HOUSTON, Aug. 8, 2017 /PRNewswire/ --
Second Quarter 2017 Highlights
- Net income and net income attributable to the common unitholders and general partner of $50.0 million and $42.4 million, respectively
- Basic and diluted net income per common unit of $3.39 and $1.13,(1) respectively
- Net cash provided by operating activities of $34.9 million
- Adjusted EBITDA of $62.7 million (2)
- Net debt reduction of $98.1 million
Natural Resource Partners L.P. (NYSE:NRP) today reported second quarter of 2017 net income of $50.0 million, net income attributable to the common unitholders and general partner of $42.4 million, net cash from operating activities of $34.9 million, and adjusted EBITDA of $62.7 million. These results were impacted by a fair value adjustment on warrant liability, costs associated with recapitalization expenses, gains on asset sales and non-cash revenue from lease modifications and terminations as illustrated in the tables included in this release. Adjusting for these items, net income attributable to the common unitholders and general partner for the second quarter of 2017 was $18.4 million(2).
Three Months Ended |
||||||||||||
June 30, |
March 31, |
|||||||||||
2017 |
2016 |
2017 |
||||||||||
(In thousands) |
||||||||||||
Net income |
$ |
49,950 |
$ |
46,446 |
$ |
16,764 |
||||||
Less: income attributable to preferred unitholders |
(7,538) |
— |
(2,500) |
|||||||||
Net income attributable to common unitholders and general partner |
$ |
42,412 |
$ |
46,446 |
$ |
14,264 |
||||||
Less: Fair value adjustments for warrant liabilities |
(23,960) |
— |
(16,569) |
|||||||||
Plus: Recapitalization transaction expenses |
4,239 |
— |
17,363 |
|||||||||
Plus: Asset impairments |
— |
91 |
1,778 |
|||||||||
Less: Non-cash revenue from lease modifications and terminations |
(972) |
(35,451) |
(290) |
|||||||||
Less: (Gain) loss on asset sales |
(3,361) |
1,071 |
(44) |
|||||||||
Adjusted net income attributable to the common unitholders and general partner |
$ |
18,358 |
$ |
12,157 |
$ |
16,502 |
||||||
Net cash provided by operating activities |
$ |
34,858 |
$ |
17,801 |
$ |
20,205 |
(1) |
Diluted net income per common unit assumes the conversion of NRP's preferred units into common units and net settlement of warrants in exchange for common units even though NRP has the ability to redeem the Preferred Units and net settle the Warrants for cash. |
(2) |
Reconciliations for all non-GAAP items are shown in the table above or in the tables at the end of this release. |
During the second quarter, we continued to execute on our deleveraging strategy, reducing our total outstanding debt by an additional $98.1 million, bringing our total debt reduction since December 31, 2016 to $244.1 million. Continued strong metallurgical coal markets, steady distributions from our soda ash business, and improved sequential performance from our construction aggregates segment all combined to generate improved cash flow for NRP.
Segment Information and Outlook
Coal Royalty and Other
NRP derived approximately 60% of the coal royalty revenues and approximately 45% of the related production from metallurgical coal during the six months ended June 30, 2017. NRP continued to benefit from higher metallurgical coal prices compared to 2016, with substantially increased price realizations in Central and Southern Appalachia. While metallurgical coal prices have retreated in 2017 from the peaks reached in the fourth quarter of 2016 and early in the second quarter of 2017, they remained significantly higher than in the comparable period in 2016. Notably, very few tons were sold at the peak of the market, as buyers generally elected to stay out of the market anticipating a short-term price spike. Most recently, met coal prices have increased approximately $20 per metric ton since mid-June as a result of global supply disruptions and increased imports into China.
Thermal coal prices have also improved over the prior year as inventories have come down significantly, in part due to production cuts over the last two years. Normal summer weather and natural gas prices that continue to remain around $3/mcf have combined to reduce inventories at the end of May to approximately 100 days of supply, down from over 130 days of supply at the end of May 2016.
Coal royalty and other revenue for the second quarter 2017 was $52.8 million and coal royalty and other operating income was $42.1 million, representing sequential increases of 3% and 20% respectively. Compared to the same period of 2016, coal royalty and other revenue and coal royalty and other operating income both declined 31%. After adjusting for impairment charges, gains on asset sales and the $35.5 million of non-cash revenues related to lease modifications and terminations recognized in the second quarter of 2016, coal royalty and other revenue increased $6.6 million, or 16%, and coal royalty and other operating income increased $11.1 million, or 41%.
Soda Ash
During the second quarter, international prices for soda ash, particularly in Asia, continued to be strong, and domestic prices have improved slightly over last year. Revenues and other income related to our equity investment in Ciner Wyoming decreased $1.8 million, or 18%, from $10.2 million in the three months ended June 30, 2016 to $8.4 million in the three months ended June 30, 2017. This variance was primarily driven by lower production output and higher maintenance expenses compared to the prior period. NRP received $12.25 million in cash distributions from Ciner Wyoming in the second quarter of 2017 compared to $9.8 million in 2016.
Construction Aggregates
Revenues and net income for the second quarter 2017 increased significantly over the first quarter of 2017, due to increased activity at all locations as weather conditions improved. Second quarter 2017 revenue and other income rose $2.1 million over the second quarter 2016 to $33.7 million while net income declined $0.8 million to $2.6 million. Although production and revenues increased on a consolidated basis compared to the same period in 2016, weaker pricing due to diminished natural gas drilling in the Marcellus and the lack of infrastructure spending in West Virginia, as well as cutbacks in military spending in the Clarksville market, resulted in lower margins and earnings at those operations. In addition, the Southern Aggregates operation experienced significant rainfall in the second quarter, but the Louisiana market has improved significantly over the course of the summer.
The table below presents NRP's business results by segment for the three months ended June 30, 2017 and June 30, 2016:
Operating Business Segments |
||||||||||||||||||||
Coal Royalty and Other |
Construction Aggregates |
Corporate and Financing |
||||||||||||||||||
Soda Ash |
Total |
|||||||||||||||||||
($ In thousands) |
||||||||||||||||||||
Three Months Ended June 30, 2017 |
||||||||||||||||||||
Revenues and other income |
$ |
49,626 |
$ |
8,389 |
$ |
33,555 |
$ |
— |
$ |
91,570 |
||||||||||
Gains on asset sales |
3,184 |
— |
177 |
— |
3,361 |
|||||||||||||||
Total revenues and other income |
52,810 |
8,389 |
33,732 |
— |
94,931 |
|||||||||||||||
Net income (loss) from continuing operations |
42,084 |
8,389 |
2,636 |
(3,292) |
49,817 |
|||||||||||||||
Adjusted EBITDA (1) |
47,459 |
12,250 |
5,844 |
(2,814) |
62,739 |
|||||||||||||||
Net cash provided by (used in) operating activities of continuing operations |
38,537 |
9,862 |
5,476 |
(18,770) |
35,105 |
|||||||||||||||
Net cash provided by (used in) investing activities of continuing operations |
2,888 |
2,388 |
(2,539) |
— |
2,737 |
|||||||||||||||
Net cash provided by (used in) financing activities of continuing operations |
17 |
— |
(1,000) |
(109,021) |
(110,004) |
|||||||||||||||
Distributable Cash Flow (1) |
41,426 |
12,250 |
3,424 |
(18,770) |
38,330 |
|||||||||||||||
Three Months Ended June 30, 2016 |
||||||||||||||||||||
Revenues and other income |
$ |
77,487 |
$ |
10,188 |
$ |
31,642 |
$ |
— |
$ |
119,317 |
||||||||||
Gain (loss) on asset sales |
(1,080) |
— |
9 |
— |
(1,071) |
|||||||||||||||
Total revenues and other income |
76,407 |
10,188 |
31,651 |
— |
118,246 |
|||||||||||||||
Asset impairments |
91 |
— |
— |
— |
91 |
|||||||||||||||
Net income (loss) from continuing operations |
61,153 |
10,188 |
3,439 |
(26,147) |
48,633 |
|||||||||||||||
Adjusted EBITDA (1) |
68,730 |
9,800 |
7,129 |
(4,032) |
81,627 |
|||||||||||||||
Net cash provided by (used in) operating activities of continuing operations |
34,814 |
9,800 |
6,210 |
(34,866) |
15,958 |
|||||||||||||||
Net cash provided by (used in) investing activities of continuing operations |
4,184 |
— |
(2,472) |
— |
1,712 |
|||||||||||||||
Net cash used in financing activities of continuing operations |
— |
— |
(793) |
(46,105) |
(46,898) |
|||||||||||||||
Distributable Cash Flow (1) |
39,003 |
9,800 |
4,152 |
(34,866) |
18,089 |
|||||||||||||||
Three Months Ended March 31, 2017 |
||||||||||||||||||||
Revenues and other income |
$ |
51,138 |
$ |
10,294 |
$ |
27,221 |
$ |
— |
$ |
88,653 |
||||||||||
Gains on asset sales |
29 |
— |
15 |
— |
44 |
|||||||||||||||
Total revenues and other income |
51,167 |
10,294 |
27,236 |
— |
88,697 |
|||||||||||||||
Asset impairments |
1,778 |
— |
— |
— |
1,778 |
|||||||||||||||
Net income (loss) from continuing operations |
35,094 |
10,294 |
(1,539) |
(26,878) |
16,971 |
|||||||||||||||
Adjusted EBITDA (1) |
43,845 |
12,250 |
2,375 |
(7,185) |
51,285 |
|||||||||||||||
Net cash provided by (used in) operating activities of continuing operations |
37,932 |
12,250 |
4,046 |
(33,739) |
20,489 |
|||||||||||||||
Net cash provided by (used in) investing activities of continuing operations |
6 |
— |
(2,074) |
— |
(2,068) |
|||||||||||||||
Net cash provided by (used in) financing activities of continuing operations |
16 |
— |
(96) |
54,233 |
54,153 |
|||||||||||||||
Distributable Cash Flow (1) |
37,937 |
12,250 |
2,099 |
(33,739) |
18,547 |
(1) |
See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release. |
Debt Reduction and Liquidity
In the first quarter of 2017, NRP completed several recapitalization transactions that improved NRP's balance sheet and strengthened its financial credit position. During the three months ended June 30, 2017, NRP redeemed $90.0 million in principal of its 9.125% senior notes and paid off $7.3 million of Opco's senior notes. In addition, through the sale of one of its assets, Opco's $0.8 million utility local improvement obligation was transfered to the purchaser. At the end of the second quarter NRP had $220.8 million of liquidity, consisting of $180 million available under the Opco credit facility and $40.8 million in cash. NRP's consolidated debt to Adjusted EBITDA ratio stands at 4.0x, down from 4.5x at year-end 2016 and 5.3x at year-end 2015. NRP remains focused on further reducing its debt and repositioning the partnership for long-term growth.
Second Quarter 2017 Distributions
On July 27, 2017, the Board of Directors of GP Natural Resource Partners LLC declared a distribution of $0.45 per unit to be paid by the Partnership on August 14, 2017 to common unitholders of record on August 7, 2017. In addition, the Board declared a distribution on NRP's 12.0% Class A Convertible Preferred Units. One-half of the distribution on the preferred units will be paid-in-kind through the issuance of 3,769 additional preferred units.
Conference Call
A conference call will be held today at 10:00 a.m. ET. To join the conference call, dial (844) 379-6938 and provide the conference code 54804730. Investors may also listen to the call via the Investor Relations section of the NRP website at www.nrplp.com.
Audio replays of the conference call will be available for approximately one week. To access the replay, dial (855) 859-2056 and provide the conference code 54804730 or visit the Investor Relations section of NRP's website.
Company Profile
Natural Resource Partners L.P., a master limited partnership headquartered in Houston, TX, is a diversified natural resource company that owns interests in coal, aggregates and industrial minerals across the United States. A large percentage of NRP's revenues are generated from royalties and other passive income. In addition, NRP owns an equity investment in Ciner Wyoming, a trona/soda ash operation, and a construction aggregates company.
For additional information, please contact Kathy H. Roberts at 713-751-7555 or [email protected]. Further information about NRP is available on the partnership's website at http://www.nrplp.com.
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, gain on reserve swap, fair value adjustments for warrant liabilities and income to non-controlling interest; plus distributions from unconsolidated investment, interest expense, debt modification expense, loss on extinguishment of debt, warrant issuance expense, 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, 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. 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" is a non-GAAP financial measure that we define as net cash provided by (used in) operating activities of continuing operations, plus returns of equity from unconsolidated investment, proceeds from sales of assets, including those included in discontinued operations, and return on long-term contract receivables (including affiliate); 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. DCF 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 the Partnership's ability to make cash distributions to our common and preferred unitholders and our general partner and repay debt.
"Adjusted Net Income" is a non-GAAP financial measure that we define as Net income attributable to common unitholders and general partner, plus recapitalization transaction expenses and asset impairments; less gains on asset sales, non-cash revenue from lease modifications and terminations and fair value adjustments for warrant liabilities. Adjusted net income should not be considered in isolation or as a substitute for operating income (loss), net income (loss), cash flows provided by operating, investing and financial activities, or other income or cash flow statement data prepared in accordance with GAAP. Our management team believes Adjusted net income is useful in evaluating our financial performance because restructuring transaction expenses are one time charges, gains on asset sales are not related to the operations of our business and asset impairments and fair value adjustments for warrant liabilities are non-cash charges and excluding these from net income allows us to better compare results period-over-period. Reconciliations of Net income attributable to common unitholders and general partner to Adjusted net income are included in the table on the first page of this release.
"Adjusted Coal Royalty and Other Revenue" is a non-GAAP financial measure that we define as Coal royalty and other revenues less gains on asset sales and non-cash revenue associated with lease modifications and terminations. Adjusted coal royalty and other revenue should not be considered in isolation or as a substitute for operating income (loss), net income (loss), cash flows provided by operating, investing and financial activities, or other income or cash flow statement data prepared in accordance with GAAP. Our management team believes Adjusted coal royalty and other revenue useful in evaluating our financial performance because gains on asset sales are not related to the operations of our business and excluding these from Coal royalty and other revenue allows us to better compare results period-over-period. Reconciliations of Coal royalty and other revenue to Adjusted coal royalty and other revenue are included in the tables attached to this release.
"Adjusted Coal Royalty and Other Operating Income" is a non-GAAP financial measure that we define as Coal royalty and other operating income plus asset impairments less gains on asset sales and non-cash revenue associated with lease modifications and terminations. Adjusted coal royalty and other operating income should not be considered in isolation or as a substitute for operating income (loss), net income (loss), cash flows provided by operating, investing and financial activities, or other income or cash flow statement data prepared in accordance with GAAP. Our management team believes Adjusted coal royalty and other operating income is useful in evaluating our financial performance because gains on asset sales are not related to the operations of our business and asset impairments and non-cash revenue associated with lease modifications and forfeitures are non-cash charges and excluding these from Coal royalty and other operating income allows us to better compare results period-over-period. Reconciliations of Coal royalty and other operating income to Adjusted coal royalty and other operating income are included in the tables attached to this release.
"Adjusted Revenue and Other Income" is a non-GAAP financial measure that we define as Revenue and other income less gains on asset sales and non-cash revenue associated with lease modifications and terminations. Adjusted revenue and other income should not be considered in isolation or as a substitute for operating income (loss), net income (loss), cash flows provided by operating, investing and financial activities, or other income or cash flow statement data prepared in accordance with GAAP. Our management team believes Adjusted revenue and other income is useful in evaluating our financial performance because gains on asset sales are not related to the operations of our business and non-cash revenue associated with lease modifications and forfeitures and excluding these from revenues and other income allows us to better compare results period-over-period. Reconciliations of Revenue and other income to Adjusted revenue and other income are included in the tables attached to this release.
"Adjusted Corporate and Financing Costs" is a non-GAAP financial measure that we define as Corporate and financing net loss from continuing operations plus debt modification expense, loss on extinguishment of debt, warrant issuance expense and performance based incentive compensation expense less fair value adjustments for warrant liabilities. Adjusted corporate and financing costs should not be considered in isolation or as a substitute for operating income (loss), net income (loss), cash flows provided by operating, investing and financial activities, or other income or cash flow statement data prepared in accordance with GAAP. Our management team believes Adjusted corporate and financing costs is useful in evaluating our financial performance because debt modification expense, loss on extinguishment of debt, warrant issuance expense and performance based incentive compensation expense are one time charges and fair value adjustments for warrant liabilities are non-cash charges and excluding these from net loss allows us to better compare results period-over-period. Reconciliations of Corporate and financing net loss from continuing operations to Adjusted corporate and financing costs are included in the tables attached to this release.
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, but are not limited to, commodity prices; decreases in demand for coal, aggregates and industrial minerals, including trona/soda ash; changes in operating conditions and costs; production cuts by our lessees; unanticipated geologic problems; our liquidity, leverage and access to capital and financing sources; changes in the legislative or regulatory environment, 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.
-Financial Tables Follow-
Natural Resource Partners L.P. |
|||||||||||||||||||
Financial Tables |
|||||||||||||||||||
Consolidated Statements of Comprehensive Income |
|||||||||||||||||||
(In thousands, except per unit data) |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||||||
June 30, |
March 31, |
June 30, |
|||||||||||||||||
2017 |
2016 |
2017 |
2017 |
2016 |
|||||||||||||||
Revenues and other income: |
|||||||||||||||||||
Coal royalty and other |
$ |
36,914 |
$ |
59,983 |
$ |
34,994 |
$ |
71,908 |
$ |
88,832 |
|||||||||
Coal royalty and other—affiliates |
12,712 |
17,504 |
16,144 |
28,856 |
28,074 |
||||||||||||||
Construction aggregates |
33,555 |
31,642 |
27,221 |
60,776 |
56,324 |
||||||||||||||
Equity in earnings of Ciner Wyoming |
8,389 |
10,188 |
10,294 |
18,683 |
19,989 |
||||||||||||||
Gain (loss) on asset sales, net |
3,361 |
(1,071) |
44 |
3,405 |
20,854 |
||||||||||||||
Total revenues and other income |
94,931 |
118,246 |
88,697 |
183,628 |
214,073 |
||||||||||||||
Operating expenses: |
|||||||||||||||||||
Operating and maintenance expenses |
31,020 |
29,797 |
29,628 |
60,648 |
56,582 |
||||||||||||||
Operating and maintenance expenses—affiliates, net |
2,219 |
2,402 |
2,555 |
4,774 |
5,886 |
||||||||||||||
Depreciation, depletion and amortization |
8,165 |
10,472 |
9,724 |
17,889 |
20,252 |
||||||||||||||
Amortization expense—affiliate |
240 |
704 |
768 |
1,008 |
1,426 |
||||||||||||||
General and administrative |
2,031 |
3,173 |
6,078 |
8,109 |
6,408 |
||||||||||||||
General and administrative—affiliates |
852 |
866 |
1,124 |
1,976 |
1,803 |
||||||||||||||
Asset impairments |
— |
91 |
1,778 |
1,778 |
1,984 |
||||||||||||||
Total operating expenses |
44,527 |
47,505 |
51,655 |
96,182 |
94,341 |
||||||||||||||
Income from operations |
50,404 |
70,741 |
37,042 |
87,446 |
119,732 |
||||||||||||||
Other income (expense) |
|||||||||||||||||||
Interest expense |
(20,377) |
(22,054) |
(23,141) |
(43,518) |
(44,251) |
||||||||||||||
Interest expense—affiliate |
— |
(61) |
— |
— |
(523) |
||||||||||||||
Debt modification expense |
(132) |
— |
(7,807) |
(7,939) |
— |
||||||||||||||
Loss on extinguishment of debt |
(4,107) |
— |
— |
(4,107) |
— |
||||||||||||||
Warrant issuance expense |
— |
— |
(5,709) |
(5,709) |
— |
||||||||||||||
Fair value adjustments for warrant liabilities |
23,960 |
— |
16,569 |
40,529 |
— |
||||||||||||||
Interest income |
69 |
7 |
17 |
86 |
26 |
||||||||||||||
Other expense, net |
(587) |
(22,108) |
(20,071) |
(20,658) |
(44,748) |
||||||||||||||
Net income from continuing operations |
49,817 |
48,633 |
16,971 |
66,788 |
74,984 |
||||||||||||||
Income (loss) from discontinued operations |
133 |
(2,187) |
(207) |
(74) |
(5,111) |
||||||||||||||
Net income |
$ |
49,950 |
$ |
46,446 |
$ |
16,764 |
$ |
66,714 |
$ |
69,873 |
|||||||||
Less: income attributable to preferred unitholders |
(7,538) |
— |
(2,500) |
(10,038) |
— |
||||||||||||||
Net income attributable to common unitholders and general partner |
$ |
42,412 |
$ |
46,446 |
$ |
14,264 |
$ |
56,676 |
$ |
69,873 |
|||||||||
Income from continuing operations per common unit |
|||||||||||||||||||
Basic |
$ |
3.38 |
$ |
3.90 |
$ |
1.17 |
$ |
4.55 |
$ |
6.02 |
|||||||||
Diluted |
1.13 |
3.90 |
0.03 |
1.35 |
6.02 |
||||||||||||||
Net income per common unit |
|||||||||||||||||||
Basic |
$ |
3.39 |
$ |
3.73 |
$ |
1.15 |
$ |
4.54 |
$ |
5.61 |
|||||||||
Diluted |
1.13 |
3.73 |
0.02 |
1.34 |
5.61 |
||||||||||||||
Net income |
$ |
49,950 |
$ |
46,446 |
$ |
16,764 |
$ |
66,714 |
$ |
69,873 |
|||||||||
Add: comprehensive income (loss) from unconsolidated investment and other |
(13) |
462 |
(1,132) |
(1,145) |
(83) |
||||||||||||||
Comprehensive income |
$ |
49,937 |
$ |
46,908 |
$ |
15,632 |
$ |
65,569 |
$ |
69,790 |
Natural Resource Partners L.P. |
||||||||||||||||||||
Financial Tables |
||||||||||||||||||||
Consolidated Statements of Cash Flows |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||||||
June 30, |
March 31, |
June 30, |
||||||||||||||||||
2017 |
2016 |
2017 |
2017 |
2016 |
||||||||||||||||
Cash flows from operating activities: |
||||||||||||||||||||
Net income |
$ |
49,950 |
$ |
46,446 |
$ |
16,764 |
$ |
66,714 |
$ |
69,873 |
||||||||||
Adjustments to reconcile net income to net cash provided by operating activities of continuing operations: |
||||||||||||||||||||
Depreciation, depletion and amortization |
8,165 |
10,472 |
9,724 |
17,889 |
20,252 |
|||||||||||||||
Amortization expense—affiliates |
240 |
704 |
768 |
1,008 |
1,426 |
|||||||||||||||
Return on earnings from unconsolidated investment |
9,862 |
9,800 |
12,250 |
22,112 |
22,050 |
|||||||||||||||
Equity earnings from unconsolidated investment |
(8,389) |
(10,188) |
(10,294) |
(18,683) |
(19,989) |
|||||||||||||||
(Gain) loss on asset sales, net |
(3,361) |
1,071 |
(44) |
(3,405) |
(20,854) |
|||||||||||||||
Fair value adjustments for warrant liabilities |
(23,960) |
— |
(16,569) |
(40,529) |
— |
|||||||||||||||
Debt modification expense |
132 |
— |
7,807 |
7,939 |
— |
|||||||||||||||
Loss on extinguishment of debt |
4,107 |
— |
— |
4,107 |
— |
|||||||||||||||
Warrant issuance expense |
— |
— |
5,709 |
5,709 |
— |
|||||||||||||||
(Income) loss from discontinued operations |
(133) |
2,187 |
207 |
74 |
5,111 |
|||||||||||||||
Asset impairments |
— |
91 |
1,778 |
1,778 |
1,984 |
|||||||||||||||
Other, net |
1,332 |
1,828 |
1,090 |
2,422 |
4,094 |
|||||||||||||||
Other, net—affiliates |
(999) |
(1,571) |
887 |
(112) |
212 |
|||||||||||||||
Change in operating assets and liabilities: |
||||||||||||||||||||
Accounts receivable |
(2,336) |
(33) |
(1,267) |
(3,603) |
3,922 |
|||||||||||||||
Accounts receivable—affiliates |
121 |
(1,201) |
(947) |
(826) |
(2,271) |
|||||||||||||||
Accounts payable |
(940) |
(130) |
986 |
46 |
150 |
|||||||||||||||
Accounts payable—affiliates |
(254) |
(250) |
256 |
2 |
(25) |
|||||||||||||||
Accrued liabilities |
4,182 |
(4,405) |
(8,080) |
(3,898) |
(3,131) |
|||||||||||||||
Accrued liabilities—affiliates |
— |
(913) |
— |
— |
(456) |
|||||||||||||||
Deferred revenue |
3,412 |
(34,141) |
1,077 |
4,489 |
(38,204) |
|||||||||||||||
Deferred revenue—affiliates |
(7,269) |
(3,075) |
(2,897) |
(10,166) |
(4,060) |
|||||||||||||||
Other items, net |
1,243 |
(1,341) |
1,284 |
2,527 |
(2,045) |
|||||||||||||||
Other items, net—affiliates |
— |
607 |
— |
— |
607 |
|||||||||||||||
Net cash provided by operating activities of continuing operations |
35,105 |
15,958 |
20,489 |
55,594 |
38,646 |
|||||||||||||||
Net cash provided by (used in) operating activities of discontinued operations |
(247) |
1,843 |
(284) |
(531) |
5,815 |
|||||||||||||||
Net cash provided by operating activities |
34,858 |
17,801 |
20,205 |
55,063 |
44,461 |
|||||||||||||||
Cash flows from investing activities: |
||||||||||||||||||||
Return of equity from unconsolidated investment |
2,388 |
— |
— |
2,388 |
— |
|||||||||||||||
Proceeds from sale of oil and gas royalty properties |
4 |
1,499 |
(548) |
(544) |
34,347 |
|||||||||||||||
Proceeds from sale of coal and aggregates royalty properties |
1,288 |
— |
139 |
1,427 |
9,802 |
|||||||||||||||
Return of long-term contract receivables |
1,207 |
— |
— |
1,207 |
— |
|||||||||||||||
Return of long-term contract receivables—affiliate |
390 |
1,871 |
414 |
804 |
2,180 |
|||||||||||||||
Proceeds from sale of plant and equipment and other |
363 |
840 |
22 |
385 |
843 |
|||||||||||||||
Acquisition of plant and equipment and other |
(2,903) |
(2,498) |
(2,095) |
(4,998) |
(3,919) |
|||||||||||||||
Net cash provided by (used in) investing activities of continuing operations |
2,737 |
1,712 |
(2,068) |
669 |
43,253 |
|||||||||||||||
Net cash provided by (used in) investing activities of discontinued operations |
173 |
(1,089) |
29 |
202 |
(3,814) |
|||||||||||||||
Net cash provided by (used in) investing activities |
2,910 |
623 |
(2,039) |
871 |
39,439 |
|||||||||||||||
Cash flows from financing activities: |
||||||||||||||||||||
Proceeds from issuance of Convertible Preferred Units and Warrants, net |
— |
— |
242,100 |
242,100 |
— |
|||||||||||||||
Proceeds from issuance of 2022 Senior Notes, net |
— |
— |
103,688 |
103,688 |
— |
|||||||||||||||
Proceeds from loans |
— |
20,000 |
— |
— |
20,000 |
|||||||||||||||
Repayments of loans |
(97,282) |
(57,316) |
(251,010) |
(348,292) |
(98,482) |
|||||||||||||||
Distributions to common unitholders and general partner |
(5,619) |
(5,616) |
(5,615) |
(11,234) |
(11,232) |
|||||||||||||||
Distributions to preferred unitholders |
(1,250) |
— |
— |
(1,250) |
— |
|||||||||||||||
Contributions to discontinued operations |
(74) |
— |
(255) |
(329) |
— |
|||||||||||||||
Debt issue costs and other |
(5,779) |
(3,966) |
(34,755) |
(40,534) |
(11,998) |
|||||||||||||||
Net cash provided by (used in) financing activities of continuing operations |
(110,004) |
(46,898) |
54,153 |
(55,851) |
(101,712) |
|||||||||||||||
Net cash provided by (used in) financing activities of discontinued operations |
74 |
(232) |
255 |
329 |
(10,570) |
|||||||||||||||
Net cash provided by (used in) financing activities |
(109,930) |
(47,130) |
54,408 |
(55,522) |
(112,282) |
|||||||||||||||
Net increase (decrease) in cash and cash equivalents |
(72,162) |
(28,706) |
72,574 |
412 |
(28,382) |
|||||||||||||||
Cash and cash equivalents of continuing operations at beginning of period |
112,945 |
50,619 |
40,371 |
40,371 |
41,204 |
|||||||||||||||
Cash and cash equivalents of discontinued operations at beginning of period |
— |
1,478 |
— |
— |
10,569 |
|||||||||||||||
Cash and cash equivalents at beginning of period |
112,945 |
52,097 |
40,371 |
40,371 |
51,773 |
|||||||||||||||
Cash and cash equivalents at end of period |
40,783 |
23,391 |
112,945 |
40,783 |
23,391 |
|||||||||||||||
Less: cash and cash equivalents of discontinued operations at end of period |
— |
2,000 |
— |
— |
2,000 |
|||||||||||||||
Cash and cash equivalents of continuing operations at end of period |
$ |
40,783 |
$ |
21,391 |
$ |
112,945 |
$ |
40,783 |
$ |
21,391 |
||||||||||
Supplemental cash flow information: |
||||||||||||||||||||
Cash paid during the period for interest |
$ |
15,029 |
$ |
29,490 |
$ |
19,851 |
$ |
34,880 |
$ |
42,671 |
||||||||||
Non-cash financing activities: |
||||||||||||||||||||
Issuance of 2022 Senior Notes in exchange for 2018 Senior Notes |
$ |
— |
$ |
— |
$ |
240,638 |
$ |
240,638 |
$ |
— |
Natural Resource Partners L.P. |
|||||||
Financial Tables |
|||||||
Consolidated Balance Sheets |
|||||||
(In thousands, except unit data) |
|||||||
June 30, |
December 31, |
||||||
2017 |
2016 |
||||||
(Unaudited) |
|||||||
ASSETS |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
40,783 |
$ |
40,371 |
|||
Accounts receivable, net |
53,997 |
43,202 |
|||||
Accounts receivable—affiliates, net |
292 |
6,658 |
|||||
Inventory |
7,841 |
6,893 |
|||||
Prepaid expenses and other |
3,192 |
6,137 |
|||||
Current assets of discontinued operations |
991 |
991 |
|||||
Total current assets |
107,096 |
104,252 |
|||||
Land |
25,272 |
25,252 |
|||||
Plant and equipment, net |
48,822 |
49,443 |
|||||
Mineral rights, net |
895,642 |
908,192 |
|||||
Intangible assets, net |
51,226 |
3,236 |
|||||
Intangible assets, net—affiliate |
— |
49,811 |
|||||
Equity in unconsolidated investment |
248,919 |
255,901 |
|||||
Long-term contracts receivable |
41,638 |
— |
|||||
Long-term contracts receivable—affiliate |
— |
43,785 |
|||||
Other assets |
9,172 |
3,791 |
|||||
Other assets—affiliate |
1,265 |
1,018 |
|||||
Total assets |
$ |
1,429,052 |
$ |
1,444,681 |
|||
LIABILITIES AND CAPITAL |
|||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
5,257 |
$ |
6,234 |
|||
Accounts payable—affiliates |
942 |
940 |
|||||
Accrued liabilities |
37,213 |
41,587 |
|||||
Current portion of long-term debt, net |
173,901 |
138,903 |
|||||
Current liabilities of discontinued operations |
98 |
353 |
|||||
Total current liabilities |
217,411 |
188,017 |
|||||
Deferred revenue |
110,885 |
44,931 |
|||||
Deferred revenue—affiliates |
— |
71,632 |
|||||
Long-term debt, net |
700,252 |
987,400 |
|||||
Warrant liabilities |
37,457 |
— |
|||||
Other non-current liabilities |
2,699 |
4,565 |
|||||
Total liabilities |
1,068,704 |
1,296,545 |
|||||
Commitments and contingencies |
|||||||
Convertible Preferred Units (251,250 units issued and outstanding at $1,000 par value per unit; liquidation preference of $1,500 per unit) |
160,377 |
— |
|||||
Partners' capital: |
|||||||
Common unitholders' interest (12,232,006 units issued and outstanding) |
204,230 |
152,309 |
|||||
General partner's interest |
1,946 |
887 |
|||||
Accumulated other comprehensive loss |
(2,811) |
(1,666) |
|||||
Total partners' capital |
203,365 |
151,530 |
|||||
Non-controlling interest |
(3,394) |
(3,394) |
|||||
Total capital |
199,971 |
148,136 |
|||||
Total liabilities and capital |
$ |
1,429,052 |
$ |
1,444,681 |
The table below presents NRP's business results by segment for the six months ended June 30, 2017 and June 30, 2016:
Operating Business Segments |
||||||||||||||||||||
Coal |
Construction |
Corporate |
||||||||||||||||||
Soda Ash |
Total |
|||||||||||||||||||
($ In thousands) |
||||||||||||||||||||
Six Months Ended June 30, 2017 |
||||||||||||||||||||
Revenues and other income |
$ |
100,764 |
$ |
18,683 |
$ |
60,776 |
$ |
— |
$ |
180,223 |
||||||||||
Gains on asset sales |
3,213 |
— |
192 |
— |
3,405 |
|||||||||||||||
Total revenues and other income |
103,977 |
18,683 |
60,968 |
— |
183,628 |
|||||||||||||||
Asset impairments |
1,778 |
— |
— |
— |
1,778 |
|||||||||||||||
Net income (loss) from continuing operations |
77,178 |
18,683 |
1,097 |
(30,170) |
66,788 |
|||||||||||||||
Adjusted EBITDA (1) |
91,304 |
24,500 |
8,219 |
(9,999) |
114,024 |
|||||||||||||||
Net cash provided by (used in) operating activities of continuing operations |
76,469 |
22,112 |
9,522 |
(52,509) |
55,594 |
|||||||||||||||
Net cash provided by (used in) investing activities of continuing operations |
2,894 |
2,388 |
(4,613) |
— |
669 |
|||||||||||||||
Net cash provided by (used in) financing activities of continuing operations |
33 |
— |
(1,096) |
(54,788) |
(55,851) |
|||||||||||||||
Distributable Cash Flow (1) |
79,363 |
24,500 |
5,523 |
(52,509) |
56,877 |
|||||||||||||||
Six Months Ended June 30, 2016 |
||||||||||||||||||||
Revenues and other income |
$ |
116,906 |
$ |
19,989 |
$ |
56,324 |
$ |
— |
$ |
193,219 |
||||||||||
Gains on asset sales |
20,845 |
— |
9 |
— |
20,854 |
|||||||||||||||
Total revenues and other income |
137,751 |
19,989 |
56,333 |
— |
214,073 |
|||||||||||||||
Asset impairments |
1,984 |
— |
— |
— |
1,984 |
|||||||||||||||
Net income (loss) from continuing operations |
105,552 |
19,989 |
2,402 |
(52,959) |
74,984 |
|||||||||||||||
Adjusted EBITDA (1) |
121,962 |
22,050 |
9,654 |
(8,185) |
145,481 |
|||||||||||||||
Net cash provided by (used in) operating activities of continuing operations |
56,375 |
22,050 |
12,323 |
(52,102) |
38,646 |
|||||||||||||||
Net cash provided by (used in) investing activities of continuing operations |
47,143 |
— |
(3,890) |
— |
43,253 |
|||||||||||||||
Net cash used in financing activities of continuing operations |
— |
(7,232) |
(1,593) |
(92,887) |
(101,712) |
|||||||||||||||
Distributable Cash Flow (1) |
103,523 |
22,050 |
9,018 |
(52,102) |
82,489 |
(1) |
See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release. |
Natural Resource Partners L.P. |
||||||||||||||||||||
Financial Tables |
||||||||||||||||||||
Operating Statistics - Coal Royalty and Other |
||||||||||||||||||||
(in thousands except per ton data) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||||||
June 30, |
March 31, |
June 30, |
||||||||||||||||||
2017 |
2016 |
2017 |
2017 |
2016 |
||||||||||||||||
Coal production (tons) |
||||||||||||||||||||
Appalachia |
||||||||||||||||||||
Northern (1) |
247 |
(138) |
1,206 |
1,454 |
1,292 |
|||||||||||||||
Central |
3,897 |
3,470 |
3,699 |
7,597 |
6,698 |
|||||||||||||||
Southern |
690 |
773 |
562 |
1,253 |
1,518 |
|||||||||||||||
Total Appalachia |
4,834 |
4,105 |
5,467 |
10,304 |
9,508 |
|||||||||||||||
Illinois Basin |
734 |
1,909 |
2,017 |
2,751 |
3,637 |
|||||||||||||||
Northern Powder River Basin |
910 |
442 |
950 |
1,859 |
1,416 |
|||||||||||||||
Total coal production |
6,478 |
6,456 |
8,434 |
14,914 |
14,561 |
|||||||||||||||
Coal royalty revenue per ton |
||||||||||||||||||||
Appalachia |
||||||||||||||||||||
Northern (1) |
$ |
3.78 |
$ |
2.08 |
$ |
0.50 |
$ |
1.06 |
$ |
1.27 |
||||||||||
Central |
5.05 |
3.13 |
5.46 |
5.25 |
3.19 |
|||||||||||||||
Southern |
5.69 |
3.36 |
6.46 |
6.03 |
3.16 |
|||||||||||||||
Illinois Basin |
4.06 |
3.76 |
3.30 |
3.50 |
3.54 |
|||||||||||||||
Northern Powder River Basin |
2.62 |
3.05 |
2.63 |
2.63 |
2.82 |
|||||||||||||||
Coal royalty revenues |
||||||||||||||||||||
Appalachia |
||||||||||||||||||||
Northern (1) |
$ |
933 |
$ |
463 |
$ |
607 |
$ |
1,540 |
$ |
1,635 |
||||||||||
Central |
19,691 |
10,864 |
20,184 |
39,875 |
21,337 |
|||||||||||||||
Southern |
3,927 |
2,598 |
3,632 |
7,559 |
4,800 |
|||||||||||||||
Total Appalachia |
24,551 |
13,925 |
24,423 |
48,974 |
27,772 |
|||||||||||||||
Illinois Basin |
2,978 |
7,181 |
6,646 |
9,624 |
12,867 |
|||||||||||||||
Northern Powder River Basin |
2,384 |
1,348 |
2,498 |
4,882 |
4,000 |
|||||||||||||||
Total coal royalty revenue |
$ |
29,913 |
$ |
22,454 |
$ |
33,567 |
$ |
63,480 |
$ |
44,639 |
||||||||||
Other revenues |
||||||||||||||||||||
Minimums recognized as revenue |
$ |
7,547 |
$ |
43,527 |
$ |
5,196 |
$ |
12,743 |
$ |
50,492 |
||||||||||
Transportation and processing fees |
5,520 |
5,302 |
4,639 |
10,159 |
9,536 |
|||||||||||||||
Property tax revenue |
1,100 |
3,027 |
2,698 |
3,798 |
6,332 |
|||||||||||||||
Wheelage |
1,025 |
465 |
1,267 |
2,292 |
878 |
|||||||||||||||
Coal override revenue |
1,885 |
657 |
824 |
2,709 |
867 |
|||||||||||||||
Hard mineral royalty revenues |
1,452 |
603 |
1,244 |
2,696 |
1,494 |
|||||||||||||||
Oil and gas royalty revenues |
924 |
1,091 |
1,491 |
2,415 |
1,464 |
|||||||||||||||
Other |
260 |
361 |
212 |
472 |
1,204 |
|||||||||||||||
Total other revenues |
$ |
19,713 |
$ |
55,033 |
$ |
17,571 |
$ |
37,284 |
$ |
72,267 |
||||||||||
Coal royalty and other income |
49,626 |
77,487 |
51,138 |
100,764 |
116,906 |
|||||||||||||||
Gain (loss) on coal royalty and other segment asset sales |
3,184 |
(1,080) |
29 |
3,213 |
20,845 |
|||||||||||||||
Total coal royalty and other segment revenues and other income |
$ |
52,810 |
$ |
76,407 |
$ |
51,167 |
$ |
103,977 |
$ |
137,751 |
(1) |
During the three months ended June 30, 2016, Northern Appalachia was impacted by a prior period adjustment of 0.4 million tons and less than $0.1 million in royalty revenue related to the Hibbs Run mine that temporarily ceased production during 2016. Absent this adjustment, production in the Northern Appalachia region was 0.2 million tons with revenue of $0.4 million. Coal royalty revenue per ton removes the impact of the Hibbs Run prior period adjustment. |
Natural Resource Partners L.P. |
|||||||||
Reconciliation of Non-GAAP Measures |
|||||||||
Six Months Ended |
|||||||||
June 30, |
|||||||||
2017 |
2016 |
||||||||
(In thousands) |
|||||||||
Net income |
$ |
66,714 |
$ |
69,873 |
|||||
Less: income attributable to preferred unitholders |
(10,038) |
— |
|||||||
Net income attributable to common unitholders and general partner |
$ |
56,676 |
$ |
69,873 |
|||||
Plus: Recapitalization transaction expenses |
21,602 |
— |
|||||||
Plus: Asset impairments |
1,778 |
1,984 |
|||||||
Less: Non-cash revenue associated with lease modifications and forfeitures |
(1,262) |
(36,788) |
|||||||
Less: Fair value adjustments for warrant liabilities |
(40,529) |
— |
|||||||
Less: Gains on asset sales |
(3,405) |
(20,854) |
|||||||
Adjusted net income attributable to common unitholders and general partner |
$ |
34,860 |
— |
$ |
14,215 |
||||
Natural Resource Partners L.P. |
||||||||||||||||||||
Reconciliation of Non-GAAP Measures |
||||||||||||||||||||
Distributable Cash Flow |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
Coal |
Construction |
Corporate |
||||||||||||||||||
Soda Ash |
Total |
|||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
Three Months Ended June 30, 2017 |
||||||||||||||||||||
Net cash provided by (used in) operating activities of continuing operations |
$ |
38,537 |
$ |
9,862 |
$ |
5,476 |
$ |
(18,770) |
$ |
35,105 |
||||||||||
Add: return of equity from unconsolidated investment |
— |
2,388 |
— |
— |
2,388 |
|||||||||||||||
Add: proceeds from sale of PP&E |
— |
— |
363 |
— |
363 |
|||||||||||||||
Add: proceeds from sale of mineral rights |
1,292 |
— |
— |
— |
1,292 |
|||||||||||||||
Add: return on long-term contract receivables (including affiliate) |
1,597 |
— |
— |
— |
1,597 |
|||||||||||||||
Less: maintenance capital expenditures |
— |
— |
(2,415) |
— |
(2,415) |
|||||||||||||||
Distributable cash flow |
$ |
41,426 |
$ |
12,250 |
$ |
3,424 |
$ |
(18,770) |
$ |
38,330 |
||||||||||
Three Months Ended June 30, 2016 |
||||||||||||||||||||
Net cash provided by (used in) operating activities of continuing operations |
$ |
34,814 |
$ |
9,800 |
$ |
6,210 |
$ |
(34,866) |
$ |
15,958 |
||||||||||
Add: proceeds from sale of PP&E |
819 |
— |
21 |
— |
840 |
|||||||||||||||
Add: proceeds from sale of mineral rights |
1,499 |
— |
— |
— |
1,499 |
|||||||||||||||
Add: return on long-term contract receivables—affiliate |
1,871 |
— |
— |
— |
1,871 |
|||||||||||||||
Less: maintenance capital expenditures |
— |
— |
(2,079) |
— |
(2,079) |
|||||||||||||||
Distributable cash flow |
$ |
39,003 |
$ |
9,800 |
$ |
4,152 |
$ |
(34,866) |
$ |
18,089 |
||||||||||
Three Months Ended March 31, 2017 |
||||||||||||||||||||
Net cash provided by (used in) operating activities of continuing operations |
$ |
37,932 |
$ |
12,250 |
$ |
4,046 |
$ |
(33,739) |
$ |
20,489 |
||||||||||
Add: proceeds from sale of PP&E |
— |
— |
22 |
— |
22 |
|||||||||||||||
Add: proceeds from sale of mineral rights |
(409) |
— |
— |
— |
(409) |
|||||||||||||||
Add: return on long-term contract receivables—affiliate |
414 |
— |
— |
— |
414 |
|||||||||||||||
Less: maintenance capital expenditures |
— |
— |
(1,969) |
— |
(1,969) |
|||||||||||||||
Distributable cash flow |
$ |
37,937 |
$ |
12,250 |
$ |
2,099 |
$ |
(33,739) |
$ |
18,547 |
Natural Resource Partners L.P. |
||||||||||||||||||||
Reconciliation of Non-GAAP Measures |
||||||||||||||||||||
Distributable Cash Flow |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
Coal |
Construction |
Corporate |
||||||||||||||||||
Soda Ash |
Total |
|||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
Six Months Ended June 30, 2017 |
||||||||||||||||||||
Net cash provided by (used in) operating activities of continuing operations |
$ |
76,469 |
$ |
22,112 |
$ |
9,522 |
$ |
(52,509) |
$ |
55,594 |
||||||||||
Add: return of equity from unconsolidated investment |
— |
2,388 |
— |
— |
2,388 |
|||||||||||||||
Add: proceeds from sale of PP&E |
— |
— |
385 |
— |
385 |
|||||||||||||||
Add: proceeds from sale of mineral rights |
883 |
— |
— |
— |
883 |
|||||||||||||||
Add: return on long-term contract receivables (including affiliate) |
2,011 |
— |
— |
— |
2,011 |
|||||||||||||||
Less: maintenance capital expenditures |
— |
— |
(4,384) |
— |
(4,384) |
|||||||||||||||
Distributable cash flow |
$ |
79,363 |
$ |
24,500 |
$ |
5,523 |
$ |
(52,509) |
$ |
56,877 |
||||||||||
Six Months Ended June 30, 2016 |
||||||||||||||||||||
Net cash provided by (used in) operating activities of continuing operations |
$ |
56,375 |
$ |
22,050 |
$ |
12,323 |
$ |
(52,102) |
$ |
38,646 |
||||||||||
Add: proceeds from sale of PP&E |
819 |
— |
24 |
— |
843 |
|||||||||||||||
Add: proceeds from sale of mineral rights |
44,149 |
— |
— |
— |
44,149 |
|||||||||||||||
Add: return on long-term contract receivables—affiliate |
2,180 |
— |
— |
— |
2,180 |
|||||||||||||||
Less: maintenance capital expenditures |
— |
— |
(3,329) |
— |
(3,329) |
|||||||||||||||
Distributable cash flow |
$ |
103,523 |
$ |
22,050 |
$ |
9,018 |
$ |
(52,102) |
$ |
82,489 |
Natural Resource Partners L.P. |
||||||||||||||||||||
Reconciliation of Non-GAAP Measures |
||||||||||||||||||||
Adjusted EBITDA |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
Coal |
Construction |
Corporate |
||||||||||||||||||
Soda Ash |
Total |
|||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
Three Months Ended June 30, 2017 |
||||||||||||||||||||
Net income (loss) from continuing operations |
$ |
42,084 |
$ |
8,389 |
$ |
2,636 |
$ |
(3,292) |
$ |
49,817 |
||||||||||
Less: equity earnings from unconsolidated investment |
— |
(8,389) |
— |
— |
(8,389) |
|||||||||||||||
Less: fair value adjustments for warrant liabilities |
— |
— |
— |
(23,960) |
(23,960) |
|||||||||||||||
Add: distributions from unconsolidated investment |
— |
12,250 |
— |
— |
12,250 |
|||||||||||||||
Add: interest expense |
— |
— |
178 |
20,199 |
20,377 |
|||||||||||||||
Add: debt modification expense |
— |
— |
— |
132 |
132 |
|||||||||||||||
Add: loss on extinguishment of debt |
— |
— |
— |
4,107 |
4,107 |
|||||||||||||||
Add: depreciation, depletion and amortization |
5,375 |
— |
3,030 |
— |
8,405 |
|||||||||||||||
Add: asset impairments |
— |
— |
— |
— |
— |
|||||||||||||||
Adjusted EBITDA |
$ |
47,459 |
$ |
12,250 |
$ |
5,844 |
$ |
(2,814) |
$ |
62,739 |
||||||||||
Three Months Ended June 30, 2016 |
||||||||||||||||||||
Net income (loss) from continuing operations |
$ |
61,153 |
$ |
10,188 |
$ |
3,439 |
$ |
(26,147) |
$ |
48,633 |
||||||||||
Less: equity earnings from unconsolidated investment |
— |
(10,188) |
— |
— |
(10,188) |
|||||||||||||||
Add: distributions from unconsolidated investment |
— |
9,800 |
— |
— |
9,800 |
|||||||||||||||
Add: interest expense |
— |
— |
— |
22,115 |
22,115 |
|||||||||||||||
Add: depreciation, depletion and amortization |
7,486 |
— |
3,690 |
— |
11,176 |
|||||||||||||||
Add: asset impairments |
91 |
— |
— |
— |
91 |
|||||||||||||||
Adjusted EBITDA |
$ |
68,730 |
$ |
9,800 |
$ |
7,129 |
$ |
(4,032) |
$ |
81,627 |
||||||||||
Three Months Ended March 31, 2017 |
||||||||||||||||||||
Net income (loss) from continuing operations |
$ |
35,094 |
$ |
10,294 |
$ |
(1,539) |
$ |
(26,878) |
$ |
16,971 |
||||||||||
Less: equity earnings from unconsolidated investment |
— |
(10,294) |
— |
— |
(10,294) |
|||||||||||||||
Less: fair value adjustments for warrant liabilities |
— |
— |
— |
(16,569) |
(16,569) |
|||||||||||||||
Add: distributions from unconsolidated investment |
— |
12,250 |
— |
— |
12,250 |
|||||||||||||||
Add: interest expense |
— |
— |
395 |
22,746 |
23,141 |
|||||||||||||||
Add: debt modification expense |
— |
— |
— |
7,807 |
7,807 |
|||||||||||||||
Add: warrant issuance expense |
— |
— |
— |
5,709 |
5,709 |
|||||||||||||||
Add: depreciation, depletion and amortization |
6,973 |
— |
3,519 |
— |
10,492 |
|||||||||||||||
Add: asset impairments |
1,778 |
— |
— |
— |
1,778 |
|||||||||||||||
Adjusted EBITDA |
$ |
43,845 |
$ |
12,250 |
$ |
2,375 |
$ |
(7,185) |
$ |
51,285 |
Natural Resource Partners L.P. |
||||||||||||||||||||
Reconciliation of Non-GAAP Measures |
||||||||||||||||||||
Adjusted EBITDA |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
Coal |
Construction |
Corporate |
||||||||||||||||||
Soda Ash |
Total |
|||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
Six Months Ended June 30, 2017 |
||||||||||||||||||||
Net income (loss) from continuing operations |
$ |
77,178 |
$ |
18,683 |
$ |
1,097 |
$ |
(30,170) |
$ |
66,788 |
||||||||||
Less: equity earnings from unconsolidated investment |
— |
(18,683) |
— |
— |
(18,683) |
|||||||||||||||
Less: fair value adjustments for warrant liabilities |
— |
— |
— |
(40,529) |
(40,529) |
|||||||||||||||
Add: distributions from unconsolidated investment |
— |
24,500 |
— |
— |
24,500 |
|||||||||||||||
Add: interest expense |
— |
— |
573 |
42,945 |
43,518 |
|||||||||||||||
Add: debt modification expense |
— |
— |
— |
7,939 |
7,939 |
|||||||||||||||
Add: loss on extinguishment of debt |
— |
— |
— |
4,107 |
4,107 |
|||||||||||||||
Add: warrant issuance expense |
— |
— |
— |
5,709 |
5,709 |
|||||||||||||||
Add: depreciation, depletion and amortization |
12,348 |
— |
6,549 |
— |
18,897 |
|||||||||||||||
Add: asset impairments |
1,778 |
— |
— |
— |
1,778 |
|||||||||||||||
Adjusted EBITDA |
$ |
91,304 |
$ |
24,500 |
$ |
8,219 |
$ |
(9,999) |
$ |
114,024 |
||||||||||
Six Months Ended June 30, 2016 |
||||||||||||||||||||
Net income (loss) from continuing operations |
$ |
105,552 |
$ |
19,989 |
$ |
2,402 |
$ |
(52,959) |
$ |
74,984 |
||||||||||
Less: equity earnings from unconsolidated investment |
— |
(19,989) |
— |
— |
(19,989) |
|||||||||||||||
Add: distributions from unconsolidated investment |
— |
22,050 |
— |
— |
22,050 |
|||||||||||||||
Add: interest expense |
— |
— |
— |
44,774 |
44,774 |
|||||||||||||||
Add: depreciation, depletion and amortization |
14,426 |
— |
7,252 |
— |
21,678 |
|||||||||||||||
Add: asset impairments |
1,984 |
— |
— |
— |
1,984 |
|||||||||||||||
Adjusted EBITDA |
$ |
121,962 |
$ |
22,050 |
$ |
9,654 |
$ |
(8,185) |
$ |
145,481 |
Natural Resource Partners L.P. |
||||||||||||||||||||
Reconciliation of Non-GAAP Measures |
||||||||||||||||||||
Adjusted Coal Royalty and Other Revenue |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||||||
June 30, |
March 31, |
June 30, |
||||||||||||||||||
2017 |
2016 |
2017 |
2017 |
2016 |
||||||||||||||||
(Unaudited) |
||||||||||||||||||||
Coal royalty and other revenue |
$ |
52,810 |
$ |
76,407 |
$ |
51,167 |
$ |
103,977 |
$ |
137,751 |
||||||||||
Less: Non-cash revenue associated with lease modifications and terminations |
(972) |
(35,451) |
(290) |
(1,262) |
(36,788) |
|||||||||||||||
Less: (gain) loss on asset sales |
(3,184) |
1,080 |
(29) |
(3,213) |
(20,845) |
|||||||||||||||
Adjusted coal royalty and other revenue |
$ |
48,654 |
$ |
42,036 |
$ |
50,848 |
99,502 |
80,118 |
Adjusted Coal Royalty and Other Operating Income |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||||||
June 30, |
March 31, |
June 30, |
||||||||||||||||||
2017 |
2016 |
2017 |
2017 |
2016 |
||||||||||||||||
(Unaudited) |
||||||||||||||||||||
Coal royalty and other operating income |
$ |
42,084 |
$ |
61,153 |
$ |
35,094 |
$ |
77,178 |
$ |
105,552 |
||||||||||
Add: asset impairments |
— |
91 |
1,778 |
1,778 |
1,984 |
|||||||||||||||
Less: Non-cash revenue associated with lease modifications and terminations |
(972) |
(35,451) |
(290) |
(1,262) |
(36,788) |
|||||||||||||||
Less: gains on asset sales |
(3,184) |
1,080 |
(29) |
(3,213) |
(20,845) |
|||||||||||||||
Adjusted coal royalty and other operating income |
$ |
37,928 |
$ |
26,873 |
$ |
36,553 |
74,481 |
49,903 |
Adjusted Revenue and Other Income |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||||||
June 30, |
March 31, |
June 30, |
||||||||||||||||||
2017 |
2016 |
2017 |
2017 |
2016 |
||||||||||||||||
(Unaudited) |
||||||||||||||||||||
Revenue and other income |
$ |
94,931 |
$ |
118,246 |
88,697 |
$ |
183,628 |
$ |
214,073 |
|||||||||||
Less: Non-cash revenue associated with lease modifications and terminations |
(972) |
(35,451) |
(290) |
(1,262) |
(36,788) |
|||||||||||||||
Less: gains on asset sales |
(3,361) |
1,071 |
(44) |
(3,405) |
(20,854) |
|||||||||||||||
Adjusted revenue and other income |
$ |
90,598 |
$ |
83,866 |
$ |
88,363 |
$ |
178,961 |
$ |
156,431 |
||||||||||
Adjusted Corporate & Financing Costs |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||||||
June 30, |
March 31, |
June 30, |
||||||||||||||||||
2017 |
2016 |
2017 |
2017 |
2016 |
||||||||||||||||
(Unaudited) |
||||||||||||||||||||
Net income (loss) from continuing operations |
$ |
(3,292) |
$ |
(26,147) |
$ |
(26,878) |
(30,170) |
$ |
(52,959) |
|||||||||||
Add: debt modification expense |
132 |
— |
7,807 |
7,939 |
||||||||||||||||
Add: loss on extinguishment of debt |
4,107 |
— |
4,107 |
|||||||||||||||||
Add: warrant issuance expense |
— |
— |
5,709 |
5,709 |
||||||||||||||||
Add: performance based incentive compensation expense |
— |
— |
3,847 |
3,847 |
||||||||||||||||
Less: fair value adjustments for warrant liabilities |
(23,960) |
— |
(16,569) |
(40,529) |
||||||||||||||||
Adjusted corporate and financing costs |
$ |
(23,013) |
$ |
(26,147) |
$ |
(26,084) |
$ |
(49,097) |
$ |
(52,959) |
||||||||||
Natural Resource Partners L.P. |
||||
Reconciliation of Non-GAAP Measures |
||||
Consolidated Debt-to-Adjusted EBITDA Ratios |
||||
(In thousands, except ratios) |
||||
Last Twelve Months Ended June 30, 2017 |
||||
Net income from continuing operations |
$ |
87,018 |
||
Less: equity earnings from unconsolidated investment |
(38,755) |
|||
Less: fair value adjustments for warrant liabilities |
(40,529) |
|||
Add: distributions from unconsolidated investment |
49,000 |
|||
Add: interest expense |
89,314 |
|||
Add: debt modification expense |
7,939 |
|||
Add: warrant issuance expense |
5,709 |
|||
Add: loss on early extinguishment of debt |
4,107 |
|||
Add: depreciation, depletion and amortization |
43,491 |
|||
Add: asset impairments |
16,720 |
|||
Adjusted EBITDA |
$ |
224,014 |
||
Debt at June 30, 2017, at face value |
$ |
894,871 |
||
Debt-to-Adjusted EBITDA ratio |
4.0 |
|||
Twelve Months Ended December 31, 2016 |
||||
Net income from continuing operations |
$ |
95,214 |
||
Less: equity earnings from unconsolidated investment |
(40,061) |
|||
Add: distributions from unconsolidated investment |
46,550 |
|||
Add: interest expense |
90,570 |
|||
Add: depreciation, depletion and amortization |
46,272 |
|||
Add: asset impairments |
16,926 |
|||
Adjusted EBITDA |
$ |
255,471 |
||
Debt at December 31, 2016, at face value |
$ |
1,138,932 |
||
Debt-to-Adjusted EBITDA ratio |
4.5 |
|||
Twelve Months Ended December 31, 2015 |
||||
Net loss from continuing operations |
$ |
(260,171) |
||
Less: equity earnings from unconsolidated investment |
(49,918) |
|||
Less: gain on reserve swap |
(9,290) |
|||
Add: distributions from unconsolidated investment |
46,795 |
|||
Add: interest expense |
89,762 |
|||
Add: depreciation, depletion and amortization |
60,916 |
|||
Add: asset impairments |
384,545 |
|||
Adjusted EBITDA |
$ |
262,639 |
||
Debt at December 31, 2015, at face value |
$ |
1,387,073 |
||
Debt-to-Adjusted EBITDA ratio |
5.3 |
SOURCE Natural Resource Partners L.P.
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article