Original text
Rate this translation
Your feedback will be used to help improve Google Translate
Home
Natural Resource Partners Lp
Natural Resource Partners L.P. Reports Third Quarter 2025 Results and Declares Third Quarter 2025 Distribution of $0.75 per Common Unit
Business
Nov 4 2025
17 min read

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

news images

HOUSTON, Nov. 04, 2025 (GLOBE NEWSWIRE) -- Natural Resource Partners L.P. (NYSE:NRP) today reported third quarter 2025 results as follows:

 

For the Three Months
Ended

 

Last Twelve Months
Ended

(In thousands) (Unaudited)

September 30, 2025

Net income

$

30,905

 

 

$

148,141

 

Operating cash flow

 

41,095

 

 

 

187,318

 

Free cash flow(1)

 

41,823

 

 

 

190,146

 


 

 

 

 

 

(1)

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

 

 

 

Highlights:

  • Generated $41.8 million of free cash flow in the third quarter of 2025

  • Paid second quarter 2025 common unit distribution of $0.75 per unit

  • Declares third quarter 2025 common unit distribution of $0.75 per unit

"NRP continues to generate substantial free cash flow despite ongoing depressed market conditions for all three of our key commodities," said Craig Nunez, NRP's president and chief operating officer. "NRP generated $42 million of free cash flow in the third quarter of 2025 and $190 million of free cash flow over the last twelve months. Consistent with our communications over the last year, we anticipate weak coal and soda ash prices but expect to continue generating sufficient free cash flow to achieve our deleveraging goals.”

NRP announced today that the board of directors of its general partner declared a third quarter 2025 cash distribution of $0.75 per common unit to be paid on November 25, 2025, to unitholders of record on November 18, 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 third quarter of 2025 increased $0.2 million as compared to the prior year period. Mineral Rights operating cash flow and free cash flow decreased $9.2 million and $9.1 million, respectively, as compared to the prior year period. The decreases in operating and free cash flow 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 50% of coal royalty sales volumes were derived from metallurgical coal in the third quarter of 2025.

Although metallurgical and thermal coal prices saw a modest uptick at the end of the third quarter, NRP expects lower pricing levels for both commodities for the foreseeable future. Metallurgical coal markets remain weak due to soft global steel demand and thermal markets remain encumbered by low natural gas prices and ample coal stockpiles at power plants.

The markets for NRP's carbon neutral revenue opportunities also remain weak. NRP was notified in the third quarter that Oxy was dropping its subsurface carbon sequestration lease on NRP acreage in Polk County, Texas. NRP believes the burdens on the industry, including high capital and operational costs, insufficient revenue streams, and an uncertain regulatory environment, continue to create formidable barriers that operators have yet to overcome.

Soda Ash

Soda Ash net income in the third quarter of 2025 decreased $10.5 million as compared to the prior year period primarily due to lower sales prices in 2025. Operating cash flow and free cash flow each decreased $6.4 million in the third quarter of 2025 as compared to the prior year period due to not receiving a cash distribution from Sisecam Wyoming in the third quarter of 2025, after receiving $7.8 million of distributions in the first half of the year.

The significantly oversupplied soda ash market coupled with ongoing weak demand for flat glass due to lower global construction activity and sluggish demand for new automobiles and solar panels is degrading the outlook for soda ash prices in 2026. NRP continues to believe international soda ash prices are at or below the cost of production for many operators with no catalyst for market rebalancing in sight. NRP expects this weak pricing environment to continue for the foreseeable future and that distributions received from Sisecam Wyoming will not resume until high-cost supply is forced out of the market or global soda ash demand growth catches up with supply, which could take several years.

Corporate and Financing

Corporate and Financing net income increased $2.6 million, while operating cash flow and free cash flow each increased $2.5 million in the third 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 third quarter of 2025 as compared to the prior year period due to less debt outstanding.

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

NRP repaid $32 million of debt in the third quarter and had $190.1 million of available liquidity at September 30, 2025, consisting of $31.0 million of cash and cash equivalents and $159.1 million of borrowing capacity available under its revolving credit facility.

NRP's consolidated leverage ratio was 0.4 x at September 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/Q4I154486. 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 Nine Months Ended

 

September 30,

 

June 30,

 

September 30,

(In thousands, except per unit data)

2025

 

2024

 

2025

 

2025

 

2024

Revenues and other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Royalty and other mineral rights

$

49,615

 

 

$

50,405

 

 

$

44,295

 

 

$

145,170

 

 

$

172,368

 

Transportation and processing services

 

1,800

 

 

 

1,812

 

 

 

2,551

 

 

 

8,772

 

 

 

7,900

 

Equity in earnings of Sisecam Wyoming

 

(2,390

)

 

 

8,109

 

 

 

2,526

 

 

 

4,746

 

 

 

17,204

 

Gain on asset sales and disposals

 

906

 

 

 

1

 

 

 

729

 

 

 

1,882

 

 

 

4,809

 

Total revenues and other income

$

49,931

 

 

$

60,327

 

 

$

50,101

 

 

$

160,570

 

 

$

202,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating and maintenance expenses

$

7,654

 

 

$

6,786

 

 

$

4,159

 

 

$

18,589

 

 

$

18,391

 

Depreciation, depletion and amortization

 

3,868

 

 

 

4,730

 

 

 

3,754

 

 

 

11,611

 

 

 

12,708

 

General and administrative expenses

 

5,725

 

 

 

5,935

 

 

 

5,597

 

 

 

18,154

 

 

 

18,193

 

Asset impairments

 

 

 

 

87

 

 

 

 

 

 

20

 

 

 

87

 

Total operating expenses

$

17,247

 

 

$

17,538

 

 

$

13,510

 

 

$

48,374

 

 

$

49,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

$

32,684

 

 

$

42,789

 

 

$

36,591

 

 

$

112,196

 

 

$

152,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

$

(1,779

)

 

$

(4,194

)

 

$

(2,380

)

 

$

(6,827

)

 

$

(12,030

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

30,905

 

 

$

38,595

 

 

$

34,211

 

 

$

105,369

 

 

$

140,872

 

Less: income attributable to preferred unitholders

 

 

 

 

(655

)

 

 

 

 

 

 

 

 

(4,248

)

Less: redemption of preferred units

 

 

 

 

(10,819

)

 

 

 

 

 

 

 

 

(24,485

)

Net income attributable to common unitholders and the general partner

$

30,905

 

 

$

27,121

 

 

$

34,211

 

 

$

105,369

 

 

$

112,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common unitholders

$

30,287

 

 

$

26,578

 

 

$

33,527

 

 

$

103,262

 

 

$

109,896

 

Net income attributable to the general partner

 

618

 

 

 

543

 

 

 

684

 

 

 

2,107

 

 

 

2,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common unit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

2.31

 

 

$

2.04

 

 

$

2.55

 

 

$

7.87

 

 

$

8.47

 

Diluted

 

2.28

 

 

 

2.00

 

 

 

2.52

 

 

 

7.77

 

 

 

8.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

30,905

 

 

$

38,595

 

 

$

34,211

 

 

$

105,369

 

 

$

140,872

 

Comprehensive income (loss) from unconsolidated investment and other

 

(2,391

)

 

 

82

 

 

 

(414

)

 

 

(545

)

 

 

2,166

 

Comprehensive income

$

28,514

 

 

$

38,677

 

 

$

33,797

 

 

$

104,824

 

 

$

143,038

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

 

 

 

 

 

 

Consolidated Statements of Cash Flows

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

September 30,

 

June 30,

 

September 30,

(In thousands)

2025

 

2024

 

2025

 

2025

 

2024

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

30,905

 

 

$

38,595

 

 

$

34,211

 

 

$

105,369

 

 

$

140,872

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

3,868

 

 

 

4,730

 

 

 

3,754

 

 

 

11,611

 

 

 

12,708

 

Distributions from unconsolidated investment

 

 

 

 

6,320

 

 

 

4,900

 

 

 

7,840

 

 

 

28,114

 

Equity earnings from unconsolidated investment

 

2,390

 

 

 

(8,109

)

 

 

(2,526

)

 

 

(4,746

)

 

 

(17,204

)

Gain on asset sales and disposals

 

(906

)

 

 

(1

)

 

 

(729

)

 

 

(1,882

)

 

 

(4,809

)

Asset impairments

 

 

 

 

87

 

 

 

 

 

 

20

 

 

 

87

 

Bad debt expense

 

1,731

 

 

 

1,058

 

 

 

(1,320

)

 

 

862

 

 

 

538

 

Unit-based compensation expense

 

2,724

 

 

 

3,002

 

 

 

2,662

 

 

 

8,103

 

 

 

8,878

 

Amortization of debt issuance costs and other

 

368

 

 

 

(1,655

)

 

 

(281

)

 

 

(81

)

 

 

(2,603

)

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(3,115

)

 

 

(6,640

)

 

 

3,610

 

 

 

346

 

 

 

5,711

 

Accounts payable

 

(43

)

 

 

49

 

 

 

(526

)

 

 

(23

)

 

 

98

 

Accrued liabilities

 

358

 

 

 

392

 

 

 

2,296

 

 

 

(5,336

)

 

 

(5,917

)

Accrued interest

 

324

 

 

 

457

 

 

 

(388

)

 

 

190

 

 

 

192

 

Deferred revenue

 

1,577

 

 

 

14,854

 

 

 

(986

)

 

 

(2,636

)

 

 

16,781

 

Other items, net

 

914

 

 

 

1,006

 

 

 

902

 

 

 

1,461

 

 

 

(1,173

)

Net cash provided by operating activities

$

41,095

 

 

$

54,145

 

 

$

45,579

 

 

$

121,098

 

 

$

182,273

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from asset sales and disposals

$

906

 

 

$

1

 

 

$

730

 

 

$

1,883

 

 

$

4,809

 

Return of long-term contract receivable

 

728

 

 

 

673

 

 

 

714

 

 

 

2,142

 

 

 

1,979

 

Net cash provided by investing activities

$

1,634

 

 

$

674

 

 

$

1,444

 

 

$

4,025

 

 

$

6,788

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt borrowings

$

 

 

$

23,000

 

 

$

 

 

$

33,700

 

 

$

152,850

 

Debt repayments

 

(32,000

)

 

 

(36,000

)

 

 

(37,500

)

 

 

(106,500

)

 

 

(110,696

)

Distributions to common unitholders and the general partner

 

(10,055

)

 

 

(9,986

)

 

 

(10,055

)

 

 

(46,386

)

 

 

(62,159

)

Distributions to preferred unitholders

 

 

 

 

(1,605

)

 

 

 

 

 

 

 

 

(6,398

)

Redemption of preferred units

 

 

 

 

(31,666

)

 

 

 

 

 

 

 

 

(71,666

)

Warrant settlements

 

 

 

 

 

 

 

 

 

 

 

 

 

(65,689

)

Other items, net

 

1

 

 

 

(2

)

 

 

 

 

 

(5,362

)

 

 

(6,392

)

Net cash used in financing activities

$

(42,054

)

 

$

(56,259

)

 

$

(47,555

)

 

$

(124,548

)

 

$

(170,150

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

$

675

 

 

$

(1,440

)

 

$

(532

)

 

$

575

 

 

$

18,911

 

Cash and cash equivalents at beginning of period

 

30,344

 

 

 

32,340

 

 

 

30,876

 

 

 

30,444

 

 

 

11,989

 

Cash and cash equivalents at end of period

$

31,019

 

 

$

30,900

 

 

$

30,344

 

 

$

31,019

 

 

$

30,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

$

1,413

 

 

$

3,800

 

 

$

2,725

 

 

$

6,509

 

 

$

11,466

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

 

 

 

 

 

 

Consolidated Balance Sheets

 

 

 

 

 

 

 

September 30,

 

December 31,

 

2025

 

2024

(In thousands, except unit data)

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

31,019

 

 

$

30,444

 

Accounts receivable, net

 

30,442

 

 

 

31,469

 

Other current assets, net

 

455

 

 

 

1,961

 

Total current assets

$

61,916

 

 

$

63,874

 

Land

 

24,008

 

 

 

24,008

 

Mineral rights, net

 

369,902

 

 

 

379,638

 

Intangible assets, net

 

12,332

 

 

 

12,924

 

Equity in unconsolidated investment

 

253,717

 

 

 

257,355

 

Long-term contract receivable, net

 

21,197

 

 

 

23,480

 

Other long-term assets, net

 

10,482

 

 

 

11,628

 

Total assets

$

753,554

 

 

$

772,907

 

LIABILITIES AND CAPITAL

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Accounts payable

$

886

 

 

$

909

 

Accrued liabilities

 

8,313

 

 

 

12,121

 

Accrued interest

 

492

 

 

 

302

 

Current portion of deferred revenue

 

5,005

 

 

 

4,341

 

Current portion of long-term debt, net

 

14,246

 

 

 

14,192

 

Total current liabilities

$

28,942

 

 

$

31,865

 

Deferred revenue

 

52,514

 

 

 

55,814

 

Long-term debt, net

 

55,131

 

 

 

127,876

 

Other non-current liabilities

 

5,717

 

 

 

6,244

 

Total liabilities

$

142,304

 

 

$

221,799

 

Commitments and contingencies

 

 

 

 

 

 

 

Partners’ capital

 

 

 

 

 

 

 

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

$

602,552

 

 

$

543,231

 

General partner’s interest

 

10,913

 

 

 

9,547

 

Accumulated other comprehensive loss

 

(2,215

)

 

 

(1,670

)

Total partners’ capital

$

611,250

 

 

$

551,108

 

Total liabilities and partners' capital

$

753,554

 

 

$

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

 

 

 

 

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

 

Net income

 

 

 

 

30,287

 

 

 

618

 

 

 

 

 

 

30,905

 

Distributions to common unitholders and the general partner

 

 

 

 

(9,854

)

 

 

(201

)

 

 

 

 

 

(10,055

)

Unit-based awards amortization

 

 

 

 

2,346

 

 

 

 

 

 

 

 

 

2,346

 

Comprehensive loss from unconsolidated investment and other

 

 

 

 

 

 

 

 

 

 

(2,391

)

 

 

(2,391

)

Balance at September 30, 2025

 

13,138

 

 

$

602,552

 

 

$

10,913

 

 

$

(2,215

)

 

$

611,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Partners' Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

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

 

Net income(3)

 

 

 

 

37,824

 

 

 

771

 

 

 

 

 

 

 

 

 

38,595

 

Redemption of preferred units

 

 

 

 

(10,602

)

 

 

(217

)

 

 

 

 

 

 

 

 

(10,819

)

Distributions to common unitholders and the general partner

 

 

 

 

(9,787

)

 

 

(199

)

 

 

 

 

 

 

 

 

(9,986

)

Distributions to preferred unitholders

 

 

 

 

(1,573

)

 

 

(32

)

 

 

 

 

 

 

 

 

(1,605

)

Unit-based awards amortization

 

 

 

 

2,519

 

 

 

 

 

 

 

 

 

 

 

 

2,519

 

Comprehensive income from unconsolidated investment and other

 

 

 

 

 

 

 

 

 

 

 

 

 

82

 

 

 

82

 

Balance at September 30, 2024

 

13,049

 

 

$

509,258

 

 

$

8,891

 

 

$

 

 

$

(956

)

 

$

517,193

 


 

 

 

(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.

(3)

Net income includes $0.66 million of income attributable to preferred unitholders that accumulated during the period, of which $0.64 million is allocated to the common unitholders and $0.01 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 September 30, 2025 and 2024 and June 30, 2025:

 

Operating Segments

 

 

 

 

 

 

 

 

 

Mineral

 

 

 

 

 

Corporate
and

 

 

 

 

(In thousands)

Rights

 

Soda Ash

 

Financing

 

Total

For the Three Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

51,415

 

 

$

 

 

$

 

 

$

51,415

 

Equity in earnings of Sisecam Wyoming

 

 

 

 

(2,390

)

 

 

 

 

 

(2,390

)

Gain on asset sales and disposals

 

906

 

 

 

 

 

 

 

 

 

906

 

Total revenues and other income

$

52,321

 

 

$

(2,390

)

 

$

 

 

$

49,931

 

Asset impairments

$

 

 

$

 

 

$

 

 

$

 

Net income (loss)

$

40,859

 

 

$

(2,446

)

 

$

(7,508

)

 

$

30,905

 

Adjusted EBITDA(1)

$

44,723

 

 

$

(56

)

 

$

(5,725

)

 

$

38,942

 

Cash flow provided by (used in) continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities

$

44,428

 

 

$

(55

)

 

$

(3,278

)

 

$

41,095

 

Investing activities

$

1,634

 

 

$

 

 

$

 

 

$

1,634

 

Financing activities

$

 

 

$

 

 

$

(42,054

)

 

$

(42,054

)

Distributable cash flow(1)

$

46,062

 

 

$

(55

)

 

$

(3,278

)

 

$

42,729

 

Free cash flow(1)

$

45,156

 

 

$

(55

)

 

$

(3,278

)

 

$

41,823

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

52,217

 

 

$

 

 

$

 

 

$

52,217

 

Equity in earnings of Sisecam Wyoming

 

 

 

 

8,109

 

 

 

 

 

 

8,109

 

Gain on asset sales and disposals

 

1

 

 

 

 

 

 

 

 

 

1

 

Total revenues and other income

$

52,218

 

 

$

8,109

 

 

$

 

 

$

60,327

 

Asset impairments

$

87

 

 

$

 

 

$

 

 

$

87

 

Net income (loss)

$

40,644

 

 

$

8,085

 

 

$

(10,134

)

 

$

38,595

 

Adjusted EBITDA(1)

$

45,456

 

 

$

6,296

 

 

$

(5,935

)

 

$

45,817

 

Cash flow provided by (used in) continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities

$

53,610

 

 

$

6,297

 

 

$

(5,762

)

 

$

54,145

 

Investing activities

$

674

 

 

$

 

 

$

 

 

$

674

 

Financing activities

$

 

 

$

 

 

$

(56,259

)

 

$

(56,259

)

Distributable cash flow(1)

$

54,284

 

 

$

6,297

 

 

$

(5,762

)

 

$

54,819

 

Free cash flow(1)

$

54,283

 

 

$

6,297

 

 

$

(5,762

)

 

$

54,818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 


 

 

 

 

 

(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 nine months ended September 30, 2025 and 2024:

 

Operating Segments

 

 

 

 

 

 

 

 

 

Mineral

 

 

 

 

 

Corporate and

 

 

 

 

(In thousands)

Rights

 

Soda Ash

 

Financing

 

Total

For the Nine Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

153,942

 

 

$

 

 

$

 

 

$

153,942

 

Equity in earnings of Sisecam Wyoming

 

 

 

 

4,746

 

 

 

 

 

 

4,746

 

Gain on asset sales and disposals

 

1,882

 

 

 

 

 

 

 

 

 

1,882

 

Total revenues and other income

$

155,824

 

 

$

4,746

 

 

$

 

 

$

160,570

 

Asset impairments

$

20

 

 

$

 

 

$

 

 

$

20

 

Net income (loss)

$

125,758

 

 

$

4,606

 

 

$

(24,995

)

 

$

105,369

 

Adjusted EBITDA(1)

$

137,375

 

 

$

7,700

 

 

$

(18,154

)

 

$

126,921

 

Cash flow provided by (used in) continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities

$

133,227

 

 

$

7,700

 

 

$

(19,829

)

 

$

121,098

 

Investing activities

$

4,025

 

 

$

 

 

$

 

 

$

4,025

 

Financing activities

$

(841

)

 

$

 

 

$

(123,707

)

 

$

(124,548

)

Distributable cash flow(1)

$

137,252

 

 

$

7,700

 

 

$

(19,829

)

 

$

125,123

 

Free cash flow(1)

$

135,369

 

 

$

7,700

 

 

$

(19,829

)

 

$

123,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

180,268

 

 

$

 

 

$

 

 

$

180,268

 

Equity in earnings of Sisecam Wyoming

 

 

 

 

17,204

 

 

 

 

 

 

17,204

 

Gain on asset sales and disposals

 

4,809

 

 

 

 

 

 

 

 

 

4,809

 

Total revenues and other income

$

185,077

 

 

$

17,204

 

 

$

 

 

$

202,281

 

Asset impairments

$

87

 

 

$

 

 

$

 

 

$

87

 

Net income (loss)

$

154,017

 

 

$

17,092

 

 

$

(30,237

)

 

$

140,872

 

Adjusted EBITDA(1)

$

166,798

 

 

$

28,002

 

 

$

(18,193

)

 

$

176,607

 

Cash flow provided by (used in) continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities

$

179,593

 

 

$

28,002

 

 

$

(25,322

)

 

$

182,273

 

Investing activities

$

6,788

 

 

$

 

 

$

 

 

$

6,788

 

Financing activities

$

(1,086

)

 

$

 

 

$

(169,064

)

 

$

(170,150

)

Distributable cash flow(1)

$

186,381

 

 

$

28,002

 

 

$

(25,322

)

 

$

189,061

 

Free cash flow(1)

$

181,572

 

 

$

28,002

 

 

$

(25,322

)

 

$

184,252

 


 

 

 

 

 

(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 Nine Months Ended

 

September 30,

 

June 30,

 

September 30,

(In thousands, except per ton data)

2025

 

2024

 

2025

 

2025

 

2024

Coal sales volumes (tons)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Appalachia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern

 

1,508

 

 

 

470

 

 

 

132

 

 

 

1,764

 

 

 

716

 

Central

 

3,296

 

 

 

3,507

 

 

 

3,195

 

 

 

9,797

 

 

 

10,677

 

Southern

 

678

 

 

 

705

 

 

 

548

 

 

 

1,522

 

 

 

1,984

 

Total Appalachia

 

5,482

 

 

 

4,682

 

 

 

3,875

 

 

 

13,083

 

 

 

13,377

 

Illinois Basin

 

1,005

 

 

 

1,128

 

 

 

1,637

 

 

 

5,984

 

 

 

4,503

 

Northern Powder River Basin

 

841

 

 

 

944

 

 

 

426

 

 

 

2,183

 

 

 

2,460

 

Gulf Coast

 

201

 

 

 

436

 

 

 

176

 

 

 

614

 

 

 

1,136

 

Total coal sales volumes

 

7,529

 

 

 

7,190

 

 

 

6,114

 

 

 

21,864

 

 

 

21,476

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal royalty revenue per ton

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Appalachia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern

$

1.48

 

 

$

2.34

 

 

$

1.91

 

 

$

1.51

 

 

$

2.70

 

Central

 

6.08

 

 

 

6.55

 

 

 

6.41

 

 

 

6.22

 

 

 

7.34

 

Southern

 

8.36

 

 

 

9.56

 

 

 

8.53

 

 

 

8.58

 

 

 

10.37

 

Illinois Basin

 

1.93

 

 

 

1.76

 

 

 

2.21

 

 

 

2.29

 

 

 

2.33

 

Northern Powder River Basin

 

4.68

 

 

 

4.82

 

 

 

5.73

 

 

 

4.83

 

 

 

4.87

 

Gulf Coast

 

0.80

 

 

 

0.84

 

 

 

0.80

 

 

 

0.79

 

 

 

0.79

 

Combined average coal royalty revenue per ton

 

4.51

 

 

 

5.24

 

 

 

5.17

 

 

 

4.64

 

 

 

5.78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal royalty revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Appalachia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern

$

2,225

 

 

$

1,100

 

 

$

252

 

 

$

2,660

 

 

$

1,930

 

Central

 

20,051

 

 

 

22,958

 

 

 

20,494

 

 

 

60,971

 

 

 

78,328

 

Southern

 

5,666

 

 

 

6,743

 

 

 

4,676

 

 

 

13,060

 

 

 

20,571

 

Total Appalachia

 

27,942

 

 

 

30,801

 

 

 

25,422

 

 

 

76,691

 

 

 

100,829

 

Illinois Basin

 

1,943

 

 

 

1,987

 

 

 

3,610

 

 

 

13,694

 

 

 

10,510

 

Northern Powder River Basin

 

3,932

 

 

 

4,546

 

 

 

2,443

 

 

 

10,544

 

 

 

11,976

 

Gulf Coast

 

161

 

 

 

366

 

 

 

140

 

 

 

485

 

 

 

902

 

Unadjusted coal royalty revenues

 

33,978

 

 

 

37,700

 

 

 

31,615

 

 

 

101,414

 

 

 

124,217

 

Coal royalty adjustment for minimum leases

 

215

 

 

 

(95

)

 

 

(72

)

 

 

(180

)

 

 

(109

)

Total coal royalty revenues

$

34,193

 

 

$

37,605

 

 

$

31,543

 

 

$

101,234

 

 

$

124,108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production lease minimum revenues

$

1,365

 

 

$

437

 

 

$

123

 

 

$

4,213

 

 

$

1,773

 

Minimum lease straight-line revenues

 

4,176

 

 

 

4,117

 

 

 

4,050

 

 

 

12,276

 

 

 

12,414

 

Oil and gas royalty revenues

 

1,787

 

 

 

1,317

 

 

 

1,981

 

 

 

6,212

 

 

 

6,956

 

Carbon neutral revenues

 

316

 

 

 

(39

)

 

 

290

 

 

 

1,201

 

 

 

4,322

 

Property tax revenues

 

2,105

 

 

 

1,809

 

 

 

1,519

 

 

 

5,261

 

 

 

5,246

 

Wheelage revenues

 

2,225

 

 

 

2,072

 

 

 

2,543

 

 

 

6,506

 

 

 

7,082

 

Coal overriding royalty revenues

 

297

 

 

 

227

 

 

 

456

 

 

 

1,633

 

 

 

2,064

 

Lease amendment revenues

 

1,699

 

 

 

1,071

 

 

 

656

 

 

 

3,010

 

 

 

2,485

 

Aggregates royalty revenues

 

1,011

 

 

 

662

 

 

 

906

 

 

 

2,770

 

 

 

2,164

 

Other revenues

 

441

 

 

 

1,127

 

 

 

228

 

 

 

854

 

 

 

3,754

 

Total other revenues

$

15,422

 

 

$

12,800

 

 

$

12,752

 

 

$

43,936

 

 

$

48,260

 

Royalty and other mineral rights

$

49,615

 

 

$

50,405

 

 

$

44,295

 

 

$

145,170

 

 

$

172,368

 

Transportation and processing services revenues

 

1,800

 

 

 

1,812

 

 

 

2,551

 

 

 

8,772

 

 

 

7,900

 

Gain on asset sales and disposals

 

906

 

 

 

1

 

 

 

729

 

 

 

1,882

 

 

 

4,809

 

Total Mineral Rights segment revenues and other income

$

52,321

 

 

$

52,218

 

 

$

47,575

 

 

$

155,824

 

 

$

185,077

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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 September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

40,859

 

 

$

(2,446

)

 

$

(7,508

)

 

$

30,905

 

Less: equity earnings from unconsolidated investment

 

 

 

 

2,390

 

 

 

 

 

 

2,390

 

Add: total distributions from unconsolidated investment

 

 

 

 

 

 

 

 

 

 

 

Add: interest expense, net

 

 

 

 

 

 

 

1,779

 

 

 

1,779

 

Add: depreciation, depletion and amortization

 

3,864

 

 

 

 

 

 

4

 

 

 

3,868

 

Add: asset impairments

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

44,723

 

 

$

(56

)

 

$

(5,725

)

 

$

38,942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

40,644

 

 

$

8,085

 

 

$

(10,134

)

 

$

38,595

 

Less: equity earnings from unconsolidated investment

 

 

 

 

(8,109

)

 

 

 

 

 

(8,109

)

Add: total distributions from unconsolidated investment

 

 

 

 

6,320

 

 

 

 

 

 

6,320

 

Add: interest expense, net

 

 

 

 

 

 

 

4,194

 

 

 

4,194

 

Add: depreciation, depletion and amortization

 

4,725

 

 

 

 

 

 

5

 

 

 

4,730

 

Add: asset impairments

 

87

 

 

 

 

 

 

 

 

 

87

 

Adjusted EBITDA

$

45,456

 

 

$

6,296

 

 

$

(5,935

)

 

$

45,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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 Nine Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

125,758

 

 

$

4,606

 

 

$

(24,995

)

 

$

105,369

 

Less: equity earnings from unconsolidated investment

 

 

 

 

(4,746

)

 

 

 

 

 

(4,746

)

Add: total distributions from unconsolidated investment

 

 

 

 

7,840

 

 

 

 

 

 

7,840

 

Add: interest expense, net

 

 

 

 

 

 

 

6,827

 

 

 

6,827

 

Add: depreciation, depletion and amortization

 

11,597

 

 

 

 

 

 

14

 

 

 

11,611

 

Add: asset impairments

 

20

 

 

 

 

 

 

 

 

 

20

 

Adjusted EBITDA

$

137,375

 

 

$

7,700

 

 

$

(18,154

)

 

$

126,921

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

154,017

 

 

$

17,092

 

 

$

(30,237

)

 

$

140,872

 

Less: equity earnings from unconsolidated investment

 

 

 

 

(17,204

)

 

 

 

 

 

(17,204

)

Add: total distributions from unconsolidated investment

 

 

 

 

28,114

 

 

 

 

 

 

28,114

 

Add: interest expense, net

 

 

 

 

 

 

 

12,030

 

 

 

12,030

 

Add: depreciation, depletion and amortization

 

12,694

 

 

 

 

 

 

14

 

 

 

12,708

 

Add: asset impairments

 

87

 

 

 

 

 

 

 

 

 

87

 

Adjusted EBITDA

$

166,798

 

 

$

28,002

 

 

$

(18,193

)

 

$

176,607

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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 September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

$

44,428

 

 

$

(55

)

 

$

(3,278

)

 

$

41,095

 

Add: proceeds from asset sales and disposals

 

906

 

 

 

 

 

 

 

 

 

906

 

Add: return of long-term contract receivable

 

728

 

 

 

 

 

 

 

 

 

728

 

Distributable cash flow

$

46,062

 

 

$

(55

)

 

$

(3,278

)

 

$

42,729

 

Less: proceeds from asset sales and disposals

 

(906

)

 

 

 

 

 

 

 

 

(906

)

Free cash flow

$

45,156

 

 

$

(55

)

 

$

(3,278

)

 

$

41,823

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by investing activities

$

1,634

 

 

$

 

 

$

 

 

$

1,634

 

Net cash used in financing activities

$

 

 

$

 

 

$

(42,054

)

 

$

(42,054

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

$

53,610

 

 

$

6,297

 

 

$

(5,762

)

 

$

54,145

 

Add: proceeds from asset sales and disposals

 

1

 

 

 

 

 

 

 

 

 

1

 

Add: return of long-term contract receivable

 

673

 

 

 

 

 

 

 

 

 

673

 

Distributable cash flow

$

54,284

 

 

$

6,297

 

 

$

(5,762

)

 

$

54,819

 

Less: proceeds from asset sales and disposals

 

(1

)

 

 

 

 

 

 

 

 

(1

)

Free cash flow

$

54,283

 

 

$

6,297

 

 

$

(5,762

)

 

$

54,818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by investing activities

$

674

 

 

$

 

 

$

 

 

$

674

 

Net cash used in financing activities

$

 

 

$

 

 

$

(56,259

)

 

$

(56,259

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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 Nine Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

$

133,227

 

 

$

7,700

 

 

$

(19,829

)

 

$

121,098

 

Add: proceeds from asset sales and disposals

 

1,883

 

 

 

 

 

 

 

 

 

1,883

 

Add: return of long-term contract receivable

 

2,142

 

 

 

 

 

 

 

 

 

2,142

 

Distributable cash flow

$

137,252

 

 

$

7,700

 

 

$

(19,829

)

 

$

125,123

 

Less: proceeds from asset sales and disposals

 

(1,883

)

 

 

 

 

 

 

 

 

(1,883

)

Free cash flow

$

135,369

 

 

$

7,700

 

 

$

(19,829

)

 

$

123,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by investing activities

$

4,025

 

 

$

 

 

$

 

 

$

4,025

 

Net cash used in financing activities

$

(841

)

 

$

 

 

$

(123,707

)

 

$

(124,548

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

$

179,593

 

 

$

28,002

 

 

$

(25,322

)

 

$

182,273

 

Add: proceeds from asset sales and disposals

 

4,809

 

 

 

 

 

 

 

 

 

4,809

 

Add: return of long-term contract receivable

 

1,979

 

 

 

 

 

 

 

 

 

1,979

 

Distributable cash flow

$

186,381

 

 

$

28,002

 

 

$

(25,322

)

 

$

189,061

 

Less: proceeds from asset sales and disposals

 

(4,809

)

 

 

 

 

 

 

 

 

(4,809

)

Free cash flow

$

181,572

 

 

$

28,002

 

 

$

(25,322

)

 

$

184,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by investing activities

$

6,788

 

 

$

 

 

$

 

 

$

6,788

 

Net cash used in financing activities

$

(1,086

)

 

$

 

 

$

(169,064

)

 

$

(170,150

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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)

December 31, 2024

 

March 31, 2025

 

June 30, 2025

 

September 30, 2025

 

Last 12 Months

Net cash provided by operating activities

$

66,220

 

 

$

34,424

 

 

$

45,579

 

 

$

41,095

 

 

$

187,318

 

Add: proceeds from asset sales and disposals

 

37

 

 

 

247

 

 

 

730

 

 

 

906

 

 

 

1,920

 

Add: return of long-term contract receivable

 

686

 

 

 

700

 

 

 

714

 

 

 

728

 

 

 

2,828

 

Distributable cash flow

$

66,943

 

 

$

35,371

 

 

$

47,023

 

 

$

42,729

 

 

$

192,066

 

Less: proceeds from asset sales and disposals

 

(37

)

 

 

(247

)

 

 

(730

)

 

 

(906

)

 

 

(1,920

)

Free cash flow

$

66,906

 

 

$

35,124

 

 

$

46,293

 

 

$

41,823

 

 

$

190,146

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Leverage Ratio

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

 

(In thousands)

December 31, 2024

 

March 31, 2025

 

June 30, 2025

 

September 30, 2025

 

Last 12 Months

Net income

$

42,772

 

 

$

40,253

 

 

$

34,211

 

 

$

30,905

 

 

$

148,141

 

Less: equity earnings from unconsolidated investment

 

(931

)

 

 

(4,610

)

 

 

(2,526

)

 

 

2,390

 

 

 

(5,677

)

Add: total distributions from unconsolidated investment

 

10,667

 

 

 

2,940

 

 

 

4,900

 

 

 

 

 

 

18,507

 

Add: interest expense, net

 

3,524

 

 

 

2,668

 

 

 

2,380

 

 

 

1,779

 

 

 

10,351

 

Add: depreciation, depletion and amortization

 

2,827

 

 

 

3,989

 

 

 

3,754

 

 

 

3,868

 

 

 

14,438

 

Add: asset impairments

 

 

 

 

20

 

 

 

 

 

 

 

 

 

20

 

Adjusted EBITDA

$

58,859

 

 

$

45,260

 

 

$

42,719

 

 

$

38,942

 

 

$

185,780

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt—at September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

69,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.4 x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

For the Three Months Ended

 

 

 

 

(In thousands)

December 31, 2023

 

March 31, 2024

 

June 30, 2024

 

September 30, 2024

 

Last 12 Months

Net income

$

64,980

 

 

$

56,213

 

 

$

46,064

 

 

$

38,595

 

 

$

205,852

 

Less: equity earnings from unconsolidated investment

 

(14,764

)

 

 

(5,450

)

 

 

(3,645

)

 

 

(8,109

)

 

 

(31,968

)

Add: total distributions from unconsolidated investment

 

15,338

 

 

 

14,210

 

 

 

7,584

 

 

 

6,320

 

 

 

43,452

 

Add: interest expense, net

 

3,921

 

 

 

3,487

 

 

 

4,349

 

 

 

4,194

 

 

 

15,951

 

Add: depreciation, depletion and amortization

 

6,020

 

 

 

4,654

 

 

 

3,324

 

 

 

4,730

 

 

 

18,728

 

Add: asset impairments

 

424

 

 

 

 

 

 

 

 

 

87

 

 

 

511

 

Adjusted EBITDA

$

75,919

 

 

$

73,114

 

 

$

57,676

 

 

$

45,817

 

 

$

252,526

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt—at September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

197,678

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.8 x