UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K/A
Amendment No. 1
x | Annual report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
for the fiscal year ended December 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
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
| | |
Common Units of Beneficial Interest | | NYSE Arca, Inc. |
(Title of each class) | | (Name of exchange on which registered) |
Securities registered pursuant to Section 12(g) of the Act: None
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. x Yes ¨ No
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. ¨ Yes x No
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 Website, 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 if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. x
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
The aggregate market value of each Fund’s units held by non-affiliates as of June 30, 2012 and the number of outstanding units for each Fund as of February 22, 2013 are included in the table below.
| | | | | | | | |
| | Aggregate Market Value of the Fund’s Units Held by Non-Affiliates as of June 30, 2012 | | | Number of Outstanding Units as of February 22, 2013 | |
ProShares Ultra DJ-UBS Commodity | | $ | 8,281,000 | | | | 200,014 | |
ProShares UltraShort DJ-UBS Commodity | | | 3,518,107 | | | | 59,997 | |
ProShares Ultra DJ-UBS Crude Oil | | | 486,058,059 | | | | 10,449,170 | |
ProShares UltraShort DJ-UBS Crude Oil | | | 82,528,534 | | | | 4,219,944 | |
ProShares Ultra DJ-UBS Natural Gas | | | 62,674,709 | | | | 2,319,941 | |
ProShares UltraShort DJ-UBS Natural Gas | | | 13,558,500 | | | | 550,030 | |
ProShares Ultra Gold | | | 330,921,000 | | | | 4,000,014 | |
ProShares UltraShort Gold | | | 129,249,909 | | | | 1,546,978 | |
ProShares Ultra Silver | | | 680,620,500 | | | | 17,400,028 | |
ProShares UltraShort Silver | | | 156,561,724 | | | | 2,508,489 | |
ProShares Ultra Australian Dollar | | | — | | | | 100,005 | |
ProShares UltraShort Australian Dollar | | | — | | | | 100,005 | |
ProShares Ultra Euro | | | 5,655,000 | | | | 200,014 | |
ProShares Short Euro | | | 3,949,000 | | | | 100,005 | |
ProShares UltraShort Euro | | | 896,610,000 | | | | 25,450,014 | |
ProShares UltraPro Short Euro | | | — | | | | 5 | |
ProShares Ultra Yen | | | 5,008,500 | | | | 200,014 | |
ProShares UltraShort Yen | | | 230,572,108 | | | | 7,349,294 | |
ProShares Ultra VIX Short-Term Futures ETF | | | 305,940,468 | | | | 24,058,081 | |
ProShares VIX Short-Term Futures ETF | | | 138,976,000 | | | | 14,725,005 | |
ProShares Short VIX Short-Term Futures ETF | | | 13,474,500 | | | | 600,020 | |
ProShares VIX Mid-Term Futures ETF | | | 85,374,000 | | | | 1,825,005 | |
ProShares Managed Futures Strategy | | | — | | | | 5 | |
ProShares Commodity Managed Futures Strategy | | | — | | | | 5 | |
DOCUMENTS INCORPORATED BY REFERENCE:
None.
THE FINANCIAL STATEMENT SCHEDULES CONTAINED IN PART IV OF THIS ANNUAL REPORT ON FORM 10-K CONSTITUTE THE ANNUAL REPORT WITH RESPECT TO THE COMMODITY POOLS FOR PURPOSES OF COMMODITY FUTURES TRADING COMMISSION RULE 4.22(C)
EXPLANATORY NOTE
This Amendment No. 1 to the Annual Report on Form 10-K for the fiscal year ended December 31, 2012 of ProShares Trust II (the “Trust”), filed with the U.S. Securities and Exchange Commission on March 1, 2013 (the “Form 10-K”), is being filed to amend a typographical error in the report of the Trust’s Independent Registered Public Accounting Firm and to clarify that the report covered the Schedule of Investments for the Trust and each of its Funds. This Amendment No. 1 also is being filed to amend Exhibit 23.1 to the Form 10-K to clarify that the “Consent of Independent Registered Public Accounting Firm” addresses the financial statements and internal control over financial reporting of the combined Trust and each of the Funds.
Except as set forth above, no other changes have been made to the Form 10-K, and this Amendment No. 1 does not amend, update or change any other items or disclosure found in the Form 10-K. Further, this Amendment No. 1 does not reflect events that may have occurred after the filing of the Form 10-K, unless expressly stated. Accordingly, this Amendment No. 1 should be read in conjunction with the Form 10-K and the Trust’s other SEC filings subsequent to the filing of the Form 10-K.
PROSHARES TRUST II
Table of Contents
Part II
Item 8. | Financial Statements and Supplementary Data. |
Statement of Operations for the three month periods ended March 31, 2012 and 2011, June 30, 2012 and 2011, September 30, 2012 and 2011, and December 31, 2012 and 2011, and the years ended December 31, 2012 and 2011 for each Fund, as applicable.
PROSHARES ULTRA DJ-UBS COMMODITY
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (22,013 | ) | | $ | (18,004 | ) | | $ | (19,548 | ) | | $ | (13,919 | ) | | $ | (73,484 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 99,304 | | | $ | (886,086 | ) | | $ | 1,527,523 | | | $ | (875,535 | ) | | $ | (134,794 | ) |
Net income (loss) | | $ | 77,291 | | | $ | (904,090 | ) | | $ | 1,507,975 | | | $ | (889,454 | ) | | $ | (208,278 | ) |
Net increase (decrease) in net asset value per share | | $ | 0.22 | | | $ | (2.58 | ) | | $ | 4.48 | | | $ | (3.61 | ) | | $ | (1.49 | ) |
| |
| | Three months ended (unaudited) | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | | | Year ended December 31, 2011 | |
Net investment income (loss) | | $ | (40,254 | ) | | $ | (45,024 | ) | | $ | (36,061 | ) | | $ | (24,262 | ) | | $ | (145,601 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 1,772,727 | | | $ | (3,351,612 | ) | | $ | (3,127,605 | ) | | $ | 191,535 | | | $ | (4,514,955 | ) |
Net income (loss) | | $ | 1,732,473 | | | $ | (3,396,636 | ) | | $ | (3,163,666 | ) | | $ | 167,273 | | | $ | (4,660,556 | ) |
Net increase (decrease) in net asset value per share | | $ | 3.09 | | | $ | (6.07 | ) | | $ | (7.37 | ) | | $ | (0.14 | ) | | $ | (10.49 | ) |
PROSHARES ULTRASHORT DJ-UBS COMMODITY
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (19,503 | ) | | $ | (14,834 | ) | | $ | (6,822 | ) | | $ | (6,590 | ) | | $ | (47,749 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (286,425 | ) | | $ | 910,795 | | | $ | (655,216 | ) | | $ | 371,058 | | | $ | 340,212 | |
Net income (loss) | | $ | (305,928 | ) | | $ | 895,961 | | | $ | (662,038 | ) | | $ | 364,468 | | | $ | 292,463 | |
Net increase (decrease) in net asset value per share | | $ | (1.91 | ) | | $ | 4.05 | | | $ | (11.03 | ) | | $ | 6.07 | | | $ | (2.82 | ) |
| | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | | | Year ended December 31, 2011 | |
Net investment income (loss) | | $ | (4,737 | ) | | $ | (71,509 | ) | | $ | (31,685 | ) | | $ | (25,222 | ) | | $ | (133,153 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (301,224 | ) | | $ | (2,796,713 | ) | | $ | 900,296 | | | $ | (577,784 | ) | | $ | (2,775,425 | ) |
Net income (loss) | | $ | (305,961 | ) | | $ | (2,868,222 | ) | | $ | 868,611 | | | $ | (603,006 | ) | | $ | (2,908,578 | ) |
Net increase (decrease) in net asset value per share* | | $ | (5.32 | ) | | $ | 5.67 | | | $ | 10.59 | | | $ | (2.02 | ) | | $ | 8.92 | |
-1-
PROSHARES ULTRA DJ-UBS CRUDE OIL
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (644,318 | ) | | $ | (679,477 | ) | | $ | (868,686 | ) | | $ | (1,055,949 | ) | | $ | (3,248,430 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 24,645,121 | | | $ | (95,765,975 | ) | | $ | 60,875,920 | | | $ | (7,112,879 | ) | | $ | (17,357,813 | ) |
Net income (loss) | | $ | 24,000,803 | | | $ | (96,445,452 | ) | | $ | 60,007,234 | | | $ | (8,168,828 | ) | | $ | (20,606,243 | ) |
Net increase (decrease) in net asset value per share | | $ | 1.93 | | | $ | (15.10 | ) | | $ | 3.60 | | | $ | (1.92 | ) | | $ | (11.49 | ) |
| | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | | | Year ended December 31, 2011 | |
Net investment income (loss) | | $ | (730,394 | ) | | $ | (642,875 | ) | | $ | (964,691 | ) | | $ | (848,409 | ) | | $ | (3,186,369 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 87,063,795 | | | $ | (42,024,285 | ) | | $ | (133,329,780 | ) | | $ | 176,234,125 | | | $ | 87,943,855 | |
Net income (loss) | | $ | 86,333,401 | | | $ | (42,667,160 | ) | | $ | (134,294,471 | ) | | $ | 175,385,716 | | | $ | 84,757,486 | |
Net increase (decrease) in net asset value per share* | | $ | 7.11 | | | $ | (14.47 | ) | | $ | (15.33 | ) | | $ | 13.57 | | | $ | (9.12 | ) |
PROSHARES ULTRASHORT DJ-UBS CRUDE OIL
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (335,925 | ) | | $ | (268,706 | ) | | $ | (241,721 | ) | | $ | (232,312 | ) | | $ | (1,078,664 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (4,727,063 | ) | | $ | 49,643,334 | | | $ | (14,418,639 | ) | | $ | 4,549,993 | | | $ | 35,047,625 | |
Net income (loss) | | $ | (5,062,988 | ) | | $ | 49,374,628 | | | $ | (14,660,360 | ) | | $ | 4,317,681 | | | $ | 33,968,961 | |
Net increase (decrease) in net asset value per share | | $ | (3.58 | ) | | $ | 13.99 | | | $ | (8.63 | ) | | $ | (0.29 | ) | | $ | 1.49 | |
| | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | | | Year ended December 31, 2011 | |
Net investment income (loss) | | $ | (277,411 | ) | | $ | (392,008 | ) | | $ | (239,496 | ) | | $ | (302,820 | ) | | $ | (1,211,735 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (11,152,184 | ) | | $ | 44,435,394 | | | $ | 43,199,704 | | | $ | (40,369,836 | ) | | $ | 36,113,078 | |
Net income (loss) | | $ | (11,429,595 | ) | | $ | 44,043,386 | | | $ | 42,960,208 | | | $ | (40,672,656 | ) | | $ | 34,901,343 | |
Net increase (decrease) in net asset value per share* | | $ | (9.64 | ) | | $ | 7.07 | | | $ | 16.33 | | | $ | (25.79 | ) | | $ | (12.03 | ) |
-2-
PROSHARES ULTRA DJ-UBS NATURAL GAS
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (67,946 | ) | | $ | (151,025 | ) | | $ | (177,136 | ) | | $ | (170,203 | ) | | $ | (566,310 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (20,700,932 | ) | | $ | 13,458,075 | | | $ | 15,057,958 | | | $ | (13,640,941 | ) | | $ | (5,825,840 | ) |
Net income (loss) | | $ | (20,768,878 | ) | | $ | 13,307,050 | | | $ | 14,880,822 | | | $ | (13,811,144 | ) | | $ | (6,392,150 | ) |
Net increase (decrease) in net asset value per share* | | $ | (64.29 | ) | | $ | 8.00 | | | $ | 5.45 | | | $ | (12.09 | ) | | $ | (62.93 | ) |
| | | | |
| | October 4, 2011 (Commencement of Operations) through December 31, 2011 | |
Net investment income (loss) | | $ | (10,459 | ) |
Net realized and unrealized gain (loss) | | $ | (2,307,329 | ) |
Net income (loss) | | $ | (2,317,788 | ) |
Net increase (decrease) in net asset value per share* | | $ | (19.60 | ) |
PROSHARES ULTRASHORT DJ-UBS NATURAL GAS
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (44,543 | ) | | $ | (64,525 | ) | | $ | (41,588 | ) | | $ | (45,751 | ) | | $ | (196,407 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 10,368,292 | | | $ | (9,266,342 | ) | | $ | (3,747,142 | ) | | $ | 2,887,056 | | | $ | 241,864 | |
Net income (loss) | | $ | 10,323,749 | | | $ | (9,330,867 | ) | | $ | (3,788,730 | ) | | $ | 2,841,305 | | | $ | 45,457 | |
Net increase (decrease) in net asset value per share* | | $ | 25.13 | | | $ | (18.62 | ) | | $ | (8.18 | ) | | $ | 3.40 | | | $ | 1.73 | |
| | | | |
| | October 4, 2011 (Commencement of Operations) through December 31, 2011 | |
Net investment income (loss) | | $ | (15,612 | ) |
| | | | |
Net realized and unrealized gain (loss) | | $ | 3,157,122 | |
Net income (loss) | | $ | 3,141,510 | |
Net increase (decrease) in net asset value per share* | | $ | 31.42 | |
PROSHARES ULTRA GOLD
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (878,349 | ) | | $ | (753,951 | ) | | $ | (762,841 | ) | | $ | (774,124 | ) | | $ | (3,169,265 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 46,616,415 | | | $ | (32,627,228 | ) | | $ | 70,513,591 | | | $ | (52,861,032 | ) | | $ | 31,641,746 | |
Net income (loss) | | $ | 45,738,066 | | | $ | (33,381,179 | ) | | $ | 69,750,750 | | | $ | (53,635,156 | ) | | $ | 28,472,481 | |
Net increase (decrease) in net asset value per share | | $ | 11.88 | | | $ | (8.03 | ) | | $ | 17.41 | | | $ | (13.41 | ) | | $ | 7.85 | |
-3-
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | | | Year ended December 31, 2011 | |
Net investment income (loss) | | $ | (482,456 | ) | | $ | (609,284 | ) | | $ | (939,268 | ) | | $ | (944,478 | ) | | $ | (2,975,486 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 6,550,582 | | | $ | 20,154,730 | | | $ | 28,100,311 | | | $ | (44,636,496 | ) | | $ | 10,169,127 | |
Net income (loss) | | $ | 6,068,126 | | | $ | 19,545,446 | | | $ | 27,161,043 | | | $ | (45,580,974 | ) | | $ | 7,193,641 | |
Net increase (decrease) in net asset value per share | | $ | 2.43 | | | $ | 5.82 | | | $ | 9.51 | | | $ | (11.07 | ) | | $ | 6.69 | |
PROSHARES ULTRASHORT GOLD
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (342,867 | ) | | $ | (302,804 | ) | | $ | (256,499 | ) | | $ | (204,043 | ) | | $ | (1,106,213 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (34,607,326 | ) | | $ | 7,643,572 | | | $ | (24,877,579 | ) | | $ | 12,082,947 | | | $ | (39,758,386 | ) |
Net income (loss) | | $ | (34,950,193 | ) | | $ | 7,340,768 | | | $ | (25,134,078 | ) | | $ | 11,878,904 | | | $ | (40,864,599 | ) |
Net increase (decrease) in net asset value per share* | | $ | (14.97 | ) | | $ | 3.25 | | | $ | (14.67 | ) | | $ | 7.55 | | | $ | (18.84 | ) |
| | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | | | Year ended December 31, 2011 | |
Net investment income (loss) | | $ | (199,330 | ) | | $ | (189,137 | ) | | $ | (293,684 | ) | | $ | (361,048 | ) | | $ | (1,043,199 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (7,272,446 | ) | | $ | (8,345,095 | ) | | $ | (4,957,821 | ) | | $ | 12,117,245 | | | $ | (8,458,117 | ) |
Net income (loss) | | $ | (7,471,776 | ) | | $ | (8,534,232 | ) | | $ | (5,251,505 | ) | | $ | 11,756,197 | | | $ | (9,501,316 | ) |
Net increase (decrease) in net asset value per share* | | $ | (1.70 | ) | | $ | (2.73 | ) | | $ | (4.67 | ) | | $ | 1.41 | | | $ | (7.69 | ) |
PROSHARES ULTRA SILVER
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (1,833,327 | ) | | $ | (1,610,787 | ) | | $ | (1,659,417 | ) | | $ | (1,814,626 | ) | | $ | (6,918,157 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 141,046,911 | | | $ | (288,257,836 | ) | | $ | 365,198,197 | | | $ | (250,739,710 | ) | | $ | (32,752,438 | ) |
Net income (loss) | | $ | 139,213,584 | | | $ | (289,868,623 | ) | | $ | 363,538,780 | | | $ | (252,554,336 | ) | | $ | (39,670,595 | ) |
Net increase (decrease) in net asset value per share | | $ | 11.70 | | | $ | (17.86 | ) | | $ | 21.77 | | | $ | (15.83 | ) | | $ | (0.22 | ) |
-4-
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | | | Year ended December 31, 2011 | |
Net investment income (loss) | | $ | (1,323,706 | ) | | $ | (2,429,975 | ) | | $ | (2,371,209 | ) | | $ | (1,831,322 | ) | | $ | (7,956,212 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 298,326,588 | | | $ | (311,253,526 | ) | | $ | (265,887,530 | ) | | $ | (159,279,941 | ) | | $ | (438,094,409 | ) |
Net income (loss) | | $ | 297,002,882 | | | $ | (313,683,501 | ) | | $ | (268,258,739 | ) | | $ | (161,111,263 | ) | | $ | (446,050,621 | ) |
Net increase (decrease) in net asset value per share* | | $ | 35.52 | | | $ | (29.67 | ) | | $ | (29.27 | ) | | $ | (11.53 | ) | | $ | (34.95 | ) |
PROSHARES ULTRASHORT SILVER
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (487,831 | ) | | $ | (371,361 | ) | | $ | (290,149 | ) | | $ | (253,801 | ) | | $ | (1,403,142 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (70,018,033 | ) | | $ | 52,347,709 | | | $ | (67,146,826 | ) | | $ | 32,991,048 | | | $ | (51,826,102 | ) |
Net income (loss) | | $ | (70,505,864 | ) | | $ | 51,976,348 | | | $ | (67,436,975 | ) | | $ | 32,737,247 | | | $ | (53,229,244 | ) |
Net increase (decrease) in net asset value per share* | | $ | (24.24 | ) | | $ | 17.49 | | | $ | (30.05 | ) | | $ | 11.52 | | | $ | (25.28 | ) |
| | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | | | Year ended December 31, 2011 | |
Net investment income (loss) | | $ | (293,996 | ) | | $ | (1,087,002 | ) | | $ | (1,293,605 | ) | | $ | (713,410 | ) | | $ | (3,388,013 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (80,041,620 | ) | | $ | 54,709,556 | | | $ | (32,690,481 | ) | | $ | (59,741,953 | ) | | $ | (117,764,498 | ) |
Net income (loss) | | $ | (80,335,616 | ) | | $ | 53,622,554 | | | $ | (33,984,086 | ) | | $ | (60,455,363 | ) | | $ | (121,152,511 | ) |
Net increase (decrease) in net asset value per share* | | $ | (84.07 | ) | | $ | (22.02 | ) | | $ | (11.80 | ) | | $ | (4.89 | ) | | $ | (122.78 | ) |
-5-
PROSHARES ULTRA AUSTRALIAN DOLLAR
| | | | | | | | | | | | |
| | July 17, 2012 (Commencement of Operations) through September 30, 2012 (unaudited) | | | Three months ended December 31, 2012 (unaudited) | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (7,953 | ) | | $ | (9,345 | ) | | $ | (17,298 | ) |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 97,126 | | | $ | 70,040 | | | $ | 167,166 | |
Net income (loss) | | $ | 89,173 | | | $ | 60,695 | | | $ | 149,868 | |
Net increase (decrease) in net asset value per share | | $ | 0.89 | | | $ | 0.61 | | | $ | 1.50 | |
PROSHARES ULTRASHORT AUSTRALIAN DOLLAR
| | | | | | | | | | | | |
| | July 17, 2012 (Commencement of Operations) through September 30, 2012 (unaudited) | | | Three months ended December 31, 2012 (unaudited) | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (7,544 | ) | | $ | (8,685 | ) | | $ | (16,229 | ) |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (122,330 | ) | | $ | (80,642 | ) | | $ | (202,972 | ) |
Net income (loss) | | $ | (129,874 | ) | | $ | (89,327 | ) | | $ | (219,201 | ) |
Net increase (decrease) in net asset value per share | | $ | (1.30 | ) | | $ | (0.89 | ) | | $ | (2.19 | ) |
PROSHARES ULTRA EURO
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (22,829 | ) | | $ | (14,414 | ) | | $ | (12,208 | ) | | $ | (10,675 | ) | | $ | (60,126 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 562,609 | | | $ | (788,758 | ) | | $ | 155,523 | | | $ | 277,905 | | | $ | 207,279 | |
Net income (loss) | | $ | 539,780 | | | $ | (803,172 | ) | | $ | 143,315 | | | $ | 267,230 | | | $ | 147,153 | |
Net increase (decrease) in net asset value per share | | $ | 1.36 | | | $ | (2.61 | ) | | $ | 0.57 | | | $ | 1.14 | | | $ | 0.46 | |
| | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | | | Year ended December 31, 2011 | |
Net investment income (loss) | | $ | (16,515 | ) | | $ | (19,703 | ) | | $ | (20,157 | ) | | $ | (18,727 | ) | | $ | (75,102 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 952,162 | | | $ | 415,636 | | | $ | (1,325,174 | ) | | $ | (555,119 | ) | | $ | (512,495 | ) |
Net income (loss) | | $ | 935,647 | | | $ | 395,933 | | | $ | (1,345,331 | ) | | $ | (573,846 | ) | | $ | (587,597 | ) |
Net increase (decrease) in net asset value per share | | $ | 3.12 | | | $ | 1.32 | | | $ | (4.48 | ) | | $ | (1.83 | ) | | $ | (1.87 | ) |
-6-
PROSHARES SHORT EURO
| | | | | | | | | | | | | | | | |
| | July 26, 2012 (Commencement of Operations) through June 30, 2012 (unaudited) | | | Three months ended September 30, 2012 (unaudited) | | | Three months ended December 31, 2012 (unaudited) | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (477 | ) | | $ | (9,011 | ) | | $ | (8,403 | ) | | $ | (17,891 | ) |
| | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (52,313 | ) | | $ | (65,844 | ) | | $ | (101,112 | ) | | $ | (219,269 | ) |
Net income (loss) | | $ | (52,790 | ) | | $ | (74,855 | ) | | $ | (109,515 | ) | | $ | (237,160 | ) |
Net increase (decrease) in net asset value per share | | $ | (0.53 | ) | | $ | (0.75 | ) | | $ | (1.09 | ) | | $ | (2.37 | ) |
PROSHARES ULTRASHORT EURO
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (2,152,538 | ) | | $ | (1,941,599 | ) | | $ | (1,892,376 | ) | | $ | (1,460,995 | ) | | $ | (7,447,508 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (59,640,258 | ) | | $ | 90,621,012 | | | $ | (27,155,422 | ) | | $ | (37,411,971 | ) | | $ | (33,586,639 | ) |
Net income (loss) | | $ | (61,792,796 | ) | | $ | 88,679,413 | | | $ | (29,047,798 | ) | | $ | (38,872,966 | ) | | $ | (41,034,147 | ) |
Net increase (decrease) in net asset value per share | | $ | (1.37 | ) | | $ | 1.94 | | | $ | (0.78 | ) | | $ | (1.11 | ) | | $ | (1.32 | ) |
| | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | | | Year ended December 31, 2011 | |
Net investment income (loss) | | $ | (889,548 | ) | | $ | (1,012,362 | ) | | $ | (1,691,141 | ) | | $ | (2,314,798 | ) | | $ | (5,907,849 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (57,977,168 | ) | | $ | (32,834,948 | ) | | $ | 111,269,508 | | | $ | 64,721,878 | | | $ | 85,179,270 | |
Net income (loss) | | $ | (58,866,716 | ) | | $ | (33,847,310 | ) | | $ | 109,578,367 | | | $ | 62,407,080 | | | $ | 79,271,421 | |
Net increase (decrease) in net asset value per share | | $ | (2.45 | ) | | $ | (1.09 | ) | | $ | 2.53 | | | $ | 1.06 | | | $ | 0.05 | |
PROSHARES ULTRA YEN
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (11,811 | ) | | $ | (10,964 | ) | | $ | (11,359 | ) | | $ | (10,306 | ) | | $ | (44,440 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (753,684 | ) | | $ | 329,652 | | | $ | 236,957 | | | $ | (1,011,565 | ) | | $ | (1,198,640 | ) |
Net income (loss) | | $ | (765,495 | ) | | $ | 318,688 | | | $ | 225,598 | | | $ | (1,021,871 | ) | | $ | (1,243,080 | ) |
Net increase (decrease) in net asset value per share | | $ | (5.10 | ) | | $ | 2.12 | | | $ | 1.51 | | | $ | (6.82 | ) | | $ | (8.29 | ) |
| | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | | | Year ended December 31, 2011 | |
Net investment income (loss) | | $ | (7,079 | ) | | $ | (7,343 | ) | | $ | (12,276 | ) | | $ | (12,874 | ) | | $ | (39,572 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (246,751 | ) | | $ | 207,474 | | | $ | 424,806 | | | $ | (1,680 | ) | | $ | 383,849 | |
Net income (loss) | | $ | (253,830 | ) | | $ | 200,131 | | | $ | 412,530 | | | $ | (14,554 | ) | | $ | 344,277 | |
Net increase (decrease) in net asset value per share | | $ | (1.73 | ) | | $ | 2.00 | | | $ | 2.81 | | | $ | (0.10 | ) | | $ | 2.98 | |
-7-
PROSHARES ULTRASHORT YEN
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (569,225 | ) | | $ | (529,790 | ) | | $ | (495,697 | ) | | $ | (589,982 | ) | | $ | (2,184,694 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 38,296,324 | | | $ | (19,396,894 | ) | | $ | (11,472,269 | ) | | $ | 62,408,535 | | | $ | 69,835,696 | |
Net income (loss) | | $ | 37,727,099 | | | $ | (19,926,684 | ) | | $ | (11,967,966 | ) | | $ | 61,818,553 | | | $ | 67,651,002 | |
Net increase (decrease) in net asset value per share | | $ | 6.09 | | | $ | (3.52 | ) | | $ | (2.23 | ) | | $ | 9.46 | | | $ | 9.80 | |
| | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | | | Year ended December 31, 2011 | |
Net investment income (loss) | | $ | (586,442 | ) | | $ | (789,356 | ) | | $ | (701,439 | ) | | $ | (564,897 | ) | | $ | (2,642,134 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 15,715,806 | | | $ | (23,729,396 | ) | | $ | (29,515,199 | ) | | $ | (733,872 | ) | | $ | (38,262,661 | ) |
Net income (loss) | | $ | 15,129,364 | | | $ | (24,518,752 | ) | | $ | (30,216,638 | ) | | $ | (1,298,769 | ) | | $ | (40,904,795 | ) |
Net increase (decrease) in net asset value per share* | | $ | 1.78 | | | $ | (3.40 | ) | | $ | (4.06 | ) | | $ | (0.38 | ) | | $ | (6.06 | ) |
PROSHARES ULTRA VIX SHORT-TERM FUTURES ETF
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (341,612 | ) | | $ | (933,216 | ) | | $ | (1,045,175 | ) | | $ | (681,643 | ) | | $ | (3,001,646 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (152,856,089 | ) | | $ | (85,292,129 | ) | | $ | (259,596,838 | ) | | $ | (8,539,707 | ) | | $ | (506,284,763 | ) |
Net income (loss) | | $ | (153,197,701 | ) | | $ | (86,225,345 | ) | | $ | (260,642,013 | ) | | $ | (9,221,350 | ) | | $ | (509,286,409 | ) |
Net increase (decrease) in net asset value per share* | | $ | 116.81 | | | $ | (761.65 | ) | | $ | (65.82 | ) | | $ | (10.26 | ) | | $ | (720.92 | ) |
| | | | |
| | October 3, 2011 (Commencement of Operations) through December 31, 2011 | |
Net investment income (loss) | | $ | (16,778 | ) |
| | | | |
Net realized and unrealized gain (loss) | | $ | (4,287,543 | ) |
Net income (loss) | | $ | (4,304,321 | ) |
Net increase (decrease) in net asset value per share* | | $ | (27.65 | ) |
-8-
PROSHARES VIX SHORT-TERM FUTURES ETF
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (141,555 | ) | | $ | (306,475 | ) | | $ | (293,913 | ) | | $ | (311,169 | ) | | $ | (1,053,112 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (60,075,627 | ) | | $ | (8,326,725 | ) | | $ | (72,595,794 | ) | | $ | (18,590,574 | ) | | $ | (159,588,720 | ) |
Net income (loss) | | $ | (60,217,182 | ) | | $ | (8,633,200 | ) | | $ | (72,889,707 | ) | | $ | (18,901,743 | ) | | $ | (160,641,832 | ) |
Net increase (decrease) in net asset value per share | | $ | (40.87 | ) | | $ | (3.49 | ) | | $ | (13.01 | ) | | $ | (2.21 | ) | | $ | (59.58 | ) |
| | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | | | Year ended December 31, 2011 | |
Net investment income (loss) | | $ | (24,184 | ) | | $ | (100,295 | ) | | $ | (74,409 | ) | | $ | (83,681 | ) | | $ | (282,569 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (2,832,809 | ) | | $ | (14,411,348 | ) | | $ | 32,342,992 | | | $ | (12,941,321 | ) | | $ | 2,157,514 | |
Net income (loss) | | $ | (2,856,993 | ) | | $ | (14,511,643 | ) | | $ | 32,268,583 | | | $ | (13,025,002 | ) | | $ | 1,874,945 | |
Net increase (decrease) in net asset value per share | | $ | (15.93 | ) | | $ | (18.60 | ) | | $ | 70.12 | | | $ | (39.22 | ) | | $ | (3.63 | ) |
PROSHARES SHORT VIX SHORT-TERM FUTURES ETF
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (54,031 | ) | | $ | (95,652 | ) | | $ | (123,735 | ) | | $ | (164,281 | ) | | $ | (437,699 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | 7,673,494 | | | $ | (3,010,050 | ) | | $ | 10,124,237 | | | $ | (3,056,413 | ) | | $ | 11,731,268 | |
Net income (loss) | | $ | 7,619,463 | | | $ | (3,105,702 | ) | | $ | 10,000,502 | | | $ | (3,220,694 | ) | | $ | 11,293,569 | |
Net increase (decrease) in net asset value per share* | | $ | 23.62 | | | $ | (4.21 | ) | | $ | 22.77 | | | $ | (1.92 | ) | | $ | 40.26 | |
| | | | |
| | October 3, 2011 (Commencement of Operations) through December 31, 2011 | |
Net investment income (loss) | | $ | (16,333 | ) |
Net realized and unrealized gain (loss) | | $ | 1,446,017 | |
Net income (loss) | | $ | 1,429,684 | |
Net increase (decrease) in net asset value per share* | | $ | 11.73 | |
PROSHARES VIX MID-TERM FUTURES ETF
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2012 | | | June 30, 2012 | | | September 30, 2012 | | | December 31, 2012 | | | Year ended December 31, 2012 | |
Net investment income (loss) | | $ | (204,860 | ) | | $ | (209,003 | ) | | $ | (189,842 | ) | | $ | (182,462 | ) | | $ | (786,167 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (27,455,589 | ) | | $ | 1,693,852 | | | $ | (27,514,173 | ) | | $ | (17,314,672 | ) | | $ | (70,590,582 | ) |
Net income (loss) | | $ | (27,660,449 | ) | | $ | 1,484,849 | | | $ | (27,704,015 | ) | | $ | (17,497,134 | ) | | $ | (71,376,749 | ) |
Net increase (decrease) in net asset value per share | | $ | (18.19 | ) | | $ | (0.91 | ) | | $ | (13.53 | ) | | $ | (6.81 | ) | | $ | (39.44 | ) |
| | |
| | Three months ended (unaudited) | | | | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | | | Year ended December 31, 2011 | |
Net investment income (loss) | | $ | (11,309 | ) | | $ | (20,454 | ) | | $ | (26,403 | ) | | $ | (58,955 | ) | | $ | (117,121 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | $ | (770,972 | ) | | $ | (1,503,703 | ) | | $ | 4,607,535 | | | $ | (8,965,291 | ) | | $ | (6,632,431 | ) |
Net income (loss) | | $ | (782,281 | ) | | $ | (1,524,157 | ) | | $ | 4,581,132 | | | $ | (9,024,246 | ) | | $ | (6,749,552 | ) |
Net increase (decrease) in net asset value per share | | $ | (12.61 | ) | | $ | (5.63 | ) | | $ | 27.81 | | | $ | (15.43 | ) | | $ | (5.86 | ) |
-9-
See the Index to Financial Statements on Page F-1 for a list of the financial statements being filed as part of this Annual Report on Form 10-K. Those Financial Statements, and the notes and schedules related thereto, are incorporated by reference into this Item 8.
* | See Note 1 of the Notes to Financial Statements in Item 15 of Part IV in this Annual Report on Form 10-K. |
-10-
Part IV
Item 15. Exhibits and Financial Statement Schedules.
Financial Statement Schedules
See the Index to Financial Statements on Page F-1 for a list of the financial statements being filed as part of this Annual Report on Form 10-K. Schedules may have been omitted since they are either not required, not applicable, or the information has otherwise been included.
| | |
Exhibit No. | | Description of Document |
| |
4.1 | | Trust Agreement of ProShares Trust II (1) |
| |
4.2 | | Amended and Restated Trust Agreement of ProShares Trust II (2) |
| |
4.2.1 | | Amended and Restated Trust Agreement of ProShares Trust II (3) |
| |
4.3 | | Form of Authorized Participant Agreement (4) |
| |
10.1 | | Form of Sponsor Agreement (2) |
| |
10.2 | | Form of Administration and Transfer Agency Services Agreement (4) |
| |
10.3 | | Form of Custodian Agreement (5) |
| |
10.4 | | Form of Distribution Agreement (4) |
| |
10.5 | | Form of Futures Account Agreement (4) |
| |
23.1 | | Consent of Independent Registered Public Accounting Firm (6) |
| |
31.1 | | Certification by Principal Executive Officer of the Trust Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended (6) |
| |
31.2 | | Certification by Principal Financial Officer of the Trust Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended (6) |
| |
32.1 | | Certification by Principal Executive Officer of the Trust Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (7) |
| |
32.2 | | Certification by Principal Financial Officer of the Trust Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (7) |
| |
101.INS | | XBRL Instance Document (8) |
| |
101.SCH | | XBRL Taxonomy Extension Schema (8) |
| |
101.CAL | | XBRL Taxonomy Extension Calculation Linkbase (8) |
| |
101.DEF | | XBRL Taxonomy Extension Definition Linkbase (8) |
| |
101.LAB | | XBRL Taxonomy Extension Label Linkbase (8) |
| |
101.PRE | | XBRL Taxonomy Extension Presentation Linkbase (8) |
(1) | Incorporated by reference to the Trust’s Registration Statement, filed on October 18, 2007. |
(2) | Incorporated by reference to the Trust’s Registration Statement, filed on August 15, 2008. |
(3) | Incorporated by reference to the Trust’s Registration Statement, filed on September 18, 2008. |
(4) | Incorporated by reference to the Trust’s Registration Statement, filed on November 17, 2008. |
(5) | Incorporated by reference to the Trust’s Registration Statement, filed on October 22, 2008. |
(8) | Previously filed or furnished as an Exhibit to the Trust’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012, filed on March 1, 2013. |
-11-
ProShares Trust II
Financial Statements as of December 31, 2012
Index
F-1
Report of Independent Registered Public Accounting Firm
To the Shareholders of ProShares Trust II
In our opinion, the accompanying combined and individual statements of financial condition, including the schedule of investments, and the related combined and, with respect to the individual funds designated with (a), (b), (c) and (e) in the listing below, individual statements of operations, of changes in shareholders’ equity and of cash flows, present fairly, in all material respects, the combined financial position of the ProShares Trust II as of December 31, 2012 and 2011, and the individual financial positions of each of the following twenty-four funds comprising the ProShares Trust II:
| | |
ProShares Ultra DJ-UBS Commodity (a) | | ProShares Short Euro (c) |
ProShares Ultra Short DJ-UBS Commodity (a) | | ProShares Ultra Short Euro (a) |
ProShares Ultra DJ-UBS Crude Oil (a) | | ProShares Ultra ProShort Euro (d) |
ProShares Ultra Short DJ-UBS Crude Oil (a) | | ProShares Ultra Yen (a) |
ProShares Ultra DJ-UBS Natural Gas (b) | | ProShares Ultra Short Yen (a) |
ProShares Ultra DJ-UBS Short Natural Gas (b) | | ProShares Ultra VIX Short-Term Futures ETF (b) |
ProShares Ultra Gold (a) | | ProShares VIX Short-Term Futures ETF (e) |
ProShares Ultra Short Gold (a) | | ProShares Short VIX Short-Term Futures ETF (b) |
ProShares Ultra Silver (a) | | ProShares VIX Mid-Term Futures ETF (e) |
ProShares Ultra Short Silver (a) | | ProShares Managed Futures Strategy (f) |
ProShares Ultra Australian Dollar (c) | | ProShares Commodity Managed Futures Strategy (f) |
ProShares UltraShort Australian Dollar (c) | | |
| | |
ProShares Ultra Euro (a) | | ProShares Trust II (“combined”) (a) |
(a) | A Statement of Financial Condition, including the schedule of investments, is presented as of December 31, 2012 and 2011, and the results of operations, of changes in shareholders’ equity and of cash flows are presented for each of the three years in the period ended December 31, 2012. |
(b) | A Statement of Financial Condition, including the schedule of investments, is presented as of December 31, 2012 and 2011, and the results of operations , of changes in shareholders’ equity and of cash flows are presented for the year ended December 31, 2012 and for the period from April 5, 2011 (inception) through December 31, 2011. |
(c) | A Statement of Financial Condition is presented as of December 31, 2012 and 2011, the schedule of investments is presented as of December 31, 2012, and the results of operations, of changes in shareholders’ equity and of cash flows are presented for the year ended December 31, 2012. |
(d) | Fund has not commenced operations and only a Statement of Financial Condition is presented as of December 31, 2012. |
(e) | A Statement of Financial Condition, including the schedule of investments, is presented as of December 31, 2012 and 2011, and the results of operations, of changes in shareholders’ equity and of cash flows are presented for the years ended December 31, 2012 and 2011. |
(f) | Fund has not commenced operations and only a Statement of Financial Condition is presented as of December 31, 2012 and 2011. |
(collectively, the “Trust”) at December 31, 2012, and with respect to the individual funds designated with (a), (b), (c), (e), and (f) also as of December 31, 2011, and the combined and, with respect to the individual funds designated with (a), (b), (c) and (e), individual results of their operations and their cash flows, for the respective periods in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the combined Trust and each of the individual funds maintained, in all material respects, effective internal control over financial reporting as of December 31, 2012, based on criteria established inInternal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Trust’s management is responsible for these financial statements, for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in Management’s Annual Report on Internal Control Over Financial Reporting appearing under Item 9A. Our responsibility is to express opinions on the combined Trust and each of the individual fund financial statements and on the combined Trust’s and each of the individual fund’s internal control over financial reporting based on our integrated audits. We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material respects. Our audits of the financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
F-2
A trust’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A trust’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the trust; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the trust are being made only in accordance with authorizations of management and directors of the trust; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the trust’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ PricewaterhouseCoopers LLP
Baltimore, Maryland
March 1, 2013
F-3
PROSHARES ULTRA DJ-UBS COMMODITY
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 167,546 | | | $ | 59,453 | |
Short-term U.S. government and agency obligations (Note 3) (cost $6,240,818 and $9,713,956, respectively) | | | 6,240,951 | | | | 9,713,685 | |
| | | | | | | | |
Total assets | | | 6,408,497 | | | | 9,773,138 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Management fee payable | | | 5,018 | | | | 7,432 | |
Unrealized depreciation on swap agreements | | | 306,268 | | | | 707,177 | |
| | | | | | | | |
Total liabilities | | | 311,286 | | | | 714,609 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 6,097,211 | | | | 9,058,529 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 6,408,497 | | | $ | 9,773,138 | |
| | | | | | | | |
Shares outstanding | | | 250,014 | | | | 350,014 | |
| | | | | | | | |
Net asset value per share | | $ | 24.39 | | | $ | 25.88 | |
| | | | | | | | |
Market value per share (Note 2) | | $ | 23.93 | | | $ | 25.64 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-4
PROSHARES ULTRA DJ-UBS COMMODITY
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(102% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.095% due 01/03/13 | | $ | 2,914,000 | | | $ | 2,913,998 | |
0.092% due 01/10/13† | | | 2,530,000 | | | | 2,529,983 | |
0.118% due 02/14/13† | | | 505,000 | | | | 504,982 | |
0.086% due 02/21/13† | | | 292,000 | | | | 291,988 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $6,240,818) | | | | | | $ | 6,240,951 | |
| | | | | | | | |
Swap Agreements^
| | | | | | | | | | |
| | Termination Date | | Notional Amount at Value* | | | Unrealized Appreciation (Depreciation) | |
Swap agreement with Goldman Sachs International based on Dow Jones-UBS Commodity Index | | 01/07/13 | | $ | 7,780,320 | | | $ | (198,117 | ) |
Swap agreement with UBS AG based on Dow Jones-UBS Commodity Index | | 01/07/13 | | | 4,411,987 | | | | (108,151 | ) |
| | | | | | | | | | |
| | | | | | | | $ | (306,268 | ) |
| | | | | | | | | | |
† | All or partial amount segregated as collateral for swap agreements. |
^ | The positions and counterparties herein are as of December 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-5
PROSHARES ULTRA DJ-UBS COMMODITY
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(107% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.020% due 01/12/12† | | $ | 772,000 | | | $ | 771,999 | |
0.005% due 02/02/12† | | | 1,475,000 | | | | 1,474,995 | |
0.002% due 02/09/12† | | | 1,937,000 | | | | 1,936,982 | |
0.000% due 03/08/12† | | | 2,115,000 | | | | 2,114,928 | |
0.003% due 04/05/12 | | | 3,285,000 | | | | 3,284,797 | |
0.011% due 05/10/12 | | | 130,000 | | | | 129,984 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $9,713,956) | | | | | | $ | 9,713,685 | |
| | | | | | | | |
Swap Agreements^
| | | | | | | | | | |
| | Termination Date | | Notional Amount at Value* | | | Unrealized Appreciation (Depreciation) | |
Swap agreement with Goldman Sachs International based on Dow Jones-UBS Commodity Index | | 01/06/12 | | $ | 5,196,523 | | | $ | (191,581 | ) |
Swap agreement with UBS AG based on Dow Jones-UBS Commodity Index | | 01/06/12 | | | 12,943,342 | | | | (515,596 | ) |
| | | | | | | | | | |
| | | | | | | | $ | (707,177 | ) |
| | | | | | | | | | |
† | All or partial amount segregated as collateral for swap agreements. |
^ | The positions and counterparties herein are as of December 31, 2011. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-6
PROSHARES ULTRA DJ-UBS COMMODITY
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Investment Income | | | | | | | | | | | | |
Interest | | $ | 4,965 | | | $ | 10,504 | | | $ | 21,655 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
Management fee | | | 78,449 | | | | 156,105 | | | | 123,162 | |
| | | | | | | | | | | | |
Total expenses | | | 78,449 | | | | 156,105 | | | | 123,162 | |
| | | | | | | | | | | | |
Net investment income (loss) | | | (73,484 | ) | | | (145,601 | ) | | | (101,507 | ) |
| | | | | | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | | | | | |
Net realized gain (loss) on | | | | | | | | | | | | |
Swap agreements | | | (536,107 | ) | | | (2,051,498 | ) | | | 2,383,511 | |
Short-term U.S. government and agency obligations | | | — | | | | 197 | | | | 1,105 | |
| | | | | | | | | | | | |
Net realized gain (loss) | | | (536,107 | ) | | | (2,051,301 | ) | | | 2,384,616 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | | | | | |
Swap agreements | | | 400,909 | | | | (2,462,927 | ) | | | 577,782 | |
Short-term U.S. government and agency obligations | | | 404 | | | | (727 | ) | | | 1,624 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation | | | 401,313 | | | | (2,463,654 | ) | | | 579,406 | |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | | (134,794 | ) | | | (4,514,955 | ) | | | 2,964,022 | |
| | | | | | | | | | | | |
Net income (loss) | | $ | (208,278 | ) | | $ | (4,660,556 | ) | | $ | 2,862,515 | |
| | | | | | | | | | | | |
Net income (loss) per weighted-average share | | $ | (0.65 | ) | | $ | (9.75 | ) | | $ | 5.83 | |
| | | | | | | | | | | | |
Weighted-average shares outstanding | | | 320,779 | | | | 478,096 | | | | 491,384 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-7
PROSHARES ULTRA DJ-UBS COMMODITY
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Shareholders’ equity, beginning of period | | $ | 9,058,529 | | | $ | 18,186,658 | | | $ | 19,743,932 | |
Addition of 0, 50,000 and 400,000 shares, respectively | | | — | | | | 1,782,755 | | | | 10,478,092 | |
Redemption of 100,000, 200,000 and 600,000 shares, respectively | | | (2,753,040 | ) | | | (6,250,328 | ) | | | (14,897,881 | ) |
| | | | | | | | | | | | |
Net addition (redemption) of (100,000), (150,000) and (200,000) shares, respectively | | | (2,753,040 | ) | | | (4,467,573 | ) | | | (4,419,789 | ) |
| | | | | | | | | | | | |
Net investment income (loss) | | | (73,484 | ) | | | (145,601 | ) | | | (101,507 | ) |
Net realized gain (loss) | | | (536,107 | ) | | | (2,051,301 | ) | | | 2,384,616 | |
Change in net unrealized appreciation/depreciation | | | 401,313 | | | | (2,463,654 | ) | | | 579,406 | |
| | | | | | | | | | | | |
Net income (loss) | | | (208,278 | ) | | | (4,660,556 | ) | | | 2,862,515 | |
| | | | | | | | | | | | |
Shareholders’ equity, end of period | | $ | 6,097,211 | | | $ | 9,058,529 | | | $ | 18,186,658 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-8
PROSHARES ULTRA DJ-UBS COMMODITY
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Cash flow from operating activities | | | | | | | | | | | | |
Net income (loss) | | $ | (208,278 | ) | | $ | (4,660,556 | ) | | $ | 2,862,515 | |
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 | | | 3,473,138 | | | | 6,712,239 | | | | 2,078,025 | |
Change in unrealized appreciation/depreciation on investments | | | (401,313 | ) | | | 2,463,654 | | | | (579,406 | ) |
Increase (Decrease) in management fee payable | | | (2,414 | ) | | | (6,054 | ) | | | (1,714 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | 2,861,133 | | | | 4,509,283 | | | | 4,359,420 | |
| | | | | | | | | | | | |
Cash flow from financing activities | | | | | | | | | | | | |
Proceeds from addition of shares | | | — | | | | 1,782,755 | | | | 10,478,092 | |
Payment on shares redeemed | | | (2,753,040 | ) | | | (6,250,328 | ) | | | (14,897,881 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (2,753,040 | ) | | | (4,467,573 | ) | | | (4,419,789 | ) |
| | | | | | | | | | | | |
Net increase (decrease) in cash | | | 108,093 | | | | 41,710 | | | | (60,369 | ) |
Cash, beginning of period | | | 59,453 | | | | 17,743 | | | | 78,112 | |
| | | | | | | | | | | | |
Cash, end of period | | $ | 167,546 | | | $ | 59,453 | | | $ | 17,743 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-9
PROSHARES ULTRASHORT DJ-UBS COMMODITY
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 296,119 | | | $ | 9,060 | |
Short-term U.S. government and agency obligations (Note 3) (cost $2,803,598 and $8,534,904, respectively) | | | 2,803,904 | | | | 8,534,690 | |
Unrealized appreciation on swap agreements | | | 148,502 | | | | 570,751 | |
| | | | | | | | |
Total assets | | | 3,248,525 | | | | 9,114,501 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Management fee payable | | | 2,560 | | | | 7,355 | |
| | | | | | | | |
Total liabilities | | | 2,560 | | | | 7,355 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 3,245,965 | | | | 9,107,146 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 3,248,525 | | | $ | 9,114,501 | |
| | | | | | | | |
Shares outstanding | | | 59,997 | | | | 159,997 | |
| | | | | | | | |
Net asset value per share (Note 1) | | $ | 54.10 | | | $ | 56.92 | |
| | | | | | | | |
Market value per share (Note 1) (Note 2) | | $ | 51.64 | | | $ | 56.19 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-10
PROSHARES ULTRASHORT DJ-UBS COMMODITY
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(86% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.095% due 01/03/13 | | $ | 147,000 | | | $ | 147,000 | |
0.126% due 02/14/13† | | | 2,498,000 | | | | 2,497,911 | |
0.086% due 02/21/13† | | | 159,000 | | | | 158,993 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $2,803,598) | | | | | | $ | 2,803,904 | |
| | | | | | | | |
Swap Agreements^
| | | | | | | | | | |
| | Termination Date | | Notional Amount at Value* | | | Unrealized Appreciation (Depreciation) | |
Swap agreement with Goldman Sachs International based on Dow Jones-UBS Commodity Index | | 01/07/13 | | $ | (4,729,704 | ) | | $ | 104,181 | |
Swap agreement with UBS AG based on Dow Jones-UBS Commodity Index | | 01/07/13 | | | (1,763,052 | ) | | | 44,321 | |
| | | | | | | | | | |
| | | | | | | | $ | 148,502 | |
| | | | | | | | | | |
† | All or partial amount segregated as collateral for swap agreements. |
^ | The positions and counterparties herein are as of December 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-11
PROSHARES ULTRASHORT DJ-UBS COMMODITY
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(94% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.021% due 01/12/12 | | $ | 413,000 | | | $ | 412,999 | |
0.016% due 01/19/12 | | | 140,000 | | | | 140,000 | |
0.005% due 02/02/12 | | | 612,000 | | | | 611,998 | |
0.002% due 02/09/12† | | | 4,803,000 | | | | 4,802,956 | |
0.002% due 04/05/12 | | | 791,000 | | | | 790,951 | |
0.011% due 05/10/12† | | | 1,776,000 | | | | 1,775,786 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $8,534,904) | | | | | | $ | 8,534,690 | |
| | | | | | | | |
Swap Agreements^
| | | | | | | | | | |
| | Termination Date | | Notional Amount at Value* | | | Unrealized Appreciation (Depreciation) | |
Swap agreement with Goldman Sachs International based on Dow Jones-UBS Commodity Index | | 01/06/12 | | $ | (4,515,910 | ) | | $ | 164,949 | |
Swap agreement with UBS AG based on Dow Jones-UBS Commodity Index | | 01/06/12 | | | (13,710,640 | ) | | | 405,802 | |
| | | | | | | | | | |
| | | | | | | | $ | 570,751 | |
| | | | | | | | | | |
† | All or partial amount segregated as collateral for swap agreements. |
^ | The positions and counterparties herein are as of December 31, 2011. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-12
PROSHARES ULTRASHORT DJ-UBS COMMODITY
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Investment Income | | | | | | | | | | | | |
Interest | | $ | 3,017 | | | $ | 3,661 | | | $ | 3,775 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
Management fee | | | 50,766 | | | | 136,814 | | | | 28,279 | |
| | | | | | | | | | | | |
Total expenses | | | 50,766 | | | | 136,814 | | | | 28,279 | |
| | | | | | | | | | | | |
Net investment income (loss) | | | (47,749 | ) | | | (133,153 | ) | | | (24,504 | ) |
| | | | | | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | | | | | |
Net realized gain (loss) on | | | | | | | | | | | | |
Swap agreements | | | 761,879 | | | | (3,511,808 | ) | | | (691,056 | ) |
Short-term U.S. government and agency obligations | | | 62 | | | | 1,755 | | | | 29 | |
| | | | | | | | | | | | |
Net realized gain (loss) | | | 761,941 | | | | (3,510,053 | ) | | | (691,027 | ) |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | | | | | |
Swap agreements | | | (422,249 | ) | | | 734,901 | | | | 52,455 | |
Short-term U.S. government and agency obligations | | | 520 | | | | (273 | ) | | | 205 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation | | | (421,729 | ) | | | 734,628 | | | | 52,660 | |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | | 340,212 | | | | (2,775,425 | ) | | | (638,367 | ) |
| | | | | | | | | | | | |
Net income (loss) | | $ | 292,463 | | | $ | (2,908,578 | ) | | $ | (662,871 | ) |
| | | | | | | | | | | | |
Net income (loss) per weighted-average share (Note 1) | | $ | 3.00 | | | $ | (9.57 | ) | | $ | (16.89 | ) |
| | | | | | | | | | | | |
Weighted-average shares outstanding (Note 1) | | | 97,565 | | | | 303,998 | | | | 39,236 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-13
PROSHARES ULTRASHORT DJ-UBS COMMODITY
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Shareholders’ equity, beginning of period | | $ | 9,107,146 | | | $ | 1,440,073 | | | $ | 2,924,426 | |
Addition of 0, 1,780,000 and 50,000 shares, respectively (Note 1) | | | — | | | | 84,549,839 | | | | 3,976,994 | |
Redemption of 100,000, 1,650,006 and 60,000 shares, respectively (Note 1) | | | (6,153,644 | ) | | | (73,974,188 | ) | | | (4,798,476 | ) |
| | | | | | | | | | | | |
Net addition (redemption) of shares (100,000), 129,994 and (10,000) shares, respectively (Note 1) | | | (6,153,644 | ) | | | 10,575,651 | | | | (821,482 | ) |
| | | | | | | | | | | | |
Net investment income (loss) | | | (47,749 | ) | | | (133,153 | ) | | | (24,504 | ) |
Net realized gain (loss) | | | 761,941 | | | | (3,510,053 | ) | | | (691,027 | ) |
Change in net unrealized appreciation/depreciation | | | (421,729 | ) | | | 734,628 | | | | 52,660 | |
| | | | | | | | | | | | |
Net income (loss) | | | 292,463 | | | | (2,908,578 | ) | | | (662,871 | ) |
| | | | | | | | | | | | |
Shareholders’ equity, end of period | | $ | 3,245,965 | | | $ | 9,107,146 | | | $ | 1,440,073 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-14
PROSHARES ULTRASHORT DJ-UBS COMMODITY
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Cash flow from operating activities | | | | | | | | | | | | |
Net income (loss) | | $ | 292,463 | | | $ | (2,908,578 | ) | | $ | (662,871 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | | | | | | | | | | |
Decrease (Increase) in segregated cash balances for swap agreements | | | — | | | | — | | | | 485,000 | |
Net sale (purchase) of short-term U.S. government and agency obligations | | | 5,731,306 | | | | (6,940,121 | ) | | | 973,504 | |
Change in unrealized appreciation/depreciation on investments | | | 421,729 | | | | (734,628 | ) | | | (52,660 | ) |
Increase (Decrease) in management fee payable | | | (4,795 | ) | | | 6,082 | | | | (1,220 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | 6,440,703 | | | | (10,577,245 | ) | | | 741,753 | |
| | | | | | | | | | | | |
Cash flow from financing activities | | | | | | | | | | | | |
Proceeds from addition of shares | | | — | | | | 84,549,839 | | | | 3,976,994 | |
Payment on shares redeemed | | | (6,153,644 | ) | | | (73,974,188 | ) | | | (4,798,476 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (6,153,644 | ) | | | 10,575,651 | | | | (821,482 | ) |
| | | | | | | | | | | | |
Net increase (decrease) in cash | | | 287,059 | | | | (1,594 | ) | | | (79,729 | ) |
Cash, beginning of period | | | 9,060 | | | | 10,654 | | | | 90,383 | |
| | | | | | | | | | | | |
Cash, end of period | | $ | 296,119 | | | $ | 9,060 | | | $ | 10,654 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-15
PROSHARES ULTRA DJ-UBS CRUDE OIL
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 2,198,932 | | | $ | 495,671 | |
Segregated cash balances with brokers for futures contracts | | | 23,356,627 | | | | 14,202,793 | |
Short-term U.S. government and agency obligations (Note 3) (cost $437,644,628 and $246,926,093, respectively) | | | 437,662,650 | | | | 246,919,569 | |
Unrealized appreciation on swap agreements | | | 33,333,620 | | | | — | |
Receivable on open futures contracts | | | 3,430,415 | | | | — | |
| | | | | | | | |
Total assets | | | 499,982,244 | | | | 261,618,033 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Payable for capital shares redeemed | | | 16,071,243 | | | | — | |
Management fee payable | | | 402,037 | | | | 215,315 | |
Unrealized depreciation on swap agreements | | | — | | | | 10,007,396 | |
| | | | | | | | |
Total liabilities | | | 16,473,280 | | | | 10,222,711 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 483,508,964 | | | | 251,395,322 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 499,982,244 | | | $ | 261,618,033 | |
| | | | | | | | |
Shares outstanding | | | 16,449,170 | | | | 6,149,170 | |
| | | | | | | | |
Net asset value per share (Note 1) | | $ | 29.39 | | | $ | 40.88 | |
| | | | | | | | |
Market value per share (Note 1) (Note 2) | | $ | 29.32 | | | $ | 40.94 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-16
PROSHARES ULTRA DJ-UBS CRUDE OIL
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations(91% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.095% due 01/03/13 | | $ | 144,182,000 | | | $ | 144,181,919 | |
0.086% due 01/10/13† | | | 12,362,000 | | | | 12,361,918 | |
0.100% due 01/31/13† | | | 17,785,000 | | | | 17,784,498 | |
0.101% due 02/07/13† | | | 104,961,000 | | | | 104,957,860 | |
0.111% due 02/14/13† | | | 88,118,000 | | | | 88,114,843 | |
0.022% due 02/21/13† | | | 33,883,000 | | | | 33,881,588 | |
0.077% due 03/28/13 | | | 9,851,000 | | | | 9,850,186 | |
0.066% due 04/18/13 | | | 2,900,000 | | | | 2,899,402 | |
0.061% due 04/25/13† | | | 23,636,000 | | | | 23,630,436 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $437,644,628) | | | | | | $ | 437,662,650 | |
| | | | | | | | |
Futures Contracts Purchased††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Crude Oil - NYMEX, expires March 2013 | | | 4,378 | | | $ | 403,958,060 | | | $ | 21,960,410 | |
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 Subindex | | | 01/07/13 | | | $ | 232,506,653 | | | $ | 14,334,730 | |
Swap agreement with Societe Generale S.A. based on Dow Jones- UBS WTI Crude Oil Subindex | | | 01/07/13 | | | | 128,396,742 | | | | 8,989,866 | |
Swap agreement with UBS AG based on Dow Jones-UBS WTI Crude Oil Subindex | | | 01/07/13 | | | | 202,152,019 | | | | 10,009,024 | |
| | | | | | | | | | | | |
| | | | | | | | | | $ | 33,333,620 | |
| | | | | | | | | | | | |
† | All or partial amount segregated as collateral for swap agreements. |
†† | Cash collateral in the amount of $23,356,627 was pledged to cover margin requirements for open futures contracts as of December 31, 2012. |
^ | The positions and counterparties herein are as of December 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-17
PROSHARES ULTRA DJ-UBS CRUDE OIL
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations(98% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.000% due 02/09/12 | | $ | 10,138,000 | | | $ | 10,137,907 | |
0.003% due 02/16/12 | | | 182,000 | | | | 181,998 | |
0.000% due 03/01/12 | | | 25,000,000 | | | | 24,999,435 | |
0.001% due 03/08/12† | | | 65,520,000 | | | | 65,517,779 | |
0.002% due 03/15/12† | | | 28,283,000 | | | | 28,281,931 | |
0.004% due 03/22/12† | | | 50,862,000 | | | | 50,859,879 | |
0.003% due 04/05/12 | | | 33,042,000 | | | | 33,039,954 | |
0.010% due 04/12/12† | | | 31,300,000 | | | | 31,300,000 | |
0.011% due 05/10/12† | | | 2,601,000 | | | | 2,600,686 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $246,926,093) | | | | | | $ | 246,919,569 | |
| | | | | | | | |
Futures Contracts Purchased††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Crude Oil - NYMEX, expires March 2012 | | | 2,226 | | | $ | 220,374,000 | | | $ | (1,365,330 | ) |
Swap Agreements^
| | | | | | | | | | |
| | Termination Date | | Notional Amount at Value* | | | Unrealized Appreciation (Depreciation) | |
Swap agreement with Goldman Sachs International based on Dow Jones-UBS Crude Oil Sub-Index | | 01/06/12 | | $ | 87,399,278 | | | $ | (3,467,478 | ) |
Swap agreement with Societe Generale S.A. based on Dow Jones-UBS Crude Oil Sub-Index | | 01/06/12 | | | 52,229,440 | | | | (1,831,552 | ) |
Swap agreement with UBS AG based on Dow Jones-UBS Crude Oil Sub-Index | | 01/06/12 | | | 142,861,248 | | | | (4,708,366 | ) |
| | | | | | | | | | |
| | | | | | | | $ | (10,007,396 | ) |
| | | | | | | | | | |
† | All or partial amount segregated as collateral for swap agreements. |
†† | Cash collateral in the amount of $14,202,793 was pledged to cover margin requirements for open futures contracts as of December 31, 2011. |
^ | The positions and counterparties herein are as of December 31, 2011. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-18
PROSHARES ULTRA DJ-UBS CRUDE OIL
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Investment Income | | | | | | | | | | | | |
Interest | | $ | 240,162 | | | $ | 159,287 | | | $ | 452,166 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
Management fee | | | 3,400,756 | | | | 3,243,051 | | | | 3,172,821 | |
Brokerage commissions | | | 87,836 | | | | 102,605 | | | | 146,782 | |
| | | | | | | | | | | | |
Total expenses | | | 3,488,592 | | | | 3,345,656 | | | | 3,319,603 | |
| | | | | | | | | | | | |
Net investment income (loss) | | | (3,248,430 | ) | | | (3,186,369 | ) | | | (2,867,437 | ) |
| | | | | | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | | | | | |
Net realized gain (loss) on | | | | | | | | | | | | |
Futures contracts | | | (28,210,259 | ) | | | 36,556,166 | | | | 60,942,921 | |
Swap agreements | | | (55,851,708 | ) | | | 73,825,809 | | | | 90,323,497 | |
Short-term U.S. government and agency obligations | | | 12,852 | | | | 14,119 | | | | 58,758 | |
| | | | | | | | | | | | |
Net realized gain (loss) | | | (84,049,115 | ) | | | 110,396,094 | | | | 151,325,176 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | | | | | |
Futures contracts | | | 23,325,740 | | | | (6,778,090 | ) | | | (11,465,040 | ) |
Swap agreements | | | 43,341,016 | | | | (15,657,040 | ) | | | (15,479,432 | ) |
Short-term U.S. government and agency obligations | | | 24,546 | | | | (17,109 | ) | | | 28,842 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation | | | 66,691,302 | | | | (22,452,239 | ) | | | (26,915,630 | ) |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | | (17,357,813 | ) | | | 87,943,855 | | | | 124,409,546 | |
| | | | | | | | | | | | |
Net income (loss) | | $ | (20,606,243 | ) | | $ | 84,757,486 | | | $ | 121,542,109 | |
| | | | | | | | | | | | |
Net income (loss) per weighted-average share (Note 1) | | $ | (1.84 | ) | | $ | 10.13 | | | $ | 15.18 | |
| | | | | | | | | | | | |
Weighted-average shares outstanding (Note 1) | | | 11,187,012 | | | | 8,370,067 | | | | 8,007,606 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-19
PROSHARES ULTRA DJ-UBS CRUDE OIL
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Shareholders’ equity, beginning of period | | $ | 251,395,322 | | | $ | 228,133,077 | | | $ | 323,819,670 | |
Addition of 28,550,000, 29,625,000 and 29,262,500 shares, respectively (Note 1) | | | 853,881,447 | | | | 1,173,453,517 | | | | 1,162,325,334 | |
Redemption of 18,250,000, 28,038,334 and 31,112,500 shares, respectively (Note 1) | | | (601,161,562 | ) | | | (1,234,948,758 | ) | | | (1,379,554,036 | ) |
| | | | | | | | | | | | |
Net addition (redemption) of 10,300,000, 1,586,666 and (1,850,000) shares, respectively (Note 1) | | | 252,719,885 | | | | (61,495,241 | ) | | | (217,228,702 | ) |
| | | | | | | | | | | | |
Net investment income (loss) | | | (3,248,430 | ) | | | (3,186,369 | ) | | | (2,867,437 | ) |
Net realized gain (loss) | | | (84,049,115 | ) | | | 110,396,094 | | | | 151,325,176 | |
Change in net unrealized appreciation/depreciation | | | 66,691,302 | | | | (22,452,239 | ) | | | (26,915,630 | ) |
| | | | | | | | | | | | |
Net income (loss) | | | (20,606,243 | ) | | | 84,757,486 | | | | 121,542,109 | |
| | | | | | | | | | | | |
Shareholders’ equity, end of period | | $ | 483,508,964 | | | $ | 251,395,322 | | | $ | 228,133,077 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-20
PROSHARES ULTRA DJ-UBS CRUDE OIL
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Cash flow from operating activities | | | | | | | | | | | | |
Net income (loss) | | $ | (20,606,243 | ) | | $ | 84,757,486 | | | $ | 121,542,109 | |
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 | | | (9,153,834 | ) | | | (3,571,543 | ) | | | 2,943,675 | |
Net sale (purchase) of short-term U.S. government and agency obligations | | | (190,718,535 | ) | | | (2,541,758 | ) | | | 78,659,989 | |
Change in unrealized appreciation/depreciation on investments | | | (43,365,562 | ) | | | 15,674,149 | | | | 15,450,590 | |
Decrease (Increase) in receivable on futures contracts | | | (3,430,415 | ) | | | 3,035,150 | | | | (1,568,706 | ) |
Increase (Decrease) in management fee payable | | | 186,722 | | | | (1,007 | ) | | | (45,882 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | (267,087,867 | ) | | | 97,352,477 | | | | 216,981,775 | |
| | | | | | | | | | | | |
Cash flow from financing activities | | | | | | | | | | | | |
Proceeds from addition of shares | | | 853,881,447 | | | | 1,173,453,517 | | | | 1,162,325,334 | |
Payment on shares redeemed | | | (585,090,319 | ) | | | (1,271,215,481 | ) | | | (1,378,482,887 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 268,791,128 | | | | (97,761,964 | ) | | | (216,157,553 | ) |
| | | | | | | | | | | | |
Net increase (decrease) in cash | | | 1,703,261 | | | | (409,487 | ) | | | 824,222 | |
Cash, beginning of period | | | 495,671 | | | | 905,158 | | | | 80,936 | |
| | | | | | | | | | | | |
Cash, end of period | | $ | 2,198,932 | | | $ | 495,671 | | | $ | 905,158 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-21
PROSHARES ULTRASHORT DJ-UBS CRUDE OIL
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 658,676 | | | $ | 265,258 | |
Segregated cash balances with brokers for futures contracts | | | 4,401,374 | | | | 9,078,683 | |
Short-term U.S. government and agency obligations (Note 3) (cost $87,042,320 and $131,936,844, respectively) | | | 87,046,389 | | | | 131,934,193 | |
Unrealized appreciation on swap agreements | | | — | | | | 2,645,240 | |
Receivable from capital shares sold | | | 4,031,477 | | | | — | |
Receivable on open futures contracts | | | — | | | | 576,597 | |
| | | | | | | | |
Total assets | | | 96,137,916 | | | | 144,499,971 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Payable on open futures contracts | | | 979,336 | | | | — | |
Management fee payable | | | 70,254 | | | | 110,078 | |
Unrealized depreciation on swap agreements | | | 5,607,060 | | | | — | |
| | | | | | | | |
Total liabilities | | | 6,656,650 | | | | 110,078 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 89,481,266 | | | | 144,389,893 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 96,137,916 | | | $ | 144,499,971 | |
| | | | | | | | |
Shares outstanding | | | 2,219,944 | | | | 3,719,944 | |
| | | | | | | | |
Net asset value per share (Note 1) | | $ | 40.31 | | | $ | 38.82 | |
| | | | | | | | |
Market value per share (Note 1) (Note 2) | | $ | 40.44 | | | $ | 38.69 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-22
PROSHARES ULTRASHORT DJ-UBS CRUDE OIL
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(97% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.095% due 01/03/13 | | $ | 28,622,000 | | | $ | 28,621,984 | |
0.096% due 01/10/13† | | | 9,012,000 | | | | 9,011,940 | |
0.105% due 01/31/13† | | | 14,165,000 | | | | 14,164,600 | |
0.105% due 02/07/13† | | | 937,000 | | | | 936,972 | |
0.118% due 02/14/13† | | | 19,431,000 | | | | 19,430,304 | |
0.071% due 02/21/13† | | | 5,758,000 | | | | 5,757,760 | |
0.077% due 03/28/13 | | | 6,391,000 | | | | 6,390,472 | |
0.061% due 04/25/13† | | | 2,733,000 | | | | 2,732,357 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $87,042,320) | | | | | | $ | 87,046,389 | |
| | | | | | | | |
Futures Contracts Sold††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Crude Oil - NYMEX, expires March 2013 | | | 825 | | | $ | 76,122,750 | | | $ | (4,029,721 | ) |
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 | | 01/07/13 | | $ | (37,668,290 | ) | | $ | (1,880,292 | ) |
Swap agreement with Societe Generale S.A. based on Dow Jones-UBS WTI Crude Oil Subindex | | 01/07/13 | | | (16,223,148 | ) | | | (1,730,366 | ) |
Swap agreement with UBS AG based on Dow Jones-UBS WTI Crude Oil Sub-Index | | 01/07/13 | | | (48,930,885 | ) | | | (1,996,402 | ) |
| | | | | | | | | | |
| | | | | | | | $ | (5,607,060 | ) |
| | | | | | | | | | |
† | All or partial amount segregated as collateral for swap agreements. |
†† | Cash collateral in the amount of $4,401,374 was pledged to cover margin requirements for open futures contracts as of December 31, 2012. |
^ | The positions and counterparties herein are as of December 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-23
PROSHARES ULTRASHORT DJ-UBS CRUDE OIL
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(91% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.021% due 01/12/12 | | $ | 9,408,000 | | | $ | 9,407,992 | |
0.016% due 01/19/12 | | | 5,172,000 | | | | 5,171,991 | |
0.016% due 01/26/12 | | | 6,095,000 | | | | 6,094,983 | |
0.005% due 02/02/12† | | | 23,199,000 | | | | 23,198,914 | |
0.000% due 02/09/12† | | | 15,591,000 | | | | 15,590,857 | |
0.006% due 02/16/12† | | | 11,374,000 | | | | 11,373,874 | |
0.016% due 02/23/12† | | | 8,425,000 | | | | 8,424,890 | |
(0.005)% due 03/15/12 | | | 1,440,000 | | | | 1,439,946 | |
0.002% due 03/22/12 | | | 21,204,000 | | | | 21,203,116 | |
0.003% due 04/05/12 | | | 21,320,000 | | | | 21,318,680 | |
0.011% due 05/10/12† | | | 8,710,000 | | | | 8,708,950 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $131,936,844) | | | | | | $ | 131,934,193 | |
| | | | | | | | |
Futures Contracts Sold††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Crude Oil - NYMEX, expires March 2012 | | | 1,257 | | | $ | 124,443,000 | | | $ | 247,040 | |
Swap Agreements^
| | | | | | | | | | |
| | Termination Date | | Notional Amount at Value* | | | Unrealized Appreciation (Depreciation) | |
Swap agreement with Goldman Sachs International based on Dow Jones-UBS Crude Oil Sub-Index | | 01/06/12 | | $ | (52,221,393 | ) | | $ | (253,277 | ) |
Swap agreement with Societe Generale S.A. based on Dow Jones-UBS Crude Oil Sub-Index | | 01/06/12 | | | (90,137,702 | ) | | | 2,596,598 | |
Swap agreement with UBS AG based on Dow Jones-UBS Crude Oil Sub-Index | | 01/06/12 | | | (22,019,770 | ) | | | 301,919 | |
| | | | | | | | | | |
| | | | | | | | $ | 2,645,240 | |
| | | | | | | | | | |
† | All or partial amount segregated as collateral for swap agreements. |
†† | Cash collateral in the amount of $9,078,683 was pledged to cover margin requirements for open futures contracts as of December 31, 2011. |
^ | The positions and counterparties herein are as of December 31, 2011. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-24
PROSHARES ULTRASHORT DJ-UBS CRUDE OIL
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Investment Income | | | | | | | | | | | | |
Interest | | $ | 75,194 | | | $ | 70,449 | | | $ | 115,372 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
Management fee | | | 1,121,597 | | | | 1,228,633 | | | | 842,206 | |
Brokerage commissions | | | 32,261 | | | | 53,551 | | | | 57,316 | |
| | | | | | | | | | | | |
Total expenses | | | 1,153,858 | | | | 1,282,184 | | | | 899,522 | |
| | | | | | | | | | | | |
Net investment income (loss) | | | (1,078,664 | ) | | | (1,211,735 | ) | | | (784,150 | ) |
| | | | | | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | | | | | |
Net realized gain (loss) on | | | | | | | | | | | | |
Futures contracts | | | 16,109,009 | | | | 11,024,364 | | | | 2,313,487 | |
Swap agreements | | | 31,455,754 | | | | 15,696,502 | | | | 12,707,736 | |
Short-term U.S. government and agency obligations | | | 5,203 | | | | 11,832 | | | | 9,796 | |
| | | | | | | | | | | | |
Net realized gain (loss) | | | 47,569,966 | | | | 26,732,698 | | | | 15,031,019 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | | | | | |
Futures contracts | | | (4,276,761 | ) | | | 2,631,460 | | | | 679,480 | |
Swap agreements | | | (8,252,300 | ) | | | 6,756,848 | | | | (3,129,119 | ) |
Short-term U.S. government and agency obligations | | | 6,720 | | | | (7,928 | ) | | | 8,928 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation | | | (12,522,341 | ) | | | 9,380,380 | | | | (2,440,711 | ) |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | | 35,047,625 | | | | 36,113,078 | | | | 12,590,308 | |
| | | | | | | | | | | | |
Net income (loss) | | $ | 33,968,961 | | | $ | 34,901,343 | | | $ | 11,806,158 | |
| | | | | | | | | | | | |
Net income (loss) per weighted-average share (Note 1) | | $ | 11.32 | | | $ | 12.25 | | | $ | 8.49 | |
| | | | | | | | | | | | |
Weighted-average shares outstanding (Note 1) | | | 3,000,545 | | | | 2,849,379 | | | | 1,390,578 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-25
PROSHARES ULTRASHORT DJ-UBS CRUDE OIL
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Shareholders’ equity, beginning of period | | $ | 144,389,893 | | | $ | 132,214,257 | | | $ | 76,656,626 | |
| | | |
Addition of 5,900,000, 12,530,000 and 9,150,000 shares, respectively (Note 1) | | | 230,873,903 | | | | 544,053,277 | | | | 569,014,790 | |
Redemption of 7,400,000, 11,410,059 and 7,670,000 shares, respectively (Note 1) | | | (319,751,491 | ) | | | (566,778,984 | ) | | | (525,263,317 | ) |
| | | | | | | | | | | | |
Net addition (redemption) of (1,500,000), 1,119,941 and 1,480,000 shares, respectively (Note 1) | | | (88,877,588 | ) | | | (22,725,707 | ) | | | 43,751,473 | |
| | | | | | | | | | | | |
| | | |
Net investment income (loss) | | | (1,078,664 | ) | | | (1,211,735 | ) | | | (784,150 | ) |
Net realized gain (loss) | | | 47,569,966 | | | | 26,732,698 | | | | 15,031,019 | |
Change in net unrealized appreciation/depreciation | | | (12,522,341 | ) | | | 9,380,380 | | | | (2,440,711 | ) |
| | | | | | | | | | | | |
Net income (loss) | | | 33,968,961 | | | | 34,901,343 | | | | 11,806,158 | |
| | | | | | | | | | | | |
| | | |
Shareholders’ equity, end of period | | $ | 89,481,266 | | | $ | 144,389,893 | | | $ | 132,214,257 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-26
PROSHARES ULTRASHORT DJ-UBS CRUDE OIL
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Cash flow from operating activities | | | | | | | | | | | | |
Net income (loss) | | $ | 33,968,961 | | | $ | 34,901,343 | | | $ | 11,806,158 | |
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 | | | 4,677,309 | | | | (4,826,183 | ) | | | (89,775 | ) |
Net sale (purchase) of short-term U.S. government and agency obligations | | | 44,894,524 | | | | 3,695,071 | | | | (69,132,956 | ) |
Change in unrealized appreciation/depreciation on investments | | | 8,245,580 | | | | (6,748,920 | ) | | | 3,120,191 | |
Decrease (Increase) in receivable on futures contracts | | | 576,597 | | | | (576,597 | ) | | | — | |
Increase (Decrease) in management fee payable | | | (39,824 | ) | | | (7,199 | ) | | | 49,073 | |
Increase (Decrease) in payable on futures contracts | | | 979,336 | | | | (1,140,144 | ) | | | (130,925 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | 93,302,483 | | | | 25,297,371 | | | | (54,378,234 | ) |
| | | | | | | | | | | | |
Cash flow from financing activities | | | | | | | | | | | | |
Proceeds from addition of shares | | | 226,842,426 | | | | 544,053,277 | | | | 577,259,736 | |
Payment on shares redeemed | | | (319,751,491 | ) | | | (573,092,737 | ) | | | (518,949,564 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (92,909,065 | ) | | | (29,039,460 | ) | | | 58,310,172 | |
| | | | | | | | | | | | |
Net increase (decrease) in cash | | | 393,418 | | | | (3,742,089 | ) | | | 3,931,938 | |
Cash, beginning of period | | | 265,258 | | | | 4,007,347 | | | | 75,409 | |
| | | | | | | | | | | | |
Cash, end of period | | $ | 658,676 | | | $ | 265,258 | | | $ | 4,007,347 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-27
PROSHARES ULTRA DJ-UBS NATURAL GAS
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 3,385,764 | | | $ | 3,361,868 | |
Segregated cash balances with brokers for futures contracts | | | 10,264,090 | | | | 725,409 | |
Short-term U.S. government and agency obligations (Note 3) (cost $64,312,441 and $0, respectively) | | | 64,313,224 | | | | — | |
Offering costs (Note 5) | | | — | | | | 20,150 | |
| | | | | | | | |
Total assets | | | 77,963,078 | | | | 4,107,427 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Payable on open futures contracts | | | 4,891,783 | | | | — | |
Management fee payable | | | 51,925 | | | | 1,454 | |
Payable for offering costs | | | — | | | | 26,624 | |
| | | | | | | | |
Total liabilities | | | 4,943,708 | | | | 28,078 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 73,019,370 | | | | 4,079,349 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 77,963,078 | | | $ | 4,107,427 | |
| | | | | | | | |
Shares outstanding | | | 1,869,941 | | | | 40,002 | |
| | | | | | | | |
Net asset value per share (Note 1) | | $ | 39.05 | | | $ | 101.98 | |
| | | | | | | | |
Market value per share (Note 1) (Note 2) | | $ | 39.24 | | | $ | 101.35 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-28
PROSHARES ULTRA DJ-UBS NATURAL GAS
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(88% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.095% due 01/03/13 | | $ | 934,000 | | | $ | 934,000 | |
0.087% due 01/10/13 | | | 10,170,000 | | | | 10,169,932 | |
0.102% due 02/07/13 | | | 3,849,000 | | | | 3,848,885 | |
0.104% due 02/14/13 | | | 3,103,000 | | | | 3,102,889 | |
0.048% due 02/21/13 | | | 26,359,000 | | | | 26,357,902 | |
0.077% due 03/28/13 | | | 1,410,000 | | | | 1,409,883 | |
0.066% due 04/18/13 | | | 2,987,000 | | | | 2,986,384 | |
0.059% due 04/25/13 | | | 15,507,000 | | | | 15,503,349 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $64,312,441) | | | | | | $ | 64,313,224 | |
| | | | | | | | |
Futures Contracts Purchased††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Natural Gas - NYMEX, expires March 2013 | | | 4,340 | | | $ | 146,041,000 | | | $ | (3,816,950 | ) |
†† | Cash collateral in the amount of $10,264,090 was pledged to cover margin requirements for open futures contracts as of December 31, 2012. |
See accompanying notes to financial statements.
F-29
PROSHARES ULTRA DJ-UBS NATURAL GAS
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
Futures Contracts Purchased††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Natural Gas - NYMEX, expires March 2012 | | | 271 | | | $ | 8,173,360 | | | $ | (825,510 | ) |
†† | Cash collateral in the amount of $725,409 was pledged to cover margin requirements for open futures contracts as of December 31, 2011. |
See accompanying notes to financial statements.
F-30
PROSHARES ULTRA DJ-UBS NATURAL GAS
STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2012 AND PERIOD FROM APRIL 5, 2011 (INCEPTION)
TO DECEMBER 31, 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | April 5, 2011 (Inception) through December 31, 2011 | |
Investment Income | | | | | | | | |
Interest | | $ | 30,397 | | | $ | — | |
| | | | | | | | |
Expenses | | | | | | | | |
Management fee | | | 404,318 | | | | 1,454 | |
Brokerage commissions | | | 128,470 | | | | 2,531 | |
Offering costs | | | 63,919 | | | | 6,474 | |
| | | | | | | | |
Total expenses | | | 596,707 | | | | 10,459 | |
| | | | | | | | |
Net investment income (loss) | | | (566,310 | ) | | | (10,459 | ) |
| | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | |
Net realized gain (loss) on | | | | | | | | |
Futures contracts | | | (2,839,309 | ) | | | (1,481,685 | ) |
Short-term U.S. government and agency obligations | | | 4,126 | | | | (134 | ) |
| | | | | | | | |
Net realized gain (loss) | | | (2,835,183 | ) | | | (1,481,819 | ) |
| | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | |
Futures contracts | | | (2,991,440 | ) | | | (825,510 | ) |
Short-term U.S. government and agency obligations | | | 783 | | | | — | |
| | | | | | | | |
Change in net unrealized appreciation/depreciation | | | (2,990,657 | ) | | | (825,510 | ) |
| | | | | | | | |
Net realized and unrealized gain (loss) | | | (5,825,840 | ) | | | (2,307,329 | ) |
| | | | | | | | |
Net income (loss) | | $ | (6,392,150 | ) | | $ | (2,317,788 | ) |
| | | | | | | | |
Net income (loss) per weighted-average share (Note 1) | | $ | (5.88 | ) | | $ | (100.96 | ) |
| | | | | | | | |
Weighted-average shares outstanding (Note 1) | | | 1,088,025 | | | | 22,957 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-31
PROSHARES ULTRA DJ-UBS NATURAL GAS
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2012 AND PERIOD FROM APRIL 5, 2011 (INCEPTION)
TO DECEMBER 31, 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | April 5, 2011 (Inception) through December 31, 2011 | |
Shareholders’ equity, beginning of period | | $ | 4,079,349 | | | $ | — | |
| | |
Addition of 2,930,000 and 40,002 shares, respectively (Note 1) | | | 133,210,470 | | | | 6,397,137 | |
Redemption of 1,100,061 and 0 shares, respectively (Note 1) | | | (57,878,299 | ) | | | — | |
| | | | | | | | |
Net addition (redemption) of 1,829,939 and 40,002 shares, respectively (Note 1) | | | 75,332,171 | | | | 6,397,137 | |
| | | | | | | | |
| | |
Net investment income (loss) | | | (566,310 | ) | | | (10,459 | ) |
Net realized gain (loss) | | | (2,835,183 | ) | | | (1,481,819 | ) |
Change in net unrealized appreciation/depreciation | | | (2,990,657 | ) | | | (825,510 | ) |
| | | | | | | | |
Net income (loss) | | | (6,392,150 | ) | | | (2,317,788 | ) |
| | | | | | | | |
| | |
Shareholders’ equity, end of period | | $ | 73,019,370 | | | $ | 4,079,349 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-32
PROSHARES ULTRA DJ-UBS NATURAL GAS
STATEMENTS OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2012 AND PERIOD FROM APRIL 5, 2011 (INCEPTION)
TO DECEMBER 31, 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | April 5, 2011 (Inception) through December 31, 2011 | |
Cash flow from operating activities | | | | | | | | |
Net income (loss) | | $ | (6,392,150 | ) | | $ | (2,317,788 | ) |
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 | | | (9,538,681 | ) | | | (725,409 | ) |
Net sale (purchase) of short-term U.S. government and agency obligations | | | (64,312,441 | ) | | | — | |
Change in unrealized appreciation/depreciation on investments | | | (783 | ) | | | — | |
Change in offering cost | | | 20,150 | | | | (20,150 | ) |
Increase (Decrease) in management fee payable | | | 50,471 | | | | 1,454 | |
Increase (Decrease) in payable on futures contracts | | | 4,891,783 | | | | — | |
Increase (Decrease) in payable for offering costs | | | (26,624 | ) | | | 26,624 | |
| | | | | | | | |
Net cash provided by (used in) operating activities | | | (75,308,275 | ) | | | (3,035,269 | ) |
| | | | | | | | |
Cash flow from financing activities | | | | | | | | |
Proceeds from addition of shares | | | 133,210,470 | | | | 6,397,137 | |
Payment on shares redeemed | | | (57,878,299 | ) | | | — | |
| | | | | | | | |
Net cash provided by (used in) financing activities | | | 75,332,171 | | | | 6,397,137 | |
| | | | | | | | |
Net increase (decrease) in cash | | | 23,896 | | | | 3,361,868 | |
Cash, beginning of period | | | 3,361,868 | | | | — | |
| | | | | | | | |
Cash, end of period | | $ | 3,385,764 | | | $ | 3,361,868 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-33
PROSHARES ULTRASHORT DJ-UBS NATURAL GAS
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 310,060 | | | $ | 2,969,266 | |
Segregated cash balances with brokers for futures contracts | | | 1,795,030 | | | | 1,439,775 | |
Short-term U.S. government and agency obligations (Note 3) (cost $10,042,198 and $2,621,895, respectively) | | | 10,042,731 | | | | 2,621,684 | |
Receivable on open futures contracts | | | 632,777 | | | | 123,128 | |
Offering costs (Note 5) | | | — | | | | 20,150 | |
| | | | | | | | |
Total assets | | | 12,780,598 | | | | 7,174,003 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Management fee payable | | | 12,258 | | | | 5,069 | |
Payable for offering costs | | | — | | | | 26,624 | |
| | | | | | | | |
Total liabilities | | | 12,258 | | | | 31,693 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 12,768,340 | | | | 7,142,310 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 12,780,598 | | | $ | 7,174,003 | |
| | | | | | | | |
Shares outstanding | | | 500,030 | | | | 300,030 | |
| | | | | | | | |
Net asset value per share (Note 1) | | $ | 25.54 | | | $ | 23.81 | |
| | | | | | | | |
Market value per share (Note 1) (Note 2) | | $ | 25.41 | | | $ | 23.96 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-34
PROSHARES ULTRASHORT DJ-UBS NATURAL GAS
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(79% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.095% due 01/03/13 | | $ | 2,387,000 | | | $ | 2,386,998 | |
0.090% due 01/10/13 | | | 36,000 | | | | 36,000 | |
0.100% due 01/31/13 | | | 1,634,000 | | | | 1,633,954 | |
0.104% due 02/07/13 | | | 2,406,000 | | | | 2,405,928 | |
0.078% due 02/21/13 | | | 3,580,000 | | | | 3,579,851 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $10,042,198) | | | | | | $ | 10,042,731 | |
| | | | | | | | |
Futures Contracts Sold††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Natural Gas - NYMEX, expires March 2013 | | | 759 | | | $ | 25,540,350 | | | $ | 409,135 | |
†† | Cash collateral in the amount of $1,795,030 was pledged to cover margin requirements for open futures contracts as of December 31, 2012. |
See accompanying notes to financial statements.
F-35
PROSHARES ULTRASHORT DJ-UBS NATURAL GAS
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(37% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.011% due 05/10/12 | | $ | 2,622,000 | | | $ | 2,621,684 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $2,621,895) | | | | | | $ | 2,621,684 | |
| | | | | | | | |
Futures Contracts Sold††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Natural Gas - NYMEX, expires March 2012 | | | 474 | | | $ | 14,295,840 | | | $ | 1,381,010 | |
†† | Cash collateral in the amount of $1,439,775 was pledged to cover margin requirements for open futures contracts as of December 31, 2011. |
See accompanying notes to financial statements.
F-36
PROSHARES ULTRASHORT DJ-UBS NATURAL GAS
STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2012 AND
FOR THE PERIOD FROM APRIL 5, 2011 (INCEPTION) TO DECEMBER 31, 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | April 5, 2011 (Inception) through December 31, 2011 | |
Investment Income | | | | | | | | |
Interest | | $ | 7,994 | | | $ | 13 | |
| | | | | | | | |
Expenses | | | | | | | | |
Management fee | | | 76,306 | | | | 5,069 | |
Brokerage commissions | | | 64,176 | | | | 4,082 | |
Offering costs | | | 63,919 | | | | 6,474 | |
| | | | | | | | |
Total expenses | | | 204,401 | | | | 15,625 | |
| | | | | | | | |
Net investment income (loss) | | | (196,407 | ) | | | (15,612 | ) |
| | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | |
Net realized gain (loss) on | | | | | | | | |
Futures contracts | | | 1,212,600 | | | | 1,776,461 | |
Short-term U.S. government and agency obligations | | | 395 | | | | (138 | ) |
| | | | | | | | |
Net realized gain (loss) | | | 1,212,995 | | | | 1,776,323 | |
| | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | |
Futures contracts | | | (971,875 | ) | | | 1,381,010 | |
Short-term U.S. government and agency obligations | | | 744 | | | | (211 | ) |
| | | | | | | | |
Change in net unrealized appreciation/depreciation | | | (971,131 | ) | | | 1,380,799 | |
| | | | | | | | |
Net realized and unrealized gain (loss) | | | 241,864 | | | | 3,157,122 | |
| | | | | | | | |
Net income (loss) | | $ | 45,457 | | | $ | 3,141,510 | |
| | | | | | | | |
Net income (loss) per weighted-average share (Note 1) | | $ | 0.09 | | | $ | 10.47 | |
| | | | | | | | |
Weighted-average shares outstanding (Note 1) | | | 504,538 | | | | 300,030 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-37
PROSHARES ULTRASHORT DJ-UBS NATURAL GAS
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2012 AND
FOR THE PERIOD FROM APRIL 5, 2011 (INCEPTION) TO DECEMBER 31, 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | April 5, 2011 (Inception) through December 31, 2011 | |
Shareholders’ equity, beginning of period | | $ | 7,142,310 | | | $ | — | |
| | |
Addition of 1,050,000 and 300,030 shares, respectively (Note 1) | | | 33,115,715 | | | | 4,000,800 | |
Redemption of 850,000 and 0 shares, respectively (Note 1) | | | (27,535,142 | ) | | | — | |
| | | | | | | | |
Net addition (redemption) of 200,000 and 300,030 shares, respectively (Note 1) | | | 5,580,573 | | | | 4,000,800 | |
| | | | | | | | |
| | |
Net investment income (loss) | | | (196,407 | ) | | | (15,612 | ) |
Net realized gain (loss) | | | 1,212,995 | | | | 1,776,323 | |
Change in net unrealized appreciation/depreciation | | | (971,131 | ) | | | 1,380,799 | |
| | | | | | | | |
Net income (loss) | | | 45,457 | | | | 3,141,510 | |
| | | | | | | | |
| | |
Shareholders’ equity, end of period | | $ | 12,768,340 | | | $ | 7,142,310 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-38
PROSHARES ULTRASHORT DJ-UBS NATURAL GAS
STATEMENTS OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2012 AND
FOR THE PERIOD FROM APRIL 5, 2011 (INCEPTION) TO DECEMBER 31, 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | April 5, 2011 (Inception) through December 31, 2011 | |
Cash flow from operating activities | | | | | | | | |
Net income (loss) | | $ | 45,457 | | | $ | 3,141,510 | |
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 | | | (355,255 | ) | | | (1,439,775 | ) |
Net sale (purchase) of short-term U.S. government and agency obligations | | | (7,420,303 | ) | | | (2,621,895 | ) |
Change in unrealized appreciation/depreciation on investments | | | (744 | ) | | | 211 | |
Decrease (Increase) in receivable on futures contracts | | | (509,649 | ) | | | (123,128 | ) |
Change in offering cost | | | 20,150 | | | | (20,150 | ) |
Increase (Decrease) in management fee payable | | | 7,189 | | | | 5,069 | |
Increase (Decrease) in payable for offering costs | | | (26,624 | ) | | | 26,624 | |
| | | | | | | | |
Net cash provided by (used in) operating activities | | | (8,239,779 | ) | | | (1,031,534 | ) |
| | | | | | | | |
Cash flow from financing activities | | | | | | | | |
Proceeds from addition of shares | | | 33,115,715 | | | | 4,000,800 | |
Payment on shares redeemed | | | (27,535,142 | ) | | | — | |
| | | | | | | | |
Net cash provided by (used in) financing activities | | | 5,580,573 | | | | 4,000,800 | |
| | | | | | | | |
Net increase (decrease) in cash | | | (2,659,206 | ) | | | 2,969,266 | |
Cash, beginning of period | | | 2,969,266 | | | | — | |
| | | | | | | | |
Cash, end of period | | $ | 310,060 | | | $ | 2,969,266 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-39
PROSHARES ULTRA GOLD
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 342,345 | | | $ | 400,533 | |
Segregated cash balances with brokers for futures contracts | | | 14,850 | | | | 22,950 | |
Short-term U.S. government and agency obligations (Note 3) (cost $350,608,755 and $399,322,327, respectively) | | | 350,624,904 | | | | 399,317,740 | |
Receivable from capital shares sold | | | — | | | | 7,796,997 | |
Receivable on open futures contracts | | | 3,980 | | | | 540 | |
| | | | | | | | |
Total assets | | | 350,986,079 | | | | 407,538,760 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Management fee payable | | | 279,269 | | | | 303,120 | |
Unrealized depreciation on forward agreements | | | 15,652,058 | | | | 80,836,280 | |
| | | | | | | | |
Total liabilities | | | 15,931,327 | | | | 81,139,400 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 335,054,752 | | | | 326,399,360 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 350,986,079 | | | $ | 407,538,760 | |
| | | | | | | | |
Shares outstanding | | | 4,000,014 | | | | 4,300,014 | |
| | | | | | | | |
Net asset value per share | | $ | 83.76 | | | $ | 75.91 | |
| | | | | | | | |
Market value per share (Note 2) | | $ | 85.34 | | | $ | 79.01 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-40
PROSHARES ULTRA GOLD
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(105% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.096% due 01/03/13 | | $ | 146,333,000 | | | $ | 146,332,918 | |
0.087% due 01/10/13† | | | 45,695,000 | | | | 45,694,696 | |
0.106% due 02/14/13† | | | 153,832,000 | | | | 153,826,489 | |
0.090% due 02/21/13† | | | 4,771,000 | | | | 4,770,801 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $350,608,755) | | | | | | $ | 350,624,904 | |
| | | | | | | | |
Futures Contracts Purchased††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Gold Futures - COMEX, expires February 2013 | | | 2 | | | $ | 335,160 | | | $ | (15,240 | ) |
Forward Agreements^
| | | | | | | | | | | | | | |
| | Settlement Date | | Commitment to (Deliver)/Receive | | | Notional Amount at Value* | | | Unrealized Appreciation (Depreciation) | |
Forward agreements with Deutsche Bank AG based on 0.995 Fine Troy Ounce Gold | | 01/07/13 | | $ | 120,800 | | | $ | 200,241,704 | | | $ | (4,622,873 | ) |
Forward agreements with Goldman Sachs International based on 0.995 Fine Troy Ounce Gold | | 01/07/13 | | | 91,420 | | | | 151,540,535 | | | | (3,678,367 | ) |
Forward agreements with Societe Generale S.A. based on 0.995 Fine Troy Ounce Gold | | 01/07/13 | | | 98,400 | | | | 163,110,792 | | | | (3,715,989 | ) |
Forward agreements with UBS AG based on 0.995 Fine Troy Ounce Gold | | 01/07/13 | | | 93,400 | | | | 154,822,642 | | | | (3,634,829 | ) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | (15,652,058 | ) |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for forward agreements. |
†† | Cash collateral in the amount of $14,850 was pledged to cover margin requirements for open futures contracts as of December 31, 2012. |
^ | The positions and counterparties herein are as of December 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-41
PROSHARES ULTRA GOLD
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(122% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.021% due 01/12/12 | | $ | 20,709,000 | | | $ | 20,708,983 | |
0.016% due 01/19/12† | | | 39,270,000 | | | | 39,269,933 | |
0.016% due 01/26/12 | | | 26,463,000 | | | | 26,462,929 | |
0.005% due 02/02/12 | | | 31,328,000 | | | | 31,327,884 | |
0.001% due 02/09/12† | | | 46,596,000 | | | | 46,595,571 | |
0.003% due 02/16/12† | | | 50,000,000 | | | | 49,999,445 | |
0.000% due 03/01/12† | | | 20,000,000 | | | | 19,999,548 | |
0.002% due 03/08/12† | | | 20,000,000 | | | | 19,999,322 | |
0.000% due 03/15/12† | | | 16,433,000 | | | | 16,432,379 | |
0.005% due 03/22/12† | | | 81,232,000 | | | | 81,228,613 | |
0.002% due 04/05/12 | | | 2,353,000 | | | | 2,352,854 | |
0.010% due 04/12/12† | | | 30,671,000 | | | | 30,671,000 | |
0.011% due 05/10/12† | | | 14,271,000 | | | | 14,269,279 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $399,322,327) | | | | | | $ | 399,317,740 | |
| | | | | | | | |
Futures Contracts Purchased††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Gold Futures - COMEX, expires February 2012 | | | 2 | | | $ | 313,360 | | | $ | (41,660 | ) |
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 | | 01/06/12 | | $ | 122,620 | | | $ | 187,753,292 | | | $ | (23,233,998 | ) |
Forward agreements with Societe Generale S.A. based on 0.995 Fine Troy Ounce Gold | | 01/06/12 | | | 13,600 | | | | 20,824,025 | | | | (2,297,693 | ) |
Forward agreements with UBS AG based on 0.995 Fine Troy Ounce Gold | | 01/06/12 | | | 289,900 | | | | 443,889,082 | | | | (55,304,589 | ) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | (80,836,280 | ) |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for forward agreements. |
†† | Cash collateral in the amount of $22,950 was pledged to cover margin requirements for open futures contracts as of December 31, 2011. |
^ | The positions and counterparties herein are as of December 31, 2011. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-42
PROSHARES ULTRA GOLD
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Investment Income | | | | | | | | | | | | |
Interest | | $ | 242,432 | | | $ | 146,143 | | | $ | 271,540 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
Management fee | | | 3,411,655 | | | | 3,118,702 | | | | 1,863,659 | |
Brokerage commissions | | | 42 | | | | 2,927 | | | | 3,806 | |
| | | | | | | | | | | | |
Total expenses | | | 3,411,697 | | | | 3,121,629 | | | | 1,867,465 | |
| | | | | | | | | | | | |
Net investment income (loss) | | | (3,169,265 | ) | | | (2,975,486 | ) | | | (1,595,925 | ) |
| | | | | | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | | | | | |
Net realized gain (loss) on | | | | | | | | | | | | |
Futures contracts | | | (7,480 | ) | | | 1,874,338 | | | | 1,766,498 | |
Forward agreements | | | (33,585,416 | ) | | | 98,213,726 | | | | 74,670,736 | |
Short-term U.S. government and agency obligations | | | 3,264 | | | | 2,234 | | | | 7,467 | |
| | | | | | | | | | | | |
Net realized gain (loss) | | | (33,589,632 | ) | | | 100,090,298 | | | | 76,444,701 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | | | | | |
Futures contracts | | | 26,420 | | | | (347,640 | ) | | | 500,180 | |
Forward agreements | | | 65,184,222 | | | | (89,560,867 | ) | | | 13,958,847 | |
Short-term U.S. government and agency obligations | | | 20,736 | | | | (12,664 | ) | | | 10,998 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation | | | 65,231,378 | | | | (89,921,171 | ) | | | 14,470,025 | |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | | 31,641,746 | | | | 10,169,127 | | | | 90,914,726 | |
| | | | | | | | | | | | |
Net income (loss) | | $ | 28,472,481 | | | $ | 7,193,641 | | | $ | 89,318,801 | |
| | | | | | | | | | | | |
Net income (loss) per weighted-average share | | $ | 6.90 | | | $ | 1.87 | | | $ | 24.67 | |
| | | | | | | | | | | | |
Weighted-average shares outstanding | | | 4,126,517 | | | | 3,852,480 | | | | 3,620,973 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-43
PROSHARES ULTRA GOLD
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Shareholders’ equity, beginning of period | | $ | 326,399,360 | | | $ | 259,562,075 | | | $ | 156,476,709 | |
| | | |
Addition of 500,000, 1,350,000 and 1,800,000 shares, respectively | | | 49,880,610 | | | | 128,281,626 | | | | 93,908,829 | |
Redemption of 800,000, 800,000 and 1,600,000 shares, respectively | | | (69,697,699 | ) | | | (68,637,982 | ) | | | (80,142,264 | ) |
| | | | | | | | | | | | |
Net addition (redemption) of (300,000), 550,000 and 200,000 shares, respectively | | | (19,817,089 | ) | | | 59,643,644 | | | | 13,766,565 | |
| | | | | | | | | | | | |
| | | |
Net investment income (loss) | | | (3,169,265 | ) | | | (2,975,486 | ) | | | (1,595,925 | ) |
Net realized gain (loss) | | | (33,589,632 | ) | | | 100,090,298 | | | | 76,444,701 | |
Change in net unrealized appreciation/depreciation | | | 65,231,378 | | | | (89,921,171 | ) | | | 14,470,025 | |
| | | | | | | | | | | | |
Net income (loss) | | | 28,472,481 | | | | 7,193,641 | | | | 89,318,801 | |
| | | | | | | | | | | | |
| | | |
Shareholders’ equity, end of period | | $ | 335,054,752 | | | $ | 326,399,360 | | | $ | 259,562,075 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-44
PROSHARES ULTRA GOLD
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Cash flow from operating activities | | | | | | | | | | | | |
Net income (loss) | | $ | 28,472,481 | | | $ | 7,193,641 | | | $ | 89,318,801 | |
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 | | | 8,100 | | | | 444,825 | | | | 13,062 | |
Net sale (purchase) of short-term U.S. government and agency obligations | | | 48,713,572 | | | | (150,079,747 | ) | | | (81,153,989 | ) |
Change in unrealized appreciation/depreciation on investments | | | (65,204,958 | ) | | | 89,573,531 | | | | (13,969,845 | ) |
Decrease (Increase) in receivable on futures contracts | | | (3,440 | ) | | | 60,290 | | | | (27,900 | ) |
Increase (Decrease) in management fee payable | | | (23,851 | ) | | | 98,922 | | | | 54,319 | |
| | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | 11,961,904 | | | | (52,708,538 | ) | | | (5,765,552 | ) |
| | | | | | | | | | | | |
Cash flow from financing activities | | | | | | | | | | | | |
Proceeds from addition of shares | | | 57,677,607 | | | | 120,484,629 | | | | 93,908,829 | |
Payment on shares redeemed | | | (69,697,699 | ) | | | (68,637,982 | ) | | | (86,977,321 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (12,020,092 | ) | | | 51,846,647 | | | | 6,931,508 | |
| | | | | | | | | | | | |
Net increase (decrease) in cash | | | (58,188 | ) | | | (861,891 | ) | | | 1,165,956 | |
Cash, beginning of period | | | 400,533 | | | | 1,262,424 | | | | 96,468 | |
| | | | | | | | | | | | |
Cash, end of period | | $ | 342,345 | | | $ | 400,533 | | | $ | 1,262,424 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-45
PROSHARES ULTRASHORT GOLD
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 175,194 | | | $ | 330,841 | |
Segregated cash balances with brokers for futures contracts | | | 14,850 | | | | 17,770 | |
Short-term U.S. government and agency obligations (Note 3) (cost $88,573,928 and $164,677,030, respectively) | | | 88,575,398 | | | | 164,673,175 | |
Unrealized appreciation on forward agreements | | | 3,729,856 | | | | 33,401,358 | |
| | | | | | | | |
Total assets | | | 92,495,298 | | | | 198,423,144 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Payable on open futures contracts | | | 3,980 | | | | — | |
Management fee payable | | | 74,576 | | | | 124,573 | |
| | | | | | | | |
Total liabilities | | | 78,556 | | | | 124,573 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 92,416,742 | | | | 198,298,571 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 92,495,298 | | | $ | 198,423,144 | |
| | | | | | | | |
Shares outstanding | | | 1,446,978 | | | | 2,397,475 | |
| | | | | | | | |
Net asset value per share (Note 1) | | $ | 63.87 | | | $ | 82.71 | |
| | | | | | | | |
Market value per share (Note 1) (Note 2) | | $ | 62.60 | | | $ | 79.24 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-46
PROSHARES ULTRASHORT GOLD
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(96% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.096% due 01/03/13 | | $ | 58,266,000 | | | $ | 58,265,967 | |
0.100% due 01/31/13† | | | 15,118,000 | | | | 15,117,574 | |
0.118% due 02/14/13† | | | 2,904,000 | | | | 2,903,896 | |
0.090% due 02/21/13† | | | 4,411,000 | | | | 4,410,816 | |
0.061% due 04/25/13† | | | 7,879,000 | | | | 7,877,145 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $88,573,928) | | | | | | $ | 88,575,398 | |
| | | | | | | | |
Futures Contracts Sold††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Gold Futures - COMEX, expires February 2013 | | | 2 | | | $ | 335,160 | | | $ | 15,240 | |
Forward Agreements^
| | | | | | | | | | | | | | |
| | Settlement Date | | Commitment to (Deliver)/Receive | | | Notional Amount at Value* | | | Unrealized Appreciation (Depreciation) | |
Forward agreements with Deutsche Bank AG based on 0.995 Fine Troy Ounce Gold | | 01/07/13 | | $ | (65,500 | ) | | $ | (108,574,765 | ) | | $ | 2,389,236 | |
Forward agreements with Goldman Sachs International based on 0.995 Fine Troy Ounce Gold | | 01/07/13 | | | (16,598 | ) | | | (27,513,343 | ) | | | 452,059 | |
Forward agreements with Societe Generale S.A. based on 0.995 Fine Troy Ounce Gold | | 01/07/13 | | | (13,400 | ) | | | (22,212,242 | ) | | | 499,264 | |
Forward agreements with UBS AG based on 0.995 Fine Troy Ounce Gold | | 01/07/13 | | | (15,850 | ) | | | (26,273,436 | ) | | | 389,297 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | 3,729,856 | |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for forward agreements. |
†† | Cash collateral in the amount of $14,850 was pledged to cover margin requirements for open futures contracts as of December 31, 2012. |
^ | The positions and counterparties herein are as of December 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-47
PROSHARES ULTRASHORT GOLD
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(83% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.016% due 01/26/12 | | $ | 9,321,000 | | | $ | 9,320,975 | |
0.005% due 02/02/12 | | | 17,200,000 | | | | 17,199,936 | |
0.001% due 02/09/12 | | | 28,671,000 | | | | 28,670,736 | |
0.016% due 02/23/12 | | | 6,989,000 | | | | 6,988,908 | |
0.000% due 03/01/12 | | | 12,000,000 | | | | 11,999,729 | |
0.001% due 03/08/12† | | | 22,699,000 | | | | 22,698,231 | |
0.000% due 03/15/12† | | | 14,734,000 | | | | 14,733,443 | |
0.003% due 03/22/12† | | | 37,957,000 | | | | 37,955,417 | |
0.003% due 04/05/12 | | | 10,597,000 | | | | 10,596,344 | |
0.011% due 05/10/12† | | | 4,510,000 | | | | 4,509,456 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $164,677,030) | | | | | | $ | 164,673,175 | |
| | | | | | | | |
Futures Contracts Sold††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Gold Futures - COMEX, expires February 2012 | | | 2 | | | $ | 313,360 | | | $ | 41,800 | |
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 | | 01/06/12 | | $ | (41,898 | ) | | $ | (64,153,380 | ) | | $ | 3,763,637 | |
Forward agreements with Societe Generale S.A. based on 0.995 Fine Troy Ounce Gold | | 01/06/12 | | | (21,000 | ) | | | (32,154,744 | ) | | | 1,668,871 | |
Forward agreements with UBS AG based on 0.995 Fine Troy Ounce Gold | | 01/06/12 | | | (195,950 | ) | | | (300,034,721 | ) | | | 27,968,850 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | 33,401,358 | |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for forward agreements. |
†† | Cash collateral in the amount of $17,770 was pledged to cover margin requirements for open futures contracts as of December 31, 2011. |
^ | The positions and counterparties herein are as of December 31, 2011. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-48
PROSHARES ULTRASHORT GOLD
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Investment Income | | | | | | | | | | | | |
Interest | | $ | 76,519 | | | $ | 51,785 | | | $ | 103,561 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
Management fee | | | 1,182,691 | | | | 1,092,472 | | | | 693,428 | |
Brokerage commissions | | | 41 | | | | 2,512 | | | | 3,103 | |
| | | | | | | | | | | | |
Total expenses | | | 1,182,732 | | | | 1,094,984 | | | | 696,531 | |
| | | | | | | | | | | | |
Net investment income (loss) | | | (1,106,213 | ) | | | (1,043,199 | ) | | | (592,970 | ) |
| | | | | | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | | | | | |
Net realized gain (loss) on | | | | | | | | | | | | |
Futures contracts | | | 7,600 | | | | (813,845 | ) | | | (847,406 | ) |
Forward agreements | | | (10,075,098 | ) | | | (44,365,616 | ) | | | (36,923,353 | ) |
Short-term U.S. government and agency obligations | | | 1,849 | | | | 1,157 | | | | 3,292 | |
| | | | | | | | | | | | |
Net realized gain (loss) | | | (10,065,649 | ) | | | (45,178,304 | ) | | | (37,767,467 | ) |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | | | | | |
Futures contracts | | | (26,560 | ) | | | 334,550 | | | | (331,890 | ) |
Forward agreements | | | (29,671,502 | ) | | | 36,392,749 | | | | (5,135,453 | ) |
Short-term U.S. government and agency obligations | | | 5,325 | | | | (7,112 | ) | | | 5,448 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation | | | (29,692,737 | ) | | | 36,720,187 | | | | (5,461,895 | ) |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | | (39,758,386 | ) | | | (8,458,117 | ) | | | (43,229,362 | ) |
| | | | | | | | | | | | |
Net income (loss) | | $ | (40,864,599 | ) | | $ | (9,501,316 | ) | | $ | (43,822,332 | ) |
| | | | | | | | | | | | |
Net income (loss) per weighted-average share (Note 1) | | $ | (21.80 | ) | | $ | (6.71 | ) | | $ | (92.37 | ) |
| | | | | | | | | | | | |
Weighted-average shares outstanding (Note 1) | | | 1,874,767 | | | | 1,415,797 | | | | 474,435 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-49
PROSHARES ULTRASHORT GOLD
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Shareholders’ equity, beginning of period | | $ | 198,298,571 | | | $ | 77,732,507 | | | $ | 67,602,811 | |
| | | |
Addition of 50,000, 2,525,000 and 525,000 shares, respectively (Note 1) | | | 2,905,948 | | | | 196,587,378 | | | | 82,715,498 | |
Redemption of 1,000,497, 812,500 and 162,526 shares, respectively (Note 1) | | | (67,923,178 | ) | | | (66,519,998 | ) | | | (28,763,470 | ) |
| | | | | | | | | | | | |
Net addition (redemption) of (950,497), 1,712,500 and 362,474 shares, respectively (Note 1) | | | (65,017,230 | ) | | | 130,067,380 | | | | 53,952,028 | |
| | | | | | | | | | | | |
| | | |
Net investment income (loss) | | | (1,106,213 | ) | | | (1,043,199 | ) | | | (592,970 | ) |
Net realized gain (loss) | | | (10,065,649 | ) | | | (45,178,304 | ) | | | (37,767,467 | ) |
Change in net unrealized appreciation/depreciation | | | (29,692,737 | ) | | | 36,720,187 | | | | (5,461,895 | ) |
| | | | | | | | | | | | |
Net income (loss) | | | (40,864,599 | ) | | | (9,501,316 | ) | | | (43,822,332 | ) |
| | | | | | | | | | | | |
| | | |
Shareholders’ equity, end of period | | $ | 92,416,742 | | | $ | 198,298,571 | | | $ | 77,732,507 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-50
PROSHARES ULTRASHORT GOLD
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Cash flow from operating activities | | | | | | | | | | | | |
Net income (loss) | | $ | (40,864,599 | ) | | $ | (9,501,316 | ) | | $ | (43,822,332 | ) |
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 | | | 2,920 | | | | 346,730 | | | | (223,584 | ) |
Net sale (purchase) of short-term U.S. government and agency obligations | | | 76,103,102 | | | | (84,565,840 | ) | | | (13,798,235 | ) |
Change in unrealized appreciation/depreciation on investments | | | 29,666,177 | | | | (36,385,637 | ) | | | 5,130,005 | |
Increase (Decrease) in management fee payable | | | (49,997 | ) | | | 59,641 | | | | 10,966 | |
Increase (Decrease) in payable on futures contracts | | | 3,980 | | | | (94,800 | ) | | | 94,800 | |
| | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | 64,861,583 | | | | (130,141,222 | ) | | | (52,608,380 | ) |
| | | | | | | | | | | | |
Cash flow from financing activities | | | | | | | | | | | | |
Proceeds from addition of shares | | | 2,905,948 | | | | 196,587,378 | | | | 82,715,498 | |
Payment on shares redeemed | | | (67,923,178 | ) | | | (66,519,998 | ) | | | (29,778,225 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (65,017,230 | ) | | | 130,067,380 | | | | 52,937,273 | |
| | | | | | | | | | | | |
Net increase (decrease) in cash | | | (155,647 | ) | | | (73,842 | ) | | | 328,893 | |
Cash, beginning of period | | | 330,841 | | | | 404,683 | | | | 75,790 | |
| | | | | | | | | | | | |
Cash, end of period | | $ | 175,194 | | | $ | 330,841 | | | $ | 404,683 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-51
PROSHARES ULTRA SILVER
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 890,051 | | | $ | 772,442 | |
Segregated cash balances with brokers for futures contracts | | | 24,200 | | | | 49,950 | |
Short-term U.S. government and agency obligations (Note 3) (cost $891,006,493 and $771,936,564, respectively) | | | 891,057,386 | | | | 771,925,669 | |
Receivable from capital shares sold | | | 2,148,957 | | | | 13,966,567 | |
Receivable on open futures contracts | | | 2,520 | | | | 6,000 | |
| | | | | | | | |
Total assets | | | 894,123,114 | | | | 786,720,628 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Management fee payable | | | 657,008 | | | | 569,435 | |
Unrealized depreciation on forward agreements | | | 145,740,706 | | | | 179,326,773 | |
| | | | | | | | |
Total liabilities | | | 146,397,714 | | | | 179,896,208 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 747,725,400 | | | | 606,824,420 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 894,123,114 | | | $ | 786,720,628 | |
| | | | | | | | |
Shares outstanding | | | 17,400,028 | | | | 14,050,028 | |
| | | | | | | | |
Net asset value per share (Note 1) | | $ | 42.97 | | | $ | 43.19 | |
| | | | | | | | |
Market value per share (Note 1) (Note 2) | | $ | 44.10 | | | $ | 41.65 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-52
PROSHARES ULTRA SILVER
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(119% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.088% due 01/10/13† | | $ | 264,070,000 | | | $ | 264,068,244 | |
0.103% due 02/07/13 | | | 16,680,000 | | | | 16,679,501 | |
0.105% due 02/14/13† | | | 293,246,000 | | | | 293,235,493 | |
0.085% due 02/21/13† | | | 262,191,000 | | | | 262,180,074 | |
0.064% due 04/25/13† | | | 54,907,000 | | | | 54,894,074 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $891,006,493) | | | | | | $ | 891,057,386 | |
| | | | | | | | |
Futures Contracts Purchased††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Silver Futures - COMEX, expires March 2013 | | | 2 | | | $ | 302,270 | | | $ | (40,020 | ) |
Forward Agreements^
| | | | | | | | | | | | | | |
| | Settlement Date | | Commitment to (Deliver)/Receive | | | Notional Amount at Value* | | | Unrealized Appreciation (Depreciation) | |
Forward agreements with Deutsche Bank AG based on 0.999 Fine Troy Ounce Silver | | 01/07/13 | | $ | 17,405,000 | | | $ | 521,352,073 | | | $ | (44,873,116 | ) |
Forward agreements with Goldman Sachs International based on 0.999 Fine Troy Ounce Silver | | 01/07/13 | | | 10,625,800 | | | | 318,290,526 | | | | (34,491,042 | ) |
Forward agreements with Societe Generale S.A. based on 0.999 Fine Troy Ounce Silver | | 01/07/13 | | | 11,932,000 | | | | 357,417,094 | | | | (34,802,217 | ) |
Forward agreements with UBS AG based on 0.999 Fine Troy Ounce Silver | | 01/07/13 | | | 9,948,000 | | | | 297,987,366 | | | | (31,574,331 | ) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | (145,740,706 | ) |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for forward agreements. |
†† | Cash collateral in the amount of $24,200 was pledged to cover margin requirements for open futures contracts as of December 31, 2012. |
^ | The positions and counterparties herein are as of December 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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
F-53
PROSHARES ULTRA SILVER
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(127% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.021% due 01/12/12 | | $ | 4,962,000 | | | $ | 4,961,996 | |
0.011% due 01/19/12 | | | 41,103,000 | | | | 41,102,930 | |
0.016% due 01/26/12 | | | 103,409,000 | | | | 103,408,721 | |
0.003% due 02/02/12† | | | 45,670,000 | | | | 45,669,831 | |
0.000% due 02/09/12† | | | 31,909,000 | | | | 31,908,707 | |
0.003% due 02/16/12 | | | 20,613,000 | | | | 20,612,771 | |
0.016% due 02/23/12† | | | 62,392,000 | | | | 62,391,183 | |
0.000% due 03/01/12† | | | 50,000,000 | | | | 49,998,870 | |
0.003% due 03/08/12† | | | 50,000,000 | | | | 49,998,305 | |
(0.001)% due 03/15/12† | | | 87,691,000 | | | | 87,687,685 | |
0.004% due 03/22/12† | | | 184,845,000 | | | | 184,837,292 | |
0.000% due 04/05/12 | | | 7,080,000 | | | | 7,079,562 | |
0.010% due 04/12/12† | | | 64,164,000 | | | | 64,164,000 | |
0.011% due 05/10/12† | | | 18,106,000 | | | | 18,103,816 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $771,936,564) | | | | | | $ | 771,925,669 | |
| | | | | | | | |
Futures Contracts Purchased††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Silver Futures - COMEX, expires March 2012 | | | 2 | | | $ | 279,150 | | | $ | (60,850 | ) |
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 | | 01/06/12 | | $ | 9,383,800 | | | $ | 264,444,868 | | | $ | (31,071,813 | ) |
Forward agreements with Societe Generale S.A. based on 0.999 Fine Troy Ounce Silver | | 01/06/12 | | | 1,005,000 | | | | 28,321,905 | | | | (25,647 | ) |
Forward agreements with UBS AG based on 0.999 Fine Troy Ounce Silver | | 01/06/12 | | | 32,671,000 | | | | 920,701,451 | | | | (148,229,313 | ) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | (179,326,773 | ) |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for forward agreements. |
†† | Cash collateral in the amount of $49,950 was pledged to cover margin requirements for open futures contracts as of December 31, 2011. |
^ | The positions and counterparties herein are as of December 31, 2011. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-54
PROSHARES ULTRA SILVER
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Investment Income | | | | | | | | | | | | |
Interest | | $ | 520,233 | | | $ | 423,786 | | | $ | 310,024 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
Management fee | | | 7,438,345 | | | | 8,372,487 | | | | 2,027,722 | |
Brokerage commissions | | | 45 | | | | 7,511 | | | | 6,268 | |
| | | | | | | | | | | | |
Total expenses | | | 7,438,390 | | | | 8,379,998 | | | | 2,033,990 | |
| | | | | | | | | | | | |
Net investment income (loss) | | | (6,918,157 | ) | | | (7,956,212 | ) | | | (1,723,966 | ) |
| | | | | | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | | | | | |
Net realized gain (loss) on | | | | | | | | | | | | |
Futures contracts | | | (6,160 | ) | | | 4,093,993 | | | | 7,706,675 | |
Forward agreements | | | (66,420,332 | ) | | | (213,571,085 | ) | | | 208,546,511 | |
Short-term U.S. government and agency obligations | | | 5,369 | | | | 46,248 | | | | 12,355 | |
| | | | | | | | | | | | |
Net realized gain (loss) | | | (66,421,123 | ) | | | (209,430,844 | ) | | | 216,265,541 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | | | | | |
Futures contracts | | | 20,830 | | | | (3,117,070 | ) | | | 3,625,020 | |
Forward agreements | | | 33,586,067 | | | | (225,518,341 | ) | | | 53,419,755 | |
Short-term U.S. government and agency obligations | | | 61,788 | | | | (28,154 | ) | | | 24,562 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation | | | 33,668,685 | | | | (228,663,565 | ) | | | 57,069,337 | |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | | (32,752,438 | ) | | | (438,094,409 | ) | | | 273,334,878 | |
| | | | | | | | | | | | |
Net income (loss) | | $ | (39,670,595 | ) | | $ | (446,050,621 | ) | | $ | 271,610,912 | |
| | | | | | | | | | | | |
Net income (loss) per weighted-average share (Note 1) | | $ | (2.48 | ) | | $ | (43.26 | ) | | $ | 48.37 | |
| | | | | | | | | | | | |
Weighted-average shares outstanding (Note 1) | | | 16,005,629 | | | | 10,312,083 | | | | 5,615,370 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-55
PROSHARES ULTRA SILVER
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Shareholders’ equity, beginning of period | | $ | 606,824,420 | | | $ | 547,003,919 | | | $ | 145,416,382 | |
| | | |
Addition of 9,050,000, 15,650,000 and 5,400,000 shares, respectively (Note 1) | | | 463,625,109 | | | | 1,259,593,245 | | | | 244,471,386 | |
Redemption of 5,700,000, 8,600,000 and 3,500,000 shares, respectively (Note 1) | | | (283,053,534 | ) | | | (753,722,123 | ) | | | (114,494,761 | ) |
| | | | | | | | | | | | |
Net addition (redemption) of 3,350,000, 7,050,000 and 1,900,000 shares, respectively (Note 1) | | | 180,571,575 | | | | 505,871,122 | | | | 129,976,625 | |
| | | | | | | | | | | | |
| | | |
Net investment income (loss) | | | (6,918,157 | ) | | | (7,956,212 | ) | | | (1,723,966 | ) |
Net realized gain (loss) | | | (66,421,123 | ) | | | (209,430,844 | ) | | | 216,265,541 | |
Change in net unrealized appreciation/depreciation | | | 33,668,685 | | | | (228,663,565 | ) | | | 57,069,337 | |
| | | | | | | | | | | | |
Net income (loss) | | | (39,670,595 | ) | | | (446,050,621 | ) | | | 271,610,912 | |
| | | | | | | | | | | | |
| | | |
Shareholders’ equity, end of period | | $ | 747,725,400 | | | $ | 606,824,420 | | | $ | 547,003,919 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-56
PROSHARES ULTRA SILVER
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Cash flow from operating activities | | | | | | | | | | | | |
Net income (loss) | | $ | (39,670,595 | ) | | $ | (446,050,621 | ) | | $ | 271,610,912 | |
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 | | | 25,750 | | | | 2,345,963 | | | | (1,467,775 | ) |
Net sale (purchase) of short-term U.S. government and agency obligations | | | (119,069,929 | ) | | | (276,038,294 | ) | | | (338,118,894 | ) |
Change in unrealized appreciation/depreciation on investments | | | (33,647,855 | ) | | | 225,546,495 | | | | (53,444,317 | ) |
Decrease (Increase) in receivable on futures contracts | | | 3,480 | | | | 385,421 | | | | (391,421 | ) |
Increase (Decrease) in management fee payable | | | 87,573 | | | | 173,891 | | | | 271,655 | |
| | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | (192,271,576 | ) | | | (493,637,145 | ) | | | (121,539,840 | ) |
| | | | | | | | | | | | |
Cash flow from financing activities | | | | | | | | | | | | |
Proceeds from addition of shares | | | 475,442,719 | | | | 1,245,626,678 | | | | 244,471,386 | |
Payment on shares redeemed | | | (283,053,534 | ) | | | (753,722,123 | ) | | | (120,502,184 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 192,389,185 | | | | 491,904,555 | | | | 123,969,202 | |
| | | | | | | | | | | | |
Net increase (decrease) in cash | | | 117,609 | | | | (1,732,590 | ) | | | 2,429,362 | |
Cash, beginning of period | | | 772,442 | | | | 2,505,032 | | | | 75,670 | |
| | | | | | | | | | | | |
Cash, end of period | | $ | 890,051 | | | $ | 772,442 | | | $ | 2,505,032 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-57
PROSHARES ULTRASHORT SILVER
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 344,378 | | | $ | 648,166 | |
Segregated cash balances with brokers for futures contracts | | | 24,200 | | | | 43,140 | |
Short-term U.S. government and agency obligations (Note 3) (cost $86,199,868 and $215,358,257, respectively) | | | 86,206,701 | | | | 215,352,919 | |
Unrealized appreciation on forward agreements | | | 19,307,685 | | | | 43,015,723 | |
Receivable from capital shares sold | | | — | | | | 8,437,981 | |
| | | | | | | | |
Total assets | | | 105,882,964 | | | | 267,497,929 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Payable for capital shares redeemed | | | 5,138,116 | | | | 20,503,124 | |
Payable on open futures contracts | | | 2,520 | | | | — | |
Management fee payable | | | 85,625 | | | | 180,884 | |
| | | | | | | | |
Total liabilities | | | 5,226,261 | | | | 20,684,008 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 100,656,703 | | | | 246,813,921 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 105,882,964 | | | $ | 267,497,929 | |
| | | | | | | | |
Shares outstanding | | | 1,958,489 | | | | 3,218,874 | |
| | | | | | | | |
Net asset value per share (Note 1) | | $ | 51.40 | | | $ | 76.68 | |
| | | | | | | | |
Market value per share (Note 1) (Note 2) | | $ | 50.07 | | | $ | 79.35 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-58
PROSHARES ULTRASHORT SILVER
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(86% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.085% due 01/10/13† | | $ | 4,414,000 | | | $ | 4,413,971 | |
0.100% due 02/07/13† | | | 11,897,000 | | | | 11,896,644 | |
0.105% due 02/14/13† | | | 34,295,000 | | | | 34,293,771 | |
0.086% due 02/21/13† | | | 34,563,000 | | | | 34,561,560 | |
0.061% due 04/25/13† | | | 1,041,000 | | | | 1,040,755 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $86,199,868) | | | | | | $ | 86,206,701 | |
| | | | | | | | |
Futures Contracts Sold††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Silver Futures - COMEX, expires March 2013 | | | 2 | | | $ | 302,270 | | | $ | 40,020 | |
Forward Agreements^
| | | | | | | | | | | | | | |
| | Settlement Date | | Commitment to (Deliver)/Receive | | | Notional Amount at Value* | | | Unrealized Appreciation (Depreciation) | |
Forward agreements with Deutsche Bank AG based on 0.999 Fine Troy Ounce Silver | | 01/07/13 | | $ | (3,453,000 | ) | | $ | (103,432,889 | ) | | $ | 10,786,801 | |
Forward agreements with Goldman Sachs International based on 0.999 Fine Troy Ounce Silver | | 01/07/13 | | | (1,127,500 | ) | | | (33,773,699 | ) | | | 3,141,119 | |
Forward agreements with Societe Generale S.A. based on 0.999 Fine Troy Ounce Silver | | 01/07/13 | | | (1,253,000 | ) | | | (37,532,989 | ) | | | 3,255,649 | |
Forward agreements with UBS AG based on 0.999 Fine Troy Ounce Silver | | 01/07/13 | | | (877,000 | ) | | | (26,270,097 | ) | | | 2,124,116 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | 19,307,685 | |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for forward agreements. |
†† | Cash collateral in the amount of $24,200 was pledged to cover margin requirements for open futures contracts as of December 31, 2012. |
^ | The positions and counterparties herein are as of December 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-59
PROSHARES ULTRASHORT SILVER
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(87% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.021% due 01/12/12 | | $ | 3,322,000 | | | $ | 3,321,997 | |
0.016% due 01/19/12 | | | 2,677,000 | | | | 2,676,995 | |
0.016% due 01/26/12 | | | 7,104,000 | | | | 7,103,981 | |
0.005% due 02/02/12 | | | 4,504,000 | | | | 4,503,983 | |
0.001% due 02/09/12† | | | 41,873,000 | | | | 41,872,615 | |
0.016% due 02/23/12 | | | 7,490,000 | | | | 7,489,902 | |
0.000% due 03/01/12† | | | 20,000,000 | | | | 19,999,548 | |
0.001% due 03/08/12† | | | 66,733,000 | | | | 66,730,738 | |
0.001% due 03/15/12† | | | 24,582,000 | | | | 24,581,071 | |
0.002% due 03/22/12† | | | 18,981,000 | | | | 18,980,209 | |
0.000% due 04/05/12 | | | 18,093,000 | | | | 18,091,880 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $215,358,257) | | | | | | $ | 215,352,919 | |
| | | | | | | | |
Futures Contracts Sold††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Silver Futures - COMEX, expires March 2012 | | | 2 | | | $ | 279,150 | | | $ | 60,850 | |
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 | | 01/06/12 | | $ | (6,725,500 | ) | | $ | (189,531,316 | ) | | $ | 11,971,443 | |
Forward agreements with Societe Generale S.A. based on 0.999 Fine Troy Ounce Silver | | 01/06/12 | | | (1,005,000 | ) | | | (28,321,905 | ) | | | (2,002,298 | ) |
Forward agreements with UBS AG based on 0.999 Fine Troy Ounce Silver | | 01/06/12 | | | (9,779,000 | ) | | | (275,581,999 | ) | | | 33,046,578 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | 43,015,723 | |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for forward agreements. |
†† | Cash collateral in the amount of $43,140 was pledged to cover margin requirements for open futures contracts as of December 31, 2011. |
^ | The positions and counterparties herein are as of December 31, 2011. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-60
PROSHARES ULTRASHORT SILVER
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Investment Income | | | | | | | | | | | | |
Interest | | $ | 100,092 | | | $ | 146,064 | | | $ | 95,673 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
Management fee | | | 1,503,193 | | | | 3,530,293 | | | | 631,456 | |
Brokerage commissions | | | 41 | | | | 3,784 | | | | 3,090 | |
| | | | | | | | | | | | |
Total expenses | | | 1,503,234 | | | | 3,534,077 | | | | 634,546 | |
| | | | | | | | | | | | |
Net investment income (loss) | | | (1,403,142 | ) | | | (3,388,013 | ) | | | (538,873 | ) |
| | | | | | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | | | | | |
Net realized gain (loss) on | | | | | | | | | | | | |
Futures contracts | | | 960 | | | | 2,855,508 | | | | (1,309,400 | ) |
Forward agreements | | | (28,115,932 | ) | | | (174,216,829 | ) | | | (87,744,703 | ) |
Short-term U.S. government and agency obligations | | | 5,567 | | | | (774 | ) | | | 4,340 | |
| | | | | | | | | | | | |
Net realized gain (loss) | | | (28,109,405 | ) | | | (171,362,095 | ) | | | (89,049,763 | ) |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | | | | | |
Futures contracts | | | (20,830 | ) | | | 580,270 | | | | (704,155 | ) |
Forward agreements | | | (23,708,038 | ) | | | 53,026,068 | | | | (12,869,409 | ) |
Short-term U.S. government and agency obligations | | | 12,171 | | | | (8,741 | ) | | | 6,324 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation | | | (23,716,697 | ) | | | 53,597,597 | | | | (13,567,240 | ) |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | | (51,826,102 | ) | | | (117,764,498 | ) | | | (102,617,003 | ) |
| | | | | | | | | | | | |
Net income (loss) | | $ | (53,229,244 | ) | | $ | (121,152,511 | ) | | $ | (103,155,876 | ) |
| | | | | | | | | | | | |
Net income (loss) per weighted-average share (Note 1) | | $ | (18.23 | ) | | $ | (26.05 | ) | | $ | (760.44 | ) |
| | | | | | | | | | | | |
Weighted-average shares outstanding (Note 1) | | | 2,919,786 | | | | 4,650,772 | | | | 135,652 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-61
PROSHARES ULTRASHORT SILVER
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Shareholders’ equity, beginning of period | | $ | 246,813,921 | | | $ | 99,032,781 | | | $ | 64,516,145 | |
| | | |
Addition of 5,960,000, 14,127,500 and 533,500 shares, respectively (Note 1) | | | 310,340,710 | | | | 1,193,126,146 | | | | 196,300,406 | |
Redemption of 7,220,385, 11,405,122 and 105,504 shares, respectively (Note 1) | | | (403,268,684 | ) | | | (924,192,495 | ) | | | (58,627,894 | ) |
| | | | | | | | | | | | |
Net addition (redemption) of (1,260,385), 2,722,378 and 427,996 shares, respectively (Note 1) | | | (92,927,974 | ) | | | 268,933,651 | | | | 137,672,512 | |
| | | | | | | | | | | | |
| | | |
Net investment income (loss) | | | (1,403,142 | ) | | | (3,388,013 | ) | | | (538,873 | ) |
Net realized gain (loss) | | | (28,109,405 | ) | | | (171,362,095 | ) | | | (89,049,763 | ) |
Change in net unrealized appreciation/depreciation | | | (23,716,697 | ) | | | 53,597,597 | | | | (13,567,240 | ) |
| | | | | | | | | | | | |
Net income (loss) | | | (53,229,244 | ) | | | (121,152,511 | ) | | | (103,155,876 | ) |
| | | | | | | | | | | | |
| | | |
Shareholders’ equity, end of period | | $ | 100,656,703 | | | $ | 246,813,921 | | | $ | 99,032,781 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-62
PROSHARES ULTRASHORT SILVER
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Cash flow from operating activities | | | | | | | | | | | | |
Net income (loss) | | $ | (53,229,244 | ) | | $ | (121,152,511 | ) | | $ | (103,155,876 | ) |
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 | | | 18,940 | | | | 469,523 | | | | (65,010 | ) |
Net sale (purchase) of short-term U.S. government and agency obligations | | | 129,158,389 | | | | (110,042,156 | ) | | | (40,540,939 | ) |
Change in unrealized appreciation/depreciation on investments | | | 23,695,867 | | | | (53,017,327 | ) | | | 12,863,085 | |
Increase (Decrease) in management fee payable | | | (95,259 | ) | | | 104,981 | | | | 23,293 | |
Increase (Decrease) in payable on futures contracts | | | 2,520 | | | | (227,423 | ) | | | 227,423 | |
| | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | 99,551,213 | | | | (283,864,913 | ) | | | (130,648,024 | ) |
| | | | | | | | | | | | |
Cash flow from financing activities | | | | | | | | | | | | |
Proceeds from addition of shares | | | 318,778,691 | | | | 1,184,688,165 | | | | 196,300,406 | |
Payment on shares redeemed | | | (418,633,692 | ) | | | (903,689,371 | ) | | | (62,216,409 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (99,855,001 | ) | | | 280,998,794 | | | | 134,083,997 | |
| | | | | | | | | | | | |
Net increase (decrease) in cash | | | (303,788 | ) | | | (2,866,119 | ) | | | 3,435,973 | |
Cash, beginning of period | | | 648,166 | | | | 3,514,285 | | | | 78,312 | |
| | | | | | | | | | | | |
Cash, end of period | | $ | 344,378 | | | $ | 648,166 | | | $ | 3,514,285 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-63
PROSHARES ULTRA AUSTRALIAN DOLLAR
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 426,634 | | | $ | 200 | |
Segregated cash balances with brokers for futures contracts | | | 158,400 | | | | — | |
Short-term U.S. government and agency obligations (Note 3) (cost $3,570,687 and $0, respectively) | | | 3,570,894 | | | | — | |
Receivable on open futures contracts | | | 12,000 | | | | — | |
Offering costs (Note 5) | | | 22,128 | | | | 41,000 | |
Limitation by Sponsor | | | 1,012 | | | | — | |
| | | | | | | | |
Total assets | | | 4,191,068 | | | | 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 | | | 4,150,068 | | | | 200 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 4,191,068 | | | $ | 41,200 | |
| | | | | | | | |
Shares outstanding | | | 100,005 | | | | 5 | |
| | | | | | | | |
Net asset value per share | | $ | 41.50 | | | $ | 40.00 | |
| | | | | | | | |
Market value per share (Note 2) | | $ | 41.45 | | | $ | 40.00 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-64
PROSHARES ULTRA AUSTRALIAN DOLLAR
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(86% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.100% due 01/31/13 | | $ | 3,178,000 | | | $ | 3,177,910 | |
0.086% due 02/21/13 | | | 393,000 | | | | 392,984 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $3,570,687) | | | | | | $ | 3,570,894 | |
| | | | | | | | |
Futures Contracts Purchased††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Australian Dollar Fx Currency Futures - CME, expires March 2013 | | | 80 | | | $ | 8,260,000 | | | $ | (99,030 | ) |
†† | Cash collateral in the amount of $158,400 was pledged to cover margin requirements for open futures contracts as of December 31, 2012. |
See accompanying notes to financial statements.
F-65
PROSHARES ULTRA AUSTRALIAN DOLLAR*
STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2012
| | | | |
| | Year ended December 31, 2012 | |
Investment Income | | | | |
Interest | | $ | 1,493 | |
| | | | |
Expenses | | | | |
Brokerage commissions | | | 932 | |
Offering costs | | | 18,871 | |
Limitation by Sponsor | | | (1,012 | ) |
| | | | |
Total expenses | | | 18,791 | |
| | | | |
Net investment income (loss) | | | (17,298 | ) |
| | | | |
Realized and unrealized gain (loss) on investment activity | | | | |
Net realized gain (loss) on | | | | |
Futures contracts | | | 265,990 | |
Short-term U.S. government and agency obligations | | | (1 | ) |
| | | | |
Net realized gain (loss) | | | 265,989 | |
| | | | |
Change in net unrealized appreciation/depreciation on | | | | |
Futures contracts | | | (99,030 | ) |
Short-term U.S. government and agency obligations | | | 207 | |
| | | | |
Change in net unrealized appreciation/depreciation | | | (98,823 | ) |
| | | | |
Net realized and unrealized gain (loss) | | | 167,166 | |
| | | | |
Net income (loss) | | $ | 149,868 | |
| | | | |
Net income (loss) per weighted-average share | | $ | 1.51 | |
| | | | |
Weighted-average shares outstanding | | | 99,410 | |
| | | | |
* | Since the Fund commenced investment operations on July 17, 2012, the Statement of Operations for the year ended December 31, 2011 has not been provided. |
See accompanying notes to financial statements.
F-66
PROSHARES ULTRA AUSTRALIAN DOLLAR*
STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2012
| | | | |
| | Year ended December 31, 2012 | |
Shareholders’ equity, beginning of period | | $ | 200 | |
| |
Addition of 100,000 shares | | | 4,000,000 | |
| | | | |
| |
Net investment income (loss) | | | (17,298 | ) |
Net realized gain (loss) | | | 265,989 | |
Change in net unrealized appreciation/depreciation | | | (98,823 | ) |
| | | | |
Net income (loss) | | | 149,868 | |
| | | | |
| |
Shareholders’ equity, end of period | | $ | 4,150,068 | |
| | | | |
* | Since the Fund commenced investment operations on July 17, 2012, the only activity for the year ended December 31, 2011 was the initial seeding of the Fund, as such the Statement of Changes in Shareholder’s Equity for the year ended December 31, 2011 has not been provided. |
See accompanying notes to financial statements.
F-67
PROSHARES ULTRA AUSTRALIAN DOLLAR*
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2012
| | | | |
| | Year ended December 31, 2012 | |
Cash flow from operating activities | | | | |
Net income (loss) | | $ | 149,868 | |
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 | | | (158,400 | ) |
Net sale (purchase) of short-term U.S. government and agency obligations | | | (3,570,687 | ) |
Change in unrealized appreciation/depreciation on investments | | | (207 | ) |
Decrease (Increase) in receivable on futures contracts | | | (12,000 | ) |
Decrease (Increase) in Limitation by Sponsor | | | (1,012 | ) |
Change in offering cost | | | 18,872 | |
| | | | |
Net cash provided by (used in) operating activities | | | (3,573,566 | ) |
| | | | |
Cash flow from financing activities | | | | |
Proceeds from addition of shares | | | 4,000,000 | |
| | | | |
Net cash provided by (used in) financing activities | | | 4,000,000 | |
| | | | |
Net increase (decrease) in cash | | | 426,434 | |
Cash, beginning of period | | | 200 | |
| | | | |
Cash, end of period | | $ | 426,634 | |
| | | | |
* | Since the Fund commenced investment operations on July 17, 2012, the only activity for the year ended December 31, 2011 was the initial seeding of the Fund, as such the Statement of Cash Flows for the year ended December 31, 2011 has not been provided. |
See accompanying notes to financial statements.
F-68
PROSHARES ULTRASHORT AUSTRALIAN DOLLAR
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 361,157 | | | $ | 200 | |
Segregated cash balances with brokers for futures contracts | | | 144,540 | | | | — | |
Short-term U.S. government and agency obligations (Note 3) (cost $3,302,725 and $0, respectively) | | | 3,302,907 | | | | — | |
Offering costs (Note 5) | | | 22,129 | | | | 41,000 | |
Limitation by Sponsor | | | 2,216 | | | | — | |
| | | | | | | | |
Total assets | | | 3,832,949 | | | | 41,200 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Payable on open futures contracts | | | 10,950 | | | | — | |
Payable for offering costs | | | 41,000 | | | | 41,000 | |
| | | | | | | | |
Total liabilities | | | 51,950 | | | | 41,000 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 3,780,999 | | | | 200 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 3,832,949 | | | $ | 41,200 | |
| | | | | | | | |
Shares outstanding | | | 100,005 | | | | 5 | |
| | | | | | | | |
Net asset value per share | | $ | 37.81 | | | $ | 40.00 | |
| | | | | | | | |
Market value per share (Note 2) | | $ | 37.74 | | | $ | 40.00 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-69
PROSHARES ULTRASHORT AUSTRALIAN DOLLAR
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(87% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.100% due 01/31/13 | | $ | 3,303,000 | | | $ | 3,302,907 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $3,302,725) | | | | | | $ | 3,302,907 | |
| | | | | | | | |
Futures Contracts Sold††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Australian Dollar Fx Currency Futures - CME, expires March 2013 | | | 73 | | | $ | 7,537,250 | | | $ | 85,590 | |
†† | Cash collateral in the amount of $144,540 was pledged to cover margin requirements for open futures contracts as of December 31, 2012. |
See accompanying notes to financial statements.
F-70
PROSHARES ULTRASHORT AUSTRALIAN DOLLAR*
STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2012
| | | | |
| | Year ended December 31, 2012 | |
Investment Income | | | | |
Interest | | $ | 1,432 | |
| | | | |
Expenses | | | | |
Brokerage commissions | | | 1,006 | |
Offering costs | | | 18,871 | |
Limitation by Sponsor | | | (2,216 | ) |
| | | | |
Total expenses | | | 17,661 | |
| | | | |
Net investment income (loss) | | | (16,229 | ) |
| | | | |
Realized and unrealized gain (loss) on investment activity | | | | |
Net realized gain (loss) on | | | | |
Futures contracts | | | (288,740 | ) |
Short-term U.S. government and agency obligations | | | (4 | ) |
| | | | |
Net realized gain (loss) | | | (288,744 | ) |
| | | | |
Change in net unrealized appreciation/depreciation on | | | | |
Futures contracts | | | 85,590 | |
Short-term U.S. government and agency obligations | | | 182 | |
| | | | |
Change in net unrealized appreciation/depreciation | | | 85,772 | |
| | | | |
Net realized and unrealized gain (loss) | | | (202,972 | ) |
| | | | |
Net income (loss) | | $ | (219,201 | ) |
| | | | |
Net income (loss) per weighted-average share | | $ | (2.21 | ) |
| | | | |
Weighted-average shares outstanding | | | 99,410 | |
| | | | |
* | Since the Fund commenced investment operations on July 17, 2012, the statement of operations for the year ended December 31, 2011 has not been provided. |
See accompanying notes to financial statements.
F-71
PROSHARES ULTRASHORT AUSTRALIAN DOLLAR*
STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2012
| | | | |
| | Year ended December 31, 2012 | |
Shareholders’ equity, beginning of period | | $ | 200 | |
| |
Addition of 100,000 shares | | | 4,000,000 | |
| | | | |
| |
Net investment income (loss) | | | (16,229 | ) |
Net realized gain (loss) | | | (288,744 | ) |
Change in net unrealized appreciation/depreciation | | | 85,772 | |
| | | | |
Net income (loss) | | | (219,201 | ) |
| | | | |
| |
Shareholders’ equity, end of period | | $ | 3,780,999 | |
| | | | |
* | Since the Fund commenced investment operations on July 17, 2012, the statement of changes in shareholder’s equity for the year ended December 31, 2011 has not been provided. |
See accompanying notes to financial statements.
F-72
PROSHARES ULTRASHORT AUSTRALIAN DOLLAR*
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2012
| | | | |
| | Year ended December 31, 2012 | |
Cash flow from operating activities | | | | |
Net income (loss) | | $ | (219,201 | ) |
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 | | | (144,540 | ) |
Net sale (purchase) of short-term U.S. government and agency obligations | | | (3,302,725 | ) |
Change in unrealized appreciation/depreciation on investments | | | (182 | ) |
Decrease (Increase) in Limitation by Sponsor | | | (2,216 | ) |
Change in offering cost | | | 18,871 | |
Increase (Decrease) in payable on futures contracts | | | 10,950 | |
| | | | |
Net cash provided by (used in) operating activities | | | (3,639,043 | ) |
| | | | |
Cash flow from financing activities | | | | |
Proceeds from addition of shares | | | 4,000,000 | |
| | | | |
Net cash provided by (used in) financing activities | | | 4,000,000 | |
| | | | |
Net increase (decrease) in cash | | | 360,957 | |
Cash, beginning of period | | | 200 | |
| | | | |
Cash, end of period | | $ | 361,157 | |
| | | | |
* | Since the Fund commenced investment operations on July 17, 2012, the statement of cash flows for the year ended December 31, 2011 has not been provided. |
See accompanying notes to financial statements.
F-73
PROSHARES ULTRA EURO
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 240,086 | | | $ | 10,469 | |
Short-term U.S. government and agency obligations (Note 3) (cost $4,546,872 and $10,068,969, respectively) | | | 4,546,944 | | | | 10,068,707 | |
Unrealized appreciation on foreign currency forward contracts | | | 87,159 | | | | — | |
| | | | | | | | |
Total assets | | | 4,874,189 | | | | 10,079,176 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Management fee payable | | | 3,873 | | | | 6,216 | |
Unrealized depreciation on foreign currency forward contracts | | | — | | | | 518,212 | |
| | | | | | | | |
Total liabilities | | | 3,873 | | | | 524,428 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 4,870,316 | | | | 9,554,748 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 4,874,189 | | | $ | 10,079,176 | |
| | | | | | | | |
Shares outstanding | | | 200,014 | | | | 400,014 | |
| | | | | | | | |
Net asset value per share | | $ | 24.35 | | | $ | 23.89 | |
| | | | | | | | |
Market value per share (Note 2) | | $ | 24.32 | | | $ | 23.87 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-74
PROSHARES ULTRA EURO
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(93% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.096% due 01/10/13† | | $ | 4,432,000 | | | $ | 4,431,971 | |
0.060% due 04/25/13 | | | 115,000 | | | | 114,973 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $4,546,872) | | | | | | $ | 4,546,944 | |
| | | | | | | | |
Foreign Currency Forward Contracts^
| | | | | | | | | | | | | | |
| | Settlement Date | | Local Currency | | | Notional Amount at Value (USD) | | | Unrealized Appreciation (Depreciation) | |
Contracts to Purchase | | | | | | | | | | | | | | |
Euro with Goldman Sachs International | | 01/04/13 | | | 3,207,025 | | | $ | 4,231,708 | | | $ | 38,327 | |
Euro with UBS AG | | 01/04/13 | | | 4,319,600 | | | | 5,699,764 | | | | 51,146 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | 89,473 | |
| | | | | | | | | | | | | | |
Contracts to Sell | | | | | | | | | | | | | | |
Euro with Goldman Sachs International | | 01/04/13 | | | (23,900 | ) | | $ | (31,536 | ) | | $ | (635 | ) |
Euro with UBS AG | | 01/04/13 | | | (100,900 | ) | | | (133,139 | ) | | | (1,679 | ) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | (2,314 | ) |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for foreign currency forward contracts. |
^ | The positions and counterparties herein are as of December 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
See accompanying notes to financial statements.
F-75
PROSHARES ULTRA EURO
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(105% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.016% due 01/26/12 | | $ | 405,000 | | | $ | 404,999 | |
0.005% due 02/02/12 | | | 1,880,000 | | | | 1,879,993 | |
0.002% due 02/09/12 | | | 578,000 | | | | 577,995 | |
0.000% due 03/01/12† | | | 2,456,000 | | | | 2,455,945 | |
0.000% due 03/08/12† | | | 1,597,000 | | | | 1,596,946 | |
0.000% due 03/22/12 | | | 1,217,000 | | | | 1,216,949 | |
0.003% due 04/05/12 | | | 1,936,000 | | | | 1,935,880 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $10,068,969) | | | | | | $ | 10,068,707 | |
| | | | | | | | |
Foreign Currency Forward Contracts^
| | | | | | | | | | | | | | |
| | Settlement Date | | Local Currency | | | Notional Amount at Value (USD) | | | Unrealized Appreciation (Depreciation) | |
Contracts to Purchase | | | | | | | | | | | | | | |
Euro with Goldman Sachs International | | 01/13/12 | | | 7,334,525 | | | $ | 9,492,896 | | | $ | (245,253 | ) |
Euro with UBS AG | | 01/13/12 | | | 7,824,000 | | | | 10,126,412 | | | | (279,809 | ) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | (525,062 | ) |
| | | | | | | | | | | | | | |
Contracts to Sell | | | | | | | | | | | | | | |
Euro with Goldman Sachs International | | 01/13/12 | | | (183,800 | ) | | $ | (237,888 | ) | | $ | 3,190 | |
Euro with UBS AG | | 01/13/12 | | | (208,900 | ) | | | (270,374 | ) | | | 3,660 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | 6,850 | |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for foreign currency forward contracts. |
^ | The positions and counterparties herein are as of December 31, 2011. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
See accompanying notes to financial statements.
F-76
PROSHARES ULTRA EURO
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Investment Income | | | | | | | | | | | | |
Interest | | $ | 3,690 | | | $ | 4,536 | | | $ | 16,178 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
Management fee | | | 63,816 | | | | 79,638 | | | | 108,841 | |
| | | | | | | | | | | | |
Total expenses | | | 63,816 | | | | 79,638 | | | | 108,841 | |
| | | | | | | | | | | | |
Net investment income (loss) | | | (60,126 | ) | | | (75,102 | ) | | | (92,663 | ) |
| | | | | | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | | | | | |
Net realized gain (loss) on | | | | | | | | | | | | |
Foreign currency forward contracts | | | (398,504 | ) | | | 354,369 | | | | (602,156 | ) |
Short-term U.S. government and agency obligations | | | 78 | | | | 36 | | | | 1,081 | |
| | | | | | | | | | | | |
Net realized gain (loss) | | | (398,426 | ) | | | 354,405 | | | | (601,075 | ) |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | | | | | |
Foreign currency forward contracts | | | 605,371 | | | | (866,391 | ) | | | 625,437 | |
Short-term U.S. government and agency obligations | | | 334 | | | | (509 | ) | | | 539 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation | | | 605,705 | | | | (866,900 | ) | | | 625,976 | |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | | 207,279 | | | | (512,495 | ) | | | 24,901 | |
| | | | | | | | | | | | |
Net income (loss) | | $ | 147,153 | | | $ | (587,597 | ) | | $ | (67,762 | ) |
| | | | | | | | | | | | |
Net income (loss) per weighted-average share | | $ | 0.52 | | | $ | (1.95 | ) | | $ | (0.15 | ) |
| | | | | | | | | | | | |
Weighted-average shares outstanding | | | 285,533 | | | | 300,973 | | | | 458,370 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-77
PROSHARES ULTRA EURO
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Shareholders’ equity, beginning of period | | $ | 9,554,748 | | | $ | 7,729,684 | | | $ | 7,531,857 | |
| | | |
Addition of 50,000, 100,000 and 850,000 shares, respectively | | | 1,209,580 | | | | 2,412,661 | | | | 20,023,154 | |
Redemption of 250,000, 0 and 800,000 shares, respectively | | | (6,041,165 | ) | | | — | | | | (19,757,565 | ) |
| | | | | | | | | | | | |
Net addition (redemption) of (200,000), 100,000 and 50,000 shares, respectively | | | (4,831,585 | ) | | | 2,412,661 | | | | 265,589 | |
| | | | | | | | | | | | |
| | | |
Net investment income (loss) | | | (60,126 | ) | | | (75,102 | ) | | | (92,663 | ) |
Net realized gain (loss) | | | (398,426 | ) | | | 354,405 | | | | (601,075 | ) |
Change in net unrealized appreciation/depreciation | | | 605,705 | | | | (866,900 | ) | | | 625,976 | |
| | | | | | | | | | | | |
Net income (loss) | | | 147,153 | | | | (587,597 | ) | | | (67,762 | ) |
| | | | | | | | | | | | |
| | | |
Shareholders’ equity, end of period | | $ | 4,870,316 | | | $ | 9,554,748 | | | $ | 7,729,684 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-78
PROSHARES ULTRA EURO
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Cash flow from operating activities | | | | | | | | | | | | |
Net income (loss) | | $ | 147,153 | | | $ | (587,597 | ) | | $ | (67,762 | ) |
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 | | | 5,522,097 | | | | (2,695,059 | ) | | | 362,652 | |
Change in unrealized appreciation/depreciation on investments | | | (605,705 | ) | | | 866,900 | | | | (625,976 | ) |
Increase (Decrease) in management fee payable | | | (2,343 | ) | | | 117 | | | | (216 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | 5,061,202 | | | | (2,415,639 | ) | | | (331,302 | ) |
| | | | | | | | | | | | |
Cash flow from financing activities | | | | | | | | | | | | |
Proceeds from addition of shares | | | 1,209,580 | | | | 2,412,661 | | | | 20,023,154 | |
Payment on shares redeemed | | | (6,041,165 | ) | | | — | | | | (19,757,565 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (4,831,585 | ) | | | 2,412,661 | | | | 265,589 | |
| | | | | | | | | | | | |
Net increase (decrease) in cash | | | 229,617 | | | | (2,978 | ) | | | (65,713 | ) |
Cash, beginning of period | | | 10,469 | | | | 13,447 | | | | 79,160 | |
| | | | | | | | | | | | |
Cash, end of period | | $ | 240,086 | | | $ | 10,469 | | | $ | 13,447 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-79
PROSHARES SHORT EURO
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 302,359 | | | $ | 200 | |
Segregated cash balances with brokers for futures contracts | | | 63,250 | | | | — | |
Short-term U.S. government and agency obligations (Note 3) (cost $3,409,716 and $0, respectively) | | | 3,409,904 | | | | — | |
Receivable on open futures contracts | | | 6,612 | | | | — | |
Offering costs (Note 5) | | | 19,770 | | | | 41,000 | |
Limitation by Sponsor | | | 2,145 | | | | — | |
| | | | | | | | |
Total assets | | | 3,804,040 | | | | 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 | | | 3,763,040 | | | | 200 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 3,804,040 | | | $ | 41,200 | |
| | | | | | | | |
Shares outstanding | | | 100,005 | | | | 5 | |
| | | | | | | | |
Net asset value per share | | $ | 37.63 | | | $ | 40.00 | |
| | | | | | | | |
Market value per share (Note 2) | | $ | 37.64 | | | $ | 40.00 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-80
PROSHARES SHORT EURO
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(91% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.100% due 01/31/13 | | $ | 3,410,000 | | | $ | 3,409,904 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $3,409,716) | | | | | | $ | 3,409,904 | |
| | | | | | | | |
Futures Contracts Sold††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
Euro Fx Currency Futures - CME, expires March 2013 | | | 23 | | | $ | 3,797,300 | | | $ | (55,056 | ) |
†† | Cash collateral in the amount of $63,250 was pledged to cover margin requirements for open futures contracts as of December 31, 2012. |
See accompanying notes to financial statements.
F-81
PROSHARES SHORT EURO*
STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2012
| | | | |
| | Year ended December 31, 2012 | |
Investment Income | | | | |
Interest | | $ | 1,508 | |
| | | | |
Expenses | | | | |
Brokerage commissions | | | 313 | |
Offering costs | | | 21,231 | |
Limitation by Sponsor | | | (2,145 | ) |
| | | | |
Total expenses | | | 19,399 | |
| | | | |
Net investment income (loss) | | | (17,891 | ) |
| | | | |
Realized and unrealized gain (loss) on investment activity | | | | |
Net realized gain (loss) on | | | | |
Futures contracts | | | (164,400 | ) |
Short-term U.S. government and agency obligations | | | (1 | ) |
| | | | |
Net realized gain (loss) | | | (164,401 | ) |
| | | | |
Change in net unrealized appreciation/depreciation on | | | | |
Futures contracts | | | (55,056 | ) |
Short-term U.S. government and agency obligations | | | 188 | |
| | | | |
Change in net unrealized appreciation/depreciation | | | (54,868 | ) |
| | | | |
Net realized and unrealized gain (loss) | | | (219,269 | ) |
| | | | |
Net income (loss) | | $ | (237,160 | ) |
| | | | |
Net income (loss) per weighted-average share | | $ | (2.38 | ) |
| | | | |
Weighted-average shares outstanding | | | 99,476 | |
| | | | |
* | Since the Fund commenced investment operations on June 26, 2012, the Statement of Operations for the year ended December 31, 2011 has not been provided. |
See accompanying notes to financial statements.
F-82
PROSHARES SHORT EURO*
STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2012
| | | | |
| | Year ended December 31, 2012 | |
Shareholders’ equity, beginning of period | | $ | 200 | |
| |
Addition of 100,000 shares | | | 4,000,000 | |
| | | | |
| |
Net investment income (loss) | | | (17,891 | ) |
Net realized gain (loss) | | | (164,401 | ) |
Change in net unrealized appreciation/depreciation | | | (54,868 | ) |
| | | | |
Net income (loss) | | | (237,160 | ) |
| | | | |
| |
Shareholders’ equity, end of period | | $ | 3,763,040 | |
| | | | |
* | Since the Fund commenced investment operations on June 26, 2012, the only activity for the year ended December 31, 2011 was the initial seeding of the Fund, as such the Statement of Changes in Shareholder’s Equity for the year ended December 31, 2011 has not been provided. |
See accompanying notes to financial statements.
F-83
PROSHARES SHORT EURO*
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2012
| | | | |
| | Year ended December 31, 2012 | |
Cash flow from operating activities | | | | |
Net income (loss) | | $ | (237,160 | ) |
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 | | | (63,250 | ) |
Net sale (purchase) of short-term U.S. government and agency obligations | | | (3,409,716 | ) |
Change in unrealized appreciation/depreciation on investments | | | (188 | ) |
Decrease (Increase) in receivable on futures contracts | | | (6,612 | ) |
Decrease (Increase) in Limitation by Sponsor | | | (2,145 | ) |
Change in offering cost | | | 21,230 | |
| | | | |
Net cash provided by (used in) operating activities | | | (3,697,841 | ) |
| | | | |
Cash flow from financing activities | | | | |
Proceeds from addition of shares | | | 4,000,000 | |
| | | | |
Net cash provided by (used in) financing activities | | | 4,000,000 | |
| | | | |
Net increase (decrease) in cash | | | 302,159 | |
Cash, beginning of period | | | 200 | |
| | | | |
Cash, end of period | | $ | 302,359 | |
| | | | |
* | Since the Fund commenced investment operations on June 26, 2012, the only activity for the year ended December 31, 2011 was the initial seeding of the Fund, as such the statement of cash flows for the year ended December 31, 2011 has not been provided. |
See accompanying notes to financial statements.
F-84
PROSHARES ULTRASHORT EURO
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 276,372 | | | $ | 102,088 | |
Short-term U.S. government and agency obligations (Note 3) (cost $553,417,216 and $1,012,198,282, respectively) | | | 553,430,562 | | | | 1,012,174,281 | |
Unrealized appreciation on foreign currency forward contracts | | | — | | | | 67,430,954 | |
Receivable from capital shares sold | | | — | | | | 21,299,733 | |
| | | | | | | | |
Total assets | | | 553,706,934 | | | | 1,101,007,056 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Payable for capital shares redeemed | | | 13,282,209 | | | | — | |
Management fee payable | | | 499,127 | | | | 847,510 | |
Unrealized depreciation on foreign currency forward contracts | | | 13,147,572 | | | | — | |
| | | | | | | | |
Total liabilities | | | 26,928,908 | | | | 847,510 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 526,778,026 | | | | 1,100,159,546 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 553,706,934 | | | $ | 1,101,007,056 | |
| | | | | | | | |
Shares outstanding | | | 27,700,014 | | | | 54,100,014 | |
| | | | | | | | |
Net asset value per share | | $ | 19.02 | | | $ | 20.34 | |
| | | | | | | | |
Market value per share (Note 2) | | $ | 19.01 | | | $ | 20.35 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-85
PROSHARES ULTRASHORT EURO
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(105% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.093% due 01/10/13† | | $ | 446,483,000 | | | $ | 446,480,031 | |
0.104% due 01/31/13† | | | 60,397,000 | | | | 60,395,297 | |
0.082% due 02/21/13† | | | 37,139,000 | | | | 37,137,452 | |
0.061% due 04/25/13† | | | 9,420,000 | | | | 9,417,782 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $553,417,216) | | | | | | $ | 553,430,562 | |
| | | | | | | | |
Foreign Currency Forward Contracts^
| | | | | | | | | | | | | | |
| | Settlement Date | | Local Currency | | | Notional Amount at Value (USD) | | | Unrealized Appreciation (Depreciation) | |
Contracts to Purchase | | | | | | | | | | | | | | |
Euro with Goldman Sachs International | | 01/04/13 | | | 82,837,700 | | | $ | 109,305,330 | | | $ | 251,047 | |
Euro with UBS AG | | 01/04/13 | | | 175,817,700 | | | | 231,993,545 | | | | (362,118 | ) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | (111,071 | ) |
| | | | | | | | | | | | | | |
Contracts to Sell | | | | | | | | | | | | | | |
Euro with Goldman Sachs International | | 01/04/13 | | | (492,005,225 | ) | | $ | (649,206,743 | ) | | $ | (6,048,832 | ) |
Euro with UBS AG | | 01/04/13 | | | (563,892,200 | ) | | | (744,062,460 | ) | | | (6,987,669 | ) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | (13,036,501 | ) |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for foreign currency forward contracts. |
^ | The positions and counterparties herein are as of December 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
See accompanying notes to financial statements.
F-86
PROSHARES ULTRASHORT EURO
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(92% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.021% due 01/12/12 | | $ | 69,530,000 | | | $ | 69,529,944 | |
0.010% due 01/19/12 | | | 139,850,000 | | | | 139,849,762 | |
0.016% due 01/26/12 | | | 17,506,000 | | | | 17,505,953 | |
0.003% due 02/02/12 | | | 43,929,000 | | | | 43,928,838 | |
0.001% due 02/09/12 | | | 82,219,000 | | | | 82,218,244 | |
0.004% due 02/16/12 | | | 39,794,000 | | | | 39,793,558 | |
0.016% due 02/23/12 | | | 90,834,000 | | | | 90,832,810 | |
0.000% due 03/01/12† | | | 45,000,000 | | | | 44,998,983 | |
0.001% due 03/08/12† | | | 86,014,000 | | | | 86,011,084 | |
0.001% due 03/15/12† | | | 45,000,000 | | | | 44,998,299 | |
0.003% due 03/22/12† | | | 138,663,000 | | | | 138,657,218 | |
0.003% due 04/05/12 | | | 108,698,000 | | | | 108,691,272 | |
0.010% due 05/10/12† | | | 105,171,000 | | | | 105,158,316 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $1,012,198,282) | | | | | | $ | 1,012,174,281 | |
| | | | | | | | |
Foreign Currency Forward Contracts^
| | | | | | | | | | | | | | |
| | Settlement Date | | Local Currency | | | Notional Amount at Value (USD) | | | Unrealized Appreciation (Depreciation) | |
Contracts to Purchase | | | | | | | | | | | | | | |
Euro with Goldman Sachs International | | 01/13/12 | | | 30,950,200 | | | $ | 40,058,087 | | | $ | (1,352,661 | ) |
Euro with UBS AG | | 01/13/12 | | | 53,564,700 | | | | 69,327,481 | | | | (692,235 | ) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | (2,044,896 | ) |
| | | | | | | | | | | | | | |
Contracts to Sell | | | | | | | | | | | | | | |
Euro with Goldman Sachs International | | 01/13/12 | | | (881,320,025 | ) | | $ | (1,140,670,959 | ) | | $ | 33,372,107 | |
Euro with UBS AG | | 01/13/12 | | | (903,636,400 | ) | | | (1,169,554,497 | ) | | | 36,103,743 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | 69,475,850 | |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for foreign currency forward contracts. |
^ | The positions and counterparties herein are as of December 31, 2011. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
See accompanying notes to financial statements.
F-87
PROSHARES ULTRASHORT EURO
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Investment Income | | | | | | | | | | | | |
Interest | | $ | 525,386 | | | $ | 271,533 | | | $ | 574,152 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
Management fee | | | 7,972,894 | | | | 6,179,382 | | | | 3,379,964 | |
| | | | | | | | | | | | |
Total expenses | | | 7,972,894 | | | | 6,179,382 | | | | 3,379,964 | |
| | | | | | | | | | | | |
Net investment income (loss) | | | (7,447,508 | ) | | | (5,907,849 | ) | | | (2,805,812 | ) |
| | | | | | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | | | | | |
Net realized gain (loss) on | | | | | | | | | | | | |
Foreign currency forward contracts | | | 46,946,419 | | | | (5,409,463 | ) | | | 48,542,523 | |
Short-term U.S. government and agency obligations | | | 8,121 | | | | 3,715 | | | | 35,434 | |
| | | | | | | | | | | | |
Net realized gain (loss) | | | 46,954,540 | | | | (5,405,748 | ) | | | 48,577,957 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | | | | | |
Foreign currency forward contracts | | | (80,578,526 | ) | | | 90,625,031 | | | | (25,149,044 | ) |
Short-term U.S. government and agency obligations | | | 37,347 | | | | (40,013 | ) | | | 21,854 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation | | | (80,541,179 | ) | | | 90,585,018 | | | | (25,127,190 | ) |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | | (33,586,639 | ) | | | 85,179,270 | | | | 23,450,767 | |
| | | | | | | | | | | | |
Net income (loss) | | $ | (41,034,147 | ) | | $ | 79,271,421 | | | $ | 20,644,955 | |
| | | | | | | | | | | | |
Net income (loss) per weighted-average share | | $ | (0.99 | ) | | $ | 2.22 | | | $ | 1.25 | |
| | | | | | | | | | | | |
Weighted-average shares outstanding | | | 41,293,047 | | | | 35,660,288 | | | | 16,567,274 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-88
PROSHARES ULTRASHORT EURO
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Shareholders’ equity, beginning of period | | $ | 1,100,159,546 | | | $ | 444,412,995 | | | $ | 100,847,786 | |
| | | |
Addition of 12,900,000, 50,600,000 and 35,700,000 shares, respectively | | | 263,481,506 | | | | 916,146,552 | | | | 737,508,814 | |
Redemption of 39,300,000, 18,400,000 and 19,200,000 shares, respectively | | | (795,828,879 | ) | | | (339,671,422 | ) | | | (414,588,560 | ) |
| | | | | | | | | | | | |
Net addition (redemption) of (26,400,000), 32,200,000 and 16,500,000 shares, respectively | | | (532,347,373 | ) | | | 576,475,130 | | | | 322,920,254 | |
| | | | | | | | | | | | |
| | | |
Net investment income (loss) | | | (7,447,508 | ) | | | (5,907,849 | ) | | | (2,805,812 | ) |
Net realized gain (loss) | | | 46,954,540 | | | | (5,405,748 | ) | | | 48,577,957 | |
Change in net unrealized appreciation/depreciation | | | (80,541,179 | ) | | | 90,585,018 | | | | (25,127,190 | ) |
| | | | | | | | | | | | |
Net income (loss) | | | (41,034,147 | ) | | | 79,271,421 | | | | 20,644,955 | |
| | | | | | | | | | | | |
| | | |
Shareholders’ equity, end of period | | $ | 526,778,026 | | | $ | 1,100,159,546 | | | $ | 444,412,995 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-89
PROSHARES ULTRASHORT EURO
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Cash flow from operating activities | | | | | | | | | | | | |
Net income (loss) | | $ | (41,034,147 | ) | | $ | 79,271,421 | | | $ | 20,644,955 | |
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 | | | 458,781,066 | | | | (540,384,848 | ) | | | (372,937,234 | ) |
Change in unrealized appreciation/depreciation on investments | | | 80,541,179 | | | | (90,585,018 | ) | | | 25,127,190 | |
Increase (Decrease) in management fee payable | | | (348,383 | ) | | | 482,950 | | | | 310,986 | |
| | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | 497,939,715 | | | | (551,215,495 | ) | | | (326,854,103 | ) |
| | | | | | | | | | | | |
Cash flow from financing activities | | | | | | | | | | | | |
Proceeds from addition of shares | | | 284,781,239 | | | | 894,846,819 | | | | 737,508,814 | |
Payment on shares redeemed | | | (782,546,670 | ) | | | (343,780,824 | ) | | | (410,479,158 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (497,765,431 | ) | | | 551,065,995 | | | | 327,029,656 | |
| | | | | | | | | | | | |
Net increase (decrease) in cash | | | 174,284 | | | | (149,500 | ) | | | 175,553 | |
Cash, beginning of period | | | 102,088 | | | | 251,588 | | | | 76,035 | |
| | | | | | | | | | | | |
Cash, end of period | | $ | 276,372 | | | $ | 102,088 | | | $ | 251,588 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-90
PROSHARES ULTRAPRO SHORT EURO*
STATEMENT OF FINANCIAL CONDITION
| | | | |
| | December 31, 2012 | |
Assets | | | | |
Cash | | $ | 200 | |
Offering costs (Note 5) | | | 41,000 | |
| | | | |
Total assets | | | 41,200 | |
| | | | |
| |
Liabilities and shareholders’ equity | | | | |
Liabilities | | | | |
Payable for offering costs | | | 41,000 | |
| | | | |
Total liabilities | | | 41,000 | |
| | | | |
| |
Shareholders’ equity | | | | |
Shareholders’ equity | | $ | 200 | |
| | | | |
Total liabilities and shareholders’ equity | | $ | 41,200 | |
| | | | |
* | As of December 31, 2012, ProShares UltraPro Short Euro had seed capital, but had not commenced investment operations. See Note 1. |
See accompanying notes to financial statements.
F-91
PROSHARES ULTRA YEN
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 138,033 | | | $ | 5,798 | |
Short-term U.S. government and agency obligations (Note 3) (cost $4,587,701 and $5,366,951, respectively) | | | 4,587,918 | | | | 5,366,875 | |
Unrealized appreciation on foreign currency forward contracts | | | — | | | | 102,727 | |
| | | | | | | | |
Total assets | | | 4,725,951 | | | | 5,475,400 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Management fee payable | | | 3,660 | | | | 4,325 | |
Unrealized depreciation on foreign currency forward contracts | | | 494,296 | | | | — | |
| | | | | | | | |
Total liabilities | | | 497,956 | | | | 4,325 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 4,227,995 | | | | 5,471,075 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 4,725,951 | | | $ | 5,475,400 | |
| | | | | | | | |
Shares outstanding | | | 150,014 | | | | 150,014 | |
| | | | | | | | |
Net asset value per share | | $ | 28.18 | | | $ | 36.47 | |
| | | | | | | | |
Market value per share (Note 2) | | $ | 28.28 | | | $ | 36.50 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-92
PROSHARES ULTRA YEN
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(109% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.098% due 01/10/13† | | $ | 2,974,000 | | | $ | 2,973,980 | |
0.125% due 02/14/13 | | | 951,000 | | | | 950,966 | |
0.086% due 02/21/13 | | | 663,000 | | | | 662,972 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $4,587,701) | | | | | | $ | 4,587,918 | |
| | | | | | | | |
Foreign Currency Forward Contracts^
| | | | | | | | | | | | | | |
| | Settlement Date | | Local Currency | | | Notional Amount at Value (USD) | | | Unrealized Appreciation (Depreciation) | |
Contracts to Purchase | | | | | | | | | | | | | | |
Yen with Goldman Sachs International | | 01/04/13 | | | 353,636,200 | | | $ | 4,077,072 | | | $ | (231,047 | ) |
Yen with UBS AG | | 01/04/13 | | | 424,732,500 | | | | 4,896,741 | | | | (276,772 | ) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | (507,819 | ) |
| | | | | | | | | | | | | | |
Contracts to Sell | | | | | | | | | | | | | | |
Yen with Goldman Sachs International | | 01/04/13 | | | (19,923,300 | ) | | $ | (229,696 | ) | | $ | 7,325 | |
Yen with UBS AG | | 01/04/13 | | | (25,219,500 | ) | | | (290,756 | ) | | | 6,198 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | 13,523 | |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for foreign currency forward contracts. |
^ | The positions and counterparties herein are as of December 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
See accompanying notes to financial statements.
F-93
PROSHARES ULTRA YEN
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(98% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.021% due 01/12/12 | | $ | 1,504,000 | | | $ | 1,503,999 | |
0.016% due 01/19/12 | | | 1,037,000 | | | | 1,036,998 | |
0.005% due 02/02/12 | | | 726,000 | | | | 725,997 | |
0.003% due 03/08/12† | | | 1,359,000 | | | | 1,358,954 | |
0.002% due 04/05/12 | | | 278,000 | | | | 277,983 | |
0.011% due 05/10/12 | | | 463,000 | | | | 462,944 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $5,366,951) | | | | | | $ | 5,366,875 | |
| | | | | | | | |
Foreign Currency Forward Contracts^
| | | | | | | | | | | | | | |
| | Settlement Date | | Local Currency | | | Notional Amount at Value (USD) | | | Unrealized Appreciation (Depreciation) | |
Contracts to Purchase | | | | | | | | | | | | | | |
Yen with Goldman Sachs International | | 01/13/12 | | | 361,210,000 | | | $ | 4,693,138 | | | $ | 43,342 | |
Yen with UBS AG | | 01/13/12 | | | 486,460,000 | | | | 6,320,489 | | | | 60,268 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | 103,610 | |
| | | | | | | | | | | | | | |
Contracts to Sell | | | | | | | | | | | | | | |
Yen with Goldman Sachs International | | 01/13/12 | | | (2,500,000 | ) | | $ | (32,482 | ) | | $ | (457 | ) |
Yen with UBS AG | | 01/13/12 | | | (2,940,000 | ) | | | (38,199 | ) | | | (426 | ) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | (883 | ) |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for foreign currency forward contracts. |
^ | The positions and counterparties herein are as of December 31, 2011. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
See accompanying notes to financial statements.
F-94
PROSHARES ULTRA YEN
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Investment Income | | | | | | | | | | | | |
Interest | | $ | 3,524 | | | $ | 1,871 | | | $ | 6,585 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
Management fee | | | 47,964 | | | | 41,443 | | | | 44,676 | |
| | | | | | | | | | | | |
Total expenses | | | 47,964 | | | | 41,443 | | | | 44,676 | |
| | | | | | | | | | | | |
Net investment income (loss) | | | (44,440 | ) | | | (39,572 | ) | | | (38,091 | ) |
| | | | | | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | | | | | |
Net realized gain (loss) on | | | | | | | | | | | | |
Foreign currency forward contracts | | | (601,937 | ) | | | 564,813 | | | | 826,717 | |
Short-term U.S. government and agency obligations | | | 27 | | | | 19 | | | | 41 | |
| | | | | | | | | | | | |
Net realized gain (loss) | | | (601,910 | ) | | | 564,832 | | | | 826,758 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | | | | | |
Foreign currency forward contracts | | | (597,023 | ) | | | (180,776 | ) | | | 599,316 | |
Short-term U.S. government and agency obligations | | | 293 | | | | (207 | ) | | | 277 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation | | | (596,730 | ) | | | (180,983 | ) | | | 599,593 | |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | | (1,198,640 | ) | | | 383,849 | | | | 1,426,351 | |
| | | | | | | | | | | | |
Net income (loss) | | $ | (1,243,080 | ) | | $ | 344,277 | | | $ | 1,388,260 | |
| | | | | | | | | | | | |
Net income (loss) per weighted-average share | | $ | (8.29 | ) | | $ | 2.75 | | | $ | 8.66 | |
| | | | | | | | | | | | |
Weighted-average shares outstanding | | | 150,014 | | | | 125,219 | | | | 160,288 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-95
PROSHARES ULTRA YEN
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Shareholders’ equity, beginning of period | | $ | 5,471,075 | | | $ | 5,024,240 | | | $ | 3,921,267 | |
| | | |
Addition of 0, 50,000 and 100,000 shares, respectively | | | — | | | | 1,696,147 | | | | 3,077,318 | |
Redemption of 0, 50,000 and 100,000 shares, respectively | | | — | | | | (1,593,589 | ) | | | (3,362,605 | ) |
| | | | | | | | | | | | |
Net addition (redemption) of 0, 0 and 0 shares, respectively | | | — | | | | 102,558 | | | | (285,287 | ) |
| | | | | | | | | | | | |
| | | |
Net investment income (loss) | | | (44,440 | ) | | | (39,572 | ) | | | (38,091 | ) |
Net realized gain (loss) | | | (601,910 | ) | | | 564,832 | | | | 826,758 | |
Change in net unrealized appreciation/depreciation | | | (596,730 | ) | | | (180,983 | ) | | | 599,593 | |
| | | | | | | | | | | | |
Net income (loss) | | | (1,243,080 | ) | | | 344,277 | | | | 1,388,260 | |
| | | | | | | | | | | | |
| | | |
Shareholders’ equity, end of period | | $ | 4,227,995 | | | $ | 5,471,075 | | | $ | 5,024,240 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-96
PROSHARES ULTRA YEN
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Cash flow from operating activities | | | | | | | | | | | | |
Net income (loss) | | $ | (1,243,080 | ) | | $ | 344,277 | | | $ | 1,388,260 | |
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 | | | 779,250 | | | | (633,379 | ) | | | (578,293 | ) |
Change in unrealized appreciation/depreciation on investments | | | 596,730 | | | | 180,983 | | | | (599,593 | ) |
Increase (Decrease) in management fee payable | | | (665 | ) | | | 722 | | | | 206 | |
| | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | 132,235 | | | | (107,397 | ) | | | 210,580 | |
| | | | | | | | | | | | |
Cash flow from financing activities | | | | | | | | | | | | |
Proceeds from addition of shares | | | — | | | | 1,696,147 | | | | 3,077,318 | |
Payment on shares redeemed | | | — | | | | (1,593,589 | ) | | | (3,362,605 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | — | | | | 102,558 | | | | (285,287 | ) |
| | | | | | | | | | | | |
Net increase (decrease) in cash | | | 132,235 | | | | (4,839 | ) | | | (74,707 | ) |
Cash, beginning of period | | | 5,798 | | | | 10,637 | | | | 85,344 | |
| | | | | | | | | | | | |
Cash, end of period | | $ | 138,033 | | | $ | 5,798 | | | $ | 10,637 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-97
PROSHARES ULTRASHORT YEN
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 363,826 | | | $ | 22,338 | |
Short-term U.S. government and agency obligations (Note 3) (cost $362,731,936 and $219,407,765, respectively) | | | 362,743,231 | | | | 219,404,292 | |
Unrealized appreciation on foreign currency forward contracts | | | 38,114,175 | | | | — | |
Receivable from capital shares sold | | | 7,613,633 | | | | 6,249,734 | |
| | | | | | | | |
Total assets | | | 408,834,865 | | | | 225,676,364 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Management fee payable | | | 271,235 | | | | 180,224 | |
Unrealized depreciation on foreign currency forward contracts | | | — | | | | 4,364,146 | |
| | | | | | | | |
Total liabilities | | | 271,235 | | | | 4,544,370 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 408,563,630 | | | | 221,131,994 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 408,834,865 | | | $ | 225,676,364 | |
| | | | | | | | |
Shares outstanding | | | 8,049,294 | | | | 5,399,294 | |
| | | | | | | | |
Net asset value per share (Note 1) | | $ | 50.76 | | | $ | 40.96 | |
| | | | | | | | |
Market value per share (Note 1) (Note 2) | | $ | 50.77 | | | $ | 40.95 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-98
PROSHARES ULTRASHORT YEN
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(89% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.096% due 01/10/13† | | $ | 97,804,000 | | | $ | 97,803,349 | |
0.100% due 01/31/13† | | | 120,969,000 | | | | 120,965,589 | |
0.093% due 02/14/13† | | | 11,501,000 | | | | 11,500,588 | |
0.074% due 02/21/13† | | | 47,762,000 | | | | 47,760,010 | |
0.077% due 03/28/13 | | | 17,297,000 | | | | 17,295,570 | |
0.062% due 04/25/13† | | | 67,434,000 | | | | 67,418,125 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $362,731,936) | | | | | | $ | 362,743,231 | |
| | | | | | | | |
Foreign Currency Forward Contracts^
| | | | | | | | | | | | | | |
| | Settlement Date | | Local Currency | | | Notional Amount at Value (USD) | | | Unrealized Appreciation (Depreciation) | |
Contracts to Purchase | | | | | | | | | | | | | | |
Yen with UBS AG | | 01/04/13 | | | 601,353,100 | | | $ | 6,933,000 | | | $ | (232,642 | ) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | (232,642 | ) |
| | | | | | | | | | | | | | |
Contracts to Sell | | | | | | | | | | | | | | |
Yen with Goldman Sachs International | | 01/04/13 | | | (33,732,636,200 | ) | | $ | (388,903,561 | ) | | $ | 18,518,532 | |
Yen with UBS AG | | 01/04/13 | | | (37,798,808,300 | ) | | | (435,782,459 | ) | | | 19,828,285 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | 38,346,817 | |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for foreign currency forward contracts. |
^ | The positions and counterparties herein are as of December 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
See accompanying notes to financial statements.
F-99
PROSHARES ULTRASHORT YEN
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(99% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.021% due 01/12/12 | | $ | 11,624,000 | | | $ | 11,623,991 | |
0.010% due 01/19/12 | | | 44,696,000 | | | | 44,695,924 | |
0.016% due 01/26/12 | | | 48,298,000 | | | | 48,297,870 | |
0.002% due 02/09/12† | | | 36,606,000 | | | | 36,605,663 | |
0.000% due 03/01/12† | | | 7,000,000 | | | | 6,999,842 | |
0.002% due 03/08/12† | | | 10,901,000 | | | | 10,900,630 | |
0.000% due 03/15/12† | | | 9,764,000 | | | | 9,763,631 | |
0.005% due 03/22/12 | | | 16,390,000 | | | | 16,389,317 | |
0.002% due 04/05/12 | | | 9,218,000 | | | | 9,217,429 | |
0.011% due 05/10/12† | | | 24,913,000 | | | | 24,909,995 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $219,407,765) | | | | | | $ | 219,404,292 | |
| | | | | | | | |
Foreign Currency Forward Contracts^
| | | | | | | | | | | | | | |
| | Settlement Date | | Local Currency | | | Notional Amount at Value (USD) | | | Unrealized Appreciation (Depreciation) | |
Contracts to Purchase | | | | | | | | | | | | | | |
Yen with Goldman Sachs International | | 01/13/12 | | | 1,157,460,000 | | | $ | 15,038,674 | | | $ | 10,036 | |
Yen with UBS AG | | 01/13/12 | | | 1,743,810,000 | | | | 22,657,016 | | | | 224,070 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | 234,106 | |
| | | | | | | | | | | | | | |
Contracts to Sell | | | | | | | | | | | | | | |
Yen with Goldman Sachs International | | 01/13/12 | | | (17,594,930,000 | ) | | $ | (228,607,826 | ) | | $ | (2,177,796 | ) |
Yen with UBS AG | | 01/13/12 | | | (19,346,660,000 | ) | | | (251,367,745 | ) | | | (2,420,456 | ) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | $ | (4,598,252 | ) |
| | | | | | | | | | | | | | |
† | All or partial amount segregated as collateral for foreign currency forward contracts. |
^ | The positions and counterparties herein are as of December 31, 2011. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
See accompanying notes to financial statements.
F-100
PROSHARES ULTRASHORT YEN
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Investment Income | | | | | | | | | | | | |
Interest | | $ | 170,226 | | | $ | 182,452 | | | $ | 233,813 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
Management fee | | | 2,354,920 | | | | 2,824,586 | | | | 1,447,095 | |
| | | | | | | | | | | | |
Total expenses | | | 2,354,920 | | | | 2,824,586 | | | | 1,447,095 | |
| | | | | | | | | | | | |
Net investment income (loss) | | | (2,184,694 | ) | | | (2,642,134 | ) | | | (1,213,282 | ) |
| | | | | | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | | | | | |
Net realized gain (loss) on | | | | | | | | | | | | |
Foreign currency forward contracts | | | 27,341,631 | | | | (50,029,053 | ) | | | (22,116,381 | ) |
Short-term U.S. government and agency obligations | | | 976 | | | | 4,169 | | | | 6,893 | |
| | | | | | | | | | | | |
Net realized gain (loss) | | | 27,342,607 | | | | (50,024,884 | ) | | | (22,109,488 | ) |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | | | | | |
Foreign currency forward contracts | | | 42,478,321 | | | | 11,773,508 | | | | (21,002,722 | ) |
Short-term U.S. government and agency obligations | | | 14,768 | | | | (11,285 | ) | | | 10,003 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation | | | 42,493,089 | | | | 11,762,223 | | | | (20,992,719 | ) |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | | 69,835,696 | | | | (38,262,661 | ) | | | (43,102,207 | ) |
| | | | | | | | | | | | |
Net income (loss) | | $ | 67,651,002 | | | $ | (40,904,795 | ) | | $ | (44,315,489 | ) |
| | | | | | | | | | | | |
Net income (loss) per weighted-average share (Note 1) | | $ | 11.91 | | | $ | (6.14 | ) | | $ | (15.88 | ) |
| | | | | | | | | | | | |
Weighted-average shares outstanding (Note 1) | | | 5,679,622 | | | | 6,664,842 | | | | 2,790,005 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-101
PROSHARES ULTRASHORT YEN
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Shareholders’ equity, beginning of period | | $ | 221,131,994 | | | $ | 207,685,813 | | | $ | 67,487,917 | |
| | | |
Addition of 6,550,000, 6,683,333 and 4,683,333 shares, respectively (Note 1) | | | 291,223,076 | | | | 308,667,664 | | | | 256,674,572 | |
Redemption of 3,900,000, 5,700,710 and 1,316,667 shares, respectively (Note 1) | | | (171,442,442 | ) | | | (254,316,688 | ) | | | (72,161,187 | ) |
| | | | | | | | | | | | |
Net addition (redemption) of 2,650,000, 982,623 and 3,366,666 shares, respectively (Note 1) | | | 119,780,634 | | | | 54,350,976 | | | | 184,513,385 | |
| | | | | | | | | | | | |
| | | |
Net investment income (loss) | | | (2,184,694 | ) | | | (2,642,134 | ) | | | (1,213,282 | ) |
Net realized gain (loss) | | | 27,342,607 | | | | (50,024,884 | ) | | | (22,109,488 | ) |
Change in net unrealized appreciation/depreciation | | | 42,493,089 | | | | 11,762,223 | | | | (20,992,719 | ) |
| | | | | | | | | | | | |
Net income (loss) | | | 67,651,002 | | | | (40,904,795 | ) | | | (44,315,489 | ) |
| | | | | | | | | | | | |
| | | |
Shareholders’ equity, end of period | | $ | 408,563,630 | | | $ | 221,131,994 | | | $ | 207,685,813 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-102
PROSHARES ULTRASHORT YEN
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Cash flow from operating activities | | | | | | | | | | | | |
Net income (loss) | | $ | 67,651,002 | | | $ | (40,904,795 | ) | | $ | (44,315,489 | ) |
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 | | | (143,324,171 | ) | | | 4,457,554 | | | | (161,267,333 | ) |
Change in unrealized appreciation/depreciation on investments | | | (42,493,089 | ) | | | (11,762,223 | ) | | | 20,992,719 | |
Increase (Decrease) in management fee payable | | | 91,011 | | | | 10,066 | | | | 121,788 | |
| | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | (118,075,247 | ) | | | (48,199,398 | ) | | | (184,468,315 | ) |
| | | | | | | | | | | | |
Cash flow from financing activities | | | | | | | | | | | | |
Proceeds from addition of shares | | | 289,859,177 | | | | 302,417,930 | | | | 256,674,572 | |
Payment on shares redeemed | | | (171,442,442 | ) | | | (254,316,688 | ) | | | (72,161,187 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 118,416,735 | | | | 48,101,242 | | | | 184,513,385 | |
| | | | | | | | | | | | |
Net increase (decrease) in cash | | | 341,488 | | | | (98,156 | ) | | | 45,070 | |
Cash, beginning of period | | | 22,338 | | | | 120,494 | | | | 75,424 | |
| | | | | | | | | | | | |
Cash, end of period | | $ | 363,826 | | | $ | 22,338 | | | $ | 120,494 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-103
PROSHARES ULTRA VIX SHORT-TERM FUTURES ETF
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 1,790,825 | | | $ | 2,972,032 | |
Segregated cash balances with brokers for futures contracts | | | 38,727,007 | | | | 6,303,800 | |
Short-term U.S. government and agency obligations (Note 3) (cost $97,445,279 and $0, respectively) | | | 97,440,843 | | | | — | |
Unrealized appreciation on swap agreements | | | 301,351 | | | | — | |
Receivable from capital shares sold | | | 18,127,289 | | | | 2,469,584 | |
Offering costs (Note 5) | | | — | | | | 21,691 | |
| | | | | | | | |
Total assets | | | 156,387,315 | | | | 11,767,107 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Payable for capital shares redeemed | | | 35,907,787 | | | | — | |
Payable on open futures contracts | | | 35,666,735 | | | | 1,852,966 | |
Management fee payable | | | 96,661 | | | | 4,264 | |
Payable for offering costs | | | — | | | | 28,764 | |
| | | | | | | | |
Total liabilities | | | 71,671,183 | | | | 1,885,994 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 84,716,132 | | | | 9,881,113 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 156,387,315 | | | $ | 11,767,107 | |
| | | | | | | | |
Shares outstanding | | | 4,208,081 | | | | 13,334 | |
| | | | | | | | |
Net asset value per share (Note 1) | | $ | 20.13 | | | $ | 741.05 | |
| | | | | | | | |
Market value per share (Note 1) (Note 2) | | $ | 20.90 | | | $ | 729.60 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-104
PROSHARES ULTRA VIX SHORT-TERM FUTURES ETF
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(115% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.086% due 01/10/13 | | $ | 2,053,000 | | | $ | 2,052,986 | |
0.103% due 02/07/13 | | | 485,000 | | | | 484,986 | |
0.080% due 02/14/13 | | | 5,349,000 | | | | 5,348,808 | |
0.007% due 02/21/13† | | | 21,419,000 | | | | 21,418,107 | |
0.055% due 04/25/13 | | | 68,152,000 | | | | 68,135,956 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $97,445,279) | | | | | | $ | 97,440,843 | |
| | | | | | | | |
Futures Contracts Purchased††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
VIX Futures - CBOE, expires January 2013 | | | 4,779 | | | $ | 84,588,300 | | | $ | 3,733,522 | |
VIX Futures - CBOE, expires February 2013 | | | 3,827 | | | | 70,799,500 | | | | (1,676,460 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | $ | 2,057,062 | |
| | | | | | | | | | | | |
Swap Agreements^
| | | | | | | | | | |
| | Termination Date | | Notional Amount at Value* | | | Unrealized Appreciation (Depreciation) | |
Swap agreement with Societe Generale S.A. based on S&P 500 VIX Short-Term Futures Index | | 01/07/13 | | $ | 13,570,122 | | | $ | 301,351 | |
| | | | | | | | | | |
| | | | | | | | $ | 301,351 | |
| | | | | | | | | | |
† | All or partial amount segregated as collateral for swap agreements. |
†† | Cash collateral in the amount of $38,727,007 was pledged to cover margin requirements for open futures contracts as of December 31, 2012. |
^ | The positions and counterparties herein are as of December 31, 2012. The Funds continually evaluate different counterparties for their transactions and counterparties are subject to change. New counterparties can be added at any time. |
* | 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.
F-105
PROSHARES ULTRA VIX SHORT-TERM FUTURES ETF
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
Futures Contracts Purchased††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
VIX Futures - CBOE, expires January 2012 | | | 431 | | | $ | 11,507,700 | | | $ | (904,390 | ) |
VIX Futures - CBOE, expires February 2012 | | | 302 | | | | 8,199,300 | | | | 141,600 | |
| | | | | | | | | | | | |
| | | | | | | | | | $ | (762,790 | ) |
| | | | | | | | | | | | |
†† | Cash collateral in the amount of $6,303,800 was pledged to cover margin requirements for open futures contracts as of December 31, 2011. |
See accompanying notes to financial statements.
F-106
PROSHARES ULTRA VIX SHORT-TERM FUTURES ETF
STATEMENTS OF OPERATIONS
FOR THE PERIOD FROM APRIL 5, 2011 (INCEPTION) TO DECEMBER 31, 2012
| | | | | | | | |
| | Year ended December 31, 2012 | | | April 5, 2011 (Inception) through December 31, 2011 | |
Investment Income | | | | | | | | |
Interest | | $ | 61,217 | | | $ | — | |
| | | | | | | | |
Expenses | | | | | | | | |
Management fee | | | 1,579,190 | | | | 4,264 | |
Brokerage commissions | | | 1,413,912 | | | | 5,441 | |
Offering costs | | | 69,761 | | | | 7,073 | |
| | | | | | | | |
Total expenses | | | 3,062,863 | | | | 16,778 | |
| | | | | | | | |
Net investment income (loss) | | | (3,001,646 | ) | | | (16,778 | ) |
| | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | |
Net realized gain (loss) on | | | | | | | | |
Futures contracts | | | (488,564,265 | ) | | | (3,524,662 | ) |
Swap agreements | | | (20,857,599 | ) | | | — | |
Short-term U.S. government and agency obligations | | | 20,334 | | | | (91 | ) |
| | | | | | | | |
Net realized gain (loss) | | | (509,401,530 | ) | | | (3,524,753 | ) |
| | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | |
Futures contracts | | | 2,819,852 | | | | (762,790 | ) |
Swap agreements | | | 301,351 | | | | — | |
Short-term U.S. government and agency obligations | | | (4,436 | ) | | | — | |
| | | | | | | | |
Change in net unrealized appreciation/depreciation | | | 3,116,767 | | | | (762,790 | ) |
| | | | | | | | |
Net realized and unrealized gain (loss) | | | (506,284,763 | ) | | | (4,287,543 | ) |
| | | | | | | | |
Net income (loss) | | $ | (509,286,409 | ) | | $ | (4,304,321 | ) |
| | | | | | | | |
Net income (loss) per weighted-average share (Note 1) | | $ | (163.02 | ) | | $ | (915.62 | ) |
| | | | | | | | |
Weighted-average shares outstanding (Note 1) | | | 3,124,027 | | | | 4,701 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-107
PROSHARES ULTRA VIX SHORT-TERM FUTURES ETF
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE PERIOD FROM APRIL 5, 2011 (INCEPTION) TO DECEMBER 31, 2012
| | | | | | | | |
| | Year ended December 31, 2012 | | | April 5, 2011 (Inception) through December 31, 2011 | |
Shareholders’ equity, beginning of period | | $ | 9,881,113 | | | $ | — | |
| | |
Addition of 26,537,500 and 13,334 shares, respectively (Note 1) | | | 1,600,919,494 | | | | 14,185,434 | |
Redemption of 22,342,753 and 0 shares, respectively (Note 1) | | | (1,016,798,066 | ) | | | — | |
| | | | | | | | |
Net addition (redemption) of 4,194,747 and 13,334 shares, respectively (Note 1) | | | 584,121,428 | | | | 14,185,434 | |
| | | | | | | | |
| | |
Net investment income (loss) | | | (3,001,646 | ) | | | (16,778 | ) |
Net realized gain (loss) | | | (509,401,530 | ) | | | (3,524,753 | ) |
Change in net unrealized appreciation/depreciation | | | 3,116,767 | | | | (762,790 | ) |
| | | | | | | | |
Net income (loss) | | | (509,286,409 | ) | | | (4,304,321 | ) |
| | | | | | | | |
| | |
Shareholders’ equity, end of period | | $ | 84,716,132 | | | $ | 9,881,113 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-108
PROSHARES ULTRA VIX SHORT-TERM FUTURES ETF
STATEMENTS OF CASH FLOWS
FOR THE PERIOD FROM APRIL 5, 2011 (INCEPTION) TO DECEMBER 31, 2012
| | | | | | | | |
| | Year ended December 31, 2012 | | | April 5, 2011 (Inception) through December 31, 2011 | |
Cash flow from operating activities | | | | | | | | |
Net income (loss) | | $ | (509,286,409 | ) | | $ | (4,304,321 | ) |
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 | | | (32,423,207 | ) | | | (6,303,800 | ) |
Net sale (purchase) of short-term U.S. government and agency obligations | | | (97,445,279 | ) | | | — | |
Change in unrealized appreciation/depreciation on investments | | | (296,915 | ) | | | — | |
Change in offering cost | | | 21,691 | | | | (21,691 | ) |
Increase (Decrease) in management fee payable | | | 92,397 | | | | 4,264 | |
Increase (Decrease) in payable on futures contracts | | | 33,813,769 | | | | 1,852,966 | |
Increase (Decrease) in payable for offering costs | | | (28,764 | ) | | | 28,764 | |
| | | | | | | | |
Net cash provided by (used in) operating activities | | | (605,552,717 | ) | | | (8,743,818 | ) |
| | | | | | | | |
Cash flow from financing activities | | | | | | | | |
Proceeds from addition of shares | | | 1,585,261,789 | | | | 11,715,850 | |
Payment on shares redeemed | | | (980,890,279 | ) | | | — | |
| | | | | | | | |
Net cash provided by (used in) financing activities | | | 604,371,510 | | | | 11,715,850 | |
| | | | | | | | |
Net increase (decrease) in cash | | | (1,181,207 | ) | | | 2,972,032 | |
Cash, beginning of period | | | 2,972,032 | | | | — | |
| | | | | | | | |
Cash, end of period | | $ | 1,790,825 | | | $ | 2,972,032 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-109
PROSHARES VIX SHORT-TERM FUTURES ETF
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 2,989,958 | | | $ | 563,350 | |
Segregated cash balances with brokers for futures contracts | | | 34,109,998 | | | | — | |
Short-term U.S. government and agency obligations (Note 3) (cost $144,057,296 and $27,358,785, respectively) | | | 144,060,921 | | | | 27,357,824 | |
Receivable from capital shares sold | | | 2,518,068 | | | | 1,909,463 | |
Receivable on open futures contracts | | | — | | | | 742,451 | |
Offering costs (Note 5) | | | — | | | | 1,090 | |
| | | | | | | | |
Total assets | | | 183,678,945 | | | | 30,574,178 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Payable for capital shares redeemed | | | 14,374,851 | | | | — | |
Payable on open futures contracts | | | 31,540,181 | | | | — | |
Management fee payable | | | 106,449 | | | | 24,275 | |
| | | | | | | | |
Total liabilities | | | 46,021,481 | | | | 24,275 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 137,657,464 | | | | 30,549,903 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 183,678,945 | | | $ | 30,574,178 | |
| | | | | | | | |
Shares outstanding | | | 8,200,005 | | | | 400,005 | |
| | | | | | | | |
Net asset value per share | | $ | 16.79 | | | $ | 76.37 | |
| | | | | | | | |
Market value per share (Note 2) | | $ | 17.01 | | | $ | 75.74 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-110
PROSHARES VIX SHORT-TERM FUTURES ETF
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(105% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.090% due 01/10/13 | | $ | 1,444,000 | | | $ | 1,443,990 | |
0.105% due 02/07/13 | | | 22,447,000 | | | | 22,446,328 | |
0.097% due 02/14/13 | | | 41,769,000 | | | | 41,767,504 | |
0.054% due 02/21/13 | | | 15,723,000 | | | | 15,722,345 | |
0.077% due 03/28/13 | | | 9,903,000 | | | | 9,902,182 | |
0.055% due 04/25/13 | | | 52,791,000 | | | | 52,778,572 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $144,057,296) | | | | | | $ | 144,060,921 | |
| | | | | | | | |
Futures Contracts Purchased††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
VIX Futures - CBOE, expires January 2013 | | | 4,208 | | | $ | 74,481,600 | | | $ | 2,368,824 | |
VIX Futures - CBOE, expires February 2013 | | | 3,372 | | | | 62,382,000 | | | | (2,590,243 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | $ | (221,419 | ) |
| | | | | | | | | | | | |
†† | Cash collateral in the amount of $34,109,998 was pledged to cover margin requirements for open futures contracts as of December 31, 2012 |
See accompanying notes to financial statements.
F-111
PROSHARES VIX SHORT-TERM FUTURES ETF
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(90% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.005% due 02/02/12† | | $ | 3,117,000 | | | $ | 3,116,988 | |
0.002% due 02/09/12† | | | 2,309,000 | | | | 2,308,979 | |
0.016% due 02/23/12† | | | 1,096,000 | | | | 1,095,986 | |
0.001% due 03/15/12† | | | 5,655,000 | | | | 5,654,786 | |
0.002% due 03/22/12† | | | 7,424,000 | | | | 7,423,690 | |
0.002% due 04/05/12 | | | 5,625,000 | | | | 5,624,652 | |
0.011% due 05/10/12† | | | 2,133,000 | | | | 2,132,743 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $27,358,785) | | | | | | $ | 27,357,824 | |
| | | | | | | | |
Futures Contracts Purchased
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
VIX Futures - CBOE, expires January 2012 | | | 668 | | | $ | 17,835,600 | | | $ | (1,871,470 | ) |
VIX Futures - CBOE, expires February 2012 | | | 466 | | | | 12,651,900 | | | | 295,500 | |
| | | | | | | | | | | | |
| | | | | | | | | | $ | (1,575,970 | ) |
| | | | | | | | | | | | |
† | All or partial amount segregated as collateral for futures contracts. |
See accompanying notes to financial statements.
F-112
PROSHARES VIX SHORT-TERM FUTURES ETF
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012 AND 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | |
Investment Income | | | | | | | | |
Interest | | $ | 77,462 | | | $ | 12,243 | |
| | | | | | | | |
Expenses | | | | | | | | |
Management fee | | | 1,129,484 | | | | 96,904 | |
Offering costs | | | 1,090 | | | | 197,908 | |
| | | | | | | | |
Total expenses | | | 1,130,574 | | | | 294,812 | |
| | | | | | | | |
Net investment income (loss) | | | (1,053,112 | ) | | | (282,569 | ) |
| | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | |
Net realized gain (loss) on | | | | | | | | |
Futures contracts | | | (160,953,587 | ) | | | 3,732,227 | |
Short-term U.S. government and agency obligations | | | 5,730 | | | | 2,218 | |
| | | | | | | | |
Net realized gain (loss) | | | (160,947,857 | ) | | | 3,734,445 | |
| | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | |
Futures contracts | | | 1,354,551 | | | | (1,575,970 | ) |
Short-term U.S. government and agency obligations | | | 4,586 | | | | (961 | ) |
| | | | | | | | |
Change in net unrealized appreciation/depreciation | | | 1,359,137 | | | | (1,576,931 | ) |
| | | | | | | | |
Net realized and unrealized gain (loss) | | | (159,588,720 | ) | | | 2,157,514 | |
| | | | | | | | |
Net income (loss) | | $ | (160,641,832 | ) | | $ | 1,874,945 | |
| | | | | | | | |
Net income (loss) per weighted-average share | | $ | (31.38 | ) | | $ | 3.44 | |
| | | | | | | | |
Weighted-average shares outstanding | | | 5,119,404 | | | | 544,273 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-113
PROSHARES VIX SHORT-TERM FUTURES ETF
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012 AND 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | |
Shareholders’ equity, beginning of period | | $ | 30,549,903 | | | $ | 400 | |
| | |
Addition of 27,925,000 and 4,725,000 shares, respectively | | | 801,055,108 | | | | 297,178,431 | |
Redemption of 20,125,000 and 4,325,000 shares, respectively | | | (533,305,715 | ) | | | (268,503,873 | ) |
| | | | | | | | |
Net addition (redemption) of 7,800,000 and 400,000 shares, respectively | | | 267,749,393 | | | | 28,674,558 | |
| | | | | | | | |
| | |
Net investment income (loss) | | | (1,053,112 | ) | | | (282,569 | ) |
Net realized gain (loss) | | | (160,947,857 | ) | | | 3,734,445 | |
Change in net unrealized appreciation/depreciation | | | 1,359,137 | | | | (1,576,931 | ) |
| | | | | | | | |
Net income (loss) | | | (160,641,832 | ) | | | 1,874,945 | |
| | | | | | | | |
| | |
Shareholders’ equity, end of period | | $ | 137,657,464 | | | $ | 30,549,903 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-114
PROSHARES VIX SHORT-TERM FUTURES ETF
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012 AND 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | |
Cash flow from operating activities | | | | | | | | |
Net income (loss) | | $ | (160,641,832 | ) | | $ | 1,874,945 | |
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 | | | (34,109,998 | ) | | | — | |
Net sale (purchase) of short-term U.S. government and agency obligations | | | (116,698,511 | ) | | | (27,358,785 | ) |
Change in unrealized appreciation/depreciation on investments | | | (4,586 | ) | | | 961 | |
Decrease (Increase) in receivable on futures contracts | | | 742,451 | | | | (742,451 | ) |
Change in offering cost | | | 1,090 | | | | 197,908 | |
Increase (Decrease) in management fee payable | | | 82,174 | | | | 24,275 | |
Increase (Decrease) in payable on futures contracts | | | 31,540,181 | | | | — | |
Increase (Decrease) in payable for offering costs | | | — | | | | (198,998 | ) |
| | | | | | | | |
Net cash provided by (used in) operating activities | | | (279,089,031 | ) | | | (26,202,145 | ) |
| | | | | | | | |
Cash flow from financing activities | | | | | | | | |
Proceeds from addition of shares | | | 800,446,503 | | | | 295,268,968 | |
Payment on shares redeemed | | | (518,930,864 | ) | | | (268,503,873 | ) |
| | | | | | | | |
Net cash provided by (used in) financing activities | | | 281,515,639 | | | | 26,765,095 | |
| | | | | | | | |
Net increase (decrease) in cash | | | 2,426,608 | | | | 562,950 | |
Cash, beginning of period | | | 563,350 | | | | 400 | |
| | | | | | | | |
Cash, end of period | | $ | 2,989,958 | | | $ | 563,350 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-115
PROSHARES SHORT VIX SHORT-TERM FUTURES ETF
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 2,236,726 | | | $ | 5,521,055 | |
Segregated cash balances with brokers for futures contracts | | | 20,731,497 | | | | 2,252,358 | |
Short-term U.S. government and agency obligations (Note 3) (cost $53,683,800 and $0, respectively) | | | 53,686,352 | | | | — | |
Receivable from capital shares sold | | | 13,232,678 | | | | — | |
Receivable on open futures contracts | | | 5,524,721 | | | | — | |
Offering costs (Note 5) | | | — | | | | 21,691 | |
| | | | | | | | |
Total assets | | | 95,411,974 | | | | 7,795,104 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Payable for capital shares redeemed | | | 12,699,384 | | | | — | |
Management fee payable | | | 48,957 | | | | 5,916 | |
Payable for offering costs | | | — | | | | 28,764 | |
| | | | | | | | |
Total liabilities | | | 12,748,341 | | | | 34,680 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 82,663,633 | | | | 7,760,424 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 95,411,974 | | | $ | 7,795,104 | |
| | | | | | | | |
Shares outstanding | | | 1,250,020 | | | | 300,020 | |
| | | | | | | | |
Net asset value per share (Note 1) | | $ | 66.13 | | | $ | 25.87 | |
| | | | | | | | |
Market value per share (Note 1) (Note 2) | | $ | 65.45 | | | $ | 26.14 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-116
PROSHARES SHORT VIX SHORT-TERM FUTURES ETF
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(65% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.086% due 01/10/13 | | $ | 4,756,000 | | | $ | 4,755,968 | |
0.104% due 02/07/13 | | | 8,617,000 | | | | 8,616,742 | |
0.102% due 02/14/13 | | | 13,626,000 | | | | 13,625,512 | |
0.071% due 02/21/13 | | | 6,902,000 | | | | 6,901,712 | |
0.077% due 03/28/13 | | | 5,388,000 | | | | 5,387,555 | |
0.066% due 04/18/13 | | | 8,636,000 | | | | 8,634,220 | |
0.061% due 04/25/13 | | | 5,766,000 | | | | 5,764,643 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $53,683,800) | | | | | | $ | 53,686,352 | |
| | | | | | | | |
Futures Contracts Sold††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
VIX Futures - CBOE, expires January 2013 | | | 2,556 | | | $ | 45,241,200 | | | $ | (2,014,234 | ) |
VIX Futures - CBOE, expires February 2013 | | | 2,051 | | | | 37,943,500 | | | | 627,059 | |
| | | | | | | | | | | | |
| | | | | | | | | | $ | (1,387,175 | ) |
| | | | | | | | | | | | |
†† | Cash collateral in the amount of $20,731,497 was pledged to cover margin requirements for open futures contracts as of December 31, 2012. |
See accompanying notes to financial statements.
F-117
PROSHARES SHORT VIX SHORT-TERM FUTURES ETF
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
Futures Contracts Sold††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
VIX Futures - CBOE, expires January 2012 | | | 171 | | | $ | 4,565,700 | | | $ | 181,280 | |
VIX Futures - CBOE, expires February 2012 | | | 119 | | | | 3,230,850 | | | | (91,100 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | $ | 90,180 | |
| | | | | | | | | | | | |
†† | Cash collateral in the amount of $2,252,358 was pledged to cover margin requirements for open futures contracts as of December 31, 2011. |
See accompanying notes to financial statements.
F-118
PROSHARES SHORT VIX SHORT-TERM FUTURES ETF
STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2012 AND PERIOD FROM APRIL 5, 2011 (INCEPTION)
TO DECEMBER 31, 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | April 5, 2011 (Inception) through December 31, 2011 | |
Investment Income | | | | | | | | |
Interest | | $ | 18,261 | | | $ | 1 | |
| | | | | | | | |
Expenses | | | | | | | | |
Management fee | | | 196,650 | | | | 5,916 | |
Brokerage commissions | | | 189,549 | | | | 3,345 | |
Offering costs | | | 69,761 | | | | 7,073 | |
| | | | | | | | |
Total expenses | | | 455,960 | | | | 16,334 | |
| | | | | | | | |
Net investment income (loss) | | | (437,699 | ) | | | (16,333 | ) |
| | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | |
Net realized gain (loss) on | | | | | | | | |
Futures contracts | | | 13,203,419 | | | | 1,355,975 | |
Short-term U.S. government and agency obligations | | | 2,652 | | | | (138 | ) |
| | | | | | | | |
Net realized gain (loss) | | | 13,206,071 | | | | 1,355,837 | |
| | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | |
Futures contracts | | | (1,477,355 | ) | | | 90,180 | |
Short-term U.S. government and agency obligations | | | 2,552 | | | | — | |
| | | | | | | | |
Change in net unrealized appreciation/depreciation | | | (1,474,803 | ) | | | 90,180 | |
| | | | | | | | |
Net realized and unrealized gain (loss) | | | 11,731,268 | | | | 1,446,017 | |
| | | | | | | | |
Net income (loss) | | $ | 11,293,569 | | | $ | 1,429,684 | |
| | | | | | | | |
Net income (loss) per weighted-average share (Note 1) | | $ | 21.62 | | | $ | 6.12 | |
| | | | | | | | |
Weighted-average shares outstanding (Note 1) | | | 522,288 | | | | 233,728 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-119
PROSHARES SHORT VIX SHORT-TERM FUTURES ETF
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2012 AND PERIOD FROM APRIL 5, 2011 (INCEPTION)
TO DECEMBER 31, 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | April 5, 2011 (Inception) through December 31, 2011 | |
Shareholders’ equity, beginning of period | | $ | 7,760,424 | | | $ | — | |
| | |
Addition of 10,450,000 and 300,020 shares, respectively (Note 1) | | | 536,782,526 | | | | 6,330,740 | |
Redemption of 9,500,000 and 0 shares, respectively (Note 1) | | | (473,172,886 | ) | | | — | |
| | | | | | | | |
Net addition (redemption) of 950,000 and 300,020 shares, respectively (Note 1) | | | 63,609,640 | | | | 6,330,740 | |
| | | | | | | | |
| | |
Net investment income (loss) | | | (437,699 | ) | | | (16,333 | ) |
Net realized gain (loss) | | | 13,206,071 | | | | 1,355,837 | |
Change in net unrealized appreciation/depreciation | | | (1,474,803 | ) | | | 90,180 | |
| | | | | | | | |
Net income (loss) | | | 11,293,569 | | | | 1,429,684 | |
| | | | | | | | |
| | |
Shareholders’ equity, end of period | | $ | 82,663,633 | | | $ | 7,760,424 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-120
PROSHARES SHORT VIX SHORT-TERM FUTURES ETF
STATEMENTS OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2012 AND PERIOD FROM APRIL 5, 2011 (INCEPTION)
TO DECEMBER 31, 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | April 5, 2011 (Inception) through December 31, 2011 | |
Cash flow from operating activities | | | | | | | | |
Net income (loss) | | $ | 11,293,569 | | | $ | 1,429,684 | |
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 | | | (18,479,139 | ) | | | (2,252,358 | ) |
Net sale (purchase) of short-term U.S. government and agency obligations | | | (53,683,800 | ) | | | — | |
Change in unrealized appreciation/depreciation on investments | | | (2,552 | ) | | | — | |
Decrease (Increase) in receivable on futures contracts | | | (5,524,721 | ) | | | — | |
Change in offering cost | | | 21,691 | | | | (21,691 | ) |
Increase (Decrease) in management fee payable | | | 43,041 | | | | 5,916 | |
Increase (Decrease) in payable for offering costs | | | (28,764 | ) | | | 28,764 | |
| | | | | | | | |
Net cash provided by (used in) operating activities | | | (66,360,675 | ) | | | (809,685 | ) |
| | | | | | | | |
Cash flow from financing activities | | | | | | | | |
Proceeds from addition of shares | | | 523,549,848 | | | | 6,330,740 | |
Payment on shares redeemed | | | (460,473,502 | ) | | | — | |
| | | | | | | | |
Net cash provided by (used in) financing activities | | | 63,076,346 | | | | 6,330,740 | |
| | | | | | | | |
Net increase (decrease) in cash | | | (3,284,329 | ) | | | 5,521,055 | |
Cash, beginning of period | | | 5,521,055 | | | | — | |
| | | | | | | | |
Cash, end of period | | $ | 2,236,726 | | | $ | 5,521,055 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-121
PROSHARES VIX MID-TERM FUTURES ETF
STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 2,063,715 | | | $ | 627,557 | |
Segregated cash balances with brokers for futures contracts | | | 7,830,000 | | | | — | |
Short-term U.S. government and agency obligations (Note 3) (cost $79,927,870 and $89,398,343, respectively) | | | 79,930,866 | | | | 89,392,389 | |
Receivable on open futures contracts | | | — | | | | 798,319 | |
Offering costs (Note 5) | | | — | | | | 682 | |
Limitation by Sponsor | | | — | | | | 2,481 | |
| | | | | | | | |
Total assets | | | 89,824,581 | | | | 90,821,428 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Payable for capital shares redeemed | | | 50,571,549 | | | | — | |
Payable on open futures contracts | | | 1,890,675 | | | | — | |
Management fee payable | | | 59,365 | | | | — | |
| | | | | | | | |
Total liabilities | | | 52,521,589 | | | | — | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 37,302,992 | | | | 90,821,428 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 89,824,581 | | | $ | 90,821,428 | |
| | | | | | | | |
Shares outstanding | | | 1,075,005 | | | | 1,225,005 | |
| | | | | | | | |
Net asset value per share | | $ | 34.70 | | | $ | 74.14 | |
| | | | | | | | |
Market value per share (Note 2) | | $ | 34.22 | | | $ | 74.13 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-122
PROSHARES VIX MID-TERM FUTURES ETF
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2012
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(214% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.090% due 01/10/13 | | $ | 1,475,000 | | | $ | 1,474,990 | |
0.100% due 01/31/13 | | | 40,751,000 | | | | 40,749,851 | |
0.102% due 02/07/13 | | | 1,558,000 | | | | 1,557,953 | |
0.095% due 02/14/13 | | | 5,987,000 | | | | 5,986,785 | |
0.064% due 02/21/13 | | | 9,153,000 | | | | 9,152,619 | |
0.077% due 03/28/13 | | | 4,023,000 | | | | 4,022,668 | |
0.061% due 04/25/13 | | | 16,990,000 | | | | 16,986,000 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $79,927,870) | | | | | | $ | 79,930,866 | |
| | | | | | | | |
Futures Contracts Purchased††
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
VIX Futures - CBOE, expires April 2013 | | | 322 | | | $ | 6,568,800 | | | $ | (673,760 | ) |
VIX Futures - CBOE, expires May 2013 | | | 580 | | | | 12,180,000 | | | | (991,470 | ) |
VIX Futures - CBOE, expires June 2013 | | | 580 | | | | 12,702,000 | | | | 233,160 | |
VIX Futures - CBOE, expires July 2013 | | | 258 | | | | 5,869,500 | | | | (38,340 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | $ | (1,470,410 | ) |
| | | | | | | | | | | | |
†† | Cash collateral in the amount of $7,830,000 was pledged to cover margin requirements for open futures contracts as of December 31, 2012. |
See accompanying notes to financial statements.
F-123
PROSHARES VIX MID-TERM FUTURES ETF
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2011
| | | | | | | | |
| | Principal Amount | | | Value | |
Short-term U.S. government and agency obligations | | | | | | | | |
(98% of shareholders’ equity) | | | | | | | | |
U.S. Treasury Bills: | | | | | | | | |
0.016% due 01/19/12† | | $ | 285,000 | | | $ | 285,000 | |
0.005% due 02/02/12† | | | 2,933,000 | | | | 2,932,989 | |
0.002% due 03/08/12† | | | 6,991,000 | | | | 6,990,763 | |
0.003% due 03/22/12† | | | 9,774,000 | | | | 9,773,592 | |
0.002% due 04/05/12 | | | 7,099,000 | | | | 7,098,561 | |
0.011% due 05/10/12† | | | 62,319,000 | | | | 62,311,484 | |
| | | | | | | | |
Total short-term U.S. government and agency obligations (cost $89,398,343) | | | | | | $ | 89,392,389 | |
| | | | | | | | |
Futures Contracts Purchased
| | | | | | | | | | | | |
| | Number of Contracts | | | Notional Amount at Value | | | Unrealized Appreciation (Depreciation) | |
VIX Futures - CBOE, expires April 2012 | | | 616 | | | $ | 17,494,400 | | | $ | (1,596,450 | ) |
VIX Futures - CBOE, expires May 2012 | | | 1,047 | | | | 30,048,900 | | | | (2,372,050 | ) |
VIX Futures - CBOE, expires June 2012 | | | 1,047 | | | | 30,467,700 | | | | (2,237,250 | ) |
VIX Futures - CBOE, expires July 2012 | | | 431 | | | | 12,822,250 | | | | 93,000 | |
| | | | | | | | | | | | |
| | | | | | | | | | $ | (6,112,750 | ) |
| | | | | | | | | | | | |
† | All or partial amount segregated as collateral for futures contracts. |
See accompanying notes to financial statements.
F-124
PROSHARES VIX MID-TERM FUTURES ETF
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012 AND 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | |
Investment Income | | | | | | | | |
Interest | | $ | 49,908 | | | $ | 4,090 | |
| | | | | | | | |
Expenses | | | | | | | | |
Management fee | | | 835,393 | | | | — | |
Offering costs | | | 682 | | | | 123,692 | |
Limitation by Sponsor | | | — | | | | (2,481 | ) |
| | | | | | | | |
Total expenses | | | 836,075 | | | | 121,211 | |
| | | | | | | | |
Net investment income (loss) | | | (786,167 | ) | | | (117,121 | ) |
| | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | |
Net realized gain (loss) on | | | | | | | | |
Futures contracts | | | (75,241,919 | ) | | | (514,060 | ) |
Short-term U.S. government and agency obligations | | | 47 | | | | 333 | |
| | | | | | | | |
Net realized gain (loss) | | | (75,241,872 | ) | | | (513,727 | ) |
| | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | |
Futures contracts | | | 4,642,340 | | | | (6,112,750 | ) |
Short-term U.S. government and agency obligations | | | 8,950 | | | | (5,954 | ) |
| | | | | | | | |
Change in net unrealized appreciation/depreciation | | | 4,651,290 | | | | (6,118,704 | ) |
| | | | | | | | |
Net realized and unrealized gain (loss) | | | (70,590,582 | ) | | | (6,632,431 | ) |
| | | | | | | | |
Net income (loss) | | $ | (71,376,749 | ) | | $ | (6,749,552 | ) |
| | | | | | | | |
Net income (loss) per weighted-average share | | $ | (36.77 | ) | | $ | (34.29 | ) |
| | | | | | | | |
Weighted-average shares outstanding | | | 1,941,194 | | | | 196,828 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-125
PROSHARES VIX MID-TERM FUTURES ETF
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012 AND 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | |
Shareholders’ equity, beginning of period | | $ | 90,821,428 | | | $ | 400 | |
| | |
Addition of 2,425,000 and 1,600,000 shares, respectively | | | 127,092,035 | | | | 123,191,472 | |
Redemption of 2,575,000 and 375,000 shares, respectively | | | (109,233,722 | ) | | | (25,620,892 | ) |
| | | | | | | | |
Net addition (redemption) of (150,000) and 1,225,000 shares, respectively | | | 17,858,313 | | | | 97,570,580 | |
| | | | | | | | |
| | |
Net investment income (loss) | | | (786,167 | ) | | | (117,121 | ) |
Net realized gain (loss) | | | (75,241,872 | ) | | | (513,727 | ) |
Change in net unrealized appreciation/depreciation | | | 4,651,290 | | | | (6,118,704 | ) |
| | | | | | | | |
Net income (loss) | | | (71,376,749 | ) | | | (6,749,552 | ) |
| | | | | | | | |
| | |
Shareholders’ equity, end of period | | $ | 37,302,992 | | | $ | 90,821,428 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-126
PROSHARES VIX MID-TERM FUTURES ETF
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012 AND 2011
| | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | |
Cash flow from operating activities | | | | | | | | |
Net income (loss) | | $ | (71,376,749 | ) | | $ | (6,749,552 | ) |
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 | | | (7,830,000 | ) | | | — | |
Net sale (purchase) of short-term U.S. government and agency obligations | | | 9,470,473 | | | | (89,398,343 | ) |
Change in unrealized appreciation/depreciation on investments | | | (8,950 | ) | | | 5,954 | |
Decrease (Increase) in receivable on futures contracts | | | 798,319 | | | | (798,319 | ) |
Decrease (Increase) in Limitation by Sponsor | | | 2,481 | | | | (2,481 | ) |
Change in offering cost | | | 682 | | | | 123,692 | |
Increase (Decrease) in management fee payable | | | 59,365 | | | | — | |
Increase (Decrease) in payable on futures contracts | | | 1,890,675 | | | | — | |
Increase (Decrease) in payable for offering costs | | | — | | | | (124,374 | ) |
| | | | | | | | |
Net cash provided by (used in) operating activities | | | (66,993,704 | ) | | | (96,943,423 | ) |
| | | | | | | | |
Cash flow from financing activities | | | | | | | | |
Proceeds from addition of shares | | | 127,092,035 | | | | 123,191,472 | |
Payment on shares redeemed | | | (58,662,173 | ) | | | (25,620,892 | ) |
| | | | | | | | |
Net cash provided by (used in) financing activities | | | 68,429,862 | | | | 97,570,580 | |
| | | | | | | | |
Net increase (decrease) in cash | | | 1,436,158 | | | | 627,157 | |
Cash, beginning of period | | | 627,557 | | | | 400 | |
| | | | | | | | |
Cash, end of period | | $ | 2,063,715 | | | $ | 627,557 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-127
PROSHARES MANAGED FUTURES STRATEGY*
STATEMENT OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 200 | | | $ | 200 | |
Offering costs (Note 5) | | | 90,800 | | | | 90,800 | |
| | | | | | | | |
Total assets | | | 91,000 | | | | 91,000 | |
| | | | | | | | |
| | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Payable for offering costs | | | 90,800 | | | | 90,800 | |
| | | | | | | | |
Total liabilities | | | 90,800 | | | | 90,800 | |
| | | | | | | | |
| | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | $ | 200 | | | $ | 200 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 91,000 | | | $ | 91,000 | |
| | | | | | | | |
* | As of December 31, 2012 and 2011, ProShares Managed Futures Strategy had seed capital, but had not commenced investment operations. See Note 1. |
See accompanying notes to financial statements.
F-128
PROSHARES COMMODITY MANAGED FUTURES STRATEGY*
STATEMENT OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 200 | | | $ | 200 | |
Offering costs (Note 5) | | | 62,100 | | | | 62,100 | |
| | | | | | | | |
Total assets | | | 62,300 | | | | 62,300 | |
| | | | | | | | |
| | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Payable for offering costs | | | 62,100 | | | | 62,100 | |
| | | | | | | | |
Total liabilities | | | 62,100 | | | | 62,100 | |
| | | | | | | | |
| | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | $ | 200 | | | $ | 200 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 62,300 | | | $ | 62,300 | |
| | | | | | | | |
* | As of December 31, 2012 and 2011, ProShares Commodity Managed Futures Strategy had seed capital, but had not commenced investment operations. See Note 1. |
See accompanying notes to financial statements.
F-129
PROSHARES TRUST II
COMBINED STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | |
| | December 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Cash | | $ | 19,959,356 | | | $ | 19,145,045 | |
Segregated cash balances with brokers for futures contracts | | | 141,659,913 | | | | 34,136,628 | |
Short-term U.S. government and agency obligations (Note 3) (cost $3,335,156,145 and $3,314,826,965, respectively) | | | 3,335,285,580 | | | | 3,314,757,692 | |
Unrealized appreciation on swap agreements | | | 33,783,473 | | | | 3,215,991 | |
Unrealized appreciation on forward agreements | | | 23,037,541 | | | | 76,417,081 | |
Unrealized appreciation on foreign currency forward contracts | | | 38,201,334 | | | | 67,533,681 | |
Receivable from capital shares sold | | | 47,672,102 | | | | 62,130,059 | |
Receivable on open futures contracts | | | 9,613,025 | | | | 2,247,035 | |
Offering costs (Note 5) | | | 257,927 | | | | 1,481,880 | |
Limitation by Sponsor | | | 5,373 | | | | 2,481 | |
| | | | | | | | |
Total assets | | | 3,649,475,624 | | | | 3,581,067,573 | |
| | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | |
Liabilities | | | | | | | | |
Payable for capital shares redeemed | | | 148,045,139 | | | | 20,503,124 | |
Payable on open futures contracts | | | 74,986,160 | | | | 1,852,966 | |
Management fee payable | | | 2,729,857 | | | | 2,597,445 | |
Payable for Offering Costs | | | 316,900 | | | | 1,507,202 | |
Unrealized depreciation on swap agreements | | | 5,913,328 | | | | 10,714,573 | |
Unrealized depreciation on forward agreements | | | 161,392,764 | | | | 260,163,053 | |
Unrealized depreciation on foreign currency forward contracts | | | 13,641,868 | | | | 4,882,358 | |
| | | | | | | | |
Total liabilities | | | 407,026,016 | | | | 302,220,721 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Shareholders’ equity | | | 3,242,449,608 | | | | 3,278,846,852 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 3,649,475,624 | | | $ | 3,581,067,573 | |
| | | | | | | | |
Shares outstanding | | | 97,287,082 | | | | 96,673,263 | |
| | | | | | | | |
See accompanying notes to financial statements.
F-130
PROSHARES TRUST II
COMBINED STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Investment Income | | | | | | | | | | | | |
Interest | | $ | 2,215,112 | | | $ | 1,488,418 | | | $ | 2,204,494 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
Management fee | | | 32,848,387 | | | | 30,117,213 | | | | 14,363,309 | |
Brokerage commissions | | | 1,918,624 | | | | 188,289 | | �� | | 220,365 | |
Offering costs | | | 328,105 | | | | 348,694 | | | | — | |
Limitation by Sponsor | | | (5,373 | ) | | | (2,481 | ) | | | — | |
| | | | | | | | | | | | |
Total expenses | | | 35,089,743 | | | | 30,651,715 | | | | 14,583,674 | |
| | | | | | | | | | | | |
Net investment income (loss) | | | (32,874,631 | ) | | | (29,163,297 | ) | | | (12,379,180 | ) |
| | | | | | | | | | | | |
Realized and unrealized gain (loss) on investment activity | | | | | | | | | | | | |
Net realized gain (loss) on | | | | | | | | | | | | |
Futures contracts | | | (725,476,541 | ) | | | 56,934,780 | | | | 70,572,775 | |
Swap agreements | | | (45,027,781 | ) | | | 83,959,005 | | | | 104,723,688 | |
Forward agreements | | | (138,196,778 | ) | | | (333,939,804 | ) | | | 158,549,191 | |
Foreign currency forward contracts | | | 73,287,609 | | | | (54,519,334 | ) | | | 26,650,703 | |
Short-term U.S. government and agency obligations | | | 76,646 | | | | 86,757 | | | | 140,591 | |
| | | | | | | | | | | | |
Net realized gain (loss) | | | (835,336,845 | ) | | | (247,478,596 | ) | | | 360,636,948 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation on | | | | | | | | | | | | |
Futures contracts | | | 22,356,416 | | | | (14,502,350 | ) | | | (7,696,405 | ) |
Swap agreements | | | 35,368,727 | | | | (10,628,218 | ) | | | (17,978,314 | ) |
Forward agreements | | | 45,390,749 | | | | (225,660,391 | ) | | | 49,373,740 | |
Foreign currency forward contracts | | | (38,091,857 | ) | | | 101,351,372 | | | | (44,927,013 | ) |
Short-term U.S. government and agency obligations | | | 198,708 | | | | (141,848 | ) | | | 119,604 | |
| | | | | | | | | | | | |
Change in net unrealized appreciation/depreciation | | | 65,222,743 | | | | (149,581,435 | ) | | | (21,108,388 | ) |
| | | | | | | | | | | | |
Net realized and unrealized gain (loss) | | | (770,114,102 | ) | | | (397,060,031 | ) | | | 339,528,560 | |
| | | | | | | | | | | | |
Net income (loss) | | $ | (802,988,733 | ) | | $ | (426,223,328 | ) | | $ | 327,149,380 | |
| | | | | | | | | | | | |
See accompanying notes to financial statements.
F-131
PROSHARES TRUST II
COMBINED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Shareholders’ equity, beginning of period | | $ | 3,278,846,852 | | | $ | 2,028,159,279 | | | $ | 1,036,945,528 | |
| | | |
Addition of 141,127,515, 142,049,234 and 88,454,343 shares, respectively | | | 5,711,597,237 | | | | 6,261,642,221 | | | | 3,380,476,387 | |
Redemption of 140,513,696*, 91,766,731 and 66,227,197 shares, respectively | | | (4,945,005,748 | ) | | | (4,584,731,320 | ) | | | (2,716,412,016 | ) |
| | | | | | | | | | | | |
Net addition (redemption) of 613,819, 50,282,503 and 22,227,146 shares, respectively | | | 766,591,489 | | | | 1,676,910,901 | | | | 664,064,371 | |
| | | | | | | | | | | | |
| | | |
Net investment income (loss) | | | (32,874,631 | ) | | | (29,163,297 | ) | | | (12,379,180 | ) |
Net realized gain (loss) | | | (835,336,845 | ) | | | (247,478,596 | ) | | | 360,636,948 | |
Change in net unrealized appreciation/depreciation | | | 65,222,743 | | | | (149,581,435 | ) | | | (21,108,388 | ) |
| | | | | | | | | | | | |
Net income (loss) | | | (802,988,733 | ) | | | (426,223,328 | ) | | | 327,149,380 | |
| | | | | | | | | | | | |
| | | |
Shareholders’ equity, end of period | | $ | 3,242,449,608 | | | $ | 3,278,846,852 | | | $ | 2,028,159,279 | |
| | | | | | | | | | | | |
* | Amount includes $6,600 of redemptions related to de-registration of certain Funds. See Note 1. |
See accompanying notes to financial statements.
F-132
PROSHARES TRUST II
COMBINED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
| | | | | | | | | | | | |
| | Year ended December 31, 2012 | | | Year ended December 31, 2011 | | | Year ended December 31, 2010 | |
Cash flow from operating activities | | | | | | | | | | | | |
Net income (loss) | | $ | (802,988,733 | ) | | $ | (426,223,328 | ) | | $ | 327,149,380 | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | | | | | | | | | | |
Decrease (Increase) in segregated cash balances for swap agreements | | | — | | | | — | | | | 485,000 | |
Decrease (Increase) in segregated cash balances with brokers for futures contracts | | | (107,523,285 | ) | | | (15,512,027 | ) | | | 1,110,593 | |
Net sale (purchase) of short-term U.S. government and agency obligations | | | (20,329,180 | ) | | | (1,278,435,361 | ) | | | (995,453,703 | ) |
Change in unrealized appreciation/depreciation on investments | | | (42,866,327 | ) | | | 135,079,085 | | | | 13,411,983 | |
Decrease (Increase) in receivable on futures contracts | | | (7,365,990 | ) | | | 1,240,366 | | | | (1,988,027 | ) |
Decrease (Increase) in Limitation by Sponsor | | | (2,892 | ) | | | (2,481 | ) | | | — | |
Change in offering costs | | | 1,223,953 | * | | | (1,084,596 | ) | | | (323,372 | ) |
Increase (Decrease) in management fee payable | | | 132,412 | | | | 964,090 | | | | 793,254 | |
Increase (Decrease) in payable on futures contracts | | | 73,133,194 | | | | 390,599 | | | | 191,298 | |
Increase (Decrease) in payable for offering costs | | | (1,190,302 | )* | | | 1,109,918 | | | | 323,372 | |
| | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | (907,777,150 | ) | | | (1,582,473,735 | ) | | | (654,300,222 | ) |
| | | | | | | | | | | | |
Cash flow from financing activities | | | | | | | | | | | | |
Proceeds from addition of shares | | | 5,726,055,194 | | | | 6,199,512,162 | | | | 3,388,721,333 | |
Payment on shares redeemed | | | (4,817,463,733 | )** | | | (4,610,918,074 | ) | | | (2,722,363,462 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | 908,591,461 | | | | 1,588,594,088 | | | | 666,357,871 | |
| | | | | | | | | | | | |
Net increase (decrease) in cash | | | 814,311 | | | | 6,120,353 | | | | 12,057,649 | |
Cash, beginning of period | | | 19,145,045 | | | | 13,024,692 | | | | 967,043 | |
| | | | | | | | | | | | |
Cash, end of period | | $ | 19,959,356 | | | $ | 19,145,045 | | | $ | 13,024,692 | |
| | | | | | | | | | | | |
* | Amount includes $1,079,526 of offering cost related to de-registration of certain Funds. See Note 1. |
** | Amount includes $6,600 of redemptions related to de-registration of certain Funds. See Note 1. |
See accompanying notes to financial statements.
F-133
PROSHARES TRUST II
NOTES TO FINANCIAL STATEMENTS
December 31, 2012
NOTE 1—ORGANIZATION
ProShares Trust II (formerly known as the Commodities and Currencies Trust) (the “Trust”) is a Delaware statutory trust formed on October 9, 2007 and currently organized into separate series (each, a “Fund” and collectively, the “Funds”). As of December 31, 2012, the following twenty-one series of the Trust have commenced investment operations: (i) ProShares Ultra DJ-UBS Commodity, ProShares UltraShort DJ-UBS Commodity, ProShares Ultra DJ-UBS Crude Oil, ProShares UltraShort DJ-UBS Crude Oil, ProShares Ultra DJ-UBS Natural Gas, ProShares UltraShort DJ-UBS Natural Gas, ProShares Ultra Gold, ProShares UltraShort Gold, ProShares Ultra Silver, ProShares UltraShort Silver, ProShares Ultra Australian Dollar, ProShares UltraShort Australian Dollar, ProShares Ultra Euro, ProShares UltraShort Euro, ProShares Ultra Yen and ProShares UltraShort Yen (each, a “Leveraged Fund” and together with ProShares UltraPro Short Euro (listed below), the “Leveraged Funds”); (ii) ProShares Short Euro (the “Short Euro Fund”); (iii) ProShares Ultra VIX Short-Term Futures ETF and ProShares Short VIX Short-Term Futures ETF (each, a “Geared VIX Fund” and collectively, the “Geared VIX Funds”); and (iv) ProShares VIX Short-Term Futures ETF and ProShares VIX Mid-Term Futures ETF (each, a “Matching VIX Fund” and collectively, the “Matching VIX Funds”). Each of the Funds listed above issues common units of beneficial interest (“Shares”), which represent units of fractional undivided beneficial interest in and ownership of only that Leveraged Fund, Short Euro Fund, Geared VIX Fund or Matching VIX Fund. The Shares of each Leveraged Fund, the Short Euro Fund, each Geared VIX Fund and each Matching VIX Fund are listed on the New York Stock Exchange Archipelago (“NYSE Arca”). The Leveraged Funds, the Short Euro Fund and the Geared VIX Funds, are collectively referred to as the “Geared Funds” in these Notes to Financial Statements. The Geared VIX Funds and the Matching VIX Funds are collectively referred to as the “VIX Funds” in these Notes to Financial Statements.
The Trust registered shares for thirty-two additional series: (i) ProShares Short DJ-UBS Natural Gas and ProShares Short Gold (collectively, the “Short Funds”); (ii) ProShares UltraShort VIX Short-Term Futures ETF, ProShares Ultra VIX Mid-Term Futures ETF, ProShares Short VIX Mid-Term Futures ETF and ProShares UltraShort VIX Mid-Term Futures ETF (collectively, the “New Geared VIX Funds”); (iii) ProShares Managed Futures Strategy and ProShares Commodity Managed Futures Strategy (each, a “Managed Futures Fund” and collectively, the “Managed Futures Funds”); (iv) ProShares Financial Managed Futures Strategy; (v) ProShares UltraPro Australian Dollar, ProShares Short Australian Dollar, ProShares UltraPro Short Australian Dollar, ProShares UltraPro Canadian Dollar, ProShares Ultra Canadian Dollar, ProShares Short Canadian Dollar, ProShares UltraShort Canadian Dollar, ProShares UltraPro Short Canadian Dollar, ProShares UltraPro Euro, ProShares UltraPro Short Euro, ProShares UltraPro Swiss Franc, ProShares Ultra Swiss Franc, ProShares Short Swiss Franc, ProShares UltraShort Swiss Franc, ProShares UltraPro Short Swiss Franc, ProShares UltraPro Yen, ProShares Short Yen and ProShares UltraPro Short Yen; and (vi) ProShares UltraPro U.S. Dollar, ProShares Ultra U.S. Dollar, ProShares Short U.S. Dollar, ProShares UltraShort U.S. Dollar and ProShares UltraPro Short U.S. Dollar (collectively, the “Currency Index Funds”). ProShares UltraPro Short Euro and the Managed Futures Funds are collectively referred to herein as the “New Funds”.
On June 25, 2012, the registered offerings for ProShares UltraPro Australian Dollar, ProShares Short Australian Dollar, ProShares UltraPro Short Australian Dollar, ProShares UltraPro Canadian Dollar, ProShares Short Canadian Dollar, ProShares UltraPro Short Canadian Dollar, ProShares UltraPro Euro, ProShares UltraPro Short Euro, ProShares UltraPro Swiss Franc, ProShares Short Swiss Franc, ProShares UltraPro Short Swiss Franc, ProShares UltraPro Yen, ProShares UltraPro Short Yen and each Currency Index Fund, each of which had never been publicly offered, were terminated. On June 26, 2012, the registered offerings for the Short Funds and the New Geared VIX Funds, each of which had never been publicly offered, were terminated. On September 28, 2012, the registered offerings for ProShares Ultra Canadian Dollar, ProShares UltraShort Canadian Dollar, ProShares Ultra Swiss Franc, ProShares UltraShort Swiss Franc and ProShares Short Yen, each of which had never been publicly offered, were terminated. On December 5, 2012, a new offering of ProShares UltraPro Short Euro was registered on a Form S-1 Registration Statement (No. 333-185288). On January 30, 2013, the registered offering for ProShares Financial Managed Futures Strategy, which had never been publicly offered, was terminated. Thus, as of December 31, 2012, the only Funds that have registered amounts, in addition to the twenty-one series of the Trust that have commenced investment operations, are the New Funds.
F-134
As of December 31, 2012, each of the New Funds had seed capital, but none of the New Funds had commenced investment operations; therefore, these Financial Statements do not include Schedules of Investments, Statements of Operations, Statements of Changes in Shareholders’ Equity or Statements of Cash Flows for the New Funds.
The Trust had no operations prior to November 24, 2008, other than matters relating to its organization, the registration of each series under the Securities Act of 1933, as amended, and the sale and issuance to ProShare Capital Management LLC (the “Sponsor”) of fourteen Shares at an aggregate purchase price of $350 in each of the following Funds: ProShares Ultra DJ-UBS Commodity, ProShares UltraShort DJ-UBS Commodity, ProShares Ultra DJ-UBS Crude Oil, ProShares UltraShort DJ-UBS Crude Oil, ProShares Ultra Gold, ProShares UltraShort Gold, ProShares Ultra Silver, ProShares UltraShort Silver, ProShares Ultra Euro, ProShares UltraShort Euro, ProShares Ultra Yen and ProShares UltraShort Yen.
Eight of the Funds, ProShares Ultra DJ-UBS Commodity, ProShares UltraShort DJ-UBS Commodity, ProShares Ultra DJ-UBS Crude Oil, ProShares UltraShort DJ-UBS Crude Oil, ProShares Ultra Euro, ProShares UltraShort Euro, ProShares Ultra Yen and ProShares UltraShort Yen, commenced trading on the NYSE Arca on November 25, 2008. Four of the Funds, ProShares Ultra Gold, ProShares UltraShort Gold, ProShares Ultra Silver, and ProShares UltraShort Silver, commenced trading on the NYSE Arca on December 3, 2008. Two of the Funds, ProShares VIX Short-Term Futures ETF and ProShares VIX Mid-Term Futures ETF, commenced trading on the NYSE Arca on January 3, 2011. Two of the Funds, ProShares Ultra VIX Short-Term Futures ETF and ProShares Short VIX Short-Term Futures ETF, commenced trading on the NYSE Arca on October 3, 2011. Two of the Funds, ProShares Ultra DJ-UBS Natural Gas and ProShares UltraShort DJ-UBS Natural Gas, commenced trading on the NYSE Arca on October 4, 2011. One of the Funds, ProShares Short Euro, commenced trading on the NYSE Arca on June 26, 2012. Two of the Funds, ProShares Ultra Australian Dollar and ProShares UltraShort Australian Dollar, commenced trading on the NYSE Arca on July 17, 2012. As of December 31, 2012, the New Funds have not yet commenced trading.
Groups of Funds are collectively referred to in several different ways. References to “Ultra Funds,” “Short Funds,” “UltraShort Funds” or UltraPro Short Funds” refer to the different Funds based upon their investment objectives, but without distinguishing among the Funds’ benchmarks. References to “Commodity Index Funds”, “Commodity Funds” and “Currency Funds” refer to the different Funds according to their general benchmark categories without distinguishing among the Funds’ investment objectives or Fund-specific benchmarks. References to “VIX Funds” refer to the different Funds based upon their investment objective and their general benchmark categories. References to “Managed Futures Funds” refer to the different Funds according to which index the Fund intends to gain exposure.
Each “Ultra” Fund seeks daily investment results (before fees and expenses) that correspond to two times (2x) the daily performance of its corresponding benchmark. Each “Short” Fund seeks daily investment results (before fees and expenses) that correspond to the inverse (-1x) of the daily performance of its corresponding benchmark. Each “UltraShort” Fund seeks daily investment results (before fees and expenses) that correspond to two times the inverse (-2x) of the daily performance of its corresponding benchmark. The “UltraPro Short” Fund will seek daily investment results (before fees and expenses) that correspond to three times the inverse (-3x) of the daily performance of its corresponding benchmark. Daily performance is measured from the calculation of one NAV to the next. Each of the Funds generally invests in Financial Instruments (i.e., instruments whose value is derived from the value of an underlying asset, rate or index, including futures contracts, swap agreements, forward contracts and other instruments) as a substitute for investing directly in commodities, currencies, or spot volatility products in order to gain exposure to the commodity futures index, commodity, currency exchange rate, equity volatility index or applicable commodity or financial futures contracts. Financial Instruments also are used to produce economically “leveraged”, “inverse” or “inverse leveraged” investment results for the Geared Funds. Each Matching VIX Fund seeks results (before fees and expenses), both over a single day and over time, that match the performance of the S&P 500 VIX Short-Term Futures Index (the “Short-Term VIX Index”) or the S&P 500 VIX Mid-Term Futures Index (the “Mid-Term VIX Index”) (each a “VIX Futures Index”). Each Geared VIX Fund seeks daily investment results (before fees and expenses) that correspond to a multiple or the inverse of the daily performance of a benchmark. Each VIX Fund intends to obtain exposure to its benchmark by investing primarily in futures contracts (“VIX futures contracts”) based on the Chicago Board Options Exchange (“CBOE”) Volatility Index (the “VIX”). The Managed Futures Funds will seek to provide investment results (before fees and expenses) that correspond to the performance of the S&P Dynamic Futures Index (the “DFI”) or the S&P Dynamic Commodities Futures Index (the “DCFI” or “Sub-Index”). Each Managed Futures Fund intends to obtain exposure to the DFI or to the DCFI, as applicable, by primarily investing in unleveraged positions in U.S. exchange-traded futures contracts on sixteen different tangible commodities (the “Commodity Futures Contracts”) or futures contracts on eight different financials, such as major currencies and U.S. Treasury securities (the “Financial Futures Contracts” and together with the Commodity Futures Contracts, the “Index Components”).
F-135
The Geared Funds do not seek to achieve their stated investment objective over a period of time greater than a single day because mathematical compounding prevents the Geared Funds from achieving such results. Accordingly, results over periods of time greater than a single day should not be expected to be a simple multiple (e.g., 2x, -1, -2x or -3x) of the period return of the corresponding benchmark and will likely differ significantly. The Matching VIX Funds and the Managed Futures Funds seek to achieve their stated investment objective both over a single day and over time.
ProShares Ultra DJ-UBS Commodity, ProShares UltraShort DJ-UBS Commodity, ProShares Ultra DJ-UBS Crude Oil, ProShares UltraShort DJ-UBS Crude Oil, ProShares Ultra DJ-UBS Natural Gas and ProShares UltraShort DJ-UBS Natural Gas each have a benchmark that is an index designed to track the performance of commodity futures contracts, as applicable. The daily performance of these indexes and the corresponding funds will likely be very different from the daily performance of the price of the related physical commodities.
Renaming of Index
Effective as of January 2, 2012, the official name for the Dow Jones-UBS Crude Oil SubindexSM (Ticker: DJUBSCL) changed to the Dow Jones-UBS WTI Crude Oil SubindexSM. The ticker did not change as a result of the name change.
Share Splits and Reverse Share Splits
The table below includes Share splits and reverse Share splits for the Funds during the years ended December 31, 2010, 2011 and 2012. The ticker symbols for these Funds did not change, and each Fund continues to trade on the NYSE Arca.
| | | | | | |
Fund | | Execution Date (Prior to Opening of Trading) | | Type of Split | | Date Trading Resumed at Post- Split Price |
| | | |
ProShares UltraShort Gold | | April 15, 2010 | | 1-for-5 reverse Share split | | April 15, 2010 |
ProShares UltraShort Silver | | April 15, 2010 | | 1-for-10 reverse Share split | | April 15, 2010 |
ProShares UltraShort DJ-UBS Commodity | | February 25, 2011 | | 1-for-5 reverse Share split | | February 25, 2011 |
ProShares UltraShort DJ-UBS Crude Oil | | February 25, 2011 | | 1-for-5 reverse Share split | | February 25, 2011 |
ProShares UltraShort Silver | | February 25, 2011 | | 1-for-4 reverse Share split | | February 25, 2011 |
ProShares Ultra DJ-UBS Crude Oil | | February 25, 2011 | | 1-for-4 reverse Share split | | February 25, 2011 |
ProShares Ultra Silver | | October 13, 2011 | | 2-for-1 Share split | | October 13, 2011 |
ProShares UltraShort Yen | | October 13, 2011 | | 1-for-3 reverse Share split | | October 13, 2011 |
ProShares Ultra VIX Short-Term Futures ETF | | March 8, 2012 | | 1-for-6 reverse Share split | | March 8, 2012 |
ProShares UltraShort DJ-UBS Natural Gas | | May 11, 2012 | | 3-for-1 Share split | | May 11, 2012 |
ProShares Ultra DJ-UBS Natural Gas | | May 11, 2012 | | 1-for-5 reverse Share split | | May 11, 2012 |
ProShares UltraShort Silver | | May 11, 2012 | | 1-for-5 reverse Share split | | May 11, 2012 |
ProShares Ultra VIX Short-Term Futures ETF | | September 7, 2012 | | 1-for-10 reverse Share split | | September 7, 2012 |
ProShares Short VIX Short-Term Futures ETF | | October 5, 2012 | | 2-for-1 Share split | | October 5, 2012 |
ProShares UltraShort Gold | | October 5, 2012 | | 1-for-4 reverse Share split | | October 5, 2012 |
The reverse splits were applied retroactively for all periods presented, reducing the number of Shares outstanding for each of ProShares UltraShort Gold, ProShares UltraShort Silver, ProShares UltraShort DJ-UBS Commodity, ProShares UltraShort DJ-UBS Crude Oil, ProShares Ultra DJ-UBS Crude Oil, ProShares UltraShort Yen, ProShares Ultra VIX Short-Term Futures ETF and ProShares Ultra DJ-UBS Natural Gas, and resulted in a proportionate increase in the price per Share and per Share information of each such Fund. Therefore, the reverse splits did not change the aggregate net asset value of a shareholder’s investment at the time of the reverse split.
The splits were applied retroactively for all periods presented, increasing the number of Shares outstanding for ProShares Ultra Silver, ProShares UltraShort DJ-UBS Natural Gas and ProShares Short VIX Short-Term Futures ETF, and resulted in a proportionate decrease in the price per Share and per Share information of each such Fund. Therefore, the splits did not change the aggregate net asset value of a shareholder’s investment at the time of the split.
F-136
NOTE 2—SIGNIFICANT ACCOUNTING POLICIES
The following is a summary of significant accounting policies followed by each Fund, as applicable, in preparation of its financial statements. These policies are in conformity with accounting principles generally accepted in the United States of America (“GAAP”).
Use of Estimates & Indemnifications
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts and disclosures in these financial statements. Actual results could differ from those estimates.
In the normal course of business, the Trust enters into contracts that contain a variety of representations which provide general indemnifications. The Trust’s maximum exposure under these arrangements cannot be known; however, the Trust expects any risk of loss to be remote.
Basis of Presentation
Pursuant to rules and regulations of the U.S. Securities and Exchange Commission (“SEC”), audited financial statements are presented for the Trust as a whole, as the SEC registrant, and for each Fund individually. The debts, liabilities, obligations and expenses incurred, contracted for or otherwise existing with respect to a particular Fund shall be enforceable only against the assets of such Fund and not against the assets of the Trust generally or any other Fund. Accordingly, the assets of one Fund of the Trust include only those funds and other assets that are paid to, held by or distributed to the Trust for the purchase of Shares in that Fund.
Statement of Cash Flows
The cash amount shown in the Statements of Cash Flows is the amount reported as cash in the Statement of Financial Condition dated December 31, 2012 and 2011, and represents non-segregated cash with the custodian and does not include short-term investments.
Final Net Asset Value for Fiscal Period
The times of the calculation of the Leveraged Funds’, the Short Euro Fund’s, the Geared VIX Funds’ and the Matching VIX Funds’ final net asset value for creation and redemption of fund shares for the year ended December 31, 2012 were as follows. All times are Eastern Standard Time:
| | | | |
| | NAV Calculation Time | | NAV Calculation Date |
Ultra Silver, UltraShort Silver | | 7:00 a.m. | | December 31 |
Ultra Gold, UltraShort Gold | | 10:00 a.m. | | December 28 |
Ultra DJ-UBS Commodity, UltraShort DJ-UBS Commodity | | 3:00 p.m. | | December 31 |
Ultra DJ-UBS Crude Oil, UltraShort DJ-UBS Crude Oil | | 2:30 p.m. | | December 31 |
Ultra DJ-UBS Natural Gas, UltraShort DJ-UBS Natural Gas | | 2:30 p.m. | | December 31 |
Ultra Australian Dollar, UltraShort Australian Dollar | | 4:00 p.m. | | December 31 |
Ultra Euro, Short Euro, UltraShort Euro | | 4:00 p.m. | | December 31 |
Ultra Yen, UltraShort Yen | | 4:00 p.m. | | December 31 |
Ultra VIX Short-Term Futures ETF, VIX Short-Term Futures ETF, Short VIX Short-Term Futures ETF | | 4:15 p.m. | | December 31 |
VIX Mid-Term Futures ETF | | 4:15 p.m. | | December 31 |
Although the Leveraged Funds’, the Short Euro Fund’s, the Geared VIX Funds’ and the Matching VIX Funds’ shares may continue to trade on secondary markets subsequent to the calculation of the final NAV, these times represent the final opportunity to transact in creation or redemption units for the year ended December 31, 2012.
Market value per share is determined at the close of the NYSE Arca and may be later than when the Funds’ NAV per share is calculated.
F-137
For financial reporting purposes, the Leveraged Funds, the Short Euro Fund, the VIX Funds value transactions based upon the final closing price in their primary markets. Accordingly, the investment valuations in these financial statements may differ from those used in the calculation of certain Leveraged Funds’, the Short Euro Fund’s, and the VIX Funds’ final creation/redemption NAV for the year ended December 31, 2012.
Investment Valuation
Short-term investments are valued at amortized cost which approximates fair value. For financial reporting purposes, short-term investments are valued at their market price using information provided by a third-party pricing service or market quotations. In each of these situations, valuations are typically categorized as Level I in the fair value hierarchy.
Derivatives (e.g., futures contracts swap agreements, forward agreements and foreign currency forward contracts) are generally valued using independent sources and/or agreements with counterparties or other procedures as determined by the Sponsor. Futures contracts, except for those entered into by the Gold, Silver, Australian Dollar and Short Euro Funds, are generally valued at the last settled price on the applicable exchange on which that future trades. Futures contracts entered into by the Gold, Silver, Australian Dollar and Short Euro Funds are valued at the last sales price prior to the time at which the NAV per Share of a Fund is determined. For financial reporting purposes, all futures contracts are valued at the last settled price. Futures contracts valuations are typically categorized as Level I in the fair value hierarchy. Swap agreements, forward agreements and foreign currency forward contracts valuations are typically categorized as Level II in the fair value hierarchy. If there was no sale on that day, and for non-exchange-traded derivatives, the Sponsor may in its sole discretion choose to determine a fair value price as the basis for determining the market value of such position for such day. Such fair value prices would be generally determined based on available inputs about the current value of the underlying financial instrument or commodity and would be based on principles that the Sponsor deems fair and equitable so long as such principles are consistent with normal industry standards. When market closing prices are not available, the Sponsor may fair value an asset of a Fund pursuant to the policies the Sponsor has adopted, which are consistent with normal industry standards. Depending on the source and relevant significance of valuation inputs, these instruments may be classified as Level II or Level III in the fair value hierarchy.
Fair value pricing may require subjective determinations about the value of an investment. While the Leveraged Funds’, the Short Euro Fund’s and the VIX Funds’ policies are intended to result in a calculation of a Leveraged Fund’s, the Short Euro Fund’s or a VIX Fund’s NAV that fairly reflects investment values as of the time of pricing, a Leveraged Fund, the Short Euro Fund or a VIX Fund cannot ensure that fair values determined by the Sponsor or persons acting at their direction would accurately reflect the price that a Fund could obtain for an investment if it were to dispose of that investment as of the time of pricing (for instance, in a forced or distressed sale). The prices used by a Leveraged Fund, the Short Euro Fund or a VIX Fund may differ from the value that would be realized if the investments were sold and the differences could be material to the financial statements.
Fair Value of Financial Instruments
The Funds disclose the fair value of their investments in a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The disclosure requirements establish a fair value hierarchy that distinguishes between: (1) market participant assumptions developed based on market data obtained from sources independent of the Funds (observable inputs); and (2) the Funds’ own assumptions about market participant assumptions developed based on the best information available under the circumstances (unobservable inputs). The three levels defined by the disclosure requirements hierarchy are as follows:
Level I—Quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
Level II—Inputs other than quoted prices included within Level I that are observable for the asset or liability, either directly or indirectly. Level II assets include the following: quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived principally from or corroborated by observable market data by correlation or other means (market-corroborated inputs).
Level III—Unobservable pricing input at the measurement date for the asset or liability. Unobservable inputs shall be used to measure fair value to the extent that observable inputs are not available.
F-138
In some instances, the inputs used to measure fair value might fall in different levels of the fair value hierarchy. The level in the fair value hierarchy within which the fair value measurement in its entirety falls is determined based on the lowest input level that is significant to the fair value measurement in its entirety.
Fair value measurements also require additional disclosure when the volume and level of activity for the asset or liability have significantly decreased, as well as when circumstances indicate that a transaction is not orderly.
The following table summarizes the valuation of investments at December 31, 2012 using the fair value hierarchy:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Level I - Quoted Prices | | | Level II - Other Significant Observable Inputs | |
| | Short-Term U.S. Government and Agencies | | | Futures Contracts | | | Forward Agreements | | | Foreign Currency Forward Contracts | | | Swap Agreements | | | Total | |
Ultra DJ-UBS Commodity | | $ | 6,240,951 | | | $ | — | | | $ | — | | | $ | — | | | $ | (306,268 | ) | | $ | 5,934,683 | |
UltraShort DJ-UBS Commodity | | | 2,803,904 | | | | — | | | | — | | | | — | | | | 148,502 | | | | 2,952,406 | |
Ultra DJ-UBS Crude Oil | | | 437,662,650 | | | | 21,960,410 | | | | — | | | | — | | | | 33,333,620 | | | | 492,956,680 | |
UltraShort DJ-UBS Crude Oil | | | 87,046,389 | | | | (4,029,721 | ) | | | — | | | | — | | | | (5,607,060 | ) | | | 77,409,608 | |
Ultra DJ-UBS Natural Gas | | | 64,313,224 | | | | (3,816,950 | ) | | | — | | | | — | | | | — | | | | 60,496,274 | |
UltraShort DJ-UBS Natural Gas | | | 10,042,731 | | | | 409,135 | | | | — | | | | — | | | | — | | | | 10,451,866 | |
Ultra Gold | | | 350,624,904 | | | | (15,240 | ) | | | (15,652,058 | ) | | | — | | | | — | | | | 334,957,606 | |
UltraShort Gold | | | 88,575,398 | | | | 15,240 | | | | 3,729,856 | | | | — | | | | — | | | | 92,320,494 | |
Ultra Silver | | | 891,057,386 | | | | (40,020 | ) | | | (145,740,706 | ) | | | — | | | | — | | | | 745,276,660 | |
UltraShort Silver | | | 86,206,701 | | | | 40,020 | | | | 19,307,685 | | | | — | | | | — | | | | 105,554,406 | |
Ultra Australian Dollar | | | 3,570,894 | | | | (99,030 | ) | | | — | | | | — | | | | — | | | | 3,471,864 | |
UltraShort Australian Dollar | | | 3,302,907 | | | | 85,590 | | | | — | | | | — | | | | — | | | | 3,388,497 | |
Ultra Euro | | | 4,546,944 | | | | — | | | | — | | | | 87,159 | | | | — | | | | 4,634,103 | |
Short Euro | | | 3,409,904 | | | | (55,056 | ) | | | — | | | | — | | | | — | | | | 3,354,848 | |
UltraShort Euro | | | 553,430,562 | | | | — | | | | — | | | | (13,147,572 | ) | | | — | | | | 540,282,990 | |
Ultra Yen | | | 4,587,918 | | | | — | | | | — | | | | (494,296 | ) | | | — | | | | 4,093,622 | |
UltraShort Yen | | | 362,743,231 | | | | — | | | | — | | | | 38,114,175 | | | | — | | | | 400,857,406 | |
Ultra VIX Short-Term Futures ETF | | | 97,440,843 | | | | 2,057,062 | | | | — | | | | — | | | | 301,351 | | | | 99,799,256 | |
VIX Short-Term Futures ETF | | | 144,060,921 | | | | (221,419 | ) | | | — | | | | — | | | | — | | | | 143,839,502 | |
Short VIX Short-Term Futures ETF | | | 53,686,352 | | | | (1,387,175 | ) | | | — | | | | — | | | | — | | | | 52,299,177 | |
VIX Mid-Term Futures ETF | | | 79,930,866 | | | | (1,470,410 | ) | | | — | | | | — | | | | — | | | | 78,460,456 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Trust | | $ | 3,335,285,580 | | | $ | 13,432,436 | | | $ | (138,355,223 | ) | | $ | 24,559,466 | | | $ | 27,870,145 | | | $ | 3,262,792,404 | |
At December 31, 2012, there were no Level III portfolio investments for which significant unobservable inputs were used to determine fair value.
The inputs or methodology used for valuing investments are not necessarily an indication of the risk associated with investing in those securities.
F-139
The following table summarizes the valuation of investments at December 31, 2011 using the fair value hierarchy:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Level I - Quoted Prices | | | Level II - Other Significant Observable Inputs | |
| | Short-Term U.S. Government and Agencies | | | Futures Contracts | | | Forward Agreements | | | Foreign Currency Forward Contracts | | | Swap Agreements | | | Total | |
Ultra DJ-UBS Commodity | | $ | 9,713,685 | | | $ | — | | | $ | — | | | $ | — | | | $ | (707,177 | ) | | $ | 9,006,508 | |
UltraShort DJ-UBS Commodity | | | 8,534,690 | | | | — | | | | — | | | | — | | | | 570,751 | | | | 9,105,441 | |
Ultra DJ-UBS Crude Oil | | | 246,919,569 | | | | (1,365,330 | ) | | | — | | | | — | | | | (10,007,396 | ) | | | 235,546,843 | |
UltraShort DJ-UBS Crude Oil | | | 131,934,193 | | | | 247,040 | | | | — | | | | — | | | | 2,645,240 | | | | 134,826,473 | |
Ultra DJ-UBS Natural Gas | | | — | | | | (825,510 | ) | | | — | | | | — | | | | — | | | | (825,510 | ) |
UltraShort DJ-UBS Natural Gas | | | 2,621,684 | | | | 1,381,010 | | | | — | | | | — | | | | — | | | | 4,002,694 | |
Ultra Gold | | | 399,317,740 | | | | (41,660 | ) | | | (80,836,280 | ) | | | — | | | | — | | | | 318,439,800 | |
UltraShort Gold | | | 164,673,175 | | | | 41,800 | | | | 33,401,358 | | | | — | | | | — | | | | 198,116,333 | |
Ultra Silver | | | 771,925,669 | | | | (60,850 | ) | | | (179,326,773 | ) | | | — | | | | — | | | | 592,538,046 | |
UltraShort Silver | | | 215,352,919 | | | | 60,850 | | | | 43,015,723 | | | | — | | | | — | | | | 258,429,492 | |
Ultra Euro | | | 10,068,707 | | | | — | | | | �� | | | | (518,212 | ) | | | — | | | | 9,550,495 | |
UltraShort Euro | | | 1,012,174,281 | | | | — | | | | — | | | | 67,430,954 | | | | — | | | | 1,079,605,235 | |
Ultra Yen | | | 5,366,875 | | | | — | | | | — | | | | 102,727 | | | | — | | | | 5,469,602 | |
UltraShort Yen | | | 219,404,292 | | | | — | | | | — | | | | (4,364,146 | ) | | | — | | | | 215,040,146 | |
Ultra VIX Short-Term Futures ETF | | | — | | | | (762,790 | ) | | | — | | | | — | | | | — | | | | (762,790 | ) |
VIX Short-Term Futures ETF | | | 27,357,824 | | | | (1,575,970 | ) | | | — | | | | — | | | | — | | | | 25,781,854 | |
Short VIX Short-Term Futures ETF | | | — | | | | 90,180 | | | | — | | | | — | | | | — | | | | 90,180 | |
VIX Mid-Term Futures ETF | | | 89,392,389 | | | | (6,112,750 | ) | | | — | | | | — | | | | — | | | | 83,279,639 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Trust | | $ | 3,314,757,692 | | | $ | (8,923,980 | ) | | $ | (183,745,972 | ) | | $ | 62,651,323 | | | $ | (7,498,582 | ) | | $ | 3,177,240,481 | |
At December 31, 2011, there were no Level III portfolio investments for which significant unobservable inputs were used to determine fair value.
The inputs or methodology used for valuing investments are not necessarily an indication of the risk associated with investing in those securities.
Investment Transactions and Related Income
Investment transactions are recorded on the trade date. All such transactions are recorded on the identified cost basis and marked to market daily. Unrealized appreciation/depreciation on open contracts are reflected in the Statements of Financial Condition and changes in the unrealized appreciation/depreciation between periods are reflected in the Statements of Operations. Discounts on short-term securities purchased are amortized and reflected as Interest Income in the Statements of Operations.
Brokerage Commissions and Fees
Each Fund pays or will pay its respective brokerage commissions, including applicable exchange fees, National Futures Association (“NFA”) fees, give-up fees, pit brokerage fees and other transaction related fees and expenses charged in connection with trading activities for each Fund’s investment in U.S. Commodity Futures Trading Commission regulated investments. The effects of trading spreads, financing costs/fees associated with Financial Instruments, and costs relating to the purchase of U.S. Treasury securities or similar high credit quality short-term fixed-income or similar securities would also be borne by the Funds. Brokerage commissions on futures contracts are recognized on a half-turn basis. For the year ended December 31, 2012, the Sponsor paid and is currently paying brokerage commissions on VIX futures contracts for the Matching VIX Funds.
Federal Income Tax
Each Fund is registered as a series of a Delaware statutory trust and is or will be treated as a partnership for U.S. federal income tax purposes. Accordingly, no Fund expects to incur U.S. federal income tax liability; rather, each beneficial owner of a Fund’s Shares is or will be required to take into account its allocable share of its Fund’s income, gain, loss, deductions and other items for its Fund’s taxable year ending with or within the beneficial owner’s taxable year.
F-140
Management of the Funds has reviewed all open tax years and major jurisdictions (i.e. the last four tax year ends and the interim tax period since then, as applicable) and concluded that there is no tax liability resulting from unrecognized tax benefits relating to uncertain income tax positions taken or expected to be taken in future tax returns. The Funds are also not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will significantly change in the next twelve months. On an ongoing basis, management will monitor its tax positions taken under the interpretation to determine if adjustments to conclusions are necessary based on factors including, but not limited to, on-going analysis of tax law, regulation, and interpretations thereof.
New Accounting Pronouncements
In December 2011, the Financial Accounting Standards Board issued Accounting Standards Update No. 2011-11 “Disclosures about Offsetting Assets and Liabilities” (“ASU 2011-11”) requiring disclosure of both gross and net information related to offsetting and related arrangements enabling users of its financial statements to understand the effect of those arrangements on the entity’s financial position. The objective of this disclosure is to facilitate comparison between those entities that prepare their financial statements on the basis of GAAP and those entities that prepare their financial statements on the basis of International Financial Reporting Standards. ASU 2011-11 is effective for interim and annual periods beginning on or after January 1, 2013. Adoption of ASU 2011-11 will have no effect on the Funds’ net assets. At this time, management is evaluating any impact ASU 2011-11 may have on the Funds’ financial statements disclosures.
NOTE 3—INVESTMENTS
Short-Term Investments
The Funds may purchase U.S. Treasury Bills, agency securities, and other high-credit quality short-term fixed income or similar securities with original maturities of one year or less. A portion of these investments may be posted as collateral in connection with swap agreements and/or used as collateral for a Fund’s trading in futures and forward contracts.
Accounting for Derivative Instruments
In seeking to achieve each Fund’s investment objective, the Sponsor uses a mathematical approach to investing. Using this approach, the Sponsor determines the type, quantity and mix of investment positions, including derivative positions, which the Sponsor believes in combination should produce returns consistent with a Fund’s objective.
All open derivative positions at period-end for each Fund are disclosed in the Schedule of Investments and the notional value of these open positions relative to the shareholders’ equity of each Fund is generally representative of the notional value of open positions to shareholders’ equity throughout the reporting period for each respective Fund. The volume associated with derivative positions varies on a daily basis as each Fund transacts derivative contracts in order to achieve the appropriate exposure, as expressed in notional value, in comparison to shareholders’ equity consistent with each Fund’s investment objective.
Following is a description of the derivative instruments used by the Funds during the reporting period, including the primary underlying risk exposures related to each instrument type.
Futures Contracts
The Funds enter into futures contracts to gain exposure to changes in the value of, or as a substitute for investing directly in (or shorting), an underlying index, currency or commodity. A futures contract obligates the seller to deliver (and the purchaser to accept) the future delivery of a specified quantity and type of asset at a specified time and place. The contractual obligations of a buyer or seller may generally be satisfied by taking or making physical delivery of the underlying commodity, if applicable, or by making an offsetting sale or purchase of an identical futures contract on the same or linked exchange before the designated date of delivery, or by cash settlement at expiration of contract.
Upon entering into a futures contract, each Fund is required to deposit and maintain as collateral at least such initial margin as required by the exchange on which the transaction is effected. The initial margin is segregated as cash balances with brokers for futures contracts, as disclosed in the Statements of Financial Condition, and is restricted as to its use. The Funds that enter into futures contracts maintain collateral at the broker in the form of cash. Pursuant to the futures contract, each Fund generally agrees to receive from or pay to the broker(s) an amount of cash equal to the daily fluctuation in value of the futures contract. Such receipts or payments are known as variation margin and are recorded by each Fund as unrealized gains or losses. Each Fund will realize a gain or loss upon closing of a futures transaction.
Futures contracts involve, to varying degrees, elements of market risk (specifically commodity price risk or equity market volatility risk) and exposure to loss in excess of the amount of variation margin. The face or contract amounts reflect the extent of the total exposure each Fund has in the particular classes of instruments. Additional risks associated with the use of futures contracts are imperfect correlation between movements in the price of the futures contracts and the market value of the underlying index or commodity and the possibility of an illiquid market for a futures contract. With futures
F-141
contracts, there is minimal but some counterparty risk to the Funds since futures contracts are exchange-traded and the exchange’s clearinghouse, as counterparty to all exchange-traded futures contracts, guarantees the futures contracts against default. Many futures exchanges and boards of trade limit the amount of fluctuation permitted in futures contract prices during a single day. Once the daily limit has been reached in a particular contract, no trades may be made that day at a price beyond that limit or trading may be suspended for specified times during the day. Futures contracts prices could move to the limit for several consecutive trading days with little or no trading, thereby preventing prompt liquidation of futures positions and potentially subjecting a Fund to substantial losses. If trading is not possible, or if a Fund determines not to close a futures position in anticipation of adverse price movements, the Fund will be required to make daily cash payments of variation margin. The risk of the Fund will be unable to close out a futures position will be minimized by entering into such transactions on a national exchange with an active and liquid secondary market.
Swap Agreements
Certain of the Funds enter into swap agreements for purposes of pursuing their investment objectives or as a substitute for investing directly in (or shorting) an underlying index, currency or commodity, or to create an economic hedge against a position. Swap agreements are two-party contracts entered into primarily with major global financial institutions for a specified period, ranging from a day to more than one year. In a standard swap transaction, two parties agree to exchange the returns earned or realized on a particular predetermined investment, instrument or index in exchange for a fixed or floating rate of return in respect of a predetermined notional amount. In the case of futures contracts based indices, such as those used by the Commodity Index Funds, the reference interest rate is zero, although a financing spread or fee is normally still applied. Transaction or commission costs are reflected in the benchmark level at which the transaction is entered into. The gross returns to be exchanged are calculated with respect to a notional amount and the benchmark returns to which the swap is linked. Swap agreements do not involve the delivery of underlying instruments.
Generally, swap agreements entered into by the Funds calculate and settle the obligations of the parties to the agreement on a “net basis” with a single payment. Consequently, each Fund’s current obligations (or rights) under a swap agreement will generally be equal only to the net amount to be paid or received under the agreement based on the relative values of such obligations (or rights) (the “net amount”). In a typical swap agreement entered into by a Matching VIX Fund or an Ultra Fund, the Matching VIX Fund or Ultra Fund would be entitled to settlement payments in the event the benchmark increases and would be required to make payments to the swap counterparties in the event the benchmark decreases, adjusted for any transaction costs or trading spreads on the notional amount the Funds may pay. In a typical swap agreement entered into by a Short Fund, an UltraShort Fund or the UltraPro Short Fund, the Short Fund, UltraShort Fund or the UltraPro Short Fund would be required to make payments to the swap counterparties in the event the benchmark increases and would be entitled to settlement payments in the event the benchmark decreases, adjusted for any transaction costs or trading spreads on the notional amount the Funds may pay.
The net amount of the excess, if any, of each Fund’s obligations over its entitlements with respect to each swap agreement is accrued on a daily basis and an amount of cash and/or securities having an aggregate NAV at least equal to such accrued excess is maintained for the benefit of the counterparty in a segregated account by the Funds’ Custodian. The net amount of the excess, if any, of each Fund’s entitlements over its obligations with respect to each swap agreement is accrued on a daily basis and an amount of cash and/or securities having an aggregate NAV at least equal to such accrued excess is maintained for the benefit of the Fund in a segregated account by the Fund’s Custodian. Until a swap agreement is settled in cash, the gain or loss on the notional amount less any transaction costs or trading spreads payable by each Fund on the notional amount are recorded as “unrealized appreciation or depreciation on swap agreements” and, when cash is exchanged, the gain or loss realized is recorded as “realized gains or losses on swap agreements.” Swap agreements are generally valued at the last settled price of the benchmark referenced index.
The Trust, on behalf of a Fund, may enter into agreements with certain counterparties for derivative transactions. These agreements contain various conditions, events of default, termination events, covenants and representations. The triggering of certain events or the default on certain terms of the agreement could allow a party to terminate a transaction under the agreement and request immediate payment in an amount equal to the net positions owed the party under the agreement. This could cause a Fund to have to enter into a new transaction with the same counterparty, enter into a transaction with a different counterparty or seek to achieve its investment objective through any number of different investments or investment techniques.
F-142
Swap agreements involve, to varying degrees, elements of market risk (commodity price risk) and exposure to loss in excess of the unrealized gain/loss reflected. The notional amounts reflect the extent of the total investment exposure each Fund has under the swap agreement, which may exceed the NAV of each Fund. Additional risks associated with the use of swap agreements are imperfect correlations between movements in the notional amount and the price of the underlying reference index and the inability of counterparties to perform. Each Fund bears the risk of loss of the amount expected to be received under a swap agreement in the event of the default or bankruptcy of a swap agreement counterparty. A Fund will typically enter into swap agreements only with major global financial institutions. The creditworthiness of each of the firms that is a party to a swap agreement is monitored by the Sponsor. The Sponsor may use various techniques to minimize credit risk including early termination and payment, using different counterparties, limiting the net amount due from any individual counterparty and generally requiring collateral to be posted by the counterparty in an amount approximately equal to that owed to the Funds. All of the outstanding swap agreements at December 31, 2012 contractually terminate within one month but may be terminated without penalty by either party daily. Upon termination, the Fund is entitled to pay or receive the “unrealized appreciation or depreciation” amount.
The Funds, as applicable, collateralize swap agreements by segregating or designating cash and/or certain securities as indicated on the Statements of Financial Condition or Schedules of Investments. As noted above, such collateral is held for the benefit of the counterparty in a segregated tri-party account at the Custodian to protect the counterparty against non-payment by the Funds. In the event of a default by the counterparty, the Funds will seek withdrawal of this collateral from the segregated account and may incur certain costs in exercising its right with respect to the collateral.
If a counterparty becomes bankrupt or otherwise fails to perform its obligations due to financial difficulties, the Funds may experience significant delays in obtaining any recovery in a bankruptcy or other reorganizational proceeding. The Funds may obtain only limited recovery or may obtain no recovery in such circumstances.
The Funds remain subject to credit risk with respect to the amount they expect to receive from counterparties. However, the Funds have sought to mitigate these risks by generally requiring that the counterparties for each Fund agree to post collateral for the benefit of the Fund, marked to market daily, in an amount approximately equal to what the counterparty owes the Fund, subject to certain minimum thresholds. In the event of the bankruptcy of a counterparty, the Fund will have direct access to the collateral received from the counterparty, generally as of the day prior to the bankruptcy, because there is a one day time lag between the Fund’s request for collateral and the delivery of such collateral. To the extent any such collateral is insufficient, the Funds will be exposed to counterparty risk as described above, including the possible delays in recovering amounts as a result of bankruptcy proceedings. As of December 31, 2012, the collateral posted by counterparties consisted of cash and U.S. Treasury securities.
Forward Contracts
Certain of the Funds enter into forward contracts for purposes of pursuing their investment objectives and as a substitute for investing directly in (or shorting) commodities and/or currencies. A forward contract is an agreement between two parties to purchase or sell a specified quantity of an asset at or before a specified date in the future at a specified price. Forward contracts are typically traded in the over-the-counter (“OTC”) markets and all details of the contract are negotiated between the counterparties to the agreement. Accordingly, the forward contracts are valued by reference to the contracts traded in the OTC markets.
The contractual obligations of a buyer or seller may generally be satisfied by taking or making physical delivery of the underlying commodity or currency, establishing an opposite position in the contract and recognizing the profit or loss on both positions simultaneously on the delivery date or, in some instances, paying a cash settlement before the designated date of delivery. The forward contracts are adjusted by the daily fluctuation of the underlying commodity or currency and any gains or losses are recorded for financial statement purposes as unrealized gains or losses until the contract settlement date.
Forward contracts are, in general, not cleared or guaranteed by a third party. The Funds may collateralize forward commodity contracts by segregating or designating cash and/or certain securities as indicated on their Statements of Financial Condition or Schedules of Investments. Such collateral is held for the benefit of the counterparty in a segregated tri-party account at the Custodian to protect the counterparty against non-payment by the Funds. In the event of a default by the counterparty, the Funds will seek withdrawal of this collateral from the segregated account and may incur certain costs in exercising its right with respect to the collateral. If a counterparty becomes bankrupt or otherwise fails to perform its obligations due to financial difficulties, the Funds may experience significant delays in obtaining any recovery in a bankruptcy or other reorganizational proceeding. The Funds may obtain only limited recovery or may obtain no recovery in such circumstances.
F-143
The Funds remain subject to credit risk with respect to the amount they expect to receive from counterparties. However, the Funds have sought to mitigate these risks by generally requiring that the counterparties for each Fund agree to post collateral for the benefit of the Fund, marked to market daily, in an amount approximately equal to what the counterparty owes the Fund, subject to minimum thresholds. In the event of the bankruptcy of a counterparty, the Fund will have direct access to the collateral received from the counterparty, generally as of the day prior to the bankruptcy, because there is a one day time lag between the Fund’s request for collateral and the delivery of such collateral. To the extent any such collateral is insufficient, the Funds will be exposed to counterparty risk as described above, including the possible delays in recovering amounts as a result of bankruptcy proceedings. As of December 31, 2012, the collateral posted by counterparties consisted of cash and U.S. Treasury securities.
Participants in trading foreign exchange forward contracts often do not require margin deposits, but rely upon internal credit limitations and their judgments regarding the creditworthiness of their counterparties. In recent years, however, many OTC market participants in foreign exchange trading have begun to require their counterparties to post margin.
A Fund will typically enter into forward contracts only with major global financial institutions. The creditworthiness of each of the firms that is a party to a forward contract is monitored by the Sponsor.
F-144
Fair Value of Derivative Instruments
as of December 31, 2012
| | | | | | | | | | | | | | | | |
Asset Derivatives | | | Liability Derivatives | |
Derivatives not accounted for as hedging instruments | | Statements of Financial Condition Location | | Fund | | Unrealized Appreciation | | | Statements of Financial Condition Location | | Fund | | Unrealized Depreciation | |
Commodities Contracts | | Receivables on open futures contracts, unrealized appreciation on swap and/or forward agreements | | ProShares UltraShort DJ-UBS Commodity | | $ | 148,502 | | | Payable on open futures contracts, unrealized depreciation on swap and/or forward agreement | | ProShares Ultra DJ-UBS Commodity | | $ | 306,268 | |
| | ProShares Ultra DJ-UBS Crude Oil | | | 55,294,030 | * | | | ProShares UltraShort DJ-UBS Crude Oil | | | 9,636,781 | * |
| | ProShares UltraShort DJ-UBS Natural Gas | | | 409,135 | * | | | ProShares Ultra DJ-UBS Natural Gas | | | 3,816,950 | * |
| | ProShares UltraShort Gold | | | 3,745,096 | * | | | ProShares Ultra Gold | | | 15,667,298 | * |
| | | ProShares UltraShort Silver | | | 19,347,705 | * | | | | ProShares Ultra Silver | | | 145,780,726 | * |
Foreign Exchange Contracts | | Unrealized appreciation on foreign currency forward contracts and receivables on open futures contracts | | ProShares UltraShort Australian Dollar | | | 85,590 | * | | Unrealized depreciation on foreign currency forward contracts and payable on open futures contracts | | ProShares Ultra Australian Dollar | | | 99,030 | * |
| | ProShares Ultra Euro | | | 89,473 | | | | ProShares Ultra Euro | | | 2,314 | |
| | | | | | | | | ProShares UltraShort Euro | | | 13,398,619 | |
| | ProShares UltraShort Euro | | | 251,047 | | | | ProShares Short Euro | | | 55,056 | * |
| | ProShares Ultra Yen | | | 13,523 | | | | ProShares Ultra Yen | | | 507,819 | |
| | ProShares UltraShort Yen | | | 38,346,817 | | | | ProShares UltraShort Yen | | | 232,642 | |
VIX Futures Contracts | | Receivables on open futures contracts, unrealized appreciation on swap and/or forwards agreement | | ProShares VIX Short-Term Futures ETF | | | 2,368,824 | * | | Payable on open futures contracts, unrealized depreciation on swap and/or forwards agreement | | ProShares VIX Short-Term Futures ETF | | | 2,590,243 | * |
| | | ProShares Ultra VIX Short-Term Futures ETF | | | 4,034,873 | * | | | ProShares Ultra VIX Short-Term Futures ETF | | | 1,676,460 | * |
| | | ProShares Short VIX Short-Term Futures ETF | | | 627,059 | * | | | ProShares Short VIX Short-Term Futures ETF | | | 2,014,234 | * |
| | | ProShares VIX Mid-Term Futures ETF | | | 233,160 | * | | | ProShares VIX Mid-Term Futures ETF | | | 1,703,570 | * |
| | | | | | | | | | | | | | | | |
| | | | Total Trust | | $ | 124,994,834 | * | | | | Total Trust | | $ | 197,488,010 | * |
F-145
Fair Value of Derivative Instruments
as of December 31, 2011
| | | | | | | | | | | | | | | | |
Asset Derivatives | | | Liability Derivatives | |
Derivatives notaccounted for as hedging instruments | | Statements of Financial Condition Location | | Fund | | Unrealized Appreciation | | | Statements of Financial Condition Location | | Fund | | Unrealized Depreciation | |
Commodities Contracts | | Receivables on open futures contracts, unrealized appreciation on swap and/or forward agreements | | ProShares UltraShort DJ-UBS Commodity | | $ | 570,751 | | | Payable on open futures contracts, unrealized depreciation on swap and/or forward agreements | | ProShares Ultra DJ-UBS Commodity | | $ | 707,177 | |
| | ProShares UltraShort DJ-UBS Crude Oil | | | 3,145,557 | * | | | ProShares Ultra DJ-UBS Crude Oil | | | 11,372,726 | * |
| | ProShares UltraShort DJ-UBS Natural Gas | | | 1,381,010 | * | | | ProShares UltraShort DJ-UBS Crude Oil | | | 253,277 | |
| | ProShares UltraShort Gold | | | 33,443,158 | * | | | ProShares Ultra DJ-UBS Natural Gas | | | 825,510 | * |
| | ProShares UltraShort Silver | | | 45,078,871 | * | | | ProShares Ultra Gold | | | 80,877,940 | * |
| | | | | | | | | ProShares Ultra Silver | | | 179,387,623 | * |
| | | | | | | | | ProShares UltraShort Silver | | | 2,002,298 | |
Foreign Exchange Contracts | | Unrealized appreciation on foreign currency forward contracts | | ProShares Ultra Euro | | | 6,850 | | | Unrealized depreciation on foreign currency forward contracts | | ProShares Ultra Euro | | | 525,062 | |
| | ProShares UltraShort Euro | | | 69,475,850 | | | | ProShares UltraShort Euro | | | 2,044,896 | |
| | ProShares Ultra Yen | | | 103,610 | | | | ProShares Ultra Yen | | | 883 | |
| | ProShares UltraShort Yen | | | 234,106 | | | | ProShares UltraShort Yen | | | 4,598,252 | |
VIX Futures Contracts | | Receivables on open futures contracts | | ProShares Ultra VIX Short-Term Futures ETF | | | 141,600 | * | | Payable on open futures contracts | | ProShares Ultra VIX Short-Term Futures ETF | | | 904,390 | * |
| | ProShares VIX Short-Term Futures ETF | | | 295,500 | * | | | | ProShares VIX Short-Term Futures ETF | | | 1,871,470 | * |
| | ProShares Short VIX Short-Term Futures ETF | | | 181,280 | * | | | | ProShares Short VIX Short-Term Futures ETF | | | 91,100 | * |
| | ProShares VIX Mid-Term Futures ETF | | | 93,000 | * | | | | ProShares VIX Mid-Term Futures ETF | | | 6,205,750 | * |
| | | | | | | | | | | | | | | | |
| | | | Total Trust | | $ | 154,151,143 | * | | | | Total Trust | | $ | 291,668,354 | * |
* | Includes cumulative appreciation/depreciation of futures contracts as reported in the Schedules of Investments. Only current day’s variation margin is reported within the Statements of Financial Condition in receivable/payable on open futures contracts. |
F-146
The Effect of Derivative Instruments on the Statements of Operations
For the year ended December 31, 2012
| | | | | | | | | | | | |
Derivatives not accounted for as hedging instruments | | Location of Gain or (Loss) on Derivatives Recognized in Income | | Fund | | Realized Gain or (Loss) on Derivatives Recognized in Income | | | Change in Unrealized Appreciation or Depreciation on Derivatives Recognized in Income | |
Commodity Contracts | | Net realized gain (loss) on futures contracts, swap and/or forward agreements/changes in unrealized appreciation/depreciation on futures contracts, swap and/or forward agreements | | ProShares Ultra DJ-UBS Commodity | | $ | (536,107 | ) | | $ | 400,909 | |
| | ProShares UltraShort DJ- UBS Commodity | | | 761,879 | | | | (422,249 | ) |
| | ProShares Ultra DJ-UBS Crude Oil | | | (84,061,967 | ) | | | 66,666,756 | |
| | ProShares UltraShort DJ- UBS Crude Oil | | | 47,564,763 | | | | (12,529,061 | ) |
| | ProShares Ultra DJ-UBS Natural Gas | | | (2,839,309 | ) | | | (2,991,440 | ) |
| | ProShares UltraShort DJ- UBS Natural Gas | | | 1,212,600 | | | | (971,875 | ) |
| | ProShares Ultra Gold | | | (33,592,896 | ) | | | 65,210,642 | |
| | ProShares UltraShort Gold | | | (10,067,498 | ) | | | (29,698,062 | ) |
| | ProShares Ultra Silver | | | (66,426,492 | ) | | | 33,606,897 | |
| | ProShares UltraShort Silver | | | (28,114,972 | ) | | | (23,728,868 | ) |
Foreign Exchange Contracts | | Net realized gain (loss) on futures contracts, swap and/or forward agreements/changes in unrealized appreciation depreciation on futures contracts, swap and/or forward agreements | | ProShares Ultra Australian Dollar | | | 265,990 | | | | (99,030 | ) |
| | ProShares UltraShort Australian Dollar | | | (288,740 | ) | | | 85,590 | |
| | ProShares Ultra Euro | | | (398,504 | ) | | | 605,371 | |
| | ProShares Short Euro | | | (164,400 | ) | | | (55,056 | ) |
| | ProShares UltraShort Euro | | | 46,946,419 | | | | (80,578,526 | ) |
| | ProShares Ultra Yen | | | (601,937 | ) | | | (597,023 | ) |
| | ProShares UltraShort Yen | | | 27,341,631 | | | | 42,478,321 | |
VIX Futures Contracts | | Net realized gain (loss) on futures contracts, swap and/or forward agreements/changes in unrealized appreciation depreciation on futures contracts, swap and/or forward agreements | | ProShares Ultra VIX Short-Term Futures ETF | | | (509,421,864 | ) | | | 3,121,203 | |
| | | ProShares VIX Short-Term Futures ETF | | | (160,953,587 | ) | | | 1,354,551 | |
| | | ProShares Short VIX Short-Term Futures ETF | | | 13,203,419 | | | | (1,477,355 | ) |
| | | ProShares VIX Mid-Term Futures ETF | | | (75,241,919 | ) | | | 4,642,340 | |
| | | | | | | | | | | | |
| | | | Total Trust | | $ | (835,413,491 | ) | | $ | 65,024,035 | |
F-147
The Effect of Derivative Instruments on the Statements of Operations
For the year ended December 31, 2011
| | | | | | | | | | | | |
Derivatives not accounted for as hedging instruments | | Location of Gain or (Loss) on Derivatives Recognized in Income | | Fund | | Realized Gain or (Loss) on Derivatives Recognized in Income | | | Change in Unrealized Appreciation or Depreciation on Derivatives Recognized in Income | |
Commodity Contracts | | Net realized gain (loss) on futures contracts, swap and/or forward agreements/changes in unrealized appreciation/ depreciation on futures contracts, swap and/or forward agreements | | ProShares Ultra DJ-UBS Commodity | | $ | (2,051,498 | ) | | $ | (2,462,927 | ) |
| | ProShares UltraShort DJ-UBS Commodity | | | (3,511,808 | ) | | | 734,901 | |
| | ProShares Ultra DJ-UBS Crude Oil | | | 110,381,975 | | | | (22,435,130 | ) |
| | ProShares UltraShort DJ-UBS Crude Oil | | | 26,720,866 | | | | 9,388,308 | |
| | ProShares Ultra DJ-UBS Natural Gas | | | (1,481,685 | ) | | | (825,510 | ) |
| | ProShares UltraShort DJ-UBS Natural Gas | | | 1,776,461 | | | | 1,381,010 | |
| | ProShares Ultra Gold | | | 100,088,064 | | | | (89,908,507 | ) |
| | ProShares UltraShort Gold | | | (45,179,461 | ) | | | 36,727,299 | |
| | ProShares Ultra Silver | | | (209,477,092 | ) | | | (228,635,411 | ) |
| | ProShares UltraShort Silver | | | (171,361,321 | ) | | | 53,606,338 | |
Foreign Exchange Contracts | | Net realized gain (loss) on foreign currency forward contracts/changes in unrealized appreciation/ depreciation on foreign currency forward contracts | | ProShares Ultra Euro | | | 354,369 | | | | (866,391 | ) |
| | ProShares UltraShort Euro | | | (5,409,463 | ) | | | 90,625,031 | |
| | ProShares Ultra Yen | | | 564,813 | | | | (180,776 | ) |
| | ProShares UltraShort Yen | | | (50,029,053 | ) | | | 11,773,508 | |
VIX Futures Contracts | | Net realized gain (loss) on futures contracts/ changes in unrealized appreciation/ depreciation on futures contracts | | ProShares Ultra VIX Short-Term Futures ETF | | | (3,524,662 | ) | | | (762,790 | ) |
| | ProShares VIX Short-Term Futures ETF | | | 3,732,227 | | | | (1,575,970 | ) |
| | ProShares Short VIX Short-Term Futures ETF | | | 1,355,975 | | | | 90,180 | |
| | ProShares VIX Mid-Term Futures ETF | | | (514,060 | ) | | | (6,112,750 | ) |
| | | | | | | | | | | | |
| | | | Total Trust | | $ | (247,565,353 | ) | | $ | (149,439,587 | ) |
F-148
The Effect of Derivative Instruments on the Statements of Operations
For the year ended December 31, 2010
| | | | | | | | | | | | |
Derivatives not accounted for as hedging instruments | | Location of Gain or (Loss) on Derivatives Recognized in Income | | Fund | | Realized Gain or (Loss) on Derivatives Recognized in Income | | | Change in Unrealized Appreciation or Depreciation on Derivatives Recognized in Income | |
Commodity Contracts | | Net realized gain (loss) on futures contracts, swap and/or forward agreements/changes in unrealized appreciation/ depreciation on futures contracts, swaps and/or forward agreements | | ProShares Ultra DJ-UBS Commodity | | $ | 2,383,511 | | | $ | 577,782 | |
| | ProShares UltraShort DJ-UBS Commodity | | | (691,056 | ) | | | 52,455 | |
| | ProShares Ultra DJ-UBS Crude Oil | | | 151,266,418 | | | | (26,944,472 | ) |
| | ProShares UltraShort DJ-UBS Crude Oil | | | 15,021,223 | | | | (2,449,639 | ) |
| | ProShares Ultra Gold | | | 76,437,234 | | | | 14,459,027 | |
| | ProShares UltraShort Gold | | | (37,770,759 | ) | | | (5,467,343 | ) |
| | ProShares Ultra Silver | | | 216,253,186 | | | | 57,044,775 | |
| | ProShares UltraShort Silver | | | (89,054,103 | ) | | | (13,573,564 | ) |
Foreign Exchange Contracts | | Net realized gain (loss) on foreign currency forward contracts/ changes in unrealized appreciation/depreciation on foreign currency forward contracts | | ProShares Ultra Euro | | | (602,156 | ) | | | 625,437 | |
| | ProShares UltraShort Euro | | | 48,542,523 | | | | (25,149,044 | ) |
| | ProShares Ultra Yen | | | 826,717 | | | | 599,316 | |
| | ProShares UltraShort Yen | | | (22,116,381 | ) | | | (21,002,722 | ) |
| | | | | | | | | | | | |
| | | | Total Trust | | $ | 360,496,357 | | | $ | (21,227,992 | ) |
F-149
NOTE 4—AGREEMENTS
Management Fee
Each Leveraged Fund, the Short Euro Fund and each Geared VIX Fund pays or will pay the Sponsor a Management Fee, monthly in arrears, in an amount equal to 0.95% per annum of its average daily NAV of such Fund. Each Matching VIX Fund pays the Sponsor a Management Fee, monthly in arrears, in an amount equal to 0.85% per annum of its average daily NAV of such Fund. Each Managed Futures Fund will pay the Sponsor a Management Fee monthly in arrears, in an amount equal to 0.75% per annum of its average daily NAV of such Fund. The Sponsor did not and will not charge its fee in the first year of operation of each Fund in an amount equal to the organization and offering costs. The Sponsor reimbursed or will reimburse each Fund to the extent that its offering costs exceed the Management Fee for the first year of operations. The Management Fee is or will be paid in consideration of the Sponsor’s services as commodity pool operator and commodity trading advisor, and for managing the business and affairs of the Funds. From the Management Fee, the Sponsor pays or will pay the fees and expenses of the Administrator, Custodian, Distributor, ProFunds Distributors, Inc. (“PDI”), an affiliated broker-dealer of the Sponsor, Transfer Agent and any index licensors for the Funds , the routine operational, administrative and other ordinary expenses of each Fund, and the normal and expected expenses incurred in connection with the continuous offering of Shares of each Fund after the commencement of its trading operations, including, but not limited to, expenses such as tax preparation expenses, legal fees not in excess of $100,000 per annum, ongoing SEC registration fees not exceeding 0.021% per annum of the NAV of a Fund and Financial Industry Regulatory Authority (“FINRA”) filing fees, individual K-1 preparation and mailing fees not exceeding 0.10% per annum of the net assets of a Fund, and report preparation and mailing expenses. For the year ended December 31, 2012, the Sponsor paid and is currently paying brokerage commissions on VIX futures contracts for the Matching VIX Funds. Each Fund incurs and pays, and each New Fund will incur and pay, its non-recurring and unusual fees and expenses.
The Administrator
The Sponsor and the Trust, for itself and on behalf of each Fund, has appointed Brown Brothers Harriman & Co. (“BBH&Co.”) as the Administrator of the Funds, and the Sponsor, the Trust, on its own behalf and on behalf of each Fund, and BBH&Co. have entered into an Administrative Agency Agreement (the “Administration Agreement”) in connection therewith. Pursuant to the terms of the Administration Agreement and under the supervision and direction of the Sponsor and the Trust, BBH&Co. prepares and files certain regulatory filings on behalf of the Funds. BBH&Co. may also perform other services for the Funds pursuant to the Administration Agreement as mutually agreed upon by the Sponsor, the Trust and BBH&Co. from time to time. Pursuant to the terms of the Administration Agreement, BBH&Co. also serves as the Transfer Agent of the Funds. The Administrator’s fees are or will be paid on behalf of the Funds by the Sponsor.
The Custodian
BBH&Co. serves as the Custodian of the Funds, and the Trust, on its own behalf and on behalf of each Fund, and BBH&Co. have entered into a Custodian Agreement in connection therewith. Pursuant to the terms of the Custodian Agreement, BBH&Co. is responsible for the holding and safekeeping of assets delivered to it by the Funds, and performing various administrative duties in accordance with instructions delivered to BBH&Co. by the Funds. The Custodian’s fees are or will be paid on behalf of the Funds by the Sponsor.
The Distributor
SEI Investments Distribution Co. (“SEI”), serves as Distributor of the Funds and assists the Sponsor and the Administrator with certain functions and duties relating to distribution and marketing, including taking creation and redemption orders, consulting with the marketing staff of the Sponsor and its affiliates with respect to compliance with the requirements of FINRA and/or the NFA in connection with marketing efforts, and reviewing and filing of marketing materials with FINRA and/or the NFA. SEI retains all marketing materials separately for each Fund, at c/o SEI, One Freedom Valley Drive, Oaks, PA 19456. The Sponsor, on behalf of each Fund, has entered into a Distribution Services Agreement with SEI.
F-150
Routine Operational, Administrative and Other Ordinary Expenses
The Sponsor pays or will pay all of the routine operational, administrative and other ordinary expenses of each Fund generally, as determined by the Sponsor including, but not limited to, fees and expenses of the Administrator, Custodian, Distributor, PDI, Transfer Agent, accounting and auditing fees and expenses, tax preparation expenses, legal fees not in excess of $100,000 per annum, ongoing SEC registration fees not exceeding 0.021% per annum of the NAV of a Fund, FINRA filing fees, individual Schedule K-1 preparation and mailing fees not exceeding 0.10% per annum of the NAV of a Fund, and report preparation and mailing expenses.
Non-Recurring Fees and Expenses
Each Fund pays or will pay all non-recurring and unusual fees and expenses, if any, as determined by the Sponsor. Non-recurring and unusual fees and expenses are fees and expenses such as legal claims and liabilities, litigation costs or indemnification or other material expenses which are not currently anticipated obligations of the Funds. Such fees and expenses are those that are non-recurring, unexpected or unusual in nature.
NOTE 5—ORGANIZATION AND OFFERING COSTS
Organization and offering costs are expensed as incurred and offering costs will be amortized by the Funds over a twelve month period on a straight-line basis beginning once the fund commences operations. The Sponsor did not and will not charge its Management Fee in the first year of operations of any Fund in an amount equal to the organization and offering costs. The Sponsor reimbursed or will reimburse each Leveraged Fund, the Short Euro Fund and each Geared VIX Fund, to the extent that its organization and offering costs exceeded 0.95% of its average daily NAV for the first year of operations. The Sponsor reimbursed each Matching VIX Fund if its organization and offering costs exceeded 0.85% of its average daily NAV for the first year of operations. The Sponsor will reimburse each Managed Futures Fund to the extent that its offering costs exceed 0.75% of its average daily NAV for the first year of operations.
At December 31, 2012, amounts payable for offering costs are reflected in the Statement of Financial Condition for each New Fund.
NOTE 6—CREATION AND REDEMPTION OF CREATION UNITS
Each Fund issues and redeems or will issue and redeem shares from time to time, but only in one or more Creation Units. A Creation Unit is or will be a block of 50,000 Shares of a Geared Fund or a Managed Futures Fund and 25,000 Shares of a Matching VIX Fund. Creation Units may be created or redeemed only by Authorized Participants. As a result of the Share splits and reverse Share splits as described in Note 1, certain redemptions as disclosed in the Statements of Changes in Shareholders’ Equity reflect payment of fractional share balances on beneficial shareholder accounts.
Except when aggregated in Creation Units, the Shares are not redeemable securities. Retail investors, therefore, generally will not be able to purchase or redeem Shares directly from or with a Fund. Rather, most retail investors will purchase or sell Shares in the secondary market with the assistance of a broker. Thus, some of the information contained in these Notes to Financial Statements—such as references to the Transaction Fees imposed on purchases and redemptions—is not relevant to retail investors.
Transaction Fees on Creation and Redemption Transactions
The manner by which Creation Units are purchased or redeemed is dictated by the terms of the Authorized Participant Agreement and Authorized Participant Handbook. By placing a purchase order, an Authorized Participant agrees to: (1) deposit cash with the Custodian; and (2) if permitted by the Sponsor in its sole discretion, enter into or arrange for an exchange of futures contract for related position or block trade whereby the Authorized Participant would also transfer to such Fund a number and type of exchange-traded futures contracts at or near the closing settlement price for such contracts on the purchase order date.
Authorized Participants may pay a fixed transaction fee of up to $500 in connection with each order to create or redeem a Creation Unit in order to compensate BBH&Co., as the Administrator, the Custodian and the Transfer Agent of each Fund and its Shares, for services in processing the creation and redemption of Creation Units and to offset the costs of increasing or decreasing derivative
F-151
positions. Authorized Participants also may pay a variable transaction fee to the Fund of up to 0.10% of the value of the Creation Unit that is purchased or redeemed unless the transaction fee is waived or otherwise adjusted by the Sponsor. The Sponsor provides such Authorized Participant with prompt notice in advance of any such waiver or adjustment of the transaction fee. Authorized Participants may sell the Shares included in the Creation Units they purchase from the Funds to other investors in the secondary market.
Transaction fees for the years ended December 31, 2012, 2011 and 2010, which are included in the Sale and/or Redemption of Shares on the Statements of Changes in Shareholders’ Equity, were as follows:
| | | | | | | | | | | | |
Fund | | Year Ended December 31, 2012 | | | Year Ended December 31, 2011 | | | Year Ended December 31, 2010 | |
Ultra DJ-UBS Commodity | | $ | 603 | | | $ | 1,754 | | | $ | 5,561 | |
UltraShort DJ-UBS Commodity | | | 1,344 | | | | 34,814 | | | | 1,911 | |
Ultra DJ-UBS Crude Oil | | | 317,803 | | | | 532,022 | | | | 560,895 | |
UltraShort DJ-UBS Crude Oil | | | 120,983 | | | | 244,564 | | | | 241,115 | |
Ultra DJ-UBS Natural Gas | | | 19,179 | | | | 641 | | | | — | |
UltraShort DJ-UBS Natural Gas | | | 6,200 | | | | 400 | | | | — | |
Ultra Gold | | | 26,057 | | | | 43,207 | | | | 38,269 | |
UltraShort Gold | | | 15,695 | | | | 57,263 | | | | 24,530 | |
Ultra Silver | | | 164,212 | | | | 454,059 | | | | 77,861 | |
UltraShort Silver | | | 148,662 | | | | 457,001 | | | | 56,371 | |
Ultra Australian Dollar | | | — | | | | — | | | | — | |
UltraShort Australian Dollar | | | — | | | | — | | | | — | |
Ultra Euro | | | — | | | | — | | | | — | |
Short Euro | | | — | | | | — | | | | — | |
UltraShort Euro | | | — | | | | — | | | | — | |
Ultra Yen | | | — | | | | — | | | | — | |
UltraShort Yen | | | — | | | | — | | | | — | |
Ultra VIX Short-Term Futures ETF | | | 639,726 | | | | 3,421 | | | | — | |
VIX Short-Term Futures ETF | | | — | | | | — | | | | — | |
Short VIX Short-Term Futures ETF | | | 119,942 | | | | 754 | | | | — | |
VIX Mid-Term Futures ETF | | | — | | | | — | | | | — | |
| | | | | | | | | | | | |
Total Trust | | $ | 1,580,406 | | | $ | 1,829,900 | | | $ | 1,006,513 | |
F-152
NOTE 7—FINANCIAL HIGHLIGHTS
Selected data for a Share outstanding throughout the period ended December 31, 2012:
Ultra ProShares
For the Year Ended December 31, 2012
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Per Share Operating Performance | | Ultra DJ- UBS Commodity | | | Ultra DJ- UBS Crude Oil | | | Ultra DJ- UBS Natural Gas* | | | Ultra Gold | | | Ultra Silver | | | Ultra Euro | | | Ultra Yen | |
Net asset value, at December 31, 2011 | | $ | 25.8805 | | | $ | 40.8828 | | | $ | 101.9786 | | | $ | 75.9066 | | | $ | 43.1903 | | | $ | 23.8860 | | | $ | 36.4704 | |
Net investment income (loss) | | | (0.2291 | ) | | | (0.2904 | ) | | | (0.5205 | ) | | | (0.7680 | ) | | | (0.4322 | ) | | | (0.2106 | ) | | | (0.2962 | ) |
Net realized and unrealized gain (loss) # | | | (1.2639 | ) | | | (11.1983 | ) | | | (62.4091 | ) | | | 8.6248 | | | | 0.2146 | | | | 0.6745 | | | | (7.9902 | ) |
Change in net asset value from operations | | | (1.4930 | ) | | | (11.4887 | ) | | | (62.9296 | ) | | | 7.8568 | | | | (0.2176 | ) | | | 0.4639 | | | | (8.2864 | ) |
Net asset value, at December 31, 2012 | | $ | 24.3875 | | | $ | 29.3941 | | | $ | 39.0490 | | | $ | 83.7634 | | | $ | 42.9727 | | | $ | 24.3499 | | | $ | 28.1840 | |
Market value per share, at December 31, 2011† | | $ | 25.64 | | | $ | 40.94 | | | $ | 101.35 | | | $ | 79.01 | | | $ | 41.65 | | | $ | 23.87 | | | $ | 36.50 | |
Market value per share, at December 31, 2012† | | $ | 23.93 | | | $ | 29.32 | | | $ | 39.24 | | | $ | 85.34 | | | $ | 44.10 | | | $ | 24.32 | | | $ | 28.28 | |
Total Return, at net asset value | | | (5.8 | )% | | | (28.1 | )% | | | (61.7 | )% | | | 10.4 | % | | | (0.5 | )% | | | 1.9 | % | | | (22.7 | )% |
Total Return, at market value | | | (6.7 | )% | | | (28.4 | )% | | | (61.3 | )% | | | 8.0 | % | | | 5.9 | % | | | 1.9 | % | | | (22.5 | )% |
Ratios to Average Net Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expense ratio | | | (0.95 | )% | | | (0.97 | )% | | | (1.21 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% |
Expense ratio, excluding brokerage commissions | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% |
Net investment income (loss) | | | (0.89 | )% | | | (0.91 | )% | | | (1.15 | )% | | | (0.88 | )% | | | (0.88 | )% | | | (0.90 | )% | | | (0.88 | )% |
* | See Note 1 of these Notes to Financial Statements. |
# | The amount shown for a share outstanding throughout the period may not accord with the change in aggregate gains and losses during the period because of timing of creation and redemption units in relation to fluctuating net asset value during the period. |
† | Market values are determined at the close of the New York Stock Exchange, which may be later than when the Funds’ net asset value is calculated. |
F-153
UltraShort ProShares
For the Period Ended December 31, 2012
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Per Share Operating Performance | | UltraShort DJ-UBS Commodity | | | UltraShort DJ-UBS Crude Oil | | | UltraShort DJ-UBS Natural Gas* | | | UltraShort Gold* | | | UltraShort Silver* | | | UltraShort Euro | | | UltraShort Yen | |
Net asset value, at December 31, 2011 | | $ | 56.9207 | | | $ | 38.8151 | | | $ | 23.8053 | | | $ | 82.7114 | | | $ | 76.6771 | | | $ | 20.3357 | | | $ | 40.9557 | |
Net investment income (loss) | | | (0.4894 | ) | | | (0.3595 | ) | | | (0.3893 | ) | | | (0.5901 | ) | | | (0.4806 | ) | | | (0.1804 | ) | | | (0.3847 | ) |
Net realized and unrealized gain (loss) # | | | (2.3292 | ) | | | 1.8523 | | | | 2.1191 | | | | (18.2525 | ) | | | (24.8014 | ) | | | (1.1381 | ) | | | 10.1867 | |
Change in net asset value from operations | | | (2.8186 | ) | | | 1.4928 | | | | 1.7298 | | | | (18.8426 | ) | | | (25.2820 | ) | | | (1.3185 | ) | | | 9.8020 | |
Net asset value, at December 31, 2012 | | $ | 54.1021 | | | $ | 40.3079 | | | $ | 25.5351 | | | $ | 63.8688 | | | $ | 51.3951 | | | $ | 19.0172 | | | $ | 50.7577 | |
Market value per share, at December 31, 2011† | | $ | 56.19 | | | $ | 38.69 | | | $ | 23.96 | | | $ | 79.24 | | | $ | 79.35 | | | $ | 20.35 | | | $ | 40.95 | |
Market value per share, at December 31, 2012† | | $ | 51.64 | | | $ | 40.44 | | | $ | 25.41 | | | $ | 62.60 | | | $ | 50.07 | | | $ | 19.01 | | | $ | 50.77 | |
Total Return, at net asset value | | | (5.0 | )% | | | 3.8 | % | | | 7.3 | % | | | (22.8 | )% | | | (33.0 | )% | | | (6.5 | )% | | | 23.9 | % |
Total Return, at market value | | | (8.1 | )% | | | 4.5 | % | | | 6.1 | % | | | (21.0 | )% | | | (36.9 | )% | | | (6.6 | )% | | | 24.0 | % |
Ratios to Average Net Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expense ratio | | | (0.95 | )% | | | (0.98 | )% | | | (1.39 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% |
Expense ratio, excluding brokerage commissions | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% |
Net investment income (loss) | | | (0.89 | )% | | | (0.91 | )% | | | (1.33 | )% | | | (0.89 | )% | | | (0.89 | )% | | | (0.89 | )% | | | (0.88 | )% |
* | See Note 1 of these Notes to Financial Statements. |
# | The amount shown for a share outstanding throughout the period may not accord with the change in aggregate gains and losses during the period because of timing of creation and redemption units in relation to fluctuating net asset value during the period. |
† | Market values are determined at the close of the New York Stock Exchange, which may be later than when the Funds’ net asset value is calculated. |
F-154
New Currency and VIX ProShares
For the Period Ended December 31, 2012
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Per Share Operating Performance | | Ultra Australian Dollar+ | | | UltraShort Australian Dollar+ | | | Short Euro++ | | | Ultra VIX Short- Term Futures ETF* | | | VIX Short- Term Futures ETF | | | Short VIX Short- Term Futures ETF* | | | VIX Mid- Term Futures ETF | |
Net asset value, beginning of period | | $ | 40.0000 | | | $ | 40.0000 | | | $ | 40.0000 | | | $ | 741.0464 | | | $ | 76.3738 | | | $ | 25.8664 | | | $ | 74.1396 | |
Net investment income (loss) | | | (0.1740 | ) | | | (0.1633 | ) | | | (0.1799 | ) | | | (0.9608 | ) | | | (0.2057 | ) | | | (0.8380 | ) | | | (0.4050 | ) |
Net realized and unrealized gain (loss) | | | 1.6726 | | | | (2.0286 | ) | | | (2.1916 | ) | | | (719.9538 | ) | | | (59.3806 | ) | | | 41.1014 | | | | (39.0343 | ) |
Change in net asset value from operations | | | 1.4986 | | | | (2.1919 | ) | | | (2.3715 | ) | | | (720.9146 | ) | | | (59.5863 | ) | | | 40.2634 | | | | (39.4393 | ) |
Net asset value, at December 31, 2012 | | $ | 41.4986 | | | $ | 37.8081 | | | $ | 37.6285 | | | $ | 20.1318 | | | $ | 16.7875 | | | $ | 66.1298 | | | $ | 34.7003 | |
Market value per share, at December 31, 2011† | | $ | 40.00 | | | $ | 40.00 | | | $ | 40.00 | | | $ | 729.60 | | | $ | 75.74 | | | $ | 26.14 | | | $ | 74.13 | |
Market value per share, at December 31, 2012† | | $ | 41.45 | | | $ | 37.74 | | | $ | 37.64 | | | $ | 20.90 | | | $ | 17.01 | | | $ | 65.45 | | | $ | 34.22 | |
Total Return, at net asset value | | | 3.7 | %^ | | | (5.5 | )%^ | | | (5.9 | )%^ | | | (97.3 | )% | | | (78.0 | )% | | | 155.7 | % | | | (53.2 | )% |
Total Return, at market value | | | 3.6 | %^ | | | (5.7 | )%^ | | | (5.9 | )%^ | | | (97.1 | )% | | | (77.5 | )% | | | 150.4 | % | | | (53.8 | )% |
Ratios to Average Net Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expense ratio | | | (1.00 | )%** | | | (1.00 | )%** | | | (0.96 | )%** | | | (1.77 | )% | | | (0.85 | )% | | | (1.63 | )% | | | (0.85 | )% |
Expense ratio, excluding brokerage commissions | | | (0.95 | )%** | | | (0.95 | )%** | | | (0.95 | )%** | | | (0.95 | )% | | | (0.85 | )% | | | (0.95 | )% | | | (0.85 | )% |
Net investment income (loss) | | | (0.92 | )%** | | | (0.92 | )%** | | | (0.89 | )%** | | | (1.73 | )% | | | (0.79 | )% | | | (1.56 | )% | | | (0.80 | )% |
+ | From commencement of operations, July 17, 2012, through December 31, 2012. |
++ | From commencement of operations, June 26, 2012, through December 31, 2012. |
* | See Note 1 of these Notes to Financial Statements. |
† | Market values are determined at the close of the New York Stock Exchange, which may be later than when the Funds’ net asset value is calculated. |
^ | Percentages are not annualized for the period ended December 31, 2012. |
The returns for a share outstanding for 2011 are calculated based on the initial offering price upon commencement of investment operations of $40.0000 for ProShares Ultra Australian Dollar, UltraShort Australian Dollar and Short Euro.
** | Percentages are annualized. |
F-155
Selected data for a Share outstanding throughout the period ended December 31, 2011:
Ultra ProShares
For the Period Ended December 31, 2011
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Per Share Operating Performance | | Ultra DJ- UBS Commodity+ | | | Ultra DJ- UBS Crude Oil*+ | | | Ultra DJ- UBS Natural Gas*++ | | | Ultra Gold+ | | | Ultra Silver*+ | | | Ultra Euro+ | | | Ultra Yen+ | |
Net asset value, beginning of period | | $ | 36.3723 | | | $ | 50.0017 | | | $ | 200.0000 | | | $ | 69.2163 | | | $ | 78.1431 | | | $ | 25.7644 | | | $ | 33.4918 | |
Net investment income (loss) | | | (0.3045 | ) | | | (0.3807 | ) | | | (0.4556 | ) | | | (0.7724 | ) | | | (0.7715 | ) | | | (0.2495 | ) | | | (0.3160 | ) |
Net realized and unrealized gain (loss)# | | | (10.1873 | ) | | | (8.7382 | ) | | | (97.5658 | ) | | | 7.4627 | | | | (34.1813 | ) | | | (1.6289 | ) | | | 3.2946 | |
Change in net asset value from operations | | | (10.4918 | ) | | | (9.1189 | ) | | | (98.0214 | ) | | | 6.6903 | | | | (34.9528 | ) | | | (1.8784 | ) | | | 2.9786 | |
Net asset value, at December 31, 2011 | | $ | 25.8805 | | | $ | 40.8828 | | | $ | 101.9786 | | | $ | 75.9066 | | | $ | 43.1903 | | | $ | 23.8860 | | | $ | 36.4704 | |
Market value per share, at December 31, 2010† | | $ | 36.27 | | | $ | 49.98 | | | $ | 200.00 | | | $ | 70.72 | | | $ | 79.30 | | | $ | 25.86 | | | $ | 33.29 | |
Market value per share, at December 31, 2011† | | $ | 25.64 | | | $ | 40.94 | | | $ | 101.35 | | | $ | 79.01 | | | $ | 41.65 | | | $ | 23.87 | | | $ | 36.50 | |
Total Return, at net asset value | | | (28.8 | )% | | | (18.2 | )% | | | (49.0 | )%^ | | | 9.7 | % | | | (44.7 | )% | | | (7.3 | )% | | | 8.9 | % |
Total Return, at market value | | | (29.3 | )% | | | (18.1 | )% | | | (49.3 | )%^ | | | 11.7 | % | | | (47.5 | )% | | | (7.7 | )% | | | 9.6 | % |
Ratios to Average Net Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expense ratio | | | (0.95 | )% | | | (0.98 | )% | | | (1.25 | )%** | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% |
Expense ratio, excluding brokerage commissions | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )%** | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% |
Net investment income (loss) | | | (0.89 | )% | | | (0.93 | )% | | | (1.25 | )%** | | | (0.91 | )% | | | (0.90 | )% | | | (0.90 | )% | | | (0.91 | )% |
* | See Note 1 of these Notes to Financial Statements. |
+ | For the year ended December 31, 2011. |
++ | From commencement of operations, October 4, 2011, through December 31, 2011. |
# | The amount shown for a share outstanding throughout the period may not accord with the change in aggregate gains and losses during the period because of timing of creation and redemption units in relation to fluctuating net asset value during the period. |
† | Market values are determined at the close of the New York Stock Exchange, which may be later than when the Funds’ net asset value is calculated. |
^ | Percentages are not annualized for the period ended December 31, 2011. |
The returns for a share outstanding for 2011 are calculated based on the initial offering price upon commencement of investment operations of $40.0000.
** | Percentages are annualized. |
F-156
UltraShort ProShares
For the Period Ended December 31, 2011
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Per Share Operating Performance | | UltraShort DJ-UBS Commodity*+ | | | UltraShort DJ-UBS Crude Oil*+ | | | UltraShort DJ-UBS Natural Gas*++ | | | UltraShort Gold*+ | | | UltraShort Silver*+ | | | UltraShort Euro+ | | | UltraShort Yen*+ | |
Net asset value, beginning of period | | $ | 47.9976 | | | $ | 50.8516 | | | $ | 13.3333 | | | $ | 113.4823 | | | $ | 199.4634 | | | $ | 20.2928 | | | $ | 47.0232 | |
Net investment income (loss) | | | (0.4380 | ) | | | (0.4253 | ) | | | (0.0520 | ) | | | (0.7368 | ) | | | (0.7285 | ) | | | (0.1657 | ) | | | (0.3964 | ) |
Net realized and unrealized gain (loss)# | | | 9.3611 | | | | (11.6112 | ) | | | 10.5240 | | | | (30.0341 | ) | | | (122.0578 | ) | | | 0.2086 | | | | (5.6711 | ) |
Change in net asset value from operations | | | 8.9231 | | | | (12.0365 | ) | | | 10.4720 | | | | (30.7709 | ) | | | (122.7863 | ) | | | 0.0429 | | | | (6.0675 | ) |
Net asset value, at December 31, 2011 | | $ | 56.9207 | | | $ | 38.8151 | | | $ | 23.8053 | | | $ | 82.7114 | | | $ | 76.6771 | | | $ | 20.3357 | | | $ | 40.9557 | |
Market value per share, at December 31, 2010† | | $ | 48.30 | | | $ | 50.85 | | | $ | 13.33 | | | $ | 111.20 | | | $ | 196.40 | | | $ | 20.31 | | | $ | 47.01 | |
Market value per share, at December 31, 2011† | | $ | 56.19 | | | $ | 38.69 | | | $ | 23.96 | | | $ | 79.24 | | | $ | 79.35 | | | $ | 20.35 | | | $ | 40.95 | |
Total Return, at net asset value | | | 18.6 | % | | | (23.7 | )% | | | 78.5 | %^ | | | (27.1 | )% | | | (61.6 | )% | | | 0.2 | % | | | (12.9 | )% |
Total Return, at market value | | | 16.3 | % | | | (23.9 | )% | | | 79.7 | %^ | | | (28.7 | )% | | | (59.6 | )% | | | 0.2 | % | | | (12.9 | )% |
Ratios to Average Net Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expense ratio | | | (0.95 | )% | | | (0.99 | )% | | | (1.29 | )%** | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% |
Expense ratio, excluding brokerage commissions | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )%** | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% |
Net investment income (loss) | | | (0.92 | )% | | | (0.94 | )% | | | (1.28 | )%** | | | (0.91 | )% | | | (0.91 | )% | | | (0.91 | )% | | | (0.89 | )% |
* | See Note 1 of these Notes to Financial Statements. |
+ | For the year ended December 31, 2011. |
++ | From commencement of operations, October 4, 2011, through December 31, 2011. |
# | The amount shown for a share outstanding throughout the period may not accord with the change in aggregate gains and losses during the period because of timing of creation and redemption units in relation to fluctuating net asset value during the period. |
† | Market values are determined at the close of the New York Stock Exchange, which may be later than when the Funds’ net asset value is calculated. |
^ | Percentages are not annualized for the period ended December 31, 2011. |
The returns for a share outstanding for 2011 are calculated based on the initial offering price upon commencement of investment operations of $40.0000.
** | Percentages are annualized. |
F-157
VIX ProShares
For the Period Ended December 31, 2011
| | | | | | | | | | | | | | | | |
Per Share Operating Performance | | Ultra VIX Short-Term Futures ETF*+ | | | VIX Short- Term Futures ETF++ | | | Short VIX Short- Term Futures ETF*+ | | | VIX Mid- Term Futures ETF++ | |
Net asset value, beginning of period | | $ | 2400.0000 | | | $ | 80.0000 | | | $ | 20.0000 | | | $ | 80.0000 | |
Net investment income (loss) | | | (3.5690 | ) | | | (0.5192 | ) | | | (0.0699 | ) | | | (0.5950 | ) |
Net realized and unrealized gain (loss)# | | | (1655.3846 | ) | | | (3.1070 | ) | | | 5.9363 | | | | (5.2654 | ) |
Change in net asset value from operations | | | (1658.9536 | ) | | | (3.6262 | ) | | | 5.8664 | | | | (5.8604 | ) |
Net asset value, at December 31, 2011 | | $ | 741.0464 | | | $ | 76.3738 | | | $ | 25.8664 | | | $ | 74.1396 | |
Market value per share, at December 31, 2010† | | $ | 2400.00 | | | $ | 80.00 | | | $ | 20.00 | | | $ | 80.00 | |
Market value per share, at December 31, 2011† | | $ | 729.60 | | | $ | 75.74 | | | $ | 26.14 | | | $ | 74.13 | |
Total Return, at net asset value | | | (69.1 | )%^ | | | (4.5 | )%^ | | | 29.3 | %^ | | | (7.3 | )%^ |
Total Return, at market value | | | (69.6 | )%^ | | | (5.3 | )%^ | | | 30.7 | %^ | | | (7.3 | )%^ |
Ratios to Average Net Assets | | | | | | | | | | | | | | | | |
Expense ratio | | | (1.41 | )%** | | | (0.85 | )%** | | | (1.19 | )%** | | | (0.85 | )%** |
Expense ratio, excluding brokerage commissions | | | (0.95 | )%** | | | (0.85 | )%** | | | (0.95 | )%** | | | (0.85 | )%** |
Net investment income (loss) | | | (1.41 | )%** | | | (0.81 | )%** | | | (1.19 | )%** | | | (0.82 | )%** |
* | See Note 1 of these Notes to Financial Statements. |
+ | From commencement of operations, October 3, 2011, through December 31, 2011. |
++ | From commencement of operations, January 3, 2011, through December 31, 2011. |
# | The amount shown for a share outstanding throughout the period may not accord with the change in aggregate gains and losses during the period because of timing of creation and redemption units in relation to fluctuating net asset value during the period. |
† | Market values are determined at the close of the New York Stock Exchange, which may be later than when the Funds’ net asset value is calculated. |
^ | Percentages are not annualized for the period ended December 31, 2011. |
The returns for a share outstanding for 2011 are calculated based on the initial offering price upon commencement of investment operations of $40.0000 for ProShares Ultra VIX Short-Term Futures ETF and ProShares Short VIX Short-Term Futures ETF and $80.0000 for ProShares VIX Short-Term Futures ETF and ProShares VIX Mid-Term Futures ETF.
** | Percentages are annualized. |
F-158
Selected data for a Share outstanding throughout the year ended December 31, 2010:
Ultra ProShares
For the Year Ended December 31, 2010
| | | | | | | | | | | | | | | | | | | | | | | | |
Per Share Operating Performance | | Ultra DJ-UBS Commodity | | | Ultra DJ- UBS Crude Oil* | | | Ultra Gold | | | Ultra Silver* | | | Ultra Euro | | | Ultra Yen | |
Net asset value, at December 31, 2009 | | $ | 28.2051 | | | $ | 50.4982 | | | $ | 44.0778 | | | $ | 28.5129 | | | $ | 30.1257 | | | $ | 26.1393 | |
Net investment income (loss) | | | (0.2066 | ) | | | (0.3581 | ) | | | (0.4407 | ) | | | (0.3070 | ) | | | (0.2022 | ) | | | (0.2376 | ) |
Net realized and unrealized gain (loss)# | | | 8.3738 | | | | (0.1384 | ) | | | 25.5792 | | | | 49.9372 | | | | (4.1591 | ) | | | 7.5901 | |
Change in net asset value from operations | | | 8.1672 | | | | (0.4965 | ) | | | 25.1385 | | | | 49.6302 | | | | (4.3613 | ) | | | 7.3525 | |
Net asset value, at December 31, 2010 | | $ | 36.3723 | | | $ | 50.0017 | | | $ | 69.2163 | | | $ | 78.1431 | | | $ | 25.7644 | | | $ | 33.4918 | |
Market value per share, at December 31, 2009† | | $ | 28.43 | | | $ | 50.72 | | | $ | 44.68 | | | $ | 28.08 | | | $ | 30.17 | | | $ | 26.58 | |
Market value per share, at December 31, 2010† | | $ | 36.27 | | | $ | 49.98 | | | $ | 70.72 | | | $ | 79.30 | | | $ | 25.86 | | | $ | 33.29 | |
Total Return, at net asset value^ | | | 29.0 | % | | | (1.0 | )% | | | 57.0 | % | | | 174.1 | % | | | (14.5 | )% | | | 28.1 | % |
Total Return, at market value^ | | | 27.6 | % | | | (1.5 | )% | | | 58.3 | % | | | 182.4 | % | | | (14.3 | )% | | | 25.2 | % |
Ratios to Average Net Assets** | | | | | | | | | | | | | | | | | | | | | | | | |
Expense ratio | | | (0.95 | )% | | | (0.99 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% |
Expense ratio, excluding brokerage commissions | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% |
Net investment income (loss) | | | (0.78 | )% | | | (0.86 | )% | | | (0.81 | )% | | | (0.81 | )% | | | (0.81 | )% | | | (0.81 | )% |
* | See Note 1 of these Notes to Financial Statements. |
# | The amount shown for a share outstanding throughout the period may not accord with the change in aggregate gains and losses during the period because of timing of creation and redemption units in relation to fluctuating net asset value during the period. |
† | Market values are determined at the close of the New York Stock Exchange, which may be later than when the Funds’ net asset value is calculated. |
F-159
UltraShort ProShares
For the Year Ended December 31, 2010
| | | | | | | | | | | | | | | | | | | | | | | | |
Per Share Operating Performance | | UltraShort DJ-UBS Commodity* | | | UltraShort DJ-UBS Crude Oil* | | | UltraShort Gold* | | | UltraShort Silver* | | | UltraShort Euro | | | UltraShort Yen* | |
Net asset value, at December 31, 2009 | | $ | 73.1052 | | | $ | 68.4432 | | | $ | 209.6205 | | | $ | 941.8415 | | | $ | 18.6755 | | | $ | 64.2739 | |
Net investment income (loss) | | | (0.6245 | ) | | | (0.5639 | ) | | | (1.2511 | ) | | | (3.9725 | ) | | | (0.1694 | ) | | | (0.4349 | ) |
Net realized and unrealized gain (loss)# | | | (24.4831 | ) | | | (17.0277 | ) | | | (94.8871 | ) | | | (738.4056 | ) | | | 1.7867 | | | | (16.8158 | ) |
Change in net asset value from operations | | | (25.1076 | ) | | | (17.5916 | ) | | | (96.1382 | ) | | | (742.3781 | ) | | | 1.6173 | | | | (17.2507 | ) |
Net asset value, at December 31, 2010 | | $ | 47.9976 | | | $ | 50.8516 | | | $ | 113.4823 | | | $ | 199.4634 | | | $ | 20.2928 | | | $ | 47.0232 | |
Market value per share, at December 31, 2009† | | $ | 73.25 | | | $ | 68.25 | | | $ | 207.00 | | | $ | 958.00 | | | $ | 18.70 | | | $ | 63.90 | |
Market value per share, at December 31, 2010† | | $ | 48.30 | | | $ | 50.85 | | | $ | 111.20 | | | $ | 196.40 | | | $ | 20.31 | | | $ | 47.01 | |
Total Return, at net asset value | | | (34.3 | )% | | | (25.7 | )% | | | (45.9 | )% | | | (78.8 | )% | | | 8.7 | % | | | (26.8 | )% |
Total Return, at market value | | | (34.1 | )% | | | (25.5 | )% | | | (46.3 | )% | | | (79.5 | )% | | | 8.6 | % | | | (26.4 | )% |
Ratios to Average Net Assets | | | | | | | | | | | | | | | | | | | | | | | | |
Expense ratio | | | (0.95 | )% | | | (1.01 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% |
Expense ratio, excluding brokerage commissions | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% | | | (0.95 | )% |
Net investment income (loss) | | | (0.82 | )% | | | (0.88 | )% | | | (0.81 | )% | | | (0.81 | )% | | | (0.79 | )% | | | (0.80 | )% |
* | See Note 1 of these Notes to Financial Statements. |
# | The amount shown for a share outstanding throughout the period may not accord with the change in aggregate gains and losses during the period because of timing of creation and redemption units in relation to fluctuating net asset value during the period. |
† | Market values are determined at the close of the New York Stock Exchange, which may be later than when the Funds’ net asset value is calculated. |
F-160
NOTE 8—RISK
Correlation and Compounding Risk
The Geared Funds do not seek to achieve their stated investment objective over a period of time greater than a single day (as measured from NAV calculation time to NAV calculation time). The return of a Geared Fund for a period longer than a single day is the result of its return for each day compounded over the period and usually will differ from two times (2x), the inverse (-1x), two times the inverse (-2x) or three times the inverse (-3x) of the return of the Geared Fund’s benchmark for the period. A Fund will lose money if its index performance is flat over time, and it is possible for a Geared Fund to lose money over time even if the performance of its index increases (or decreases in the case of Short, UltraShort or UltraPro Short Funds), as a result of daily rebalancing, the benchmark’s volatility and compounding. Longer holding periods, higher index volatility, inverse exposure and greater leverage each affect the impact of compounding on a Fund’s returns. Daily compounding of a Geared Fund’s investment returns can dramatically and adversely affect its longer-term performance during periods of high volatility. Volatility may be at least as important to a Geared Fund’s return for a period as the return of the Fund’s underlying index. The Matching VIX Funds and Managed Futures Funds seek to achieve their stated investment objective both over a single day and over time.
Each Ultra, UltraShort or UltraPro Short Fund uses leverage and should produce daily returns that are more volatile than that of its benchmark. For example, the daily return of an Ultra Fund with a 2x multiple should be approximately two times as volatile on a daily basis as is the return of a fund with an objective of matching the same benchmark. The daily return of a Short, UltraShort Fund or UltraPro Short Fund is designed to return the inverse (-1), two times the inverse (-2x) or three times the inverse (-3x) of the return that would be expected of a fund with an objective of matching the same benchmark. The Geared Funds are not appropriate for all investors and present different risks than other funds. The Leveraged Funds use leverage and are riskier than similarly benchmarked exchange-traded funds that do not use leverage. An investor should only consider an investment in a Geared Fund if he or she understands the consequences of seeking daily leveraged, daily inverse or daily inverse leveraged investment results. Daily objective geared funds, if used properly and in conjunction with the investor’s view on the future direction and volatility of the markets, can be useful tools for investors who want to manage their exposure to various markets and market segments and who are willing to monitor and/or periodically rebalance their portfolios. Shareholders who invest in the Funds should actively manage and monitor their investments, as frequently as daily.
While the Funds expect to meet their investment objectives, several factors may affect their ability to do so. Among these factors are: (1) the Sponsor’s ability to purchase and sell Financial Instruments in a manner that correlates to a Fund’s objective; (2) an imperfect correlation between the performance of Financial Instruments held by a Fund and the performance of the applicable benchmarks; (3) bid-ask spreads on such instruments; (4) fees, expenses, transaction costs, financing costs associated with the use of derivatives and commission costs; (5) holding instruments traded in a market that has become illiquid or disrupted; (6) a Fund’s Share prices being rounded to the nearest cent and/or valuation methodology; (7) changes to a benchmark index that are not disseminated in advance; (8) the need to conform a Fund’s portfolio holdings to comply with investment restrictions or policies or regulatory or tax law requirements; (9) early and unanticipated closings of the markets on which the holdings of a Fund trade, resulting in the inability of the Fund to execute intended portfolio transactions; and (10) accounting standards.
A number of factors may affect a Geared Fund’s ability to achieve a high degree of correlation with its benchmark, and there can be no guarantee that a Fund will achieve a high degree of correlation. Failure to achieve a high degree of correlation may prevent a Geared Fund from achieving its investment objective. In order to achieve a high degree of correlation with their underlying benchmarks, the Geared Funds seek to rebalance their portfolios daily to keep exposure consistent with their investment objectives. Being materially under- or over-exposed to the benchmark may prevent such Funds from achieving a high degree of correlation with such benchmark. Market disruptions or closure, large amounts of assets into or out of the Geared Funds, regulatory restrictions or extreme market volatility will adversely affect such Funds’ ability to adjust exposure to requisite levels. The target amount of portfolio exposure is impacted dynamically by the benchmarks’ movements during each day. Because of this, it is unlikely that the Geared Funds will be perfectly exposed (i.e., 2x, -1x, -2x or -3x, as applicable) to its benchmark at the end of each day, and the likelihood of being materially under- or over-exposed is higher on days when the benchmark levels are volatile near the close of the trading day. In addition, unlike other funds that do not rebalance their portfolios as frequently, each Geared Fund may be subject to increased trading costs associated with daily portfolio rebalancing in order to maintain appropriate exposure to the underlying benchmarks.
F-161
Counterparty Risk
Certain of the Funds will use swap agreements and/or forward contracts as a means to achieve their respective investment objectives. Such Funds will use either swap agreements and/or forward contracts referencing their respective benchmarks. These Funds may also invest in other swap agreements or forward contracts if such instruments tend to exhibit trading prices or returns that correlate with the benchmark or a component of the benchmark and will further the investment objective of the Fund. Certain Funds may invest in swap agreements or forward contracts if position accountability rules or position limits are reached with respect to specific futures contracts or the market for a specific futures contract experiences emergencies (e.g., natural disaster, terrorist attack or an act of God) or disruptions (e.g., a trading halt or a flash crash) that prevent the Funds from obtaining the appropriate amount of investment exposure to the affected futures contract or certain other futures contracts. Although unlikely, those Funds, under these circumstances, could have 100% exposure to swap agreements or forward contracts.
Swap agreements and forward contracts are generally traded over the counter and are essentially unregulated by the CFTC. Investors, therefore, do not receive the protection of CFTC regulation or the statutory scheme of the CEA in connection with each Fund’s swap agreements or forward contracts. The lack of regulation in these markets could expose investors to significant losses under certain circumstances including in the event of trading abuses or financial failure by participants.
Unlike in futures contracts, the counterparty to swap agreements or forward contracts is generally a single bank or other financial institution, rather than a clearing organization backed by a group of financial institutions. As a result, a Fund is subject to credit risk with respect to the amount it expects to receive from counterparties to swaps and forward contracts entered into as part of that Fund’s principal investment strategy. If a counterparty becomes bankrupt or otherwise fails to perform its obligations due to financial difficulties, a Fund could suffer significant losses on these contracts and the value of an investor’s investment in a Fund may decline.
The Funds have sought to mitigate these risks by generally requiring that the counterparties for each Fund agree to post collateral for the benefit of the Fund, marked to market daily, subject to certain minimum thresholds; however there are no limitations on the percentage of its assets each Fund may invest in swap agreements or forward contracts with a particular counterparty. To the extent any such collateral is insufficient or there are delays in accessing the collateral, the Funds will be exposed to counterparty risk as described above, including possible delays in recovering amounts as a result of bankruptcy proceedings. The Funds typically enter into transactions only with major global financial institutions.
Swaps or forward contracts are less liquid than futures contracts because they are not traded on an exchange, do not have uniform terms and conditions, and are generally entered into based upon the creditworthiness of the parties and the availability of credit support, such as collateral, and in general, are not transferable without the consent of the counterparty.
If the level of the Fund’s benchmark has a dramatic intraday move that would cause a material decline in the Fund’s NAV, the terms of the swap may permit the counterparty to immediately close out the transaction with the Fund. In that event, it may not be possible for the Fund to enter into another swap agreement or to invest in other Financial Instruments necessary to achieve the desired exposure consistent with the Fund’s objective. This, in turn, may prevent the Fund from achieving its investment objective, particularly if the level of the Fund’s benchmark reverses all or part of its intraday move by the end of the day.
Each counterparty and/or any of its affiliates may be an Authorized Participant or shareholder of a Fund.
Although the counterparty to a futures contract is often a clearing organization backed by a group of financial institutions, there may also be instances in which the counterparty could fail to perform its obligations, causing significant losses to a Fund.
Leverage Risk
The Leveraged Funds may utilize leverage in seeking to achieve their respective investment objectives and will lose more money in market environments adverse to their respective daily investment objectives than funds that do not employ leverage. The use of leveraged and/or inverse leveraged positions could result in the total loss of an investor’s investment.
For example, because the Ultra Funds, UltraShort Funds and UltraPro Short Fund include a two times (2x), a two times the inverse (-2x) or a three times the inverse (-3x) multiplier, a single-day movement in the relevant benchmark approaching 50% at any point in the day (for an Ultra or UltraShort Fund) or 33% (for the UltraPro Short Fund) could result in the total loss or almost total loss of an investor’s investment if that movement is contrary to the investment
F-162
objective of the Fund in which an investor has invested, even if such Fund’s benchmark subsequently moves in an opposite direction, eliminating all or a portion of the movement. This would be the case with downward single-day or intraday movements in the underlying benchmark of an Ultra Fund or upward single-day or intraday movements in the benchmark of an UltraShort or UltraPro Short Fund, even if the underlying benchmark maintains a level greater than zero at all times.
Liquidity Risk
Financial Instruments cannot always be liquidated at the desired price. It is difficult to execute a trade at a specific price when there is a relatively small volume of buy and sell orders in a market. A market disruption can also make it difficult to liquidate a position or find a swap or forward contract counterparty at a reasonable cost. Market illiquidity may cause losses for the Funds. The large size of the positions which the Funds may acquire increases the risk of illiquidity by both making their positions more difficult to liquidate and increasing the losses incurred while trying to do so. Any type of disruption or illiquidity will potentially be exacerbated due to the fact that the Funds will typically invest in Financial Instruments related to one benchmark, which in many cases is highly concentrated.
“Contango” and “Backwardation” Risk
In Funds that hold futures contracts, as the futures contracts near expiration, they are generally replaced by contracts that have a later expiration. Thus, for example, a contract purchased and held in August 2012 may specify an October 2012 expiration. For an Ultra Fund and a Matching VIX Fund, as that contract nears expiration, it may be replaced by selling the October 2012 contract and purchasing the contract expiring in December 2012. This process is referred to as “rolling.” Rolling may have a positive or negative impact on performance. For example, historically, the prices of certain types of futures contracts have frequently been higher for contracts with shorter-term expirations than for contracts with longer-term expirations, which is referred to as “backwardation.” In these circumstances, absent other factors, the sale of the October 2012 contract would take place at a price that is higher than the price at which the December 2012 contract is purchased, thereby creating a gain in connection with rolling. While certain types of futures contracts have historically exhibited consistent periods of backwardation, backwardation will likely not exist in these markets at all times. The presence of contango (where prices of contracts are higher in the distant delivery months than in the nearer delivery months due to the costs of long-term storage of a physical commodity prior to delivery or other factors) in certain futures contracts at the time of rolling would be expected to adversely affect an Ultra Fund or a Matching VIX Fund that invests in such futures, and positively affect a Short Fund or an UltraShort Fund that invests in such futures. Similarly, the presence of backwardation in certain futures contracts at the time of rolling such contracts would be expected to adversely affect the Short Funds and UltraShort Funds, and positively affect the Ultra Funds and Matching VIX Funds.
Since the introduction of VIX futures contracts, there have frequently been periods where VIX futures prices reflect higher expected volatility levels further out in time. This can result in a loss from “rolling” the VIX futures to maintain the constant weighted average maturity of the VIX Futures Index. Losses from exchanging a lower priced VIX future for a higher priced longer-term future in the rolling process would adversely affect the value of each VIX Futures Index and, accordingly, decrease the return of the Ultra VIX Short-Term Futures ETF and the Matching VIX Funds.
Gold and silver historically exhibit persistent “contango” markets rather than backwardation. Natural gas, like crude oil, moves in and out of backwardation and contango but historically has been in contango most commonly. It is generally believed this is because the market needs to build inventories for most of the year in order to have enough storage to make it through a normal winter. Periods of backwardation are typically thought to be caused by demand shocks or supply shortages such as an unusually cold winter or a hurricane.
NOTE 9—LEGAL PROCEEDINGS
The Trust and certain principals of the Sponsor have been named as defendants (along with several other parties) in a consolidated class action lawsuit filed in the United States District Court for the Southern District of New York, styledIn re ProShares Trust Securities Litigation, Civ. No. 09-cv-6935. The complaint, as amended, alleged that the defendants violated Sections 11 and 15 of the Securities Act of 1933 by including untrue statements of material fact and omitting material facts in the Registration Statement for one or more ProShares ETFs and allegedly failing to adequately disclose the Funds’ investment objectives and risks. The six Funds of the Trust named in the complaint were ProShares Ultra Silver, ProShares UltraShort Gold, ProShares Ultra Gold, ProShares UltraShort DJ-UBS Crude Oil, ProShares Ultra DJ-UBS Crude Oil and ProShares UltraShort Silver. On September 10, 2012, the District Court issued an Opinion and Order dismissing the class action lawsuit in its entirety. On December 17, 2012, the plaintiffs filed an appeal brief to the United States Court of Appeals for the Second Circuit. The Trust believes the complaint is without merit and that the anticipated outcome will not adversely impact the operation of the Trust or any of its Funds. Accordingly, no loss contingency has been recorded in the balance sheet and the amount of loss, if any, cannot be reasonably estimated at this time.
F-163
NOTE 10—SUBSEQUENT EVENTS
Management has evaluated the possibility of subsequent events existing in the Trust’s and the Funds’ financial statements through the date the financial statements were issued. The subsequent events were as follows:
The Dow Jones-UBS Commodity IndexSM (the “Dow Jones-UBS”) is comprised of 5 different commodity sectors: energy, livestock, industrial metals, precious metals and agriculture. Prior to January 2013, these five sectors tracked futures contracts prices of 20 specific commodities: natural gas, WTI crude oil, brent crude, unleaded gasoline, heating oil, live cattle, lean hogs, wheat, corn, soybeans, soybean oil, aluminum, copper, zinc, nickel, gold, silver, sugar, cotton and coffee. In January 2013, the Dow Jones-UBS added two additional commodities: Hard Red Winter Wheat (KBWT) and soybean meal. The Dow Jones-UBS is designed to minimize concentration in any one commodity or sector. Prior to January 2013, no single commodity could constitute less than 2% or more than 15% of the index. In January 2013, the 2% floor was eliminated and commodities in the index may have target weights lower than 2%. No related group of commodities (e.g., energy, precious metals, livestock or grains) may constitute more than 33% of the index as of the annual reweighting of the components. The Dow Jones-UBS family of indices also includes ten sub-indexes that group commodities based on type, as well as single commodity sub-indexes representing each of the commodities that are currently tracked by the Dow Jones-UBS.
As of January 2013, the target weightings of all Dow Jones-UBS components are:
| | | | |
Commodity | | Weight ()% | |
Natural Gas | | | 10.42 | % |
WTI Crude Oil | | | 9.21 | % |
Brent Crude | | | 5.79 | % |
Unleaded Gasoline | | | 3.46 | % |
Heating Oil | | | 3.52 | % |
Live Cattle | | | 3.28 | % |
Lean Hogs | | | 1.90 | % |
Wheat | | | 3.43 | % |
KCBT Wheat | | | 1.32 | % |
Corn | | | 7.05 | % |
Soybeans | | | 5.49 | % |
Soybean Oil | | | 2.74 | % |
Soy Meal | | | 2.61 | % |
Aluminum | | | 4.91 | % |
Copper | | | 7.28 | % |
Zinc | | | 2.52 | % |
Nickel | | | 2.24 | % |
Gold | | | 10.82 | % |
Silver | | | 3.90 | % |
Sugar | | | 3.89 | % |
Cotton | | | 1.77 | % |
Coffee | | | 2.44 | % |
F-164
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
PROSHARES TRUST II
| | |
/s/ Louis Mayberg |
By: Louis Mayberg |
Principal Executive Officer |
Date: July 15, 2013 |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
| | |
/s/ Louis Mayberg |
By: Louis Mayberg |
Principal Executive Officer |
Date: July 15, 2013 |
|
/s/ Edward Karpowicz |
By: Edward Karpowicz |
Principal Financial Officer |
Date: July 15, 2013 |