EX-99.1 2 ex_728401.htm EXHIBIT 99.1 ex_728401.htm

 

Exhibit 99.1

logo.jpg

Natural Resource Partners L.P.

1415 Louisiana St., Suite 3325, Houston, TX 77002

 

NEWS RELEASE

Natural Resource Partners L.P. Reports Fourth Quarter and Full Year 2024 Results and Announces Special Distribution of $1.21 per Common Unit

 

HOUSTON, February 28, 2025 - Natural Resource Partners L.P. (NYSE:NRP) today reported fourth quarter and full year 2024 results as follows:

 

   

For the Three Months Ended

   

For the Year Ended

 

(In thousands) (Unaudited)

 

December 31, 2024

 

Net income

  $ 42,772     $ 183,644  

Operating cash flow

  $ 66,220     $ 248,493  

Free cash flow (1)

  $ 66,906     $ 251,158  

 


 

(1)

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

 

 

Highlights:

 

 

Generated $251 million of free cash flow

  Paid total distributions of $5.44 per common unit in 2024, consisting of regular quarterly distributions of $0.75 per common unit and a special cash distribution of $2.44 per common unit to cover unitholder tax liabilities associated with owning NRP's common units during 2023
 

Redeemed $72 million of preferred units at par with cash; of original $250 million preferred units, none remain outstanding
 

Repurchased 1.54 million warrants with issuance of $65.7 million cash and 287,826 common units; of original 4 million warrants, none remain outstanding

 

Executed five-year $200 million credit facility maturing 2029

  Declares special cash distribution of $1.21 per common unit to cover unitholder tax liabilities associated with owning NRP's common units during 2024

 

“In 2024, NRP generated $251 million of free cash flow, redeemed all of the remaining 12% preferred units, retired all outstanding warrants, and ended the year with only $142 million of financial obligations, solely consisting of debt,” said Craig Nunez, NRP's president & chief operating officer. “We made significant progress toward our goal of de-levering and de-risking the Partnership over the past year and remain committed to this strategy as the best approach to maximize intrinsic value per unit.”

 

NRP's liquidity was $116.7 million at December 31, 2024, consisting of $30.4 million of cash and $86.3 million of borrowing capacity available under its revolving credit facility. 

 

NRP also announced today that the board of directors of its general partner declared a special cash distribution of $1.21 per common unit to be paid on March 18, 2025, to unitholders of record on March 11, 2025. This special distribution is to help cover unitholder tax liabilities associated with owning NRP's common units during 2024. Future distributions on NRP's common 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.

 

 

1

 

Segment Performance

 

Mineral Rights

 

Mineral Rights net income in the fourth quarter and full year of 2024 decreased $10.7 million and $39.1 million, respectively, as compared to the prior year periods. Operating cash flow in the fourth quarter and full year of 2024 decreased $7.6 million and $17.8 million, respectively, as compared to the prior year periods. Free cash flow in the fourth quarter and full year of 2024 decreased $7.5 million and $17.6 million, respectively, as compared to the prior year periods. These decreases were primarily due to lower metallurgical coal pricing and lower thermal coal pricing and volumes in 2024, partially offset by one-time carbon neutral revenues and cash flow received in the fourth quarter of 2024. Approximately 80% of coal royalty revenues and approximately 60% of coal royalty sales volumes were derived from metallurgical coal in the fourth quarter of 2024, and approximately 75% of coal royalty revenues and approximately 55% of coal royalty sales volumes were derived from metallurgical coal in the full year of 2024.

 

Metallurgical and thermal coal prices remained weak throughout 2024, primarily due to muted steel demand impacting metallurgical coal and mild weather, high inventory levels, and low natural gas prices impacting thermal coal. While NRP does not expect significant changes in these factors or to pricing in 2025, metallurgical and thermal coal pricing is still higher compared to long-term historical norms. It appears a new price floor has resulted from input cost inflation as well as ongoing labor shortages and operators' limited access to capital. 

 

NRP continues to explore and identify carbon neutral revenue sources across its large portfolio of surface, mineral, and timber assets, including the sequestration of carbon dioxide in NRP's underground pore space and standing forests, lithium production, and the generation of electricity using geothermal, solar, and wind energy. NRP has been notified by Exxon that its previously announced underground carbon sequestration lease agreement executed in 2022 would not be renewed for another lease term and has been terminated as per their rights in the agreement.  

 

Soda Ash

 

Soda Ash net income in the fourth quarter and full year of 2024 decreased $13.9 million and $55.2 million, respectively, as compared to the prior year periods. Operating cash flow and free cash flow in the fourth quarter and full year of 2024 decreased $4.7 million and $42.6 million, respectively, as compared to the prior year periods. These decreases were driven by lower international soda ash sales prices due to increased global soda ash capacity and weaker global demand for new construction and automobiles. 

 

NRP expects soda ash prices to remain low for the foreseeable future as it will take several years for the market to absorb the influx of new global capacity. However, many producers are currently operating below cost of production as the market is experiencing its lowest sales prices in decades. As this challenging market persists, distributions from Sisecam Wyoming are expected to be below historical levels.

 

Corporate and Financing

 

Corporate and Financing costs in the fourth quarter of 2024 decreased $2.4 million as compared to the prior year period primarily due to lower employee expenses and lower interest expense as compared to the prior year period. Corporate and Financing costs in the full year of 2024 increased $0.5 million as compared to the prior year period primarily due to higher interest expense for the full year of 2024 as compared to the prior year due to higher revolver draws in 2024 used to fully redeem the preferred units and warrants, partially offset by lower employee expenses in 2024. Operating cash flow and free cash flow in the fourth quarter of 2024 improved $0.7 million as compared to the prior year period primarily due to lower cash paid for interest as compared to the prior year quarter due to less debt outstanding. Operating cash flow and free cash flow for the full year of 2024 decreased $2.1 million as compared to the prior year primarily due to higher cash paid for interest as a result of higher revolver draws in 2024 used to fully redeem the preferred units and warrants. 

 

In 2024, NRP fully retired the remaining 71,666 Class A Convertible Preferred Units at par, with cash and repurchased the remaining 1.54 million warrants with $65.7 million cash and issuing 287,826 common units. Of the originally issued 250,000 Class A Convertible Preferred Units, none remain outstanding, and of the originally issued 4 million warrants, none remain outstanding. Additionally, NRP increased its credit facility capacity 29% to $200 million and extended its maturity date two years from 2027 to 2029, allowing for continued financial flexibility for the partnership.

 

NRP's consolidated leverage ratio was 0.6x at December 31, 2024

 

In February 2025, NRP declared and paid a fourth quarter 2024 cash distribution of $0.75 per common unit. As previously mentioned, today NRP declared a special distribution of $1.21 per common unit to help cover unitholder tax liabilities associated with owning NRP's common units during 2024. 

 

2

 

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://registrations.events/direct/Q4I154485601. 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 [email protected]. Further information about NRP is available on the Partnership’s website at http://www.nrplp.com.

 

3

 

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: future distributions on the Partnerships common 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, net income attributable to non-controlling interest and gain on reserve swap; 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 of continuing operations 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 and distributions to non-controlling interest. 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 others to 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 of continuing operations plus distributions from unconsolidated investment in excess of cumulative earnings and return of long-term contract receivable; less maintenance and expansion capital expenditures, cash flow used in acquisition costs classified as investing or financing activities and distributions to non-controlling interest. 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 others to assess our ability to make cash distributions and repay debt.

 

"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 NRP’s overall financial condition. Leverage ratio may not be calculated the same for us 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-

 

4

 

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

 

Consolidated Statements of Comprehensive Income

 

   

For the Three Months Ended

   

For the Year Ended

 
   

December 31,

   

September 30,

   

December 31,

 

(In thousands, except per unit data)

 

2024

   

2023

   

2024

   

2024

   

2023

 

Revenues and other income

                                       

Royalty and other mineral rights

  $ 61,781     $ 72,922     $ 50,405     $ 234,149     $ 278,733  

Transportation and processing services

    2,978       3,476       1,812       10,878       14,923  

Equity in earnings of Sisecam Wyoming

    931       14,764       8,109       18,135       73,397  

Gain on asset sales and disposals

    36       2,001       1       4,845       2,956  

Total revenues and other income

  $ 65,726     $ 93,163     $ 60,327     $ 268,007     $ 370,009  
                                         

Operating expenses

                                       

Operating and maintenance expenses

  $ 9,645     $ 8,864     $ 6,786     $ 28,036     $ 32,315  

Depreciation, depletion and amortization

    2,827       6,020       4,730       15,535       18,489  

General and administrative expenses

    6,958       8,954       5,935       25,151       26,111  

Asset impairments

          424       87       87       556  

Total operating expenses

  $ 19,430     $ 24,262     $ 17,538     $ 68,809     $ 77,471  
                                         

Income from operations

  $ 46,296     $ 68,901     $ 42,789     $ 199,198     $ 292,538  
                                         

Interest expense, net

  $ (3,524 )   $ (3,921 )   $ (4,194 )   $ (15,554 )   $ (14,103 )
                                         

Net income

  $ 42,772     $ 64,980     $ 38,595     $ 183,644     $ 278,435  

Less: income attributable to preferred unitholders

          (2,151 )     (655 )     (4,248 )     (16,719 )

Less: redemption of preferred units

                (10,819 )     (24,485 )     (60,929 )

Net income attributable to common unitholders and the general partner

  $ 42,772     $ 62,829     $ 27,121     $ 154,911     $ 200,787  
                                         

Net income attributable to common unitholders

  $ 41,917     $ 61,572     $ 26,578     $ 151,813     $ 196,771  

Net income attributable to the general partner

    855       1,257       543       3,098       4,016  
                                         

Net income per common unit

                                       

Basic

  $ 3.21     $ 4.87     $ 2.04     $ 11.69     $ 15.59  

Diluted

    3.15       4.31       2.00       11.35       13.08  
                                         

Net income

  $ 42,772     $ 64,980     $ 38,595     $ 183,644     $ 278,435  

Comprehensive income (loss) from unconsolidated investment and other

    (714 )     (5,367 )     82       1,452       (21,839 )

Comprehensive income

  $ 42,058     $ 59,613     $ 38,677     $ 185,096     $ 256,596  

 

5

 

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

 

Consolidated Statements of Cash Flows

 

   

For the Three Months Ended

   

For the Year Ended

 
   

December 31,

   

September 30,

   

December 31,

 

(In thousands)

 

2024

   

2023

   

2024

   

2024

   

2023

 

Cash flows from operating activities

                                       

Net income

  $ 42,772     $ 64,980     $ 38,595     $ 183,644     $ 278,435  

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

                                       

Depreciation, depletion and amortization

    2,827       6,020       4,730       15,535       18,489  

Distributions from unconsolidated investment

    10,667       15,338       6,320       38,781       81,478  

Equity earnings from unconsolidated investment

    (931 )     (14,764 )     (8,109 )     (18,135 )     (73,397 )

Gain on asset sales and disposals

    (36 )     (2,001 )     (1 )     (4,845 )     (2,956 )

Asset impairments

          424       87       87       556  

Bad debt expense

    3,647       1,431       1,058       4,185       2,244  

Unit-based compensation expense

    2,431       3,007       3,002       11,309       10,910  

Amortization of debt issuance costs and other

    1,094       260       (1,655 )     (1,509 )     1,303  

Change in operating assets and liabilities:

                                       

Accounts receivable

    1,574       (4,254 )     (6,640 )     7,285       (164 )

Accounts payable

    (73 )     (258 )     49       25       (1,108 )

Accrued liabilities

    3,829       6,063       392       (2,088 )     (225 )

Accrued interest

    (473 )     (641 )     457       (281 )     (406 )

Deferred revenue

    419       1,480       14,854       17,200       (3,483 )

Other items, net

    (1,527 )     701       1,006       (2,700 )     (698 )

Net cash provided by operating activities

  $ 66,220     $ 77,786     $ 54,145     $ 248,493     $ 310,978  
                                         

Cash flows from investing activities

                                       

Proceeds from asset sales and disposals

  $ 37     $ 2,002     $ 1     $ 4,846     $ 2,963  

Return of long-term contract receivable

    686       633       673       2,665       2,463  

Capital expenditures

                            (10 )

Net cash provided by investing activities

  $ 723     $ 2,635     $ 674     $ 7,511     $ 5,416  
                                         

Cash flows from financing activities

                                       

Debt borrowings

  $ 15,000     $ 33,800     $ 23,000     $ 167,850     $ 248,834  

Debt repayments

    (70,332 )     (86,335 )     (36,000 )     (181,028 )     (262,396 )

Distributions to common unitholders and the general partner

    (9,987 )     (9,670 )     (9,986 )     (72,146 )     (69,908 )

Distributions to preferred unitholders

          (2,150 )     (1,605 )     (6,398 )     (22,069 )

Redemptions of preferred units

                (31,666 )     (71,666 )     (178,334 )

Warrant settlements

          (22,481 )           (65,689 )     (56,089 )

Other items, net

    (2,080 )     (7 )     (2 )     (8,472 )     (3,534 )

Net cash used in financing activities

  $ (67,399 )   $ (86,843 )   $ (56,259 )   $ (237,549 )   $ (343,496 )
                                         

Net increase (decrease) in cash and cash equivalents

  $ (456 )   $ (6,422 )   $ (1,440 )   $ 18,455     $ (27,102 )

Cash and cash equivalents at beginning of period

    30,900       18,411       32,340       11,989       39,091  

Cash and cash equivalents at end of period

  $ 30,444     $ 11,989     $ 30,900     $ 30,444     $ 11,989  
                                         

Supplemental cash flow information:

                                       

Cash paid for interest

  $ 3,986     $ 4,372     $ 3,800     $ 15,452     $ 13,856  

 

6

 

Natural Resource Partners L.P.

Financial Tables

 

Consolidated Balance Sheets

 

   

December 31,

 
    2024     2023  

(In thousands, except unit data)

 

(Unaudited)

       

ASSETS

               

Current assets

               

Cash and cash equivalents

  $ 30,444     $ 11,989  

Accounts receivable, net

    31,469       41,086  

Other current assets, net

    1,961       2,218  

Total current assets

  $ 63,874     $ 55,293  

Land

    24,008       24,008  

Mineral rights, net

    379,638       394,483  

Intangible assets, net

    12,924       13,682  

Equity in unconsolidated investment

    257,355       276,549  

Long-term contract receivable, net

    23,480       26,321  

Other long-term assets, net

    11,628       7,540  

Total assets

  $ 772,907     $ 797,876  

LIABILITIES AND CAPITAL

               

Current liabilities

               

Accounts payable

  $ 909     $ 885  

Accrued liabilities

    12,121       12,987  

Accrued interest

    302       584  

Current portion of deferred revenue

    4,341       4,599  

Current portion of long-term debt, net

    14,192       30,785  

Total current liabilities

  $ 31,865     $ 49,840  

Deferred revenue

    55,814       38,356  

Long-term debt, net

    127,876       124,273  

Other non-current liabilities

    6,244       7,172  

Total liabilities

  $ 221,799     $ 219,641  

Commitments and contingencies

               

Class A Convertible Preferred Units (71,666 units issued and outstanding at December 31, 2023 at $1,000 par value per unit)

  $     $ 47,181  

Partners’ capital

               

Common unitholders’ interest (13,049,123 and 12,634,642 units issued and outstanding at December 31, 2024 and 2023, respectively)

  $ 543,231     $ 503,076  

General partner’s interest

    9,547       8,005  

Warrant holders' interest

          23,095  

Accumulated other comprehensive loss

    (1,670 )     (3,122 )

Total partners’ capital

  $ 551,108     $ 531,054  

Total liabilities and partners' capital

  $ 772,907     $ 797,876  

 

7

 

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

 

Consolidated Statements of Partners' Capital

 

   

Common Unitholders

   

General

   

Warrant

   

Accumulated Other Comprehensive

   

Total 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)

          272,866       5,569                   278,435  

Redemptions of preferred units

          (59,710 )     (1,219 )                 (60,929 )

Distributions to common unitholders and the general partner

          (68,510 )     (1,398 )                 (69,908 )

Distributions to preferred unitholders

          (21,628 )     (441 )                 (22,069 )

Issuance of unit-based awards

    129                                

Unit-based awards amortization and vesting, net

          5,854                         5,854  

Capital contribution

                142                   142  

Warrant settlements

          (30,595 )     (625 )     (24,869 )           (56,089 )

Comprehensive loss from unconsolidated investment and other

                            (21,839 )     (21,839 )

Balance at December 31, 2023

    12,635     $ 503,076     $ 8,005     $ 23,095     $ (3,122 )   $ 531,054  

Net income (2)

          179,971       3,673                   183,644  

Redemptions of preferred units

          (23,995 )     (490 )                 (24,485 )

Distributions to common unitholders and the general partner

          (70,703 )     (1,443 )                 (72,146 )

Distributions to preferred unitholders

          (6,270 )     (128 )                 (6,398 )

Issuance of unit-based awards

    126                                

Unit-based awards amortization and vesting, net

          2,894                         2,894  

Capital contribution

                782                   782  

Warrant settlements

    288       (41,742 )     (852 )     (23,095 )           (65,689 )

Comprehensive income from unconsolidated investment and other

                            1,452       1,452  

Balance at December 31, 2024

    13,049     $ 543,231     $ 9,547     $     $ (1,670 )   $ 551,108  

(1)

Net income includes $16.7 million of income attributable to preferred unitholders that accumulated during the period, of which $16.4 million is allocated to the common unitholders and $0.3 million is allocated to the general partner.

(2)

Net income includes $4.2 million of income attributable to preferred unitholders that accumulated during the period, of which $4.2 million is allocated to the common unitholders and $0.1 million is allocated to the general partner.

 

8

 

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

 

The following tables present NRP's unaudited business results by segment for the three months ended December 31, 2024 and 2023 and September 30, 2024:

 

   

Operating Segments

                 
                                 

(In thousands)

 

Mineral Rights

   

Soda Ash

   

Corporate and Financing

   

Total

 

For the Three Months Ended December 31, 2024

                               

Revenues

  $ 64,759     $     $     $ 64,759  

Equity in earnings of Sisecam Wyoming

          931             931  

Gain on asset sales and disposals

    36                   36  

Total revenues and other income

  $ 64,795     $ 931     $     $ 65,726  

Asset impairments

  $     $     $     $  

Net income (loss)

  $ 52,386     $ 872     $ (10,486 )   $ 42,772  

Adjusted EBITDA (1)

  $ 55,209     $ 10,608     $ (6,958 )   $ 58,859  

Cash flow provided by (used in):

                               

Operating activities

  $ 62,575     $ 10,608     $ (6,963 )   $ 66,220  

Investing activities

  $ 723     $     $     $ 723  

Financing activities

  $     $     $ (67,399 )   $ (67,399 )

Distributable cash flow (1)

  $ 63,298     $ 10,608     $ (6,963 )   $ 66,943  

Free cash flow (1)

  $ 63,261     $ 10,608     $ (6,963 )   $ 66,906  
                                 

For the Three Months Ended December 31, 2023

                               

Revenues

  $ 76,398     $     $     $ 76,398  

Equity in earnings of Sisecam Wyoming

          14,764             14,764  

Gain on asset sales and disposals

    2,001                   2,001  

Total revenues and other income

  $ 78,399     $ 14,764     $     $ 93,163  

Asset impairments

  $ 424     $     $     $ 424  

Net income (loss)

  $ 63,127     $ 14,732     $ (12,879 )   $ 64,980  

Adjusted EBITDA (1)

  $ 69,567     $ 15,306     $ (8,954 )   $ 75,919  

Cash flow provided by (used in):

                               

Operating activities

  $ 70,147     $ 15,306     $ (7,667 )   $ 77,786  

Investing activities

  $ 2,635     $     $     $ 2,635  

Financing activities

  $     $     $ (86,843 )   $ (86,843 )

Distributable cash flow (1)

  $ 72,782     $ 15,306     $ (7,667 )   $ 80,421  

Free cash flow (1)

  $ 70,780     $ 15,306     $ (7,667 )   $ 78,419  
                                 

For the Three Months Ended September 30, 2024

                               

Revenues

  $ 52,217     $     $     $ 52,217  

Equity in earnings of Sisecam Wyoming

          8,109             8,109  

Gain on asset sales and disposals

    1                   1  

Total revenues and other income

  $ 52,218     $ 8,109     $     $ 60,327  

Asset impairments

  $ 87     $     $     $ 87  

Net income (loss)

  $ 40,644     $ 8,085     $ (10,134 )   $ 38,595  

Adjusted EBITDA (1)

  $ 45,456     $ 6,296     $ (5,935 )   $ 45,817  

Cash flow provided by (used in):

                               

Operating activities

  $ 53,610     $ 6,297     $ (5,762 )   $ 54,145  

Investing activities

  $ 674     $     $     $ 674  

Financing activities

  $     $     $ (56,259 )   $ (56,259 )

Distributable cash flow (1)

  $ 54,284     $ 6,297     $ (5,762 )   $ 54,819  

Free cash flow (1)

  $ 54,283     $ 6,297     $ (5,762 )   $ 54,818  

 

(1)

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

 

9

 

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

 

The following table presents NRP's unaudited business results by segment for the year ended December 31, 2024 and 2023:

 

   

Operating Segments

                 
                                 

(In thousands)

 

Mineral Rights

   

Soda Ash

   

Corporate and Financing

   

Total

 

For the Year Ended December 31, 2024

                               

Revenues

  $ 245,027     $     $     $ 245,027  

Equity in earnings of Sisecam Wyoming

          18,135             18,135  

Gain on asset sales and disposals

    4,845                   4,845  

Total revenues and other income

  $ 249,872     $ 18,135     $     $ 268,007  

Asset impairments

  $ 87     $     $     $ 87  

Net income (loss)

  $ 206,403     $ 17,964     $ (40,723 )   $ 183,644  

Adjusted EBITDA (1)

  $ 222,007     $ 38,610     $ (25,151 )   $ 235,466  

Cash flow provided by (used in):

                               

Operating activities

  $ 242,168     $ 38,610     $ (32,285 )   $ 248,493  

Investing activities

  $ 7,511     $     $     $ 7,511  

Financing activities

  $ (1,086 )   $     $ (236,463 )   $ (237,549 )

Distributable cash flow (1)

  $ 249,679     $ 38,610     $ (32,285 )   $ 256,004  

Free cash flow (1)

  $ 244,833     $ 38,610     $ (32,285 )   $ 251,158  
                                 

For the Year Ended December 31, 2023

                               

Revenues

  $ 293,656     $     $     $ 293,656  

Equity in earnings of Sisecam Wyoming

          73,397             73,397  

Gain on asset sales and disposals

    2,956                   2,956  

Total revenues and other income

  $ 296,612     $ 73,397     $     $ 370,009  

Asset impairments

  $ 556     $     $     $ 556  

Net income (loss)

  $ 245,527     $ 73,140     $ (40,232 )   $ 278,435  

Adjusted EBITDA (1)

  $ 264,554     $ 81,221     $ (26,111 )   $ 319,664  

Cash flow provided by (used in):

                               

Operating activities

  $ 259,983     $ 81,207     $ (30,212 )   $ 310,978  

Investing activities

  $ 5,426     $     $ (10 )   $ 5,416  

Financing activities

  $ (583 )   $     $ (342,913 )   $ (343,496 )

Distributable cash flow (1)

  $ 265,409     $ 81,207     $ (30,222 )   $ 316,394  

Free cash flow (1)

  $ 262,446     $ 81,207     $ (30,222 )   $ 313,431  

 

(1)

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

 

10

 

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

 

Operating Statistics - Mineral Rights

 

   

For the Three Months Ended

   

For the Year Ended

 
   

December 31,

   

September 30,

   

December 31,

 

(In thousands, except per ton data)

 

2024

   

2023

   

2024

   

2024

   

2023

 

Coal sales volumes (tons)

                                       

Appalachia

                                       

Northern

    315       92       470       1,031       1,145  

Central

    3,460       3,537       3,507       14,137       13,927  

Southern

    677       654       705       2,661       2,670  

Total Appalachia

    4,452       4,283       4,682       17,829       17,742  

Illinois Basin

    1,220       2,637       1,128       5,723       8,119  

Northern Powder River Basin

    366       1,259       944       2,826       4,589  

Gulf Coast

    206       801       436       1,342       1,477  

Total coal sales volumes

    6,244       8,980       7,190       27,720       31,927  

Coal royalty revenue per ton

                                       

Appalachia

                                       

Northern

  $ 4.50     $ 2.18     $ 2.34     $ 3.25     $ 7.15  

Central

    6.51       9.12       6.55       7.13       8.95  

Southern

    9.77       14.04       9.56       10.22       12.81  

Illinois Basin

    1.98       3.57       1.76       2.26       3.61  

Northern Powder River Basin

    4.90       3.89       4.82       4.87       4.50  

Gulf Coast

    0.81       0.63       0.84       0.80       0.66  

Combined average coal royalty revenue per ton

    5.59       6.29       5.24       5.74       6.83  

Coal royalty revenues

                                       

Appalachia

                                       

Northern

  $ 1,418     $ 201     $ 1,100     $ 3,348     $ 8,192  

Central

    22,517       32,269       22,958       100,845       124,631  

Southern

    6,614       9,181       6,743       27,185       34,205  

Total Appalachia

    30,549       41,651       30,801       131,378       167,028  

Illinois Basin

    2,417       9,426       1,987       12,927       29,350  

Northern Powder River Basin

    1,792       4,898       4,546       13,768       20,666  

Gulf Coast

    167       508       366       1,069       969  

Unadjusted coal royalty revenues

    34,925       56,483       37,700       159,142       218,013  

Coal royalty adjustment for minimum leases

          1       (95 )     (109 )     (2 )

Total coal royalty revenues

  $ 34,925     $ 56,484     $ 37,605     $ 159,033     $ 218,011  

Other revenues

                                       

Production lease minimum revenues

  $ 2,592     $ 1,297     $ 437     $ 4,365     $ 3,322  

Minimum lease straight-line revenues

    4,116       5,975       4,117       16,530       19,389  

Carbon neutral revenues

    11,381       55       (39 )     15,703       2,969  

Wheelage revenues

    2,242       2,653       2,072       9,324       12,191  

Property tax revenues

    1,854       1,509       1,809       7,100       6,219  

Coal overriding royalty revenues

    294       1,010       227       2,358       2,175  

Lease amendment revenues

    1,239       748       1,071       3,724       3,070  

Aggregates royalty revenues

    740       701       662       2,904       2,876  

Oil and gas royalty revenues

    1,610       2,261       1,317       8,566       7,387  

Other revenues

    788       229       1,127       4,542       1,124  

Total other revenues

  $ 26,856     $ 16,438     $ 12,800     $ 75,116     $ 60,722  

Royalty and other mineral rights

  $ 61,781     $ 72,922     $ 50,405     $ 234,149     $ 278,733  

Transportation and processing services revenues

    2,978       3,476       1,812       10,878       14,923  

Gain on asset sales and disposals

    36       2,001       1       4,845       2,956  

Total Mineral Rights segment revenues and other income

  $ 64,795     $ 78,399     $ 52,218     $ 249,872     $ 296,612  

 

11

 

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

 

Adjusted EBITDA

 

(In thousands)

 

Mineral Rights

   

Soda Ash

   

Corporate and Financing

   

Total

 

For the Three Months Ended December 31, 2024

                               

Net income (loss)

  $ 52,386     $ 872     $ (10,486 )   $ 42,772  

Less: equity earnings from unconsolidated investment

          (931 )           (931 )

Add: total distributions from unconsolidated investment

          10,667             10,667  

Add: interest expense, net

                3,524       3,524  

Add: depreciation, depletion and amortization

    2,823             4       2,827  

Add: asset impairments

                       

Adjusted EBITDA

  $ 55,209     $ 10,608     $ (6,958 )   $ 58,859  
                                 

For the Three Months Ended December 31, 2023

                               

Net income (loss)

  $ 63,127     $ 14,732     $ (12,879 )   $ 64,980  

Less: equity earnings from unconsolidated investment

          (14,764 )           (14,764 )

Add: total distributions from unconsolidated investment

          15,338             15,338  

Add: interest expense, net

                3,921       3,921  

Add: depreciation, depletion and amortization

    6,016             4       6,020  

Add: asset impairments

    424                   424  

Adjusted EBITDA

  $ 69,567     $ 15,306     $ (8,954 )   $ 75,919  
                                 

For the Three Months Ended September 30, 2024

                               

Net income (loss)

  $ 40,644     $ 8,085     $ (10,134 )   $ 38,595  

Less: equity earnings from unconsolidated investment

          (8,109 )           (8,109 )

Add: total distributions from unconsolidated investment

          6,320             6,320  

Add: interest expense, net

                4,194       4,194  

Add: depreciation, depletion and amortization

    4,725             5       4,730  

Add: asset impairments

    87                   87  

Adjusted EBITDA

  $ 45,456     $ 6,296     $ (5,935 )   $ 45,817  

 

12

 

Natural Resource Partners L.P.

Reconciliation of Non-GAAP Measures

(Unaudited)

 

Adjusted EBITDA

 

(In thousands)

 

Mineral Rights

   

Soda Ash

   

Corporate and Financing

   

Total

 

For the Year Ended December 31, 2024

                               

Net income (loss)

  $ 206,403     $ 17,964     $ (40,723 )   $ 183,644  

Less: equity earnings from unconsolidated investment

          (18,135 )           (18,135 )

Add: total distributions from unconsolidated investment

          38,781             38,781  

Add: interest expense, net

                15,554       15,554  

Add: depreciation, depletion and amortization

    15,517             18       15,535  

Add: asset impairments

    87                   87  

Adjusted EBITDA

  $ 222,007     $ 38,610     $ (25,151 )   $ 235,466  
                                 

For the Year Ended December 31, 2023

                               

Net income (loss)

  $ 245,527     $ 73,140     $ (40,232 )   $ 278,435  

Less: equity earnings from unconsolidated investment

          (73,397 )           (73,397 )

Add: total distributions from unconsolidated investment

          81,478             81,478  

Add: interest expense, net

                14,103       14,103  

Add: depreciation, depletion and amortization

    18,471             18       18,489  

Add: asset impairments

    556                   556  

Adjusted EBITDA

  $ 264,554     $ 81,221     $ (26,111 )   $ 319,664  

 

13

 

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 December 31, 2024

                               

Net cash provided by (used in) operating activities

  $ 62,575     $ 10,608     $ (6,963 )   $ 66,220  

Add: proceeds from asset sales and disposals

    37                   37  

Add: return of long-term contract receivable

    686                   686  

Less: maintenance capital expenditures

                       

Distributable cash flow

  $ 63,298     $ 10,608     $ (6,963 )   $ 66,943  

Less: proceeds from asset sales and disposals

    (37 )                 (37 )

Free cash flow

  $ 63,261     $ 10,608     $ (6,963 )   $ 66,906  
                                 

Net cash provided by investing activities

  $ 723     $     $     $ 723  

Net cash used in financing activities

  $     $     $ (67,399 )   $ (67,399 )
                                 

For the Three Months Ended December 31, 2023

                               

Net cash provided by (used in) operating activities

  $ 70,147     $ 15,306     $ (7,667 )   $ 77,786  

Add: proceeds from asset sales and disposals

    2,002                   2,002  

Add: return of long-term contract receivable

    633                   633  

Less: maintenance capital expenditures

                       

Distributable cash flow

  $ 72,782     $ 15,306     $ (7,667 )   $ 80,421  

Less: proceeds from asset sales and disposals

    (2,002 )                 (2,002 )

Free cash flow

  $ 70,780     $ 15,306     $ (7,667 )   $ 78,419  
                                 

Net cash provided by investing activities

  $ 2,635     $     $     $ 2,635  

Net cash used in financing activities

  $     $     $ (86,843 )   $ (86,843 )
                                 

For the Three Months Ended September 30, 2024

                               

Net cash provided by (used in) operating activities

  $ 53,610     $ 6,297     $ (5,762 )   $ 54,145  

Add: proceeds from asset sales and disposals

    1                   1  

Add: return of long-term contract receivable

    673                   673  

Less: maintenance capital expenditures

                       

Distributable cash flow

  $ 54,284     $ 6,297     $ (5,762 )   $ 54,819  

Less: proceeds from asset sales and disposals

    (1 )                 (1 )

Free cash flow

  $ 54,283     $ 6,297     $ (5,762 )   $ 54,818  
                                 

Net cash provided by investing activities

  $ 674     $     $     $ 674  

Net cash used in financing activities

  $     $     $ (56,259 )   $ (56,259 )

 

14

 

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 Year Ended December 31, 2024

                               

Net cash provided by (used in) operating activities

  $ 242,168     $ 38,610     $ (32,285 )   $ 248,493  

Add: proceeds from asset sales and disposals

    4,846                   4,846  

Add: return of long-term contract receivable

    2,665                   2,665  

Less: maintenance capital expenditures

                       

Distributable cash flow

  $ 249,679     $ 38,610     $ (32,285 )   $ 256,004  

Less: proceeds from asset sales and disposals

    (4,846 )                 (4,846 )

Free cash flow

  $ 244,833     $ 38,610     $ (32,285 )   $ 251,158  
                                 

Net cash provided by investing activities

  $ 7,511     $     $     $ 7,511  

Net cash used in financing activities

  $ (1,086 )   $     $ (236,463 )   $ (237,549 )
                                 

For the Year Ended December 31, 2023

                               

Net cash provided by (used in) operating activities

  $ 259,983     $ 81,207     $ (30,212 )   $ 310,978  

Add: proceeds from asset sales and disposals

    2,963                   2,963  

Add: return of long-term contract receivable

    2,463                   2,463  

Less: maintenance capital expenditures

                (10 )     (10 )

Distributable cash flow

  $ 265,409     $ 81,207     $ (30,222 )   $ 316,394  

Less: proceeds from asset sales and disposals

    (2,963 )                 (2,963 )

Free cash flow

  $ 262,446     $ 81,207     $ (30,222 )   $ 313,431  
                                 

Net cash provided by (used in) investing activities

  $ 5,426     $     $ (10 )   $ 5,416  

Net cash used in financing activities

  $ (583 )   $     $ (342,913 )   $ (343,496 )

 

 

Leverage Ratio

 

(In thousands)

 

For the Year Ended December 31, 2024

 

Adjusted EBITDA

  $ 235,466  

Debt—at December 31, 2024

  $ 142,347  

Leverage Ratio

    0.6x

 

(In thousands)

 

For the Year Ended December 31, 2023

 

Adjusted EBITDA

  $ 319,664  

Debt—at December 31, 2023

  $ 155,525  

Leverage Ratio

 

0.5x

 

 

-end-

 

15