
Delaware (State or other jurisdiction of incorporation or organization) | 001-31465 (Commission File Number) | 35-2164875 (I.R.S. Employer Identification No.) |
1201 Louisiana St., Suite 3400 Houston, Texas 77002 (Address of principal executive office) (Zip Code) | ||
(713) 751-7507 (Registrant's telephone number, including area code) | ||
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Common Units representing limited partner interests | NRP | New York Stock Exchange | ||
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Emerging Growth Company | o | |
Item 2.02. | Results of Operations and Financial Condition |
Item 9.01. | Financial Statements and Exhibits |
NATURAL RESOURCE PARTNERS L.P. | |||
(Registrant) | |||
By: | NRP (GP) LP | ||
its General Partner | |||
By: | GP Natural Resource Partners LLC | ||
its General Partner | |||
Date: February 27, 2020 | /s/ Kathryn S. Wilson | ||
Kathryn S. Wilson | |||
Vice President and General Counsel | |||

Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
(In thousands) (Unaudited) | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income (loss) from continuing operations (1) | $ | (119,448 | ) | $ | 35,092 | $ | (25,414 | ) | $ | 122,360 | ||||||
Asset impairments | 147,730 | 18,038 | 148,214 | 18,280 | ||||||||||||
Net income from continuing operations excluding asset impairments (1) | $ | 28,282 | $ | 53,130 | $ | 122,800 | $ | 140,640 | ||||||||
Adjusted EBITDA (1)(2) | 37,974 | 72,936 | 199,228 | 230,241 | ||||||||||||
Cash flow provided by (used in) continuing operations: | ||||||||||||||||
Operating activities | 19,394 | 80,489 | 137,319 | 178,282 | ||||||||||||
Investing activities | 259 | 2,078 | 8,221 | 7,607 | ||||||||||||
Financing activities | (33,551 | ) | 64,856 | (253,305 | ) | (6,839 | ) | |||||||||
Distributable cash flow (1)(2)(3) | 19,602 | 280,658 | 144,933 | 383,980 | ||||||||||||
Free cash flow (1)(2) | 19,764 | 80,944 | 139,040 | 183,440 | ||||||||||||
Cash flow cushion (last twelve months) (2) | 7,762 | 16,080 | ||||||||||||||
(1) | Includes $25.0 million from the Hillsboro litigation settlement in NRP's Coal Royalty and Other Segment for the three months and year ended December 31, 2018. |
(2) | See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release. |
(3) | Includes net proceeds from the sale of NRP's construction aggregates business which were classified as investing cash flows from discontinued operations. |
Consolidated Statements of Comprehensive Income (Loss) | |||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||
December 31, | September 30, | December 31, | |||||||||||||||||
(In thousands, except per unit data) | 2019 | 2018 | 2019 | 2019 | 2018 | ||||||||||||||
Revenues and other income | |||||||||||||||||||
Coal royalty and other | $ | 37,032 | $ | 43,966 | $ | 39,919 | $ | 191,069 | $ | 178,878 | |||||||||
Transportation and processing services | 4,539 | 6,649 | 3,865 | 19,279 | 23,887 | ||||||||||||||
Equity in earnings of Ciner Wyoming | 10,256 | 13,320 | 13,818 | 47,089 | 48,306 | ||||||||||||||
Gain on litigation settlement | — | 25,000 | — | — | 25,000 | ||||||||||||||
Gain (loss) on asset sales and disposals | (111 | ) | 1,622 | 6,107 | 6,498 | 2,441 | |||||||||||||
Total revenues and other income | $ | 51,716 | $ | 90,557 | $ | 63,709 | $ | 263,935 | $ | 278,512 | |||||||||
Operating expenses | |||||||||||||||||||
Operating and maintenance expenses | $ | 5,925 | $ | 8,387 | $ | 5,994 | $ | 32,738 | $ | 29,509 | |||||||||
Depreciation, depletion and amortization | 3,186 | 6,325 | 3,384 | 14,932 | 21,689 | ||||||||||||||
General and administrative expenses | 3,931 | 5,714 | 4,253 | 16,730 | 16,496 | ||||||||||||||
Asset impairments | 147,730 | 18,038 | 484 | 148,214 | 18,280 | ||||||||||||||
Total operating expenses | $ | 160,772 | $ | 38,464 | $ | 14,115 | $ | 212,614 | $ | 85,974 | |||||||||
Income (loss) from operations | $ | (109,056 | ) | $ | 52,093 | $ | 49,594 | $ | 51,321 | $ | 192,538 | ||||||||
Other expenses, net | |||||||||||||||||||
Interest expense, net | $ | (10,392 | ) | $ | (17,001 | ) | $ | (10,431 | ) | $ | (47,453 | ) | $ | (70,178 | ) | ||||
Loss on extinguishment of debt | — | — | — | (29,282 | ) | — | |||||||||||||
Total other expenses, net | $ | (10,392 | ) | $ | (17,001 | ) | $ | (10,431 | ) | $ | (76,735 | ) | $ | (70,178 | ) | ||||
Net income (loss) from continuing operations | $ | (119,448 | ) | $ | 35,092 | $ | 39,163 | $ | (25,414 | ) | $ | 122,360 | |||||||
Income from discontinued operations | 750 | 13,966 | 7 | 956 | 17,687 | ||||||||||||||
Net income (loss) | $ | (118,698 | ) | $ | 49,058 | $ | 39,170 | $ | (24,458 | ) | $ | 140,047 | |||||||
Net income attributable to non-controlling interest | — | — | — | — | (510 | ) | |||||||||||||
Net income (loss) attributable to NRP | $ | (118,698 | ) | $ | 49,058 | $ | 39,170 | $ | (24,458 | ) | $ | 139,537 | |||||||
Less: income attributable to preferred unitholders | (7,500 | ) | (7,500 | ) | (7,500 | ) | (30,000 | ) | (30,000 | ) | |||||||||
Net income (loss) attributable to common unitholders and general partner | $ | (126,198 | ) | $ | 41,558 | $ | 31,670 | $ | (54,458 | ) | $ | 109,537 | |||||||
Net income (loss) attributable to common unitholders | $ | (123,674 | ) | $ | 40,727 | $ | 31,036 | $ | (53,369 | ) | $ | 107,346 | |||||||
Net income (loss) attributable to the general partner | (2,524 | ) | 831 | 634 | (1,089 | ) | 2,191 | ||||||||||||
Income (loss) from continuing operations per common unit | |||||||||||||||||||
Basic | $ | (10.15 | ) | $ | 2.21 | $ | 2.53 | $ | (4.43 | ) | $ | 7.35 | |||||||
Diluted | (10.15 | ) | 1.69 | 1.66 | (4.43 | ) | 5.90 | ||||||||||||
Net income (loss) per common unit | |||||||||||||||||||
Basic | $ | (10.09 | ) | $ | 3.33 | $ | 2.53 | $ | (4.35 | ) | $ | 8.77 | |||||||
Diluted | (10.09 | ) | 2.36 | 1.66 | (4.35 | ) | 6.76 | ||||||||||||
Net income (loss) | $ | (118,698 | ) | $ | 49,058 | $ | 39,170 | $ | (24,458 | ) | $ | 140,047 | |||||||
Comprehensive income (loss) from unconsolidated investment and other | 1,208 | 619 | (520 | ) | 868 | (149 | ) | ||||||||||||
Comprehensive income (loss) | $ | (117,490 | ) | $ | 49,677 | $ | 38,650 | $ | (23,590 | ) | $ | 139,898 | |||||||
Comprehensive income attributable to non-controlling interest | — | — | — | — | (510 | ) | |||||||||||||
Comprehensive income (loss) attributable to NRP | $ | (117,490 | ) | $ | 49,677 | $ | 38,650 | $ | (23,590 | ) | $ | 139,388 | |||||||
Consolidated Statements of Cash Flows | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | ||||||||||||||||||
(In thousands) | 2019 | 2018 | 2019 | 2019 | 2018 | |||||||||||||||
Cash flows from operating activities | ||||||||||||||||||||
Net income (loss) | $ | (118,698 | ) | $ | 49,058 | $ | 39,170 | $ | (24,458 | ) | $ | 140,047 | ||||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities of continuing operations: | ||||||||||||||||||||
Depreciation, depletion and amortization | 3,186 | 6,325 | 3,384 | 14,932 | 21,689 | |||||||||||||||
Distributions from unconsolidated investment | 6,370 | 9,800 | 6,370 | 31,850 | 44,453 | |||||||||||||||
Equity earnings from unconsolidated investment | (10,256 | ) | (13,320 | ) | (13,818 | ) | (47,089 | ) | (48,306 | ) | ||||||||||
Loss (gain) on asset sales and disposals | 111 | (1,622 | ) | (6,107 | ) | (6,498 | ) | (2,441 | ) | |||||||||||
Loss on extinguishment of debt | — | — | — | 29,282 | — | |||||||||||||||
Income from discontinued operations | (750 | ) | (13,966 | ) | (7 | ) | (956 | ) | (17,687 | ) | ||||||||||
Asset impairments | 147,730 | 18,038 | 484 | 148,214 | 18,280 | |||||||||||||||
Bad debt expense | 620 | (302 | ) | 151 | 7,462 | (62 | ) | |||||||||||||
Unit-based compensation expense | 519 | 290 | 466 | 2,361 | 1,434 | |||||||||||||||
Amortization of debt issuance costs and other | 464 | 3,112 | 1,072 | 3,687 | 7,133 | |||||||||||||||
Change in operating assets and liabilities: | ||||||||||||||||||||
Accounts receivable | (3,924 | ) | 461 | 996 | (6,035 | ) | (6,062 | ) | ||||||||||||
Accounts payable | (412 | ) | 1,048 | 355 | (1,234 | ) | 1,138 | |||||||||||||
Accrued liabilities | 1,427 | 3,212 | 439 | (3,656 | ) | 19 | ||||||||||||||
Accrued interest | (12,048 | ) | 8,806 | 7,163 | (12,029 | ) | (1,138 | ) | ||||||||||||
Deferred revenue | 3,188 | 10,265 | (1,236 | ) | (732 | ) | 19,465 | |||||||||||||
Other items, net | 1,867 | (716 | ) | 2,852 | 2,218 | 320 | ||||||||||||||
Net cash provided by operating activities of continuing operations | $ | 19,394 | $ | 80,489 | $ | 41,734 | $ | 137,319 | $ | 178,282 | ||||||||||
Net cash provided by (used in) operating activities of discontinued operations | (4 | ) | 886 | (359 | ) | (8 | ) | 10,641 | ||||||||||||
Net cash provided by operating activities | $ | 19,390 | $ | 81,375 | $ | 41,375 | $ | 137,311 | $ | 188,923 | ||||||||||
Cash flows from investing activities | ||||||||||||||||||||
Distributions from unconsolidated investment in excess of cumulative earnings | $ | — | $ | — | $ | — | $ | — | $ | 2,097 | ||||||||||
Proceeds from asset sales and disposals | (111 | ) | 1,623 | 6,108 | 6,500 | 2,449 | ||||||||||||||
Return of long-term contract receivable | 392 | 455 | 459 | 1,743 | 3,061 | |||||||||||||||
Acquisition of mineral rights | (22 | ) | — | — | (22 | ) | — | |||||||||||||
Net cash provided by investing activities of continuing operations | $ | 259 | $ | 2,078 | $ | 6,567 | $ | 8,221 | $ | 7,607 | ||||||||||
Net cash provided by (used in) investing activities of discontinued operations | (73 | ) | 192,364 | (122 | ) | (629 | ) | 183,021 | ||||||||||||
Net cash provided by investing activities | $ | 186 | $ | 194,442 | $ | 6,445 | $ | 7,592 | $ | 190,628 | ||||||||||
Cash flows from financing activities | ||||||||||||||||||||
Debt borrowings | — | — | — | 300,000 | 35,000 | |||||||||||||||
Debt repayments | (20,335 | ) | (119,986 | ) | (8,277 | ) | (463,082 | ) | (175,706 | ) | ||||||||||
Redemption of preferred units paid-in-kind | — | — | — | — | (8,844 | ) | ||||||||||||||
Distributions to common unitholders and general partner | (5,630 | ) | (5,623 | ) | (5,630 | ) | (33,150 | ) | (22,486 | ) | ||||||||||
Distributions to preferred unitholders | (7,500 | ) | (7,500 | ) | (7,500 | ) | (30,000 | ) | (30,265 | ) | ||||||||||
Contributions from (to) discontinued operations | (77 | ) | 197,965 | (481 | ) | (637 | ) | 195,690 | ||||||||||||
Debt issuance costs and other | (9 | ) | — | (25 | ) | (26,436 | ) | (228 | ) | |||||||||||
Net cash provided by (used in) financing activities of continuing operations | $ | (33,551 | ) | $ | 64,856 | $ | (21,913 | ) | $ | (253,305 | ) | $ | (6,839 | ) | ||||||
Net cash provided by (used in) financing activities of discontinued operations | 77 | (198,030 | ) | 481 | 637 | (196,509 | ) | |||||||||||||
Net cash used in financing activities | $ | (33,474 | ) | $ | (133,174 | ) | $ | (21,432 | ) | $ | (252,668 | ) | $ | (203,348 | ) | |||||
Net increase (decrease) in cash, cash equivalents and restricted cash | $ | (13,898 | ) | $ | 142,643 | $ | 26,388 | $ | (107,765 | ) | $ | 176,203 | ||||||||
Cash, cash equivalents and restricted cash of continuing operations at beginning of period | $ | 112,163 | $ | 58,607 | $ | 85,775 | $ | 206,030 | $ | 26,980 | ||||||||||
Cash and cash equivalents of discontinued operations at beginning of period | — | 4,780 | — | — | 2,847 | |||||||||||||||
Cash, cash equivalents and restricted cash at beginning of period | $ | 112,163 | $ | 63,387 | $ | 85,775 | $ | 206,030 | $ | 29,827 | ||||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 98,265 | $ | 206,030 | $ | 112,163 | $ | 98,265 | $ | 206,030 | ||||||||||
Less: cash and cash equivalents of discontinued operations at end of period | — | — | — | — | — | |||||||||||||||
Cash, cash equivalents and restricted cash of continuing operations at end of period | $ | 98,265 | $ | 206,030 | $ | 112,163 | $ | 98,265 | $ | 206,030 | ||||||||||
Supplemental cash flow information: | ||||||||||||||||||||
Cash paid during the period for interest of continuing operations | $ | 22,327 | $ | 6,838 | $ | 3,225 | $ | 58,597 | $ | 64,991 | ||||||||||
Consolidated Balance Sheets | |||||||
December 31, | |||||||
(In thousands, except unit data) | 2019 | 2018 | |||||
ASSETS | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 98,265 | $ | 101,839 | |||
Restricted cash | — | 104,191 | |||||
Accounts receivable, net | 30,869 | 32,058 | |||||
Prepaid expenses and other, net | 1,244 | 3,462 | |||||
Current assets of discontinued operations | 1,706 | 993 | |||||
Total current assets | $ | 132,084 | $ | 242,543 | |||
Land | 24,008 | 24,008 | |||||
Mineral rights, net | 605,096 | 743,112 | |||||
Intangible assets, net | 17,687 | 42,513 | |||||
Equity in unconsolidated investment | 263,080 | 247,051 | |||||
Long-term contract receivable | 36,963 | 38,945 | |||||
Other assets, net | 6,989 | 3,475 | |||||
Total assets | $ | 1,085,907 | $ | 1,341,647 | |||
LIABILITIES AND CAPITAL | |||||||
Current liabilities | |||||||
Accounts payable | $ | 1,179 | $ | 2,414 | |||
Accrued liabilities | 8,764 | 12,347 | |||||
Accrued interest | 2,316 | 14,345 | |||||
Current portion of deferred revenue | 4,608 | 3,509 | |||||
Current portion of long-term debt, net | 45,776 | 115,184 | |||||
Current liabilities of discontinued operations | 65 | 947 | |||||
Total current liabilities | $ | 62,708 | $ | 148,746 | |||
Deferred revenue | 47,213 | 49,044 | |||||
Long-term debt, net | 470,422 | 557,574 | |||||
Other non-current liabilities | 4,949 | 1,150 | |||||
Total liabilities | $ | 585,292 | $ | 756,514 | |||
Commitments and contingencies | |||||||
Class A Convertible Preferred Units (250,000 units issued and outstanding at $1,000 par value per unit; liquidation preference of $1,500 per unit) | $ | 164,587 | $ | 164,587 | |||
Partners’ capital: | |||||||
Common unitholders’ interest (12,261,199 and 12,249,469 units issued and outstanding at December 31, 2019 and 2018, respectively) | $ | 271,471 | $ | 355,113 | |||
General partner’s interest | 3,270 | 5,014 | |||||
Warrant holders' interest | 66,816 | 66,816 | |||||
Accumulated other comprehensive loss | (2,594 | ) | (3,462 | ) | |||
Total partners’ capital | $ | 338,963 | $ | 423,481 | |||
Non-controlling interest | (2,935 | ) | (2,935 | ) | |||
Total capital | $ | 336,028 | $ | 420,546 | |||
Total liabilities and capital | $ | 1,085,907 | $ | 1,341,647 | |||
Consolidated Statements of Partners' Capital | ||||||||||||||||||||||||||||||
Common Unitholders | General Partner | Warrant Holders | Accumulated Other Comprehensive Loss | Partners' Capital Excluding Non-Controlling Interest | Non-Controlling Interest | Total Capital | ||||||||||||||||||||||||
(In thousands) | Units | Amounts | ||||||||||||||||||||||||||||
Balance at December 31, 2017 | 12,232 | $ | 199,851 | $ | 1,857 | $ | 66,816 | $ | (3,313 | ) | $ | 265,211 | $ | (3,394 | ) | $ | 261,817 | |||||||||||||
Cumulative effect of adoption of accounting standard | — | 69,057 | 1,409 | — | — | 70,466 | — | 70,466 | ||||||||||||||||||||||
Net income (1) | — | 136,746 | 2,791 | — | — | 139,537 | 510 | 140,047 | ||||||||||||||||||||||
Distributions to common unitholders and general partner | — | (22,036 | ) | (450 | ) | — | — | (22,486 | ) | — | (22,486 | ) | ||||||||||||||||||
Distributions to preferred unitholders | — | (29,660 | ) | (605 | ) | — | — | (30,265 | ) | — | (30,265 | ) | ||||||||||||||||||
Issuance of unit-based awards | 17 | 546 | — | — | — | 546 | — | 546 | ||||||||||||||||||||||
Unit-based awards amortization and vesting | — | 560 | — | — | — | 560 | — | 560 | ||||||||||||||||||||||
Comprehensive income (loss) from unconsolidated investment and other | — | 49 | 12 | — | (149 | ) | (88 | ) | (51 | ) | (139 | ) | ||||||||||||||||||
Balance at December 31, 2018 | 12,249 | $ | 355,113 | $ | 5,014 | $ | 66,816 | $ | (3,462 | ) | $ | 423,481 | $ | (2,935 | ) | $ | 420,546 | |||||||||||||
Net loss (1) | — | (23,969 | ) | (489 | ) | — | — | (24,458 | ) | — | (24,458 | ) | ||||||||||||||||||
Distributions to common unitholders and general partner | — | (32,487 | ) | (663 | ) | — | — | (33,150 | ) | — | (33,150 | ) | ||||||||||||||||||
Distributions to preferred unitholders | — | (29,400 | ) | (600 | ) | — | — | (30,000 | ) | — | (30,000 | ) | ||||||||||||||||||
Issuance of unit-based awards | 12 | 486 | — | — | — | 486 | — | 486 | ||||||||||||||||||||||
Unit-based awards amortization and vesting | — | 1,804 | — | — | — | 1,804 | — | 1,804 | ||||||||||||||||||||||
Comprehensive income (loss) from unconsolidated investment and other | — | (76 | ) | 8 | — | 868 | 800 | — | 800 | |||||||||||||||||||||
Balance at December 31, 2019 | 12,261 | $ | 271,471 | $ | 3,270 | $ | 66,816 | $ | (2,594 | ) | $ | 338,963 | $ | (2,935 | ) | $ | 336,028 | |||||||||||||
(1) | Net income (loss) includes $30.0 million attributable to preferred unitholders that accumulated during the period, of which $29.4 million is allocated to the common unitholders and $0.6 million is allocated to the general partner. |
Operating Business Segments | ||||||||||||||||
Coal Royalty and Other | Corporate and Financing | |||||||||||||||
(In thousands) | Soda Ash | Total | ||||||||||||||
Three Months Ended December 31, 2019 | ||||||||||||||||
Revenues | $ | 41,571 | $ | 10,256 | $ | — | $ | 51,827 | ||||||||
Loss on asset sales and disposals | (111 | ) | — | — | (111 | ) | ||||||||||
Total revenues and other income | $ | 41,460 | $ | 10,256 | $ | — | $ | 51,716 | ||||||||
Asset impairments | $ | 147,730 | $ | — | $ | — | $ | 147,730 | ||||||||
Net income (loss) from continuing operations | $ | (115,355 | ) | $ | 10,230 | $ | (14,323 | ) | $ | (119,448 | ) | |||||
Adjusted EBITDA (1) | $ | 35,561 | $ | 6,344 | $ | (3,931 | ) | $ | 37,974 | |||||||
Cash flow provided by (used in) continuing operations: | ||||||||||||||||
Operating activities | $ | 39,042 | $ | 6,344 | $ | (25,992 | ) | $ | 19,394 | |||||||
Investing activities | $ | 259 | $ | — | $ | — | $ | 259 | ||||||||
Financing activities | $ | — | $ | — | $ | (33,551 | ) | $ | (33,551 | ) | ||||||
Distributable cash flow (1) (2) | $ | 39,323 | $ | 6,344 | $ | (25,992 | ) | $ | 19,602 | |||||||
Free cash flow (1) | $ | 39,412 | $ | 6,344 | $ | (25,992 | ) | $ | 19,764 | |||||||
Three Months Ended December 31, 2018 | ||||||||||||||||
Revenues | $ | 50,615 | $ | 13,320 | $ | — | $ | 63,935 | ||||||||
Gain on litigation settlement | 25,000 | — | — | 25,000 | ||||||||||||
Gain on asset sales and disposals | 1,622 | — | — | 1,622 | ||||||||||||
Total revenues and other income | $ | 77,237 | $ | 13,320 | $ | — | $ | 90,557 | ||||||||
Asset impairments | $ | 18,038 | $ | — | $ | — | $ | 18,038 | ||||||||
Net income (loss) from continuing operations | $ | 44,487 | $ | 13,320 | $ | (22,715 | ) | $ | 35,092 | |||||||
Adjusted EBITDA (1) | $ | 68,850 | $ | 9,800 | $ | (5,714 | ) | $ | 72,936 | |||||||
Cash flow provided by (used in) continuing operations: | ||||||||||||||||
Operating activities | $ | 80,272 | $ | 9,800 | $ | (9,583 | ) | $ | 80,489 | |||||||
Investing activities | $ | 2,078 | $ | — | $ | — | $ | 2,078 | ||||||||
Financing activities | $ | — | $ | — | $ | 64,856 | $ | 64,856 | ||||||||
Distributable cash flow (1) (2) | $ | 82,350 | $ | 9,800 | $ | (9,583 | ) | $ | 280,658 | |||||||
Free cash flow (1) | $ | 80,727 | $ | 9,800 | $ | (9,583 | ) | $ | 80,944 | |||||||
Three Months Ended September 30, 2019 | ||||||||||||||||
Revenues | $ | 43,784 | $ | 13,818 | $ | — | $ | 57,602 | ||||||||
Gain on asset sales and disposals | 6,107 | — | — | 6,107 | ||||||||||||
Total revenues and other income | $ | 49,891 | $ | 13,818 | $ | — | $ | 63,709 | ||||||||
Asset impairments | $ | 484 | $ | — | $ | — | $ | 484 | ||||||||
Net income (loss) from continuing operations | $ | 40,252 | $ | 13,595 | $ | (14,684 | ) | $ | 39,163 | |||||||
Adjusted EBITDA (1) | $ | 44,120 | $ | 6,147 | $ | (4,253 | ) | $ | 46,014 | |||||||
Cash flow provided by (used in) continuing operations: | ||||||||||||||||
Operating activities | $ | 41,094 | $ | 6,147 | $ | (5,507 | ) | $ | 41,734 | |||||||
Investing activities | $ | 6,567 | $ | — | $ | — | $ | 6,567 | ||||||||
Financing activities | $ | — | $ | — | $ | (21,913 | ) | $ | (21,913 | ) | ||||||
Distributable cash flow (1) (2) | $ | 47,661 | $ | 6,147 | $ | (5,507 | ) | $ | 48,179 | |||||||
Free cash flow (1) | $ | 41,553 | $ | 6,147 | $ | (5,507 | ) | $ | 42,193 | |||||||
(1) | See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release. |
(2) | Includes net proceeds from the sale of the construction aggregates business which are classified as investing cash flow from discontinued operations. |
Operating Business Segments | ||||||||||||||||
Coal Royalty and Other | Corporate and Financing | |||||||||||||||
(In thousands) | Soda Ash | Total | ||||||||||||||
Year Ended December 31, 2019 | ||||||||||||||||
Revenues | $ | 210,348 | $ | 47,089 | $ | — | $ | 257,437 | ||||||||
Gain on asset sales and disposals | 6,498 | — | — | 6,498 | ||||||||||||
Total revenues and other income | $ | 216,846 | $ | 47,089 | $ | — | $ | 263,935 | ||||||||
Asset impairments | $ | 148,214 | $ | — | $ | — | $ | 148,214 | ||||||||
Net income (loss) from continuing operations | $ | 21,211 | $ | 46,840 | $ | (93,465 | ) | $ | (25,414 | ) | ||||||
Adjusted EBITDA (1) | $ | 184,357 | $ | 31,601 | $ | (16,730 | ) | $ | 199,228 | |||||||
Cash flow provided by (used in) continuing operations: | ||||||||||||||||
Operating activities | $ | 178,863 | $ | 31,601 | $ | (73,145 | ) | $ | 137,319 | |||||||
Investing activities | $ | 8,221 | $ | — | $ | — | $ | 8,221 | ||||||||
Financing activities | $ | — | $ | — | $ | (253,305 | ) | $ | (253,305 | ) | ||||||
Distributable cash flow (1) (2) | $ | 187,106 | $ | 31,601 | $ | (73,145 | ) | $ | 144,933 | |||||||
Free cash flow (1) | $ | 180,584 | $ | 31,601 | $ | (73,145 | ) | $ | 139,040 | |||||||
Year Ended December 31, 2018 | ||||||||||||||||
Revenues | $ | 202,765 | $ | 48,306 | $ | — | $ | 251,071 | ||||||||
Gain on litigation settlement | 25,000 | — | — | 25,000 | ||||||||||||
Gain on asset sales and disposals | 2,441 | — | — | 2,441 | ||||||||||||
Total revenues and other income | $ | 230,206 | $ | 48,306 | $ | — | $ | 278,512 | ||||||||
Asset impairments | $ | 18,280 | $ | — | $ | — | $ | 18,280 | ||||||||
Net income (loss) from continuing operations | $ | 160,728 | $ | 48,306 | $ | (86,674 | ) | $ | 122,360 | |||||||
Adjusted EBITDA (1) | $ | 200,187 | $ | 46,550 | $ | (16,496 | ) | $ | 230,241 | |||||||
Cash flow provided by (used in) continuing operations: | ||||||||||||||||
Operating activities | $ | 212,394 | $ | 44,453 | $ | (78,565 | ) | $ | 178,282 | |||||||
Investing activities | $ | 5,510 | $ | 2,097 | $ | — | $ | 7,607 | ||||||||
Financing activities | $ | — | $ | — | $ | (6,839 | ) | $ | (6,839 | ) | ||||||
Distributable cash flow (1) (2) | $ | 217,904 | $ | 46,550 | $ | (78,565 | ) | $ | 383,980 | |||||||
Free cash flow (1) | $ | 215,455 | $ | 46,550 | $ | (78,565 | ) | $ | 183,440 | |||||||
(1) | See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release. |
(2) | Includes net proceeds from the sale of the construction aggregates business which are classified as investing cash flow from discontinued operations. |
Operating Statistics - Coal Royalty and Other | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | ||||||||||||||||||
(In thousands, except per ton data) | 2019 | 2018 | 2019 | 2019 | 2018 | |||||||||||||||
Coal sales volumes (tons) | ||||||||||||||||||||
Appalachia | ||||||||||||||||||||
Northern (1) | 686 | 1,697 | 290 | 3,460 | 3,187 | |||||||||||||||
Central | 2,908 | 3,415 | 3,222 | 13,377 | 14,997 | |||||||||||||||
Southern | 498 | 422 | 438 | 1,670 | 1,710 | |||||||||||||||
Total Appalachia | 4,092 | 5,534 | 3,950 | 18,507 | 19,894 | |||||||||||||||
Illinois Basin | 555 | 648 | 551 | 2,201 | 2,739 | |||||||||||||||
Northern Powder River Basin | 1,057 | 1,417 | 532 | 3,036 | 4,313 | |||||||||||||||
Total coal sales volumes | 5,704 | 7,599 | 5,033 | 23,744 | 26,946 | |||||||||||||||
Coal royalty revenue per ton | ||||||||||||||||||||
Appalachia | ||||||||||||||||||||
Northern (1) | $ | 0.88 | $ | 1.78 | $ | 2.54 | $ | 1.96 | $ | 2.74 | ||||||||||
Central | 4.58 | 5.79 | 5.25 | 5.53 | 5.62 | |||||||||||||||
Southern | 5.96 | 7.89 | 5.99 | 6.69 | 7.20 | |||||||||||||||
Illinois Basin | 4.53 | 4.84 | 4.82 | 4.66 | 4.63 | |||||||||||||||
Northern Powder River Basin | 2.33 | 2.56 | 4.69 | 2.90 | 2.65 | |||||||||||||||
Combined average coal royalty revenue per ton | 3.84 | 4.33 | 5.05 | 4.67 | 4.80 | |||||||||||||||
Coal royalty revenues | ||||||||||||||||||||
Appalachia | ||||||||||||||||||||
Northern (1) | $ | 602 | $ | 3,021 | $ | 735 | $ | 6,775 | $ | 8,719 | ||||||||||
Central | 13,332 | 19,764 | 16,929 | 73,960 | 84,302 | |||||||||||||||
Southern | 2,965 | 3,327 | 2,626 | 11,169 | 12,312 | |||||||||||||||
Total Appalachia | 16,899 | 26,112 | 20,290 | 91,904 | 105,333 | |||||||||||||||
Illinois Basin | 2,516 | 3,140 | 2,658 | 10,255 | 12,673 | |||||||||||||||
Northern Powder River Basin | 2,462 | 3,628 | 2,492 | 8,809 | 11,445 | |||||||||||||||
Unadjusted coal royalty revenues | 21,877 | 32,880 | 25,440 | 110,968 | 129,451 | |||||||||||||||
Coal royalty adjustment for minimum leases | 174 | (12 | ) | (713 | ) | (1,356 | ) | (110 | ) | |||||||||||
Total coal royalty revenues | $ | 22,051 | $ | 32,868 | $ | 24,727 | $ | 109,612 | $ | 129,341 | ||||||||||
Other revenues | ||||||||||||||||||||
Production lease minimum revenues | $ | 2,737 | $ | 1,897 | $ | 2,752 | $ | 24,068 | $ | 8,207 | ||||||||||
Minimum lease straight-line revenues | 3,758 | 623 | 3,982 | 14,910 | 2,362 | |||||||||||||||
Property tax revenues | 1,871 | 1,454 | 1,606 | 6,287 | 5,422 | |||||||||||||||
Wheelage revenues | 845 | 1,329 | 1,675 | 5,880 | 6,484 | |||||||||||||||
Coal overriding royalty revenues | 3,333 | 3,386 | 2,189 | 13,496 | 13,878 | |||||||||||||||
Lease amendment revenues | 1,271 | — | 1,535 | 7,991 | — | |||||||||||||||
Aggregates royalty revenues | 610 | 1,188 | 954 | 4,265 | 4,739 | |||||||||||||||
Oil and gas royalty revenues | 456 | 929 | 374 | 3,031 | 6,608 | |||||||||||||||
Other revenues | 100 | 292 | 125 | 1,529 | 1,837 | |||||||||||||||
Total other revenues | $ | 14,981 | $ | 11,098 | $ | 15,192 | $ | 81,457 | $ | 49,537 | ||||||||||
Coal royalty and other | $ | 37,032 | $ | 43,966 | $ | 39,919 | $ | 191,069 | $ | 178,878 | ||||||||||
Transportation and processing services revenues | 4,539 | 6,649 | 3,865 | 19,279 | 23,887 | |||||||||||||||
Gain on litigation settlement | — | 25,000 | — | — | 25,000 | |||||||||||||||
Gain (loss) on asset sales and disposals | (111 | ) | 1,622 | 6,107 | 6,498 | 2,441 | ||||||||||||||
Total Coal Royalty and Other segment revenues and other income | $ | 41,460 | $ | 77,237 | $ | 49,891 | $ | 216,846 | $ | 230,206 | ||||||||||
(1) | Northern Appalachia includes NRP's Hibbs Run property that has significant sales volumes, but a low fixed rate per ton. |
Adjusted EBITDA | ||||||||||||||||
Coal Royalty and Other | Corporate and Financing | |||||||||||||||
(In thousands) | Soda Ash | Total | ||||||||||||||
Three Months Ended December 31, 2019 | ||||||||||||||||
Net income (loss) from continuing operations | $ | (115,355 | ) | $ | 10,230 | $ | (14,323 | ) | $ | (119,448 | ) | |||||
Less: equity earnings from unconsolidated investment | — | (10,256 | ) | — | (10,256 | ) | ||||||||||
Add: total distributions from unconsolidated investment | — | 6,370 | — | 6,370 | ||||||||||||
Add: interest expense, net | — | — | 10,392 | 10,392 | ||||||||||||
Add: depreciation, depletion and amortization | 3,186 | — | — | 3,186 | ||||||||||||
Add: asset impairments | 147,730 | — | — | 147,730 | ||||||||||||
Adjusted EBITDA | $ | 35,561 | $ | 6,344 | $ | (3,931 | ) | $ | 37,974 | |||||||
Three Months Ended December 31, 2018 | ||||||||||||||||
Net income (loss) from continuing operations | $ | 44,487 | $ | 13,320 | $ | (22,715 | ) | $ | 35,092 | |||||||
Less: equity earnings from unconsolidated investment | — | (13,320 | ) | — | (13,320 | ) | ||||||||||
Add: total distributions from unconsolidated investment | — | 9,800 | — | 9,800 | ||||||||||||
Add: interest expense, net | — | — | 17,001 | 17,001 | ||||||||||||
Add: depreciation, depletion and amortization | 6,325 | — | — | 6,325 | ||||||||||||
Add: asset impairments | 18,038 | — | — | 18,038 | ||||||||||||
Adjusted EBITDA | $ | 68,850 | $ | 9,800 | $ | (5,714 | ) | $ | 72,936 | |||||||
Three Months Ended September 30, 2019 | ||||||||||||||||
Net income (loss) from continuing operations | $ | 40,252 | $ | 13,595 | $ | (14,684 | ) | $ | 39,163 | |||||||
Less: equity earnings from unconsolidated investment | — | (13,818 | ) | — | (13,818 | ) | ||||||||||
Add: total distributions from unconsolidated investment | — | 6,370 | — | 6,370 | ||||||||||||
Add: interest expense, net | — | — | 10,431 | 10,431 | ||||||||||||
Add: depreciation, depletion and amortization | 3,384 | — | — | 3,384 | ||||||||||||
Add: asset impairments | 484 | — | — | 484 | ||||||||||||
Adjusted EBITDA | $ | 44,120 | $ | 6,147 | $ | (4,253 | ) | $ | 46,014 | |||||||
Adjusted EBITDA | ||||||||||||||||
Coal Royalty and Other | Corporate and Financing | |||||||||||||||
(In thousands) | Soda Ash | Total | ||||||||||||||
Year Ended December 31, 2019 | ||||||||||||||||
Net income (loss) from continuing operations | $ | 21,211 | $ | 46,840 | $ | (93,465 | ) | $ | (25,414 | ) | ||||||
Less: equity earnings from unconsolidated investment | — | (47,089 | ) | — | (47,089 | ) | ||||||||||
Less: net income attributable to non-controlling interest | — | — | — | — | ||||||||||||
Add: total distributions from unconsolidated investment | — | 31,850 | — | 31,850 | ||||||||||||
Add: interest expense, net | — | — | 47,453 | 47,453 | ||||||||||||
Add: loss on extinguishment of debt | — | — | 29,282 | 29,282 | ||||||||||||
Add: depreciation, depletion and amortization | 14,932 | — | — | 14,932 | ||||||||||||
Add: asset impairments | 148,214 | — | — | 148,214 | ||||||||||||
Adjusted EBITDA | $ | 184,357 | $ | 31,601 | $ | (16,730 | ) | $ | 199,228 | |||||||
Year Ended December 31, 2018 | ||||||||||||||||
Net income (loss) from continuing operations | $ | 160,728 | $ | 48,306 | $ | (86,674 | ) | $ | 122,360 | |||||||
Less: equity earnings from unconsolidated investment | — | (48,306 | ) | — | (48,306 | ) | ||||||||||
Less: net income attributable to non-controlling interest | (510 | ) | — | — | (510 | ) | ||||||||||
Add: total distributions from unconsolidated investment | — | 46,550 | — | 46,550 | ||||||||||||
Add: interest expense, net | — | — | 70,178 | 70,178 | ||||||||||||
Add: loss on extinguishment of debt | — | — | — | — | ||||||||||||
Add: depreciation, depletion and amortization | 21,689 | — | — | 21,689 | ||||||||||||
Add: asset impairments | 18,280 | — | — | 18,280 | ||||||||||||
Adjusted EBITDA | $ | 200,187 | $ | 46,550 | $ | (16,496 | ) | $ | 230,241 | |||||||
Distributable Cash Flow and Free Cash Flow | ||||||||||||||||
Coal Royalty and Other | Corporate and Financing | |||||||||||||||
(In thousands) | Soda Ash | Total | ||||||||||||||
Three Months Ended December 31, 2019 | ||||||||||||||||
Net cash provided by (used in) operating activities of continuing operations | $ | 39,042 | $ | 6,344 | $ | (25,992 | ) | 19,394 | ||||||||
Add: proceeds from asset sales and disposals | (111 | ) | — | — | (111 | ) | ||||||||||
Add: proceeds from sale of discontinued operations | — | — | — | (73 | ) | |||||||||||
Add: return of long-term contract receivable | 392 | — | — | 392 | ||||||||||||
Distributable cash flow | $ | 39,323 | $ | 6,344 | $ | (25,992 | ) | $ | 19,602 | |||||||
Less: proceeds from asset sales and disposals | 111 | — | — | 111 | ||||||||||||
Less: proceeds from sale of discontinued operations | — | — | — | 73 | ||||||||||||
Less: expansion capital expenditures | (22 | ) | — | — | (22 | ) | ||||||||||
Free cash flow | $ | 39,412 | $ | 6,344 | $ | (25,992 | ) | $ | 19,764 | |||||||
Three Months Ended December 31, 2018 | ||||||||||||||||
Net cash provided by (used in) operating activities of continuing operations | $ | 80,272 | $ | 9,800 | $ | (9,583 | ) | $ | 80,489 | |||||||
Add: proceeds from asset sales and disposals | 1,623 | — | — | 1,623 | ||||||||||||
Add: proceeds from sale of discontinued operations | — | — | — | 198,091 | ||||||||||||
Add: return of long-term contract receivable | 455 | — | — | 455 | ||||||||||||
Distributable cash flow | $ | 82,350 | $ | 9,800 | $ | (9,583 | ) | $ | 280,658 | |||||||
Less: proceeds from asset sales and disposals | (1,623 | ) | — | — | (1,623 | ) | ||||||||||
Less: proceeds from sale of discontinued operations | — | — | — | (198,091 | ) | |||||||||||
Less: expansion capital expenditures | — | — | — | — | ||||||||||||
Free cash flow | $ | 80,727 | $ | 9,800 | $ | (9,583 | ) | $ | 80,944 | |||||||
Three Months Ended September 30, 2019 | ||||||||||||||||
Net cash provided by (used in) operating activities of continuing operations | $ | 41,094 | $ | 6,147 | $ | (5,507 | ) | $ | 41,734 | |||||||
Add: proceeds from asset sales and disposals | 6,108 | — | — | 6,108 | ||||||||||||
Add: proceeds from sale of discontinued operations | — | — | — | (122 | ) | |||||||||||
Add: return of long-term contract receivable | 459 | — | — | 459 | ||||||||||||
Distributable cash flow | $ | 47,661 | $ | 6,147 | $ | (5,507 | ) | $ | 48,179 | |||||||
Less: proceeds from asset sales and disposals | (6,108 | ) | — | — | (6,108 | ) | ||||||||||
Less: proceeds from sale of discontinued operations | — | — | — | 122 | ||||||||||||
Less: expansion capital expenditures | — | — | — | — | ||||||||||||
Free cash flow | $ | 41,553 | $ | 6,147 | $ | (5,507 | ) | $ | 42,193 | |||||||
Distributable Cash Flow and Free Cash Flow | ||||||||||||||||
Coal Royalty and Other | Corporate and Financing | |||||||||||||||
(In thousands) | Soda Ash | Total | ||||||||||||||
Year Ended December 31, 2019 | ||||||||||||||||
Net cash provided by (used in) operating activities of continuing operations | $ | 178,863 | $ | 31,601 | $ | (73,145 | ) | $ | 137,319 | |||||||
Add: distributions from unconsolidated investment in excess of cumulative earnings | — | — | — | — | ||||||||||||
Add: proceeds from asset sales and disposals | 6,500 | — | — | 6,500 | ||||||||||||
Add: proceeds from sale of discontinued operations | — | — | — | (629 | ) | |||||||||||
Add: return of long-term contract receivable | 1,743 | — | — | 1,743 | ||||||||||||
Distributable cash flow | $ | 187,106 | $ | 31,601 | $ | (73,145 | ) | $ | 144,933 | |||||||
Less: proceeds from asset sales and disposals | (6,500 | ) | — | — | (6,500 | ) | ||||||||||
Less: proceeds from sale of discontinued operations | — | — | — | 629 | ||||||||||||
Less: expansion capital expenditures | (22 | ) | — | — | (22 | ) | ||||||||||
Free cash flow | $ | 180,584 | $ | 31,601 | $ | (73,145 | ) | $ | 139,040 | |||||||
Year Ended December 31, 2018 | ||||||||||||||||
Net cash provided by (used in) operating activities of continuing operations | $ | 212,394 | $ | 44,453 | $ | (78,565 | ) | $ | 178,282 | |||||||
Add: distributions from unconsolidated investment in excess of cumulative earnings | — | 2,097 | — | 2,097 | ||||||||||||
Add: proceeds from asset sales and disposals | 2,449 | — | — | 2,449 | ||||||||||||
Add: proceeds from sale of discontinued operations | — | — | — | 198,091 | ||||||||||||
Add: return of long-term contract receivable | 3,061 | — | — | 3,061 | ||||||||||||
Distributable cash flow | $ | 217,904 | $ | 46,550 | $ | (78,565 | ) | $ | 383,980 | |||||||
Less: proceeds from asset sales and disposals | (2,449 | ) | — | — | (2,449 | ) | ||||||||||
Less: proceeds from sale of discontinued operations | — | — | — | (198,091 | ) | |||||||||||
Less: expansion capital expenditures | — | — | — | — | ||||||||||||
Free cash flow | $ | 215,455 | $ | 46,550 | $ | (78,565 | ) | $ | 183,440 | |||||||
Free Cash Flow Excluding Discontinued Operations and One-Time Beneficial Items and Cash Flow Cushion | ||||||||
Year Ended December 31, | ||||||||
(In thousands) | 2019 | 2018 | ||||||
Free cash flow | $ | 139,040 | $ | 183,440 | ||||
Less: free cash flow used by discontinued operations | (8 | ) | (540 | ) | ||||
Free cash flow including discontinued operations | $ | 139,032 | $ | 182,900 | ||||
Add: free cash flow used by discontinued operations | 8 | 540 | ||||||
Less: cash flow from one-time Hillsboro litigation settlement | — | (25,000 | ) | |||||
Free cash flow excluding discontinued operations | $ | 139,040 | $ | 158,440 | ||||
Less: mandatory Opco debt repayments | (68,128 | ) | (80,765 | ) | ||||
Less: preferred unit distributions and redemption of PIK units | (30,000 | ) | (39,109 | ) | ||||
Less: common unit distributions | (33,150 | ) | (22,486 | ) | ||||
Cash flow cushion | $ | 7,762 | $ | 16,080 | ||||
Leverage Ratio | ||||
(In thousands) | Year Ended December 31, 2019 | |||
Adjusted EBITDA | $ | 199,228 | ||
Debt—at December 31, 2019 | $ | 524,056 | ||
Leverage Ratio (1) | 2.6 | x | ||
(1) | Leverage Ratio is calculated as the outstanding principal of NRP's debt as of December 31, 2019 divided by the last twelve months' Adjusted EBITDA. |
Return on Capital Employed ("ROCE") | ||||||||||||||||
Coal Royalty and Other | Corporate and Financing | |||||||||||||||
(In thousands) | Soda Ash | Total | ||||||||||||||
LTM Ended December 31, 2019 | ||||||||||||||||
Net income (loss) from continuing operations | $ | 21,211 | $ | 46,840 | $ | (93,465 | ) | $ | (25,414 | ) | ||||||
Financing costs | — | — | 79,361 | 79,361 | ||||||||||||
Return | $ | 21,211 | $ | 46,840 | $ | (14,104 | ) | $ | 53,947 | |||||||
As of December 31, 2018 | ||||||||||||||||
Total assets of continuing operations | $ | 986,680 | $ | 247,051 | $ | 106,923 | $ | 1,340,654 | ||||||||
Less: total current liabilities of continuing operations excluding current debt | (12,604 | ) | — | (20,011 | ) | (32,615 | ) | |||||||||
Less: total long-term liabilities of continuing operations excluding long-term debt | (50,119 | ) | — | (75 | ) | (50,194 | ) | |||||||||
Capital employed excluding discontinued operations | $ | 923,957 | $ | 247,051 | $ | 86,837 | $ | 1,257,845 | ||||||||
Total partners' capital (1) | $ | 926,892 | $ | 247,051 | $ | (750,508 | ) | $ | 423,481 | |||||||
Less: non-controlling interest | (2,935 | ) | — | — | (2,935 | ) | ||||||||||
Less: partners' capital from discontinued operations | — | — | — | (46 | ) | |||||||||||
Total partners' capital excluding discontinued operations | $ | 923,957 | $ | 247,051 | $ | (750,508 | ) | $ | 420,500 | |||||||
Class A convertible preferred units | — | — | 164,587 | 164,587 | ||||||||||||
Debt | — | — | 672,758 | 672,758 | ||||||||||||
Capital employed excluding discontinued operations | $ | 923,957 | $ | 247,051 | $ | 86,837 | $ | 1,257,845 | ||||||||
ROCE excluding discontinued operations | 2.3% | 19.0% | N/A | 4.3% | ||||||||||||
Excluding asset impairments: | ||||||||||||||||
Return | $ | 21,211 | $ | 46,840 | $ | (14,104 | ) | $ | 53,947 | |||||||
Add: asset impairments | 148,214 | — | — | 148,214 | ||||||||||||
Return excluding asset impairments | $ | 169,425 | $ | 46,840 | $ | (14,104 | ) | $ | 202,161 | |||||||
ROCE excluding discontinued operations and asset impairments | 18.3% | 19.0% | N/A | 16.1% | ||||||||||||
(1) | Total Partners' Capital includes $0.05 million from discontinued operations. |
Change in Common Unitholders' Equity Excluding Asset Impairments Attributable to Common Unitholders | ||||
(In thousands) | ||||
2019 Common unitholders' equity | $ | 271,471 | ||
2018 Common unitholders' equity | 355,113 | |||
2019 Change in common unitholders' equity | $ | (83,642 | ) | |
2019 Asset impairments | $ | 148,214 | ||
2019 Asset impairments attributable to common unitholders | $ | 145,250 | ||
2019 Change in common unitholders' equity excluding asset impairments attributable to common unitholders | $ | 61,608 | ||