nrp-20210506
false000117148600011714862021-05-062021-05-06

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 ______________________________________________________
FORM 8-K
 ______________________________________________________

CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): May 6, 2021
  ______________________________________________________
nrp-20210506_g1.gif
NATURAL RESOURCE PARTNERS LP
(Exact Name of Registrant as Specified in Charter)
  ______________________________________________________
Delaware
001-31465
35-2164875
(State or other jurisdiction
of incorporation or organization)
(Commission File
Number)
(I.R.S. Employer
Identification No.)
1201 Louisiana St., Suite 3400
Houston, Texas77002
(Address of principal executive office) (Zip Code)
(713) 751-7507
(Registrant's telephone number, including area code)
 ______________________________________________________
Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading Symbol(s)Name of each exchange on which registered
Common Units representing limited partner interestsNRPNew York Stock Exchange
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging Growth Company☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act ¨


Item 2.02.Results of Operations and Financial Condition

    In accordance with General Instruction B.2. of Form 8-K, the following information and the exhibit referenced therein are being furnished pursuant to Item 2.02 of Form 8-K and are not deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, are not subject to the liabilities of that section and are not deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.
 
    On May 6, 2021, Natural Resource Partners L.P. announced via press release its earnings and operating results for the first quarter of 2021. A copy of NRP’s press release is attached hereto as Exhibit 99.1.
Item 9.01.Financial Statements and Exhibits
(d)Exhibits.
104Cover Page Interactive Data File (embedded within the Inline XBRL document).



SIGNATURE

    Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
NATURAL RESOURCE PARTNERS L.P.
(Registrant)
By: NRP (GP) LP
its General Partner
By: GP Natural Resource Partners LLC
 its General Partner
Date: May 6, 2021
 /s/ Kathryn S. Wilson    
 Kathryn S. Wilson
 Vice President and General Counsel



Exhibit 99.1


image0b081.gif
Natural Resource Partners L.P.
1201 Louisiana St., Suite 3400, Houston, TX 77002
NEWS RELEASE
Natural Resource Partners L.P. Reports First Quarter 2021 Results and
Declares First Quarter 2021 Distributions

HOUSTON, May 6, 2021 - Natural Resource Partners L.P. (NYSE:NRP) today reported first quarter 2021 results as follows:
For the Three Months EndedLast Twelve Months
March 31,March 31,
(In thousands) (Unaudited)202120202021
Net income (loss)$8,381 $18,779 $(95,217)
Asset impairments4,043 — 139,928 
Net income excluding asset impairments (1)
$12,424 $18,779 $44,711 
Adjusted EBITDA (1)
29,436 31,932 102,218 
Cash flow provided by (used in) continuing operations:
Operating activities23,20030,15580,613
Investing activities600 272 2,073 
Financing activities(26,823)(28,186)(86,425)
Distributable cash flow (1) (2)
23,800 30,361 83,687 
Free cash flow (1)
23,741 30,427 82,004 
Cash flow cushion (last twelve months) (1)
(3,731)
(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.
"Growing demand for steel, glass and electricity continues to drive the rebound in our business segments from the negative impact of the COVID-19 pandemic. The Partnership’s demonstrated ability to generate free cash flow, reduce debt and maintain strong liquidity throughout the crisis has been noteworthy, and we expect these trends to continue," stated Craig Nunez, NRP's President and Chief Operating Officer.

NRP's liquidity was $196.8 million at March 31, 2021, consisting of $96.8 million of cash and $100.0 million of borrowing capacity available under its revolving credit facility.

NRP announced today that the Board of Directors of its general partner declared a first quarter 2021 cash distribution of $0.45 per common unit of NRP to be paid on May 24, 2021 to unitholders of record on May 17, 2021. In addition, the Board declared a $7.7 million distribution on the preferred units, which will be paid one-half in cash and one-half in kind through the issuance of additional preferred units. The preferred unit distribution includes interest on previously paid-in-kind units and will be paid one-half in cash and one-half in kind through the issuance of additional preferred units.
1

Segment Performance
Coal Royalty and Other
In the first quarter of 2021 net income decreased $6.3 million as compared to the prior year period primarily due to a $4.0 million non-cash asset impairment in the first quarter of 2021 related to an idled thermal coal property, as well as a $3.1 million increase in depletion expense due to increased coal production at certain properties. Free cash flow was $4.3 million lower in the first quarter of 2021 as compared to the prior year period primarily as a result of lease amendment fee payments received in the first quarter of 2020. Approximately 50% of coal royalty revenues and approximately 40% of coal royalty sales volumes were derived from metallurgical coal in the first quarter of 2021.
Metallurgical coal markets remain challenged by the uncertainties around the COVID-19 pandemic, however prices have rebounded from the lows seen in the second quarter of 2020 and the outlook continues to strengthen. Domestic and export thermal coal markets continue to stabilize, but still face ongoing negative effects of the COVID-19 pandemic and the long-term challenges of lower utility demand, low natural gas prices, and the secular shift to renewable energy. However, NRP does not have significant sensitivity to thermal coal price movements this year since the substantial majority of NRP's thermal cash flows are fixed pursuant to a contract with Foresight Energy that went into effect as they emerged from bankruptcy last year.
Soda Ash
Net income in the first quarter of 2021 was lower by $4.3 million as compared to the prior year period primarily as a result of lower sales prices due to demand disruptions caused by the COVID-19 pandemic. NRP received $3.9 million in cash distributions from Ciner Wyoming in the first quarter of 2021 as compared to $7.1 million in cash distributions in the prior year period. As previously stated, in August of 2020, Ciner Wyoming decided to suspend its quarterly distributions in an effort to achieve greater financial and liquidity flexibility as a result of COVID-19. While NRP did receive a special $3.9 million distribution from Ciner Wyoming during the quarter, NRP does not expect Ciner Wyoming to resume regular cash distributions until they have greater visibility and confidence in the sustainability of the continuing improvement in global soda ash demand. Ciner Wyoming’s ability to pay future quarterly distributions will be dependent in part on its cash reserves, liquidity, total debt levels and anticipated capital expenditures.

NRP believes Ciner Wyoming's facility is competitively positioned as one of the lowest cost producers of soda ash in the world, however, NRP expects the market to remain volatile as a result of ongoing uncertainties with COVID-19.
Corporate and Financing
Corporate and financing costs in the first quarter of 2021 were relatively flat as compared to the prior year period as increases in certain costs, such as insurance, were offset by a reduction in controllable costs as a result of NRP's cost saving initiatives. Free cash flow improved $0.8 million in the first quarter of 2021 as compared to the prior year period primarily due to lower cash paid for interest as a result of less debt outstanding in 2021.
As noted earlier, NRP declared a first quarter 2021 preferred unit distribution of $7.7 million which will be paid one-half in cash and one-half in kind. The indenture governing the 2025 parent company notes restricts NRP from paying more than one-half of the quarterly distribution on the preferred units in cash if NRP's consolidated leverage ratio exceeds 3.75x, and as of March 31, 2021, NRP's leverage ratio was 4.5x. NRP expects its leverage ratio to continue to rise through the second quarter of 2021 and then begin a sustained long-term decline as NRP continues to pay down debt. Under the terms of the partnership agreement, if NRP’s consolidated leverage ratio remains above 3.75x into 2022 and NRP remains unable to redeem any outstanding paid-in-kind preferred units, NRP would be required to temporarily suspend distributions on its common units until the leverage ratio drops below 3.75x and the outstanding paid-in-kind preferred units are redeemed. Future distributions on NRP's 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.



2


Conference Call
A conference call will be held today at 9:00 a.m. ET. To register for the conference call, please use this link https://www.incommglobalevents.com/registration/client/7437/natural-resource-partners-lp-first-quarter-2021-earnings-call/. After registering a confirmation will be sent via email, including dial in details and unique conference call codes for entry. Registration is open through the live call, however, to ensure you are connected for the full call we suggest registering at least 10 minutes prior to the start of the call. Investors may also listen to the call via the Investor Relations section of the NRP website at www.nrplp.com. To access the replay, please visit the Investor Relations section of NRP’s website.
Withholding Information for Foreign Investors
This release is intended to be a qualified notice under Treasury Regulation Section 1.1446-4(b). Brokers and nominees should treat one hundred percent (100.0%) of NRP's distributions to foreign investors as being attributable to income that is effectively connected with a United States trade or business. Accordingly, NRP's distributions to foreign investors are subject to federal income tax withholding at the highest applicable rate.

Company Profile

Natural Resource Partners L.P., a master limited partnership headquartered in Houston, TX, is a diversified natural resource company that owns, manages and leases a diversified portfolio of mineral properties in the United States including interests in coal, industrial minerals and other natural resources. In addition, NRP owns an equity investment in Ciner Wyoming LLC, a trona ore mining and soda ash production business.
For additional information, please contact Tiffany Sammis at 713-751-7515 or [email protected]. Further information about NRP is available on the Partnership’s website at http://www.nrplp.com.

3

Forward-Looking Statements

This press release includes “forward-looking statements” as defined by the Securities and Exchange Commission. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that the Partnership expects, believes or anticipates will or may occur in the future are forward-looking statements. These statements are based on certain assumptions made by the Partnership based on its experience and perception of historical trends, current conditions, expected future developments and other factors it believes are appropriate in the circumstances. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Partnership. These risks include, among other things, statements regarding: the effects of the global COVID-19 pandemic; future distributions on the Partnership’s common and preferred units; the Partnership's business strategy; its liquidity and access to capital and financing sources; its financial strategy; prices of and demand for coal, trona and soda ash, and other natural resources; estimated revenues, expenses and results of operations; projected future performance by the Partnership's lessees, including Foresight Energy; Ciner Wyoming LLC’s trona mining and soda ash refinery operations; distributions from the soda ash joint venture; the impact of governmental policies, laws and regulations, as well as regulatory and legal proceedings involving the Partnership, and of scheduled or potential regulatory or legal changes; global and U.S. economic conditions; and other factors detailed in Natural Resource Partners’ Securities and Exchange Commission filings. Natural Resource Partners L.P. has no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.
Non-GAAP Financial Measures
"Adjusted EBITDA" is a non-GAAP financial measure that we define as net income (loss) less equity earnings from unconsolidated investment, net income attributable to non-controlling interest and gain on reserve swap; 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 or loss, 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. 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” or "DCF" is a non-GAAP financial measure that we define as 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 receivable; less maintenance capital expenditures and distributions to non-controlling interest. 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, distributable cash flow 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. Distributable cash flow 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” or "FCF" is a non-GAAP financial measure that we define as 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 receivable; less maintenance and expansion capital expenditures, cash flow used in acquisition costs classified as investing or financing activities and distributions to non-controlling interest. FCF is calculated before mandatory debt repayments. Free cash flow is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating, investing or financing activities. Free cash flow may not be calculated the same for us as for other companies. Free cash flow 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.
4

"Cash flow cushion" is a non-GAAP financial measure that we define as free cash flow less one-time beneficial items, mandatory Opco debt repayments, preferred unit distributions and common unit distributions. Cash flow cushion 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. Cash flow cushion is a supplemental liquidity measure used by our management to assess the Partnership's ability to make or raise cash distributions to our common and preferred unitholders and our general partner and repay debt or redeem preferred units.
"Return on capital employed" or "ROCE" is a non-GAAP financial measure that we define as net income (loss) operations plus financing costs (interest expense plus loss on extinguishment of debt) divided by the sum of equity excluding equity of discontinued operations, and debt. Return on capital employed should not be considered an alternative to, or more meaningful than, net income or loss, net income or loss attributable to partners, operating income or loss, 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. Return on capital employed is a supplemental performance measure used by our management team that measures our profitability and efficiency with which our capital is employed. The measure provides an indication of operating performance before the impact of leverage in the capital structure.



-Financial Tables and Reconciliation of Non-GAAP Measures Follow-
5

Natural Resource Partners L.P.
Financial Tables
(Unaudited)

Consolidated Statements of Comprehensive Income
For the Three Months Ended
 March 31,December 31,
(In thousands, except per unit data)202120202020
Revenues and other income
Coal royalty and other$32,927 $31,433 $31,327 
Transportation and processing services2,192 2,509 2,194 
Equity in earnings of Ciner Wyoming1,973 6,272 5,528 
Gain on asset sales and disposals59 — 116 
Total revenues and other income$37,151 $40,214 $39,165 
Operating expenses
Operating and maintenance expenses$5,552 $5,202 $5,595 
Depreciation, depletion and amortization5,092 2,012 3,013 
General and administrative expenses4,110 3,913 3,125 
Asset impairments4,043 — 2,668 
Total operating expenses$18,797 $11,127 $14,401 
Income from operations$18,354 $29,087 $24,764 
Interest expense, net$(9,973)$(10,308)$(10,077)
Net income $8,381 $18,779 $14,687 
Less: income attributable to preferred unitholders(7,727)(7,500)(7,612)
Net income attributable to common unitholders and the general partner$654 $11,279 $7,075 
Net income attributable to common unitholders$641 $11,053 $6,934 
Net income attributable to the general partner13 226 141 
Net income per common unit
Basic $0.05 $0.90 $0.57 
Diluted0.05 0.52 0.56 
Net income $8,381 $18,779 $14,687 
Comprehensive income (loss) from unconsolidated investment and other732 (1,023)152 
Comprehensive income$9,113 $17,756 14,839 
6

Natural Resource Partners L.P.
Financial Tables
(Unaudited)
Consolidated Statements of Cash Flows
For the Three Months Ended
 March 31,December 31,
(In thousands)202120202020
Cash flows from operating activities
Net income $8,381 $18,779 $14,687 
Adjustments to reconcile net income to net cash provided by operating activities of continuing operations:
Depreciation, depletion and amortization5,092 2,012 3,013 
Distributions from unconsolidated investment3,920 7,105 — 
Equity earnings from unconsolidated investment(1,973)(6,272)(5,528)
Gain on asset sales and disposals(59)— (116)
Asset impairments4,043 — 2,668 
Bad debt expense383 (190)86 
Unit-based compensation expense1,126 729 1,004 
Amortization of debt issuance costs and other269 448 832 
Change in operating assets and liabilities:
Accounts receivable(3,331)(5,073)4,859 
Accounts payable(10)93 14 
Accrued liabilities(3,034)(2,861)780 
Accrued interest7,133 7,060 (7,559)
Deferred revenue(146)8,265 (461)
Other items, net1,406 60 (1,124)
Net cash provided by operating activities of continuing operations$23,200 $30,155 $13,155 
Net cash provided by operating activities of discontinued operations— 1,706 — 
Net cash provided by operating activities$23,200 $31,861 $13,155 
Cash flows from investing activities
Proceeds from asset sales and disposals$59 $— $116 
Return of long-term contract receivable541 272 660 
Net cash provided by investing activities of continuing operations$600 $272 $776 
Net cash provided by (used in) investing activities of discontinued operations— (66)1 
Net cash provided by investing activities$600 $206 $777 
Cash flows from financing activities
Debt repayments$(16,696)$(16,696)$(20,335)
Distributions to common unitholders and general partner(5,630)(5,630)(5,630)
Distributions to preferred unitholders(3,806)(7,500)(3,750)
Contributions from discontinued operations— 1,640 1 
Debt issuance costs and other(691)— — 
Net cash used in financing activities of continuing operations$(26,823)$(28,186)$(29,714)
Net cash used in financing activities of discontinued operations— (1,640)(1)
Net cash used in financing activities$(26,823)$(29,826)$(29,715)
7

Natural Resource Partners L.P.
Financial Tables
(Unaudited)
Net increase (decrease) in cash and cash equivalents$(3,023)$2,241 $(15,783)
Cash and cash equivalents at beginning of period99,790 98,265 115,573 
Cash and cash equivalents at end of period$96,767 $100,506 $99,790 
Supplemental cash flow information:
Cash paid for interest$2,320 $3,039 $17,118 
Non-cash investing and financing activities:
Plant, equipment, mineral rights and other funded with accounts payable or accrued liabilities$992 $— $— 
Preferred unit distributions paid-in-kind3,806 — 3,750 


8
Natural Resource Partners L.P.
Financial Tables

Consolidated Balance Sheets
March 31,December 31,
(In thousands, except unit data)20212020
(Unaudited)
ASSETS
Current assets
Cash and cash equivalents$96,767 $99,790 
Accounts receivable, net15,920 12,322 
Other current assets, net3,021 5,080 
Total current assets$115,708 $117,192 
Land24,008 24,008 
Mineral rights, net451,610 460,373 
Intangible assets, net17,131 17,459 
Equity in unconsolidated investment261,299 262,514 
Long-term contract receivable, net32,726 33,264 
Other long-term assets, net6,678 7,067 
Total assets$909,160 $921,877 
LIABILITIES AND CAPITAL
Current liabilities
Accounts payable$1,375 $1,385 
Accrued liabilities4,853 7,733 
Accrued interest8,847 1,714 
Current portion of deferred revenue10,555 11,485 
Current portion of long-term debt, net39,042 39,055 
Total current liabilities$64,672 $61,372 
Deferred revenue50,853 50,069 
Long-term debt, net416,121 432,444 
Other non-current liabilities4,730 5,131 
Total liabilities$536,376 $549,016 
Commitments and contingencies
Class A Convertible Preferred Units (257,556 and 253,750 units issued and outstanding at March 31, 2021 and December 31, 2020, respectively, at $1,000 par value per unit; liquidation preference of $1,850 per unit at March 31, 2021 and $1,700 per unit at December 31, 2020)
$172,143 $168,337 
Partners’ capital:
Common unitholders’ interest (12,351,306 and 12,261,199 units issued and outstanding at March 31, 2021 and December 31, 2020, respectively)$132,377 $136,927 
General partner’s interest394 459 
Warrant holders' interest66,816 66,816 
Accumulated other comprehensive income 1,054 322 
Total partners’ capital$200,641 $204,524 
Total liabilities and capital$909,160 $921,877 

9

Natural Resource Partners L.P.
Financial Tables
(Unaudited)
Consolidated Statements of Partners' Capital
 Common UnitholdersGeneral PartnerWarrant HoldersAccumulated
Other
Comprehensive
Income		Partners' Capital Excluding Non-Controlling InterestNon-Controlling InterestTotal Capital
 
(In thousands)UnitsAmounts
Balance at December 31, 202012,261 $136,927 $459 $66,816 $322 $204,524 $— $204,524 
Net loss (1)
— 8,213 168 — — 8,381 — 8,381 
Distributions to common unitholders and the general partner— (5,517)(113)— — (5,630)— (5,630)
Distributions to preferred unitholders— (7,461)(152)— — (7,613)— (7,613)
Issuance of unit-based awards90 — — — — — — — 
Unit-based awards amortization and vesting, net— 215 — — — 215 — 215 
Capital contribution— — 32 — — 32 — 32 
Comprehensive income from unconsolidated investment and other— — — — 732 732 — 732 
Balance at March 31, 202112,351 $132,377 $394 $66,816 $1,054 $200,641 $— $200,641 
(1)Net income includes $7.727 million of income attributable to preferred unitholders that accumulated during the period, of which $7.572 million is allocated to the common unitholders and $0.155 million is allocated to the general partner.
 Common UnitholdersGeneral PartnerWarrant HoldersAccumulated
Other
Comprehensive
Loss		Partners' Capital Excluding Non-Controlling InterestNon-Controlling InterestTotal Capital
 
(In thousands)UnitsAmounts
Balance at December 31, 201912,261 $271,471 $3,270 $66,816 $(2,594)$338,963 $(2,935)$336,028 
Cumulative effect of adoption of accounting standard — (3,833)(78)— — (3,911)— (3,911)
Net income (1)
— 18,403 376 — — 18,779 — 18,779 
Distributions to common unitholders and the general partner— (5,517)(113)— — (5,630)— (5,630)
Distributions to preferred unitholders— (7,350)(150)— — (7,500)— (7,500)
Unit-based awards amortization and vesting— 673 — — — 673 — 673 
Comprehensive loss from unconsolidated investment and other— — — — (1,023)(1,023)— (1,023)
Balance at March 31, 202012,261 $273,847 $3,305 $66,816 $(3,617)$340,351 $(2,935)$337,416 
(1)Net income includes $7.5 million of income attributable to preferred unitholders that accumulated during the period, of which $7.35 million is allocated to the common unitholders and $0.15 million is allocated to the general partner.




10

Natural Resource Partners L.P.
Financial Tables
(Unaudited)
The following tables present NRP's unaudited business results by segment for the three months ended March 31, 2021 and 2020 and December 31, 2020:
Operating Business Segments
Coal Royalty and OtherCorporate and Financing
(In thousands)Soda AshTotal
For the Three Months Ended March 31, 2021
Revenues $35,119 $1,973 $— $37,092 
Gain on asset sales and disposals59 — — 59 
Total revenues and other income$35,178 $1,973 $— $37,151 
Asset impairments$4,043 $— $— $4,043 
Net income (loss)$20,488 $1,953 $(14,060)$8,381 
Adjusted EBITDA (1)
$29,646 $3,900 $(4,110)$29,436 
Cash flow provided by (used in) continuing operations:
Operating activities$25,962 $3,888 $(6,650)$23,200 
Investing activities$600 $— $— $600 
Financing activities$(132)$— $(26,691)$(26,823)
Distributable cash flow (1) (2)
$26,562 $3,888 $(6,650)$23,800 
Free cash flow (1)
$26,503 $3,888 $(6,650)$23,741 
For the Three Months Ended March 31, 2020
Revenues$33,942 $6,272 $— $40,214 
Gain on asset sales and disposals— — — — 
Total revenues and other income$33,942 $6,272 $— $40,214 
Asset impairments$— $— $— $— 
Net income (loss) $26,744 $6,256 $(14,221)$18,779 
Adjusted EBITDA (1)
$28,756 $7,089 $(3,913)$31,932 
Cash flow provided by (used in) continuing operations:
Operating activities$30,556 $7,089 $(7,490)$30,155 
Investing activities$272 $— $— $272 
Financing activities$— $— $(28,186)$(28,186)
Distributable cash flow (1) (2)
$30,828 $7,089 $(7,490)$30,361 
Free cash flow (1)
$30,828 $7,089 $(7,490)$30,427 
For the Three Months Ended December 31, 2020
Revenues$33,521 $5,528 $— $39,049 
Gain on asset sales and disposals116 — — 116 
Total revenues and other income$33,637 $5,528 $— $39,165 
Asset impairments$2,668 $— $— $2,668 
Net income (loss) $22,382 $5,484 $(13,179)$14,687 
Adjusted EBITDA (1)
$28,086 $(44)$(3,125)$24,917 
Cash flow provided by (used in) continuing operations:
Operating activities$33,655 $(54)$(20,446)$13,155 
Investing activities$776 $— $— $776 
Financing activities$— $— $(29,714)$(29,714)
Distributable cash flow (1) (2)
$34,431 $(54)$(20,446)$13,932 
Free cash flow (1)
$34,315 $(54)$(20,446)$13,815 
(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.
11

Natural Resource Partners L.P.
Financial Tables
(Unaudited)
Operating Statistics - Coal Royalty and Other
For the Three Months Ended
 March 31,December 31,
(In thousands, except per ton data)202120202020
Coal sales volumes (tons)
Appalachia
Northern (1)
120 327 131 
Central 2,650 2,933 2,468 
Southern100 222 69 
Total Appalachia2,870 3,482 2,668 
Illinois Basin2,658 505 1,540 
Northern Powder River Basin1,059 527 506 
Total coal sales volumes6,587 4,514 4,714 
Coal royalty revenue per ton
Appalachia
Northern (1)
$3.64 $1.81 $2.92 
Central4.22 4.83 3.84 
Southern5.28 4.16 5.28 
Illinois Basin2.06 4.35 2.21 
Northern Powder River Basin3.37 4.13 3.11 
Combined average coal royalty revenue per ton3.22 4.44 3.23 
Coal royalty revenues
Appalachia
Northern (1)
$437 $593 $383 
Central11,195 14,173 9,481 
Southern528 923 364 
Total Appalachia12,160 15,689 10,228 
Illinois Basin5,483 2,199 3,403 
Northern Powder River Basin3,573 2,177 1,576 
Unadjusted coal royalty revenues21,216 20,065 $15,207 
Coal royalty adjustment for minimum leases (2)
(5,851)(963)(3,898)
Total coal royalty revenues$15,365 $19,102 $11,309 
Other revenues
Production lease minimum revenues (2)
$3,450 $802 $8,195 
Minimum lease straight-line revenues (2)
6,096 3,809 4,447 
Property tax revenues1,469 1,599 1,530 
Wheelage revenues1,781 2,204 1,557 
Coal overriding royalty revenues 1,859 1,322 1,658 
Lease amendment revenues868 843 859 
Aggregates royalty revenues454 576 649 
Oil and gas royalty revenues1,366 1,103 893 
Other revenues219 73 230 
Total other revenues$17,562 $12,331 $20,018 
Coal royalty and other$32,927 $31,433 $31,327 
Transportation and processing services revenues2,192 2,509 2,194 
Gain on asset sales and disposals59 — 116 
Total Coal Royalty and Other segment revenues and other income$35,178 $33,942 $33,637 
(1)Northern Appalachia includes NRP's Hibbs Run property that has significant sales volumes, but a low fixed rate per ton.
(2)Beginning April 1, 2020 and effective January 1, 2020, certain revenues previously classified as coal royalty revenues are classified as production lease minimum revenues or minimum lease straight-line revenues due to contract modifications with Foresight Energy Resources LLC that fixed consideration paid to us over a two-year period.

12

Natural Resource Partners L.P.
Reconciliation of Non-GAAP Measures
(Unaudited)


Adjusted EBITDA
Coal Royalty and OtherCorporate and Financing
(In thousands)Soda AshTotal
For the Three Months Ended March 31, 2021
Net income (loss)$20,488 $1,953 $(14,060)$8,381 
Less: equity earnings from unconsolidated investment— (1,973)— (1,973)
Add: total distributions from unconsolidated investment— 3,920 — 3,920 
Add: interest expense, net23 — 9,950 9,973 
Add: depreciation, depletion and amortization 5,092 — — 5,092 
Add: asset impairments4,043 — — 4,043 
Adjusted EBITDA$29,646 $3,900 $(4,110)$29,436 
For the Three Months Ended March 31, 2020
Net income (loss)$26,744 $6,256 $(14,221)$18,779 
Less: equity earnings from unconsolidated investment— (6,272)— (6,272)
Add: total distributions from unconsolidated investment— 7,105 — 7,105 
Add: interest expense, net— — 10,308 10,308 
Add: depreciation, depletion and amortization2,012 — — 2,012 
Add: asset impairments— — — — 
Adjusted EBITDA$28,756 $7,089 $(3,913)$31,932 
For the Three Months Ended December 31, 2020
Net income (loss)$22,382 $5,484 $(13,179)$14,687 
Less: equity earnings from unconsolidated investment— (5,528)— (5,528)
Add: total distributions from unconsolidated investment— — — — 
Add: interest expense, net23 — 10,054 10,077 
Add: depreciation, depletion and amortization3,013 — — 3,013 
Add: asset impairments2,668 — — 2,668 
Adjusted EBITDA$28,086 $(44)$(3,125)$24,917 

13

Natural Resource Partners L.P.
Reconciliation of Non-GAAP Measures
(Unaudited)

Distributable Cash Flow and Free Cash Flow
Coal Royalty and OtherCorporate and Financing
(In thousands)Soda AshTotal
For the Three Months Ended March 31, 2021
Net cash provided by (used in) operating activities of continuing operations$25,962 $3,888 $(6,650)$23,200 
Add: proceeds from asset sales and disposals59 — — 59 
Add: proceeds from sale of discontinued operations— — — — 
Add: return of long-term contract receivable541 — — 541 
Distributable cash flow$26,562 $3,888 $(6,650)$23,800 
Less: proceeds from asset sales and disposals(59)— — (59)
Less: proceeds from sale of discontinued operations— — — — 
Free cash flow$26,503 $3,888 $(6,650)$23,741 
For the Three Months Ended March 31, 2020
Net cash provided by (used in) operating activities of continuing operations$30,556 $7,089 $(7,490)$30,155 
Add: proceeds from asset sales and disposals— — — — 
Add: proceeds from sale of discontinued operations— — — (66)
Add: return of long-term contract receivable272 — — 272 
Distributable cash flow$30,828 $7,089 $(7,490)$30,361 
Less: proceeds from asset sales and disposals— — — — 
Less: proceeds from sale of discontinued operations— — — 66 
Free cash flow$30,828 $7,089 $(7,490)$30,427 
For the Three Months Ended December 31, 2020
Net cash provided by (used in) operating activities of continuing operations$33,655 $(54)$(20,446)$13,155 
Add: proceeds from asset sales and disposals116 — — 116 
Add: proceeds from sale of discontinued operations— — — 1 
Add: return of long-term contract receivables660 — — 660 
Distributable cash flow$34,431 $(54)$(20,446)$13,932 
Less: proceeds from sale of assets(116)— — (116)
Less: proceeds from sale of discontinued operations— — — (1)
Free cash flow$34,315 $(54)$(20,446)$13,815 



14

Natural Resource Partners L.P.
Reconciliation of Non-GAAP Measures
(Unaudited)

LTM Free Cash Flow and Cash Flow Cushion
For the Three Months Ended
(In thousands)June 30, 2020September 30, 2020December 31, 2020March 31, 2021Last 12 Months
Net cash provided by operating activities of continuing operations$19,935 $24,323 $13,155 $23,200 $80,613 
Add: proceeds from asset sales and disposals507 — 116 59 682 
Add: proceeds from sale of discontinued operations— — 1 — 1 
Add: return of long-term contract receivable858 332 660 541 2,391 
Distributable cash flow$21,300 $24,655 $13,932 $23,800 $83,687 
Less: proceeds from asset sales and disposals(507)— (116)(59)(682)
Less: proceeds from sale of discontinued operations— — (1)— (1)
Less: acquisition costs(1,000)— — — (1,000)
Free cash flow$19,793 $24,655 $13,815 $23,741 $82,004 
Less: mandatory Opco debt repayments(2,365)(6,780)(20,335)(16,696)(46,176)
Less: preferred unit distributions(7,613)(7,500)(3,750)(3,806)(22,669)
Less: common unit distributions— (5,630)(5,630)(5,630)(16,890)
Cash flow cushion $9,815 $4,745 $(15,900)$(2,391)$(3,731)


Leverage Ratio
For the Three Months Ended
(In thousands)June 30, 2020September 30, 2020December 31, 2020March 31, 2021Last 12 Months
Net income (loss) $(125,501)$7,216 $14,687 $8,381 $(95,217)
Less: equity earnings from unconsolidated investment3,058 (1,986)(5,528)(1,973)(6,429)
Add: total distributions from unconsolidated investment7,105 — — 3,920 11,025 
Add: interest expense, net10,329 10,254 10,077 9,973 40,633 
Add: depreciation, depletion and amortization2,062 2,111 3,013 5,092 12,278 
Add: asset impairments132,283 934 2,668 4,043 139,928 
Adjusted EBITDA$29,336 $18,529 $24,917 $29,436 $102,218 
Debt—at March 31, 2021$461,183 
Leverage Ratio (1)
4.5 x
(1)Leverage Ratio is calculated as the outstanding principal of NRP's debt as of March 31, 2021 divided by the last twelve months' Adjusted EBITDA. Note that Adjusted EBITDA under the indenture governing NRP's 2025 parent company notes may be different than the amount shown above. However, NRP's last twelve months Leverage ratio as of March 31, 2021, was 4.5x as calculated under the indenture governing NRP's 2025 parent company notes.
15

Natural Resource Partners L.P.
Reconciliation of Non-GAAP Measures
(Unaudited)

Return on Capital Employed ("ROCE")
Coal Royalty and OtherCorporate and Financing
(In thousands)Soda AshTotal
LTM Ended March 31, 2021
Net income (loss) $(46,436)$6,240 $(55,021)$(95,217)
Financing costs102 — 40,615 40,717 
Return$(46,334)$6,240 $(14,406)$(54,500)
As of March 31, 2020
Total assets of continuing operations$817,463 $261,224 $4,735 $1,083,422 
Less: total current liabilities of continuing operations excluding current debt(11,935)— (10,738)(22,673)
Less: total long-term liabilities of continuing operations excluding long-term debt(58,460)— (409)(58,869)
Capital employed excluding discontinued operations$747,068 $261,224 $(6,412)$1,001,880 
Partners' capital $750,003 $261,224 $(670,876)$340,351 
Less: non-controlling interest(2,935)— — (2,935)
Total partners' capital $747,068 $261,224 $(670,876)$337,416 
Class A convertible preferred units— — 164,587 164,587 
Debt— — 499,877 499,877 
Capital employed $747,068 $261,224 $(6,412)$1,001,880 
ROCE (6.2)%2.4%N/A(5.4)%
Excluding asset impairments:
Return$(46,334)$6,240 $(14,406)$(54,500)
Add: asset impairments139,928 — — 139,928 
Return excluding asset impairments$93,594 $6,240 $(14,406)$85,428 
ROCE excluding asset impairments12.5%2.4%N/A8.5%


-end-
16