| For the Three Months Ended | Last Twelve Months Ended | ||||||
| (In thousands) (Unaudited) | |||||||
| Net income | $ | 25,176 | $ | 106,698 | |||
| Operating cash flow | 40,950 | 159,824 | |||||
| Free cash flow before investment in soda ash business | $ | 41,723 | $ | 162,826 | |||
| Investment in soda ash business | — | (39,200 | ) | ||||
| Free cash flow (1) | $ | 41,723 | $ | 123,626 | |||
_______________________________
(1) See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release.
Highlights:
- Generated
$41.7 million of free cash flow in the second quarter of 2026 - Paid first quarter 2026 distribution of
$0.75 per common unit - Declares second quarter 2026 common unit distribution of
$0.75 per unit
"NRP generated $42 million of free cash flow in the second quarter of 2026 and $163 million of free cash flow over the last twelve months before accounting for the
NRP announced today that the board of directors of its general partner declared a second quarter 2026 cash distribution of
Mineral Rights Segment
Mineral Rights revenues for the second quarter of 2026 increased
Operating cash flow and free cash flow decreased $1.0 million and $0.9 million, respectively, as compared to the prior year period primarily due to higher recoupments during the second quarter of 2026, partially offset by increased cash received from minimum payments.
Net income for the second quarter of 2026 decreased $3.5 million as compared to the prior year period primarily due to revised engineering and increased depletion rate at a thermal property. This property continues to hold significant economic tons and long-term mine life, and there has been no material change to NRP's estimate of the segment's long-term earning power.
Mineral Rights segment results continue to be impacted by low natural gas prices, ample coal stockpiles at power plants, and soft global steel demand.
NRP has no meaningful developments to report on its carbon neutral initiatives but continues to explore opportunities to create value through carbon sequestration and renewable energy production across its vast portfolio of mineral and surface assets.
Soda Ash Segment
The global soda ash market remains weak with international soda ash prices below the cost of production for many producers due to the increased natural soda ash supply from
Corporate and Financing
Corporate and Financing net income increased
In
NRP had $217.0 million of available liquidity at
NRP's consolidated leverage ratio was 0.2 x at
Conference Call
A conference call will be held today at
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
Company Profile
For additional information, please contact
Forward-Looking Statements
This press release includes “forward-looking statements” as defined by
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.
“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 capital expenditures, cash flow used in acquisition costs classified as investing or financing activities and capital to unconsolidated investment. 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 NRP’s 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-
Financial Tables
(Unaudited)
| Consolidated Statements of Comprehensive Income | |||||||||||||||||||
| For the Three Months Ended | For the Six Months Ended | ||||||||||||||||||
| (In thousands, except per unit data) | 2026 | 2025 | 2026 | 2026 | 2025 | ||||||||||||||
| Revenues and other income | |||||||||||||||||||
| Royalty and other mineral rights | $ | 49,119 | $ | 44,295 | $ | 43,297 | $ | 92,416 | $ | 95,555 | |||||||||
| Transportation and processing services | 3,851 | 2,551 | 3,885 | 7,736 | 6,972 | ||||||||||||||
| Equity in earnings (loss) of Sisecam Wyoming | (4,905 | ) | 2,526 | (7,828 | ) | (12,733 | ) | 7,136 | |||||||||||
| Gain (loss) on asset sales and disposals | 45 | 729 | (1 | ) | 44 | 976 | |||||||||||||
| Total revenues and other income | $ | 48,110 | $ | 50,101 | $ | 39,353 | $ | 87,463 | $ | 110,639 | |||||||||
| Operating expenses | |||||||||||||||||||
| Operating and maintenance expenses | $ | 5,731 | $ | 4,159 | $ | 6,113 | $ | 11,844 | $ | 10,935 | |||||||||
| Depreciation, depletion and amortization | 11,131 | 3,754 | 7,614 | 18,745 | 7,743 | ||||||||||||||
| General and administrative expenses | 5,020 | 5,597 | 5,034 | 10,054 | 12,429 | ||||||||||||||
| Asset impairments | — | — | — | — | 20 | ||||||||||||||
| Total operating expenses | $ | 21,882 | $ | 13,510 | $ | 18,761 | $ | 40,643 | $ | 31,127 | |||||||||
| Income from operations | $ | 26,228 | $ | 36,591 | $ | 20,592 | $ | 46,820 | $ | 79,512 | |||||||||
| Interest expense, net | $ | (1,052 | ) | $ | (2,380 | ) | $ | (973 | ) | $ | (2,025 | ) | $ | (5,048 | ) | ||||
| Net income | $ | 25,176 | $ | 34,211 | $ | 19,619 | $ | 44,795 | $ | 74,464 | |||||||||
| Net income attributable to common unitholders | $ | 24,672 | $ | 33,527 | $ | 19,227 | $ | 43,899 | $ | 72,975 | |||||||||
| Net income attributable to the general partner | 504 | 684 | 392 | 896 | 1,489 | ||||||||||||||
| Net income per common unit | |||||||||||||||||||
| Basic | $ | 1.86 | $ | 2.55 | $ | 1.46 | $ | 3.32 | $ | 5.56 | |||||||||
| Diluted | 1.85 | 2.52 | 1.44 | 3.29 | 5.49 | ||||||||||||||
| Net income | $ | 25,176 | $ | 34,211 | $ | 19,619 | $ | 44,795 | $ | 74,464 | |||||||||
| Comprehensive income (loss) from unconsolidated investment and other | 904 | (414 | ) | (140 | ) | 764 | 1,846 | ||||||||||||
| Comprehensive income | $ | 26,080 | $ | 33,797 | $ | 19,479 | $ | 45,559 | $ | 76,310 | |||||||||
Financial Tables
(Unaudited)
| Consolidated Statements of Cash Flows | |||||||||||||||||||
| For the Three Months Ended | For the Six Months Ended | ||||||||||||||||||
| (In thousands) | 2026 | 2025 | 2026 | 2026 | 2025 | ||||||||||||||
| Cash flows from operating activities | |||||||||||||||||||
| Net income | $ | 25,176 | $ | 34,211 | $ | 19,619 | $ | 44,795 | $ | 74,464 | |||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||
| Depreciation, depletion and amortization | 11,131 | 3,754 | 7,614 | 18,745 | 7,743 | ||||||||||||||
| Distributions from unconsolidated investment | — | 4,900 | — | — | 7,840 | ||||||||||||||
| Equity in (earnings) loss from unconsolidated investment | 4,905 | (2,526 | ) | 7,828 | 12,733 | (7,136 | ) | ||||||||||||
| Loss (gain) on asset sales and disposals | (45 | ) | (729 | ) | 1 | (44 | ) | (976 | ) | ||||||||||
| Asset impairments | — | — | — | — | 20 | ||||||||||||||
| Bad debt expense | 33 | (1,320 | ) | (776 | ) | (743 | ) | (869 | ) | ||||||||||
| Unit-based compensation expense | 1,671 | 2,662 | 1,164 | 2,835 | 5,379 | ||||||||||||||
| Amortization of debt issuance costs and other | 442 | (281 | ) | 447 | 889 | (449 | ) | ||||||||||||
| Change in operating assets and liabilities: | — | ||||||||||||||||||
| Accounts receivable | (3,826 | ) | 3,610 | 615 | (3,211 | ) | 3,461 | ||||||||||||
| Accounts payable | (1,460 | ) | (526 | ) | 1,290 | (170 | ) | 20 | |||||||||||
| Accrued liabilities | 2,361 | 2,296 | (7,156 | ) | (4,795 | ) | (5,694 | ) | |||||||||||
| Accrued interest | (216 | ) | (388 | ) | 210 | (6 | ) | (134 | ) | ||||||||||
| Deferred revenue | 285 | (986 | ) | 1,434 | 1,719 | (4,213 | ) | ||||||||||||
| Other items, net | 493 | 902 | 724 | 1,217 | 547 | ||||||||||||||
| Net cash provided by operating activities | $ | 40,950 | $ | 45,579 | $ | 33,014 | $ | 73,964 | $ | 80,003 | |||||||||
| Cash flows from investing activities | |||||||||||||||||||
| Proceeds from asset sales and disposals | $ | 46 | $ | 730 | $ | — | $ | 46 | $ | 977 | |||||||||
| Capital to unconsolidated investment | — | — | (39,200 | ) | (39,200 | ) | — | ||||||||||||
| Return of long-term contract receivable | 773 | 714 | 758 | 1,531 | 1,414 | ||||||||||||||
| Net cash provided by (used in) investing activities | $ | 819 | $ | 1,444 | $ | (38,442 | ) | $ | (37,623 | ) | $ | 2,391 | |||||||
| Cash flows from financing activities | |||||||||||||||||||
| Debt borrowings | $ | 6,000 | $ | — | $ | 61,200 | $ | 67,200 | $ | 33,700 | |||||||||
| Debt repayments | (39,000 | ) | (37,500 | ) | (34,000 | ) | (73,000 | ) | (74,500 | ) | |||||||||
| Distributions to common unitholders and the general partner | (10,141 | ) | (10,055 | ) | (11,763 | ) | (21,904 | ) | (36,331 | ) | |||||||||
| Other items, net | — | — | (8,646 | ) | (8,646 | ) | (5,363 | ) | |||||||||||
| Net cash provided by (used in) financing activities | $ | (43,141 | ) | $ | (47,555 | ) | $ | 6,791 | $ | (36,350 | ) | $ | (82,494 | ) | |||||
| Net increase (decrease) in cash and cash equivalents | $ | (1,372 | ) | $ | (532 | ) | $ | 1,363 | $ | (9 | ) | $ | (100 | ) | |||||
| Cash and cash equivalents at beginning of period | 31,504 | 30,876 | 30,141 | 30,141 | 30,444 | ||||||||||||||
| Cash and cash equivalents at end of period | $ | 30,132 | $ | 30,344 | $ | 31,504 | $ | 30,132 | $ | 30,344 | |||||||||
| Supplemental cash flow information: | |||||||||||||||||||
| Cash paid for interest | $ | 1,204 | $ | 2,725 | $ | 684 | $ | 1,888 | $ | 5,096 | |||||||||
Financial Tables
(Unaudited)
| Consolidated Balance Sheets | |||||||
| 2026 | 2025 | ||||||
| (In thousands, except unit data) | (Unaudited) | ||||||
| ASSETS | |||||||
| Current assets | |||||||
| Cash and cash equivalents | $ | 30,132 | $ | 30,141 | |||
| Accounts receivable, net | 30,640 | 28,666 | |||||
| Other current assets, net | 934 | 2,105 | |||||
| Total current assets | $ | 61,706 | $ | 60,912 | |||
| Land | 24,007 | 24,008 | |||||
| Mineral rights, net | 351,503 | 366,987 | |||||
| Intangible assets, net | 8,655 | 11,908 | |||||
| Equity in unconsolidated investment | 277,475 | 250,244 | |||||
| Long-term contract receivable, net | 18,775 | 20,406 | |||||
| Other long-term assets, net | 15,414 | 13,900 | |||||
| Total assets | $ | 757,535 | $ | 748,365 | |||
| LIABILITIES AND CAPITAL | |||||||
| Current liabilities | |||||||
| Accounts payable | $ | 989 | $ | 1,159 | |||
| Accrued liabilities | 7,127 | 10,897 | |||||
| Accrued interest | 63 | 69 | |||||
| Current portion of deferred revenue | 6,705 | 6,663 | |||||
| Current portion of long-term debt, net | 14,271 | 14,198 | |||||
| Total current liabilities | $ | 29,155 | $ | 32,986 | |||
| Deferred revenue | 59,744 | 58,067 | |||||
| Long-term debt, net | 13,084 | 18,884 | |||||
| Other non-current liabilities | 5,496 | 5,909 | |||||
| Total liabilities | $ | 107,479 | $ | 115,846 | |||
| Commitments and contingencies | |||||||
| Partners’ capital | |||||||
| Common unitholders’ interest (13,250,412 and 13,138,097 units issued and outstanding at | $ | 641,221 | $ | 625,188 | |||
| General partner’s interest | 12,072 | 11,332 | |||||
| Accumulated other comprehensive loss | (3,237 | ) | (4,001 | ) | |||
| Total partners’ capital | $ | 650,056 | $ | 632,519 | |||
| Total liabilities and partners' capital | $ | 757,535 | $ | 748,365 | |||
Financial Tables
(Unaudited)
| Consolidated Statements of Partners' Capital | |||||||||||||||||||
| Accumulated | |||||||||||||||||||
| Other | Total | ||||||||||||||||||
| Common Unitholders | General | Comprehensive | Partners' | ||||||||||||||||
| (In thousands) | Units | Amounts | Partner | Loss | Capital | ||||||||||||||
| Balance at | 13,138 | $ | 625,188 | $ | 11,332 | $ | (4,001 | ) | $ | 632,519 | |||||||||
| Net income | — | 19,227 | 392 | — | 19,619 | ||||||||||||||
| Distributions to common unitholders and the general partner | — | (11,528 | ) | (235 | ) | — | (11,763 | ) | |||||||||||
| Issuance of unit-based awards | 112 | — | — | — | — | ||||||||||||||
| Unit-based awards amortization and vesting, net | — | (7,985 | ) | — | — | (7,985 | ) | ||||||||||||
| Capital contribution | — | — | 282 | — | 282 | ||||||||||||||
| Comprehensive loss from unconsolidated investment and other | — | — | — | (140 | ) | (140 | ) | ||||||||||||
| Balance at | 13,250 | $ | 624,902 | $ | 11,771 | $ | (4,141 | ) | $ | 632,532 | |||||||||
| Net income | — | 24,672 | 504 | — | 25,176 | ||||||||||||||
| Distributions to common unitholders and the general partner | — | (9,938 | ) | (203 | ) | — | (10,141 | ) | |||||||||||
| Unit-based awards amortization | — | 1,585 | — | — | 1,585 | ||||||||||||||
| Comprehensive income from unconsolidated investment and other | — | — | — | 904 | 904 | ||||||||||||||
| Balance at | 13,250 | $ | 641,221 | $ | 12,072 | $ | (3,237 | ) | $ | 650,056 | |||||||||
| Accumulated | |||||||||||||||||||
| Other | Total | ||||||||||||||||||
| Common Unitholders | General | Comprehensive | Partners' | ||||||||||||||||
| (In thousands) | Units | Amounts | Partner | Income (Loss) | Capital | ||||||||||||||
| Balance at | 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 | 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 | 13,138 | $ | 579,773 | $ | 10,496 | $ | 176 | $ | 590,445 | ||||||||||
Financial Tables
(Unaudited)
The following table presents NRP's unaudited business results for the three months ended
| Reportable Segments | |||||||||||||||
| (In thousands) | Mineral Rights | Corporate and Financing | Total | ||||||||||||
| For the Three Months Ended | |||||||||||||||
| Revenues | $ | 52,970 | $ | — | $ | — | $ | 52,970 | |||||||
| Equity in loss of Sisecam Wyoming | — | (4,905 | ) | — | (4,905 | ) | |||||||||
| Gain on asset sales and disposals | 45 | — | — | 45 | |||||||||||
| Total revenues and other income | $ | 53,015 | $ | (4,905 | ) | $ | — | $ | 48,110 | ||||||
| Asset impairments | $ | — | $ | — | $ | — | $ | — | |||||||
| Net income (loss) | $ | 36,237 | $ | (4,984 | ) | $ | (6,077 | ) | $ | 25,176 | |||||
| Adjusted EBITDA(1) | $ | 47,363 | $ | (79 | ) | $ | (5,020 | ) | $ | 42,264 | |||||
| Cash flow provided by (used in) continuing operations: | |||||||||||||||
| Operating activities | $ | 44,579 | $ | (79 | ) | $ | (3,550 | ) | $ | 40,950 | |||||
| Investing activities | $ | 819 | $ | — | $ | — | $ | 819 | |||||||
| Financing activities | $ | — | $ | — | $ | (43,141 | ) | $ | (43,141 | ) | |||||
| Free cash flow(1) | $ | 45,352 | $ | (79 | ) | $ | (3,550 | ) | $ | 41,723 | |||||
| For the Three Months Ended | |||||||||||||||
| 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 | ) | |||||
| Free cash flow(1) | $ | 46,290 | $ | 4,875 | $ | (4,872 | ) | $ | 46,293 | ||||||
| For the Three Months Ended | |||||||||||||||
| Revenues | $ | 47,182 | $ | — | $ | — | $ | 47,182 | |||||||
| Equity in loss of Sisecam Wyoming | — | (7,828 | ) | — | (7,828 | ) | |||||||||
| Loss on asset sales and disposals | (1 | ) | — | — | (1 | ) | |||||||||
| Total revenues and other income | $ | 47,181 | $ | (7,828 | ) | $ | — | $ | 39,353 | ||||||
| Asset impairments | $ | — | $ | — | $ | — | $ | — | |||||||
| Net income (loss) | $ | 33,530 | $ | (7,900 | ) | $ | (6,011 | ) | $ | 19,619 | |||||
| Adjusted EBITDA(1) | $ | 41,140 | $ | (72 | ) | $ | (5,034 | ) | $ | 36,034 | |||||
| Cash flow provided by (used in) continuing operations: | |||||||||||||||
| Operating activities | $ | 41,827 | $ | (72 | ) | $ | (8,741 | ) | $ | 33,014 | |||||
| Investing activities | $ | 758 | $ | (39,200 | ) | $ | — | $ | (38,442 | ) | |||||
| Financing activities | $ | (1,256 | ) | $ | — | $ | 8,047 | $ | 6,791 | ||||||
| Free cash flow(1) | $ | 42,585 | $ | (39,272 | ) | $ | (8,741 | ) | $ | (5,428 | ) | ||||
_______________________________
(1) See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release.
Financial Tables
(Unaudited)
The following table presents NRP's unaudited business results for the six months ended
| Reportable Segments | |||||||||||||||
| (In thousands) | Mineral Rights | Corporate and Financing | Total | ||||||||||||
| For the Six Months Ended | |||||||||||||||
| Revenues | $ | 100,152 | $ | — | $ | — | $ | 100,152 | |||||||
| Equity in loss of Sisecam Wyoming | — | (12,733 | ) | — | (12,733 | ) | |||||||||
| Gain on asset sales and disposals | 44 | — | — | 44 | |||||||||||
| Total revenues and other income | $ | 100,196 | $ | (12,733 | ) | $ | — | $ | 87,463 | ||||||
| Asset impairments | $ | — | $ | — | $ | — | $ | — | |||||||
| Net income (loss) | $ | 69,767 | $ | (12,884 | ) | $ | (12,088 | ) | $ | 44,795 | |||||
| Adjusted EBITDA(1) | $ | 88,503 | $ | (151 | ) | $ | (10,054 | ) | $ | 78,298 | |||||
| Cash flow provided by (used in) continuing operations: | |||||||||||||||
| Operating activities | $ | 86,406 | $ | (151 | ) | $ | (12,291 | ) | $ | 73,964 | |||||
| Investing activities | $ | 1,577 | $ | (39,200 | ) | $ | — | $ | (37,623 | ) | |||||
| Financing activities | $ | (1,256 | ) | $ | — | $ | (35,094 | ) | $ | (36,350 | ) | ||||
| Free cash flow(1) | $ | 87,937 | $ | (39,351 | ) | $ | (12,291 | ) | $ | 36,295 | |||||
| For the Six Months Ended | |||||||||||||||
| 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 | ) | ||||
| Free cash flow(1) | $ | 90,213 | $ | 7,755 | $ | (16,551 | ) | $ | 81,417 | ||||||
_______________________________
(1) See "Non-GAAP Financial Measures" and reconciliation tables at the end of this release.
Financial Tables
(Unaudited)
| Operating Statistics - Mineral Rights | |||||||||||||||||||
| For the Three Months Ended | For the Six Months Ended | ||||||||||||||||||
| (In thousands, except per ton data) | 2026 | 2025 | 2026 | 2026 | 2025 | ||||||||||||||
| Coal sales volumes (tons) | |||||||||||||||||||
| Appalachia | |||||||||||||||||||
| Northern | 1,492 | 132 | 472 | 1,964 | 256 | ||||||||||||||
| Central | 3,371 | 3,195 | 2,967 | 6,338 | 6,501 | ||||||||||||||
| Southern | 453 | 548 | 329 | 782 | 844 | ||||||||||||||
| Total Appalachia | 5,316 | 3,875 | 3,768 | 9,084 | 7,601 | ||||||||||||||
| 2,416 | 1,637 | 2,420 | 4,836 | 4,979 | |||||||||||||||
| 309 | 426 | 175 | 484 | 1,342 | |||||||||||||||
| 198 | 176 | 162 | 360 | 413 | |||||||||||||||
| Total coal sales volumes | 8,239 | 6,114 | 6,525 | 14,764 | 14,335 | ||||||||||||||
| Coal royalty revenue per ton | |||||||||||||||||||
| Appalachia | |||||||||||||||||||
| Northern | $ | 1.18 | $ | 1.91 | $ | 1.42 | $ | 1.24 | $ | 1.70 | |||||||||
| Central | 6.06 | 6.41 | 6.18 | 6.11 | 6.29 | ||||||||||||||
| Southern | 11.52 | 8.53 | 11.40 | 11.47 | 8.76 | ||||||||||||||
| 2.45 | 2.21 | 2.32 | 2.38 | 2.36 | |||||||||||||||
| 4.86 | 5.73 | 6.19 | 5.35 | 4.93 | |||||||||||||||
| 0.82 | 0.80 | 0.83 | 0.83 | 0.78 | |||||||||||||||
| Combined average coal royalty revenue per ton | 4.25 | 5.17 | 4.53 | 4.37 | 4.70 | ||||||||||||||
| Coal royalty revenues | |||||||||||||||||||
| Appalachia | |||||||||||||||||||
| Northern | $ | 1,759 | $ | 252 | $ | 671 | $ | 2,430 | $ | 435 | |||||||||
| Central | 20,414 | 20,494 | 18,328 | 38,742 | 40,920 | ||||||||||||||
| Southern | 5,218 | 4,676 | 3,750 | 8,968 | 7,394 | ||||||||||||||
| Total Appalachia | 27,391 | 25,422 | 22,749 | 50,140 | 48,749 | ||||||||||||||
| 5,925 | 3,610 | 5,606 | 11,531 | 11,751 | |||||||||||||||
| 1,503 | 2,443 | 1,084 | 2,587 | 6,612 | |||||||||||||||
| 163 | 140 | 135 | 298 | 324 | |||||||||||||||
| Unadjusted coal royalty revenues | 34,982 | 31,615 | 29,574 | 64,556 | 67,436 | ||||||||||||||
| Coal royalty adjustment for minimum leases | (189 | ) | (72 | ) | — | (189 | ) | (395 | ) | ||||||||||
| Total coal royalty revenues | $ | 34,793 | $ | 31,543 | $ | 29,574 | $ | 64,367 | $ | 67,041 | |||||||||
| Other revenues | |||||||||||||||||||
| Production lease minimum revenues | $ | 251 | $ | 123 | $ | 558 | $ | 809 | $ | 2,848 | |||||||||
| Minimum lease straight-line revenues | 4,019 | 4,050 | 4,019 | 8,038 | 8,100 | ||||||||||||||
| Oil and gas royalty revenues | 2,447 | 1,981 | 1,386 | 3,833 | 4,425 | ||||||||||||||
| 94 | 290 | 185 | 279 | 885 | |||||||||||||||
| Property tax revenues | 1,710 | 1,519 | 1,711 | 3,421 | 3,156 | ||||||||||||||
| Wheelage revenues | 1,959 | 2,543 | 1,990 | 3,949 | 4,281 | ||||||||||||||
| Coal overriding royalty revenues | 1,040 | 456 | 1,386 | 2,426 | 1,336 | ||||||||||||||
| Lease amendment revenues | 1,242 | 656 | 1,200 | 2,442 | 1,311 | ||||||||||||||
| Aggregates royalty revenues | 1,246 | 906 | 1,118 | 2,364 | 1,759 | ||||||||||||||
| Other revenues | 318 | 228 | 170 | 488 | 413 | ||||||||||||||
| Total other revenues | $ | 14,326 | $ | 12,752 | $ | 13,723 | $ | 28,049 | $ | 28,514 | |||||||||
| Royalty and other mineral rights | $ | 49,119 | $ | 44,295 | $ | 43,297 | $ | 92,416 | $ | 95,555 | |||||||||
| Transportation and processing services revenues | 3,851 | 2,551 | 3,885 | 7,736 | 6,972 | ||||||||||||||
| Gain (loss) on asset sales and disposals | 45 | 729 | (1 | ) | 44 | 976 | |||||||||||||
| Total Mineral Rights segment revenues and other income | $ | 53,015 | $ | 47,575 | $ | 47,181 | $ | 100,196 | $ | 103,503 | |||||||||
Reconciliation of Non-GAAP Measures
(Unaudited)
| Adjusted EBITDA | |||||||||||||||
| Reportable Segments | |||||||||||||||
| (In thousands) | Mineral Rights | Corporate and Financing | Total | ||||||||||||
| For the Three Months Ended | |||||||||||||||
| Net income (loss) | $ | 36,237 | $ | (4,984 | ) | $ | (6,077 | ) | $ | 25,176 | |||||
| Add (Less): equity in (earnings) loss from unconsolidated investment | — | 4,905 | — | 4,905 | |||||||||||
| Add: total distributions from unconsolidated investment | — | — | — | — | |||||||||||
| Add: interest expense, net | — | — | 1,052 | 1,052 | |||||||||||
| Add: depreciation, depletion and amortization | 11,126 | — | 5 | 11,131 | |||||||||||
| Add: asset impairments | — | — | — | — | |||||||||||
| Adjusted EBITDA | $ | 47,363 | $ | (79 | ) | $ | (5,020 | ) | $ | 42,264 | |||||
| For the Three Months Ended | |||||||||||||||
| Net income (loss) | $ | 39,691 | $ | 2,502 | $ | (7,982 | ) | $ | 34,211 | ||||||
| Add (Less): equity in (earnings) loss 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 | |||||||||||||||
| Net income (loss) | $ | 33,530 | $ | (7,900 | ) | $ | (6,011 | ) | $ | 19,619 | |||||
| Add (Less): equity in (earnings) loss from unconsolidated investment | — | 7,828 | — | 7,828 | |||||||||||
| Add: total distributions from unconsolidated investment | — | — | — | — | |||||||||||
| Add: interest expense, net | — | — | 973 | 973 | |||||||||||
| Add: depreciation, depletion and amortization | 7,610 | — | 4 | 7,614 | |||||||||||
| Add: asset impairments | — | — | — | — | |||||||||||
| Adjusted EBITDA | $ | 41,140 | $ | (72 | ) | $ | (5,034 | ) | $ | 36,034 | |||||
Reconciliation of Non-GAAP Measures
(Unaudited)
| Adjusted EBITDA | |||||||||||||||
| Reportable Segments | |||||||||||||||
| (In thousands) | Mineral Rights | Corporate and Financing | Total | ||||||||||||
| For the Six Months Ended | |||||||||||||||
| Net income (loss) | $ | 69,767 | $ | (12,884 | ) | $ | (12,088 | ) | $ | 44,795 | |||||
| Add (Less): equity in (earnings) loss from unconsolidated investment | — | 12,733 | — | 12,733 | |||||||||||
| Add: total distributions from unconsolidated investment | — | — | — | — | |||||||||||
| Add: interest expense, net | — | — | 2,025 | 2,025 | |||||||||||
| Add: depreciation, depletion and amortization | 18,736 | — | 9 | 18,745 | |||||||||||
| Add: asset impairments | — | — | — | — | |||||||||||
| Adjusted EBITDA | $ | 88,503 | $ | (151 | ) | $ | (10,054 | ) | $ | 78,298 | |||||
| For the Six Months Ended | |||||||||||||||
| Net income (loss) | $ | 84,899 | $ | 7,052 | $ | (17,487 | ) | $ | 74,464 | ||||||
| Add (Less): equity in (earnings) loss 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 | ||||||
Reconciliation of Non-GAAP Measures
(Unaudited)
| Free Cash Flow | |||||||||||||||
| Reportable Segments | |||||||||||||||
| (In thousands) | Mineral Rights | Corporate and Financing | Total | ||||||||||||
| For the Three Months Ended | |||||||||||||||
| Net cash provided by (used in) operating activities | $ | 44,579 | $ | (79 | ) | $ | (3,550 | ) | $ | 40,950 | |||||
| Add: return of long-term contract receivable | 773 | — | — | 773 | |||||||||||
| Free cash flow | $ | 45,352 | $ | (79 | ) | $ | (3,550 | ) | $ | 41,723 | |||||
| Net cash provided by investing activities | $ | 819 | $ | — | $ | — | $ | 819 | |||||||
| Net cash used in financing activities | $ | — | $ | — | $ | (43,141 | ) | $ | (43,141 | ) | |||||
| For the Three Months Ended | |||||||||||||||
| Net cash provided by (used in) operating activities | $ | 45,576 | $ | 4,875 | $ | (4,872 | ) | $ | 45,579 | ||||||
| Add: return of long-term contract receivable | 714 | — | — | 714 | |||||||||||
| 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 | |||||||||||||||
| Net cash provided by (used in) operating activities | $ | 41,827 | $ | (72 | ) | $ | (8,741 | ) | $ | 33,014 | |||||
| Add: return of long-term contract receivable | 758 | — | — | 758 | |||||||||||
| Less: capital to unconsolidated investment | — | (39,200 | ) | — | (39,200 | ) | |||||||||
| Free cash flow | $ | 42,585 | $ | (39,272 | ) | $ | (8,741 | ) | $ | (5,428 | ) | ||||
| Net cash provided by (used in) investing activities | $ | 758 | $ | (39,200 | ) | $ | — | $ | (38,442 | ) | |||||
| Net cash provided by (used in) financing activities | $ | (1,256 | ) | $ | — | $ | 8,047 | $ | 6,791 | ||||||
Reconciliation of Non-GAAP Measures
(Unaudited)
| Free Cash Flow | |||||||||||||||
| Reportable Segments | |||||||||||||||
| (In thousands) | Mineral Rights | Corporate and Financing | Total | ||||||||||||
| For the Six Months Ended | |||||||||||||||
| Net cash provided by (used in) operating activities | $ | 86,406 | $ | (151 | ) | $ | (12,291 | ) | $ | 73,964 | |||||
| Add: return of long-term contract receivable | 1,531 | — | — | 1,531 | |||||||||||
| Less: capital to unconsolidated investment | — | (39,200 | ) | — | (39,200 | ) | |||||||||
| Free cash flow | $ | 87,937 | $ | (39,351 | ) | $ | (12,291 | ) | $ | 36,295 | |||||
| Net cash provided by investing activities | $ | 1,577 | $ | (39,200 | ) | $ | — | $ | (37,623 | ) | |||||
| Net cash prided by (used in) financing activities | $ | (1,256 | ) | $ | — | $ | (35,094 | ) | $ | (36,350 | ) | ||||
| For the Six Months Ended | |||||||||||||||
| Net cash provided by (used in) operating activities | $ | 88,799 | $ | 7,755 | $ | (16,551 | ) | $ | 80,003 | ||||||
| Add: return of long-term contract receivable | 1,414 | — | — | 1,414 | |||||||||||
| 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 | ) | ||||
Reconciliation of Non-GAAP Measures
(Unaudited)
| Last Twelve Months (LTM) Free Cash Flow | |||||||||||||||||||
| For the Three Months Ended | |||||||||||||||||||
| (In thousands) | 2025 | 2025 | 2026 | 2026 | Last 12 Months | ||||||||||||||
| Net cash provided by operating activities | $ | 41,095 | $ | 44,765 | $ | 33,014 | $ | 40,950 | $ | 159,824 | |||||||||
| Add: return of long-term contract receivable | 728 | 743 | 758 | 773 | 3,002 | ||||||||||||||
| Less: capital to unconsolidated investment | — | — | (39,200 | ) | — | (39,200 | ) | ||||||||||||
| Free cash flow | $ | 41,823 | $ | 45,508 | $ | (5,428 | ) | $ | 41,723 | $ | 123,626 | ||||||||
| Add: investment in soda ash business | — | — | 39,200 | — | 39,200 | ||||||||||||||
| Free cash flow before investment in soda ash business | $ | 41,823 | $ | 45,508 | $ | 33,772 | $ | 41,723 | $ | 162,826 | |||||||||
| Leverage Ratio | |||||||||||||||||||
| For the Three Months Ended | |||||||||||||||||||
| (In thousands) | 2025 | 2025 | 2026 | 2026 | Last 12 Months | ||||||||||||||
| Net income | $ | 30,905 | $ | 30,998 | $ | 19,619 | $ | 25,176 | $ | 106,698 | |||||||||
| Add (Less): equity in (earnings) loss from unconsolidated investment | 2,390 | 1,686 | 7,828 | 4,905 | 16,809 | ||||||||||||||
| Add: total distributions from unconsolidated investment | — | — | — | — | — | ||||||||||||||
| Add: interest expense, net | 1,779 | 1,157 | 973 | 1,052 | 4,961 | ||||||||||||||
| Add: depreciation, depletion and amortization | 3,868 | 3,344 | 7,614 | 11,131 | 25,957 | ||||||||||||||
| Add: asset impairments | — | — | — | — | — | ||||||||||||||
| Adjusted EBITDA | $ | 38,942 | $ | 37,185 | $ | 36,034 | $ | 42,264 | $ | 154,425 | |||||||||
| Debt—at | $ | 27,415 | |||||||||||||||||
| Leverage Ratio | 0.2 x | ||||||||||||||||||
| For the Three Months Ended | |||||||||||||||||||
| (In thousands) | 2024 | 2024 | 2025 | 2025 | Last 12 Months | ||||||||||||||
| Net income | $ | 38,595 | $ | 42,772 | $ | 40,253 | $ | 34,211 | $ | 155,831 | |||||||||
| Less: equity in 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 | $ | 101,547 | |||||||||||||||||
| Leverage Ratio | 0.5 x | ||||||||||||||||||
Source: 