EX-99.1 2 ex_819138.htm EXHIBIT 99.1 ex_819138.htm
 

Exhibit 99.1

logo.jpg

Natural Resource Partners L.P.

1415 Louisiana St., Suite 3325, Houston, TX 77002

 

NEWS RELEASE

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

 

HOUSTON, August 6, 2025 - 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.

 

1

 

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.

 

2

 

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-

 

 

3

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  

 

4

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  

 

5

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  

 

6

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.

 

7

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.

        

8

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.

        

9

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  

 

 

 

 
10

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  

 

11

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  

 

12

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 )

 

13

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 )

 

14

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

 

 

-end-

 
15