Attached files

file filename
8-K - FORM 8-K - NATURAL RESOURCE PARTNERS LPd922023d8k.htm

Exhibit 99.1

 

Natural Resource Partners L.P.

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

   LOGO

NEWS RELEASE

Natural Resource Partners L.P.

Reports First Quarter 2015 Results

Highlights

 

    Revenues of $109.7 million

 

    Net income per unit of $0.14

 

    Distributable cash flow of $53.3 million

 

    Adjusted EBITDA of $64.2 million

HOUSTON, May 7, 2015Natural Resource Partners L.P. (NYSE:NRP) today reported first quarter 2015 revenues of $109.7 million, resulting in net income per unit of $0.14 compared to $80.3 million in revenues and net income per unit of $0.29 reported for the first quarter 2014. Distributable cash flow was $53.3 million in the first quarter 2015 compared to $38.9 million for 2014. NRP also reported Adjusted EBITDA of $64.2 million for first quarter 2015 versus $69.0 million for first quarter 2014.

“As announced on April 22, we are in the initial stages of implementing a long-term strategic plan to reduce NRP’s debt and enhance our liquidity through this difficult commodity cycle,” said Wyatt Hogan, President and Chief Operating Officer. “During the implementation of this long-term plan, we will remain focused on actively managing our assets and operations in a cost-efficient manner. As demonstrated by our first quarter 2015 results, we have diversified our sources of revenue across a more balanced portfolio of coal royalties, construction aggregates, soda ash and oil and gas, and believe that we are on the right path to achieving our long-term objective of growing NRP while improving our financial profile.”

 

Highlights

   Quarter Ended  
     March 31,      March 31,      %  
     2015      2014      Change  
     (in thousands except per
unit and per ton)
        

Revenues

        

Total revenues and other income

   $ 109,677       $ 80,309         37

Coal production (tons)

     11,108         12,252         -9

Average coal royalty revenue per ton

   $ 3.35       $ 3.55         -6

Total coal related revenues

   $ 49,482       $ 52,373         -6

Aggregates related revenue

   $ 28,946       $ 3,396         752

Oil and gas related revenue

   $ 15,230       $ 10,058         51

Equity in earnings of unconsolidated investment

   $ 12,523       $ 9,779         28

Operating Expenses

   $ 69,260       $ 27,870         149

Net income

        

Net income to limited partners

   $ 17,139       $ 31,953         -46

Net income per common unit

   $ 0.14       $ 0.29         -52

Weighted average common units outstanding

     122,300         109,848         11

Net cash provided by operating activities

     55,472         38,630         44

Distributable cash flow(1)

   $ 53,289       $ 38,927         37

Adjusted EBITDA(1)

   $ 64,204       $ 68,978         -7

 

(1) See “Non-GAAP Financial Measures” and reconciliation tables at the end of the release.

First Quarter 2015 compared to First Quarter 2014

Revenues and other income

Total revenues and other income for the first quarter 2015 increased 37% to $109.7 million from the same period of 2014 due primarily to increased aggregates related revenues and oil and gas related revenues as a result of the VantaCore construction aggregates and Sanish Field oil and gas acquisitions completed in the fourth quarter of 2014. These increases were partially offset by a decrease in coal related revenues as compared to the first quarter 2014.


NRP Reports First Quarter 2015 Results Page 2 of 14

 

The $25.6 million increase in aggregates related revenues included a $26.8 million increase attributable to VantaCore, partially offset by a slight decline in other aggregates related revenues. Equity in earnings of our unconsolidated investment in the soda ash business increased $2.7 million, or 28%, over the first quarter of 2014. In addition, oil and gas revenues increased $5.2 million to $15.2 million.

Coal related revenues decreased 6% to $49.5 million, due to both decreases in coal production volumes by NRP’s lessees (9%) and decreases in average coal royalty revenue per ton (6%) as compared to the first quarter 2014. The decrease in coal royalty revenues resulted primarily from a decrease in Northern Appalachian revenues, where coal reserves were exhausted at one higher revenue mine, and also lower sales volumes in the Illinois Basin. Metallurgical coal represented 33% of coal production and 40% of coal royalty revenues for the first quarter of 2015.

Operating Expenses

Total operating expenses increased $41.4 million to $69.3 million. We incurred $22.4 million of operating expenses as well as $2.7 million of general and administrative expenses related to VantaCore’s operating construction aggregates business. Depreciation, depletion and amortization increased $10.7 million to $25.4 million mainly due to our recent acquisitions.

Net Income

Net income attributable to the limited partners and net income per unit decreased 46% and 52% respectively in the first quarter 2015 compared to the same period in 2014. In addition to the $12.0 million decrease in income from operations, net income per unit was also lower as a result of an increase in the number of common units outstanding in 2015 versus the same period in 2014.

Distributable Cash Flow

Distributable cash flow increased by 37%, or $14.4 million, to $53.3 million in the first quarter 2015, mainly due to timing of cash payments received by our aggregates related business and approximately $5.2 million related to the sale of some minerals rights and assets. In addition, for the first time, NRP has reduced distributable cash flow for maintenance capital expenditures in the amount of $8.5 million for the first quarter of 2015. A portion of the capital expenditures associated with both our oil and gas working interest business and VantaCore are maintenance capital expenditures, which are capital expenditures made to maintain the long-term production capacity of those businesses. Maintenance capital expenditures are projected to be approximately $22 million for 2015, the majority of which are expected to be related to our Williston Basin oil and gas non-operated working interests and incurred primarily in the first half of the year.


NRP Reports First Quarter 2015 Results    Page 3 of 14

 

Adjusted EBITDA

Adjusted EBITDA declined approximately $4.8 million in the first quarter 2015 to $64.2 million, compared to the $69.0 million generated in the same period in 2014. The decrease is mainly related to decreased coal related revenues.

First Quarter 2015 compared to Fourth Quarter 2014

 

Highlights

   Quarter Ended  
     March 31      December 31      % Change  
     (in thousands, except per
ton and per unit)
        

Revenues and other income

        

Total revenues and other income

   $ 109,677       $ 137,273         -20

Coal production (tons)

     11,108         12,986         -14

Average coal royalty revenue per ton

   $ 3.35       $ 3.39         -1

Total coal related revenue

   $ 49,482       $ 53,797         -8

Aggregates related revenue

   $ 28,946       $ 44,510         -35

Oil and gas related revenue

   $ 15,230       $ 22,085         -31

Equity in earnings of unconsolidated investment

   $ 12,523       $ 12,551         0

Operating expenses

   $ 69,260       $ 106,223         -35

Net income

        

Net income to limited partners

   $ 17,139       $ 8,472         102

Net income to the limited partners, before considering any impairments(1)

   $ 17,139       $ 28,645         -40

Net income per unit

   $ 0.14       $ 0.07         100

Net income per unit, before considering any impairments(1)

   $ 0.14       $ 0.24         -42

Average units outstanding

     122,300         121,449         1

Net cash provided by operating activities

     55,472         53,659         3

Distributable cash flow(1)

   $ 53,289       $ 56,066         -5

Adjusted EBITDA(1)

   $ 64,204       $ 80,143         -20

 

(1) See “Non-GAAP Financial Measures” and reconciliation tables at the end of the release.

Revenues and other income

Total revenues and other income for the first quarter of 2015 decreased 20%, to $109.7 million from the fourth quarter of 2014, mainly due to decreases in coal related revenues, a seasonal decline in aggregates related revenues and lower oil and gas revenues. The decrease in coal related revenues resulted from a reduction of 1.9 million tons in production offset partially by recognition of minimums as revenue and condemnation payments. Aggregates related revenues from VantaCore were lower due to winter weather conditions and are expected to improve during the remainder of 2015. While oil and gas production improved modestly, prices declined significantly.

Operating Expenses

Operating expenses declined $37.0 million in the first quarter of 2015 from the previous quarter primarily due to a $20.6 million impairment charge taken in the fourth quarter and $9.9 million of seasonally reduced aggregates operating expenses.

Net Income

Net income to the limited partners decreased 40% to $17.1 million and net income per unit decreased 42% to $0.14 in the first quarter before considering impairments taken in the fourth quarter. This decrease was mainly due to seasonally lower aggregates income, lower oil and gas prices, and lower coal production.

Distributable Cash Flow

Distributable cash flow decreased $2.8 million in the first quarter from the fourth quarter mainly due to the reserve for maintenance capital expenditures of $8.5 million partially offset by asset sales.

Adjusted EBITDA

Adjusted EBITDA for the first quarter 2015 decreased 20% to $64.2 million from the $80.1 million generated in the fourth quarter 2014. This decrease was due to lower income from operations as described above.

Long-Term Strategic Plan and Liquidity

On April 22, 2015, NRP announced its long-term strategic plan to strengthen its balance sheet and enhance liquidity. This plan set forth goals to reduce debt and improve various credit metrics by the end of 2017. At March 31, 2015, NRP had cash of $33.3 million. In addition, NRP currently has $75 million available under Opco’s revolving credit facility.


NRP Reports First Quarter 2015 Results Page 4 of 14

 

NRP’s cash balance and distributable cash flow are typically lower during the first quarter of each year primarily due to significant cash payments during the quarter for semi-annual interest payments and annual long-term incentive plan payments.

Distributions

On April 22, 2015, as part of NRP’s long-term strategic plan, the Board of Directors of NRP’s general partner declared a reduced quarterly distribution of $0.09 per unit for the first quarter 2015. We intend to use the cash savings from this reduction of approximately $130 million on an annualized basis to repay debt. The distribution is payable on May 14, 2015 to unitholders of record on May 5, 2015.

Company Profile

Natural Resource Partners L.P. is a master limited partnership headquartered in Houston, TX. NRP is a diversified natural resource company that owns interests in oil and gas, coal, aggregates and industrial minerals across the United States. A large percentage of NRP’s income from operations is generated from royalties and other passive income. In addition, NRP owns an equity investment in OCI Wyoming, a trona/soda ash operation, owns non-operated working interests in oil and gas properties and owns VantaCore, making NRP one of the top 25 aggregates producers in the United States.

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.

Non-GAAP Financial Measures

Adjusted EBITDA is a non-GAAP financial measure that we define as net income less equity earnings in unconsolidated investment; plus distributions from equity earnings in unconsolidated investment, interest expense, gross, depreciation, depletion and amortization, and asset impairments. Adjusted EBITDA, as used and defined by us, may not be comparable to similarly titled measures employed by other companies and is not a measure of performance calculated in accordance with GAAP. Adjusted EBITDA should not be considered in isolation or as a substitute for operating income, net income or loss, cash flows provided by operating, investing and financial activities, or other income or cash flow statement data prepared in accordance with GAAP. Adjusted EBITDA provides no information regarding a partnership’s capital structure, borrowings, interest costs, capital expenditures, and working capital movement or tax positions. Adjusted EBITDA does not represent funds available for discretionary use because those funds may be required for debt service, capital expenditures, working capital and other commitments and obligations. Our management team believes Adjusted EBITDA is useful in evaluating our financial performance because this measure is widely used by financial analysts, investors and rating agencies for comparative purposes. Adjusted EBITDA is also a financial measure widely used by investors in the high-yield bond market. 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


NRP Reports First Quarter 2015 Results Page 5 of 14

 

affect our net income or loss, the lack of comparability of results of operations of different companies and the different methods of calculating Adjusted EBITDA reported by different companies. Reconciliations of adjusted EBITDA to net income are included in the table attached to this release.

“Distributable cash flow” represents cash flow from operations, plus returns on unconsolidated equity investments, proceeds from sales of assets, and returns on direct financing lease and contractual overrides, less maintenance capital expenditures. 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 make quarterly cash distributions 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 historical 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 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, oil, natural gas, and aggregates and industrial minerals, including trona/soda ash; changes in operating conditions and costs; production cuts by our lessees; the pace of development of our oil and natural gas properties; unanticipated geologic problems; our liquidity 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.

15-05

-Financial statements follow-


NRP Reports First Quarter 2015 Results Page 6 of 14

 

Natural Resource Partners L.P.

Operating Statistics—Coal Related Revenue

(in thousands except per ton data)

 

     Quarter Ended  
     March 31,      March 31,  
     2015      2014  
     (unaudited)  

Regional Statistics

     

Coal royalty production (tons):

     

Appalachia

     

Northern

     1,745         2,651   

Central

     4,384         4,376   

Southern

     974         984   
  

 

 

    

 

 

 

Total Appalachia

  7,103      8,011   

Illinois Basin

  2,584      3,122   

Northern Powder River Basin

  1,304      879   

Gulf Coast

  117      240   
  

 

 

    

 

 

 

Total

  11,108      12,252   
  

 

 

    

 

 

 

Average royalty revenue per ton:

Appalachia

Northern

$ 0.36    $ 0.81   

Central

  3.99      4.58   

Southern

  4.81      5.55   

Total Appalachia

  3.21      3.45   

Illinois Basin

  4.05      3.99   

Northern Powder River Basin

  2.69      2.97   

Gulf Coast

  3.52      3.40   

Combined average royalty revenue per ton

$ 3.35    $ 3.55   

Coal royalty revenues:

Appalachia

Northern

$ 634    $ 2,139   

Central

  17,506      20,038   

Southern

  4,686      5,464   
  

 

 

    

 

 

 

Total Appalachia

$ 22,826    $ 27,641   

Illinois Basin

  10,467      12,470   

Northern Powder River Basin

  3,507      2,610   

Gulf Coast

  412      815   
  

 

 

    

 

 

 

Total coal royalty revenues

$ 37,212    $ 43,536   
  

 

 

    

 

 

 

Other coal related revenues:

Override revenue

  691      1,343   

Transportation and processing fees

  4,597      5,097   

Minimums recognized as revenue

  4,540      1,470   

DOH—coal property sale

  1,665      —     

Wheelage

  777      927   
  

 

 

    

 

 

 

Total other coal related revenues

$ 12,270    $ 8,837   
  

 

 

    

 

 

 

Total coal related revenues

$ 49,482    $ 52,373   
  

 

 

    

 

 

 

Coal related revenues

$ 30,421    $ 33,646   

Coal related revenues—affiliates

  19,061      18,727   


NRP Reports First Quarter 2015 Results Page 7 of 14

 

Natural Resource Partners L.P.

Operating Statistics—Aggregates and Industrial Minerals

(in thousands)

 

     Quarter Ended  
     March 31,      March 31,  
     2015      2014  
     (unaudited)  

VantaCore

     

Tonnage Sold

     1,486         —     

Revenues

   $ 26,773       $ —     

Operating expenses

   $ 22,407       $ —     

Aggregates royalty revenues and production

     

Tonnage

     633         1,215   

Aggregate royalty revenues

   $ 444       $ 1,481   

Other aggregate related revenue

     

Override revenue

   $ 1,434       $ 1,028   

Bonus revenue

     —           —     

Processing fees

     153         163   

Minimums recognized as revenue

     8         616   

Wheelage

     134         108   

Other aggregate related revenue

   $ 1,729       $ 1,915   
  

 

 

    

 

 

 

Total aggregate related revenues

$ 28,946    $ 3,396   
  

 

 

    

 

 

 

Soda ash revenues and distributions

Equity in earnings of unconsolidated investment

$ 12,523    $ 9,779   

Cash distributions from equity earnings in unconsolidated investment

$ 10,903    $ 11,645   


NRP Reports First Quarter 2015 Results Page 8 of 14

 

Natural Resource Partners L.P.

Operating Statistics—Oil and Gas

($ in thousands)

 

     Quarter Ended  
     March 31,      March 31,  
     2015      2014  
     (unaudited)  

Williston Basin non-operated working interests

     

Production volumes

     

Oil (MBbls)

     307         68   

Natural gas (Mcf)

     221         15   

NGL (MBoe)

     40         3   

Average sales price per unit

     

Oil ($/Bbl)

     39.34         105.53   

Natural gas ($/Mcf)

     2.71         5.73   

NGL ($/Boe)

     12.28         39.00   

Revenues

     

Oil

   $ 12,076         7,176   

Natural gas

     598         86   

NGL

     491         117   

Non-production revenue

     450         —     

Total

   $ 13,615       $ 7,379   

Other oil and gas related revenues

     

Royalty and overriding revenues

   $ 1,615         2,679   
  

 

 

    

 

 

 

Total oil and gas related revenues

$ 15,230    $ 10,058   
  

 

 

    

 

 

 


NRP Reports First Quarter 2015 Results Page 9 of 14

 

Natural Resource Partners L.P.

Consolidated Statements of Comprehensive Income

(in thousands, except per unit data)

 

     Quarter Ended  
     March 31,     March 31,  
     2015     2014  
     (unaudited)  

Revenues and other income:

    

Coal related revenues

   $ 30,421      $ 33,646   

Coal related revenues—affiliates

     19,061        18,727   

Aggregate related revenues

     28,946        3,396   

Oil and gas related revenues

     15,230        10,058   

Equity in earnings of unconsolidated investment

     12,523        9,779   

Property taxes

     3,004        3,967   

Other

     492        736   
  

 

 

   

 

 

 

Total revenues and other income

  109,677      80,309   

Operating expenses:

Coal related expenses

  1,321      577   

Aggregate related expenses

  22,407      73   

Oil and gas related expenses

  3,762      1,921   

General and administrative

  7,454      2,690   

General and administrative—affiliates

  3,786      3,094   

Depreciation, depletion and amortization

  25,392      14,647   

Property, franchise and other taxes

  5,138      4,868   
  

 

 

   

 

 

 

Total operating expenses

  69,260      27,870   

Income from operations

  40,417      52,439   

Other income (expense)

Interest expense

  (22,943   (19,860

Interest income

  15      26   
  

 

 

   

 

 

 

Other expense, net

  (22,928   (19,834
  

 

 

   

 

 

 

Net Income

$ 17,489    $ 32,605   

Less: net income attributable to non-controlling interest

  —        —     
  

 

 

   

 

 

 

Net income attributable to NRP

$ 17,489    $ 32,605   
  

 

 

   

 

 

 

Net income attributable to partners:

Limited partners

$ 17,139    $ 31,953   
  

 

 

   

 

 

 

General partner

$ 350    $ 652   
  

 

 

   

 

 

 

Basic and diluted net income per common unit

$ 0.14    $ 0.29   
  

 

 

   

 

 

 

Weighted average number of units outstanding:

  122,300      109,848   
  

 

 

   

 

 

 

Net income

$ 17,489    $ 32,605   

Comprehensive loss from unconsolidated investment and other

  (965   (101
  

 

 

   

 

 

 

Comprehensive income attributable to NRP

$ 16,524    $ 32,504   
  

 

 

   

 

 

 


NRP Reports First Quarter 2015 Results Page 10 of 14

 

Natural Resource Partners L.P.

Consolidated Statements of Cash Flow

(in thousands, except per unit data)

 

     Quarter Ended  
     March 31,     March 31,  
     2015     2014  
     (unaudited)  

Cash flows from operating activities:

  

Net income

   $ 17,489      $ 32,605   

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

    

Depreciation, depletion and amortization

     25,392        14,647   

Equity earnings from unconsolidated investment

     (12,523     (9,779

Distributions from equity earnings from unconsolidated investments

     10,903        11,645   

Other, net

     (1,010     747   

Other net, affiliates

     7        —     

Change in operating assets and liabilities:

    

Accounts receivable

     15,110        (4,262

Accounts receivable—affiliates

     3,643        (3,098

Accounts payable

     (2,642     (1,568

Accounts payable—affiliates

     (14     478   

Accrued liabilities

     921        1,256   

Deferred revenue

     5,845        330   

Deferred revenue—affiliates

     (738     3,412   

Accrued incentive plan expenses

     (6,275     (8,065

Other items, net

     103        (18

Other items, net—affiliates

     (739     300   
  

 

 

   

 

 

 

Net cash provided by operating activities:

  55,472      38,630   

Cash flows from investing activities:

Acquisition of mineral rights

  (16,788   (1,804

Acquisition of plant and equipment

  (1,365   —     

Proceeds from sale of mineral rights

  4,261      —     

Proceeds from sale of plant and equipment

  905      —     

Return on direct financing lease and contractual override—affiliate

  1,137      297   
  

 

 

   

 

 

 

Net cash used in investing activities

  (11,850   (1,507

Cash flows from financing activities:

Proceeds from loans

  25,000      2,000   

Repayment of loans

  (41,166   (41,166

Proceeds from issuance of common units

  —        4,513   

Capital contribution by general partner

  —        92   

Distributions to non-controlling interests

  (662   (974

Distributions to partners

  (43,678   (39,218

Other

  83      (57
  

 

 

   

 

 

 

Net cash used in financing activities

  (60,423   (74,810

Net decrease in cash and cash equivalents

  (16,801   (37,687

Cash and cash equivalents at beginning of period

  50,076      92,513   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

$ 33,275    $ 54,826   
  

 

 

   

 

 

 

Supplemental cash flow information:

Cash paid during the period for interest

$ 14,344    $ 14,703   

Plant, equipment and mineral rights funded with accounts payable or accrued liabilities

$ 3,761    $ —     


NRP Reports First Quarter 2015 Results Page 11 of 14

 

Natural Resource Partners L.P.

Consolidated Balance Sheets

(in thousands, except for unit information)

 

     March 31     December 31  
     2015     2014  
     (unaudited)     (unaudited)  
ASSETS   

Current assets:

    

Cash and cash equivalents

   $ 33,275      $ 50,076   

Accounts receivable, net

     52,323        66,455   

Accounts receivable—affiliates

     5,851        9,494   

Inventory

     5,790        5,814   

Prepaid expenses and other

     4,154        4,279   
  

 

 

   

 

 

 

Total current assets

  101,393      136,118   

Land

  25,243      25,243   

Plant and equipment, net

  78,584      60,093   

Mineral rights, net

  1,773,449      1,781,852   

Intangible assets, net

  59,713      60,733   

Equity in unconsolidated investment

  262,722      264,020   

Long-term contracts receivable—affiliate

  49,610      50,008   

Goodwill

  29,465      52,012   

Other assets

  13,746      14,645   
  

 

 

   

 

 

 

Total assets

$ 2,393,925    $ 2,444,724   
  

 

 

   

 

 

 
LIABILITIES AND CAPITAL   

Current liabilities:

Accounts payable

$ 16,862    $ 22,465   

Accounts payable—affiliates

  936      950   

Accrued liabilities

  50,772      43,533   

Current portion of long-term debt

  155,983      80,983   
  

 

 

   

 

 

 

Total current liabilities

  224,553      147,931   

Deferred revenue

  79,052      73,207   

Deferred revenue—affiliates

  86,315      87,053   

Long-term debt, net

  1,283,352      1,374,336   

Long-term debt, net—affiliate

  19,911      19,904   

Other non-current liabilities

  8,403      22,138   

Partners’ capital:

Common unitholders’ interest (122,299,825 units outstanding)

  683,354      709,019   

General partner’s interest

  11,721      12,245   

Accumulated other comprehensive loss

  (1,424   (459
  

 

 

   

 

 

 

Total partners’ capital

  693,651      720,805   

Non-controlling interest

  (1,312   (650
  

 

 

   

 

 

 

Total capital

  692,339      720,155   
  

 

 

   

 

 

 

Total liabilities and capital

$ 2,393,925    $ 2,444,724   
  

 

 

   

 

 

 


NRP Reports First Quarter 2015 Results Page 12 of 14

 

Natural Resource Partners L.P.

Reconciliation of GAAP Financial Measures

to Non-GAAP Financial Measures

(in thousands)

Reconciliation of GAAP “Net cash provided by operating activities”

to Non-GAAP “Distributable cash flow”

 

     Quarter Ended  
     March 31,     March 31,  
     2015     2014  
     (unaudited)  

Net cash provided by operating activities

   $ 55,472      $ 38,630   

Return on direct financing lease and contractual overrides

     1,137        297   

Proceeds from sale of mineral rights

     4,261        —     

Proceeds from sale of plant and equipment

     905        —     

Maintenance capital expenditures

     (8,486     —     
  

 

 

   

 

 

 

Distributable cash flow

$ 53,289    $ 38,927   
  

 

 

   

 

 

 

Reconciliation of GAAP “Net cash provided by operating activities”

to Non-GAAP “Distributable cash flow”

 

     Quarter Ended  
  

 

 

   

 

 

 
     March 31,     December 31,  
     2015     2014  
     (unaudited)  

Net cash provided by operating activities

   $ 55,472      $ 53,659   

Return on direct financing lease and contractual overrides

     1,137        994   

Proceeds from sale of mineral rights

     4,261        —     

Proceeds from sale of plant and equipment

     905        1,413   

Maintenance capital expenditures

     (8,486     —     
  

 

 

   

 

 

 

Distributable cash flow

$ 53,289    $ 56,066   
  

 

 

   

 

 

 


NRP Reports First Quarter 2015 Results Page 13 of 14

 

Natural Resource Partners L.P.

Reconciliation of GAAP Financial Measures

to Non-GAAP Financial Measures

(in thousands)

Reconciliation of GAAP “Net income”

to Non-GAAP “Adjusted EBITDA”

 

     Quarter Ended  
     March 31,     March 31,  
     2015     2014  
     (unaudited)  

Net income

   $ 17,489      $ 32,605   

Less equity in earnings of unconsolidated investment

     (12,523     (9,779

Add distributions from equity earnings in unconsolidated investment

     10,903        11,645   

Add depreciation, depletion and amortization

     25,392        14,647   

Add interest expense, gross

     22,943        19,860   
  

 

 

   

 

 

 

Adjusted EBITDA

$ 64,204    $ 68,978   
  

 

 

   

 

 

 

Reconciliation of GAAP “Net income”

to Non-GAAP “Adjusted EBITDA”

 

     Quarter Ended  
     March 31,     December 31,  
     2015     2014  
     (unaudited)  

Net income

   $ 17,489      $ 8,645   

Less equity in earnings of unconsolidated investment

     (12,523     (12,551

Add distributions from equity earnings in unconsolidated investment

     10,903        10,780   

Add depreciation, depletion and amortization

     25,392        30,258   

Add asset impairments

     —          20,585   

Add interest expense, gross

     22,943        22,426   
  

 

 

   

 

 

 

Adjusted EBITDA

$ 64,204    $ 80,143   
  

 

 

   

 

 

 


NRP Reports First Quarter 2015 Results    Page 14 of 14

 

Natural Resource Partners L.P.

Reconciliation of GAAP “Total operating costs and expenses”

to Non-GAAP “Total operating expenses before considering any impairments”

(in thousands)

 

     Quarter Ended  
     December 31,     March 31,      March 31,  
     2014     2015      2014  
     (unaudited)  

Operating expenses

       

Total operating expenses as reported

   $ 106,223      $ 69,260       $ 27,870   

Impairments

     (20,585     —           —     

Total operating costs before considering any impairments

     85,638        69,260         27,870   

Reconciliation of GAAP “Net income attributable to the limited partners”

to Non-GAAP “Net income attributable to the limited partners before considering any impairments”

(in thousands)

 

     Quarter Ended  
     December 31,      March 31,      March 31,  
     2014      2015      2014  
     (unaudited)  

Net income attributable to the limited partners

        

Net income as reported

   $ 8,645       $ 17,489       $ 32,605   

Impairments

     20,585         —           —     

Net income before considering any impairments

   $ 29,230       $ 17,489       $ 32,605   

Net income, before considering any impairments, attributable to:

        

General partner

   $ 585       $ 350       $ 652   

Limited partners

   $ 28,645       $ 17,139       $ 31,953   

Reconciliation of GAAP “Basic and diluted net income per unit”

to Non-GAAP “Net income per unit before considering any impairments”

(in thousands)

 

     Quarter Ended  
     December 31,      March 31,      March 31,  
     2014      2015      2014  
     (unaudited)  

Net income per unit

        

Net income per unit as reported

   $ 0.07       $ 0.14       $ 0.29   

Adjustment for impairments

     0.17         —           —     

Net income per limited partner unit, before considering any impairments

     0.24         0.14         0.29   

Weighted number of units outstanding

     121,449         122,300         109,848   

 

* Numbers may not add due to rounding

-end-