EX-99.1 2 exhibit991q42019pressrelea.htm EXHIBIT 99.1 Exhibit
Exhibit 99.1




image0a85.gif
Natural Resource Partners L.P.
1201 Louisiana St., Suite 3400, Houston, TX 77002


NEWS RELEASE
Natural Resource Partners L.P. Reports
Fourth Quarter and Full Year 2019 Results

HOUSTON, February 27, 2020 - Natural Resource Partners L.P. (NYSE:NRP) today reported fourth quarter and full year 2019 results as follows:
 
 
Three Months Ended
 
Year Ended
 
 
December 31,
 
December 31,
(In thousands) (Unaudited)
 
2019
 
2018
 
2019
 
2018
Net income (loss) from continuing operations (1)
 
$
(119,448
)
 
$
35,092

 
$
(25,414
)
 
$
122,360

Asset impairments
 
147,730

 
18,038

 
148,214

 
18,280

Net income from continuing operations excluding asset impairments (1)
 
$
28,282

 
$
53,130

 
$
122,800

 
$
140,640

Adjusted EBITDA (1)(2)
 
37,974

 
72,936

 
199,228

 
230,241

Cash flow provided by (used in) continuing operations:
 
 
 
 
 
 
 
 
Operating activities
 
19,394

 
80,489

 
137,319

 
178,282

Investing activities
 
259

 
2,078

 
8,221

 
7,607

Financing activities
 
(33,551
)
 
64,856

 
(253,305
)
 
(6,839
)
Distributable cash flow (1)(2)(3)
 
19,602

 
280,658

 
144,933

 
383,980

Free cash flow (1)(2)
 
19,764

 
80,944

 
139,040

 
183,440

Cash flow cushion (last twelve months) (2)
 
 
 
 
 
7,762

 
16,080

 
 
 
 
 
(1)
Includes $25.0 million from the Hillsboro litigation settlement in NRP's Coal Royalty and Other Segment for the three months and year ended December 31, 2018.
(2)
See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release.
(3)
Includes net proceeds from the sale of NRP's construction aggregates business which were classified as investing cash flows from discontinued operations.
  
"Despite a weakened coal market, we generated $139 million of free cash flow and repaid $163 million of debt in 2019," said Craig Nunez, NRP's President and Chief Operating Officer. "We continue to maintain strong cash balances and liquidity, and our efforts to de-lever and de-risk the Partnership over the past five years have prepared us to operate through this downturn.”

NRP's liquidity was $198.3 million at December 31, 2019, consisting of $98.3 million of cash and $100.0 million of borrowing capacity available under its revolving credit facility. At December 31, 2019, NRP's consolidated Debt-to-Adjusted EBITDA ratio was 2.6x.

NRP declared a cash distribution of $0.45 per common unit and a cash distribution of $7.5 million on its preferred units for the fourth quarter of 2019.




1


Segment Results
Coal Royalty and Other
NRP's Coal Royalty and Other segment revenues and other income in the fourth quarter and full year 2019 was lower by $35.8 million and $13.4 million, respectively, as compared to the prior year periods primarily due to weakened metallurgical and thermal coal markets in 2019 and the $25 million one-time payment from the Hillsboro litigation settlement in the fourth quarter of 2018. These decreases were partially offset by increased minimum lease straight-line revenues primarily related to the Hillsboro property that we began to recognize in 2019 after the completion of the Hillsboro litigation settlement with Foresight. Additionally, full year 2019 results benefited from a $15.9 million increase in revenues primarily related to lessee forfeitures of recoupable balances from minimums paid in prior periods. While a number of NRP's lessees went through the bankruptcy process in 2019, there was minimal impact to NRP as bankrupt lessees bad debt expense was offset by increased lease amendment fees associated with bankruptcies.
NRP also recorded $147.7 million and $148.2 million in non-cash asset impairment expense in the fourth quarter and full year 2019, respectively, primarily as a result of the deterioration in thermal coal markets, lessee capital constraints and the termination of certain thermal coal leases.
Approximately 60% and 65% of coal royalty revenues and approximately 45% and 50% of coal royalty sales volumes were derived from metallurgical coal during the three months and year ended December 31, 2019, respectively.
Soda Ash
Distributions received from Ciner Wyoming were $6.4 million and $31.9 million in the fourth quarter and full year 2019, respectively, as compared to $9.8 million and $46.6 million in the fourth quarter and full year 2018, respectively. The managing partner of Ciner Wyoming decided to reduce distributions during the year to fund a multi-year capacity expansion project that is expected to result in higher earnings and distributions. NRP expects to receive approximately $25 million to $28 million of annual cash distributions from Ciner Wyoming until the project is funded.
Corporate and Financing
Corporate and financing costs declined $8.4 million in the fourth quarter of 2019 compared to the prior year quarter primarily due to lower interest expense as a result of less debt outstanding. Cash paid for interest in the fourth quarter of 2019 increased $15.5 million as compared to the prior year quarter as a result of the timing of interest payments on the parent company bonds that were refinanced in the second quarter of 2019. NRP paid interest on the new 9.125% Notes in the fourth quarter of 2019, compared to interest payments made on the previous 10.5% Notes in the third quarter of 2018.
Corporate and financing costs increased $6.8 million in 2019 as compared to the prior year primarily driven by the refinancing of NRP's bonds and revolving credit facility in the second quarter of 2019 which reduced interest costs, extended maturities and significantly improved the partnership's liquidity and financial flexibility. The refinancings resulted in a $29.3 million loss on extinguishment of debt, which was partially offset by $22.7 million decreased interest expense, net of interest income.
Anadarko Litigation Update
In November 2019, the trial court ruled in NRP’s favor in the contingent purchase price consideration payment lawsuit brought against NRP by Anadarko. Anadarko did not appeal the trial court’s ruling. Accordingly, this case is now concluded with no liability incurred by NRP. 
Conference Call
A conference call will be held today at 9:00 a.m. ET. To join the conference call, dial (844) 583-4546 and provide the conference ID 1465967. 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.

2


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 mineral properties in the United States including interests in coal, industrial minerals and other natural resources. In addition, NRP owns an equity investment in Ciner Wyoming LLC, a trona ore mining and soda ash production business.
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 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 production levels by the Partnership's lessees; Ciner Wyoming LLC’s 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) from continuing operations 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 (loss), 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.

3


“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 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.
"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 and common unit distributions. 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.
"Return on capital employed" or "ROCE" is a non-GAAP financial measure that we define as net income (loss) from continuing operations plus financing costs (interest expense plus loss on extinguishment of debt) divided by the sum of equity excluding equity of discontinued operations, and debt. Return on capital employed 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. Return on capital employed is a supplemental performance measure used by our management team that measures our profitability and efficiency with which our capital is employed. The measure provides an indication of operating performance before the impact of leverage in the capital structure.



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



4


Natural Resource Partners L.P.
Financial Tables
(Unaudited)

Consolidated Statements of Comprehensive Income (Loss)
 
 
Three Months Ended
 
Year Ended
 
December 31,
 
September 30,
 
December 31,
(In thousands, except per unit data)
2019
 
2018
 
2019
 
2019
 
2018
Revenues and other income
 
 
 
 
 
 
 
 
 
Coal royalty and other
$
37,032

 
$
43,966

 
$
39,919

 
$
191,069

 
$
178,878

Transportation and processing services
4,539

 
6,649

 
3,865

 
19,279

 
23,887

Equity in earnings of Ciner Wyoming
10,256

 
13,320

 
13,818

 
47,089

 
48,306

Gain on litigation settlement

 
25,000

 

 

 
25,000

Gain (loss) on asset sales and disposals
(111
)
 
1,622

 
6,107

 
6,498

 
2,441

Total revenues and other income
$
51,716

 
$
90,557

 
$
63,709

 
$
263,935

 
$
278,512

Operating expenses
 
 
 
 
 
 
 
 
 
Operating and maintenance expenses
$
5,925

 
$
8,387

 
$
5,994

 
$
32,738

 
$
29,509

Depreciation, depletion and amortization
3,186

 
6,325

 
3,384

 
14,932

 
21,689

General and administrative expenses
3,931

 
5,714

 
4,253

 
16,730

 
16,496

Asset impairments
147,730

 
18,038

 
484

 
148,214

 
18,280

Total operating expenses
$
160,772

 
$
38,464

 
$
14,115

 
$
212,614

 
$
85,974

Income (loss) from operations
$
(109,056
)
 
$
52,093

 
$
49,594

 
$
51,321

 
$
192,538

Other expenses, net
 
 
 
 
 
 
 
 
 
Interest expense, net
$
(10,392
)
 
$
(17,001
)
 
$
(10,431
)
 
$
(47,453
)
 
$
(70,178
)
Loss on extinguishment of debt

 

 

 
(29,282
)
 

Total other expenses, net
$
(10,392
)
 
$
(17,001
)
 
$
(10,431
)
 
$
(76,735
)
 
$
(70,178
)
Net income (loss) from continuing operations
$
(119,448
)
 
$
35,092

 
$
39,163

 
$
(25,414
)
 
$
122,360

Income from discontinued operations
750

 
13,966

 
7

 
956

 
17,687

Net income (loss)
$
(118,698
)
 
$
49,058

 
$
39,170

 
$
(24,458
)
 
$
140,047

Net income attributable to non-controlling interest

 

 

 

 
(510
)
Net income (loss) attributable to NRP
$
(118,698
)
 
$
49,058

 
$
39,170

 
$
(24,458
)
 
$
139,537

Less: income attributable to preferred unitholders
(7,500
)
 
(7,500
)
 
(7,500
)
 
(30,000
)
 
(30,000
)
Net income (loss) attributable to common unitholders and general partner
$
(126,198
)
 
$
41,558

 
$
31,670

 
$
(54,458
)
 
$
109,537

 
 
 
 
 
 
 
 
 
 
Net income (loss) attributable to common unitholders
$
(123,674
)
 
$
40,727

 
$
31,036

 
$
(53,369
)
 
$
107,346

Net income (loss) attributable to the general partner
(2,524
)
 
831

 
634

 
(1,089
)
 
2,191

Income (loss) from continuing operations per common unit
 
 
 
 
 
 
 
 
 
Basic
$
(10.15
)
 
$
2.21

 
$
2.53

 
$
(4.43
)
 
$
7.35

Diluted
(10.15
)
 
1.69

 
1.66

 
(4.43
)
 
5.90

Net income (loss) per common unit
 
 
 
 
 
 
 
 
 
Basic
$
(10.09
)
 
$
3.33

 
$
2.53

 
$
(4.35
)
 
$
8.77

Diluted
(10.09
)
 
2.36

 
1.66

 
(4.35
)
 
6.76

 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
(118,698
)
 
$
49,058

 
$
39,170

 
$
(24,458
)
 
$
140,047

Comprehensive income (loss) from unconsolidated investment and other
1,208

 
619

 
(520
)
 
868

 
(149
)
Comprehensive income (loss)
$
(117,490
)
 
$
49,677

 
$
38,650

 
$
(23,590
)
 
$
139,898

Comprehensive income attributable to non-controlling interest

 

 

 

 
(510
)
Comprehensive income (loss) attributable to NRP
$
(117,490
)
 
$
49,677

 
$
38,650

 
$
(23,590
)
 
$
139,388


5


Natural Resource Partners L.P.
Financial Tables
(Unaudited)

Consolidated Statements of Cash Flows
 
 
 
 
 
 
 
Three Months Ended
 
Year Ended
 
 
December 31,
 
September 30,
 
December 31,
(In thousands)
 
2019
 
2018
 
2019
 
2019
 
2018
Cash flows from operating activities
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
(118,698
)
 
$
49,058

 
$
39,170

 
$
(24,458
)
 
$
140,047

Adjustments to reconcile net income (loss) to net cash provided by operating activities of continuing operations:
 
 
 
 
 
 
 
 
 
 
Depreciation, depletion and amortization
 
3,186

 
6,325

 
3,384

 
14,932

 
21,689

Distributions from unconsolidated investment
 
6,370

 
9,800

 
6,370

 
31,850

 
44,453

Equity earnings from unconsolidated investment
 
(10,256
)
 
(13,320
)
 
(13,818
)
 
(47,089
)
 
(48,306
)
Loss (gain) on asset sales and disposals
 
111

 
(1,622
)
 
(6,107
)
 
(6,498
)
 
(2,441
)
Loss on extinguishment of debt
 

 

 

 
29,282

 

Income from discontinued operations
 
(750
)
 
(13,966
)
 
(7
)
 
(956
)
 
(17,687
)
Asset impairments
 
147,730

 
18,038

 
484

 
148,214

 
18,280

Bad debt expense
 
620

 
(302
)
 
151

 
7,462

 
(62
)
Unit-based compensation expense
 
519

 
290

 
466

 
2,361

 
1,434

Amortization of debt issuance costs and other
 
464

 
3,112

 
1,072

 
3,687

 
7,133

Change in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
 
Accounts receivable
 
(3,924
)
 
461

 
996

 
(6,035
)
 
(6,062
)
Accounts payable
 
(412
)
 
1,048

 
355

 
(1,234
)
 
1,138

Accrued liabilities
 
1,427

 
3,212

 
439

 
(3,656
)
 
19

Accrued interest
 
(12,048
)
 
8,806

 
7,163

 
(12,029
)
 
(1,138
)
Deferred revenue
 
3,188

 
10,265

 
(1,236
)
 
(732
)
 
19,465

Other items, net
 
1,867

 
(716
)
 
2,852

 
2,218

 
320

Net cash provided by operating activities of continuing operations
 
$
19,394


$
80,489

 
$
41,734

 
$
137,319

 
$
178,282

Net cash provided by (used in) operating activities of discontinued operations
 
(4
)
 
886

 
(359
)
 
(8
)
 
10,641

Net cash provided by operating activities
 
$
19,390

 
$
81,375

 
$
41,375

 
$
137,311

 
$
188,923

 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
Distributions from unconsolidated investment in excess of cumulative earnings
 
$

 
$

 
$

 
$

 
$
2,097

Proceeds from asset sales and disposals
 
(111
)
 
1,623

 
6,108

 
6,500

 
2,449

Return of long-term contract receivable
 
392

 
455

 
459

 
1,743

 
3,061

Acquisition of mineral rights
 
(22
)
 

 

 
(22
)
 

Net cash provided by investing activities of continuing operations
 
$
259

 
$
2,078

 
$
6,567

 
$
8,221

 
$
7,607

Net cash provided by (used in) investing activities of discontinued operations
 
(73
)
 
192,364

 
(122
)
 
(629
)
 
183,021

Net cash provided by investing activities
 
$
186

 
$
194,442

 
$
6,445

 
$
7,592

 
$
190,628

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

6


Natural Resource Partners L.P.
Financial Tables
(Unaudited)

Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
Debt borrowings
 

 

 

 
300,000

 
35,000

Debt repayments
 
(20,335
)
 
(119,986
)
 
(8,277
)
 
(463,082
)
 
(175,706
)
Redemption of preferred units paid-in-kind
 

 

 

 

 
(8,844
)
Distributions to common unitholders and general partner
 
(5,630
)
 
(5,623
)
 
(5,630
)
 
(33,150
)
 
(22,486
)
Distributions to preferred unitholders
 
(7,500
)
 
(7,500
)
 
(7,500
)
 
(30,000
)
 
(30,265
)
Contributions from (to) discontinued operations
 
(77
)
 
197,965

 
(481
)
 
(637
)
 
195,690

Debt issuance costs and other
 
(9
)
 

 
(25
)
 
(26,436
)
 
(228
)
Net cash provided by (used in) financing activities of continuing operations
 
$
(33,551
)
 
$
64,856

 
$
(21,913
)
 
$
(253,305
)
 
$
(6,839
)
Net cash provided by (used in) financing activities of discontinued operations
 
77

 
(198,030
)
 
481

 
637

 
(196,509
)
Net cash used in financing activities
 
$
(33,474
)
 
$
(133,174
)
 
$
(21,432
)
 
$
(252,668
)
 
$
(203,348
)
 
 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash, cash equivalents and restricted cash
 
$
(13,898
)

$
142,643

 
$
26,388


$
(107,765
)

$
176,203

 
 
 
 
 
 
 
 
 
 
 
Cash, cash equivalents and restricted cash of continuing operations at beginning of period
 
$
112,163

 
$
58,607

 
$
85,775

 
$
206,030

 
$
26,980

Cash and cash equivalents of discontinued operations at beginning of period
 

 
4,780

 

 

 
2,847

Cash, cash equivalents and restricted cash at beginning of period
 
$
112,163


$
63,387


$
85,775

 
$
206,030


$
29,827

 
 
 
 
 
 
 
 
 
 
 
Cash, cash equivalents and restricted cash at end of period
 
$
98,265


$
206,030


$
112,163


$
98,265


$
206,030

Less: cash and cash equivalents of discontinued operations at end of period
 

 

 

 

 

Cash, cash equivalents and restricted cash of continuing operations at end of period
 
$
98,265


$
206,030


$
112,163


$
98,265


$
206,030

 
 
 
 
 
 
 
 
 
 
 
Supplemental cash flow information:
 
 
 
 
 
 
 
 
 
 
Cash paid during the period for interest of continuing operations
 
$
22,327

 
$
6,838

 
$
3,225

 
$
58,597

 
$
64,991




7


Natural Resource Partners L.P.
Financial Tables
(Unaudited)

Consolidated Balance Sheets
 
 
December 31,
(In thousands, except unit data)
2019
 
2018
ASSETS
 
 
 
Current assets
 
 
 
Cash and cash equivalents
$
98,265

 
$
101,839

Restricted cash

 
104,191

Accounts receivable, net
30,869

 
32,058

Prepaid expenses and other, net
1,244

 
3,462

Current assets of discontinued operations
1,706

 
993

Total current assets
$
132,084


$
242,543

Land
24,008

 
24,008

Mineral rights, net
605,096

 
743,112

Intangible assets, net
17,687

 
42,513

Equity in unconsolidated investment
263,080

 
247,051

Long-term contract receivable
36,963

 
38,945

Other assets, net
6,989

 
3,475

Total assets
$
1,085,907


$
1,341,647

LIABILITIES AND CAPITAL
 
 
 
Current liabilities
 
 
 
Accounts payable
$
1,179

 
$
2,414

Accrued liabilities
8,764

 
12,347

Accrued interest
2,316

 
14,345

Current portion of deferred revenue
4,608

 
3,509

Current portion of long-term debt, net
45,776

 
115,184

Current liabilities of discontinued operations
65

 
947

Total current liabilities
$
62,708


$
148,746

Deferred revenue
47,213

 
49,044

Long-term debt, net
470,422

 
557,574

Other non-current liabilities
4,949

 
1,150

Total liabilities
$
585,292


$
756,514

Commitments and contingencies
 
 
 
Class A Convertible Preferred Units (250,000 units issued and outstanding at $1,000 par value per unit; liquidation preference of $1,500 per unit)
$
164,587

 
$
164,587

Partners’ capital:
 
 
 
Common unitholders’ interest (12,261,199 and 12,249,469 units issued and outstanding at December 31, 2019 and 2018, respectively)
$
271,471

 
$
355,113

General partner’s interest
3,270

 
5,014

Warrant holders' interest
66,816

 
66,816

Accumulated other comprehensive loss
(2,594
)
 
(3,462
)
Total partners’ capital
$
338,963


$
423,481

Non-controlling interest
(2,935
)
 
(2,935
)
Total capital
$
336,028


$
420,546

Total liabilities and capital
$
1,085,907


$
1,341,647



8


Natural Resource Partners L.P.
Financial Tables
(Unaudited)

Consolidated Statements of Partners' Capital
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common Unitholders
 
General Partner
 
Warrant Holders
 
Accumulated
Other
Comprehensive
Loss
 
Partners' Capital Excluding Non-Controlling Interest
 
Non-Controlling Interest
 
Total Capital
 
(In thousands)
Units
 
Amounts
 
Balance at December 31, 2017
12,232

 
$
199,851

 
$
1,857

 
$
66,816

 
$
(3,313
)
 
$
265,211

 
$
(3,394
)
 
$
261,817

Cumulative effect of adoption of accounting standard

 
69,057

 
1,409

 

 

 
70,466

 

 
70,466

Net income (1)

 
136,746

 
2,791

 

 

 
139,537

 
510

 
140,047

Distributions to common unitholders and general partner

 
(22,036
)
 
(450
)
 

 

 
(22,486
)
 

 
(22,486
)
Distributions to preferred unitholders

 
(29,660
)
 
(605
)
 

 

 
(30,265
)
 

 
(30,265
)
Issuance of unit-based awards
17

 
546

 

 

 

 
546

 

 
546

Unit-based awards amortization and vesting

 
560

 

 

 

 
560

 

 
560

Comprehensive income (loss) from unconsolidated investment and other

 
49

 
12

 

 
(149
)
 
(88
)
 
(51
)
 
(139
)
Balance at December 31, 2018
12,249

 
$
355,113

 
$
5,014

 
$
66,816

 
$
(3,462
)
 
$
423,481

 
$
(2,935
)
 
$
420,546

Net loss (1)

 
(23,969
)
 
(489
)
 

 

 
(24,458
)
 

 
(24,458
)
Distributions to common unitholders and general partner

 
(32,487
)
 
(663
)
 

 

 
(33,150
)
 

 
(33,150
)
Distributions to preferred unitholders

 
(29,400
)
 
(600
)
 

 

 
(30,000
)
 

 
(30,000
)
Issuance of unit-based awards
12

 
486

 

 

 

 
486

 

 
486

Unit-based awards amortization and vesting

 
1,804

 

 

 

 
1,804

 

 
1,804

Comprehensive income (loss) from unconsolidated investment and other

 
(76
)
 
8

 

 
868

 
800

 

 
800

Balance at December 31, 2019
12,261

 
$
271,471

 
$
3,270

 
$
66,816

 
$
(2,594
)
 
$
338,963

 
$
(2,935
)
 
$
336,028

 
 
 
 
 
(1)
Net income (loss) includes $30.0 million attributable to preferred unitholders that accumulated during the period, of which $29.4 million is allocated to the common unitholders and $0.6 million is allocated to the general partner.




9


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, 2019 and 2018 and September 30, 2019:
 
 
Operating Business Segments
 
 
 
 
 
 
Coal Royalty and Other
 
 
 
Corporate and Financing
 
 
(In thousands)
 
 
Soda Ash
 
 
Total
Three Months Ended December 31, 2019
 
 
 
 
 
 
 
 
Revenues
 
$
41,571

 
$
10,256

 
$

 
$
51,827

Loss on asset sales and disposals
 
(111
)
 

 

 
(111
)
Total revenues and other income
 
$
41,460

 
$
10,256

 
$

 
$
51,716

Asset impairments
 
$
147,730

 
$

 
$

 
$
147,730

Net income (loss) from continuing operations
 
$
(115,355
)
 
$
10,230

 
$
(14,323
)
 
$
(119,448
)
Adjusted EBITDA (1)
 
$
35,561

 
$
6,344

 
$
(3,931
)
 
$
37,974

Cash flow provided by (used in) continuing operations:
 
 
 
 
 
 
 
 
Operating activities
 
$
39,042

 
$
6,344

 
$
(25,992
)
 
$
19,394

Investing activities
 
$
259

 
$

 
$

 
$
259

Financing activities
 
$

 
$

 
$
(33,551
)
 
$
(33,551
)
Distributable cash flow (1) (2)
 
$
39,323

 
$
6,344

 
$
(25,992
)
 
$
19,602

Free cash flow (1)
 
$
39,412

 
$
6,344

 
$
(25,992
)
 
$
19,764

 
 
 
 
 
 
 
 
 
Three Months Ended December 31, 2018
 
 
 
 
 
 
 
 
Revenues
 
$
50,615

 
$
13,320

 
$

 
$
63,935

Gain on litigation settlement
 
25,000

 

 

 
25,000

Gain on asset sales and disposals
 
1,622

 

 

 
1,622

Total revenues and other income
 
$
77,237

 
$
13,320

 
$

 
$
90,557

Asset impairments
 
$
18,038

 
$

 
$

 
$
18,038

Net income (loss) from continuing operations
 
$
44,487

 
$
13,320

 
$
(22,715
)
 
$
35,092

Adjusted EBITDA (1)
 
$
68,850

 
$
9,800

 
$
(5,714
)
 
$
72,936

Cash flow provided by (used in) continuing operations:
 
 
 
 
 
 
 
 
Operating activities
 
$
80,272

 
$
9,800

 
$
(9,583
)
 
$
80,489

Investing activities
 
$
2,078

 
$

 
$

 
$
2,078

Financing activities
 
$

 
$

 
$
64,856

 
$
64,856

Distributable cash flow (1) (2)
 
$
82,350

 
$
9,800

 
$
(9,583
)
 
$
280,658

Free cash flow (1)
 
$
80,727

 
$
9,800

 
$
(9,583
)
 
$
80,944

 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2019
 
 
 
 
 
 
 
 
Revenues
 
$
43,784

 
$
13,818

 
$

 
$
57,602

Gain on asset sales and disposals
 
6,107

 

 

 
6,107

Total revenues and other income
 
$
49,891

 
$
13,818

 
$

 
$
63,709

Asset impairments
 
$
484

 
$

 
$

 
$
484

Net income (loss) from continuing operations
 
$
40,252

 
$
13,595

 
$
(14,684
)
 
$
39,163

Adjusted EBITDA (1)
 
$
44,120

 
$
6,147

 
$
(4,253
)
 
$
46,014

Cash flow provided by (used in) continuing operations:
 
 
 
 
 
 
 
 
Operating activities
 
$
41,094

 
$
6,147

 
$
(5,507
)
 
$
41,734

Investing activities
 
$
6,567

 
$

 
$

 
$
6,567

Financing activities
 
$

 
$

 
$
(21,913
)
 
$
(21,913
)
Distributable cash flow (1) (2)
 
$
47,661

 
$
6,147

 
$
(5,507
)
 
$
48,179

Free cash flow (1)
 
$
41,553

 
$
6,147

 
$
(5,507
)
 
$
42,193

 
 
 
 
 
(1)
See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release.
(2)
Includes net proceeds from the sale of the construction aggregates business which are classified as investing cash flow from discontinued operations.

10


Natural Resource Partners L.P.
Financial Tables
(Unaudited)

The following tables present NRP's unaudited business results by segment for the year ended December 31, 2019 and 2018:
 
 
Operating Business Segments
 
 
 
 
 
 
Coal Royalty and Other
 
 
 
Corporate and Financing
 
 
(In thousands)
 
 
Soda Ash
 
 
Total
Year Ended December 31, 2019
 
 
 
 
 
 
 
 
Revenues
 
$
210,348

 
$
47,089

 
$

 
$
257,437

Gain on asset sales and disposals
 
6,498

 

 

 
6,498

Total revenues and other income
 
$
216,846

 
$
47,089

 
$

 
$
263,935

Asset impairments
 
$
148,214

 
$

 
$

 
$
148,214

Net income (loss) from continuing operations
 
$
21,211

 
$
46,840

 
$
(93,465
)
 
$
(25,414
)
Adjusted EBITDA (1)
 
$
184,357

 
$
31,601

 
$
(16,730
)
 
$
199,228

Cash flow provided by (used in) continuing operations:
 
 
 
 
 
 
 
 
Operating activities
 
$
178,863

 
$
31,601

 
$
(73,145
)
 
$
137,319

Investing activities
 
$
8,221

 
$

 
$

 
$
8,221

Financing activities
 
$

 
$

 
$
(253,305
)
 
$
(253,305
)
Distributable cash flow (1) (2)
 
$
187,106

 
$
31,601

 
$
(73,145
)
 
$
144,933

Free cash flow (1)
 
$
180,584

 
$
31,601

 
$
(73,145
)
 
$
139,040

 
 
 
 
 
 
 
 
 
Year Ended December 31, 2018
 
 
 
 
 
 
 
 
Revenues
 
$
202,765

 
$
48,306

 
$

 
$
251,071

Gain on litigation settlement
 
25,000

 

 

 
25,000

Gain on asset sales and disposals
 
2,441

 

 

 
2,441

Total revenues and other income
 
$
230,206

 
$
48,306

 
$

 
$
278,512

Asset impairments
 
$
18,280

 
$

 
$

 
$
18,280

Net income (loss) from continuing operations
 
$
160,728

 
$
48,306

 
$
(86,674
)
 
$
122,360

Adjusted EBITDA (1)
 
$
200,187

 
$
46,550

 
$
(16,496
)
 
$
230,241

Cash flow provided by (used in) continuing operations:
 
 
 
 
 
 
 
 
Operating activities
 
$
212,394

 
$
44,453

 
$
(78,565
)
 
$
178,282

Investing activities
 
$
5,510

 
$
2,097

 
$

 
$
7,607

Financing activities
 
$

 
$

 
$
(6,839
)
 
$
(6,839
)
Distributable cash flow (1) (2)
 
$
217,904

 
$
46,550

 
$
(78,565
)
 
$
383,980

Free cash flow (1)
 
$
215,455

 
$
46,550

 
$
(78,565
)
 
$
183,440

 
 
 
 
 
(1)
See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release.
(2)
Includes net proceeds from the sale of the construction aggregates business which are classified as investing cash flow from discontinued operations.

11


Natural Resource Partners L.P.
Financial Tables
(Unaudited)

Operating Statistics - Coal Royalty and Other
 
 
 
Three Months Ended
 
Year Ended
 
 
December 31,
 
September 30,
 
December 31,
(In thousands, except per ton data)
 
2019
 
2018
 
2019
 
2019
 
2018
Coal sales volumes (tons)
 
 
 
 
 
 
 
 
 
 
Appalachia
 
 
 
 
 
 
 
 
 
 
Northern (1)
 
686

 
1,697

 
290

 
3,460

 
3,187

Central
 
2,908

 
3,415

 
3,222

 
13,377

 
14,997

Southern
 
498

 
422

 
438

 
1,670

 
1,710

Total Appalachia
 
4,092

 
5,534

 
3,950

 
18,507

 
19,894

Illinois Basin
 
555

 
648

 
551

 
2,201

 
2,739

Northern Powder River Basin
 
1,057

 
1,417

 
532

 
3,036

 
4,313

Total coal sales volumes
 
5,704

 
7,599

 
5,033

 
23,744

 
26,946

Coal royalty revenue per ton
 
 
 
 
 
 
 
 
 
 
Appalachia
 
 
 
 
 
 
 
 
 
 
Northern (1)
 
$
0.88

 
$
1.78

 
$
2.54

 
$
1.96

 
$
2.74

Central
 
4.58

 
5.79

 
5.25

 
5.53

 
5.62

Southern
 
5.96

 
7.89

 
5.99

 
6.69

 
7.20

Illinois Basin
 
4.53

 
4.84

 
4.82

 
4.66

 
4.63

Northern Powder River Basin
 
2.33

 
2.56

 
4.69

 
2.90

 
2.65

Combined average coal royalty revenue per ton
 
3.84

 
4.33

 
5.05

 
4.67

 
4.80

Coal royalty revenues
 
 
 
 
 
 
 
 
 
 
Appalachia
 
 
 
 
 
 
 
 
 
 
Northern (1)
 
$
602

 
$
3,021

 
$
735

 
$
6,775

 
$
8,719

Central
 
13,332

 
19,764

 
16,929

 
73,960

 
84,302

Southern
 
2,965

 
3,327

 
2,626

 
11,169

 
12,312

Total Appalachia
 
16,899

 
26,112

 
20,290

 
91,904

 
105,333

Illinois Basin
 
2,516

 
3,140

 
2,658

 
10,255

 
12,673

Northern Powder River Basin
 
2,462

 
3,628

 
2,492

 
8,809

 
11,445

Unadjusted coal royalty revenues
 
21,877

 
32,880

 
25,440

 
110,968

 
129,451

Coal royalty adjustment for minimum leases
 
174

 
(12
)
 
(713
)
 
(1,356
)
 
(110
)
Total coal royalty revenues
 
$
22,051

 
$
32,868

 
$
24,727

 
$
109,612

 
$
129,341

Other revenues
 
 
 
 
 
 
 
 
 
 
Production lease minimum revenues
 
$
2,737

 
$
1,897

 
$
2,752

 
$
24,068

 
$
8,207

Minimum lease straight-line revenues
 
3,758

 
623

 
3,982

 
14,910

 
2,362

Property tax revenues
 
1,871

 
1,454

 
1,606

 
6,287

 
5,422

Wheelage revenues
 
845

 
1,329

 
1,675

 
5,880

 
6,484

Coal overriding royalty revenues
 
3,333

 
3,386

 
2,189

 
13,496

 
13,878

Lease amendment revenues
 
1,271

 

 
1,535

 
7,991

 

Aggregates royalty revenues
 
610

 
1,188

 
954

 
4,265

 
4,739

Oil and gas royalty revenues
 
456

 
929

 
374

 
3,031

 
6,608

Other revenues
 
100

 
292

 
125

 
1,529

 
1,837

Total other revenues
 
$
14,981

 
$
11,098

 
$
15,192

 
$
81,457

 
$
49,537

Coal royalty and other
 
$
37,032

 
$
43,966

 
$
39,919

 
$
191,069

 
$
178,878

Transportation and processing services revenues
 
4,539

 
6,649

 
3,865

 
19,279

 
23,887

Gain on litigation settlement
 

 
25,000

 

 

 
25,000

Gain (loss) on asset sales and disposals
 
(111
)
 
1,622

 
6,107

 
6,498

 
2,441

Total Coal Royalty and Other segment revenues and other income
 
$
41,460

 
$
77,237

 
$
49,891

 
$
216,846

 
$
230,206

 
 
 
 
 
(1)
Northern Appalachia includes NRP's Hibbs Run property that has significant sales volumes, but a low fixed rate per ton.

12


Natural Resource Partners L.P.
Reconciliation of Non-GAAP Measures  
(Unaudited)



Adjusted EBITDA
 
 
 
 
 
Coal Royalty and Other
 
 
 
Corporate and Financing
 
 
(In thousands)
 
 
Soda Ash
 
 
Total
Three Months Ended December 31, 2019
 
 
 
 
 
 
 
 
Net income (loss) from continuing operations
 
$
(115,355
)
 
$
10,230

 
$
(14,323
)
 
$
(119,448
)
Less: equity earnings from unconsolidated investment
 

 
(10,256
)
 

 
(10,256
)
Add: total distributions from unconsolidated investment
 

 
6,370

 

 
6,370

Add: interest expense, net
 

 

 
10,392

 
10,392

Add: depreciation, depletion and amortization
 
3,186

 

 

 
3,186

Add: asset impairments
 
147,730

 

 

 
147,730

Adjusted EBITDA
 
$
35,561

 
$
6,344

 
$
(3,931
)
 
$
37,974

 
 
 
 
 
 
 
 
 
Three Months Ended December 31, 2018
 
 
 
 
 
 
 
 
Net income (loss) from continuing operations
 
$
44,487

 
$
13,320

 
$
(22,715
)
 
$
35,092

Less: equity earnings from unconsolidated investment
 

 
(13,320
)
 

 
(13,320
)
Add: total distributions from unconsolidated investment
 

 
9,800

 

 
9,800

Add: interest expense, net
 

 

 
17,001

 
17,001

Add: depreciation, depletion and amortization
 
6,325

 

 

 
6,325

Add: asset impairments
 
18,038

 

 

 
18,038

Adjusted EBITDA
 
$
68,850

 
$
9,800

 
$
(5,714
)
 
$
72,936

 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2019
 
 
 
 
 
 
 
 
Net income (loss) from continuing operations
 
$
40,252

 
$
13,595

 
$
(14,684
)
 
$
39,163

Less: equity earnings from unconsolidated investment
 

 
(13,818
)
 

 
(13,818
)
Add: total distributions from unconsolidated investment
 

 
6,370

 

 
6,370

Add: interest expense, net
 

 

 
10,431

 
10,431

Add: depreciation, depletion and amortization
 
3,384

 

 

 
3,384

Add: asset impairments
 
484

 

 

 
484

Adjusted EBITDA
 
$
44,120


$
6,147


$
(4,253
)

$
46,014



13


Natural Resource Partners L.P.
Reconciliation of Non-GAAP Measures
(Unaudited)

Adjusted EBITDA
 
 
 
Coal Royalty and Other
 
 
 
Corporate and Financing
 
 
(In thousands)
 
 
Soda Ash
 
 
Total
Year Ended December 31, 2019
 
 
 
 
 
 
 
 
Net income (loss) from continuing operations
 
$
21,211

 
$
46,840

 
$
(93,465
)
 
$
(25,414
)
Less: equity earnings from unconsolidated investment
 

 
(47,089
)
 

 
(47,089
)
Less: net income attributable to non-controlling interest
 

 

 

 

Add: total distributions from unconsolidated investment
 

 
31,850

 

 
31,850

Add: interest expense, net
 

 

 
47,453

 
47,453

Add: loss on extinguishment of debt
 

 

 
29,282

 
29,282

Add: depreciation, depletion and amortization
 
14,932

 

 

 
14,932

Add: asset impairments
 
148,214

 

 

 
148,214

Adjusted EBITDA
 
$
184,357

 
$
31,601

 
$
(16,730
)
 
$
199,228

 
 
 
 
 
 
 
 
 
Year Ended December 31, 2018
 
 
 
 
 
 
 
 
Net income (loss) from continuing operations
 
$
160,728

 
$
48,306

 
$
(86,674
)
 
$
122,360

Less: equity earnings from unconsolidated investment
 

 
(48,306
)
 

 
(48,306
)
Less: net income attributable to non-controlling interest
 
(510
)
 

 

 
(510
)
Add: total distributions from unconsolidated investment
 

 
46,550

 

 
46,550

Add: interest expense, net
 

 

 
70,178

 
70,178

Add: loss on extinguishment of debt
 

 

 

 

Add: depreciation, depletion and amortization
 
21,689

 

 

 
21,689

Add: asset impairments
 
18,280

 

 

 
18,280

Adjusted EBITDA
 
$
200,187

 
$
46,550

 
$
(16,496
)
 
$
230,241



14


Natural Resource Partners L.P.
Reconciliation of Non-GAAP Measures
(Unaudited)

Distributable Cash Flow and Free Cash Flow
 
 
 
Coal Royalty and Other
 
 
 
Corporate and Financing
 
 
(In thousands)
 
 
Soda Ash
 
 
Total
Three Months Ended December 31, 2019
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities of continuing operations
 
$
39,042

 
$
6,344

 
$
(25,992
)
 
19,394

Add: proceeds from asset sales and disposals
 
(111
)
 

 

 
(111
)
Add: proceeds from sale of discontinued operations
 

 

 

 
(73
)
Add: return of long-term contract receivable
 
392

 

 

 
392

Distributable cash flow
 
$
39,323


$
6,344


$
(25,992
)

$
19,602

Less: proceeds from asset sales and disposals
 
111

 

 

 
111

Less: proceeds from sale of discontinued operations
 

 

 

 
73

Less: expansion capital expenditures
 
(22
)
 

 

 
(22
)
Free cash flow
 
$
39,412


$
6,344


$
(25,992
)

$
19,764

 
 
 
 
 
 
 
 
 
Three Months Ended December 31, 2018
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities of continuing operations
 
$
80,272

 
$
9,800

 
$
(9,583
)
 
$
80,489

Add: proceeds from asset sales and disposals
 
1,623

 

 

 
1,623

Add: proceeds from sale of discontinued operations
 

 

 

 
198,091

Add: return of long-term contract receivable
 
455

 

 

 
455

Distributable cash flow
 
$
82,350

 
$
9,800

 
$
(9,583
)
 
$
280,658

Less: proceeds from asset sales and disposals
 
(1,623
)
 

 

 
(1,623
)
Less: proceeds from sale of discontinued operations
 






(198,091
)
Less: expansion capital expenditures
 

 

 

 

Free cash flow
 
$
80,727


$
9,800


$
(9,583
)

$
80,944

 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2019
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities of continuing operations
 
$
41,094

 
$
6,147

 
$
(5,507
)
 
$
41,734

Add: proceeds from asset sales and disposals
 
6,108

 

 

 
6,108

Add: proceeds from sale of discontinued operations
 

 

 

 
(122
)
Add: return of long-term contract receivable
 
459

 

 

 
459

Distributable cash flow
 
$
47,661


$
6,147


$
(5,507
)

$
48,179

Less: proceeds from asset sales and disposals
 
(6,108
)




 
(6,108
)
Less: proceeds from sale of discontinued operations
 





 
122

Less: expansion capital expenditures
 

 

 

 

Free cash flow
 
$
41,553


$
6,147


$
(5,507
)

$
42,193


15


Natural Resource Partners L.P.
Reconciliation of Non-GAAP Measures
(Unaudited)

Distributable Cash Flow and Free Cash Flow
 
 
 
 
 
Coal Royalty and Other
 
 
 
Corporate and Financing
 
 
(In thousands)
 
 
Soda Ash
 
 
Total
Year Ended December 31, 2019
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities of continuing operations
 
$
178,863

 
$
31,601

 
$
(73,145
)
 
$
137,319

Add: distributions from unconsolidated investment in excess of cumulative earnings
 

 

 

 

Add: proceeds from asset sales and disposals
 
6,500

 

 

 
6,500

Add: proceeds from sale of discontinued operations
 

 

 

 
(629
)
Add: return of long-term contract receivable
 
1,743

 

 

 
1,743

Distributable cash flow
 
$
187,106

 
$
31,601

 
$
(73,145
)
 
$
144,933

Less: proceeds from asset sales and disposals
 
(6,500
)
 

 

 
(6,500
)
Less: proceeds from sale of discontinued operations
 

 

 

 
629

Less: expansion capital expenditures
 
(22
)
 

 

 
(22
)
Free cash flow
 
$
180,584

 
$
31,601

 
$
(73,145
)
 
$
139,040

 
 
 
 
 
 
 
 
 
Year Ended December 31, 2018
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities of continuing operations
 
$
212,394

 
$
44,453

 
$
(78,565
)
 
$
178,282

Add: distributions from unconsolidated investment in excess of cumulative earnings
 

 
2,097

 

 
2,097

Add: proceeds from asset sales and disposals
 
2,449

 

 

 
2,449

Add: proceeds from sale of discontinued operations
 

 

 

 
198,091

Add: return of long-term contract receivable
 
3,061

 

 

 
3,061

Distributable cash flow
 
$
217,904


$
46,550


$
(78,565
)

$
383,980

Less: proceeds from asset sales and disposals
 
(2,449
)
 

 

 
(2,449
)
Less: proceeds from sale of discontinued operations
 

 

 

 
(198,091
)
Less: expansion capital expenditures
 

 

 

 

Free cash flow
 
$
215,455


$
46,550


$
(78,565
)

$
183,440


Free Cash Flow Excluding Discontinued Operations and One-Time Beneficial Items and Cash Flow Cushion
 
 
 
 
 
 
 
Year Ended December 31,
(In thousands)
 
2019
 
2018
Free cash flow
 
$
139,040

 
$
183,440

Less: free cash flow used by discontinued operations
 
(8
)
 
(540
)
Free cash flow including discontinued operations
 
$
139,032

 
$
182,900

Add: free cash flow used by discontinued operations
 
8

 
540

Less: cash flow from one-time Hillsboro litigation settlement
 

 
(25,000
)
Free cash flow excluding discontinued operations
 
$
139,040

 
$
158,440

Less: mandatory Opco debt repayments
 
(68,128
)
 
(80,765
)
Less: preferred unit distributions and redemption of PIK units
 
(30,000
)
 
(39,109
)
Less: common unit distributions
 
(33,150
)
 
(22,486
)
Cash flow cushion
 
$
7,762

 
$
16,080



16


Natural Resource Partners L.P.
Reconciliation of Non-GAAP Measures
(Unaudited)

Leverage Ratio
 
 
 
 
(In thousands)
 
Year Ended December 31, 2019
Adjusted EBITDA
 
$
199,228

Debt—at December 31, 2019
 
$
524,056

Leverage Ratio (1)
 
2.6
x
 
 
 
 
 
(1)
Leverage Ratio is calculated as the outstanding principal of NRP's debt as of December 31, 2019 divided by the last twelve months' Adjusted EBITDA.

Return on Capital Employed ("ROCE")
 
 
Coal Royalty and Other
 
 
 
Corporate and Financing
 
 
(In thousands)
 
 
Soda Ash
 
 
Total
LTM Ended December 31, 2019
 
 
 
 
 
 
 
 
Net income (loss) from continuing operations
 
$
21,211

 
$
46,840

 
$
(93,465
)
 
$
(25,414
)
Financing costs
 

 

 
79,361

 
79,361

Return
 
$
21,211

 
$
46,840

 
$
(14,104
)
 
$
53,947

 
 
 
 
 
 
 
 
 
As of December 31, 2018
 
 
 
 
 
 
 
 
Total assets of continuing operations
 
$
986,680

 
$
247,051

 
$
106,923

 
$
1,340,654

Less: total current liabilities of continuing operations excluding current debt
 
(12,604
)
 

 
(20,011
)
 
(32,615
)
Less: total long-term liabilities of continuing operations excluding long-term debt
 
(50,119
)
 

 
(75
)
 
(50,194
)
Capital employed excluding discontinued operations
 
$
923,957

 
$
247,051

 
$
86,837

 
$
1,257,845

 
 
 
 
 
 
 
 
 
Total partners' capital (1)
 
$
926,892

 
$
247,051

 
$
(750,508
)
 
$
423,481

Less: non-controlling interest
 
(2,935
)
 

 

 
(2,935
)
Less: partners' capital from discontinued operations
 

 

 

 
(46
)
Total partners' capital excluding discontinued operations
 
$
923,957

 
$
247,051

 
$
(750,508
)
 
$
420,500

Class A convertible preferred units
 

 

 
164,587

 
164,587

Debt
 

 

 
672,758

 
672,758

Capital employed excluding discontinued operations
 
$
923,957

 
$
247,051

 
$
86,837

 
$
1,257,845

 
 
 
 
 
 
 
 
 
ROCE excluding discontinued operations
 
2.3%
 
19.0%
 
N/A
 
4.3%
 
 
 
 
 
 
 
 
 
Excluding asset impairments:
 
 
 
 
 
 
 
 
Return
 
$
21,211

 
$
46,840

 
$
(14,104
)
 
$
53,947

Add: asset impairments
 
148,214

 

 

 
148,214

Return excluding asset impairments
 
$
169,425


$
46,840


$
(14,104
)

$
202,161

 
 
 
 


 
 
 
 
ROCE excluding discontinued operations and asset impairments
 
18.3%
 
19.0%
 
N/A
 
16.1%
 
 
 
 
 
(1)
Total Partners' Capital includes $0.05 million from discontinued operations.


17


Natural Resource Partners L.P.
Reconciliation of Non-GAAP Measures
(Unaudited)

Change in Common Unitholders' Equity Excluding Asset Impairments Attributable to Common Unitholders
(In thousands)
 
 
 
2019 Common unitholders' equity
 
$
271,471

2018 Common unitholders' equity
 
355,113

2019 Change in common unitholders' equity
 
$
(83,642
)
 
 
 
2019 Asset impairments
 
$
148,214

2019 Asset impairments attributable to common unitholders
 
$
145,250

 
 
 
2019 Change in common unitholders' equity excluding asset impairments attributable to common unitholders
 
$
61,608


-end-

18