Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Natural Resource Partners L.P. Reports First Quarter 2023 Results and Declares First Quarter 2023 Distribution of $0.75 per Common Unit

NRP

Natural Resource Partners L.P. (NYSE:NRP) today reported first quarter 2023 results as follows:

For the Three Months Ended

Last Twelve Months Ended

(In thousands) (Unaudited)

March 31, 2023

Operating cash flow

$

72,900

$

287,407

Free cash flow (1)

73,496

289,608

Cash flow cushion (last twelve months) (1)

102,516

Net income

$

79,275

$

283,868

Adjusted EBITDA (1)

77,737

319,418

_______________________________

(1)

See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release.

Highlights:

  • Generated $73 million of free cash flow, an increase of 40% from the prior year quarter
  • Paid fourth quarter 2022 common unit distribution of $0.75 and special common unit distribution of $2.43
  • Redeemed $47.5 million of preferred units, reducing preferred units outstanding to par value of $202.5 million
  • Leverage ratio of 0.5x as of March 31, 2023
  • Declares first quarter 2023 common unit distribution of $0.75

"NRP's strong performance continued in the first quarter of 2023 driven by robust prices for metallurgical coal and soda ash," said Craig Nunez, NRP's president and chief operating officer. "In addition to generating $73 million of free cash flow, we redeemed $47.5 million of preferred units at par with cash and permanently retired $16.7 million of Opco Senior Notes. We will continue to aggressively pay off debt and preferred equity with internally generated cash while maintaining distributions to our common unitholders.”

NRP announced today that the board of directors of its general partner declared a first quarter 2023 cash distribution of $0.75 per common unit to be paid on May 23, 2023, to unitholders of record on May 16, 2023. In addition, the board declared a $6.1 million cash distribution on NRP's outstanding preferred units. Future distributions on NRP's common and preferred units will be determined on a quarterly basis by the board of directors. The board of directors considers numerous factors each quarter in determining cash distributions including profitability, cash flow, debt service obligations, market conditions and outlook, estimated unitholder income tax liability, and the level of cash reserves that the board determines is necessary for future operating and capital needs.

NRP's liquidity was $56.5 million at March 31, 2023, consisting of $17.7 million of cash and $38.8 million of borrowing capacity available under its revolving credit facility.

Segment Performance

Mineral Rights

Mineral Rights net income for the first quarter of 2023 increased $5.9 million as compared to the prior year period primarily due to increased metallurgical coal sales volumes and revenue from carbon neutral initiatives. Operating cash flow and free cash flow for the first quarter of 2023 increased $25.7 million and $26.3 million, respectively, as compared to the prior year period primarily due to the timing of minimum and royalty payments and prior year recoupments. Approximately 75% of coal royalty revenues and approximately 55% of coal royalty sales volumes were derived from metallurgical coal in the first quarter of 2023.

Metallurgical and thermal coal prices remain strong relative to historical norms, although pricing has declined from the record highs seen in 2022. Continued support for pricing is expected as operators are limited in their ability to increase production due to ongoing labor shortages, transportation and logistics challenges, difficulty of new mine permitting, and limited access to capital.

NRP continues to explore and identify carbon neutral revenue opportunities across its large portfolio of land, mineral, and timber assets, including the sequestration of carbon dioxide underground and in standing forests, and the generation of electricity using geothermal, solar, and wind energy. In the first quarter of 2023, NRP executed a new solar lease.

Soda Ash

Soda Ash net income in the first quarter of 2023 increased $4.3 million as compared to the prior year period primarily due to increased sales prices. Operating cash flow and free cash flow in the first quarter of 2023 decreased $2.6 million as compared to the prior year period due to a higher quarterly distribution from Sisecam Wyoming in the first quarter of 2022.

International prices remained strong in the first quarter of 2023 reflecting a continued supply constrained market for soda ash. Domestic soda ash prices were also strong during the first quarter of 2023 versus the prior year quarter due to negotiated 2023 domestic prices converging to international soda ash prices.

Corporate and Financing

Corporate and Financing costs in the first quarter of 2023 decreased $5.2 million as compared to the prior year period primarily due to lower interest expense resulting from less debt outstanding. Operating cash flow and free cash flow in the first quarter of 2023 decreased $2.5 million as compared to the prior year period primarily due to increased cash paid for incentive compensation in the first quarter of 2023 because of the improved business performance in 2022 and higher cash paid for interest on credit facility borrowings in 2023.

In the first quarter of 2023, NRP received a notice from holders of the partnership's Class A Preferred Units exercising their right to either convert or redeem an aggregate of 47,499 Class A Preferred Units. NRP chose to redeem the preferred units for $47.5 million in cash rather than issuing common units. Of the originally issued 250,000 Class A Preferred Units, 202,501 Class A Preferred Units remain outstanding.

In February 2023, NRP declared and paid a fourth quarter 2022 cash distribution of $0.75 per common unit and a $7.5 million cash distribution on the preferred units. In March 2023, NRP declared and paid a special distribution of $2.43 per common unit to help cover unitholder tax liabilities associated with owning NRP's common units during 2022. Today, NRP declared a first quarter 2023 cash distribution of $0.75 per common unit and a $6.1 million cash distribution on its outstanding preferred units.

NRP's consolidated leverage ratio was 0.5x at March 31, 2023.

Conference Call

A conference call will be held today at 9:00 a.m. ET. To register for the conference call, please use this link: https://conferencingportals.com/event/WTRCwGdM. After registering a confirmation will be sent via email, including dial in details and unique conference call codes for entry. Registration is open through the live call, however, to ensure you are connected for the full conference call we suggest registering at minimum 10 minutes prior to the start of the call. Investors may also listen to the call via the Investor Relations section of the NRP website at www.nrplp.com. To access the replay, please visit the Investor Relations section of NRP’s website.

Withholding Information for Foreign Investors

Concurrent with this announcement, we are providing qualified notice to brokers and nominees that hold NRP units on behalf of non-U.S. investors under Treasury Regulation Section 1.1446-4(b) and (d) and Treasury Regulation Section 1.1446(f)-4(c)(2)(iii). Brokers and nominees should treat one hundred percent (100%) of NRP's distributions to non-U.S. investors as being attributable to income that is effectively connected with a United States trade or business. In addition, brokers and nominees should treat one hundred percent (100%) of the distribution as being in excess of cumulative net income for purposes of determining the amount to withhold. Accordingly, NRP's distributions to non-U.S. investors are subject to federal income tax withholding at a rate equal to the sum of the highest applicable rate plus ten percent (10%).

Company Profile

Natural Resource Partners L.P., a master limited partnership headquartered in Houston, TX, is a diversified natural resource company that owns, manages and leases a diversified portfolio of properties in the United States including coal, industrial minerals and other natural resources, as well as rights to conduct carbon sequestration and renewable energy activities. NRP also owns an equity investment in Sisecam Wyoming LLC, one of the world’s lowest-cost producers of soda ash.

For additional information, please contact Tiffany Sammis at 713-751-7515 or tsammis@nrplp.com. Further information about NRP is available on the partnership’s website at http://www.nrplp.com.

Forward-Looking Statements

This press release includes forward-looking statements as defined by the Securities and Exchange Commission. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that the Partnership expects, believes or anticipates will or may occur in the future are forward-looking statements. These statements are based on certain assumptions made by the Partnership based on its experience and perception of historical trends, current conditions, expected future developments and other factors it believes are appropriate in the circumstances. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Partnership. These risks include, among other things, statements regarding: the effects of the global COVID-19 pandemic; future distributions on the Partnerships common and preferred units; the Partnership's business strategy; its liquidity and access to capital and financing sources; its financial strategy; prices of and demand for coal, trona and soda ash, and other natural resources; estimated revenues, expenses and results of operations; projected future performance by the Partnership's lessees; Sisecam Wyoming LLCs trona mining and soda ash refinery operations; distributions from the soda ash joint venture; the impact of governmental policies, laws and regulations, as well as regulatory and legal proceedings involving the Partnership, and of scheduled or potential regulatory or legal changes; global and U.S. economic conditions; and other factors detailed in Natural Resource Partners Securities and Exchange Commission filings. Natural Resource Partners L.P. has no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

"Adjusted EBITDA" is a non-GAAP financial measure that we define as net income (loss) less equity earnings from unconsolidated investment; plus total distributions from unconsolidated investment, interest expense, net, debt modification expense, loss on extinguishment of debt, depreciation, depletion and amortization and asset impairments. Adjusted EBITDA should not be considered an alternative to, or more meaningful than, net income or loss, net income or loss attributable to partners, operating income or loss, cash flows from operating activities or any other measure of financial performance presented in accordance with GAAP as measures of operating performance, liquidity or ability to service debt obligations. There are significant limitations to using Adjusted EBITDA as a measure of performance, including the inability to analyze the effect of certain recurring items that materially affect our net income, the lack of comparability of results of operations of different companies and the different methods of calculating Adjusted EBITDA reported by different companies. In addition, Adjusted EBITDA presented below is not calculated or presented on the same basis as Consolidated EBITDA as defined in our partnership agreement or Consolidated EBITDDA as defined in Opco's debt agreements. Adjusted EBITDA is a supplemental performance measure used by our management and by external users of our financial statements, such as investors, commercial banks, research analysts and others to assess the financial performance of our assets without regard to financing methods, capital structure or historical cost basis.

“Distributable cash flow or "DCF" is a non-GAAP financial measure that we define as net cash provided by (used in) operating activities plus distributions from unconsolidated investment in excess of cumulative earnings, proceeds from asset sales and disposals, including sales of discontinued operations, and return of long-term contract receivable; less maintenance capital expenditures. DCF is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating, investing or financing activities. DCF may not be calculated the same for us as for other companies. In addition, distributable cash flow is not calculated or presented on the same basis as distributable cash flow as defined in our partnership agreement, which is used as a metric to determine whether we are able to increase quarterly distributions to our common unitholders. Distributable cash flow is a supplemental liquidity measure used by our management and by external users of our financial statements, such as investors, commercial banks, research analysts and othersto assess our ability to make cash distributions and repay debt.

“Free cash flow or "FCF" is a non-GAAP financial measure that we define as net cash provided by (used in) operating activities plus distributions from unconsolidated investment in excess of cumulative earnings and return of long-term contract receivable; less maintenance and expansion capital expenditures and cash flow used in acquisition costs classified as investing or financing activities. FCF is calculated before mandatory debt repayments. Free cash flow is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating, investing or financing activities. Free cash flow may not be calculated the same for us as for other companies. Free cash flow is a supplemental liquidity measure used by our management and by external users of our financial statements, such as investors, commercial banks, research analysts and othersto assess our ability to make cash distributions and repay debt.

"Cash flow cushion" is a non-GAAP financial measure that we define as free cash flow less one-time beneficial items, mandatory Opco debt repayments, preferred unit distributions, redemption of preferred units, redemption of PIK units, common unit distributions, and warrant cash settlements. Cash flow cushion is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating, investing or financing activities. Cash flow cushion is a supplemental liquidity measure used by our management to assess the Partnership's ability to make or raise cash distributions to our common and preferred unitholders and our general partner and repay debt or redeem preferred units.

"Leverage ratio"represents the outstanding principal of NRP's debt at the end of the period divided by the last twelve months' Adjusted EBITDA as defined above.NRP believes that leverage ratio is a useful measure to management and investors to evaluate and monitor the indebtedness of NRP relative to its ability to generate income to service such debt and in understanding trends in NRPs overall financial condition. Leverage ratio may not be calculated the same for NRP as for other companies and is not a substitute for, and should not be used in conjunction with, GAAP financial ratios.

-Financial Tables and Reconciliation of Non-GAAP Measures Follow-

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

Consolidated Statements of Comprehensive Income

For the Three Months Ended

March 31,

December 31,

(In thousands, except per unit data)

2023

2022

2022

Revenues and other income

Royalty and other mineral rights

$

76,271

$

71,083

$

75,218

Transportation and processing services

3,598

3,796

5,695

Equity in earnings of Sisecam Wyoming

19,254

14,837

15,759

Gain on asset sales and disposals

96

383

Total revenues and other income

$

99,219

$

89,716

$

97,055

Operating expenses

Operating and maintenance expenses

$

7,163

$

8,076

$

8,914

Depreciation, depletion and amortization

4,083

3,868

5,954

General and administrative expenses

5,845

4,467

7,815

Asset impairments

19

3,583

Total operating expenses

$

17,091

$

16,430

$

26,266

Income from operations

$

82,128

$

73,286

$

70,789

Other expenses, net

Interest expense, net

$

(2,853

)

$

(9,387

)

$

(3,638

)

Loss on extinguishment of debt

(3,933

)

Total other expenses, net

$

(2,853

)

$

(9,387

)

$

(7,571

)

Net income

$

79,275

$

63,899

$

63,218

Less: income attributable to preferred unitholders

(6,661

)

(7,500

)

(7,500

)

Less: redemption of preferred units

(16,228

)

Net income attributable to common unitholders and the general partner

$

56,386

$

56,399

$

55,718

Net income attributable to common unitholders

$

55,258

$

55,271

$

54,603

Net income attributable to the general partner

1,128

1,128

1,115

Net income per common unit

Basic

$

4.40

$

4.45

$

4.37

Diluted

3.44

3.11

3.13

Net income

$

79,275

$

63,899

$

63,218

Comprehensive income (loss) from unconsolidated investment and other

(19,583

)

2,545

16,685

Comprehensive income

$

59,692

$

66,444

$

79,903

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

Consolidated Statements of Cash Flows

For the Three Months Ended

March 31,

December 31,

(In thousands)

2023

2022

2022

Cash flows from operating activities

Net income

$

79,275

$

63,899

$

63,218

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation, depletion and amortization

4,083

3,868

5,954

Distributions from unconsolidated investment

10,780

13,230

10,780

Equity earnings from unconsolidated investment

(19,254

)

(14,837

)

(15,759

)

Gain on asset sales and disposals

(96

)

(383

)

Loss on extinguishment of debt

3,933

Asset impairments

19

3,583

Bad debt expense

(610

)

1,028

421

Unit-based compensation expense

2,491

1,448

1,557

Amortization of debt issuance costs and other

25

375

523

Change in operating assets and liabilities:

Accounts receivable

7,061

(7,579

)

(8,553

)

Accounts payable

(541

)

(60

)

(186

)

Accrued liabilities

(8,805

)

(7,156

)

5,766

Accrued interest

263

7,250

(3,238

)

Deferred revenue

(154

)

(7,316

)

1,670

Other items, net

(1,618

)

(1,838

)

(398

)

Net cash provided by operating activities

$

72,900

$

52,331

$

68,888

Cash flows from investing activities

Proceeds from asset sales and disposals

$

101

$

$

384

Return of long-term contract receivable

598

585

Capital expenditures

(2

)

(59

)

Net cash provided by investing activities

$

697

$

$

910

Cash flows from financing activities

Debt borrowings

$

94,200

$

$

70,000

Debt repayments

(89,696

)

(16,697

)

(141,731

)

Distributions to common unitholders and the general partner

(40,900

)

(5,672

)

(9,571

)

Distributions to preferred unitholders

(7,500

)

(7,500

)

(7,500

)

Redemption of preferred units

(48,085

)

Redemption of preferred units paid-in-kind

(19,579

)

Other items, net

(3,052

)

(2,813

)

(2,842

)

Net cash used in financing activities

$

(95,033

)

$

(52,261

)

$

(91,644

)

Net increase (decrease) in cash and cash equivalents

$

(21,436

)

$

70

$

(21,846

)

Cash and cash equivalents at beginning of period

39,091

135,520

60,937

Cash and cash equivalents at end of period

$

17,655

$

135,590

$

39,091

Supplemental cash flow information:

Cash paid for interest

$

2,474

$

1,644

$

6,764

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

Consolidated Balance Sheets

March 31,

December 31,

2023

2022

(In thousands, except unit data)

(Unaudited)

ASSETS

Current assets

Cash and cash equivalents

$

17,655

$

39,091

Accounts receivable, net

36,513

42,701

Other current assets, net

3,216

1,822

Total current assets

$

57,384

$

83,614

Land

24,008

24,008

Mineral rights, net

408,371

412,312

Intangible assets, net

14,613

14,713

Equity in unconsolidated investment

295,361

306,470

Long-term contract receivable, net

28,309

28,946

Other long-term assets, net

7,622

7,068

Total assets

$

835,668

$

877,131

LIABILITIES AND CAPITAL

Current liabilities

Accounts payable

$

1,452

$

1,992

Accrued liabilities

3,466

11,916

Accrued interest

1,252

989

Current portion of deferred revenue

7,450

6,256

Current portion of long-term debt, net

39,055

39,076

Total current liabilities

$

52,675

$

60,229

Deferred revenue

38,833

40,181

Long-term debt, net

133,821

129,205

Other non-current liabilities

6,124

5,472

Total liabilities

$

231,453

$

235,087

Commitments and contingencies

Class A Convertible Preferred Units (202,501 and 250,000 units issued and outstanding at March 31, 2023 and December 31, 2022, respectively, at $1,000 par value per unit; liquidation preference of $1,850 per unit at March 31, 2023 and December 31, 2022)

$

133,316

$

164,587

Partners’ capital

Common unitholders’ interest (12,634,642 and 12,505,996 units issued and outstanding at March 31, 2023 and December 31, 2022, respectively)

$

417,401

$

404,799

General partner’s interest

6,400

5,977

Warrant holders’ interest

47,964

47,964

Accumulated other comprehensive income (loss)

(866

)

18,717

Total partners’ capital

$

470,899

$

477,457

Total liabilities and partners' capital

$

835,668

$

877,131

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

Consolidated Statements of Partners' Capital

Accumulated

Other

Total

Common Unitholders

General

Warrant

Comprehensive

Partners'

(In thousands)

Units

Amounts

Partner

Holders

Income (Loss)

Capital

Balance at December 31, 2022

12,506

$

404,799

$

5,977

$

47,964

$

18,717

$

477,457

Net income (1)

77,690

1,585

79,275

Redemption of preferred units

(15,904

)

(324

)

(16,228

)

Distributions to common unitholders and the general partner

(40,082

)

(818

)

(40,900

)

Distributions to preferred unitholders

(7,924

)

(162

)

(8,086

)

Issuance of unit-based awards

129

Unit-based awards amortization and vesting, net

(1,178

)

(1,178

)

Capital contribution

142

142

Comprehensive loss from unconsolidated investment and other

(19,583

)

(19,583

)

Balance at March 31, 2023

12,635

$

417,401

$

6,400

$

47,964

$

(866

)

$

470,899

________________________

(1)

Net income includes $6.7 million of income attributable to preferred unitholders that accumulated during the period, of which $6.5 million is allocated to the common unitholders and $0.1 million is allocated to the general partner.

Accumulated

Other

Total

Common Unitholders

General

Warrant

Comprehensive

Partners'

(In thousands)

Units

Amounts

Partner

Holders

Income

Capital

Balance at December 31, 2021

12,351

$

203,062

$

1,787

$

47,964

$

3,211

$

256,024

Net income (1)

62,621

1,278

63,899

Distributions to common unitholders and the general partner

(5,559

)

(113

)

(5,672

)

Distributions to preferred unitholders

(7,603

)

(155

)

(7,758

)

Issuance of unit-based awards

155

Unit-based awards amortization and vesting, net

(1,754

)

(1,754

)

Capital contribution

112

112

Comprehensive income from unconsolidated investment and other

2,545

2,545

Balance at March 31, 2022

12,506

$

250,767

$

2,909

$

47,964

$

5,756

$

307,396

________________________

(1)

Net income includes $7.5 million of income attributable to preferred unitholders that accumulated during the period, of which $7.4 million is allocated to the common unitholders and $0.2 million is allocated to the general partner.

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

The following table presents NRP's unaudited business results by segment for the three months ended March 31, 2023 and 2022 and December 31, 2022:

Operating Segments

Mineral

Corporate and

(In thousands)

Rights

Soda Ash

Financing

Total

For the Three Months Ended March 31, 2023

Revenues

$

79,869

$

19,254

$

$

99,123

Gain on asset sales and disposals

96

96

Total revenues and other income

$

79,965

$

19,254

$

$

99,219

Asset impairments

$

$

$

$

Net income (loss)

$

68,881

$

19,096

$

(8,702

)

$

79,275

Adjusted EBITDA (1)

$

72,960

$

10,622

$

(5,845

)

$

77,737

Cash flow provided by (used in) continuing operations:

Operating activities

$

73,858

$

10,617

$

(11,575

)

$

72,900

Investing activities

$

699

$

$

(2

)

$

697

Financing activities

$

(583

)

$

$

(94,450

)

$

(95,033

)

Distributable cash flow (1)

$

74,557

$

10,617

$

(11,577

)

$

73,597

Free cash flow (1)

$

74,456

$

10,617

$

(11,577

)

$

73,496

For the Three Months Ended March 31, 2022

Revenues

$

74,879

$

14,837

$

$

89,716

Gain on asset sales and disposals

Total revenues and other income

$

74,879

$

14,837

$

$

89,716

Asset impairments

$

19

$

$

$

19

Net income (loss)

$

62,967

$

14,786

$

(13,854

)

$

63,899

Adjusted EBITDA (1)

$

66,854

$

13,179

$

(4,467

)

$

75,566

Cash flow provided by (used in) continuing operations:

Operating activities

$

48,176

$

13,195

$

(9,040

)

$

52,331

Investing activities

$

$

$

$

Financing activities

$

(614

)

$

$

(51,647

)

$

(52,261

)

Distributable cash flow (1)

$

48,176

$

13,195

$

(9,040

)

$

52,331

Free cash flow (1)

$

48,176

$

13,195

$

(9,040

)

$

52,331

For the Three Months Ended December 31, 2022

Revenues

$

80,913

$

15,759

$

$

96,672

Gain on asset sales and disposals

383

383

Total revenues and other income

$

81,296

$

15,759

$

$

97,055

Asset impairments

$

3,583

$

$

$

3,583

Net income (loss)

$

62,900

$

15,704

$

(15,386

)

$

63,218

Adjusted EBITDA (1)

$

72,437

$

10,725

$

(7,815

)

$

75,347

Cash flow provided by (used in) continuing operations:

Operating activities

$

68,332

$

10,738

$

(10,182

)

$

68,888

Investing activities

$

969

$

$

(59

)

$

910

Financing activities

$

$

$

(91,644

)

$

(91,644

)

Distributable cash flow (1)

$

69,301

$

10,738

$

(10,241

)

$

69,798

Free cash flow (1)

$

68,917

$

10,738

$

(10,241

)

$

69,414

_______________________________

(1)

See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release.

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

Operating Statistics - Mineral Rights

For the Three Months Ended

March 31,

December 31,

(In thousands, except per ton data)

2023

2022

2022

Coal sales volumes (tons)

Appalachia

Northern

379

428

436

Central

3,609

3,251

3,408

Southern

582

361

613

Total Appalachia

4,570

4,040

4,457

Illinois Basin

1,310

1,502

2,740

Northern Powder River Basin

1,085

1,238

1,516

Gulf Coast

58

69

61

Total coal sales volumes

7,023

6,849

8,774

Coal royalty revenue per ton

Appalachia

Northern

$

9.86

$

10.14

$

6.63

Central

9.92

11.37

9.33

Southern

14.94

17.56

11.99

Illinois Basin

3.57

2.20

3.11

Northern Powder River Basin

4.68

3.74

3.75

Gulf Coast

0.57

0.55

0.59

Combined average coal royalty revenue per ton

8.26

8.12

6.42

Coal royalty revenues

Appalachia

Northern

$

3,737

$

4,341

$

2,890

Central

35,806

36,980

31,809

Southern

8,697

6,340

7,351

Total Appalachia

48,240

47,661

42,050

Illinois Basin

4,675

3,303

8,525

Northern Powder River Basin

5,075

4,632

5,686

Gulf Coast

33

38

36

Unadjusted coal royalty revenues

58,023

55,634

56,297

Coal royalty adjustment for minimum leases

(185

)

(116

)

Total coal royalty revenues

$

58,023

$

55,449

$

56,181

Other revenues

Production lease minimum revenues

$

613

$

1,592

$

2,312

Minimum lease straight-line revenues

4,503

4,783

4,557

Carbon neutral initiative revenues

2,118

Wheelage revenues

3,869

3,717

2,888

Property tax revenues

1,470

1,472

1,351

Coal overriding royalty revenues

188

258

1,127

Lease amendment revenues

851

880

751

Aggregates royalty revenues

753

770

608

Oil and gas royalty revenues

3,588

1,814

5,271

Other revenues

295

348

172

Total other revenues

$

18,248

$

15,634

$

19,037

Royalty and other mineral rights

$

76,271

$

71,083

$

75,218

Transportation and processing services revenues

3,598

3,796

5,695

Gain on asset sales and disposals

96

383

Total Mineral Rights segment revenues and other income

$

79,965

$

74,879

$

81,296

Natural Resource Partners L.P.

Reconciliation of Non-GAAP Measures

(Unaudited)

Adjusted EBITDA

Mineral

Corporate and

(In thousands)

Rights

Soda Ash

Financing

Total

For the Three Months Ended March 31, 2023

Net income (loss)

$

68,881

$

19,096

$

(8,702

)

$

79,275

Less: equity earnings from unconsolidated investment

(19,254

)

(19,254

)

Add: total distributions from unconsolidated investment

10,780

10,780

Add: interest expense, net

2,853

2,853

Add: loss on extinguishment of debt

Add: depreciation, depletion and amortization

4,079

4

4,083

Add: asset impairments

Adjusted EBITDA

$

72,960

$

10,622

$

(5,845

)

$

77,737

For the Three Months Ended March 31, 2022

Net income (loss)

$

62,967

$

14,786

$

(13,854

)

$

63,899

Less: equity earnings from unconsolidated investment

(14,837

)

(14,837

)

Add: total distributions from unconsolidated investment

13,230

13,230

Add: interest expense, net

9,387

9,387

Add: loss on extinguishment of debt

Add: depreciation, depletion and amortization

3,868

3,868

Add: asset impairments

19

19

Adjusted EBITDA

$

66,854

$

13,179

$

(4,467

)

$

75,566

For the Three Months Ended December 31, 2022

Net income (loss)

$

62,900

$

15,704

$

(15,386

)

$

63,218

Less: equity earnings from unconsolidated investment

(15,759

)

(15,759

)

Add: total distributions from unconsolidated investment

10,780

10,780

Add: interest expense, net

3,638

3,638

Add: loss on extinguishment of debt

3,933

3,933

Add: depreciation, depletion and amortization

5,954

5,954

Add: asset impairments

3,583

3,583

Adjusted EBITDA

$

72,437

$

10,725

$

(7,815

)

$

75,347

Natural Resource Partners L.P.

Reconciliation of Non-GAAP Measures

(Unaudited)

Distributable Cash Flow and Free Cash Flow

(In thousands)

Mineral Rights

Soda Ash

Corporate and Financing

Total

For the Three Months Ended March 31, 2023

Net cash provided by (used in) operating activities

$

73,858

$

10,617

$

(11,575

)

$

72,900

Add: proceeds from asset sales and disposals

101

101

Add: return of long-term contract receivable

598

598

Less: maintenance capital expenditures

(2

)

(2

)

Distributable cash flow

$

74,557

$

10,617

$

(11,577

)

$

73,597

Less: proceeds from asset sales and disposals

(101

)

(101

)

Free cash flow

$

74,456

$

10,617

$

(11,577

)

$

73,496

Net cash provided by (used in) investing activities

$

699

$

$

(2

)

$

697

Net cash used in financing activities

(583

)

(94,450

)

(95,033

)

For the Three Months Ended March 31, 2022

Net cash provided by (used in) operating activities

$

48,176

$

13,195

$

(9,040

)

$

52,331

Add: proceeds from asset sales and disposals

Add: return of long-term contract receivable

Less: maintenance capital expenditures

Distributable cash flow

$

48,176

$

13,195

$

(9,040

)

$

52,331

Less: proceeds from asset sales and disposals

Free cash flow

$

48,176

$

13,195

$

(9,040

)

$

52,331

Net cash provided by investing activities

$

$

$

$

Net cash used in financing activities

(614

)

(51,647

)

(52,261

)

For the Three Months Ended December 31, 2022

Net cash provided by (used in) operating activities

$

68,332

$

10,738

$

(10,182

)

$

68,888

Add: proceeds from asset sales and disposals

384

384

Add: return of long-term contract receivable

585

585

Less: maintenance capital expenditures

(59

)

(59

)

Distributable cash flow

$

69,301

$

10,738

$

(10,241

)

$

69,798

Less: proceeds from asset sales and disposals

(384

)

(384

)

Free cash flow

$

68,917

$

10,738

$

(10,241

)

$

69,414

Net cash provided by (used in) investing activities

$

969

$

$

(59

)

$

910

Net cash used in financing activities

(91,644

)

(91,644

)

Natural Resource Partners L.P.

Reconciliation of Non-GAAP Measures

(Unaudited)

Cash Flow Cushion

For the Three Months Ended

(In thousands)

June 30, 2022

September 30, 2022

December 31, 2022

March 31, 2023

Last 12 Months

Net cash provided by operating activities

$

63,123

$

82,496

$

68,888

$

72,900

$

287,407

Add: proceeds from asset sales and disposals

346

353

384

101

1,184

Add: return of long-term contract receivable

563

575

585

598

2,321

Less: maintenance capital expenditures

(59

)

(59

)

(2

)

(120

)

Distributable cash flow

$

64,032

$

83,365

$

69,798

$

73,597

$

290,792

Less: proceeds from asset sales and disposals

(346

)

(353

)

(384

)

(101

)

(1,184

)

Free cash flow

$

63,686

$

83,012

$

69,414

$

73,496

$

289,608

Less: mandatory Opco debt repayments

(2,365

)

(20,334

)

(16,696

)

(39,395

)

Less: preferred unit distributions

(7,500

)

(7,500

)

(7,500

)

(7,500

)

(30,000

)

Less: redemption of preferred units

(48,085

)

(48,085

)

Less: common unit distributions

(9,570

)

(9,571

)

(9,571

)

(40,900

)

(69,612

)

Cash flow cushion

$

44,251

$

65,941

$

32,009

$

(39,685

)

$

102,516

Leverage Ratio

For the Three Months Ended

(In thousands)

June 30, 2022

September 30, 2022

December 31, 2022

March 31, 2023

Last 12 Months

Net income

$

66,820

$

74,555

$

63,218

$

79,275

$

283,868

Less: equity earnings from unconsolidated investment

(14,643

)

(14,556

)

(15,759

)

(19,254

)

(64,212

)

Add: total distributions from unconsolidated investment

10,486

10,339

10,780

10,780

42,385

Add: interest expense, net

8,108

5,141

3,638

2,853

19,740

Add: loss on extinguishment of debt

4,048

2,484

3,933

10,465

Add: depreciation, depletion and amortization

5,847

6,850

5,954

4,083

22,734

Add: asset impairments

43

812

3,583

4,438

Adjusted EBITDA

$

80,709

$

85,625

$

75,347

$

77,737

$

319,418

Debt—at March 31, 2023

$

173,591

Leverage Ratio

0.5 x

For the Three Months Ended

(In thousands)

June 30, 2021

September 30, 2021

December 31, 2021

March 31, 2022

Last 12 Months

Net income

$

15,382

$

29,498

$

55,641

$

63,899

$

164,420

Less: equity earnings from unconsolidated investment

(2,601

)

(6,672

)

(10,625

)

(14,837

)

(34,735

)

Add: total distributions from unconsolidated investment

7,350

13,230

20,580

Add: interest expense, net

9,683

9,652

9,568

9,387

38,290

Add: depreciation, depletion and amortization

4,871

5,182

3,930

3,868

17,851

Add: asset impairments

16

57

986

19

1,078

Adjusted EBITDA

$

27,351

$

37,717

$

66,850

$

75,566

$

207,484

Debt—at March 31, 2022

$

421,787

Leverage Ratio

2.0 x

Tags:


Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today