Attached files

file filename
8-K - FORM 8-K - NATURAL RESOURCE PARTNERS LPd392497d8k.htm

Natural Resource Partners L.P.

601 Jefferson St., Suite 3600, Houston, TX 77002

      LOGO  

NEWS RELEASE

 

LOGO

Natural Resource Partners L.P.

Reports Second Quarter 2012 Results

And Updates Guidance

Second Quarter 2012 Highlights:

 

   

Revenues of $90.7 million, a 6% decrease from 2Q11

 

   

Net income per unit of $0.46, a decrease of 11% from 2Q11((

 

   

Distributable cash flow of $70.7 million, a decrease of 17% from 2Q11

 

   

Distribution of $0.55 per unit, a 2% increase over 2Q11

 

   

Metallurgical production accounted for 33% of production and 45% of coal royalty revenues for the first six months

Updated Guidance for 2012

 

   

Lowers midpoint of revenue by $5 million and earnings per unit by $0.05

 

   

Increases midpoint of distributable cash flow by $5 million

HOUSTON, August 6, 2012 Natural Resource Partners L.P. (NYSE:NRP) today reported revenues of $90.7 million and net income per unit of $0.46 for the second quarter 2012. In addition, NRP reported distributable cash flow, a non-GAAP measure, of $70.7 million.

“As reflected in our second quarter results, our coal lessees are performing better than the industry as a whole in this weak market. Our emphasis on metallurgical coal and our expansion into the Illinois Basin helped through the first half of this year when the thermal market has been under pressure from low natural gas prices, mild winter weather, and regulatory pressures,” said Nick Carter, President and Chief Operating Officer. “We also benefitted from our recent diversification efforts, as our revenues other than coal royalties increased by 10% over the second quarter of 2011.”


NRP Reports 2Q12 Results and Updates Guidance   Page 2 of 12

 

Highlights    Quarter Ended    Six Months Ended  
     June
2012
     June
2011
     %
Change
   June
2012
     June
2011
     %
Change
 
     (in thousands except per unit, per ton and %)  

Revenues

                 

Total revenues

   $ 90,664       $ 96,532       -6%    $ 182,536       $ 181,384         1

Coal production

     11,982         12,028       0%      24,097         23,974         1

Coal royalty revenues

   $ 62,878       $ 71,242       -12%    $ 122,794       $ 136,607         -10

Average coal royalty revenue per ton

   $ 5.25       $ 5.92       -11%    $ 5.10       $ 5.70         -11

Revenues other than coal royalties

   $ 27,786       $ 25,290       10%    $ 59,742       $ 44,777         33

Net Income

                 

Net income to limited partners

   $ 48,939       $ 55,082       -11%    $ 99,222       $ 99,458         0

Net income per unit

   $ 0.46       $ 0.52       -12%    $ 0.94       $ 0.94         0

Average units outstanding

     106,028         106,028       0%      106,028         106,028         0

Distributable cash flow(1)

   $ 70,653       $ 84,946       -17%    $ 107,080       $ 124,021         -14

 

(1) See Non-GAAP reconciliation

Revenues

Second Quarter

Total revenues for the second quarter were $90.7 million, a decline of 6% from the second quarter 2011. While quarterly coal production remained flat compared to second quarter 2011, coal royalty revenues decreased 12%, quarter over quarter, to $62.9 million. The decline in coal royalty revenues was partially due to a greater proportion of our production coming from our Illinois properties that sell at lower prices, some new production from properties on old leases with very low royalty rates and some decline in overall prices. This decline was partially offset by a $2.5 million, or 10%, increase in revenues other than coal royalty revenues to $27.8 million, mainly due to increases in infrastructure fees resulting from additional throughput, increases in oil and gas revenues due to lease bonuses and an increase in gain on sales of assets.

Six Months

Total revenues for the first six months increased 1% over the 2011 period to $182.5 million. While coal royalty revenues declined approximately 10% due to $0.60 per ton lower coal royalty realizations, other revenues more than offset that decline. The lower realizations per ton resulted from lower prices received in Appalachia on both thermal and metallurgical coal and new production offsetting the decline in Central Appalachian production that receives lower prices. Metallurgical coal accounted for 33% of NRP’s production and 45% of its coal royalty revenues for the first six months of 2012 compared to 37% of production and 47% of coal royalty revenues in 2011.

Revenues other than coal royalty revenues increased $15.0 million from the first six months of 2011 to $59.7 million mainly due to a $9.6 million minimum recognized as revenue in the first quarter on the Gatling Ohio property. In addition, overriding royalties increased $2.1 million due to increased production on override properties and the new Sugar Camp override purchased late in the first quarter 2012.


NRP Reports 2Q12 Results and Updates Guidance   Page 3 of 12

 

Operating Expenses

Second Quarter

Total operating costs and expenses for the second quarter 2012 totaled $27.2 million, down modestly from the 2011 quarter.

Six Months

Total operating costs and expenses for the first six months of 2012 were $54.2 million, down $2.6 million from 2011 mainly due to lower depreciation, depletion and amortization.

Net income

Second Quarter

Net income to the limited partners totaled $48.9 million, down $6.1 million from the 2011 second quarter, due to lower coal royalty revenues.

Net income per unit was $0.46 compared to the $0.52 per unit reported in 2011.

Six Months

Net income attributable to the limited partners for the first six months of 2012 was $99.2 million, or $0.94 per unit, flat with the prior year.

Distributable cash flow

Second Quarter

Second quarter distributable cash flow of $70.7 million was $14.3 million lower than the second quarter of 2011, mainly due to lower revenues and a $5.4 million increase in the reserve for future principal payments on NRP’s senior notes.

Six Months

Distributable cash flow for the first six months of 2012 decreased $16.9 million to $107.1 million from 2011 primarily due to an increase in the reserve for future principal payments on NRP’s senior notes of $10.4 million and increased interest payments of $6.1 million due to increased borrowings.


NRP Reports 2Q12 Results and Updates Guidance   Page 4 of 12

 

Second Quarter 2012 Compared to First Quarter 2012

 

Highlights    2Q12      1Q12      %
Change
 
    

(in thousands, except per ton

and per unit)

        

Total revenues

   $ 90,664       $ 91,872         -1

Coal production

     11,982         12,115         -1

Coal royalty revenues

   $ 62,878       $ 59,916         5

Average coal royalty revenue per ton

   $ 5.25       $ 4.95         6

Revenues other than coal royalty

   $ 27,786       $ 31,956         -13

Net income to limited partners

   $ 48,939       $ 50,283         -3

Net income per unit

   $ 0.46       $ 0.47         -2

Average units outstanding

     106,028         106,028         0

Distributable cash flow(1)

   $ 70,653       $ 36,427         94

 

(1)

See Non-GAAP reconciliation

Revenues

Total revenues for the second quarter decreased 1% over the first quarter 2012 to $90.7 million. Coal royalty revenues increased $3.0 million, or 5% on virtually flat volume due to a 6% increase in the average coal royalty revenue per ton mainly as a result of increased sales of metallurgical coal offsetting lower thermal coal production, particularly in Appalachia. With respect to revenues other than coal royalty, NRP saw increases in infrastructure fees of $2.2 million and received two lease bonus payments on oil and gas totaling $2.5 million, and gains recorded on a right of way condemnation and the sale of a small property garnered $4.1 million. The first quarter of 2012 included the $9.6 million minimum recognized as revenue associated with the Gatling Ohio property.

Operating Expenses

Total operating costs and expenses for the second quarter of 2012 totaled $27.2 million, nearly flat with the preceding quarter.

Net income

Net income to the limited partners for the second quarter 2012 totaled $48.9 million, or $0.46 per unit compared to the first quarter 2012 net income of $50.3 million or $0.47 per unit.

Distributable cash flow

Distributable cash flow increased $34.2 million, or 94%, to $70.7 million due to positive working capital changes in the balance sheet. In the first quarter of each year, NRP has a large outflow of cash payments for interest expense, incentive compensation plans, and property and franchise taxes. In addition, in the second quarter NRP received significant minimums and collections of accounts receivable.


NRP Reports 2Q12 Results and Updates Guidance   Page 5 of 12

 

Market Outlook

“The current thermal coal market continues to be weak,” said Nick Carter. “Beginning in early 2012, due to low natural gas prices, gas fired plants began to substitute for coal fired plants in electricity generation. In addition, unusually warm winter weather, combined with governmental regulations, decreased overall demand and created large stockpiles of coal at the utilities. The coal industry has responded with reduced production. While natural gas prices have risen in recent months, they are still not to the level to cause significant switching back to coal fired power plants. However, the unusually warm weather experienced over the last month across much of the Mid Atlantic and Northeast has caused some previously idled coal plants to be brought back on line. As the market slowly recovers, our focus on Illinois Basin thermal coal should benefit us because we believe that the Illinois Basin will recover ahead of Central Appalachia.”

Mr. Carter added that, “the metallurgical coal market, while significantly stronger than the thermal market, has seen some softening recently due to a slowing of the Asian economies resulting in a slight slowdown in steel production. We are, however, waiting to see the response of the governments in Asia regarding any type of stimulus to spur growth. Domestic metallurgical coal demand was strong in the first half of the year mainly due to strong automobile manufacturing, but there have been signs of slight weakening recently. On a more positive note, we have experienced unprecedented exports of both thermal and metallurgical coal this year, putting the country on track to have another record year for exports of coal.”

Acquisitions and Liquidity

In the second quarter 2012, NRP invested $26.7 million in acquisitions of oil and gas reserves located in Oklahoma and funded the final payment of $500 thousand associated with remaining obligations on a previously announced acquisition.

As of June 30, 2012, NRP had $227 million in available capacity under its credit facility and approximately $122 million in cash. The final $40 million acquisition of Hillsboro reserves in the Illinois Basin will occur in August 2012 when the longwall mining unit commences operation.

Guidance Update

 

     Revised 2012 Guidance      Original 2012 Guidance  
    

(Range)

(in millions except per unit)

    

(Range)

(in millions except per unit)

 

Coal royalty revenues

   $   245.0       -    $ 260.0       $   265.0       -    $   295.0   

Coal production tonnage (mm tons)

     48.0       -      54.0         52.0       -      58.0   

Total revenues

   $ 340.0       -    $ 365.0       $ 335.0       -    $ 380.0   

Distributable cash flow

   $ 220.0       -    $ 240.0       $ 210.0       -    $ 240.0   

Net income per unit

   $ 1.65       -    $ 1.85       $ 1.65       -    $ 1.95   


NRP Reports 2Q12 Results and Updates Guidance   Page 6 of 12

 

NRP is slightly adjusting its guidance for 2012. While coal royalty revenues are forecasted to be lower than originally forecast, revenues other than coal royalty are forecasted to offset much of this decline. NRP is now lowering the midpoint of the range of total revenues by approximately $5 million and net income by $0.05 per unit. The midpoint of the range for distributable cash flow has been increased by $5.0 million due to the receipt of proceeds from a condemnation of a right-of-way in West Virginia and the sale of an asset. In both the original guidance and the revised guidance NRP has reserved an additional $21.1 million for principal payments due in 2013 above the payments being made in 2012.

Distributions

As reported on July 19, 2012, the Board of Directors of NRP’s general partner declared a quarterly distribution of $0.55 per unit, an increase of 1.9 percent over the second quarter 2011 and flat with the first quarter 2012.

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 and proceeds from assets sales and returns on direct financing leases and contractual overrides 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 condition, borrowing capacity and any references to future guidance. 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,


NRP Reports 2Q12 Results and Updates Guidance   Page 7 of 12

 

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.

 

12-14   -Financial statements follow-  


NRP Reports 2Q12 Results and Updates Guidance   Page 8 of 12

 

Natural Resource Partners L.P.

Operating Statistics

(in thousands except per ton data)

 

     Quarter Ended      Six Months Ended  
     June
2012
    June
2011
     June
2012
     June
2011
 
     (unaudited)      (unaudited)  
           (restated)             (restated)  

Coal Royalties:

          

Coal royalty revenues:

          

Appalachia

          

Northern

   $ 4,689      $ 5,180       $ 7,697       $ 9,861   

Central

     38,403        55,119         80,475         100,561   

Southern

     6,718        3,447         11,021         8,188   
  

 

 

   

 

 

    

 

 

    

 

 

 

Total Appalachia

   $ 49,810      $ 63,746       $ 99,193       $ 118,610   

Illinois Basin

     12,912        6,225         21,681         15,285   

Northern Powder River Basin

     310        1,120         1,772         2,513   

Gulf Coast Lignite

     (154     151         148         199   
  

 

 

   

 

 

    

 

 

    

 

 

 

Total

   $ 62,878      $ 71,242       $ 122,794       $ 136,607   
  

 

 

   

 

 

    

 

 

    

 

 

 

Coal royalty production (tons):

          

Appalachia

          

Northern

     1,651        1,199         4,052         2,374   

Central

     6,507        8,023         13,041         15,350   

Southern

     835        472         1,388         1,120   
  

 

 

   

 

 

    

 

 

    

 

 

 

Total Appalachia

     8,993        9,694         18,481         18,844   

Illinois Basin

     2,910        1,758         5,001         4,034   

Northern Powder River Basin

     126        425         595         905   

Gulf Coast Lignite

     (47     151         20         191   
  

 

 

   

 

 

    

 

 

    

 

 

 

Total

     11,982        12,028         24,097         23,974   
  

 

 

   

 

 

    

 

 

    

 

 

 

Average royalty revenue per ton:

          

Appalachia

          

Northern

   $ 2.84      $ 4.32       $ 1.90       $ 4.15   

Central

     5.90        6.87         6.17         6.55   

Southern

     8.05        7.30         7.94         7.31   

Total Appalachia

     5.54        6.58         5.37         6.29   

Illinois Basin

     4.44        3.54         4.34         3.79   

Northern Powder River Basin

     2.46        2.64         2.98         2.78   

Gulf Coast Lignite*

     NM        1.00         7.40         1.04   

Combined average royalty revenue per ton

   $ 5.25      $ 5.92       $ 5.10       $ 5.70   

Aggregates:

          

Royalty revenues

   $ 1,702      $ 1,737       $ 3,418       $ 2,931   

Aggregate royalty bonus

     —          94         —           94   

Production

     1,447        1,671         2,814         2,936   

Average base royalty per ton

   $ 1.18      $ 1.04       $ 1.21       $ 1.00   

Oil and gas:

          

Royalty revenues

   $ 4,078      $ 1,996       $ 5,466       $ 4,988   

 

* (NM) Not meaningful


NRP Reports 2Q12 Results and Updates Guidance   Page 9 of 12

 

Natural Resource Partners L.P.

Consolidated Statements of Income

(in thousands, except per unit data)

 

     Quarter Ended     Six Months Ended  
     June
2012
    June
2011
    June
2012
    June
2011
 
     (unaudited)     (unaudited)  
           (restated)           (restated)  

Revenues:

        

Coal royalties

   $ 62,878      $ 71,242      $ 122,794      $ 136,607   

Aggregate royalties

     1,702        1,831        3,418        3,025   

Processing fees

     3,138        3,173        5,264        6,262   

Transportation fees

     5,246        3,745        9,354        7,843   

Oil and gas royalties

     4,078        1,996        5,466        4,988   

Property taxes

     3,331        3,577        7,819        6,589   

Minimums recognized as revenue

     938        2,520        12,652        3,027   

Override royalties

     3,497        3,492        8,639        6,535   

Other

     5,856        4,956        7,130        6,508   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     90,664        96,532        182,536        181,384   

Operating costs and expenses:

        

Depreciation, depletion and amortization

     15,172        17,435        27,581        31,757   

General and administrative

     7,029        6,439        15,979        16,635   

Property, franchise and other taxes

     3,771        3,306        8,787        7,003   

Transportation costs

     527        523        1,000        991   

Coal royalty and override payments

     673        159        873        467   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

     27,172        27,862        54,220        56,853   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     63,492        68,670        128,316        124,531   

Other income (expense)

        

Interest expense

     (13,578     (12,429     (27,138     (23,016

Interest income

     24        16        69        24   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before non-controlling interest

   $ 49,938      $ 56,257      $ 101,247      $ 101,539   
  

 

 

   

 

 

   

 

 

   

 

 

 

Less non-controlling interest

     —          51        —          51   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 49,938      $ 56,206      $ 101,247      $ 101,488   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to:

        

General partner

   $ 999      $ 1,124      $ 2,025      $ 2,030   
  

 

 

   

 

 

   

 

 

   

 

 

 

Holders of incentive distribution rights

   $ —        $ —        $ —        $ —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Limited partners

   $ 48,939      $ 55,082      $ 99,222      $ 99,458   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic and diluted net income per limited partner unit:

   $ 0.46      $ 0.52      $ 0.94      $ 0.94   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of units outstanding:

     106,028        106,028        106,028        106,028   
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

   $ 49,951      $ 56,218      $ 101,270      $ 101,513   
  

 

 

   

 

 

   

 

 

   

 

 

 


NRP Reports 2Q12 Results and Updates Guidance   Page 10 of 12

 

Natural Resource Partners L.P.

Consolidated Statements of Cash Flow

(in thousands, except per unit data)

 

     Quarter Ended     Six Months Ended  
     June
2012
    June
2011
    June
2012
    June
2011
 
     (unaudited)     (unaudited)     (unaudited)     (unaudited)  

Cash flows from operating activities:

        

Net income (loss)

   $ 49,938      $ 56,206      $ 101,247      $ 101,488   

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

        

Depreciation, depletion and amortization

     15,172        17,435        27,581        31,757   

Gain on sale of assets

     (4,108     —          (4,108     —     

Gain on reserve swap

     —          (2,990     —          (2,990

Non-cash interest charge, net

     151        118        300        268   

Non-controlling interest

     —          51        —          51   

Change in operating assets and liabilities:

        

Accounts receivable

     7,088        745        5,851        (3,785

Other assets

     (176     310        24        532   

Accounts payable and accrued liabilities

     (521     662        562        (485

Accrued interest

     2,737        8,902        (158     1,868   

Deferred revenue

     9,000        7,085        6,551        12,519   

Accrued incentive plan expenses

     1,331        1,697        (5,261     (1,130

Property, franchise and other taxes payable

     1,910        1,425        (582     (1,413
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities:

     82,522        91,646        132,007        138,680   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

        

Acquisition of land, coal and other mineral rights

     (26,727     (14,546     (94,453     (99,368

Acquisition or construction of plant and equipment

     (492     (163     (492     (325

Proceeds from sale of assets

     285        1,000        285        1,100   

Return on direct financing lease and contractual override

     904        —          904        —     

Acquisition of contracts

     —          —          (59,009     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (26,030     (13,709     (152,765     (98,593
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

        

Proceeds from loans

     26,000        250,000        73,000        335,000   

Repayment of loans

     (7,917     (187,633     (23,108     (202,826

Deferred financing costs

     —          (1,052     —          (1,052

Payment of obligation related to acquisitions

     (500     (4,025     (500     (4,025

Costs associated with equity transactions

     —          (108     —          (140

Distributions to partners

     (59,505     (58,422     (121,582     (116,845
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     (41,922     (1,240     (72,190     10,112   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     14,570        76,697        (92,948     50,199   

Cash and cash equivalents at beginning of period

     107,404        69,008        214,922        95,506   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 121,974      $ 145,705      $ 121,974      $ 145,705   
  

 

 

   

 

 

   

 

 

   

 

 

 

SUPPLEMENTAL INFORMATION:

        

Cash paid during the period for interest

   $ 10,684      $ 3,400      $ 26,976      $ 20,859   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-cash activities:

        

Obligation related to purchase of reserves and infrastructure

   $ —        $ 2,100      $ —        $ 4,100   


NRP Reports 2Q12 Results and Updates Guidance   Page 11 of 12

 

Natural Resource Partners L.P.

Consolidated Balance Sheets

(in thousands, except for unit information)

 

ASSETS   
     June 30,
2012
    December 31,
2011
 
     (unaudited)     (audited)  

Current assets:

    

Cash and cash equivalents

   $ 121,974      $ 214,922   

Accounts receivable, net of allowance for doubtful accounts

     33,029        30,923   

Accounts receivable - affiliates

     12,897        10,138   

Other

     526        832   
  

 

 

   

 

 

 

Total current assets

     168,426        256,815   

Land

     24,515        24,534   

Plant and equipment, net

     42,967        46,185   

Coal and other mineral rights, net

     1,324,654        1,257,501   

Intangible assets, net

     72,972        75,164   

Loan financing costs, net

     4,569        4,846   

Long-term contracts receivable - affiliates

     55,371        —     

Other assets, net

     886        604   
  

 

 

   

 

 

 

Total assets

   $ 1,694,360      $ 1,665,649   
  

 

 

   

 

 

 
LIABILITIES AND PARTNERS’ CAPITAL   

Current liabilities:

    

Accounts payable and accrued liabilities

   $ 2,905      $ 2,366   

Accounts payable - affiliates

     398        375   

Obligation related to acquisitions

     —          500   

Current portion of long-term debt

     87,230        30,801   

Accrued incentive plan expenses - current portion

     6,982        8,374   

Property, franchise and other taxes payable

     5,734        6,316   

Accrued interest

     10,603        10,761   
  

 

 

   

 

 

 

Total current liabilities

     113,852        59,493   

Deferred revenue

     118,373        113,303   

Accrued incentive plan expenses

     7,801        11,670   

Long-term debt

     829,731        836,268   

Partners’ capital:

    

Common units outstanding (106,027,836)

     611,845        629,253   

General partner’s interest

     10,162        10,517   

Non-controlling interest

     3,066        5,638   

Accumulated other comprehensive loss

     (470     (493
  

 

 

   

 

 

 

Total partners’ capital

     624,603        644,915   
  

 

 

   

 

 

 

Total liabilities and partners’ capital

   $ 1,694,360      $ 1,665,649   
  

 

 

   

 

 

 


NRP Reports 2Q12 Results and Updates Guidance   Page 12 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”

 

     Quarter Ended     Six Months Ended  
     June
2012
    June
2011
    June
2012
    June
2011
 
     (unaudited)     (unaudited)  

Net cash provided by operating activities

   $ 82,522      $ 91,646      $ 132,007      $ 138,680   

Less scheduled principal payments

     (7,917     (8,633     (23,108     (23,826

Less reserves for future scheduled principal payments

     (13,058     (7,700     (26,116     (15,759

Add reserves used for scheduled principal payments

     7,917        8,633        23,108        23,826   

Return on direct financing lease and contractual override

     904        —          904        —     

Proceeds from sale of assets

     285        1,000        285        1,100   
  

 

 

   

 

 

   

 

 

   

 

 

 

Distributable cash flow

   $ 70,653      $ 84,946      $ 107,080      $ 124,021   
  

 

 

   

 

 

   

 

 

   

 

 

 

-end-