Home

Natural Resource Partners L.P. Reports Second Quarter 2025 Results and Declares Second Quarter 2025 Distribution of $0.75 per Common Unit

Natural Resource Partners L.P. (NYSE:NRP) today reported second quarter 2025 results as follows:

 

 

For the Three Months

Ended

 

 

Last Twelve Months

Ended

 

(In thousands) (Unaudited)

 

June 30, 2025

 

Net income

 

$

34,211

 

 

$

155,831

 

Operating cash flow

 

 

45,579

 

 

 

200,368

 

Free cash flow (1)

 

 

46,293

 

 

 

203,141

 

__________________________

(1)

See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release.

Highlights:

  • Generated $46.3 million of free cash flow in the second quarter of 2025
  • Paid first quarter 2025 common unit distribution of $0.75 per unit
  • Declares second quarter 2025 common unit distribution of $0.75 per unit

"NRP generated $46 million of free cash flow in the second quarter of 2025 and $203 million of free cash flow over the last twelve months," said Craig Nunez, NRP's president and chief operating officer. "Although we experienced another quarter of weak prices for metallurgical coal, thermal coal, and soda ash, the partnership continues to generate significant free cash flow and make progress towards our goal to pay off all remaining debt, of which only $102 million remains.”

NRP announced today that the board of directors of its general partner declared a second quarter 2025 cash distribution of $0.75 per common unit to be paid on August 26, 2025, to unitholders of record on August 19, 2025. Future distributions on NRP's common 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.

Segment Performance

Mineral Rights

Mineral Rights net income for the second quarter of 2025 decreased $13.0 million as compared to the prior year period. Mineral Rights operating cash flow and free cash flow decreased $10.7 million and $10.6 million, respectively, as compared to the prior year period. These decreases were primarily due to lower metallurgical coal sales prices and volumes as compared to the prior year period. Approximately 70% of coal royalty revenues and approximately 55% of coal royalty sales volumes were derived from metallurgical coal in the second quarter of 2025.

Metallurgical and thermal coal prices remained weak throughout the quarter and NRP expects muted pricing for both commodities for the remainder of 2025. Stagnant global steel demand and regulatory uncertainty continue to impact metallurgical coal markets and more than substantial thermal coal inventory levels at domestic power plants continue to stifle domestic thermal markets.

No meaningful developments have occurred over the past quarter regarding NRP's carbon neutral revenue activities across its mineral and surface assets. While the timing and likelihood of additional cash flows from carbon neutral activities such as the sequestration of carbon dioxide underground and in standing forests, lithium production, and electric generation via renewable energy sources is uncertain, NRP believes its vast ownership footprint throughout the United States provides additional opportunities to create value in this regard with minimal capital investment by NRP.

Soda Ash

Soda Ash net income in the second quarter of 2025 decreased $1.1 million as compared to the prior year period primarily due to lower sales prices in 2025. Operating cash flow and free cash flow in the second quarter of 2025 each decreased $2.7 million as compared to the prior year period due to a lower cash distribution received from Sisecam Wyoming in the second quarter of 2025.

The soda ash market remains significantly oversupplied due to the substantial increase in global capacity in recent years, as well as weakening demand for flat glass due to sluggish global construction activity and decreased demand for new automobiles and solar panels. NRP believes international soda ash prices are at or below the cost of production for many operators and expects this weak pricing environment to continue for the foreseeable future until high-cost supply is forced out of the market or global soda ash demand growth catches up with supply. NRP expects distributions from Sisecam Wyoming to remain below historical norms for the foreseeable future.

Corporate and Financing

Corporate and Financing net income, operating cash flow, and free cash flow each increased $2.3 million in the second quarter of 2025 as compared to the prior year period. These increases were primarily due to lower interest expense and cash paid for interest in the second quarter of 2025 as compared to the prior year period as a result of increased borrowings on the credit facility in 2024 used for warrant settlements and preferred unit redemptions.

In May 2025, NRP paid a first quarter 2025 cash distribution of $0.75 per common unit. Today, NRP declared a second quarter 2025 cash distribution of $0.75 per common unit.

NRP's available liquidity was $157.5 million at June 30, 2025, consisting of $30.3 million of cash and cash equivalents and $127.1 million of borrowing capacity available under its revolving credit facility.

NRP's consolidated leverage ratio was 0.5 x at June 30, 2025.

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://registrations.events/direct/Q4I1544858. 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 conference call we suggest registering at minimum 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

Concurrent with this announcement, we are providing qualified notice to brokers and nominees that hold NRP units on behalf of non-U.S. investors under Treasury Regulation Section 1.1446-4(b) and (d) and Treasury Regulation Section 1.1446(f)-4(c)(2)(iii). Brokers and nominees should treat one hundred percent (100%) of NRP's distributions to non-U.S. investors as being attributable to income that is effectively connected with a United States trade or business. In addition, brokers and nominees should treat one hundred percent (100%) of the distribution as being in excess of cumulative net income for purposes of determining the amount to withhold. Accordingly, NRP's distributions to non-U.S. investors are subject to federal income tax withholding at a rate equal to the sum of the highest applicable rate plus ten percent (10%).

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 properties in the United States including coal, industrial minerals and other natural resources, as well as rights to conduct carbon sequestration and renewable energy activities. NRP also owns an equity investment in Sisecam Wyoming LLC, one of the world’s lowest-cost producers of soda ash.

For additional information, please contact Tiffany Sammis at 713-751-7515 or tsammis@nrplp.com. Further information about NRP is available on the partnership’s website at http://www.nrplp.com.

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: future distributions on the Partnerships common 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; Sisecam Wyoming LLCs 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; 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 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. 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 plus distributions from unconsolidated investment in excess of cumulative earnings and return of long-term contract receivable; 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. 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.

"Leverage ratio" represents the outstanding principal of NRP's debt at the end of the period divided by the last twelve months' Adjusted EBITDA as defined above. NRP believes that leverage ratio is a useful measure to management and investors to evaluate and monitor the indebtedness of NRP relative to its ability to generate income to service such debt and in understanding trends in NRPs overall financial condition. Leverage ratio may not be calculated the same for NRP as for other companies and is not a substitute for, and should not be used in conjunction with, GAAP financial ratios.

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

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

 

Consolidated Statements of Comprehensive Income

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

June 30,

 

March 31,

 

June 30,

(In thousands, except per unit data)

 

2025

 

2024

 

2025

 

2025

 

2024

Revenues and other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Royalty and other mineral rights

 

$

44,295

 

 

$

54,591

 

 

$

51,260

 

 

$

95,555

 

 

$

121,963

 

Transportation and processing services

 

 

2,551

 

 

 

2,661

 

 

 

4,421

 

 

 

6,972

 

 

 

6,088

 

Equity in earnings of Sisecam Wyoming

 

 

2,526

 

 

 

3,645

 

 

 

4,610

 

 

 

7,136

 

 

 

9,095

 

Gain on asset sales and disposals

 

 

729

 

 

 

4,643

 

 

 

247

 

 

 

976

 

 

 

4,808

 

Total revenues and other income

 

$

50,101

 

 

$

65,540

 

 

$

60,538

 

 

$

110,639

 

 

$

141,954

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating and maintenance expenses

 

$

4,159

 

 

$

5,872

 

 

$

6,776

 

 

$

10,935

 

 

$

11,605

 

Depreciation, depletion and amortization

 

 

3,754

 

 

 

3,324

 

 

 

3,989

 

 

 

7,743

 

 

 

7,978

 

General and administrative expenses

 

 

5,597

 

 

 

5,931

 

 

 

6,832

 

 

 

12,429

 

 

 

12,258

 

Asset impairments

 

 

 

 

 

 

 

 

20

 

 

 

20

 

 

 

 

Total operating expenses

 

$

13,510

 

 

$

15,127

 

 

$

17,617

 

 

$

31,127

 

 

$

31,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

36,591

 

 

$

50,413

 

 

$

42,921

 

 

$

79,512

 

 

$

110,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

$

(2,380

)

 

$

(4,349

)

 

$

(2,668

)

 

$

(5,048

)

 

$

(7,836

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

34,211

 

 

$

46,064

 

 

$

40,253

 

 

$

74,464

 

 

$

102,277

 

Less: income attributable to preferred unitholders

 

 

 

 

 

(1,443

)

 

 

 

 

 

 

 

 

(3,593

)

Less: redemption of preferred units

 

 

 

 

 

(13,666

)

 

 

 

 

 

 

 

 

(13,666

)

Net income attributable to common unitholders and the general partner

 

$

34,211

 

 

$

30,955

 

 

$

40,253

 

 

$

74,464

 

 

$

85,018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common unitholders

 

$

33,527

 

 

$

30,336

 

 

$

39,448

 

 

$

72,975

 

 

$

83,318

 

Net income attributable to the general partner

 

 

684

 

 

 

619

 

 

 

805

 

 

 

1,489

 

 

 

1,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common unit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

2.55

 

 

$

2.33

 

 

$

3.01

 

 

$

5.56

 

 

$

6.44

 

Diluted

 

 

2.52

 

 

 

2.29

 

 

 

2.97

 

 

 

5.49

 

 

 

6.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

34,211

 

 

$

46,064

 

 

$

40,253

 

 

$

74,464

 

 

$

102,277

 

Comprehensive income (loss) from unconsolidated investment and other

 

 

(414

)

 

 

1,239

 

 

 

2,260

 

 

 

1,846

 

 

 

2,084

 

Comprehensive income

 

$

33,797

 

 

$

47,303

 

 

$

42,513

 

 

$

76,310

 

 

$

104,361

 

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

 

Consolidated Statements of Cash Flows

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

June 30,

 

March 31,

 

June 30,

(In thousands)

 

2025

 

2024

 

2025

 

2025

 

2024

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

34,211

 

 

$

46,064

 

 

$

40,253

 

 

$

74,464

 

 

$

102,277

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

 

3,754

 

 

 

3,324

 

 

 

3,989

 

 

 

7,743

 

 

 

7,978

 

Distributions from unconsolidated investment

 

 

4,900

 

 

 

7,584

 

 

 

2,940

 

 

 

7,840

 

 

 

21,794

 

Equity earnings from unconsolidated investment

 

 

(2,526

)

 

 

(3,645

)

 

 

(4,610

)

 

 

(7,136

)

 

 

(9,095

)

Gain on asset sales and disposals

 

 

(729

)

 

 

(4,643

)

 

 

(247

)

 

 

(976

)

 

 

(4,808

)

Asset impairments

 

 

 

 

 

 

 

 

20

 

 

 

20

 

 

 

 

Bad debt expense

 

 

(1,320

)

 

 

293

 

 

 

451

 

 

 

(869

)

 

 

(520

)

Unit-based compensation expense

 

 

2,662

 

 

 

2,912

 

 

 

2,717

 

 

 

5,379

 

 

 

5,876

 

Amortization of debt issuance costs and other

 

 

(281

)

 

 

(199

)

 

 

(168

)

 

 

(449

)

 

 

(948

)

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

3,610

 

 

 

2,918

 

 

 

(149

)

 

 

3,461

 

 

 

12,351

 

Accounts payable

 

 

(526

)

 

 

(580

)

 

 

546

 

 

 

20

 

 

 

49

 

Accrued liabilities

 

 

2,296

 

 

 

1,916

 

 

 

(7,990

)

 

 

(5,694

)

 

 

(6,309

)

Accrued interest

 

 

(388

)

 

 

(677

)

 

 

254

 

 

 

(134

)

 

 

(265

)

Deferred revenue

 

 

(986

)

 

 

899

 

 

 

(3,227

)

 

 

(4,213

)

 

 

1,927

 

Other items, net

 

 

902

 

 

 

463

 

 

 

(355

)

 

 

547

 

 

 

(2,179

)

Net cash provided by operating activities

 

$

45,579

 

 

$

56,629

 

 

$

34,424

 

 

$

80,003

 

 

$

128,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from asset sales and disposals

 

$

730

 

 

$

4,643

 

 

$

247

 

 

$

977

 

 

$

4,808

 

Return of long-term contract receivable

 

 

714

 

 

 

659

 

 

 

700

 

 

 

1,414

 

 

 

1,306

 

Net cash provided by investing activities

 

$

1,444

 

 

$

5,302

 

 

$

947

 

 

$

2,391

 

 

$

6,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt borrowings

 

$

 

 

$

40,493

 

 

$

33,700

 

 

$

33,700

 

 

$

129,850

 

Debt repayments

 

 

(37,500

)

 

 

(19,000

)

 

 

(37,000

)

 

 

(74,500

)

 

 

(74,696

)

Distributions to common unitholders and the general partner

 

 

(10,055

)

 

 

(9,987

)

 

 

(26,276

)

 

 

(36,331

)

 

 

(52,173

)

Distributions to preferred unitholders

 

 

 

 

 

(2,643

)

 

 

 

 

 

 

 

 

(4,793

)

Redemption of preferred units

 

 

 

 

 

(40,000

)

 

 

 

 

 

 

 

 

(40,000

)

Warrant settlements

 

 

 

 

 

(10,000

)

 

 

 

 

 

 

 

 

(65,689

)

Other items, net

 

 

 

 

 

556

 

 

 

(5,363

)

 

 

(5,363

)

 

 

(6,390

)

Net cash used in financing activities

 

$

(47,555

)

 

$

(40,581

)

 

$

(34,939

)

 

$

(82,494

)

 

$

(113,891

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

$

(532

)

 

$

21,350

 

 

$

432

 

 

$

(100

)

 

$

20,351

 

Cash and cash equivalents at beginning of period

 

 

30,876

 

 

 

10,990

 

 

 

30,444

 

 

 

30,444

 

 

 

11,989

 

Cash and cash equivalents at end of period

 

$

30,344

 

 

$

32,340

 

 

$

30,876

 

 

$

30,344

 

 

$

32,340

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

2,725

 

 

$

4,823

 

 

$

2,371

 

 

$

5,096

 

 

$

7,666

 

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

 

Consolidated Balance Sheets

 

 

 

June 30,

 

December 31,

 

 

2025

 

2024

(In thousands, except unit data)

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

30,344

 

 

$

30,444

 

Accounts receivable, net

 

 

29,048

 

 

 

31,469

 

Other current assets, net

 

 

1,329

 

 

 

1,961

 

Total current assets

 

$

60,721

 

 

$

63,874

 

Land

 

 

24,008

 

 

 

24,008

 

Mineral rights, net

 

 

373,717

 

 

 

379,638

 

Intangible assets, net

 

 

12,381

 

 

 

12,924

 

Equity in unconsolidated investment

 

 

258,498

 

 

 

257,355

 

Long-term contract receivable, net

 

 

21,973

 

 

 

23,480

 

Other long-term assets, net

 

 

10,668

 

 

 

11,628

 

Total assets

 

$

761,966

 

 

$

772,907

 

LIABILITIES AND CAPITAL

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

930

 

 

$

909

 

Accrued liabilities

 

 

7,649

 

 

 

12,121

 

Accrued interest

 

 

169

 

 

 

302

 

Current portion of deferred revenue

 

 

4,667

 

 

 

4,341

 

Current portion of long-term debt, net

 

 

14,228

 

 

 

14,192

 

Total current liabilities

 

$

27,643

 

 

$

31,865

 

Deferred revenue

 

 

51,275

 

 

 

55,814

 

Long-term debt, net

 

 

87,112

 

 

 

127,876

 

Other non-current liabilities

 

 

5,491

 

 

 

6,244

 

Total liabilities

 

$

171,521

 

 

$

221,799

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Partners’ capital

 

 

 

 

 

 

 

 

Common unitholders’ interest (13,138,097 and 13,049,123 units issued and outstanding at June 30, 2025 and December 31, 2024, respectively)

 

$

579,773

 

 

$

543,231

 

General partner’s interest

 

 

10,496

 

 

 

9,547

 

Accumulated other comprehensive income (loss)

 

 

176

 

 

 

(1,670

)

Total partners’ capital

 

$

590,445

 

 

$

551,108

 

Total liabilities and partners' capital

 

$

761,966

 

 

$

772,907

 

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

 

Consolidated Statements of Partners' Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

Total

 

 

Common Unitholders

 

General

 

Comprehensive

 

Partners'

(In thousands)

 

Units

 

Amounts

 

Partner

 

Income (Loss)

 

Capital

Balance at December 31, 2024

 

 

13,049

 

 

$

543,231

 

 

$

9,547

 

 

$

(1,670

)

 

$

551,108

 

Net income

 

 

 

 

 

39,448

 

 

 

805

 

 

 

 

 

 

40,253

 

Distributions to common unitholders and the general partner

 

 

 

 

 

(25,750

)

 

 

(526

)

 

 

 

 

 

(26,276

)

Issuance of unit-based awards

 

 

89

 

 

 

 

 

 

 

 

 

 

 

 

 

Unit-based awards amortization and vesting, net

 

 

 

 

 

(3,175

)

 

 

 

 

 

 

 

 

(3,175

)

Capital contribution

 

 

 

 

 

 

 

 

187

 

 

 

 

 

 

187

 

Comprehensive income from unconsolidated investment and other

 

 

 

 

 

 

 

 

 

 

 

2,260

 

 

 

2,260

 

Balance at March 31, 2025

 

 

13,138

 

 

$

553,754

 

 

$

10,013

 

 

$

590

 

 

$

564,357

 

Net income

 

 

 

 

 

33,527

 

 

 

684

 

 

 

 

 

$

34,211

 

Distributions to common unitholders and the general partner

 

 

 

 

 

(9,854

)

 

 

(201

)

 

 

 

 

 

(10,055

)

Unit-based awards amortization and vesting

 

 

 

 

 

2,346

 

 

 

 

 

 

 

 

 

2,346

 

Comprehensive loss from unconsolidated investment and other

 

 

 

 

 

 

 

 

 

 

 

(414

)

 

 

(414

)

Balance at June 30, 2025

 

 

13,138

 

 

$

579,773

 

 

$

10,496

 

 

$

176

 

 

$

590,445

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

Total

 

 

Common Unitholders

 

General

 

Warrant

 

Comprehensive

 

Partners'

(In thousands)

 

Units

 

Amounts

 

Partner

 

Holders

 

Loss

 

Capital

Balance at December 31, 2023

 

 

12,635

 

 

$

503,076

 

 

$

8,005

 

 

$

23,095

 

 

$

(3,122

)

 

$

531,054

 

Net income (1)

 

 

 

 

 

55,089

 

 

 

1,124

 

 

 

 

 

 

 

 

 

56,213

 

Distributions to common unitholders and the general partner

 

 

 

 

 

(41,342

)

 

 

(844

)

 

 

 

 

 

 

 

 

(42,186

)

Distributions to preferred unitholders

 

 

 

 

 

(2,107

)

 

 

(43

)

 

 

 

 

 

 

 

 

(2,150

)

Issuance of unit-based awards

 

 

126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unit-based awards amortization and vesting, net

 

 

 

 

 

(3,971

)

 

 

 

 

 

 

 

 

 

 

 

(3,971

)

Capital contribution

 

 

 

 

 

 

 

 

227

 

 

 

 

 

 

 

 

 

227

 

Warrant settlements

 

 

199

 

 

 

(36,650

)

 

 

(748

)

 

 

(18,291

)

 

 

 

 

 

(55,689

)

Comprehensive income from unconsolidated investment and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

845

 

 

 

845

 

Balance at March 31, 2024

 

 

12,960

 

 

$

474,095

 

 

$

7,721

 

 

$

4,804

 

 

$

(2,277

)

 

$

484,343

 

Net income (2)

 

 

 

 

 

45,142

 

 

 

922

 

 

 

 

 

 

 

 

 

46,064

 

Redemption of preferred units

 

 

 

 

 

(13,393

)

 

 

(273

)

 

 

 

 

 

 

 

 

(13,666

)

Distributions to common unitholders and the general partner

 

 

 

 

 

(9,787

)

 

 

(200

)

 

 

 

 

 

 

 

 

(9,987

)

Distributions to preferred unitholders

 

 

 

 

 

(2,590

)

 

 

(53

)

 

 

 

 

 

 

 

 

(2,643

)

Unit-based awards amortization and vesting

 

 

 

 

 

2,502

 

 

 

 

 

 

 

 

 

 

 

 

2,502

 

Capital contribution

 

 

 

 

 

 

 

 

555

 

 

 

 

 

 

 

 

 

555

 

Warrant settlements

 

 

89

 

 

 

(5,092

)

 

 

(104

)

 

 

(4,804

)

 

 

 

 

 

(10,000

)

Comprehensive income from unconsolidated investment and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,239

 

 

 

1,239

 

Balance at June 30, 2024

 

 

13,049

 

 

$

490,877

 

 

$

8,568

 

 

$

 

 

$

(1,038

)

 

$

498,407

 

__________________________

(1)

Net income includes $2.15 million of income attributable to preferred unitholders that accumulated during the period, of which $2.11 million is allocated to the common unitholders and $0.04 million is allocated to the general partner.

(2)

Net income includes $1.44 million of income attributable to preferred unitholders that accumulated during the period, of which $1.41 million is allocated to the common unitholders and $0.03 million is allocated to the general partner.

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

 

The following table presents NRP's unaudited business results by segment for the three months ended June 30, 2025 and 2024 and March 31, 2025:

 

 

 

Operating Segments

 

 

 

 

 

 

 

 

 

 

Mineral

 

 

 

 

 

Corporate and

 

 

 

 

(In thousands)

 

Rights

 

Soda Ash

 

Financing

 

Total

For the Three Months Ended June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

46,846

 

 

$

 

 

$

 

 

$

46,846

 

Equity in earnings of Sisecam Wyoming

 

 

 

 

 

2,526

 

 

 

 

 

 

2,526

 

Gain on asset sales and disposals

 

 

729

 

 

 

 

 

 

 

 

 

729

 

Total revenues and other income

 

$

47,575

 

 

$

2,526

 

 

$

 

 

$

50,101

 

Asset impairments

 

$

 

 

$

 

 

$

 

 

$

 

Net income (loss)

 

$

39,691

 

 

$

2,502

 

 

$

(7,982

)

 

$

34,211

 

Adjusted EBITDA (1)

 

$

43,439

 

 

$

4,876

 

 

$

(5,596

)

 

$

42,719

 

Cash flow provided by (used in) continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities

 

$

45,576

 

 

$

4,875

 

 

$

(4,872

)

 

$

45,579

 

Investing activities

 

$

1,444

 

 

$

 

 

$

 

 

$

1,444

 

Financing activities

 

$

 

 

$

 

 

$

(47,555

)

 

$

(47,555

)

Distributable cash flow (1)

 

$

47,020

 

 

$

4,875

 

 

$

(4,872

)

 

$

47,023

 

Free cash flow (1)

 

$

46,290

 

 

$

4,875

 

 

$

(4,872

)

 

$

46,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

57,252

 

 

$

 

 

$

 

 

$

57,252

 

Equity in earnings of Sisecam Wyoming

 

 

 

 

 

3,645

 

 

 

 

 

 

3,645

 

Gain on asset sales and disposals

 

 

4,643

 

 

 

 

 

 

 

 

 

4,643

 

Total revenues and other income

 

$

61,895

 

 

$

3,645

 

 

$

 

 

$

65,540

 

Asset impairments

 

$

 

 

$

 

 

$

 

 

$

 

Net income (loss)

 

$

52,729

 

 

$

3,619

 

 

$

(10,284

)

 

$

46,064

 

Adjusted EBITDA (1)

 

$

56,049

 

 

$

7,558

 

 

$

(5,931

)

 

$

57,676

 

Cash flow provided by (used in) continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities

 

$

56,234

 

 

$

7,557

 

 

$

(7,162

)

 

$

56,629

 

Investing activities

 

$

5,302

 

 

$

 

 

$

 

 

$

5,302

 

Financing activities

 

$

 

 

$

 

 

$

(40,581

)

 

$

(40,581

)

Distributable cash flow (1)

 

$

61,536

 

 

$

7,557

 

 

$

(7,162

)

 

$

61,931

 

Free cash flow (1)

 

$

56,893

 

 

$

7,557

 

 

$

(7,162

)

 

$

57,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

55,681

 

 

$

 

 

$

 

 

$

55,681

 

Equity in earnings of Sisecam Wyoming

 

 

 

 

 

4,610

 

 

 

 

 

 

4,610

 

Gain on asset sales and disposals

 

 

247

 

 

 

 

 

 

 

 

 

247

 

Total revenues and other income

 

$

55,928

 

 

$

4,610

 

 

$

 

 

$

60,538

 

Asset impairments

 

$

20

 

 

$

 

 

$

 

 

$

20

 

Net income (loss)

 

$

45,208

 

 

$

4,550

 

 

$

(9,505

)

 

$

40,253

 

Adjusted EBITDA (1)

 

$

49,213

 

 

$

2,880

 

 

$

(6,833

)

 

$

45,260

 

Cash flow provided by (used in) continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities

 

$

43,223

 

 

$

2,880

 

 

$

(11,679

)

 

$

34,424

 

Investing activities

 

$

947

 

 

$

 

 

$

 

 

$

947

 

Financing activities

 

$

(841

)

 

$

 

 

$

(34,098

)

 

$

(34,939

)

Distributable cash flow (1)

 

$

44,170

 

 

$

2,880

 

 

$

(11,679

)

 

$

35,371

 

Free cash flow (1)

 

$

43,923

 

 

$

2,880

 

 

$

(11,679

)

 

$

35,124

 

__________________________

(1)

See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release.

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

 

The following table presents NRP's unaudited business results by segment for the six months ended June 30, 2025 and 2024:

 

 

 

Operating Segments

 

 

 

 

 

 

 

 

 

 

Mineral

 

 

 

 

 

Corporate and

 

 

 

 

(In thousands)

 

Rights

 

Soda Ash

 

Financing

 

Total

For the Six Months Ended June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

102,527

 

 

$

 

 

$

 

 

$

102,527

 

Equity in earnings of Sisecam Wyoming

 

 

 

 

 

7,136

 

 

 

 

 

 

7,136

 

Gain on asset sales and disposals

 

 

976

 

 

 

 

 

 

 

 

 

976

 

Total revenues and other income

 

$

103,503

 

 

$

7,136

 

 

$

 

 

$

110,639

 

Asset impairments

 

$

20

 

 

$

 

 

$

 

 

$

20

 

Net income (loss)

 

$

84,899

 

 

$

7,052

 

 

$

(17,487

)

 

$

74,464

 

Adjusted EBITDA (1)

 

$

92,652

 

 

$

7,756

 

 

$

(12,429

)

 

$

87,979

 

Cash flow provided by (used in) continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities

 

$

88,799

 

 

$

7,755

 

 

$

(16,551

)

 

$

80,003

 

Investing activities

 

$

2,391

 

 

$

 

 

$

 

 

$

2,391

 

Financing activities

 

$

(841

)

 

$

 

 

$

(81,653

)

 

$

(82,494

)

Distributable cash flow (1)

 

$

91,190

 

 

$

7,755

 

 

$

(16,551

)

 

$

82,394

 

Free cash flow (1)

 

$

90,213

 

 

$

7,755

 

 

$

(16,551

)

 

$

81,417

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

128,051

 

 

$

 

 

$

 

 

$

128,051

 

Equity in earnings of Sisecam Wyoming

 

 

 

 

 

9,095

 

 

 

 

 

 

9,095

 

Gain on asset sales and disposals

 

 

4,808

 

 

 

 

 

 

 

 

 

4,808

 

Total revenues and other income

 

$

132,859

 

 

$

9,095

 

 

$

 

 

$

141,954

 

Asset impairments

 

$

 

 

$

 

 

$

 

 

$

 

Net income (loss)

 

$

113,373

 

 

$

9,007

 

 

$

(20,103

)

 

$

102,277

 

Adjusted EBITDA (1)

 

$

121,342

 

 

$

21,706

 

 

$

(12,258

)

 

$

130,790

 

Cash flow provided by (used in) continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities

 

$

125,983

 

 

$

21,705

 

 

$

(19,560

)

 

$

128,128

 

Investing activities

 

$

6,114

 

 

$

 

 

$

 

 

$

6,114

 

Financing activities

 

$

(1,086

)

 

$

 

 

$

(112,805

)

 

$

(113,891

)

Distributable cash flow (1)

 

$

132,097

 

 

$

21,705

 

 

$

(19,560

)

 

$

134,242

 

Free cash flow (1)

 

$

127,289

 

 

$

21,705

 

 

$

(19,560

)

 

$

129,434

 

__________________________

(1)

See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release.

Natural Resource Partners L.P.

Financial Tables

(Unaudited)

 

Operating Statistics - Mineral Rights

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

June 30,

 

March 31,

 

June 30,

(In thousands, except per ton data)

 

2025

 

2024

 

2025

 

2025

 

2024

Coal sales volumes (tons)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Appalachia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern

 

 

132

 

 

 

129

 

 

 

124

 

 

 

256

 

 

 

246

 

Central

 

 

3,195

 

 

 

3,456

 

 

 

3,306

 

 

 

6,501

 

 

 

7,170

 

Southern

 

 

548

 

 

 

709

 

 

 

296

 

 

 

844

 

 

 

1,279

 

Total Appalachia

 

 

3,875

 

 

 

4,294

 

 

 

3,726

 

 

 

7,601

 

 

 

8,695

 

Illinois Basin

 

 

1,637

 

 

 

1,342

 

 

 

3,342

 

 

 

4,979

 

 

 

3,375

 

Northern Powder River Basin

 

 

426

 

 

 

567

 

 

 

916

 

 

 

1,342

 

 

 

1,516

 

Gulf Coast

 

 

176

 

 

 

435

 

 

 

237

 

 

 

413

 

 

 

700

 

Total coal sales volumes

 

 

6,114

 

 

 

6,638

 

 

 

8,221

 

 

 

14,335

 

 

 

14,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal royalty revenue per ton

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Appalachia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern

 

$

1.91

 

 

$

4.74

 

 

$

1.48

 

 

$

1.70

 

 

$

3.37

 

Central

 

 

6.41

 

 

 

7.34

 

 

 

6.18

 

 

 

6.29

 

 

 

7.72

 

Southern

 

 

8.53

 

 

 

10.19

 

 

 

9.18

 

 

 

8.76

 

 

 

10.81

 

Illinois Basin

 

 

2.21

 

 

 

2.47

 

 

 

2.44

 

 

 

2.36

 

 

 

2.53

 

Northern Powder River Basin

 

 

5.73

 

 

 

4.99

 

 

 

4.55

 

 

 

4.93

 

 

 

4.90

 

Gulf Coast

 

 

0.80

 

 

 

0.77

 

 

 

0.78

 

 

 

0.78

 

 

 

0.77

 

Combined average coal royalty revenue per ton

 

 

5.17

 

 

 

5.98

 

 

 

4.36

 

 

 

4.70

 

 

 

6.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal royalty revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Appalachia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern

 

$

252

 

 

$

612

 

 

$

183

 

 

$

435

 

 

$

830

 

Central

 

 

20,494

 

 

 

25,378

 

 

 

20,426

 

 

 

40,920

 

 

 

55,370

 

Southern

 

 

4,676

 

 

 

7,226

 

 

 

2,718

 

 

 

7,394

 

 

 

13,828

 

Total Appalachia

 

 

25,422

 

 

 

33,216

 

 

 

23,327

 

 

 

48,749

 

 

 

70,028

 

Illinois Basin

 

 

3,610

 

 

 

3,312

 

 

 

8,141

 

 

 

11,751

 

 

 

8,523

 

Northern Powder River Basin

 

 

2,443

 

 

 

2,831

 

 

 

4,169

 

 

 

6,612

 

 

 

7,430

 

Gulf Coast

 

 

140

 

 

 

336

 

 

 

184

 

 

 

324

 

 

 

536

 

Unadjusted coal royalty revenues

 

 

31,615

 

 

 

39,695

 

 

 

35,821

 

 

 

67,436

 

 

 

86,517

 

Coal royalty adjustment for minimum leases

 

 

(72

)

 

 

(10

)

 

 

(323

)

 

 

(395

)

 

 

(14

)

Total coal royalty revenues

 

$

31,543

 

 

$

39,685

 

 

$

35,498

 

 

$

67,041

 

 

$

86,503

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production lease minimum revenues

 

$

123

 

 

$

412

 

 

$

2,725

 

 

$

2,848

 

 

$

1,336

 

Minimum lease straight-line revenues

 

 

4,050

 

 

 

4,126

 

 

 

4,050

 

 

 

8,100

 

 

 

8,297

 

Oil and gas royalty revenues

 

 

1,981

 

 

 

1,999

 

 

 

2,444

 

 

 

4,425

 

 

 

5,639

 

Carbon neutral revenues

 

 

290

 

 

 

2,200

 

 

 

595

 

 

 

885

 

 

 

4,361

 

Property tax revenues

 

 

1,519

 

 

 

1,545

 

 

 

1,637

 

 

 

3,156

 

 

 

3,437

 

Wheelage revenues

 

 

2,543

 

 

 

2,338

 

 

 

1,738

 

 

 

4,281

 

 

 

5,010

 

Coal overriding royalty revenues

 

 

456

 

 

 

668

 

 

 

880

 

 

 

1,336

 

 

 

1,837

 

Lease amendment revenues

 

 

656

 

 

 

712

 

 

 

655

 

 

 

1,311

 

 

 

1,414

 

Aggregates royalty revenues

 

 

906

 

 

 

730

 

 

 

853

 

 

 

1,759

 

 

 

1,502

 

Other revenues

 

 

228

 

 

 

176

 

 

 

185

 

 

 

413

 

 

 

2,627

 

Total other revenues

 

$

12,752

 

 

$

14,906

 

 

$

15,762

 

 

$

28,514

 

 

$

35,460

 

Royalty and other mineral rights

 

$

44,295

 

 

$

54,591

 

 

$

51,260

 

 

$

95,555

 

 

$

121,963

 

Transportation and processing services revenues

 

 

2,551

 

 

 

2,661

 

 

 

4,421

 

 

 

6,972

 

 

 

6,088

 

Gain on asset sales and disposals

 

 

729

 

 

 

4,643

 

 

 

247

 

 

 

976

 

 

 

4,808

 

Total Mineral Rights segment revenues and other income

 

$

47,575

 

 

$

61,895

 

 

$

55,928

 

 

$

103,503

 

 

$

132,859

 

Natural Resource Partners L.P.

Reconciliation of Non-GAAP Measures

(Unaudited)

 

Adjusted EBITDA

 

 

 

Mineral

 

 

 

 

 

Corporate and

 

 

 

 

(In thousands)

 

Rights

 

Soda Ash

 

Financing

 

Total

For the Three Months Ended June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

39,691

 

 

$

2,502

 

 

$

(7,982

)

 

$

34,211

 

Less: equity earnings from unconsolidated investment

 

 

 

 

 

(2,526

)

 

 

 

 

 

(2,526

)

Add: total distributions from unconsolidated investment

 

 

 

 

 

4,900

 

 

 

 

 

 

4,900

 

Add: interest expense, net

 

 

 

 

 

 

 

 

2,380

 

 

 

2,380

 

Add: depreciation, depletion and amortization

 

 

3,748

 

 

 

 

 

 

6

 

 

 

3,754

 

Add: asset impairments

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

43,439

 

 

$

4,876

 

 

$

(5,596

)

 

$

42,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

52,729

 

 

$

3,619

 

 

$

(10,284

)

 

$

46,064

 

Less: equity earnings from unconsolidated investment

 

 

 

 

 

(3,645

)

 

 

 

 

 

(3,645

)

Add: total distributions from unconsolidated investment

 

 

 

 

 

7,584

 

 

 

 

 

 

7,584

 

Add: interest expense, net

 

 

 

 

 

 

 

 

4,349

 

 

 

4,349

 

Add: depreciation, depletion and amortization

 

 

3,320

 

 

 

 

 

 

4

 

 

 

3,324

 

Add: asset impairments

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

56,049

 

 

$

7,558

 

 

$

(5,931

)

 

$

57,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

45,208

 

 

$

4,550

 

 

$

(9,505

)

 

$

40,253

 

Less: equity earnings from unconsolidated investment

 

 

 

 

 

(4,610

)

 

 

 

 

 

(4,610

)

Add: total distributions from unconsolidated investment

 

 

 

 

 

2,940

 

 

 

 

 

 

2,940

 

Add: interest expense, net

 

 

 

 

 

 

 

 

2,668

 

 

 

2,668

 

Add: depreciation, depletion and amortization

 

 

3,985

 

 

 

 

 

 

4

 

 

 

3,989

 

Add: asset impairments

 

 

20

 

 

 

 

 

 

 

 

 

20

 

Adjusted EBITDA

 

$

49,213

 

 

$

2,880

 

 

$

(6,833

)

 

$

45,260

 

Natural Resource Partners L.P.

Reconciliation of Non-GAAP Measures

(Unaudited)

 

Adjusted EBITDA

 

 

 

Mineral

 

 

 

 

 

Corporate and

 

 

 

 

(In thousands)

 

Rights

 

Soda Ash

 

Financing

 

Total

For the Six Months Ended June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

84,899

 

 

$

7,052

 

 

$

(17,487

)

 

$

74,464

 

Less: equity earnings from unconsolidated investment

 

 

 

 

 

(7,136

)

 

 

 

 

 

(7,136

)

Add: total distributions from unconsolidated investment

 

 

 

 

 

7,840

 

 

 

 

 

 

7,840

 

Add: interest expense, net

 

 

 

 

 

 

 

 

5,048

 

 

 

5,048

 

Add: depreciation, depletion and amortization

 

 

7,733

 

 

 

 

 

 

10

 

 

 

7,743

 

Add: asset impairments

 

 

20

 

 

 

 

 

 

 

 

 

20

 

Adjusted EBITDA

 

$

92,652

 

 

$

7,756

 

 

$

(12,429

)

 

$

87,979

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

113,373

 

 

$

9,007

 

 

$

(20,103

)

 

$

102,277

 

Less: equity earnings from unconsolidated investment

 

 

 

 

 

(9,095

)

 

 

 

 

 

(9,095

)

Add: total distributions from unconsolidated investment

 

 

 

 

 

21,794

 

 

 

 

 

 

21,794

 

Add: interest expense, net

 

 

 

 

 

 

 

 

7,836

 

 

 

7,836

 

Add: depreciation, depletion and amortization

 

 

7,969

 

 

 

 

 

 

9

 

 

 

7,978

 

Add: asset impairments

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

121,342

 

 

$

21,706

 

 

$

(12,258

)

 

$

130,790

 

Natural Resource Partners L.P.

Reconciliation of Non-GAAP Measures

(Unaudited)

 

Distributable Cash Flow and Free Cash Flow

 

 

 

Mineral

 

 

 

 

 

Corporate and

 

 

 

 

(In thousands)

 

Rights

 

Soda Ash

 

Financing

 

Total

For the Three Months Ended June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

$

45,576

 

 

$

4,875

 

 

$

(4,872

)

 

$

45,579

 

Add: proceeds from asset sales and disposals

 

 

730

 

 

 

 

 

 

 

 

 

730

 

Add: return of long-term contract receivable

 

 

714

 

 

 

 

 

 

 

 

 

714

 

Distributable cash flow

 

$

47,020

 

 

$

4,875

 

 

$

(4,872

)

 

$

47,023

 

Less: proceeds from asset sales and disposals

 

 

(730

)

 

 

 

 

 

 

 

 

(730

)

Free cash flow

 

$

46,290

 

 

$

4,875

 

 

$

(4,872

)

 

$

46,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by investing activities

 

$

1,444

 

 

$

 

 

$

 

 

$

1,444

 

Net cash used in financing activities

 

$

 

 

$

 

 

$

(47,555

)

 

$

(47,555

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

$

56,234

 

 

$

7,557

 

 

$

(7,162

)

 

$

56,629

 

Add: proceeds from asset sales and disposals

 

 

4,643

 

 

 

 

 

 

 

 

 

4,643

 

Add: return of long-term contract receivable

 

 

659

 

 

 

 

 

 

 

 

 

659

 

Distributable cash flow

 

$

61,536

 

 

$

7,557

 

 

$

(7,162

)

 

$

61,931

 

Less: proceeds from asset sales and disposals

 

 

(4,643

)

 

 

 

 

 

 

 

 

(4,643

)

Free cash flow

 

$

56,893

 

 

$

7,557

 

 

$

(7,162

)

 

$

57,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by investing activities

 

$

5,302

 

 

$

 

 

$

 

 

$

5,302

 

Net cash used in financing activities

 

$

 

 

$

 

 

$

(40,581

)

 

$

(40,581

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

$

43,223

 

 

$

2,880

 

 

$

(11,679

)

 

$

34,424

 

Add: proceeds from asset sales and disposals

 

 

247

 

 

 

 

 

 

 

 

 

247

 

Add: return of long-term contract receivable

 

 

700

 

 

 

 

 

 

 

 

 

700

 

Distributable cash flow

 

$

44,170

 

 

$

2,880

 

 

$

(11,679

)

 

$

35,371

 

Less: proceeds from asset sales and disposals

 

 

(247

)

 

 

 

 

 

 

 

 

(247

)

Free cash flow

 

$

43,923

 

 

$

2,880

 

 

$

(11,679

)

 

$

35,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by investing activities

 

$

947

 

 

$

 

 

$

 

 

$

947

 

Net cash used in financing activities

 

$

(841

)

 

$

 

 

$

(34,098

)

 

$

(34,939

)

Natural Resource Partners L.P.

Reconciliation of Non-GAAP Measures

(Unaudited)

 

Distributable Cash Flow and Free Cash Flow

 

 

 

Mineral

 

 

 

 

Corporate and

 

 

 

 

(In thousands)

 

Rights

 

Soda Ash

 

Financing

 

Total

For the Six Months Ended June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

$

88,799

 

 

$

7,755

 

 

$

(16,551

)

 

$

80,003

 

Add: proceeds from asset sales and disposals

 

 

977

 

 

 

 

 

 

 

 

 

977

 

Add: return of long-term contract receivable

 

 

1,414

 

 

 

 

 

 

 

 

 

1,414

 

Distributable cash flow

 

$

91,190

 

 

$

7,755

 

 

$

(16,551

)

 

$

82,394

 

Less: proceeds from asset sales and disposals

 

 

(977

)

 

 

 

 

 

 

 

 

(977

)

Free cash flow

 

$

90,213

 

 

$

7,755

 

 

$

(16,551

)

 

$

81,417

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by investing activities

 

$

2,391

 

 

$

 

 

$

 

 

$

2,391

 

Net cash used in financing activities

 

$

(841

)

 

$

 

 

$

(81,653

)

 

$

(82,494

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

$

125,983

 

 

$

21,705

 

 

$

(19,560

)

 

$

128,128

 

Add: proceeds from asset sales and disposals

 

 

4,808

 

 

 

 

 

 

 

 

 

4,808

 

Add: return of long-term contract receivable

 

 

1,306

 

 

 

 

 

 

 

 

 

1,306

 

Distributable cash flow

 

$

132,097

 

 

$

21,705

 

 

$

(19,560

)

 

$

134,242

 

Less: proceeds from asset sales and disposals

 

 

(4,808

)

 

 

 

 

 

 

 

 

(4,808

)

Free cash flow

 

$

127,289

 

 

$

21,705

 

 

$

(19,560

)

 

$

129,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by investing activities

 

$

6,114

 

 

$

 

 

$

 

 

$

6,114

 

Net cash used in financing activities

 

$

(1,086

)

 

$

 

 

$

(112,805

)

 

$

(113,891

)

Natural Resource Partners L.P.

Reconciliation of Non-GAAP Measures

(Unaudited)

 

Last Twelve Months (LTM) Free Cash Flow

 

 

 

For the Three Months Ended

 

 

 

 

(In thousands)

 

September 30,

2024

 

December 31,

2024

 

March 31,

2025

 

June 30,

2025

 

Last 12

Months

Net cash provided by operating activities

 

$

54,145

 

 

$

66,220

 

 

$

34,424

 

 

$

45,579

 

 

$

200,368

 

Add: proceeds from asset sales and disposals

 

 

1

 

 

 

37

 

 

 

247

 

 

 

730

 

 

 

1,015

 

Add: return of long-term contract receivable

 

 

673

 

 

 

686

 

 

 

700

 

 

 

714

 

 

 

2,773

 

Distributable cash flow

 

$

54,819

 

 

$

66,943

 

 

$

35,371

 

 

$

47,023

 

 

$

204,156

 

Less: proceeds from asset sales and disposals

 

 

(1

)

 

 

(37

)

 

 

(247

)

 

 

(730

)

 

 

(1,015

)

Free cash flow

 

$

54,818

 

 

$

66,906

 

 

$

35,124

 

 

$

46,293

 

 

$

203,141

 

Leverage Ratio

 

 

 

For the Three Months Ended

 

 

 

 

(In thousands)

 

September 30,

2024

 

December 31,

2024

 

March 31,

2025

 

June 30,

2025

 

Last 12

Months

Net income

 

$

38,595

 

 

$

42,772

 

 

$

40,253

 

 

$

34,211

 

 

$

155,831

 

Less: equity earnings from unconsolidated investment

 

 

(8,109

)

 

 

(931

)

 

 

(4,610

)

 

 

(2,526

)

 

 

(16,176

)

Add: total distributions from unconsolidated investment

 

 

6,320

 

 

 

10,667

 

 

 

2,940

 

 

 

4,900

 

 

 

24,827

 

Add: interest expense, net

 

 

4,194

 

 

 

3,524

 

 

 

2,668

 

 

 

2,380

 

 

 

12,766

 

Add: depreciation, depletion and amortization

 

 

4,730

 

 

 

2,827

 

 

 

3,989

 

 

 

3,754

 

 

 

15,300

 

Add: asset impairments

 

 

87

 

 

 

 

 

 

20

 

 

 

 

 

 

107

 

Adjusted EBITDA

 

$

45,817

 

 

$

58,859

 

 

$

45,260

 

 

$

42,719

 

 

$

192,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt—at June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

101,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.5 x

 

 

 

For the Three Months Ended

 

 

 

 

(In thousands)

 

September 30,

2023

 

December 31,

2023

 

March 31,

2024

 

June 30,

2024

 

Last 12

Months

Net income

 

$

63,846

 

 

$

64,980

 

 

$

56,213

 

 

$

46,064

 

 

$

231,103

 

Less: equity earnings from unconsolidated investment

 

 

(12,401

)

 

 

(14,764

)

 

 

(5,450

)

 

 

(3,645

)

 

 

(36,260

)

Add: total distributions from unconsolidated investment

 

 

23,010

 

 

 

15,338

 

 

 

14,210

 

 

 

7,584

 

 

 

60,142

 

Add: interest expense, net

 

 

3,837

 

 

 

3,921

 

 

 

3,487

 

 

 

4,349

 

 

 

15,594

 

Add: depreciation, depletion and amortization

 

 

4,594

 

 

 

6,020

 

 

 

4,654

 

 

 

3,324

 

 

 

18,592

 

Add: asset impairments

 

 

63

 

 

 

424

 

 

 

 

 

 

 

 

 

487

 

Adjusted EBITDA

 

$

82,949

 

 

$

75,919

 

 

$

73,114

 

 

$

57,676

 

 

$

289,658

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt—at June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

210,678

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.7 x

 

 

Contacts