ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
NATURAL RESOURCE PARTNERS L.P.
CONSOLIDATED BALANCE SHEETS
| | | | | | | | | | | |
| June 30, | | December 31, |
| (In thousands, except unit data) | 2022 | | 2021 |
| ASSETS | (Unaudited) | | |
| Current assets | | | |
| Cash and cash equivalents | $ | 59,356 | | | $ | 135,520 | |
| | | |
| Accounts receivable, net | 37,288 | | | 24,538 | |
| Other current assets, net | 3,204 | | | 2,723 | |
| | | |
| Total current assets | $ | 99,848 | | | $ | 162,781 | |
| Land | 24,008 | | | 24,008 | |
| | | |
| Mineral rights, net | 428,505 | | | 437,697 | |
| Intangible assets, net | 15,634 | | | 16,130 | |
| Equity in unconsolidated investment | 280,300 | | | 276,004 | |
| Long-term contract receivable, net | 30,182 | | | 31,371 | |
| Other long-term assets, net | 4,664 | | | 5,832 | |
| Total assets | $ | 883,141 | | | $ | 953,823 | |
| LIABILITIES AND CAPITAL | | | |
| Current liabilities | | | |
| Accounts payable | $ | 1,969 | | | $ | 1,956 | |
| Accrued liabilities | 5,507 | | | 10,297 | |
| Accrued interest | 1,050 | | | 1,213 | |
| Current portion of deferred revenue | 11,475 | | | 11,817 | |
| Current portion of long-term debt, net | 39,070 | | | 39,102 | |
| | | |
| Total current liabilities | $ | 59,071 | | | $ | 64,385 | |
| Deferred revenue | 40,811 | | | 50,045 | |
| Long-term debt, net | 259,296 | | | 394,443 | |
| Other non-current liabilities | 5,012 | | | 5,018 | |
| Total liabilities | $ | 364,190 | | | $ | 513,891 | |
| Commitments and contingencies (see Note 12) | | | |
Class A Convertible Preferred Units (250,000 and 269,321 units issued and outstanding at June 30, 2022 and December 31, 2021, respectively, at $1,000 par value per unit; liquidation preference of $1,850 per unit at June 30, 2022 and December 31, 2021) | $ | 164,587 | | | $ | 183,908 | |
| Partners’ capital | | | |
Common unitholders’ interest (12,505,996 and 12,351,306 units issued and outstanding at June 30, 2022 and December 31, 2021, respectively) | $ | 300,753 | | | $ | 203,062 | |
| General partner’s interest | 3,904 | | | 1,787 | |
| Warrant holders’ interest | 47,964 | | | 47,964 | |
| Accumulated other comprehensive income | 1,743 | | | 3,211 | |
| Total partners’ capital | $ | 354,364 | | | $ | 256,024 | |
| | | |
| | | |
| Total liabilities and partners' capital | $ | 883,141 | | | $ | 953,823 | |
The accompanying notes are an integral part of these consolidated financial statements.
NATURAL RESOURCE PARTNERS L.P.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended
June 30, | | For the Six Months Ended June 30, |
| (In thousands, except per unit data) | 2022 | | 2021 | | 2022 | | 2021 |
| Revenues and other income | | | | | | | |
| Royalty and other mineral rights | $ | 79,333 | | | $ | 33,611 | | | $ | 150,416 | | | $ | 66,538 | |
| Transportation and processing services | 5,612 | | | 2,182 | | | 9,408 | | | 4,374 | |
| Equity in earnings of Sisecam Wyoming | 14,643 | | | 2,601 | | | 29,480 | | | 4,574 | |
| Gain on asset sales and disposals | 345 | | | 116 | | | 345 | | | 175 | |
| Total revenues and other income | $ | 99,933 | | | $ | 38,510 | | | $ | 189,649 | | | $ | 75,661 | |
| | | | | | | |
| Operating expenses | | | | | | | |
| Operating and maintenance expenses | $ | 10,015 | | | $ | 5,170 | | | $ | 18,091 | | | $ | 10,722 | |
| Depreciation, depletion and amortization | 5,847 | | | 4,871 | | | 9,715 | | | 9,963 | |
| General and administrative expenses | 5,052 | | | 3,388 | | | 9,519 | | | 7,498 | |
| Asset impairments | 43 | | | 16 | | | 62 | | | 4,059 | |
| Total operating expenses | $ | 20,957 | | | $ | 13,445 | | | $ | 37,387 | | | $ | 32,242 | |
| | | | | | | |
| Income from operations | $ | 78,976 | | | $ | 25,065 | | | $ | 152,262 | | | $ | 43,419 | |
| | | | | | | |
| Other expenses, net | | | | | | | |
| Interest expense, net | $ | (8,108) | | | $ | (9,683) | | | $ | (17,495) | | | $ | (19,656) | |
| | | | | | | |
| Loss on extinguishment of debt | (4,048) | | | — | | | (4,048) | | | — | |
| Total other expenses, net | $ | (12,156) | | | $ | (9,683) | | | $ | (21,543) | | | $ | (19,656) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| Net income | $ | 66,820 | | | $ | 15,382 | | | $ | 130,719 | | | $ | 23,763 | |
| | | | | | | |
| | | | | | | |
| Less: income attributable to preferred unitholders | (7,500) | | | (7,842) | | | (15,000) | | | (15,569) | |
| Net income attributable to common unitholders and the general partner | $ | 59,320 | | | $ | 7,540 | | | $ | 115,719 | | | $ | 8,194 | |
| | | | | | | |
| Net income attributable to common unitholders | $ | 58,134 | | | $ | 7,389 | | | $ | 113,405 | | | $ | 8,030 | |
| Net income attributable to the general partner | 1,186 | | | 151 | | | 2,314 | | | 164 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| Net income per common unit (see Note 4) | | | | | | | |
| Basic | $ | 4.65 | | | $ | 0.60 | | | $ | 9.10 | | | $ | 0.65 | |
| Diluted | 3.29 | | | 0.56 | | | 6.50 | | | 0.65 | |
| | | | | | | |
| Net income | $ | 66,820 | | | $ | 15,382 | | | $ | 130,719 | | | $ | 23,763 | |
| Comprehensive income (loss) from unconsolidated investment and other | (4,013) | | | 2,533 | | | (1,468) | | | 3,265 | |
| Comprehensive income | $ | 62,807 | | | $ | 17,915 | | | $ | 129,251 | | | $ | 27,028 | |
| | | | | | | |
| | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
NATURAL RESOURCE PARTNERS L.P.
CONSOLIDATED STATEMENTS OF PARTNERS’ CAPITAL
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Common Unitholders | | General Partner | | Warrant Holders | | Accumulated
Other
Comprehensive Income | | | | | | Total Partners' Capital |
| |
| (In thousands) | Units | | Amounts | |
| Balance at December 31, 2021 | 12,351 | | | $ | 203,062 | | | $ | 1,787 | | | $ | 47,964 | | | $ | 3,211 | | | | | | | $ | 256,024 | |
Net income (1) | — | | | 62,621 | | | 1,278 | | | — | | | — | | | | | | | 63,899 | |
| Distributions to common unitholders and the general partner | — | | | (5,559) | | | (113) | | | — | | | — | | | | | | | (5,672) | |
| Distributions to preferred unitholders | — | | | (7,603) | | | (155) | | | — | | | — | | | | | | | (7,758) | |
| Issuance of unit-based awards | 155 | | | — | | | — | | | — | | | — | | | | | | | — | |
| Unit-based awards amortization and vesting, net | — | | | (1,754) | | | — | | | — | | | — | | | | | | | (1,754) | |
| Capital contribution | — | | | — | | | 112 | | | — | | | — | | | | | | | 112 | |
| | | | | | | | | | | | | | | |
| Comprehensive income from unconsolidated investment and other | — | | | — | | | — | | | — | | | 2,545 | | | | | | | 2,545 | |
| Balance at March 31, 2022 | 12,506 | | | $ | 250,767 | | | $ | 2,909 | | | $ | 47,964 | | | $ | 5,756 | | | | | | | $ | 307,396 | |
Net income (1) | — | | | 65,484 | | | 1,336 | | | — | | | — | | | | | | | 66,820 | |
| Distributions to common unitholders and the general partner | — | | | (9,379) | | | (191) | | | — | | | — | | | | | | | (9,570) | |
| Distributions to preferred unitholders | — | | | (7,350) | | | (150) | | | — | | | — | | | | | | | (7,500) | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Unit-based awards amortization and vesting | — | | | 1,231 | | | — | | | — | | | — | | | | | | | 1,231 | |
| Comprehensive loss from unconsolidated investment and other | — | | | — | | | — | | | — | | | (4,013) | | | | | | | (4,013) | |
| Balance at June 30, 2022 | 12,506 | | | $ | 300,753 | | | $ | 3,904 | | | $ | 47,964 | | | $ | 1,743 | | | | | | | $ | 354,364 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
(1)Net income includes $7.5 million of income attributable to preferred unitholders that accumulated during the period, of which $7.4 million is allocated to the common unitholders and $0.2 million is allocated to the general partner.
The accompanying notes are an integral part of these consolidated financial statements.
NATURAL RESOURCE PARTNERS L.P.
CONSOLIDATED STATEMENTS OF PARTNERS’ CAPITAL
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Common Unitholders | | General Partner | | Warrant Holders | | Accumulated
Other
Comprehensive
Income | | | | | | Total Partners' Capital |
| |
| (In thousands) | Units | | Amounts | |
| Balance at December 31, 2020 | 12,261 | | | $ | 136,927 | | | $ | 459 | | | $ | 66,816 | | | $ | 322 | | | | | | | $ | 204,524 | |
Net income (1) | — | | | 8,213 | | | 168 | | | — | | | — | | | | | | | 8,381 | |
| Distributions to common unitholders and the general partner | — | | | (5,517) | | | (113) | | | — | | | — | | | | | | | (5,630) | |
| Distributions to preferred unitholders | — | | | (7,461) | | | (152) | | | — | | | — | | | | | | | (7,613) | |
| Issuance of unit-based awards | 90 | | | — | | | — | | | — | | | — | | | | | | | — | |
| Unit-based awards amortization and vesting, net | — | | | 215 | | | — | | | — | | | — | | | | | | | 215 | |
| Capital contribution | — | | | — | | | 32 | | | — | | | — | | | | | | | 32 | |
| | | | | | | | | | | | | | | |
| Comprehensive income from unconsolidated investment and other | — | | | — | | | — | | | — | | | 732 | | | | | | | 732 | |
| Balance at March 31, 2021 | 12,351 | | | $ | 132,377 | | | $ | 394 | | | $ | 66,816 | | | $ | 1,054 | | | | | | | $ | 200,641 | |
Net income (2) | — | | | 15,074 | | | 308 | | | — | | | — | | | | | | | 15,382 | |
| Distributions to common unitholders and the general partner | — | | | (5,559) | | | (113) | | | — | | | — | | | | | | | (5,672) | |
| Distributions to preferred unitholders | — | | | (7,571) | | | (155) | | | — | | | — | | | | | | | (7,726) | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Unit-based awards amortization and vesting | — | | | 515 | | | — | | | — | | | — | | | | | | | 515 | |
| Comprehensive income from unconsolidated investment and other | — | | | — | | | — | | | — | | | 2,533 | | | | | | | 2,533 | |
| Balance at June 30, 2021 | 12,351 | | | $ | 134,836 | | | $ | 434 | | | $ | 66,816 | | | $ | 3,587 | | | | | | | $ | 205,673 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
(1)Net income includes $7.7 million of income attributable to preferred unitholders that accumulated during the period, of which $7.6 million is allocated to the common unitholders and $0.2 million is allocated to the general partner.
(2)Net income includes $7.8 million of income attributable to preferred unitholders that accumulated during the period, of which $7.7 million is allocated to the common unitholders and $0.2 million is allocated to the general partner.
The accompanying notes are an integral part of these consolidated financial statements.
NATURAL RESOURCE PARTNERS L.P.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| | | | | | | | | | | |
| | For the Six Months Ended June 30, |
| (In thousands) | 2022 | | 2021 |
| Cash flows from operating activities | | | |
| Net income | $ | 130,719 | | | $ | 23,763 | |
| Adjustments to reconcile net income to net cash provided by operating activities of continuing operations: | | | |
| Depreciation, depletion and amortization | 9,715 | | | 9,963 | |
| Distributions from unconsolidated investment | 23,716 | | | 3,920 | |
| Equity earnings from unconsolidated investment | (29,480) | | | (4,574) | |
| Gain on asset sales and disposals | (345) | | | (175) | |
| | | |
| Loss on extinguishment of debt | 4,048 | | | — | |
| | | |
| Asset impairments | 62 | | | 4,059 | |
| Bad debt expense | 640 | | | (354) | |
| Unit-based compensation expense | 2,787 | | | 1,719 | |
| Amortization of debt issuance costs and other | 1,672 | | | 1,246 | |
| Change in operating assets and liabilities: | | | |
| Accounts receivable | (12,612) | | | (3,169) | |
| Accounts payable | 13 | | | (93) | |
| Accrued liabilities | (5,109) | | | (1,196) | |
| Accrued interest | (163) | | | (291) | |
| Deferred revenue | (9,575) | | | 531 | |
| Other items, net | (634) | | | 1,235 | |
| | | |
| | | |
| Net cash provided by operating activities | $ | 115,454 | | | $ | 36,584 | |
| | | |
| Cash flows from investing activities | | | |
| | | |
| Proceeds from asset sales and disposals | $ | 346 | | | $ | 175 | |
| Return of long-term contract receivable | 563 | | | 1,082 | |
| | | |
| | | |
| | | |
| | | |
| Net cash provided by investing activities | $ | 909 | | | $ | 1,257 | |
| | | |
| | | |
| | | |
| | | |
| Cash flows from financing activities | | | |
| | | |
| | | |
| | | |
| | | |
| Debt repayments | $ | (137,171) | | | $ | (19,061) | |
| Distributions to common unitholders and the general partner | (15,242) | | | (11,302) | |
| Distributions to preferred unitholders | (15,000) | | | (7,670) | |
| | | |
| Redemption of preferred units paid-in-kind | (19,579) | | | — | |
| | | |
| Acquisition of non-controlling interest in BRP | — | | | (1,000) | |
| Other items, net | (5,535) | | | (690) | |
| | | |
| | | |
| Net cash used in financing activities | $ | (192,527) | | | $ | (39,723) | |
| | | |
| | | |
| Net decrease in cash and cash equivalents | $ | (76,164) | | | $ | (1,882) | |
| | | |
| Cash and cash equivalents at beginning of period | 135,520 | | | 99,790 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| Cash and cash equivalents at end of period | $ | 59,356 | | | $ | 97,908 | |
| | | |
| Supplemental cash flow information: | | | |
| Cash paid for interest | $ | 16,772 | | | $ | 18,931 | |
| | | |
| Non-cash investing and financing activities: | | | |
| | | |
| Preferred unit distributions paid-in-kind | $ | — | | | $ | 7,669 | |
| | | |
The accompanying notes are an integral part of these consolidated financial statements.
NATURAL RESOURCE PARTNERS L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. Basis of Presentation
Nature of Business
Natural Resource Partners L.P. (the "Partnership") engages principally in the business of owning, managing and leasing a diversified portfolio of mineral properties in the United States, including interests in coal and other natural resources and owns a non-controlling 49% interest in Sisecam Wyoming LLC ("Sisecam Wyoming"), a trona ore mining and soda ash production business. The Partnership is organized into two operating segments further described in Note 5. Segment Information. As used in these Notes to Consolidated Financial Statements, the terms "NRP," "we," "us" and "our" refer to Natural Resource Partners L.P. and its subsidiaries, unless otherwise stated or indicated by context. Principles of Consolidation and Reporting
The accompanying unaudited Consolidated Financial Statements of the Partnership have been prepared in accordance with generally accepted accounting principles in the United States of America ("GAAP") for interim financial information and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. These financial statements should be read in conjunction with the financial statements for the year ended December 31, 2021 and notes thereto included in the Partnership's Annual Report on Form 10-K, which was filed with the SEC on March 15, 2022.
2. Revenues from Contracts with Customers
The following table presents the Partnership's Mineral Rights segment revenues by major source:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended
June 30, | | For the Six Months Ended June 30, |
| (In thousands) | | 2022 | | 2021 | | 2022 | | 2021 |
| Coal royalty revenues | | $ | 62,945 | | | $ | 18,298 | | | $ | 118,394 | | | $ | 33,663 | |
| Production lease minimum revenues | | 65 | | | 3,556 | | | 1,657 | | | 7,006 | |
| Minimum lease straight-line revenues | | 4,674 | | | 4,869 | | | 9,457 | | | 10,965 | |
| Property tax revenues | | 1,695 | | | 1,587 | | | 3,167 | | | 3,056 | |
| Wheelage revenues | | 4,379 | | | 1,844 | | | 8,096 | | | 3,625 | |
| Coal overriding royalty revenues | | 682 | | | 976 | | | 940 | | | 2,835 | |
| Lease amendment revenues | | 811 | | | 772 | | | 1,691 | | | 1,640 | |
| Aggregates royalty revenues | | 1,037 | | | 456 | | | 1,807 | | | 910 | |
| Oil and gas royalty revenues | | 2,906 | | | 900 | | | 4,720 | | | 2,266 | |
| Other revenues | | 139 | | | 353 | | | 487 | | | 572 | |
| Royalty and other mineral rights revenues | | $ | 79,333 | | | $ | 33,611 | | | $ | 150,416 | | | $ | 66,538 | |
Transportation and processing services revenues (1) | | 5,612 | | | 2,182 | | | 9,408 | | | 4,374 | |
| Total Mineral Rights segment revenues | | $ | 84,945 | | | $ | 35,793 | | | $ | 159,824 | | | $ | 70,912 | |
(1)Transportation and processing services revenues from contracts with customers as defined under ASC 606 was $4.9 million and $1.2 million for the three months ended June 30, 2022 and 2021, respectively, and $8.0 million and $2.5 million for the six months ended June 30, 2022 and 2021, respectively. The remaining transportation and processing services revenues of $0.7 million and $0.9 million for the three months ended June 30, 2022 and 2021, respectively, and $1.4 million and $1.9 million for the six months ended June 30, 2022 and 2021, respectively, related to other NRP-owned infrastructure leased to and operated by third-party operators accounted for under other guidance. See Note 14. Financing Transaction for more information.
NATURAL RESOURCE PARTNERS L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—CONTINUED
(Unaudited)
The following table details the Partnership's Mineral Rights segment receivables and liabilities resulting from contracts with customers:
| | | | | | | | | | | | | | |
| | June 30, | | December 31, |
| (In thousands) | | 2022 | | 2021 |
| Receivables | | | | |
| Accounts receivable, net | | $ | 33,629 | | | $ | 22,277 | |
Other current assets, net (1) | | 1,861 | | | 769 | |
Other long-term assets, net (2) | | 75 | | | 250 | |
| | | | |
| Contract liabilities | | | | |
| Current portion of deferred revenue | | $ | 11,475 | | | $ | 11,817 | |
| Deferred revenue | | 40,811 | | | 50,045 | |
(1)Other current assets, net includes short-term notes receivables from contracts with customers.
(2)Other long-term assets, net includes long-term lease amendment fee receivables from contracts with customers.
The following table shows the activity related to the Partnership's Mineral Rights segment deferred revenue:
| | | | | | | | | | | | | | | | | |
| | | For the Six Months Ended
June 30, |
| (In thousands) | | | | | 2022 | | 2021 |
| | | | | | | |
| | | | | | | |
| Balance at beginning of period (current and non-current) | | | | | $ | 61,862 | | | $ | 61,554 | |
| Increase due to minimums and lease amendment fees | | | | | 7,997 | | | 7,938 | |
| Recognition of previously deferred revenue | | | | | (17,573) | | | (7,406) | |
| Balance at end of period (current and non-current) | | | | | $ | 52,286 | | | $ | 62,086 | |
The Partnership's non-cancelable annual minimum payments due under the lease terms of its coal and aggregates royalty leases are as follows as of June 30, 2022 (in thousands):
| | | | | | | | | | | | | | |
Lease Term (1) | | Weighted Average Remaining Years | | Annual Minimum Payments |
| 0 - 5 years | | 2.5 | | $ | 20,754 | |
| 5 - 10 years | | 4.1 | | 7,500 | |
| 10+ years | | 13.1 | | 26,610 | |
| Total | | 7.9 | | $ | 54,864 | |
(1)Lease term does not include renewal periods.
3. Common and Preferred Unit Distributions
The Partnership makes cash distributions to common and preferred unitholders on a quarterly basis, subject to approval by the Board of Directors of GP Natural Resource Partners LLC (the "Board of Directors"). NRP recognizes both common unit and preferred unit distributions on the date the distribution is declared.
Distributions made on the common units and the general partner's general partner ("GP") interest are made on a pro-rata basis in accordance with their relative percentage interests in the Partnership. The general partner is entitled to receive 2% of such distributions.
NATURAL RESOURCE PARTNERS L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—CONTINUED
(Unaudited)
Income available to common unitholders and the general partner is reduced by preferred unit distributions that accumulated during the period. NRP reduced net income available to common unitholders and the general partner by $7.5 million and $7.8 million during the three months ended June 30, 2022 and 2021, respectively and $15.0 million and $15.6 million during the six months ended June 30, 2022 and 2021, respectively, as a result of accumulated preferred unit distributions earned during the period.
The following table shows the cash distributions declared and paid to common and preferred unitholders during the six months ended June 30, 2022 and 2021, respectively:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Cash Distributions | | Paid-in-kind Distributions |
| | | | Common Units | | Preferred Units |
| Month Paid | | Period Covered by Distribution | | Distribution per Unit | | Total Distribution (1) (In thousands) | | Distribution per Unit | | Total Distribution
(In thousands) | | Total Distribution
(In units) |
| 2022 | | | | | | | | | | | | |
| February 2022 | | October 1 - December 31, 2021 | | $ | 0.45 | | | $ | 5,672 | | | $ | 30.00 | | | $ | 7,500 | | | — | |
| May 2022 | | January 1 - March 31, 2022 | | 0.75 | | | 9,570 | | | 30.00 | | | 7,500 | | | — | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| 2021 | | | | | | | | | | | | |
| February 2021 | | October 1 - December 31, 2020 | | $ | 0.45 | | | $ | 5,630 | | | $ | 15.00 | | | $ | 3,806 | | | 3,806 | |
| May 2021 | | January 1 - March 31, 2021 | | 0.45 | | | 5,672 | | | 15.00 | | | 3,864 | | | 3,864 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
(1)Totals include the amount paid to NRP's general partner in accordance with the general partner's 2% general partner interest.
4. Net Income Per Common Unit
Basic net income per common unit is computed by dividing net income, after considering income attributable to preferred unitholders and the general partner’s general partner interest, by the weighted average number of common units outstanding. Diluted net income per common unit includes the effect of NRP's preferred units, warrants, and unvested unit-based awards if the inclusion of these items is dilutive.
The dilutive effect of the preferred units is calculated using the if-converted method. Under the if-converted method, the preferred units are assumed to be converted at the beginning of the period, and the resulting common units are included in the denominator of the diluted net income per unit calculation for the period being presented. Distributions declared in the period and undeclared distributions on the preferred units that accumulated during the period are added back to the numerator for purposes of the if-converted calculation. The calculation of diluted net income per common unit for the three months ended June 30, 2022 and 2021 and the six months ended June 30, 2022 includes the assumed conversion of the preferred units. The calculation of diluted net income per common unit for the six months ended June 30, 2021 does not include the assumed conversion of the preferred units because the impact would have been anti-dilutive.
The dilutive effect of the warrants is calculated using the treasury stock method, which assumes that the proceeds from the exercise of these instruments are used to purchase common units at the average market price for the period. The calculation of diluted net income per common unit for the three and six months ended June 30, 2022 includes the net settlement of warrants to purchase 0.75 million common units at a strike price of $22.81 and the net settlement of warrants to purchase 2.25 million common units with a strike price of $34.00 whereas the calculation of diluted net income per common unit for the three and six months ended June 30, 2021 does not include the net settlement of warrants to purchase 1.75 million common units at a strike price of $22.81 or the net settlement of warrants to purchase 2.25 million common units with a strike price of $34.00 because the impact would have been anti-dilutive.
NATURAL RESOURCE PARTNERS L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—CONTINUED
(Unaudited)
The following tables reconcile the numerator and denominator of the basic and diluted net income per common unit computations and calculates basic and diluted net income per common unit:
| | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended
June 30, | | For the Six Months Ended June 30, |
| (In thousands, except per unit data) | 2022 | | 2021 | | 2022 | | 2021 |
| Allocation of net income | | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| Net income | $ | 66,820 | | | $ | 15,382 | | | $ | 130,719 | | | $ | 23,763 | |
| | | | | | | |
| Less: income attributable to preferred unitholders | (7,500) | | | (7,842) | | | (15,000) | | | (15,569) | |
| Net income attributable to common unitholders and the general partner | $ | 59,320 | | | $ | 7,540 | | | $ | 115,719 | | | $ | 8,194 | |
| Less: net income attributable to the general partner | (1,186) | | | (151) | | | (2,314) | | | (164) | |
| Net income attributable to common unitholders | $ | 58,134 | | | $ | 7,389 | | | $ | 113,405 | | | $ | 8,030 | |
| | | | | | | |
| Basic net income per common unit | | | | | | | |
| Weighted average common units—basic | 12,506 | | | 12,351 | | | 12,461 | | | 12,322 | |
| | | | | | | |
| | | | | | | |
| Basic net income per common unit | $ | 4.65 | | | $ | 0.60 | | | $ | 9.10 | | | $ | 0.65 | |
| | | |
| | | | | | | |
| | | | | | | |
| Diluted net income per common unit | | | | | | | |
| Weighted average common units—basic | 12,506 | | | 12,351 | | | 12,461 | | | 12,322 | |
| Plus: dilutive effect of preferred units | 6,292 | | | 14,351 | | | 6,292 | | | — | |
| Plus: dilutive effect of warrants | 937 | | | — | | | 734 | | | — | |
| Plus: dilutive effect of unvested unit-based awards | 178 | | | 119 | | | 209 | | | 117 | |
| Weighted average common units—diluted | 19,913 | | | 26,821 | | | 19,696 | | | 12,439 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| Net income | $ | 66,820 | | | $ | 15,382 | | | $ | 130,719 | | | $ | 23,763 | |
| Less: income attributable to preferred unitholders | — | | | — | | | — | | | (15,569) | |
| Diluted net income attributable to common unitholders and the general partner | $ | 66,820 | | | $ | 15,382 | | | $ | 130,719 | | | $ | 8,194 | |
| Less: diluted net income attributable to the general partner | (1,336) | | | (308) | | | (2,614) | | | (164) | |
| Diluted net income attributable to common unitholders | $ | 65,484 | | | $ | 15,074 | | | $ | 128,105 | | | $ | 8,030 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| Diluted net income per common unit | $ | 3.29 | | | $ | 0.56 | | | $ | 6.50 | | | $ | 0.65 | |
NATURAL RESOURCE PARTNERS L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—CONTINUED
(Unaudited)
5. Segment Information
The Partnership's segments are strategic business units that offer distinct products and services to different customers in different geographies within the U.S. and that are managed accordingly. NRP has the following two operating segments:
Mineral Rights—consists of mineral interests and other subsurface rights across the United States. NRP's ownership provides critical inputs for the manufacturing of steel, electricity and basic building materials, as well as opportunities for carbon sequestration and renewable energy. The Partnership is working to strategically redefine its business as a key player in the transitional energy economy in the years to come.
Soda Ash—consists of the Partnership's 49% non-controlling equity interest in Sisecam Wyoming, a trona ore mining operation and soda ash refinery in the Green River Basin of Wyoming. Sisecam Wyoming mines trona and processes it into soda ash that is sold both domestically and internationally to the glass and chemicals industries.
Direct segment costs and certain other costs incurred at the corporate level that are identifiable and that benefit the Partnership's segments are allocated to the operating segments accordingly. These allocated costs generally include salaries and benefits, insurance, property taxes, legal, royalty, information technology and shared facilities services and are included in operating and maintenance expenses on the Partnership's Consolidated Statements of Comprehensive Income.
Corporate and Financing includes functional corporate departments that do not earn revenues. Costs incurred by these departments include interest and financing, corporate headquarters and overhead, centralized treasury, legal and accounting and other corporate-level activity not specifically allocated to a segment and are included in general and administrative expenses on the Partnership's Consolidated Statements of Comprehensive Income.
NATURAL RESOURCE PARTNERS L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—CONTINUED
(Unaudited)
The following table summarizes certain financial information for each of the Partnership's business segments:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Operating Segments | | | | |
| (In thousands) | | Mineral Rights | | Soda Ash | | Corporate and Financing | | Total |
| For the Three Months Ended June 30, 2022 | | | | | | | | |
| Revenues | | $ | 84,945 | | | $ | 14,643 | | | $ | — | | | $ | 99,588 | |
| | | | | | | | |
| Gain on asset sales and disposals | | 345 | | | — | | | — | | | 345 | |
| Operating and maintenance expenses | | 9,992 | | | 23 | | | — | | | 10,015 | |
| Depreciation, depletion and amortization | | 5,847 | | | — | | | — | | | 5,847 | |
| General and administrative expenses | | — | | | — | | | 5,052 | | | 5,052 | |
| Asset impairments | | 43 | | | — | | | — | | | 43 | |
| Other expenses, net | | — | | | — | | | 12,156 | | | 12,156 | |
| Net income (loss) | | 69,408 | | | 14,620 | | | (17,208) | | | 66,820 | |
| | | | | | | | |
| | | | | | | | |
| For the Three Months Ended June 30, 2021 | | | | | | | | |
| Revenues | | $ | 35,793 | | | $ | 2,601 | | | $ | — | | | $ | 38,394 | |
| | | | | | | | |
| Gain on asset sales and disposals | | 116 | | | — | | | — | | | 116 | |
| Operating and maintenance expenses | | 5,135 | | | 35 | | | — | | | 5,170 | |
| Depreciation, depletion and amortization | | 4,871 | | | — | | | — | | | 4,871 | |
| General and administrative expenses | | — | | | — | | | 3,388 | | | 3,388 | |
| Asset impairment | | 16 | | | — | | | — | | | 16 | |
| Other expenses, net | | 1 | | | — | | | 9,682 | | | 9,683 | |
| Net income (loss) | | 25,886 | | | 2,566 | | | (13,070) | | | 15,382 | |
| | | | | | | | |
| | | | | | | | |
| For the Six Months Ended June 30, 2022 | | | | | | | | |
| Revenues | | $ | 159,824 | | | $ | 29,480 | | | $ | — | | | $ | 189,304 | |
| | | | | | | | |
| Gain on asset sales and disposals | | 345 | | | — | | | — | | | 345 | |
| Operating and maintenance expenses | | 18,017 | | | 74 | | | — | | | 18,091 | |
| Depreciation, depletion and amortization | | 9,715 | | | — | | | — | | | 9,715 | |
| General and administrative expenses | | — | | | — | | | 9,519 | | | 9,519 | |
| Asset impairments | | 62 | | | — | | | — | | | 62 | |
| Other expenses, net | | — | | | — | | | 21,543 | | | 21,543 | |
| Net income (loss) | | 132,375 | | | 29,406 | | | (31,062) | | | 130,719 | |
| | | | | | | | |
| | | | | | | | |
| For the Six Months Ended June 30, 2021 | | | | | | | | |
| Revenues | | $ | 70,912 | | | $ | 4,574 | | | $ | — | | | $ | 75,486 | |
| | | | | | | | |
| Gain on asset sales and disposals | | 175 | | | — | | | — | | | 175 | |
| Operating and maintenance expenses | | 10,667 | | | 55 | | | — | | | 10,722 | |
| Depreciation, depletion and amortization | | 9,963 | | | — | | | — | | | 9,963 | |
| General and administrative expenses | | — | | | — | | | 7,498 | | | 7,498 | |
| Asset impairments | | 4,059 | | | — | | | — | | | 4,059 | |
| Other expenses, net | | 24 | | | — | | | 19,632 | | | 19,656 | |
| Net income (loss) | | 46,374 | | | 4,519 | | | (27,130) | | | 23,763 | |
| | | | | | | | |
| | | | | | | | |
NATURAL RESOURCE PARTNERS L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—CONTINUED
(Unaudited)
6. Equity Investment
The Partnership accounts for its 49% investment in Sisecam Wyoming using the equity method of accounting. Activity related to this investment is as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| For the Three Months Ended
June 30, | | For the Six Months Ended June 30, |
| (In thousands) | 2022 | | 2021 | | 2022 | | 2021 |
| Balance at beginning of period | $ | 280,156 | | | $ | 261,299 | | | $ | 276,004 | | | $ | 262,514 | |
| Income allocation to NRP’s equity interests | 15,804 | | | 3,855 | | | 31,869 | | | 7,071 | |
| Amortization of basis difference | (1,161) | | | (1,254) | | | (2,389) | | | (2,497) | |
| Other comprehensive income (loss) | (4,013) | | | 2,533 | | | (1,468) | | | 3,265 | |
| Distribution | (10,486) | | | — | | | (23,716) | | | (3,920) | |
| Balance at end of period | $ | 280,300 | | | $ | 266,433 | | | $ | 280,300 | | | $ | 266,433 | |
The following table represents summarized financial information for Sisecam Wyoming as derived from their respective unaudited financial statements for the three and six months ended June 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | |
| For the Three Months Ended
June 30, | | For the Six Months Ended June 30, |
| (In thousands) | 2022 | | 2021 | | 2022 | | 2021 |
| Net sales | $ | 189,068 | | | $ | 120,690 | | | $ | 352,505 | | | $ | 248,481 | |
| Gross profit | 40,279 | | | 14,087 | | | 80,044 | | | 26,787 | |
| Net income | 32,253 | | | 7,867 | | | 65,039 | | | 14,430 | |
7. Mineral Rights, Net
The Partnership’s mineral rights consist of the following:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | June 30, 2022 | | December 31, 2021 |
| (In thousands) | Carrying Value | | Accumulated Depletion | | Net Book Value | | Carrying Value | | Accumulated Depletion | | Net Book Value |
| Coal properties | $ | 670,613 | | | $ | (262,160) | | | $ | 408,453 | | | $ | 670,650 | | | $ | (253,503) | | | $ | 417,147 | |
| Aggregates properties | 8,717 | | | (3,201) | | | 5,516 | | | 8,747 | | | (2,975) | | | 5,772 | |
| Oil and gas royalty properties | 12,354 | | | (9,357) | | | 2,997 | | | 12,354 | | | (9,115) | | | 3,239 | |
| Other | 13,151 | | | (1,612) | | | 11,539 | | | 13,151 | | | (1,612) | | | 11,539 | |
| Total mineral rights, net | $ | 704,835 | | | $ | (276,330) | | | $ | 428,505 | | | $ | 704,902 | | | $ | (267,205) | | | $ | 437,697 | |
Depletion expense related to the Partnership’s mineral rights is included in depreciation, depletion and amortization on its Consolidated Statements of Comprehensive Income and totaled $5.4 million and $4.4 million for the three months ended June 30, 2022 and 2021, respectively, and $9.1 million and $9.2 million for the six months ended June 30, 2022 and 2021, respectively.
During the three months ended June 30, 2022 and 2021 and during the six months ended June 30, 2022 the Partnership did not have any material asset impairments. During the six months ended June 30, 2021, the Partnership recorded $4.1 million of expense primarily due to a lease termination that resulted in the full impairment of a coal property. The Partnership has developed procedures to evaluate its long-lived assets for possible impairment periodically or whenever events or changes in circumstances indicate an asset's net book value may not be recoverable. Potential events or circumstances include, but are not limited to, specific events such as a reduction in economically recoverable reserves or production ceasing on a property for an extended period. This analysis is based on historic, current and future performance and considers both quantitative and qualitative information. While the Partnership's impairment evaluation as of June 30, 2022 incorporated an estimated impact of the global COVID-19 pandemic, there is significant uncertainty as to the severity and duration of this disruption. If the impact is worse than current estimates, an additional impairment charge may be recognized in future periods.
NATURAL RESOURCE PARTNERS L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—CONTINUED
(Unaudited)
8. Debt, Net
The Partnership's debt consists of the following:
| | | | | | | | | | | |
| June 30, | | December 31, |
| (In thousands) | 2022 | | 2021 |
| NRP LP debt: | | | |
9.125% senior notes, with semi-annual interest payments in June and December, due June 2025, issued at par ("2025 Senior Notes") | $ | 181,890 | | | $ | 300,000 | |
| | | |
| | | |
| Opco debt: | | | |
| Revolving credit facility | $ | — | | | $ | — | |
| Senior Notes | | | |
| | | |
5.55% with semi-annual interest payments in June and December, with annual principal payments in June, due June 2023 | $ | 2,366 | | | $ | 4,730 | |
4.73% with semi-annual interest payments in June and December, with annual principal payments in December, due December 2023 | 12,008 | | | 12,008 | |
5.82% with semi-annual interest payments in March and September, with annual principal payments in March, due March 2024 | 25,368 | | | 38,053 | |
8.92% with semi-annual interest payments in March and September, with annual principal payments in March, due March 2024 | 8,023 | | | 12,035 | |
5.03% with semi-annual interest payments in June and December, with annual principal payments in December, due December 2026 | 57,104 | | | 57,104 | |
5.18% with semi-annual interest payments in June and December, with annual principal payments in December, due December 2026 | 14,554 | | | 14,554 | |
| | | |
| Total Opco Senior Notes | $ | 119,423 | | | $ | 138,484 | |
| | | |
| Total debt at face value | $ | 301,313 | | | $ | 438,484 | |
| | | |
| Net unamortized debt issuance costs | (2,947) | | | (4,939) | |
| Total debt, net | $ | 298,366 | | | $ | 433,545 | |
| Less: current portion of long-term debt | (39,070) | | | (39,102) | |
| Total long-term debt, net | $ | 259,296 | | | $ | 394,443 | |
NRP LP Debt
2025 Senior Notes
The 2025 Senior Notes were issued under an Indenture dated as of April 29, 2019 (the "2025 Indenture"), bear interest at 9.125% per year and mature on June 30, 2025. Interest is payable semi-annually on June 30 and December 30. NRP and NRP Finance have the option to redeem the 2025 Senior Notes, in whole or in part, at any time on or after October 30, 2021, at the redemption prices (expressed as percentages of principal amount) of 104.563% for the 12-month period beginning October 30, 2021, 102.281% for the 12-month period beginning October 30, 2022, and thereafter at 100.000%, together, in each case, with any accrued and unpaid interest to the date of redemption. In the event of a change of control, as defined in the 2025 Indenture, the holders of the 2025 Senior Notes may require us to purchase their 2025 Senior Notes at a purchase price equal to 101% of the principal amount of the 2025 Senior Notes, plus accrued and unpaid interest, if any. The 2025 Senior Notes were issued at par. During the second quarter of 2022, NRP and NRP Finance retired $118.1 million of its 2025 Senior Notes. These notes were purchased on the open market at a weighted average price of 102.275%, a discount to the current redemption price of 104.563%. The $2.7 million call premium and fees and the write off of $1.3 million of debt issuance costs are included in loss on extinguishment of debt on the Partnership's Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2022.
NATURAL RESOURCE PARTNERS L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—CONTINUED
(Unaudited)
The 2025 Senior Notes are the senior unsecured obligations of NRP and NRP Finance. The 2025 Senior Notes rank equal in right of payment to all existing and future senior unsecured debt of NRP and NRP Finance and senior in right of payment to any of NRP's subordinated debt. The 2025 Senior Notes are effectively subordinated in right of payment to all future secured debt of NRP and NRP Finance to the extent of the value of the collateral securing such indebtedness and are structurally subordinated in right of payment to all existing and future debt and other liabilities of our subsidiaries, including the Opco Credit Facility and each series of Opco’s existing senior notes. "Opco" refers to NRP (Operating) LLC, a wholly owned subsidiary of NRP, and its subsidiaries. None of NRP's subsidiaries guarantee the 2025 Senior Notes. As of June 30, 2022 and December 31, 2021, NRP and NRP Finance were in compliance with the terms of the Indenture relating to their 2025 Senior Notes.
Opco Debt
All of Opco’s debt is guaranteed by its wholly owned subsidiaries and is secured by certain of the assets of Opco and its wholly owned subsidiaries, other than BRP LLC and NRP Trona LLC. As of June 30, 2022 and December 31, 2021, Opco was in compliance with the terms of the financial covenants contained in its debt agreements.
Opco Credit Facility
In April 2019, the Partnership entered into the Fourth Amendment (the “Fourth Amendment”) to the Opco Credit Facility (the "Opco Credit Facility"). The Fourth Amendment extended the term of the Opco Credit Facility until April 2023. Lender commitments under the Opco Credit Facility remain at $100.0 million. The Opco Credit Facility contains financial covenants requiring Opco to maintain:
•A leverage ratio of consolidated indebtedness to EBITDDA (as defined in the Opco Credit Facility) not to exceed 4.0x; provided, however, that if the Partnership increases its quarterly distribution to its common unitholders above $0.45 per common unit, the maximum leverage ratio under the Opco Credit Facility will permanently decrease from 4.0x to 3.0x; and
•a fixed charge coverage ratio of consolidated EBITDDA to consolidated fixed charges (consisting of consolidated interest expense and consolidated lease expense) of not less than 3.5 to 1.0.
During the six months ended June 30, 2022 and 2021, the Partnership did not have any borrowings outstanding under the Opco Credit Facility and had $100.0 million in available borrowing capacity at both June 30, 2022 and December 31, 2021.
The Opco Credit Facility is collateralized and secured by liens on certain of Opco’s assets with carrying values of $336.8 million and $345.0 million classified as mineral rights, net and other long-term assets, net on the Partnership’s Consolidated Balance Sheets as of June 30, 2022 and December 31, 2021, respectively.
Opco Senior Notes
Opco has issued several series of private placement senior notes (the "Opco Senior Notes") with various interest rates and principal due dates. As of June 30, 2022 and December 31, 2021, the Opco Senior Notes had cumulative principal balances of $119.4 million and $138.5 million, respectively. Opco made mandatory principal payments of $19.1 million during the six months ended June 30, 2022 and 2021.
The 8.92% Opco Senior Notes also provides that in the event that Opco’s leverage ratio of consolidated indebtedness to consolidated EBITDDA (as defined in the Note Purchase Agreements) exceeds 3.75 to 1.00 at the end of any fiscal quarter, then in addition to all other interest accruing on these notes, additional interest in the amount of 2.00% per annum shall accrue on the notes for the two succeeding quarters and for as long thereafter as the leverage ratio remains above 3.75 to 1.00. Opco has not exceeded the 3.75 to 1.00 ratio at the end of any fiscal quarter through June 30, 2022.
NATURAL RESOURCE PARTNERS L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—CONTINUED
(Unaudited)
9. Fair Value Measurements
Fair Value of Financial Assets and Liabilities
The Partnership’s financial assets and liabilities consist of cash and cash equivalents, a contract receivable and debt. The carrying amounts reported on the Consolidated Balance Sheets for cash and cash equivalents approximate fair value due to their short-term nature. The Partnership uses available market data and valuation methodologies to estimate the fair value of its debt and contract receivable.
The following table shows the carrying value and estimated fair value of the Partnership's debt and contract receivable:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | June 30, 2022 | | December 31, 2021 |
| (In thousands) | Fair Value Hierarchy Level | | Carrying
Value | | Estimated
Fair Value | | Carrying
Value | | Estimated
Fair Value |
| Debt: | | | | | | | | | |
| NRP 2025 Senior Notes | 1 | | $ | 179,934 | | | $ | 186,437 | | | $ | 296,236 | | | $ | 300,000 | |
| | | | | | | | | |
Opco Senior Notes (1) | 3 | | 118,432 | | | 122,408 | | | 137,309 | | | 138,484 | |
| Opco Credit Facility | 3 | | — | | | — | | | — | | | — | |
| | | | | | | | | |
| | | | | | | | | |
| Assets: | | | | | | | | | |
| | | | | | | | | |
Contract receivable, net (current and long-term) (2) | 3 | | $ | 32,514 | | | $ | 25,444 | | | $ | 33,612 | | | $ | 26,010 | |
(1)The fair value of the Opco Senior Notes are estimated by management using quotations obtained for the NRP 2025 Senior Notes on the closing trading prices near period end, which were at 103% and 100% of par value at June 30, 2022 and December 31, 2021, respectively.
(2)The fair value of the Partnership's contract receivable is determined based on the present value of future cash flow projections related to the underlying asset at a discount rate of 15% at June 30, 2022 and December 31, 2021.
NRP has embedded derivatives in the preferred units related to certain conversion options, redemption features and the change of control provision that are accounted for separately from the preferred units as assets and liabilities at fair value on the Partnership's Consolidated Balance Sheets. Level 3 valuation of the embedded derivatives are based on numerous factors including the likelihood of the event occurring. The embedded derivatives are revalued quarterly and changes in their fair value would be recorded in other expenses, net on the Partnership's Consolidated Statements of Comprehensive Income. The embedded derivatives had zero value as of June 30, 2022 and December 31, 2021.
10. Related Party Transactions
Affiliates of our General Partner
The Partnership’s general partner does not receive any management fee or other compensation for its management of NRP. However, in accordance with the partnership agreement, the general partner and its affiliates are reimbursed for services provided to the Partnership and for expenses incurred on the Partnership’s behalf. Employees of Quintana Minerals Corporation ("QMC") and Western Pocahontas Properties Limited Partnership ("WPPLP"), affiliates of the Partnership, provide their services to manage the Partnership's business. QMC and WPPLP charge the Partnership the portion of their employee salary and benefits costs related to their employee services provided to NRP. These QMC and WPPLP employee management service costs are presented as operating and maintenance expenses and general and administrative expenses on the Partnership's Consolidated Statements of Comprehensive Income. NRP also reimburses overhead costs incurred by its affiliates, including Quintana Infrastructure Development ("QID"), to manage the Partnership's business. These overhead costs include certain rent, information technology, administration of employee benefits and other corporate services incurred by or on behalf of the Partnership’s general partner and its affiliates and are presented as operating and maintenance expenses and general and administrative expenses on the Partnership's Consolidated Statements of Comprehensive Income.
NATURAL RESOURCE PARTNERS L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—CONTINUED
(Unaudited)
Direct general and administrative expenses charged to the Partnership by QMC, WPPLP and QID are included on the Partnership's Consolidated Statement of Comprehensive Income as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| For the Three Months Ended
June 30, | | For the Six Months Ended June 30, |
| (In thousands) | 2022 | | 2021 | | 2022 | | 2021 |
| Operating and maintenance expenses | $ | 1,698 | | | $ | 1,645 | | | $ | 3,357 | | | $ | 3,252 | |
| General and administrative expenses | 1,225 | | | 1,115 | | | 2,465 | | | 2,301 | |
The Partnership had accounts payable on its Consolidated Balance Sheets of $0.4 million to QMC at both June 30, 2022 and December 31, 2021 and $0.9 million to WPPLP at June 30, 2022 and December 31, 2021.
During the three months ended June 30, 2022 and 2021, the Partnership recognized $2.7 million and $1.0 million, respectively, in operating and maintenance expenses on its Consolidated Statements of Comprehensive Income related to an overriding royalty agreement with WPPLP. These amounts were $4.3 million and $1.2 million during the six months ended June 30, 2022 and 2021.
Corbin J. Robertson, Jr. owns 85% of the general partner of Great Northern Properties Limited Partnership ("GNP"), a privately held company primarily engaged in owning and managing mineral properties and surface leases. As of June 30, 2022 and December 31, 2021 the Partnership had $0.0 million and $0.1 million, respectively, of accounts receivable from GNP included in accounts receivable, net on its Consolidated Balance Sheets related to amounts collected for surface leases that belong to NRP.
11. Major Customers
Revenues from customers that exceeded 10 percent of total revenues for any of the periods presented below are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | For the Three Months Ended June 30, | | For the Six Months Ended June 30, |
| | | 2022 | | 2021 | | 2022 | | 2021 |
| (In thousands) | | Revenues | | Percent | | Revenues | | Percent | | Revenues | | Percent | | Revenues | | Percent |
Foresight Energy Resources LLC ("Foresight") (1) (2) | | $ | 16,497 | | | 17 | % | | $ | 8,562 | | | 22 | % | | $ | 27,747 | | | 15 | % | | $ | 17,134 | | | 23 | % |
Alpha Metallurgical Resources, Inc. (1) | | 32,895 | | | 33 | % | | 8,851 | | | 23 | % | | 60,638 | | | 32 | % | | 16,894 | | | 22 | % |
(1)Revenues from Foresight and Alpha Metallurgical Resources, Inc. are included within the Partnership's Mineral Rights segment.
(2)Revenues from Foresight in 2021 were fixed as a result of the lease amendment the Partnership entered into with Foresight pursuant to which Foresight agreed to pay NRP fixed cash payments to satisfy all obligations arising out of the existing various coal mining leases and transportation infrastructure fee agreements between the Partnership and Foresight. Revenues from Foresight in 2022 represent traditional royalty and minimum payments.
12. Commitments and Contingencies
NRP is involved, from time to time, in various legal proceedings arising in the ordinary course of business. While the ultimate results of these proceedings cannot be predicted with certainty, Partnership management believes these ordinary course matters will not have a material effect on the Partnership’s financial position, liquidity or operations.
NATURAL RESOURCE PARTNERS L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—CONTINUED
(Unaudited)
13. Unit-Based Compensation
The Partnership's unit-based awards granted in 2022 and 2021 were valued using the closing price of NRP's common units as of the grant date. The grant date fair value of these awards granted during the six months ended June 30, 2022 and 2021 were $7.9 million and $3.8 million, respectively. Total unit-based compensation expense associated with these awards was $1.3 million and $0.6 million for the three months ended June 30, 2022 and 2021, respectively, and $2.8 million and $1.7 million for the six months ended June 30, 2022 and 2021, respectively, and is included in general and administrative expenses and operating and maintenance expenses on the Partnership's Consolidated Statements of Comprehensive Income. The unamortized cost associated with unvested outstanding awards as of June 30, 2022 is $8.8 million, which is to be recognized over a weighted average period of 2.2 years. The unamortized cost associated with unvested outstanding awards as of December 31, 2021 was $3.3 million.
A summary of the unit activity in the outstanding grants during 2022 is as follows:
| | | | | | | | | | | |
| (In thousands) | Common Units | | Weighted Average Grant Date Fair Value per Common Unit |
| Outstanding at January 1, 2022 | 411 | | | $ | 23.00 | |
| Granted | 208 | | | $ | 38.29 | |
| Fully vested and issued | (233) | | | $ | 26.74 | |
| | | |
| Outstanding at June 30, 2022 | 386 | | | $ | 28.96 | |
14. Financing Transaction
The Partnership owns rail loadout and associated infrastructure at the Sugar Camp mine in the Illinois Basin operated by a subsidiary of Foresight. The infrastructure at the Sugar Camp mine is leased to a subsidiary of Foresight and is accounted for as a financing transaction (the "Sugar Camp lease"). The Sugar Camp lease expires in 2032 with renewal options for up to 80 additional years. Minimum payments are $5.0 million per year through the end of the lease term. The Partnership is also entitled to variable payments in the form of throughput fees determined based on the amount of coal transported and processed utilizing the Partnership's assets. In the event the Sugar Camp lease is renewed beyond 2032, payments become a fixed $10 thousand per year for the remainder of the renewed term.
15. Credit Losses
The Partnership is exposed to credit losses through collection of its short-term trade receivables resulting from contracts with customers and a long-term receivable resulting from a financing transaction with a customer. The Partnership records an allowance for current expected credit losses on these receivables based on the loss-rate method. NRP assessed the likelihood of collection of its receivables utilizing historical loss rates, current market conditions that included the estimated impact of the global COVID-19 pandemic, industry and macroeconomic factors, reasonable and supportable forecasts and facts or circumstances of individual customers and properties. Examples of these facts or circumstances include, but are not limited to, contract disputes or renegotiations with the customer and evaluation of short and long-term economic viability of the contracted property. For its long-term contract receivable, management reverts to the historical loss experience immediately after the reasonable and supportable forecast period ends.
As of June 30, 2022 and December 31, 2021, NRP had the following current expected credit loss (“CECL”) allowance related to its receivables and long-term contract receivable:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | June 30, 2022 | | December 31, 2021 |
| (In thousands) | | Gross | | CECL Allowance | | Net | | Gross | | CECL Allowance | | Net |
| Receivables | | $ | 43,219 | | | $ | (3,994) | | | $ | 39,225 | | | $ | 28,869 | | | $ | (3,312) | | | $ | 25,557 | |
| Long-term contract receivable | | 31,265 | | | (1,083) | | | 30,182 | | | 32,497 | | | (1,126) | | | 31,371 | |
| Total | | $ | 74,484 | | | $ | (5,077) | | | $ | 69,407 | | | $ | 61,366 | | | $ | (4,438) | | | $ | 56,928 | |
NATURAL RESOURCE PARTNERS L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—CONTINUED
(Unaudited)
NRP recorded $(0.4) million and $(1.1) million in operating and maintenance expenses on its Consolidated Statements of Comprehensive Income related to the change in the CECL allowance during the three months ended June 30, 2022 and 2021, respectively, and $0.6 million and $(0.7) million during the six months ended June 30, 2022 and 2021, respectively.
NRP has procedures in place to monitor its ongoing credit exposure through timely review of counterparty balances against contract terms and due dates, account and financing receivable reconciliation, bankruptcy monitoring, lessee audits and dispute resolution. The Partnership may employ legal counsel or collection specialists to pursue recovery of defaulted receivables.
16. Subsequent Events
The following represents material events that have occurred subsequent to June 30, 2022 through the time of the Partnership’s filing of its Quarterly Report on Form 10-Q with the SEC:
Common Unit and Preferred Unit Distributions
In August 2022, the Board of Directors declared a distribution of $0.75 per common unit with respect to the second quarter of 2022. The Board of Directors also declared a distribution on NRP's preferred units with respect to the second quarter of 2022 totaling $7.5 million in cash.
Repurchases of 2025 Senior Notes
In July 2022, NRP and NRP Finance retired an additional $38.8 million of its 2025 Senior Notes, leaving $143.1 million of these Notes outstanding as of the date of this report. Our third quarter 2022 Consolidated Statements of Comprehensive Income will include a $1.8 million of loss on extinguishment of debt associated with these repurchases.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following review of operations for the three and six month periods ended June 30, 2022 and 2021 should be read in conjunction with our Consolidated Financial Statements and the Notes to Consolidated Financial Statements included in this Form 10-Q and with the Consolidated Financial Statements, Notes to Consolidated Financial Statements and Management’s Discussion and Analysis included in the Natural Resource Partners L.P. Annual Report on Form 10-K for the year ended December 31, 2021.
As used herein, unless the context otherwise requires: "we," "our," "us" and the "Partnership" refer to Natural Resource Partners L.P. and, where the context requires, our subsidiaries. References to "NRP" and "Natural Resource Partners" refer to Natural Resource Partners L.P. only, and not to NRP (Operating) LLC or any of Natural Resource Partners L.P.’s subsidiaries. References to "Opco" refer to NRP (Operating) LLC, a wholly owned subsidiary of NRP, and its subsidiaries. NRP Finance Corporation ("NRP Finance") is a wholly owned subsidiary of NRP and a co-issuer with NRP on the 9.125% senior notes due 2025 (the "2025 Senior Notes").
INFORMATION REGARDING FORWARD-LOOKING STATEMENTS
Statements included in this 10-Q may constitute forward-looking statements. In addition, we and our representatives may from time to time make other oral or written statements which are also forward-looking statements. Such forward-looking statements include, among other things, statements regarding: the effects of the global COVID-19 pandemic; our business strategy; our liquidity and access to capital and financing sources; our financial strategy; prices of and demand for coal, trona and soda ash, and other natural resources; estimated revenues, expenses and results of operations; projected production levels by our lessees; Sisecam Wyoming LLC’s ("Sisecam Wyoming's") trona mining and soda ash refinery operations; distributions from our soda ash joint venture; the impact of governmental policies, laws and regulations, as well as regulatory and legal proceedings involving us, and of scheduled or potential regulatory or legal changes; and global and U.S. economic conditions.
These forward-looking statements speak only as of the date hereof and are made based upon our current plans, expectations, estimates, assumptions and beliefs concerning future events impacting us and involve a number of risks and uncertainties. We caution that forward-looking statements are not guarantees and that actual results could differ materially from those expressed or implied in the forward-looking statements. You should not put undue reliance on any forward-looking statements. See "Item 1A. Risk Factors" included in this Form 10-Q and in our Annual Report on Form 10-K for the year ended December 31, 2021 for important factors that could cause our actual results of operations or our actual financial condition to differ. NON-GAAP FINANCIAL MEASURES
Adjusted EBITDA
Adjusted EBITDA is a non-GAAP financial measure that we define as net income (loss) less equity earnings from unconsolidated investment; plus total distributions from unconsolidated investment, interest expense, net, debt modification expense, loss on extinguishment of debt, depreciation, depletion and amortization and asset impairments. Adjusted EBITDA should not be considered an alternative to, or more meaningful than, net income or loss, net income or loss attributable to partners, operating income, cash flows from operating activities or any other measure of financial performance presented in accordance with GAAP as measures of operating performance, liquidity or ability to service debt obligations. There are significant limitations to using Adjusted EBITDA as a measure of performance, including the inability to analyze the effect of certain recurring items that materially affect our net income, the lack of comparability of results of operations of different companies and the different methods of calculating Adjusted EBITDA reported by different companies. In addition, Adjusted EBITDA presented below is not calculated or presented on the same basis as Consolidated EBITDA as defined in our partnership agreement or Consolidated EBITDDA as defined in Opco's debt agreements. For a description of Opco's debt agreements, see Note 8. Debt, Net in the Notes to Consolidated Financial Statements included herein as well as in "Item 8. Financial Statements and Supplementary Data—Note 11. Debt, Net" in our Annual Report on Form 10-K for the year ended December 31, 2021. Adjusted EBITDA is a supplemental performance measure used by our management and by external users of our financial statements, such as investors, commercial banks, research analysts and others to assess the financial performance of our assets without regard to financing methods, capital structure or historical cost basis.
Distributable Cash Flow
Distributable cash flow ("DCF") represents net cash provided by (used in) operating activities of continuing operations plus distributions from unconsolidated investment in excess of cumulative earnings, proceeds from asset sales and disposals, including sales of discontinued operations, and return of long-term contract receivables; less maintenance capital expenditures. DCF is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating, investing or financing activities. DCF may not be calculated the same for us as for other companies. In addition, DCF presented below is not calculated or presented on the same basis as distributable cash flow as defined in our partnership agreement, which is used as a metric to determine whether we are able to increase quarterly distributions to our common unitholders. DCF is a supplemental liquidity measure used by our management and by external users of our financial statements, such as investors, commercial banks, research analysts and others to assess our ability to make cash distributions and repay debt.
Free Cash Flow
Free cash flow ("FCF") represents net cash provided by (used in) operating activities of continuing operations plus distributions from unconsolidated investment in excess of cumulative earnings and return of long-term contract receivables; less maintenance and expansion capital expenditures and cash flow used in acquisition costs classified as investing or financing activities. FCF is calculated before mandatory debt repayments. FCF 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. FCF may not be calculated the same for us as for other companies. FCF is a supplemental liquidity measure used by our management and by external users of our financial statements, such as investors, commercial banks, research analysts and others to assess our ability to make cash distributions and repay debt.
Introduction
The following discussion and analysis presents management's view of our business, financial condition and overall performance. Our discussion and analysis consists of the following subjects:
•Executive Overview
•Results of Operations
•Liquidity and Capital Resources
•Off-Balance Sheet Transactions
•Related Party Transactions
•Summary of Critical Accounting Estimates
•Recent Accounting Standards
Executive Overview
We are a diversified natural resource company engaged principally in the business of owning, managing and leasing a diversified portfolio of mineral properties in the United States, including interests in coal and other natural resources and own a non-controlling 49% interest in Sisecam Wyoming, a trona ore mining and soda ash production business. Our common units trade on the New York Stock Exchange under the symbol "NRP." Our business is organized into two operating segments:
Mineral Rights—consists of approximately 13 million acres of mineral interests and other subsurface rights across the United States. If combined in a single tract, our ownership would cover roughly 20,000 square miles. Our ownership provides critical inputs for the manufacturing of steel, electricity and basic building materials, as well as opportunities for carbon sequestration and renewable energy. We are working to strategically redefine our business as a key player in the transitional energy economy in the years to come.
Soda Ash—consists of our 49% non-controlling equity interest in Sisecam Wyoming, a trona ore mining and soda ash production business located in the Green River Basin of Wyoming. Sisecam Wyoming mines the trona and processes it into soda ash that is sold both domestically and internationally into the glass and chemicals industries.
Corporate and Financing includes functional corporate departments that do not earn revenues. Costs incurred by these departments include interest and financing, corporate headquarters and overhead, centralized treasury, legal and accounting and other corporate-level activity not specifically allocated to a segment.
Our financial results by segment for the six months ended June 30, 2022 are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Operating Segments | | | |
| (In thousands) | | Mineral Rights | | Soda Ash | | Corporate and Financing | | Total |
| Revenues and other income | | $ | 160,169 | | | $ | 29,480 | | | $ | — | | | $ | 189,649 | |
| Net income (loss) | | $ | 132,375 | | | $ | 29,406 | | | $ | (31,062) | | | $ | 130,719 | |
Adjusted EBITDA (1) | | $ | 142,152 | | | $ | 23,642 | | | $ | (9,519) | | | $ | 156,275 | |
| | | | | | | | |
| Cash flow provided by (used in) continuing operations | | | | | | | | |
| Operating activities | | $ | 118,527 | | | $ | 23,625 | | | $ | (26,698) | | | $ | 115,454 | |
| Investing activities | | $ | 909 | | | $ | — | | | $ | — | | | $ | 909 | |
| Financing activities | | $ | (614) | | | $ | — | | | $ | (191,913) | | | $ | (192,527) | |
Distributable cash flow (1) | | $ | 119,436 | | | $ | 23,625 | | | $ | (26,698) | | | $ | 116,363 | |
Free cash flow (1) | | $ | 119,090 | | | $ | 23,625 | | | $ | (26,698) | | | $ | 116,017 | |
(1)See "—Results of Operations" below for reconciliations to the most comparable GAAP financial measures.
Current Results/Market Commentary
Business Outlook and Quarterly Distributions
We generated $116.0 million of free cash flow during the six months ended June 30, 2022 and ended the quarter with $159.4 million of liquidity consisting of $59.4 million of cash and cash equivalents and $100.0 million of borrowing capacity under our Opco Credit Facility. During the second quarter we permanently retired $118.1 million of debt, dropping our leverage ratio to 1.2x as of June 30, 2022. These debt repurchases will save approximately $10.8 million annually in interest costs. These notes were purchased on the open market at a weighted average price of 102.275%, a discount to the current redemption price of 104.563%. In July, we were able to retire an additional $38.8 million of our 2025 Senior Notes, which will save an additional $3.5 million annually in interest costs. The current outstanding amount of 9.125% Senior Notes due 2025 is $143.1 million.
We declared a second quarter 2022 cash distribution of $0.75 per common unit of NRP and a $7.5 million cash distribution on the preferred units. Future distributions on our common and preferred units will be determined on a quarterly basis by the Board of Directors. The Board of Directors considers numerous factors each quarter in determining cash distributions, including profitability, cash flow, debt service obligations, market conditions and outlook, estimated unitholder income tax liability and the level of cash reserves that the Board determines is necessary for future operating and capital needs.
Mineral Rights Business Segment
Metallurgical coal prices have declined from their record highs during the first quarter of 2022, but remain supported by the ongoing tightness in the supply-demand balance for metallurgical coal. Metallurgical coal production continues to face ongoing labor shortages and global supply chain interruptions which limits the ability of operators to increase metallurgical coal production and should provide continued support for domestic and international prices in the near term despite slowing global economic growth and softening demand for steel. Our lessees sold 15.2 million tons of coal from our properties in the first six months of 2022, and we derived approximately 75% of our coal royalty revenues and approximately 45% of our coal royalty sales volumes from metallurgical coal during the same period.
Thermal coal demand and pricing remains strong due to the increased demand for electricity, high natural gas prices and constrained growth in thermal coal production. Boycotts on Russian coal caused by the war in Ukraine are amplifying the tightness in thermal coal markets caused by labor shortages, global supply chain interruptions, and environmental and political pressures limiting the ability of operators to increase thermal coal production to meet domestic and international demand. We continue to believe the near-term outlook for thermal coal prices is positive.
We continue to identify alternative revenue sources across our large portfolio of land and mineral assets, specifically within the transitional energy economy. mkWe own the rights to sequester carbon dioxide ("CO2") on approximately 3.5 million mineral acres of pore space in the southern United States. As announced previously, in the first quarter of 2022 we executed on our first CO2 sequestration transaction by granting Denbury the right to develop a world-class subsurface CO2 sequestration project on 75,000 acres of underground pore space we own in southwest Alabama with the potential to store over 300 million metric tons of CO2. While the timing and likelihood of additional cash flows being realized from further activities is uncertain, we believe our large ownership footprint throughout the United States will provide additional opportunities to create value in this regard and position us to benefit from the transitional energy economy with minimal capital investment.
Soda Ash
Soda Ash Business Segment
Revenues and other income in the first six months of 2022 were higher by $24.9 million compared to the prior year period as a result of increased sales prices as compared to the prior year period. Free cash flow in the first six of 2022 increased $19.8 million as compared to the prior year period due to Sisecam Wyoming reinstating its regular quarterly cash distributions beginning in the fourth quarter of 2021.
Strong demand growth for soda ash, driven by global secular trends including the investments in renewable energy, the electrification of the global auto fleet and urbanization, coupled with constrained soda ash supply due in part due to COVID-19 flash lockdowns in China and a partial closure of a Green River competitor due to a force majeure event allowed Sisecam Wyoming to deliver improved financial results in the first six months of 2022.
Results of Operations
Second Quarter of 2022 and 2021 Compared
Revenues and Other Income
The following table includes our revenues and other income by operating segment:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended June 30, | | Increase | | Percentage
Change |
| Operating Segment (In thousands) | | 2022 | | 2021 | |
| Mineral Rights | | $ | 85,290 | | | $ | 35,909 | | | $ | 49,381 | | | 138 | % |
| Soda Ash | | 14,643 | | | 2,601 | | | 12,042 | | | 463 | % |
| Total | | $ | 99,933 | | | $ | 38,510 | | | $ | 61,423 | | | 159 | % |
The changes in revenues and other income is discussed for each of the operating segments below:
Mineral Rights
The following table presents coal sales volumes, coal royalty revenue per ton and coal royalty revenues by major coal producing region, the significant categories of other revenues and other income:
| | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended June 30, | | Increase
(Decrease) | | Percentage
Change |
| (In thousands, except per ton data) | 2022 | | 2021 | |
| Coal sales volumes (tons) | | | | | | | |
| Appalachia | | | | | | | |
| Northern | 392 | | | 405 | | | (13) | | | (3) | % |
| Central | 3,484 | | | 2,975 | | | 509 | | | 17 | % |
| Southern | 312 | | | 316 | | | (4) | | | (1) | % |
| Total Appalachia | 4,188 | | | 3,696 | | | 492 | | | 13 | % |
| Illinois Basin | 3,403 | | | 2,640 | | | 763 | | | 29 | % |
| Northern Powder River Basin | 699 | | | 185 | | | 514 | | | 278 | % |
| Gulf Coast | 67 | | | — | | | 67 | | | 100 | % |
| Total coal sales volumes | 8,357 | | | 6,521 | | | 1,836 | | | 28 | % |
| | | | | | | |
| Coal royalty revenue per ton | | | | | | | |
| Appalachia | | | | | | | |
| Northern | $ | 11.84 | | | $ | 4.45 | | | $ | 7.39 | | | 166 | % |
| Central | 12.19 | | | 4.62 | | | 7.57 | | | 164 | % |
| Southern | 17.67 | | | 7.63 | | | 10.04 | | | 132 | % |
| | | | | | | |
| Illinois Basin | 2.07 | | | 2.01 | | | 0.06 | | | 3 | % |
| Northern Powder River Basin | 4.74 | | | 4.15 | | | 0.59 | | | 14 | % |
| Gulf Coast | 0.57 | | | — | | | 0.57 | | | 100 | % |
| Combined average coal royalty revenue per ton | 7.54 | | | 3.69 | | | 3.85 | | | 104 | % |
| | | | | | | |
| Coal royalty revenues | | | | | | | |
| Appalachia | | | | | | | |
| Northern | $ | 4,640 | | | $ | 1,804 | | | $ | 2,836 | | | 157 | % |
| Central | 42,461 | | | 13,756 | | | 28,705 | | | 209 | % |
| Southern | 5,513 | | | 2,410 | | | 3,103 | | | 129 | % |
| Total Appalachia | 52,614 | | | 17,970 | | | 34,644 | | | 193 | % |
| Illinois Basin | 7,061 | | | 5,300 | | | 1,761 | | | 33 | % |
| Northern Powder River Basin | 3,314 | | | 768 | | | 2,546 | | | 332 | % |
| Gulf Coast | 38 | | | — | | | 38 | | | 100 | % |
| Unadjusted coal royalty revenues | 63,027 | | | 24,038 | | | 38,989 | | | 162 | % |
| Coal royalty adjustment for minimum leases | (82) | | | (5,740) | | | 5,658 | | | 99 | % |
| Total coal royalty revenues | $ | 62,945 | | | $ | 18,298 | | | $ | 44,647 | | | 244 | % |
| | | | | | | |
| Other revenues | | | | | | | |
| Production lease minimum revenues | $ | 65 | | | $ | 3,556 | | | $ | (3,491) | | | (98) | % |
| Minimum lease straight-line revenues | 4,674 | | | 4,869 | | | (195) | | | (4) | % |
| Property tax revenues | 1,695 | | | 1,587 | | | 108 | | | 7 | % |
| Wheelage revenues | 4,379 | | | 1,844 | | | 2,535 | | | 137 | % |
| Coal overriding royalty revenues | 682 | | | 976 | | | (294) | | | (30) | % |
| Lease amendment revenues | 811 | | | 772 | | | 39 | | | 5 | % |
| | | | | | | |
| Aggregates royalty revenues | 1,037 | | | 456 | | | 581 | | | 127 | % |
| Oil and gas royalty revenues | 2,906 | | | 900 | | | 2,006 | | | 223 | % |
| Other revenues | 139 | | | 353 | | | (214) | | | (61) | % |
| Total other revenues | $ | 16,388 | | | $ | 15,313 | | | $ | 1,075 | | | 7 | % |
| Royalty and other mineral rights | $ | 79,333 | | | $ | 33,611 | | | $ | 45,722 | | | 136 | % |
| Transportation and processing services revenues | 5,612 | | | 2,182 | | | 3,430 | | | 157 | % |
| Gain on asset sales and disposals | 345 | | | 116 | | | 229 | | | 197 | % |
| Total Mineral Rights segment revenues and other income | $ | 85,290 | | | $ | 35,909 | | | $ | 49,381 | | | 138 | % |
Coal Royalty Revenues
Approximately 75% of coal royalty revenues and approximately 45% of coal royalty sales volumes were derived from metallurgical coal during the three months ended June 30, 2022. Total coal royalty revenues increased $44.6 million as compared to the prior year quarter. The discussion by region is as follows:
•Appalachia: Coal royalty revenues increased $34.6 million primarily due to increased coal sales prices and volumes during the three months ended June 30, 2022 as compared to the prior year quarter.
•Illinois Basin: Coal royalty revenues increased $1.8 million primarily due to increased sales volumes and prices during the three months ended June 30, 2022 as compared to the prior year quarter. Revenues recognized from Foresight in 2021 were fixed as a result of the lease amendment the Partnership entered into with Foresight pursuant to which Foresight agreed to pay NRP fixed cash payments to satisfy all obligations arising out of the existing various coal mining leases and transportation infrastructure fee agreements between the Partnership and Foresight. Revenues from Foresight in 2022 represent traditional royalty and minimum payments.
•Northern Powder River Basin: Coal royalty revenues increased $2.5 million primarily due to increased sales volumes as our lessee mined on our property more during the second quarter of 2022 as compared to the prior year quarter in accordance with its mine plan in addition to increased sales prices as compared to the prior year quarter.
Total Other Revenues
Total other revenues increased $1.1 million during the three months ended June 30, 2022 as compared to the prior year quarter primarily due to $2.5 million increase in wheelage revenues and a $2.0 million increase in oil and gas royalty revenues, partially offset by a $3.5 million decrease in production lease minimum revenues. The increase in wheelage revenues is result of higher production from the properties that pay us a wheelage fee and the increase in oil and gas royalty revenues is primarily related to new wells and increased gas prices as compared to the prior year period. The decrease in production lease minimum revenues was primarily as a result of breakage revenue recognized in the second quarter of 2021.
Transportation and Processing Services Revenues
Transportation and processing services revenues increased $3.4 million during the three months ended June 30, 2022 as compared to the prior year period primarily due to the lease amendment with Foresight whereas transportation and processing revenues were based on the recognition of a fixed amount in 2021. Revenues from Foresight in 2022 represent traditional royalty and minimum payments and were greater than the fixed revenue from 2021.
Soda Ash
Revenues and other income related to our Soda Ash segment increased $12.0 million compared to the prior year quarter as a result of increased international sales prices as compared to the prior year period.
Operating and Other Expenses
The following table presents the significant categories of our consolidated operating and other expenses:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended June 30, | | Increase
(Decrease) | | Percentage
Change |
| (In thousands) | | 2022 | | 2021 | |
| Operating expenses | | | | | | | | |
| Operating and maintenance expenses | | $ | 10,015 | | | $ | 5,170 | | | $ | 4,845 | | | 94 | % |
| Depreciation, depletion and amortization | | 5,847 | | | 4,871 | | | 976 | | | 20 | % |
| General and administrative expenses | | 5,052 | | | 3,388 | | | 1,664 | | | 49 | % |
| Asset impairments | | 43 | | | 16 | | | 27 | | | 169 | % |
| Total operating expenses | | $ | 20,957 | | | $ | 13,445 | | | $ | 7,512 | | | 56 | % |
| | | | | | | | |
| | | | | | | | |
| Other expenses, net | | | | | | | | |
| Interest expense, net | | $ | 8,108 | | | $ | 9,683 | | | $ | (1,575) | | | (16) | % |
| | | | | | | | |
| Loss on extinguishment of debt | | 4,048 | | | — | | | 4,048 | | | 100 | % |
| Total other expenses, net | | $ | 12,156 | | | $ | 9,683 | | | $ | 2,473 | | | 26 | % |
Total operating expenses increased $7.5 million primarily due to a $4.8 million increase in operating and maintenance expenses primarily as a result of higher costs related to an overriding royalty agreement with Western Pocahontas Properties Limited Partnership ("WPPLP"). The coal royalty expense NRP pays to WPPLP is fully offset by the coal royalty revenue NRP receives from this property. Total operating expenses also increased as a result of a $1.7 million increase in general and administrative expenses primarily due to increased long-term incentive expense and consulting expense.
Total other expenses, net increased $2.5 million primarily due to a $4.0 million loss on extinguishment of debt related to the premiums and fees incurred and write-off of debt issuance costs associated with the retirement of the 2025 Senior Notes during the three months ended June 30, 2022. This increase was partially offset by a $1.6 million decrease in interest expense, net as a result of less debt outstanding.
Adjusted EBITDA (Non-GAAP Financial Measure)
The following table reconciles net income (loss) (the most comparable GAAP financial measure) to Adjusted EBITDA by business segment:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Operating Segments | | | |
| For the Three Months Ended (In thousands) | | Mineral Rights | | Soda Ash | | Corporate and Financing | | Total |
| June 30, 2022 | | | | | | | | |
| Net income (loss) | | $ | 69,408 | | | $ | 14,620 | | | $ | (17,208) | | | $ | 66,820 | |
| Less: equity earnings from unconsolidated investment | | — | | | (14,643) | | | — | | | (14,643) | |
| | | | | | | | |
| Add: total distributions from unconsolidated investment | | — | | | 10,486 | | | — | | | 10,486 | |
| Add: interest expense, net | | — | | | — | | | 8,108 | | | 8,108 | |
| | | | | | | | |
| Add: loss on extinguishment of debt | | — | | | — | | | 4,048 | | | 4,048 | |
| Add: depreciation, depletion and amortization | | 5,847 | | | — | | | — | | | 5,847 | |
| Add: asset impairments | | 43 | | | — | | | — | | | 43 | |
| Adjusted EBITDA | | $ | 75,298 | | | $ | 10,463 | | | $ | (5,052) | | | $ | 80,709 | |
| | | | | | | | |
| June 30, 2021 | | | | | | | | |
| Net loss | | $ | 25,886 | | | $ | 2,566 | | | $ | (13,070) | | | $ | 15,382 | |
| Less: equity earnings from unconsolidated investment | | — | | | (2,601) | | | — | | | (2,601) | |
| | | | | | | | |
| | | | | | | | |
| Add: interest expense, net | | 1 | | | — | | | 9,682 | | | 9,683 | |
| | | | | | | | |
| | | | | | | | |
| Add: depreciation, depletion and amortization | | 4,871 | | | — | | | — | | | 4,871 | |
| Add: asset impairments | | 16 | | | — | | | — | | | 16 | |
| Adjusted EBITDA | | $ | 30,774 | | | $ | (35) | | | $ | (3,388) | | | $ | 27,351 | |
Adjusted EBITDA increased $53.4 million primarily due to a $44.5 million increase in Adjusted EBITDA within our Mineral Rights segment as a result of higher revenues and other income as discussed above, in addition to a $10.5 million increase in Adjusted EBITDA within our Soda Ash segment due to Sisecam Wyoming reinstating its regular quarterly cash distributions beginning in the fourth quarter of 2021.
Distributable Cash Flow ("DCF") and Free Cash Flow ("FCF") (Non-GAAP Financial Measures)
The following table presents the three major categories of the statement of cash flows by business segment:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Operating Segments | | | |
| For the Three Months Ended (In thousands) | | Mineral Rights | | Soda Ash | | Corporate and Financing | | Total |
| June 30, 2022 | | | | | | | | |
| Cash flow provided by (used in) continuing operations | | | | | | | | |
| Operating activities | | $ | 70,351 | | | $ | 10,430 | | | $ | (17,658) | | | $ | 63,123 | |
| Investing activities | | 909 | | | — | | | — | | | 909 | |
| Financing activities | | — | | | — | | | (140,266) | | | (140,266) | |
| | | | | | | | |
| June 30, 2021 | | | | | | | | |
| Cash flow provided by (used in) continuing operations | | | | | | | | |
| Operating activities | | $ | 32,028 | | | $ | (35) | | | $ | (18,609) | | | $ | 13,384 | |
| Investing activities | | 657 | | | — | | | — | | | 657 | |
| Financing activities | | (1,000) | | | — | | | (11,900) | | | (12,900) | |
The following table reconciles net cash provided by (used in) operating activities of continuing operations (the most comparable GAAP financial measure) by business segment to DCF and FCF:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Operating Segments | | | |
| For the Three Months Ended (In thousands) | | Mineral Rights | | Soda Ash | | Corporate and Financing | | Total |
| June 30, 2022 | | | | | | | | |
| Net cash provided by (used in) operating activities of continuing operations | | $ | 70,351 | | | $ | 10,430 | | | $ | (17,658) | | | $ | 63,123 | |
| | | | | | | | |
| Add: proceeds from asset sales and disposals | | 346 | | | — | | | — | | | 346 | |
| | | | | | | | |
| Add: return of long-term contract receivable | | 563 | | | — | | | — | | | 563 | |
| | | | | | | | |
| | | | | | | | |
| Distributable cash flow | | $ | 71,260 | | | $ | 10,430 | | | $ | (17,658) | | | $ | 64,032 | |
| Less: proceeds from asset sales and disposals | | (346) | | | — | | | — | | | (346) | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| Free cash flow | | $ | 70,914 | | | $ | 10,430 | | | $ | (17,658) | | | $ | 63,686 | |
| | | | | | | | |
| June 30, 2021 | | | | | | | | |
| Net cash provided by (used in) operating activities of continuing operations | | $ | 32,028 | | | $ | (35) | | | $ | (18,609) | | | $ | 13,384 | |
| | | | | | | | |
| Add: proceeds from asset sales and disposals | | 116 | | | — | | | — | | | 116 | |
| | | | | | | | |
| Add: return of long-term contract receivable | | 541 | | | — | | | — | | | 541 | |
| | | | | | | | |
| | | | | | | | |
| Distributable cash flow | | $ | 32,685 | | | $ | (35) | | | $ | (18,609) | | | $ | 14,041 | |
| Less: proceeds from asset sales and disposals | | (116) | | | — | | | — | | | (116) | |
| Less: acquisition costs | | (1,000) | | | — | | | — | | | (1,000) | |
| | | | | | | | |
| Free cash flow | | $ | 31,569 | | | $ | (35) | | | $ | (18,609) | | | $ | 12,925 | |
DCF and FCF increased $50.0 million and $50.8 million, respectively, primarily due to the following:
•Mineral Rights Segment
◦DCF and FCF increased $38.6 million and $39.3 million, respectively, primarily due to the segment's increase in revenues and other income as discussed above.
•Soda Ash Segment
◦DCF and FCF increased $10.5 million as a result of Sisecam Wyoming reinstating its regular quarterly cash distributions beginning in the fourth quarter of 2021.
Results of Operations
First Six Months of 2022 and 2021 Compared
Revenues and Other Income
The following table includes our revenues and other income by operating segment:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Six Months Ended June 30, | | Increase | | Percentage
Change |
| Operating Segment (In thousands) | | 2022 | | 2021 | |
| Mineral Rights | | $ | 160,169 | | | $ | 71,087 | | | $ | 89,082 | | | 125 | % |
| Soda Ash | | 29,480 | | | 4,574 | | | 24,906 | | | 545 | % |
| Total | | $ | 189,649 | | | $ | 75,661 | | | $ | 113,988 | | | 151 | % |
The changes in revenues and other income is discussed for each of the operating segments below:
Mineral Rights
The following table presents coal sales volumes, coal royalty revenue per ton and coal royalty revenues by major coal producing region, the significant categories of other revenues and other income:
| | | | | | | | | | | | | | | | | | | | | | | |
| | For the Six Months Ended June 30, | | Increase
(Decrease) | | Percentage
Change |
| (In thousands, except per ton data) | 2022 | | 2021 | |
| Coal sales volumes (tons) | | | | | | | |
| Appalachia | | | | | | | |
| Northern | 820 | | | 525 | | | 295 | | | 56 | % |
| Central | 6,735 | | | 5,625 | | | 1,110 | | | 20 | % |
| Southern | 673 | | | 416 | | | 257 | | | 62 | % |
| Total Appalachia | 8,228 | | | 6,566 | | | 1,662 | | | 25 | % |
| Illinois Basin | 4,905 | | | 5,298 | | | (393) | | | (7) | % |
| Northern Powder River Basin | 1,937 | | | 1,244 | | | 693 | | | 56 | % |
| Gulf Coast | 136 | | | — | | | 136 | | | 100 | % |
| Total coal sales volumes | 15,206 | | | 13,108 | | | 2,098 | | | 16 | % |
| | | | | | | |
| Coal royalty revenue per ton | | | | | | | |
| Appalachia | | | | | | | |
| Northern | $ | 10.95 | | | $ | 4.27 | | | $ | 6.68 | | | 156 | % |
| Central | 11.80 | | | 4.44 | | | 7.36 | | | 166 | % |
| Southern | 17.61 | | | 7.06 | | | 10.55 | | | 149 | % |
| | | | | | | |
| Illinois Basin | 2.11 | | | 2.04 | | | 0.07 | | | 3 | % |
| Northern Powder River Basin | 4.10 | | | 3.49 | | | 0.61 | | | 17 | % |
| Gulf Coast | 0.56 | | | — | | | 0.56 | | | 100 | % |
| Combined average coal royalty revenue per ton | 7.80 | | | 3.45 | | | 4.35 | | | 126 | % |
| | | | | | | |
| Coal royalty revenues | | | | | | | |
| Appalachia | | | | | | | |
| Northern | $ | 8,981 | | | $ | 2,241 | | | $ | 6,740 | | | 301 | % |
| Central | 79,441 | | | 24,951 | | | 54,490 | | | 218 | % |
| Southern | 11,853 | | | 2,938 | | | 8,915 | | | 303 | % |
| Total Appalachia | 100,275 | | | 30,130 | | | 70,145 | | | 233 | % |
| Illinois Basin | 10,364 | | | 10,783 | | | (419) | | | (4) | % |
| Northern Powder River Basin | 7,946 | | | 4,341 | | | 3,605 | | | 83 | % |
| Gulf Coast | 76 | | | — | | | 76 | | | 100 | % |
| Unadjusted coal royalty revenues | 118,661 | | | 45,254 | | | 73,407 | | | 162 | % |
| Coal royalty adjustment for minimum leases | (267) | | | (11,591) | | | 11,324 | | | 98 | % |
| Total coal royalty revenues | $ | 118,394 | | | $ | 33,663 | | | $ | 84,731 | | | 252 | % |
| | | | | | | |
| Other revenues | | | | | | | |
| Production lease minimum revenues | $ | 1,657 | | | $ | 7,006 | | | $ | (5,349) | | | (76) | % |
| Minimum lease straight-line revenues | 9,457 | | | 10,965 | | | (1,508) | | | (14) | % |
| | | | | | | |
| Wheelage revenues | 8,096 | | | 3,625 | | | 4,471 | | | 123 | % |
| Property tax revenues | 3,167 | | | 3,056 | | | 111 | | | 4 | % |
| Coal overriding royalty revenues | 940 | | | 2,835 | | | (1,895) | | | (67) | % |
| Lease amendment revenues | 1,691 | | | 1,640 | | | 51 | | | 3 | % |
| | | | | | | |
| Aggregates royalty revenues | 1,807 | | | 910 | | | 897 | | | 99 | % |
| Oil and gas royalty revenues | 4,720 | | | 2,266 | | | 2,454 | | | 108 | % |
| Other revenues | 487 | | | 572 | | | (85) | | | (15) | % |
| Total other revenues | $ | 32,022 | | | $ | 32,875 | | | $ | (853) | | | (3) | % |
| Royalty and other mineral rights | $ | 150,416 | | | $ | 66,538 | | | $ | 83,878 | | | 126 | % |
| Transportation and processing services revenues | 9,408 | | | 4,374 | | | 5,034 | | | 115 | % |
| Gain on asset sales and disposals | 345 | | | 175 | | | 170 | | | 97 | % |
| Total Mineral Rights segment revenues and other income | $ | 160,169 | | | $ | 71,087 | | | $ | 89,082 | | | 125 | % |
Coal Royalty Revenues
Total coal royalty revenues increased $84.7 million during the six months ended June 30, 2022 as compared to the prior year period. The discussion by region is as follows:
•Appalachia: Coal royalty revenues increased $70.1 million primarily due to increased coal sales prices and volumes during the six months ended June 30, 2022 as compared to the prior year period.
•Illinois Basin: Coal royalty revenues decreased $0.4 million primarily due to lower sales volumes, partially offset by increased sales prices during the six months ended June 30, 2022 as compared to the prior year period. Revenues recognized from Foresight in 2021 were fixed as a result of the lease amendment the Partnership entered into with Foresight pursuant to which Foresight agreed to pay NRP fixed cash payments to satisfy all obligations arising out of the existing various coal mining leases and transportation infrastructure fee agreements between the Partnership and Foresight. Revenues from Foresight in 2022 represent traditional royalty and minimum payments.
•Northern Powder River Basin: Coal royalty revenues increased $3.6 million primarily due to increased sales volumes as our lessee mined on our property more during the six months ended June 30, 2022 as compared to the prior year period in accordance with its mine plan in addition to increased sales prices as compared to the prior year period.
Other Revenues
Other revenues decreased $0.9 million during the six months ended June 30, 2022 as compared to the prior year period primarily due to a $5.3 million decrease in production lease minimum revenues, partially offset by a $4.5 million increase in wheelage revenues. The decrease in production lease minimum revenues was primarily as a result of breakage revenues recognized in the first six months of 2021. The increase in wheelage revenues is result of higher production in 2022 from the properties that pay us a wheelage fee as compared to the prior year period.
Transportation and Processing Services Revenues
Transportation and processing services revenues increased $5.0 million during the six months ended June 30, 2022 as compared to the prior year period primarily due to the lease amendment with Foresight whereas transportation and processing revenues were based on the recognition of a fixed amount in 2021. Revenues from Foresight in 2022 represent traditional royalty and minimum payments and were greater than the fixed revenue from 2021.
Soda Ash
Revenues and other income related to our Soda Ash segment increased $24.9 million primarily as a result of increased international sales prices.
Operating and Other Expenses
The following table presents the significant categories of our consolidated operating and other expenses:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Six Months Ended June 30, | | Increase (Decrease) | | Percentage
Change |
| (In thousands) | | 2022 | | 2021 | |
| Operating expenses | | | | | | | | |
| Operating and maintenance expenses | | $ | 18,091 | | | $ | 10,722 | | | $ | 7,369 | | | 69 | % |
| Depreciation, depletion and amortization | | 9,715 | | | 9,963 | | | (248) | | | (2) | % |
| General and administrative expenses | | 9,519 | | | 7,498 | | | 2,021 | | | 27 | % |
| Asset impairments | | 62 | | | 4,059 | | | (3,997) | | | (98) | % |
| Total operating expenses | | $ | 37,387 | | | $ | 32,242 | | | $ | 5,145 | | | 16 | % |
| | | | | | | | |
| Other expenses, net | | | | | | | | |
| Interest expense, net | | $ | 17,495 | | | $ | 19,656 | | | $ | (2,161) | | | (11) | % |
| | | | | | | | |
| Loss on extinguishment of debt | | 4,048 | | | — | | | 4,048 | | | 100 | % |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| Total other expenses, net | | $ | 21,543 | | | $ | 19,656 | | | $ | 1,887 | | | 10 | % |
Total operating expenses increased $5.1 million primarily due to a $7.4 million increase in operating and maintenance expenses as a result of an increase in bad debt expense in addition to higher costs related to an overriding royalty agreement with WPPLP. The coal royalty expense NRP pays to WPPLP is fully offset by the coal royalty revenue NRP receives from this property. Total operating expenses also increased as a result of a $2.0 million increase in general and administrative expenses primarily due to increased long-term incentive expense and consulting expense. This increase was partially offset by the a $4.0 million decrease in asset impairments as compared to the prior year period. Asset impairments in 2021 primarily related to a lease termination that resulted in the full impairment of a coal property.
Total other expenses, net increased $1.9 million primarily due to a $4.0 million loss on extinguishment of debt related to the premiums and fees incurred and write-off of debt issuance costs associated with the retirement of the 2025 Senior Notes during the six months ended June 30, 2022. This increase was partially offset by a $2.2 million decrease in interest expense, net as a result of less debt outstanding.
Adjusted EBITDA (Non-GAAP Financial Measure)
The following table reconciles net income (loss) (the most comparable GAAP financial measure) to Adjusted EBITDA by business segment:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Operating Segments | | | | |
| For the Six Months Ended (In thousands) | | Mineral Rights | | Soda Ash | | Corporate and Financing | | Total |
| June 30, 2022 | | | | | | | | |
| Net income (loss) | | $ | 132,375 | | | $ | 29,406 | | | $ | (31,062) | | | $ | 130,719 | |
| Less: equity earnings from unconsolidated investment | | — | | | (29,480) | | | — | | | (29,480) | |
| | | | | | | | |
| | | | | | | | |
| Add: total distributions from unconsolidated investment | | — | | | 23,716 | | | — | | | 23,716 | |
| Add: interest expense, net | | — | | | — | | | 17,495 | | | 17,495 | |
| | | | | | | | |
| Add: loss on extinguishment of debt | | — | | | — | | | 4,048 | | | 4,048 | |
| Add: depreciation, depletion and amortization | | 9,715 | | | — | | | — | | | 9,715 | |
| Add: asset impairments | | 62 | | | — | | | — | | | 62 | |
| Adjusted EBITDA | | $ | 142,152 | | | $ | 23,642 | | | $ | (9,519) | | | $ | 156,275 | |
| | | | | | | | |
| June 30, 2021 | | | | | | | | |
| Net income (loss) | | $ | 46,374 | | | $ | 4,519 | | | $ | (27,130) | | | $ | 23,763 | |
| Less: equity earnings from unconsolidated investment | | — | | | (4,574) | | | — | | | (4,574) | |
| | | | | | | | |
| Add: total distributions from unconsolidated investment | | — | | | 3,920 | | | — | | | 3,920 | |
| Add: interest expense, net | | 24 | | | — | | | 19,632 | | | 19,656 | |
| | | | | | | | |
| | | | | | | | |
| Add: depreciation, depletion and amortization | | 9,963 | | | — | | | — | | | 9,963 | |
| Add: asset impairments | | 4,059 | | | — | | | — | | | 4,059 | |
| Adjusted EBITDA | | $ | 60,420 | | | $ | 3,865 | | | $ | (7,498) | | | $ | 56,787 | |
Adjusted EBITDA increased $99.5 million primarily due to a $81.7 million increase in Adjusted EBITDA within our Mineral Rights segment as a result of higher revenues and other income as discussed above, in addition to a $19.8 million increase in Adjusted EBITDA within our Soda Ash segment as a result of higher cash distributions received from Sisecam Wyoming in the first six months of 2022 as compared to the prior year period.
Distributable Cash Flow ("DCF") and Free Cash Flow ("FCF") (Non-GAAP Financial Measures)
The following table presents the three major categories of the statement of cash flows by business segment:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Operating Segments | | | | |
| For the Six Months Ended (In thousands) | | Mineral Rights | | Soda Ash | | Corporate and Financing | | Total |
| June 30, 2022 | | | | | | | | |
| Cash flow provided by (used in) continuing operations | | | | | | | | |
| Operating activities | | $ | 118,527 | | | $ | 23,625 | | | $ | (26,698) | | | $ | 115,454 | |
| Investing activities | | 909 | | | — | | | — | | | 909 | |
| Financing activities | | (614) | | | — | | | (191,913) | | | (192,527) | |
| | | | | | | | |
| June 30, 2021 | | | | | | | | |
| Cash flow provided by (used in) continuing operations | | | | | | | | |
| Operating activities | | $ | 57,990 | | | $ | 3,853 | | | $ | (25,259) | | | $ | 36,584 | |
| Investing activities | | 1,257 | | | — | | | — | | | 1,257 | |
| Financing activities | | (1,132) | | | — | | | (38,591) | | | (39,723) | |
The following table reconciles net cash provided by (used in) operating activities of continuing operations (the most comparable GAAP financial measure) by business segment to DCF and FCF:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Operating Segments | | | | |
| For the Six Months Ended (In thousands) | | Mineral Rights | | Soda Ash | | Corporate and Financing | | Total |
| June 30, 2022 | | | | | | | | |
| Net cash provided by (used in) operating activities of continuing operations | | $ | 118,527 | | | $ | 23,625 | | | $ | (26,698) | | | $ | 115,454 | |
| | | | | | | | |
| Add: proceeds from asset sales and disposals | | 346 | | | — | | | — | | | 346 | |
| | | | | | | | |
| Add: return of long-term contract receivable | | 563 | | | — | | | — | | | 563 | |
| | | | | | | | |
| | | | | | | | |
| Distributable cash flow | | $ | 119,436 | | | $ | 23,625 | | | $ | (26,698) | | | $ | 116,363 | |
| Less: proceeds from asset sales and disposals | | (346) | | | — | | | — | | | (346) | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| Free cash flow | | $ | 119,090 | | | $ | 23,625 | | | $ | (26,698) | | | $ | 116,017 | |
| | | | | | | | |
| June 30, 2021 | | | | | | | | |
| Net cash provided by (used in) operating activities of continuing operations | | $ | 57,990 | | | $ | 3,853 | | | $ | (25,259) | | | $ | 36,584 | |
| Add: proceeds from asset sales and disposals | | 175 | | | — | | | — | | | 175 | |
| | | | | | | | |
| Add: return of long-term contract receivable | | 1,082 | | | — | | | — | | | 1,082 | |
| Distributable cash flow | | $ | 59,247 | | | $ | 3,853 | | | $ | (25,259) | | | $ | 37,841 | |
| Less: proceeds from asset sales and disposals | | (175) | | | — | | | — | | | (175) | |
| | | | | | | | |
| Less: acquisition costs | | (1,000) | | | — | | | — | | | (1,000) | |
| Free cash flow | | $ | 58,072 | | | $ | 3,853 | | | $ | (25,259) | | | $ | 36,666 | |
DCF and FCF increased $78.5 million and $79.4 million, respectively, primarily due to the following:
•Mineral Rights Segment
◦DCF and FCF increased $60.2 million and $61.0 million, respectively, primarily due to the segment's increase in revenues and other income as discussed above.
•Soda Ash Segment
◦DCF and FCF increased $19.8 million as a result of higher cash distributions received from Sisecam Wyoming in the first six months of 2022 as compared to the prior year period.
Liquidity and Capital Resources
Current Liquidity
As of June 30, 2022, we had total liquidity of $159.4 million, consisting of $59.4 million of cash and cash equivalents and $100.0 million of borrowing capacity under our Opco Credit Facility. We have significant debt service obligations, including approximately $20 million of principal repayments on Opco’s senior notes throughout the remainder of 2022. As discussed previously, through the date of this report, we have permanently retired $156.9 million in debt, leaving our outstanding balance of 9.125% Notes due 2025 at $143.1 million. We believe our liquidity position provides us with the flexibility to continue paying down debt and manage our business through the current market environment.
Cash Flows
Cash flows provided by operating activities increased $78.9 million, from $36.6 million in the six months ended June 30, 2021 to $115.5 million in the six months ended June 30, 2022, primarily related to increased revenues and other income within our Mineral Rights segment and $19.8 million of a higher cash distributions received from Sisecam Wyoming in the first six months of 2022 as compared to the prior year period.
Cash flows used in financing activities increased $152.8 million from $39.7 million used in the six months ended June 30, 2021 to $192.5 million used in the six months ended June 30, 2022, primarily due to the $118.1 million cash used to retire a portion of our 2025 Senior Notes in the second quarter of 2022 in addition to $19.6 million cash used to redeem the preferred units paid-in-kind during the first quarter of 2022, $7.3 million of increased cash used for preferred unit distributions as a result of paying all of our preferred unit distributions in cash in 2022 as compared to half in kind during the six months ended June 30, 2021 and $3.9 million of increased cash used for distributions to common unitholders and the general partner as a result of increasing our common unit distribution to $0.75/unit in the second quarter of 2022.
Capital Resources and Obligations
Debt, Net
We had the following debt outstanding as of June 30, 2022 and December 31, 2021:
| | | | | | | | | | | |
| June 30, | | December 31, |
| (In thousands) | 2022 | | 2021 |
| Current portion of long-term debt, net | $ | 39,070 | | | $ | 39,102 | |
| Long-term debt, net | 259,296 | | | 394,443 | |
| Total debt, net | $ | 298,366 | | | $ | 433,545 | |
We have been and continue to be in compliance with the terms of the financial covenants contained in our debt agreements. For additional information regarding our debt and the agreements governing our debt, including the covenants contained therein, see Note 8. Debt, Net to the Consolidated Financial Statements included elsewhere in this Quarterly Report on Form 10-Q.
Off-Balance Sheet Transactions
We do not have any off-balance sheet arrangements with unconsolidated entities or related parties and accordingly, there are no off-balance sheet risks to our liquidity and capital resources from unconsolidated entities.
Related Party Transactions
Summary of Critical Accounting Estimates
The preparation of Consolidated Financial Statements in conformity with generally accepted accounting principles in the United States of America requires management to make certain estimates and assumptions that affect the amounts reported in the Consolidated Financial Statements and the accompanying notes. There have been no significant changes to our critical accounting estimates from those disclosed in our Annual Report on Form 10-K for the year ended December 31, 2021.
Recent Accounting Standards
We do not believe that any other recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on our financial statements.