net sale (purchase) of short-term U.S. government and agency obligations |
(26,915,022 | ) | 3,968,911 | |||||
Change in unrealized appreciation/depreciation on investments |
(153,509 | ) | (3,520,178 | ) | ||||
Decrease (Increase) in receivable on futures contracts |
576,597 | | ||||||
Increase (Decrease) in management fee payable |
17,467 | (1,879 | ) | |||||
Increase (Decrease) in payable for investments purchased |
| 2,564,680 | ||||||
Increase (Decrease) in payable on futures contracts |
| 1,798,110 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) operating activities |
(30,492,573 | ) | (9,826,201 | ) | ||||
|
|
|
|
|||||
Cash flow from financing activities |
||||||||
Proceeds from addition of shares |
77,519,159 | 122,260,245 | ||||||
Payment on shares redeemed |
(46,972,250 | ) | (112,545,561 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
30,546,909 | 9,714,684 | ||||||
|
|
|
|
|||||
Net increase (decrease) in cash |
54,336 | (111,517 | ) | |||||
Cash, beginning of period |
265,258 | 4,007,347 | ||||||
|
|
|
|
|||||
Cash, end of period |
$ | 319,594 | $ | 3,895,830 | ||||
|
|
|
|
See accompanying notes to financial statements.
-22-
PROSHARES ULTRA DJ-UBS NATURAL GAS
STATEMENTS OF FINANCIAL CONDITION
March 31,
2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 1,363,262 | $ | 3,361,868 | ||||
Segregated cash balances with brokers for futures contracts |
8,964,062 | 725,409 | ||||||
Short-term U.S. government and agency obligations (Note 3) (cost $25,916,211 and $0, respectively) |
25,917,041 | | ||||||
Offering costs (Note 5) |
13,531 | 20,150 | ||||||
|
|
|
|
|||||
Total assets |
36,257,896 | 4,107,427 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Management fee payable |
45,467 | 1,454 | ||||||
Payable for offering costs |
26,624 | 26,624 | ||||||
|
|
|
|
|||||
Total liabilities |
72,091 | 28,078 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
36,185,805 | 4,079,349 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 36,257,896 | $ | 4,107,427 | ||||
|
|
|
|
|||||
Shares outstanding |
960,002 | 40,002 | ||||||
|
|
|
|
|||||
Net asset value per share (Note 10) |
$ | 37.69 | $ | 101.98 | ||||
|
|
|
|
|||||
Market value per share (Note 2) (Note 10) |
$ | 37.40 | $ | 101.35 | ||||
|
|
|
|
See accompanying notes to financial statements.
-23-
PROSHARES ULTRA DJ-UBS NATURAL GAS
SCHEDULE OF INVESTMENTS
MARCH 31, 2012
(unaudited)
Principal Amount | Value | |||||||
Short-term U.S. government and agency obligations |
||||||||
U.S. Treasury Bills: |
||||||||
0.048% due 04/12/12 |
$ | 702,000 | $ | 702,000 | ||||
0.100% due 04/19/12 |
2,984,000 | 2,983,953 | ||||||
0.056% due 05/03/12 |
2,068,000 | 2,067,943 | ||||||
0.075% due 05/24/12 |
13,197,000 | 13,196,103 | ||||||
0.078% due 06/07/12 |
3,074,000 | 3,073,677 | ||||||
0.065% due 06/28/12 |
3,894,000 | 3,893,365 | ||||||
|
|
|||||||
Total short-term U.S. government and agency obligations |
$ | 25,917,041 | ||||||
|
|
Futures Contracts Purchased
Number of Contracts |
Notional Amount at Value |
Unrealized Appreciation (Depreciation) |
||||||||||
Natural GasNYMEX, expires May 2012 |
3,404 | $ | 72,369,040 | $ | (16,368,820 | ) |
| Cash collateral in the amount of $8,964,062 was pledged to cover margin requirements for open futures contracts as of March 31, 2012. |
See accompanying notes to financial statements.
-24-
PROSHARES ULTRA DJ-UBS NATURAL GAS
STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(unaudited)
Three months ended March 31, 2012 |
||||
Investment Income |
||||
Interest |
$ | 2,119 | ||
|
|
|||
Expenses |
||||
Management fee |
47,372 | |||
Brokerage commissions |
16,074 | |||
Offering costs |
6,619 | |||
|
|
|||
Total expenses |
70,065 | |||
|
|
|||
Net investment income (loss) |
(67,946 | ) | ||
|
|
|||
Realized and unrealized gain (loss) on investment activity |
||||
Net realized gain (loss) on |
||||
Futures contracts |
(5,158,571 | ) | ||
Short-term U.S. government and agency obligations |
119 | |||
|
|
|||
Net realized gain (loss) |
(5,158,452 | ) | ||
|
|
|||
Change in net unrealized appreciation/depreciation on |
||||
Futures contracts |
(15,543,310 | ) | ||
Short-term U.S. government and agency obligations |
830 | |||
|
|
|||
Change in net unrealized appreciation/depreciation |
(15,542,480 | ) | ||
|
|
|||
Net realized and unrealized gain (loss) |
(20,700,932 | ) | ||
|
|
|||
Net income (loss) |
$ | (20,768,878 | ) | |
|
|
|||
Net income (loss) per weighted-average share (Note 10) |
$ | (50.64 | ) | |
|
|
|||
Weighted-average shares outstanding (Note 10) |
410,112 | |||
|
|
See accompanying notes to financial statements.
-25-
PROSHARES ULTRA DJ-UBS NATURAL GAS
STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(unaudited)
Shareholders equity, at December 31, 2011 |
$ | 4,079,349 | ||
Addition of 920,000 shares (Note 10) |
52,875,334 | |||
|
|
|||
Net investment income (loss) |
(67,946 | ) | ||
Net realized gain (loss) |
(5,158,452 | ) | ||
Change in net unrealized appreciation/depreciation |
(15,542,480 | ) | ||
|
|
|||
Net income (loss) |
(20,768,878 | ) | ||
|
|
|||
Shareholders equity, at March 31, 2012 |
$ | 36,185,805 | ||
|
|
See accompanying notes to financial statements.
-26-
PROSHARES ULTRA DJ-UBS NATURAL GAS
STATEMENT OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(unaudited)
Three months ended March 31, 2012 |
||||
Cash flow from operating activities |
||||
Net income (loss) |
$ | (20,768,878 | ) | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||
Decrease (Increase) in segregated cash balances with brokers for futures contracts |
(8,238,653 | ) | ||
Net sale (purchase) of short-term U.S. government and agency obligations |
(25,916,211 | ) | ||
Change in unrealized appreciation/depreciation on investments |
(830 | ) | ||
Change in offering cost |
6,619 | |||
Increase (Decrease) in management fee payable |
44,013 | |||
|
|
|||
Net cash provided by (used in) operating activities |
(54,873,940 | ) | ||
|
|
|||
Cash flow from financing activities |
||||
Proceeds from addition of shares |
52,875,334 | |||
|
|
|||
Net cash provided by (used in) financing activities |
52,875,334 | |||
|
|
|||
Net increase (decrease) in cash |
(1,998,606 | ) | ||
Cash, beginning of period |
3,361,868 | |||
|
|
|||
Cash, end of period |
$ | 1,363,262 | ||
|
|
See accompanying notes to financial statements.
-27-
PROSHARES SHORT DJ-UBS NATURAL GAS*
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 |
|||||||
Assets |
||||||||
Cash |
$ | 200 | $ | 200 | ||||
Offering costs (Note 5) |
29,090 | 29,090 | ||||||
|
|
|
|
|||||
Total assets |
29,290 | 29,290 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Payable for offering costs |
29,090 | 29,090 | ||||||
|
|
|
|
|||||
Total liabilities |
29,090 | 29,090 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
200 | 200 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 29,290 | $ | 29,290 | ||||
|
|
|
|
* | See Note 1. |
See accompanying notes to financial statements.
-28-
PROSHARES ULTRASHORT DJ-UBS NATURAL GAS
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 |
|||||||
Assets |
||||||||
Cash |
$ | 796,287 | $ | 2,969,266 | ||||
Segregated cash balances with brokers for futures contracts |
5,874,120 | 1,439,775 | ||||||
Short-term U.S. government and agency obligations (Note 3) (cost $15,117,581 and $2,621,895, respectively) |
15,117,758 | 2,621,684 | ||||||
Receivable on open futures contracts |
277,787 | 123,128 | ||||||
Offering costs (Note 5) |
13,531 | 20,150 | ||||||
|
|
|
|
|||||
Total assets |
22,079,483 | 7,174,003 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Management fee payable |
27,555 | 5,069 | ||||||
Payable for offering costs |
26,624 | 26,624 | ||||||
|
|
|
|
|||||
Total liabilities |
54,179 | 31,693 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
22,025,304 | 7,142,310 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 22,079,483 | $ | 7,174,003 | ||||
|
|
|
|
|||||
Shares outstanding |
450,030 | 300,030 | ||||||
|
|
|
|
|||||
Net asset value per share (Note 10) |
$ | 48.94 | $ | 23.81 | ||||
|
|
|
|
|||||
Market value per share (Note 2) (Note 10) |
$ | 49.35 | $ | 23.96 | ||||
|
|
|
|
See accompanying notes to financial statements.
-29-
PROSHARES ULTRASHORT DJ-UBS NATURAL GAS
SCHEDULE OF INVESTMENTS
MARCH 31, 2012
(unaudited)
Principal Amount | Value | |||||||
Short-term U.S. government and agency obligations |
||||||||
(69% of shareholders equity) |
||||||||
U.S. Treasury Bills: |
||||||||
0.046% due 04/05/12 |
$ | 1,616,000 | $ | 1,615,998 | ||||
0.048% due 04/12/12 |
519,000 | 519,000 | ||||||
0.101% due 04/19/12 |
291,000 | 290,995 | ||||||
0.076% due 05/03/12 |
806,000 | 805,978 | ||||||
0.011% due 05/10/12 |
2,622,000 | 2,621,898 | ||||||
0.067% due 05/17/12 |
506,000 | 505,974 | ||||||
0.080% due 05/24/12 |
2,205,000 | 2,204,850 | ||||||
0.066% due 05/31/12 |
500,000 | 499,957 | ||||||
0.078% due 06/07/12 |
1,626,000 | 1,625,830 | ||||||
0.066% due 06/28/12 |
4,428,000 | 4,427,278 | ||||||
|
|
|||||||
Total short-term U.S. government and agency obligations |
$ | 15,117,758 | ||||||
|
|
Futures Contracts Sold
Number of Contracts |
Notional Amount at Value |
Unrealized Appreciation (Depreciation) |
||||||||||
Natural GasNYMEX, expires May 2012 |
2,072 | $ | 44,050,720 | $ | 7,311,970 |
| Cash collateral in the amount of $5,874,120 was pledged to cover margin requirements for open futures contracts as of March 31, 2012. |
See accompanying notes to financial statements.
-30-
PROSHARES ULTRASHORT DJ-UBS NATURAL GAS
STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(unaudited)
Three months ended March 31, 2012 |
||||
Investment Income |
||||
Interest |
$ | 863 | ||
|
|
|||
Expenses |
||||
Management fee |
25,021 | |||
Brokerage commissions |
13,766 | |||
Offering costs |
6,619 | |||
|
|
|||
Total expenses |
45,406 | |||
|
|
|||
Net investment income (loss) |
(44,543 | ) | ||
|
|
|||
Realized and unrealized gain (loss) on investment activity |
||||
Net realized gain (loss) on |
||||
Futures contracts |
4,437,111 | |||
Short-term U.S. government and agency obligations |
(167 | ) | ||
|
|
|||
Net realized gain (loss) |
4,436,944 | |||
|
|
|||
Change in net unrealized appreciation/depreciation on |
||||
Futures contracts |
5,930,960 | |||
Short-term U.S. government and agency obligations |
388 | |||
|
|
|||
Change in net unrealized appreciation/depreciation |
5,931,348 | |||
|
|
|||
Net realized and unrealized gain (loss) |
10,368,292 | |||
|
|
|||
Net income (loss) |
$ | 10,323,749 | ||
|
|
|||
Net income (loss) per weighted-average share (Note 10) |
$ | 25.05 | ||
|
|
|||
Weighted-average shares outstanding (Note 10) |
412,118 | |||
|
|
See accompanying notes to financial statements.
-31-
PROSHARES ULTRASHORT DJ-UBS NATURAL GAS
STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(unaudited)
Shareholders equity, at December 31, 2011 |
$ | 7,142,310 | ||
Addition of 450,000 shares (Note 10) |
13,524,375 | |||
Redemption of 300,000 shares (Note 10) |
(8,965,130 | ) | ||
|
|
|||
Net addition (redemption) of 150,000 shares (Note 10) |
4,559,245 | |||
|
|
|||
Net investment income (loss) |
(44,543 | ) | ||
Net realized gain (loss) |
4,436,944 | |||
Change in net unrealized appreciation/depreciation |
5,931,348 | |||
|
|
|||
Net income (loss) |
10,323,749 | |||
|
|
|||
Shareholders equity, at March 31, 2012 |
$ | 22,025,304 | ||
|
|
See accompanying notes to financial statements.
-32-
PROSHARES ULTRASHORT DJ-UBS NATURAL GAS
STATEMENT OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(unaudited)
Three months ended March 31, 2012 |
||||
Cash flow from operating activities |
||||
Net income (loss) |
$ | 10,323,749 | ||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||
Decrease (Increase) in segregated cash balances with brokers for futures contracts |
(4,434,345 | ) | ||
Net sale (purchase) of short-term U.S. government and agency obligations |
(12,495,686 | ) | ||
Change in unrealized appreciation/depreciation on investments |
(388 | ) | ||
Decrease (Increase) in receivable on futures contracts |
(154,659 | ) | ||
Change in offering cost |
6,619 | |||
Increase (Decrease) in management fee payable |
22,486 | |||
|
|
|||
Net cash provided by (used in) operating activities |
(6,732,224 | ) | ||
|
|
|||
Cash flow from financing activities |
||||
Proceeds from addition of shares |
13,524,375 | |||
Payment on shares redeemed |
(8,965,130 | ) | ||
|
|
|||
Net cash provided by (used in) financing activities |
4,559,245 | |||
|
|
|||
Net increase (decrease) in cash |
(2,172,979 | ) | ||
Cash, beginning of period |
2,969,266 | |||
|
|
|||
Cash, end of period |
$ | 796,287 | ||
|
|
See accompanying notes to financial statements.
-33-
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 394,462 | $ | 400,533 | ||||
Segregated cash balances with brokers for futures contracts |
20,250 | 22,950 | ||||||
Short-term U.S. government and agency obligations (Note 3) (cost $390,580,338 and $399,322,327, respectively) |
390,588,955 | 399,317,740 | ||||||
Receivable from capital shares sold |
| 7,796,997 | ||||||
Receivable on open futures contracts |
2,280 | 540 | ||||||
|
|
|
|
|||||
Total assets |
391,005,947 | 407,538,760 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Payable for capital shares redeemed |
4,388,518 | | ||||||
Management fee payable |
317,565 | 303,120 | ||||||
Unrealized depreciation on forward agreements |
4,411,946 | 80,836,280 | ||||||
|
|
|
|
|||||
Total liabilities |
9,118,029 | 81,139,400 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
381,887,918 | 326,399,360 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 391,005,947 | $ | 407,538,760 | ||||
|
|
|
|
|||||
Shares outstanding |
4,350,014 | 4,300,014 | ||||||
|
|
|
|
|||||
Net asset value per share |
$ | 87.79 | $ | 75.91 | ||||
|
|
|
|
|||||
Market value per share (Note 2) |
$ | 88.40 | $ | 79.01 | ||||
|
|
|
|
See accompanying notes to financial statements.
-34-
PROSHARES ULTRA GOLD
SCHEDULE OF INVESTMENTS
MARCH 31, 2012
(unaudited)
Principal Amount | Value | |||||||
Short-term U.S. government and agency obligations |
||||||||
(102% of shareholders equity) |
||||||||
U.S. Treasury Bills: |
||||||||
0.042% due 04/05/12 |
$ | 25,024,000 | $ | 25,023,970 | ||||
0.010% due 04/12/12 |
30,671,000 | 30,671,000 | ||||||
0.068% due 05/03/12 |
88,931,000 | 88,928,563 | ||||||
0.011% due 05/10/12 |
14,271,000 | 14,270,443 | ||||||
0.090% due 05/17/12 |
50,000,000 | 49,997,375 | ||||||
0.071% due 05/24/12 |
63,913,000 | 63,908,654 | ||||||
0.080% due 06/07/12 |
19,831,000 | 19,828,920 | ||||||
0.065% due 06/28/12 |
97,976,000 | 97,960,030 | ||||||
|
|
|||||||
Total short-term U.S. government and agency obligations |
$ | 390,588,955 | ||||||
|
|
Futures Contracts Purchased
Number of Contracts |
Notional Amount at Value |
Unrealized Appreciation (Depreciation) |
||||||||||
Gold FuturesCOMEX, expires June 2012 |
2 | $ | 334,380 | $ | (4,100 | ) |
Forward Agreements^
Settlement Date | Commitment to (Deliver)/Receive |
Notional Amount at Value* |
Unrealized Appreciation (Depreciation) |
|||||||||||||
Forward agreements with Goldman Sachs International based on 0.995 Fine Troy Ounce Gold |
04/10/12 | $ | 106,820 | $ | 177,608,546 | $ | (896,352 | ) | ||||||||
Forward agreements with Societe Generale S.A. based on 0.995 Fine Troy Ounce Gold |
04/10/12 | 110,900 | 184,392,321 | (1,111,987 | ) | |||||||||||
Forward agreements with UBS AG based on 0.995 Fine Troy Ounce Gold |
04/10/12 | 241,400 | 401,373,366 | (2,403,607 | ) | |||||||||||
|
|
|||||||||||||||
$ | (4,411,946 | ) | ||||||||||||||
|
|
| All or partial amount segregated as collateral for forward agreements. |
| Cash collateral in the amount of $20,250 was pledged to cover margin requirements for open futures contracts as of March 31, 2012. |
^ | The positions and counterparties herein are as of March 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at anytime. |
* | For forward agreements, a positive amount represents long exposure to the underlying commodity. A negative amount represents short exposure to the underlying commodity. |
See accompanying notes to financial statements.
-35-
PROSHARES ULTRA GOLD
STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Investment Income |
||||||||
Interest |
$ | 27,391 | $ | 71,784 | ||||
|
|
|
|
|||||
Expenses |
||||||||
Management fee |
905,724 | 553,335 | ||||||
Brokerage commissions |
16 | 905 | ||||||
|
|
|
|
|||||
Total expenses |
905,740 | 554,240 | ||||||
|
|
|
|
|||||
Net investment income (loss) |
(878,349 | ) | (482,456 | ) | ||||
|
|
|
|
|||||
Realized and unrealized gain (loss) on investment activity |
||||||||
Net realized gain (loss) on |
||||||||
Futures contracts |
(17,640 | ) | 178,030 | |||||
Forward agreements |
(29,841,156 | ) | 7,843,381 | |||||
Short-term U.S. government and agency obligations |
113 | (152 | ) | |||||
|
|
|
|
|||||
Net realized gain (loss) |
(29,858,683 | ) | 8,021,259 | |||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation on |
||||||||
Futures contracts |
37,560 | (136,000 | ) | |||||
Forward agreements |
76,424,334 | (1,337,077 | ) | |||||
Short-term U.S. government and agency obligations |
13,204 | 2,400 | ||||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation |
76,475,098 | (1,470,677 | ) | |||||
|
|
|
|
|||||
Net realized and unrealized gain (loss) |
46,616,415 | 6,550,582 | ||||||
|
|
|
|
|||||
Net income (loss) |
$ | 45,738,066 | $ | 6,068,126 | ||||
|
|
|
|
|||||
Net income (loss) per weighted-average share |
$ | 10.86 | $ | 1.72 | ||||
|
|
|
|
|||||
Weighted-average shares outstanding |
4,213,201 | 3,534,458 | ||||||
|
|
|
|
See accompanying notes to financial statements.
-36-
PROSHARES ULTRA GOLD
STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(unaudited)
Shareholders equity, at December 31, 2011 |
$ | 326,399,360 | ||
Addition of 400,000 shares |
40,147,611 | |||
Redemption of 350,000 shares |
(30,397,119 | ) | ||
|
|
|||
Net addition (redemption) of 50,000 shares |
9,750,492 | |||
|
|
|||
Net investment income (loss) |
(878,349 | ) | ||
Net realized gain (loss) |
(29,858,683 | ) | ||
Change in net unrealized appreciation/depreciation |
76,475,098 | |||
|
|
|||
Net income (loss) |
45,738,066 | |||
|
|
|||
Shareholders equity, at March 31, 2012 |
$ | 381,887,918 | ||
|
|
See accompanying notes to financial statements.
-37-
PROSHARES ULTRA GOLD
STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Cash flow from operating activities |
||||||||
Net income (loss) |
$ | 45,738,066 | $ | 6,068,126 | ||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||||||
Decrease (Increase) in segregated cash balances with brokers for futures contracts |
2,700 | 69,445 | ||||||
Net sale (purchase) of short-term U.S. government and agency obligations |
8,741,989 | 7,145,686 | ||||||
Change in unrealized appreciation/depreciation on investments |
(76,437,538 | ) | 1,334,677 | |||||
Decrease (Increase) in receivable on futures contracts |
(1,740 | ) | (27,670 | ) | ||||
Increase (Decrease) in management fee payable |
14,445 | (8,536 | ) | |||||
Increase (Decrease) in payable for investments purchased |
| 28,084,501 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) operating activities |
(21,942,078 | ) | 42,666,229 | |||||
|
|
|
|
|||||
Cash flow from financing activities |
||||||||
Proceeds from addition of shares |
47,944,608 | 3,477,778 | ||||||
Payment on shares redeemed |
(26,008,601 | ) | (18,345,579 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
21,936,007 | (14,867,801 | ) | |||||
|
|
|
|
|||||
Net increase (decrease) in cash |
(6,071 | ) | 27,798,428 | |||||
Cash, beginning of period |
400,533 | 1,262,424 | ||||||
|
|
|
|
|||||
Cash, end of period |
$ | 394,462 | $ | 29,060,852 | ||||
|
|
|
|
See accompanying notes to financial statements.
-38-
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 |
|||||||
Assets |
||||||||
Cash |
$ | 200 | $ | 200 | ||||
Offering costs (Note 5) |
12,424 | 12,424 | ||||||
|
|
|
|
|||||
Total assets |
12,624 | 12,624 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Payable for offering costs |
12,424 | 12,424 | ||||||
|
|
|
|
|||||
Total liabilities |
12,424 | 12,424 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
200 | 200 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 12,624 | $ | 12,624 | ||||
|
|
|
|
* | See Note 1. |
See accompanying notes to financial statements.
-39-
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 294,668 | $ | 330,841 | ||||
Segregated cash balances with brokers for futures contracts |
16,850 | 17,770 | ||||||
Short-term U.S. government and agency obligations (Note 3) (cost $146,596,392 and $164,677,030, respectively) |
146,599,245 | 164,673,175 | ||||||
Unrealized appreciation on forward agreements |
370,985 | 33,401,358 | ||||||
|
|
|
|
|||||
Total assets |
147,281,748 | 198,423,144 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Management fee payable |
116,745 | 124,573 | ||||||
|
|
|
|
|||||
Total liabilities |
116,745 | 124,573 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
147,165,003 | 198,298,571 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 147,281,748 | $ | 198,423,144 | ||||
|
|
|
|
|||||
Shares outstanding |
8,689,901 | 9,589,901 | ||||||
|
|
|
|
|||||
Net asset value per share |
$ | 16.94 | $ | 20.68 | ||||
|
|
|
|
|||||
Market value per share (Note 2) |
$ | 16.81 | $ | 19.81 | ||||
|
|
|
|
See accompanying notes to financial statements.
-40-
PROSHARES ULTRASHORT GOLD
SCHEDULE OF INVESTMENTS
MARCH 31, 2012
(unaudited)
Principal Amount | Value | |||||||
Short-term U.S. government and agency obligations |
||||||||
(100% of shareholders equity) |
||||||||
U.S. Treasury Bills: |
||||||||
0.027% due 04/05/12 |
$ | 22,948,000 | $ | 22,947,973 | ||||
0.076% due 05/03/12 |
5,838,000 | 5,837,840 | ||||||
0.011% due 05/10/12 |
4,510,000 | 4,509,824 | ||||||
0.068% due 05/24/12 |
18,997,000 | 18,995,708 | ||||||
0.078% due 06/07/12 |
56,359,000 | 56,353,088 | ||||||
0.065% due 06/28/12 |
37,961,000 | 37,954,812 | ||||||
|
|
|||||||
Total short-term U.S. government and agency obligations |
$ | 146,599,245 | ||||||
|
|
Futures Contracts Sold
Number of Contracts |
Notional Amount at Value |
Unrealized Appreciation (Depreciation) |
||||||||||
Gold FuturesCOMEX, expires June 2012 |
2 | $ | 334,380 | $ | 4,100 |
Forward Agreements^
Settlement Date | Commitment to (Deliver)/Receive |
Notional Amount at Value* |
Unrealized Appreciation (Depreciation) |
|||||||||||||
Forward agreements with Goldman Sachs International based on 0.995 Fine Troy Ounce Gold |
04/10/12 | $ | (48,198 | ) | $ | (80,138,333 | ) | $ | 280,357 | |||||||
Forward agreements with Societe Generale S.A. based on 0.995 Fine Troy Ounce Gold |
04/10/12 | (63,300 | ) | (105,248,277 | ) | (187,863 | ) | |||||||||
Forward agreements with UBS AG based on 0.995 Fine Troy Ounce Gold |
04/10/12 | (65,350 | ) | (108,656,792 | ) | 278,491 | ||||||||||
|
|
|||||||||||||||
$ | 370,985 | |||||||||||||||
|
|
| All or partial amount segregated as collateral for forward agreements. |
| Cash collateral in the amount of $16,850 was pledged to cover margin requirements for open futures contracts as of March 31, 2012. |
^ | The positions and counterparties herein are as of March 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at anytime. |
* | For forward agreements, a positive amount represents long exposure to the underlying commodity. A negative amount represents short exposure to the underlying commodity. |
See accompanying notes to financial statements.
-41-
PROSHARES ULTRASHORT GOLD
STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Investment Income |
||||||||
Interest |
$ | 6,919 | $ | 31,276 | ||||
|
|
|
|
|||||
Expenses |
||||||||
Management fee |
349,769 | 229,514 | ||||||
Brokerage commissions |
17 | 1,092 | ||||||
|
|
|
|
|||||
Total expenses |
349,786 | 230,606 | ||||||
|
|
|
|
|||||
Net investment income (loss) |
(342,867 | ) | (199,330 | ) | ||||
|
|
|
|
|||||
Realized and unrealized gain (loss) on investment activity |
||||||||
Net realized gain (loss) on |
||||||||
Futures contracts |
17,840 | (218,760 | ) | |||||
Forward agreements |
(1,563,825 | ) | (7,734,627 | ) | ||||
Short-term U.S. government and agency obligations |
24 | 320 | ||||||
|
|
|
|
|||||
Net realized gain (loss) |
(1,545,961 | ) | (7,953,067 | ) | ||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation on |
||||||||
Futures contracts |
(37,700 | ) | 141,730 | |||||
Forward agreements |
(33,030,373 | ) | 539,363 | |||||
Short-term U.S. government and agency obligations |
6,708 | (472 | ) | |||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation |
(33,061,365 | ) | 680,621 | |||||
|
|
|
|
|||||
Net realized and unrealized gain (loss) |
(34,607,326 | ) | (7,272,446 | ) | ||||
|
|
|
|
|||||
Net income (loss) |
$ | (34,950,193 | ) | $ | (7,471,776 | ) | ||
|
|
|
|
|||||
Net income (loss) per weighted-average share |
$ | (3.97 | ) | $ | (2.22 | ) | ||
|
|
|
|
|||||
Weighted-average shares outstanding |
8,812,428 | 3,369,345 | ||||||
|
|
|
|
See accompanying notes to financial statements.
-42-
PROSHARES ULTRASHORT GOLD
STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(unaudited)
Shareholders equity, at December 31, 2011 |
$ | 198,298,571 | ||
Redemption of 900,000 shares |
(16,183,375 | ) | ||
|
|
|||
Net investment income (loss) |
(342,867 | ) | ||
Net realized gain (loss) |
(1,545,961 | ) | ||
Change in net unrealized appreciation/depreciation |
(33,061,365 | ) | ||
|
|
|||
Net income (loss) |
(34,950,193 | ) | ||
|
|
|||
Shareholders equity, at March 31, 2012 |
$ | 147,165,003 | ||
|
|
See accompanying notes to financial statements.
-43-
PROSHARES ULTRASHORT GOLD
STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Cash flow from operating activities |
||||||||
Net income (loss) |
$ | (34,950,193 | ) | $ | (7,471,776 | ) | ||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||||||
Decrease (Increase) in segregated cash balances with brokers for futures contracts |
920 | (13,576 | ) | |||||
Net sale (purchase) of short-term U.S. government and agency obligations |
18,080,638 | (2,816,976 | ) | |||||
Change in unrealized appreciation/depreciation on investments |
33,023,665 | (538,891 | ) | |||||
Increase (Decrease) in management fee payable |
(7,828 | ) | 9,791 | |||||
Increase (Decrease) in payable for investments purchased |
| 2,393,702 | ||||||
Increase (Decrease) in payable on futures contracts |
| 18,962 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) operating activities |
16,147,202 | (8,418,764 | ) | |||||
|
|
|
|
|||||
Cash flow from financing activities |
||||||||
Proceeds from addition of shares |
| 31,756,616 | ||||||
Payment on shares redeemed |
(16,183,375 | ) | (20,930,837 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
(16,183,375 | ) | 10,825,779 | |||||
|
|
|
|
|||||
Net increase (decrease) in cash |
(36,173 | ) | 2,407,015 | |||||
Cash, beginning of period |
330,841 | 404,683 | ||||||
|
|
|
|
|||||
Cash, end of period |
$ | 294,668 | $ | 2,811,698 | ||||
|
|
|
|
See accompanying notes to financial statements.
-44-
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 891,418 | $ | 772,442 | ||||
Segregated cash balances with brokers for futures contracts |
40,540 | 49,950 | ||||||
Short-term U.S. government and agency obligations (Note 3) (cost $883,345,172 and $771,936,564, respectively) |
883,365,264 | 771,925,669 | ||||||
Receivable from capital shares sold |
8,235,921 | 13,966,567 | ||||||
Receivable on open futures contracts |
| 6,000 | ||||||
|
|
|
|
|||||
Total assets |
892,533,143 | 786,720,628 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Management fee payable |
700,820 | 569,435 | ||||||
Unrealized depreciation on forward agreements |
46,465,030 | 179,326,773 | ||||||
|
|
|
|
|||||
Total liabilities |
47,165,850 | 179,896,208 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
845,367,293 | 606,824,420 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 892,533,143 | $ | 786,720,628 | ||||
|
|
|
|
|||||
Shares outstanding |
15,400,028 | 14,050,028 | ||||||
|
|
|
|
|||||
Net asset value per share (Note 1) |
$ | 54.89 | $ | 43.19 | ||||
|
|
|
|
|||||
Market value per share (Note 1) (Note 2) |
$ | 54.46 | $ | 41.65 | ||||
|
|
|
|
See accompanying notes to financial statements.
-45-
PROSHARES ULTRA SILVER
SCHEDULE OF INVESTMENTS
MARCH 31, 2012
(unaudited)
Principal Amount | Value | |||||||
Short-term U.S. government and agency obligations |
||||||||
(104% of shareholders equity) |
||||||||
U.S. Treasury Bills: |
||||||||
0.038% due 04/05/12 |
$ | 38,984,000 | $ | 38,983,953 | ||||
0.015% due 04/12/12 |
73,137,000 | 73,137,000 | ||||||
0.081% due 04/19/12 |
6,006,000 | 6,005,905 | ||||||
0.061% due 05/03/12 |
194,492,000 | 194,486,671 | ||||||
0.011% due 05/10/12 |
18,106,000 | 18,105,294 | ||||||
0.090% due 05/17/12 |
30,393,000 | 30,391,404 | ||||||
0.069% due 05/24/12 |
182,579,000 | 182,566,585 | ||||||
0.060% due 05/31/12 |
220,739,000 | 220,720,127 | ||||||
0.080% due 06/07/12 |
81,237,000 | 81,228,478 | ||||||
0.065% due 06/28/12 |
37,746,000 | 37,739,847 | ||||||
|
|
|||||||
Total short-term U.S. government and agency obligations |
$ | 883,365,264 | ||||||
|
|
Futures Contracts Purchased
Number of Contracts |
Notional Amount at Value |
Unrealized Appreciation (Depreciation) |
||||||||||
Silver FuturesCOMEX, expires May 2012 |
2 | $ | 324,840 | $ | (13,810 | ) |
Forward Agreements^
Settlement Date | Commitment to (Deliver)/Receive |
Notional Amount at Value* |
Unrealized Appreciation (Depreciation) |
|||||||||||||
Forward agreements with Goldman Sachs International based on 0.999 Fine Troy Ounce Silver |
04/10/12 | $ | 13,824,800 | $ | 448,403,241 | $ | (13,208,785 | ) | ||||||||
Forward agreements with Societe Generale S.A. based on 0.999 Fine Troy Ounce Silver |
04/10/12 | 15,445,000 | 500,953,942 | (11,896,880 | ) | |||||||||||
Forward agreements with UBS AG based on 0.999 Fine Troy Ounce Silver |
04/10/12 | 22,848,000 | 741,068,026 | (21,359,365 | ) | |||||||||||
|
|
|||||||||||||||
$ | (46,465,030 | ) | ||||||||||||||
|
|
| All or partial amount segregated as collateral for forward agreements. |
| Cash collateral in the amount of $40,540 was pledged to cover margin requirements for open futures contracts as of March 31, 2012. |
^ | The positions and counterparties herein are as of March 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at anytime. |
* | For forward agreements, a positive amount represents long exposure to the underlying commodity. A negative amount represents short exposure to the underlying commodity. |
See accompanying notes to financial statements.
-46-
PROSHARES ULTRA SILVER
STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Investment Income |
||||||||
Interest |
$ | 51,735 | $ | 186,095 | ||||
|
|
|
|
|||||
Expenses |
||||||||
Management fee |
1,885,054 | 1,507,863 | ||||||
Brokerage commissions |
8 | 1,938 | ||||||
|
|
|
|
|||||
Total expenses |
1,885,062 | 1,509,801 | ||||||
|
|
|
|
|||||
Net investment income (loss) |
(1,833,327 | ) | (1,323,706 | ) | ||||
|
|
|
|
|||||
Realized and unrealized gain (loss) on investment activity |
||||||||
Net realized gain (loss) on |
||||||||
Futures contracts |
(1,900 | ) | 3,968,311 | |||||
Forward agreements |
8,108,350 | 269,376,150 | ||||||
Short-term U.S. government and agency obligations |
691 | 1,630 | ||||||
|
|
|
|
|||||
Net realized gain (loss) |
8,107,141 | 273,346,091 | ||||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation on |
||||||||
Futures contracts |
47,040 | 5,795,695 | ||||||
Forward agreements |
132,861,743 | 19,159,850 | ||||||
Short-term U.S. government and agency obligations |
30,987 | 24,952 | ||||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation |
132,939,770 | 24,980,497 | ||||||
|
|
|
|
|||||
Net realized and unrealized gain (loss) |
141,046,911 | 298,326,588 | ||||||
|
|
|
|
|||||
Net income (loss) |
$ | 139,213,584 | $ | 297,002,882 | ||||
|
|
|
|
|||||
Net income (loss) per weighted-average share (Note 1) |
$ | 9.85 | $ | 38.66 | ||||
|
|
|
|
|||||
Weighted-average shares outstanding (Note 1) |
14,130,248 | 7,682,250 | ||||||
|
|
|
|
See accompanying notes to financial statements.
-47-
PROSHARES ULTRA SILVER
STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(unaudited)
Shareholders equity, at December 31, 2011 |
$ | 606,824,420 | ||
Addition of 2,550,000 shares |
160,714,564 | |||
Redemption of 1,200,000 shares |
(61,385,275 | ) | ||
|
|
|||
Net addition (redemption) of 1,350,000 shares |
99,329,289 | |||
|
|
|||
Net investment income (loss) |
(1,833,327 | ) | ||
Net realized gain (loss) |
8,107,141 | |||
Change in net unrealized appreciation/depreciation |
132,939,770 | |||
|
|
|||
Net income (loss) |
139,213,584 | |||
|
|
|||
Shareholders equity, at March 31, 2012 |
$ | 845,367,293 | ||
|
|
See accompanying notes to financial statements.
-48-
PROSHARES ULTRA SILVER
STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Cash flow from operating activities |
||||||||
Net income (loss) |
$ | 139,213,584 | $ | 297,002,882 | ||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||||||
Decrease (Increase) in segregated cash balances with brokers for futures contracts |
9,410 | (2,349,067 | ) | |||||
Net sale (purchase) of short-term U.S. government and agency obligations |
(111,408,608 | ) | (487,630,157 | ) | ||||
Change in unrealized appreciation/depreciation on investments |
(132,892,730 | ) | (19,184,802 | ) | ||||
Decrease (Increase) in receivable on futures contracts |
6,000 | 210,731 | ||||||
Increase (Decrease) in management fee payable |
131,385 | 333,350 | ||||||
Increase (Decrease) in payable for investments purchased |
| 47,809,043 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) operating activities |
(104,940,959 | ) | (163,808,020 | ) | ||||
|
|
|
|
|||||
Cash flow from financing activities |
||||||||
Proceeds from addition of shares |
166,445,210 | 331,502,696 | ||||||
Payment on shares redeemed |
(61,385,275 | ) | (118,433,742 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
105,059,935 | 213,068,954 | ||||||
|
|
|
|
|||||
Net increase (decrease) in cash |
118,976 | 49,260,934 | ||||||
Cash, beginning of period |
772,442 | 2,505,032 | ||||||
|
|
|
|
|||||
Cash, end of period |
$ | 891,418 | $ | 51,765,966 | ||||
|
|
|
|
See accompanying notes to financial statements.
-49-
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 730,471 | $ | 648,166 | ||||
Segregated cash balances with brokers for futures contracts |
36,670 | 43,140 | ||||||
Short-term U.S. government and agency obligations (Note 3) (cost $182,015,314 and $215,358,257, respectively) |
182,020,783 | 215,352,919 | ||||||
Unrealized appreciation on forward agreements |
8,720,011 | 43,015,723 | ||||||
Receivable from capital shares sold |
7,867,157 | 8,437,981 | ||||||
|
|
|
|
|||||
Total assets |
199,375,092 | 267,497,929 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Payable for capital shares redeemed |
| 20,503,124 | ||||||
Management fee payable |
178,931 | 180,884 | ||||||
|
|
|
|
|||||
Total liabilities |
178,931 | 20,684,008 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
199,196,161 | 246,813,921 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 199,375,092 | $ | 267,497,929 | ||||
|
|
|
|
|||||
Shares outstanding |
3,798,874 | 3,218,874 | ||||||
|
|
|
|
|||||
Net asset value per share (Note 1) (Note 10) |
$ | 52.44 | $ | 76.68 | ||||
|
|
|
|
|||||
Market value per share (Note 1) (Note 2) (Note 10) |
$ | 52.75 | $ | 79.35 | ||||
|
|
|
|
See accompanying notes to financial statements.
-50-
PROSHARES ULTRASHORT SILVER
SCHEDULE OF INVESTMENTS
MARCH 31, 2012
(unaudited)
Principal Amount | Value | |||||||
Short-term U.S. government and agency obligations |
||||||||
(91% of shareholders equity) |
||||||||
U.S. Treasury Bills: |
||||||||
0.046% due 04/05/12 |
$ | 1,763,000 | $ | 1,762,998 | ||||
0.048% due 04/12/12 |
3,758,000 | 3,758,000 | ||||||
0.106% due 04/19/12 |
7,468,000 | 7,467,881 | ||||||
0.090% due 05/17/12 |
5,194,000 | 5,193,727 | ||||||
0.071% due 05/24/12 |
81,478,000 | 81,472,460 | ||||||
0.066% due 05/31/12 |
12,772,000 | 12,770,908 | ||||||
0.079% due 06/07/12 |
26,609,000 | 26,606,209 | ||||||
0.071% due 06/21/12 |
25,041,000 | 25,037,527 | ||||||
0.065% due 06/28/12 |
17,954,000 | 17,951,073 | ||||||
|
|
|||||||
Total short-term U.S. government and agency obligations |
$ | 182,020,783 | ||||||
|
|
Futures Contracts Sold
Number of Contracts |
Notional Amount at Value |
Unrealized Appreciation (Depreciation) |
||||||||||
Silver FuturesCOMEX, expires May 2012 |
2 | $ | 324,840 | $ | 13,810 |
Forward Agreements^
Settlement Date | Commitment to (Deliver)/Receive |
Notional Amount at Value* |
Unrealized Appreciation (Depreciation) |
|||||||||||||
Forward agreements with Goldman Sachs International based on 0.999 Fine Troy Ounce Silver |
04/10/12 | $ | (4,747,500 | ) | $ | (153,983,738 | ) | $ | 1,779,194 | |||||||
Forward agreements with Societe Generale S.A. based on 0.999 Fine Troy Ounce Silver |
04/10/12 | (4,055,000 | ) | (131,522,709 | ) | 4,253,325 | ||||||||||
Forward agreements with UBS AG based on 0.999 Fine Troy Ounce Silver |
04/10/12 | (3,470,000 | ) | (112,548,409 | ) | 2,687,492 | ||||||||||
|
|
|||||||||||||||
$ | 8,720,011 | |||||||||||||||
|
|
| All or partial amount segregated as collateral for forward agreements. |
| Cash collateral in the amount of $36,670 was pledged to cover margin requirements for open futures contracts as of March 31, 2012. |
^ | The positions and counterparties herein are as of March 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at anytime. |
* | For forward agreements, a positive amount represents long exposure to the underlying commodity. A negative amount represents short exposure to the underlying commodity. |
See accompanying notes to financial statements.
-51-
PROSHARES ULTRASHORT SILVER
STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Investment Income |
||||||||
Interest |
$ | 15,324 | $ | 46,897 | ||||
|
|
|
|
|||||
Expenses |
||||||||
Management fee |
503,147 | 340,262 | ||||||
Brokerage commissions |
8 | 631 | ||||||
|
|
|
|
|||||
Total expenses |
503,155 | 340,893 | ||||||
|
|
|
|
|||||
Net investment income (loss) |
(487,831 | ) | (293,996 | ) | ||||
|
|
|
|
|||||
Realized and unrealized gain (loss) on investment activity |
||||||||
Net realized gain (loss) on |
||||||||
Futures contracts |
1,900 | (1,723,196 | ) | |||||
Forward agreements |
(35,686,314 | ) | (79,565,617 | ) | ||||
Short-term U.S. government and agency obligations |
(1,674 | ) | 1,268 | |||||
|
|
|
|
|||||
Net realized gain (loss) |
(35,686,088 | ) | (81,287,545 | ) | ||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation on |
||||||||
Futures contracts |
(47,040 | ) | 229,925 | |||||
Forward agreements |
(34,295,712 | ) | 1,014,244 | |||||
Short-term U.S. government and agency obligations |
10,807 | 1,756 | ||||||
|
|
|
|
|||||
Change in net unrealized appreciation/depreciation |
(34,331,945 | ) | 1,245,925 | |||||
|
|
|
|
|||||
Net realized and unrealized gain (loss) |
(70,018,033 | ) | (80,041,620 | ) | ||||
|
|
|
|
|||||
Net income (loss) |
$ | (70,505,864 | ) | $ | (80,335,616 | ) | ||
|
|
|
|
|||||
Net income (loss) per weighted-average share (Note 1) (Note 10) |
$ | (17.99 | ) | $ | (98.68 | ) | ||
|
|
|
|
|||||
Weighted-average shares outstanding (Note 1) (Note 10) |
3,919,203 | 814,126 | ||||||
|
|
|
|
See accompanying notes to financial statements.
-52-
PROSHARES ULTRASHORT SILVER
STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(unaudited)
Shareholders equity, at December 31, 2011 |
$ | 246,813,921 | ||
Addition of 3,190,000 shares (Note 10) |
163,910,389 | |||
Redemption of 2,610,000 shares (Note 10) |
(141,022,285 | ) | ||
|
|
|||
Net addition (redemption) of 580,000 shares (Note 10) |
22,888,104 | |||
|
|
|||
Net investment income (loss) |
(487,831 | ) | ||
Net realized gain (loss) |
(35,686,088 | ) | ||
Change in net unrealized appreciation/depreciation |
(34,331,945 | ) | ||
|
|
|||
Net income (loss) |
(70,505,864 | ) | ||
|
|
|||
Shareholders equity, at March 31, 2012 |
$ | 199,196,161 | ||
|
|
See accompanying notes to financial statements.
-53-
PROSHARES ULTRASHORT SILVER
STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(unaudited)
Three months ended March 31, 2012 |
Three months ended March 31, 2011 |
|||||||
Cash flow from operating activities |
||||||||
Net income (loss) |
$ | (70,505,864 | ) | $ | (80,335,616 | ) | ||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||||||
Decrease (Increase) in segregated cash balances with brokers for futures contracts |
6,470 | 250,439 | ||||||
Net sale (purchase) of short-term U.S. government and agency obligations |
33,342,943 | (30,787,382 | ) | |||||
Change in unrealized appreciation/depreciation on investments |
34,284,905 | (1,016,000 | ) | |||||
Increase (Decrease) in management fee payable |
(1,953 | ) | 33,427 | |||||
Increase (Decrease) in payable for investments purchased |
| 2,974,629 | ||||||
Increase (Decrease) in payable on futures contracts |
| (227,423 | ) | |||||
|
|
|
|
|||||
Net cash provided by (used in) operating activities |
(2,873,499 | ) | (109,107,926 | ) | ||||
|
|
|
|
|||||
Cash flow from financing activities |
||||||||
Proceeds from addition of shares |
164,481,213 | 159,381,014 | ||||||
Payment on shares redeemed |
(161,525,409 | ) | (50,127,665 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
2,955,804 | 109,253,349 | ||||||
|
|
|
|
|||||
Net increase (decrease) in cash |
82,305 | 145,423 | ||||||
Cash, beginning of period |
648,166 | 3,514,285 | ||||||
|
|
|
|
|||||
Cash, end of period |
$ | 730,471 | $ | 3,659,708 | ||||
|
|
|
|
See accompanying notes to financial statements.
-54-
PROSHARES ULTRAPRO AUSTRALIAN DOLLAR*
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 200 | $ | 200 | ||||
Offering costs (Note 5) |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Total assets |
41,200 | 41,200 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Payable for offering costs |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Total liabilities |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
$ | 200 | $ | 200 | ||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 41,200 | $ | 41,200 | ||||
|
|
|
|
* | See Note 1. |
See accompanying notes to financial statements.
-55-
PROSHARES ULTRA AUSTRALIAN DOLLAR*
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 200 | $ | 200 | ||||
Offering costs (Note 5) |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Total assets |
41,200 | 41,200 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Payable for offering costs |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Total liabilities |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
$ | 200 | $ | 200 | ||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 41,200 | $ | 41,200 | ||||
|
|
|
|
* | See Note 1. |
See accompanying notes to financial statements.
-56-
PROSHARES SHORT AUSTRALIAN DOLLAR*
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 200 | $ | 200 | ||||
Offering costs (Note 5) |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Total assets |
41,200 | 41,200 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Payable for offering costs |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Total liabilities |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
$ | 200 | $ | 200 | ||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 41,200 | $ | 41,200 | ||||
|
|
|
|
* | See Note 1. |
See accompanying notes to financial statements.
-57-
PROSHARES ULTRASHORT AUSTRALIAN DOLLAR*
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 200 | $ | 200 | ||||
Offering costs (Note 5) |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Total assets |
41,200 | 41,200 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Payable for offering costs |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Total liabilities |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
$ | 200 | $ | 200 | ||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 41,200 | $ | 41,200 | ||||
|
|
|
|
* | See Note 1. |
See accompanying notes to financial statements.
-58-
PROSHARES ULTRAPRO SHORT AUSTRALIAN DOLLAR*
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 200 | $ | 200 | ||||
Offering costs (Note 5) |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Total assets |
41,200 | 41,200 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Payable for offering costs |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Total liabilities |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Shareholders equity |
$ | 200 | $ | 200 | ||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 41,200 | $ | 41,200 | ||||
|
|
|
|
* | See Note 1. |
See accompanying notes to financial statements.
-59-
PROSHARES ULTRAPRO CANADIAN DOLLAR*
STATEMENTS OF FINANCIAL CONDITION
March 31, 2012 (unaudited) |
December 31, 2011 | |||||||
Assets |
||||||||
Cash |
$ | 200 | $ | 200 | ||||
Offering costs (Note 5) |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Total assets |
41,200 | 41,200 | ||||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Liabilities |
||||||||
Payable for offering costs |
41,000 | 41,000 | ||||||
|
|
|
|
|||||
Total liabilities |
  |