Attached files

file filename
8-K - FORM 8-K - NATURAL RESOURCE PARTNERS LPh79562e8vk.htm
Exhibit 99.1
Natural Resource Partners L.P.
601 Jefferson St., Suite 3600, Houston, TX 77002
  (NRP LOGO)
NEWS RELEASE
Natural Resource Partners L.P.
Reports 2010 Results
Full Year 2010 Highlights:
    Record revenues
 
    Record distributable cash flow
 
    Net income per unit of $1.54
 
    Acquisitions totaling $179 million to fuel future growth
 
    Elimination of incentive distribution rights
Fourth Quarter 2010 Highlights:
    Record distributable cash flow
 
    Net income per unit of $0.39
 
    Distribution of $0.54 per unit
HOUSTON, February 10, 2011 Natural Resource Partners L.P. (NYSE:NRP) today reported record revenues and distributable cash flow for the year ended December 31, 2010. Annual revenues increased 18% over 2009 to a record $301.4 million. Distributable cash flow, a non-GAAP measure, increased 27% over the full year 2009 to $227.0 million. Net income attributable to the limited partners of $125.9 million increased 59% over the same period last year. Net income per unit improved 32% to $1.54 from the $1.17 per unit reported for 2009. A reconciliation of distributable cash flow to GAAP is included in the table at the end of the release.
For the fourth quarter 2010, NRP reported revenues of $77.5 million, an increase of 18% over the fourth quarter 2009. Distributable cash flow for the fourth quarter rose to a record $75.2 million, an increase of 18% over the same quarter last year. Net income per unit for the fourth quarter 2010 was $0.39 flat with the fourth quarter of 2009.
“The coal market improved throughout the year leading us to results that greatly exceeded our initial expectations,” said Nick Carter, President and Chief Operating Officer. “We generated revenue in excess of $300 million for the first time, and in 2011 we continue to see an improving market for metallurgical coal, and to a more limited extent, steam coal.”

 


 

                                                 
    Three Months Ended     Three Months Ended     % Change     Year Ended Dec. 31,     Year Ended Dec.31,     % Change  
Highlights   Dec. 31, 2010     Dec. 31, 2009     Three Months     2010     2009     Year  
    (in thousands except per unit, per ton and %)  
Revenues
                                               
Total revenues:
  $ 77,543     $ 65,902       18 %   $ 301,401     $ 256,084       18 %
Coal production:
    12,113       11,299       7 %     47,052       46,848        
Coal royalty revenues:
  $ 56,626     $ 48,327       17 %   $ 221,761     $ 196,621       13 %
Average coal royalty revenue per ton:
  $ 4.67     $ 4.28       9 %   $ 4.71     $ 4.20       12 %
Revenues other than coal royalties:
  $ 20,917     $ 17,575       19 %   $ 79,640     $ 59,463       34 %
 
                                               
Net income
                                               
Net income to limited partners:
  $ 41,656     $ 27,391       52 %   $ 125,925     $ 78,954       59 %
Net income per unit:
  $ 0.39     $ 0.39           $ 1.54     $ 1.17       32 %
Average units outstanding:
    106,028       69,451       53 %     81,917       67,702       21 %
 
                                               
Distributable cash flow:
  $ 75,154     $ 63,812       18 %   $ 226,995     $ 178,434       27 %
Revenues
Full Year
NRP had record revenues of $301.4 million for the year ended December 31, 2010, an increase of $45.3 million, or 18% over the prior year. Revenues rose primarily due to improved coal royalties, increased minimum royalties recognized as income and improved processing and transportation fees.
Coal royalty revenues for 2010 improved $25.2 million to $221.8 million over the full year 2009, due to a 12% or $0.51 improvement in coal royalty revenue per ton. Minimums recognized as revenues increased $12.9 million mainly due to a non-recoupable minimum received in 2010 with respect to the Hillsboro property in Illinois. In future years, the minimums received with respect to this property will be reflected as revenue only when recouped through production. In addition, coal processing and transportation fees rose $4.0 million or 20% increase due to improved pricing and additional throughput.
Metallurgical coal accounted for 32% of NRP’s production and 38% of its coal royalty revenues for the calendar year 2010 compared to 26% of production and 33% of coal royalty revenues in 2009.
Fourth Quarter
NRP generated quarterly revenues of $77.5 million for the fourth quarter 2010, an 18% rise over the fourth quarter 2009 due to increases in both the production of and realized prices for coal. Production in the fourth quarter 2010 rose 7% to 12.1 million tons and
NRP Reports 2010 and 4Q10 Results

Page 2 of 12


 

the average coal royalty revenue per ton increased 9% over the same quarter last year to $4.67.
Revenues other than coal royalties increased 19%, or $3.3 million, from the fourth quarter 2009 mainly due to a $3.1 million quarterly non-recoupable minimum recognized as income for each quarter of 2010 with respect to the Hillsboro property in Illinois. After this year, minimums received with respect to this property will only be recognized as revenues when recouped through production;
Operating Expenses
Full Year
Operating costs for the 2010 calendar year increased 3% or $3.2 million mainly due to increased general and administrative expenses partially offset by decreased depreciation, depletion and amortization. Depreciation, depletion and amortization in 2009 included an $8.2 million write-off of a property as a result of a mine closure in 2009.
Fourth Quarter
NRP incurred total operating costs and expenses of $24.7 million in the fourth quarter of 2010, up by $2.3 million over the $22.4 million reported for the fourth quarter of 2009. This increase was mainly due to an increase in general and administrative expenses, as well as depreciation, depletion and amortization, partially offset by lower coal royalty and override payments.
Net income
Full Year
Net income to the limited partners increased $47.0 million, or 59%, for the full year of 2010 when compared to the same period in 2009, predominantly due to improved revenues. Included in the $47.0 million is a $7.5 million improvement due to the elimination of the incentive distribution rights in September 2010. Net income per unit for the calendar year 2010 rose by 32%, or $0.37 per unit, to $1.54 per unit, despite a 21% increase in the number of units outstanding during the respective time periods.
Fourth Quarter
Net income to the limited partners increased 52%, or $14.3 million, to $41.7 million in the fourth quarter 2010. Approximately a third of this increase was associated with increased revenues while $5.0 million was associated with the elimination of the incentive distribution rights announced by NRP in late September 2010. Net income per unit remained flat at $0.39 per unit even though there was a 53% increase in the average number of units outstanding in the fourth quarter 2010 versus the same period last year.
Distributable cash flow
Full Year
Distributable cash flow increased $48.6 million, or 27%, to a record $227.0 million for the year ended December 31, 2010 versus the same period last year due to improved revenues, primarily coal royalty revenues. Similar to 2009, NRP reserved $31.7 million from distributable cash flow to make regular scheduled payments on its senior notes.
NRP Reports 2010 and 4Q10 Results

Page 3 of 12


 

Fourth Quarter
Distributable cash flow rose 18% over the fourth quarter of 2009 to a record $75.2 million for the fourth quarter of 2010, due to the improved revenues.
Fourth Quarter 2010 compared to Third Quarter 2010
                         
    4Q10     3Q10     % Change  
    (in thousands, except per          
    ton and per unit)          
Total revenues:
  $ 77,543     $ 80,752       (4 %)
Coal production:
    12,113       12,367       (2 %)
Coal royalty revenues:
  $ 56,626     $ 60,142       (6 %)
Average coal royalty revenue per ton:
  $ 4.67     $ 4.86       (4 %)
Revenues other than coal royalty:
  $ 20,917     $ 20,610       1 %
Net income to limited partners:
  $ 41,656     $ 39,350       6 %
GAAP net income per unit:
  $ 0.39     $ 0.51       (24 %)
Adjusted net income per unit:
  $ 0.39     $ 0.37       5 %
Average units outstanding:
    106,028       77,896       36 %
Distributable cash flow:
  $ 75,154     $ 54,227       39 %
Revenues
Total revenues for the fourth quarter 2010 declined modestly from the third quarter 2010, to $77.5 million, mainly due to a slight decrease in the realized coal royalty revenue per ton. Average coal royalty revenue per ton decreased $0.19 to $4.67 while coal production from NRP’s properties declined 2% to 12.1 million tons. Revenues other than coal royalty increased modestly due to increased oil and gas royalties and coal processing fees offset by minor declines in the other categories.
Operating Expenses
Operating expenses for the fourth quarter of 2010 declined $5.7 million from the third quarter with declines in every classification. Cash expenses accounted for 43% of the decline while the remainder was associated with non-cash expenses.
Net income
Net income to the limited partners increased $2.3 million to $41.7 million in the fourth quarter, due to the decline in operating expenses during the fourth quarter. Net income per unit was $0.39 for the fourth quarter of 2010 compared to $0.37 per unit for the third quarter excluding the impact of the elimination of the incentive distribution rights.
Distributable cash flow
Distributable cash flow increased $20.9 million, or 39%, to $75.2 million due predominantly to additional receipts of minimums in the fourth quarter and a scheduled interest payment that was made on NRP’s senior notes in the third quarter that lowered distributable cash flow.
NRP Reports 2010 and 4Q10 Results

Page 4 of 12


 

Current Market
Throughout 2010 the coal markets improved. Metallurgical coal prices increased substantially in the first half of 2010 and stabilized in the second half of the year at prices approximately twice that of a year ago. In the last two months, however, the coal industry experienced significant supply disruptions from flooding in Australia, Columbia and Venezuela, and rail issues in South Africa. These disruptions have had a significant impact on spot pricing of metallurgical coal and at this time it is difficult to gauge how long supplies are going to be curtailed and the longer term impact it will have on metallurgical coal pricing. Long-term metallurgical coal supply curtailments could cause some thermal coal to shift into the metallurgical coal market, causing shortages in thermal coal as well. Demand for steam coal and for metallurgical coal has improved significantly over the last year as the economy in the United States and other countries around the globe have improved. During 2010, record coal burns at the utilities have allowed stockpiles to decline significantly from the high levels seen in 2009.
Acquisitions and Liquidity
In 2010, NRP invested approximately $179 million in acquisitions that will lead to future growth for NRP. Most of the investment was related to two projects: the Deer Run mine in the Illinois Basin and the formation of BRP, a venture with International Paper that contains the mineral rights on more than 7 million acres. Both of these projects should have increasing cash flows as NRP advances into 2012 and beyond. The Deer Run mine, currently under development, is expected to increase coal royalty production for NRP in 2011 and dramatically increase production in 2012 as the longwall production commences. BRP should begin to increase revenues as further leasing of those reserves and mineral rights occur over the next several years. NRP personnel are actively engaged in soliciting new lessees for these additional mineral rights.
Since year-end, NRP has acquired additional reserves associated with the Deer Run mine for $70 million. Commitments for the remainder of 2011 on Deer Run are anticipated to be $40 million.
In the third quarter, NRP took a major step in simplifying its corporate structure. On September 20, NRP issued 32 million units to the holders of the incentive distribution rights in exchange for the permanent retirement of those rights. This transaction not only simplifies NRP’s structure but it also lowers NRP’s cost of capital, which is critical to completion of acquisitions and growing the partnership’s cash flows and distributions.
At year-end, NRP had a cash balance of $95.5 million and, following the $70 million acquisition completed in January 2011, NRP had $136.0 million available on its credit facility. These balances should allow NRP to fund its committed capital obligations of $40 million in 2011 and pursue additional acquisitions.
NRP Reports 2010 and 4Q10 Results

Page 5 of 12


 

Distributions
As reported on January 19, 2011, the Board of Directors of NRP’s general partner declared a quarterly distribution of $0.54 per unit, unchanged from the third quarter 2010. NRP’s distributable cash flow more than covered its distributions for 2010.
Company Profile
Natural Resource Partners L.P. is a master limited partnership headquartered in Houston, TX, with its operations headquarters in Huntington, WV. NRP is principally engaged in the business of owning and managing mineral reserve properties. NRP primarily owns coal, aggregate and oil and gas reserves across the United States that generate royalty income for the partnership.
For additional information, please contact Kathy H. Roberts at 713-751-7555 or kroberts@nrplp.com. Further information about NRP is available on the partnership’s website at http://www.nrplp.com.
Disclosure of Non-GAAP Financial Measures
Distributable cash flow represents cash flow from operations less actual principal payments and cash reserves set aside for scheduled principal payments on the senior notes. Distributable cash flow is a “non-GAAP financial measure” that is presented because management believes it is a useful adjunct to net cash provided by operating activities under GAAP. Distributable cash flow is a significant liquidity metric that is an indicator of NRP’s ability to generate cash flows at a level that can sustain or support an increase in quarterly cash distributions paid to its partners. Distributable cash flow is also the quantitative standard used throughout the investment community with respect to publicly traded partnerships. Distributable 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. A reconciliation of distributable cash flow to net cash provided by operating activities is included in the tables attached to this release. Distributable cash flow may not be calculated the same for NRP as other companies.
Forward-Looking Statements
This press release may include “forward-looking statements” as defined by the Securities and Exchange Commission. Such statements include the current coal market conditions and borrowing capacity. 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, decreases in demand for coal; changes in operating conditions and costs; production cuts by our lessees; commodity prices; unanticipated geologic problems; 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.
 
11-3   -Financial statements follow-    
         
NRP Reports 2010 and 4Q10 Results

Page 6 of 12


 

Natural Resource Partners L.P.
Operating Statistics
(In thousands except per ton data)
                                 
    Three Months Ended     For the Year Ended  
    December 31,     December 31,  
    2010     2009     2010     2009  
    (Unaudited)     (Unaudited)  
Coal Royalties:
                               
Coal royalty revenues:
                               
Appalachia
                               
Northern
  $ 4,452     $ 5,028     $ 18,676     $ 14,959  
Central
    36,183       30,669       144,934       132,543  
Southern
    3,610       4,627       19,405       19,382  
 
                       
Total Appalachia
  $ 44,245     $ 40,324     $ 183,015     $ 166,884  
Illinois Basin
    9,903       5,785       30,210       22,019  
Northern Powder River Basin
    2,396       2,218       8,444       7,718  
Gulf Coast
    82             92        
 
                       
 
Total
  $ 56,626     $ 48,327     $ 221,761     $ 196,621  
 
                       
 
Coal royalty production (tons):
                               
Appalachia
                               
Northern
    1,224       1,639       4,900       4,943  
Central
    6,639       6,070       27,056       28,032  
Southern
    528       795       2,824       3,233  
 
                       
Total Appalachia
    8,391       8,504       34,780       36,208  
Illinois Basin
    2,466       1,651       7,753       6,656  
Northern Powder River Basin
    1,207       1,144       4,467       3,984  
Gulf Coast
    49             52        
 
                       
 
Total
    12,113       11,299       47,052       46,848  
 
                       
 
Average royalty revenue per ton:
                               
Appalachia
                               
Northern
  $ 3.64     $ 3.07     $ 3.81     $ 3.03  
Central
    5.45       5.05       5.36       4.73  
Southern
    6.84       5.82       6.87       6.00  
Total Appalachia
    5.27       4.74       5.26       4.61  
Illinois Basin
    4.02       3.50       3.90       3.31  
Northern Powder River Basin
    1.99       1.94       1.89       1.94  
Gulf Coast
    1.67             1.77        
Combined average royalty revenue per ton
  $ 4.67     $ 4.28     $ 4.71     $ 4.20  
 
Aggregates:
                               
Royalty revenues
  $ 1,382     $ 883     $ 4,869     $ 4,260  
Aggregate royalty bonus
  $     $     $ (639 )   $ 1,320  
Production:
    1,789       640       4,365       3,269  
Average base royalty per ton:
  $ 0.77     $ 1.38     $ 1.12     $ 1.30  
NRP Reports 2010 and 4Q10 Results

Page 7 of 12


 

Natural Resource Partners L.P.
Consolidated Statements of Income
(In thousands, except per unit data)
                                 
    Three Months Ended     For the Year Ended  
    December 31,     December 31,  
    2010     2009     2010     2009  
    (Unaudited)     (Unaudited)          
Revenues:
                               
Coal royalties
  $ 56,626     $ 48,327     $ 221,761     $ 196,621  
Aggregate royalties
    1,382       883       4,230       5,580  
Coal processing fees
    2,924       1,865       9,604       7,673  
Transportation fees
    3,461       3,883       14,564       12,517  
Oil and gas royalties
    3,521       3,871       7,720       7,520  
Property taxes
    2,285       2,600       11,270       11,636  
Minimums recognized as revenue
    3,625       201       14,199       1,266  
Override royalties
    2,509       3,290       11,258       9,251  
Other
    1,210       982       6,795       4,020  
 
                       
Total revenues
    77,543       65,902       301,401       256,084  
Operating costs and expenses:
                               
Depreciation, depletion and amortization
    12,930       11,986       56,978       60,012  
General and administrative
    7,791       5,176       29,893       23,102  
Property, franchise and other taxes
    3,295       3,597       15,107       14,996  
Transportation costs
    428       467       1,864       1,611  
Coal royalty and override payments
    247       1,174       1,498       2,388  
 
                       
Total operating costs and expenses
    24,691       22,400       105,340       102,109  
 
                       
Income from operations
    52,852       43,502       196,061       153,975  
Other income (expense)
                               
Interest expense
    (10,356 )     (10,592 )     (41,635 )     (40,108 )
Interest income
    10       17       35       213  
 
                       
Income before non-controlling interest
  $ 42,506     $ 32,927     $ 154,461     $ 114,080  
 
                       
Non-controlling interest
  $     $              
 
                       
Net income
  $ 42,506     $ 32,927     $ 154,461     $ 114,080  
 
                       
Net income attributable to:
                               
General partner
  $ 850     $ 559     $ 2,570     $ 1,611  
 
                       
Holders of incentive distribution rights
  $     $ 4,977     $ 25,966     $ 33,515  
 
                       
Limited partners
  $ 41,656     $ 27,391     $ 125,925     $ 78,954  
 
                       
 
Basic and diluted net income per limited partner unit:
  $ 0.39     $ 0.39     $ 1.54     $ 1.17  
 
                       
 
Weighted average number of units outstanding:
    106,028       69,451       81,917       67,702  
 
                       
NRP Reports 2010 and 4Q10 Results

Page 8 of 12


 

Natural Resource Partners L.P.
Statements of Cash Flows
(In thousands)
                                 
    Three Months Ended     For the Year Ended  
    December 31,     December 31,  
    2010     2009     2010     2009  
    (Unaudited)     (Unaudited)          
Cash flows from operating activities:
                               
Net income
  $ 42,506     $ 32,927     $ 154,461     $ 114,080  
Adjustments to reconcile net income to net cash provided by operating activities:
                               
Depreciation, depletion and amortization
    12,930       11,986       56,978       60,012  
Non-cash interest charge, net
    125       127       540       1,463  
Change in operating assets and liabilities:
                               
Accounts receivable
    2,714       601       (2,627 )     581  
Other assets
    (647 )     (646 )     (27 )     (67 )
Accounts payable and accrued liabilities
    165       10       468       (133 )
Accrued interest
    6,969       7,064       (489 )     3,850  
Deferred revenue
    13,237       15,958       42,491       26,264  
Accrued incentive plan expenses
    3,712       2,169       6,137       4,577  
Property, franchise and other taxes payable
    1,323       1,674       762       42  
 
                       
Net cash provided by operating activities
    83,034       71,870       258,694       210,669  
 
                       
 
                               
Cash flows from investing activities:
                               
Acquisition of land, coal and other mineral rights
    (55,206 )     (3,768 )     (166,382 )     (118,754 )
Acquisition or construction of plant and equipment
    (1,674 )           (5,994 )     (1,157 )
Disposition of assets
    772             1,580        
 
                       
Net cash used in investing activities
    (56,108 )     (3,768 )     (170,796 )     (119,911 )
 
                       
 
                               
Cash flows from financing activities:
                               
Proceeds from loans
    55,000       6,000       140,000       331,000  
Proceeds from issuance of units
                110,436        
Capital contribution by general partner
                2,350        
Deferred financing costs
                      (661 )
Repayments of loans
                (106,234 )     (168,235 )
Retirement of obligation related to acquisitions
          (9,000 )     (9,169 )     (72,000 )
Costs associated with issuance of units
    (67 )           (219 )     (21 )
Fees associated with the elimination of the IDRs
    (171 )           (2,341 )      
Distributions to partners
    (58,422 )     (43,348 )     (209,849 )     (188,135 )
 
                       
Net cash (used in) provided by financing activities
    (3,660 )     (46,348 )     (75,026 )     (98,052 )
 
                       
Net increase or (decrease) in cash and cash equivalents
    23,266       21,754       12,872       (7,294 )
Cash and cash equivalents at beginning of period
    72,240       60,880       82,634       89,928  
 
                       
Cash and cash equivalents at end of period
  $ 95,506     $ 82,634     $ 95,506     $ 82,634  
 
                       
 
                               
SUPPLEMENTAL INFORMATION:
                               
Cash paid during the period for interest
  $ 3,273     $ 3,394     $ 41,565     $ 34,710  
 
                       
 
                               
Non-cash investing activities:
                               
Mineral rights to be received
  $     $     $     $  
Liability associated with acquisitions
    325       1,170       1,593       1,170  
Equity issued for acquisitions
          95,910             95,910  
Non-controlling interest
                (5,065 )      
Non-cash financing activities:
                               
Obligation related to purchase of reserves and infrastructure
  $     $     $ 6,200     $ 74,022  
NRP Reports 2010 and 4Q10 Results

Page 9 of 12


 

Natural Resource Partners L.P.
Consolidated Balance Sheets
(In thousands, except for unit information)
                 
    December 31,     December 31,  
    2010     2009  
    (unaudited)     (audited)  
ASSETS
               
Current assets:
               
Cash and cash equivalents
  $ 95,506     $ 82,634  
Accounts receivable, net of allowance for doubtful accounts
    26,195       27,141  
Accounts receivable — affiliate
    7,915       4,342  
Other
    910       930  
 
           
Total current assets
    130,526       115,047  
Land
    24,543       24,343  
Plant and equipment, net
    62,348       64,351  
Coal and other mineral rights, net
    1,281,636       1,151,835  
Intangible assets
    161,931       164,554  
Loan financing costs, net
    2,436       2,891  
Other assets, net
    616       569  
 
           
Total assets
  $ 1,664,036     $ 1,523,590  
 
           
LIABILITIES AND PARTNERS’ CAPITAL
               
Current liabilities:
               
Accounts payable and accrued liabilities
  $ 1,388     $ 914  
Accounts payable — affiliates
    499       179  
Obligation related to acquisitions
          2,969  
Current portion of long-term debt
    31,518       32,235  
Accrued incentive plan expenses — current portion
    6,788       4,627  
Property, franchise and other taxes payable
    6,926       6,164  
Accrued interest
    9,811       10,300  
 
           
Total current liabilities
    56,930       57,388  
Deferred revenue
    109,509       67,018  
Accrued incentive plan expenses
    11,347       7,371  
Long-term debt
    661,070       626,587  
Partners’ capital:
               
Common units (106,027,836 in 2010, 69,451,136 in 2009)
    806,529       747,437  
General partner’s interest
    14,132       13,409  
Holders of incentive distribution rights
          4,977  
Non-controlling interest
    5,065        
Accumulated other comprehensive loss
    (546 )     (597 )
 
           
Total partners’ capital
    825,180       765,226  
 
           
Total liabilities and partners’ capital
  $ 1,664,036     $ 1,523,590  
 
           
NRP Reports 2010 and 4Q10 Results

Page 10 of 12


 

Natural Resource Partners L.P.
Reconciliation of GAAP Financial Measurements
to Non-GAAP Financial Measurements
(In thousands)
Reconciliation of GAAP “Net cash provided by operating activities”
To Non-GAAP “Distributable cash flow”
                                 
    Three Months Ended     For the Year Ended  
    December 31,     December 31,  
    2010     2009     2010     2009  
    (unaudited)     (unaudited)  
Net cash provided by operating activities
  $ 83,034     $ 71,870     $ 258,694     $ 210,669  
Less scheduled principal payments
                (32,234 )     (17,235 )
Less reserves for future principal payments
    (7,880 )     (8,058 )     (31,699 )     (32,235 )
Add reserves used for scheduled principal payments
                32,234       17,235  
 
                       
Distributable cash flow
  $ 75,154     $ 63,812     $ 226,995     $ 178,434  
 
                       
NRP Reports 2010 and 4Q10 Results

Page 11 of 12


 

Reconciliation of GAAP “Net income attributable to the limited partners”
To Non-GAAP “Adjusted net income attributable to the limited partners”
                 
    For the Year Ended  
    December 31  
    2010     2009  
    (unaudited)  
Non-GAAP
               
GAAP net income
  $ 154,461     $ 114,080  
Add write-off of property due to mine closure
          8,195  
 
           
Adjusted net income
  $ 154,461     $ 122,275  
 
           
Adjusted net income attributable to:
               
General partner
  $ 2,570     $ 1,775  
 
           
Holders of incentive distribution rights:
  $ 25,966     $ 33,515  
 
           
Limited partners
  $ 125,925     $ 86,985  
 
           
 
               
GAAP basic and diluted net income per limited partner unit
  $ 1.54     $ 1.17  
 
           
Adjusted basic and diluted net income per limited partner unit
  $ 1.54     $ 1.28  
 
           
 
               
GAAP weighted average number of units outstanding:
    81,917       67,702  
 
           
Reconciliation of GAAP “Net income attributable to the limited partners”
To Non-GAAP “Adjusted net income attributable to the limited partners”
                 
    Three Months Ended  
    December 31,     September 30,  
    2010     2010    
    (unaudited)  
Non-GAAP
               
GAAP net income
  $ 42,506     $ 40,153  
Adjusted net income attributable to:
               
 
General partner
  $ 850     $ 803  
 
           
Holders of incentive distribution rights:
  $     $  
 
           
Limited partners
  $ 41,656     $ 39,350  
 
           
 
               
GAAP basic and diluted net income per limited partner unit
  $ 0.39     $ 0.51  
 
           
Adjusted basic and diluted net income per limited partner unit
  $ 0.39     $ 0.37  
 
           
 
               
GAAP weighted average number of units outstanding:
    106,028       77,896  
 
           
Adjustment for units issued during third quarter in exchange for the elimination of the incentive distribution rights
          28,132  
 
           
Adjusted weighted average number of units outstanding
    106,028       106,028  
 
           
-end-
NRP Reports 2010 and 4Q10 Results

Page 12 of 12