ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 35-2164875 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
Large Accelerated Filer | ¨ | Accelerated Filer | ý | |
Non-accelerated Filer | ¨ (Do not check if a smaller reporting company) | Smaller Reporting Company | ¨ | |
Emerging Growth Company | ¨ |
Page | ||
September 30, | December 31, | ||||||
(In thousands, except unit data) | 2018 | 2017 | |||||
ASSETS | (Unaudited) | ||||||
Current assets | |||||||
Cash and cash equivalents | $ | 63,387 | $ | 29,827 | |||
Accounts receivable, net | 55,734 | 47,026 | |||||
Accounts receivable—affiliates | 22 | 161 | |||||
Inventory | 9,572 | 7,553 | |||||
Prepaid expenses and other | 4,665 | 5,838 | |||||
Current assets of discontinued operations | 988 | 991 | |||||
Total current assets | 134,368 | 91,396 | |||||
Land | 24,809 | 25,247 | |||||
Plant and equipment, net | 48,148 | 46,170 | |||||
Mineral rights, net | 869,106 | 883,885 | |||||
Intangible assets, net | 46,998 | 49,554 | |||||
Equity in unconsolidated investment | 242,901 | 245,433 | |||||
Long-term contracts receivable | 39,416 | 40,776 | |||||
Other assets | 6,188 | 6,547 | |||||
Other assets—affiliate | — | 156 | |||||
Total assets | $ | 1,411,934 | $ | 1,389,164 | |||
LIABILITIES AND CAPITAL | |||||||
Current liabilities | |||||||
Accounts payable | $ | 7,467 | $ | 6,957 | |||
Accounts payable—affiliates | 608 | 562 | |||||
Accrued liabilities | 14,005 | 16,890 | |||||
Accrued liabilities—affiliates | — | 515 | |||||
Accrued interest | 5,540 | 15,484 | |||||
Current portion of deferred revenue | 1,403 | — | |||||
Current portion of long-term debt, net | 75,201 | 79,740 | |||||
Current liabilities of discontinued operations | — | 401 | |||||
Total current liabilities | 104,224 | 120,549 | |||||
Deferred revenue | 40,885 | 100,605 | |||||
Long-term debt, net | 716,514 | 729,608 | |||||
Other non-current liabilities | 1,958 | 2,808 | |||||
Other non-current liabilities—affiliate | — | 346 | |||||
Total liabilities | 863,581 | 953,916 | |||||
Commitments and contingencies (see Note 15) | |||||||
Class A Convertible Preferred Units (250,000 and 258,844 units issued and outstanding at September 30, 2018 and December 31, 2017, respectively, at $1,000 par value per unit; liquidation preference of $1,500 per unit) | 164,587 | 173,431 | |||||
Partners’ capital | |||||||
Common unitholders’ interest (12,245,920 and 12,232,006 units issued and outstanding at September 30, 2018 and December 31, 2017, respectively) | 319,673 | 199,851 | |||||
General partner’s interest | 4,293 | 1,857 | |||||
Warrant holders’ interest | 66,816 | 66,816 | |||||
Accumulated other comprehensive loss | (4,081 | ) | (3,313 | ) | |||
Total partners’ capital | 386,701 | 265,211 | |||||
Non-controlling interest | (2,935 | ) | (3,394 | ) | |||
Total capital | 383,766 | 261,817 | |||||
Total liabilities and capital | $ | 1,411,934 | $ | 1,389,164 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
(In thousands, except per unit data) | 2018 | 2017 | 2018 | 2017 | |||||||||||
Revenues and other income | |||||||||||||||
Coal royalty and other | $ | 42,459 | $ | 43,507 | $ | 134,428 | $ | 111,269 | |||||||
Coal royalty and other—affiliates | 59 | 335 | 484 | 23,178 | |||||||||||
Transportation and processing services | 6,853 | 5,571 | 17,238 | 9,717 | |||||||||||
Transportation and processing services—affiliate | — | — | — | 6,013 | |||||||||||
Construction aggregates | 30,398 | 29,553 | 91,055 | 82,399 | |||||||||||
Road construction and asphalt paving services | 6,250 | 5,157 | 13,154 | 13,087 | |||||||||||
Equity in earnings of Ciner Wyoming | 8,836 | 8,993 | 34,986 | 27,676 | |||||||||||
Gain on asset sales, net | 163 | 171 | 1,033 | 3,576 | |||||||||||
Total revenues and other income | $ | 95,018 | $ | 93,287 | $ | 292,378 | $ | 276,915 | |||||||
Operating expenses | |||||||||||||||
Operating and maintenance expenses | $ | 35,134 | $ | 32,441 | $ | 103,403 | $ | 93,089 | |||||||
Operating and maintenance expenses—affiliates | 2,414 | 2,154 | 8,944 | 6,928 | |||||||||||
Depreciation, depletion and amortization | 8,221 | 8,306 | 24,741 | 26,195 | |||||||||||
Amortization expense—affiliate | — | — | — | 1,008 | |||||||||||
General and administrative | 2,249 | 2,648 | 8,068 | 10,757 | |||||||||||
General and administrative—affiliates | 934 | 1,207 | 2,714 | 3,183 | |||||||||||
Asset impairments | — | — | 242 | 1,778 | |||||||||||
Total operating expenses | $ | 48,952 | $ | 46,756 | $ | 148,112 | $ | 142,938 | |||||||
Income from operations | $ | 46,066 | $ | 46,531 | $ | 144,266 | $ | 133,977 | |||||||
Other expense, net | |||||||||||||||
Interest expense, net | $ | (17,501 | ) | $ | (20,032 | ) | $ | (53,205 | ) | $ | (63,464 | ) | |||
Debt modification expense | — | — | — | (7,939 | ) | ||||||||||
Loss on extinguishment of debt | — | — | — | (4,107 | ) | ||||||||||
Total other expense, net | $ | (17,501 | ) | $ | (20,032 | ) | $ | (53,205 | ) | $ | (75,510 | ) | |||
Net income from continuing operations | $ | 28,565 | $ | 26,499 | $ | 91,061 | $ | 58,467 | |||||||
Loss from discontinued operations | (24 | ) | (433 | ) | (72 | ) | (507 | ) | |||||||
Net income | $ | 28,541 | $ | 26,066 | $ | 90,989 | $ | 57,960 | |||||||
Net loss (income) attributable to non-controlling interest | 359 | — | (510 | ) | — | ||||||||||
Net income attributable to NRP | $ | 28,900 | $ | 26,066 | $ | 90,479 | $ | 57,960 | |||||||
Less: income attributable to preferred unitholders | (7,500 | ) | (7,650 | ) | (22,500 | ) | (17,688 | ) | |||||||
Net income attributable to common unitholders and general partner | $ | 21,400 | $ | 18,416 | $ | 67,979 | $ | 40,272 | |||||||
Net income attributable to common unitholders | $ | 20,972 | $ | 18,046 | $ | 66,619 | $ | 39,466 | |||||||
Net income attributable to the general partner | $ | 428 | $ | 370 | $ | 1,360 | $ | 806 | |||||||
Income from continuing operations per common unit (see Note 5) | |||||||||||||||
Basic | $ | 1.71 | $ | 1.51 | $ | 5.45 | $ | 3.27 | |||||||
Diluted | $ | 1.30 | $ | 1.08 | 4.06 | 2.67 | |||||||||
Net income per common unit (see Note 5) | |||||||||||||||
Basic | $ | 1.71 | $ | 1.48 | $ | 5.44 | $ | 3.23 | |||||||
Diluted | $ | 1.30 | $ | 1.07 | 4.06 | 2.65 | |||||||||
Net income | $ | 28,541 | $ | 26,066 | $ | 90,989 | $ | 57,960 | |||||||
Comprehensive income (loss) from unconsolidated investment and other | 791 | (268 | ) | (768 | ) | (1,413 | ) | ||||||||
Comprehensive income | $ | 29,332 | $ | 25,798 | $ | 90,221 | $ | 56,547 | |||||||
Comprehensive loss (income) attributable to non-controlling interest | 359 | — | (510 | ) | — | ||||||||||
Comprehensive income attributable to NRP | $ | 29,691 | $ | 25,798 | $ | 89,711 | $ | 56,547 |
Common Unitholders | General Partner | Warrant Holders | Accumulated Other Comprehensive Loss | Partners' Capital Excluding Non-Controlling Interest | Non-Controlling Interest | Total Capital | ||||||||||||||||||||||||
(In thousands) | Units | Amounts | ||||||||||||||||||||||||||||
Balance at December 31, 2017 | 12,232 | $ | 199,851 | $ | 1,857 | $ | 66,816 | $ | (3,313 | ) | $ | 265,211 | $ | (3,394 | ) | $ | 261,817 | |||||||||||||
Cumulative effect of adoption of accounting standard (See Note 2) | — | 69,057 | 1,409 | — | — | 70,466 | — | 70,466 | ||||||||||||||||||||||
Net income (1) | — | 88,669 | 1,810 | — | — | 90,479 | 510 | 90,989 | ||||||||||||||||||||||
Distributions to common unitholders and general partner | — | (16,526 | ) | (337 | ) | — | — | (16,863 | ) | — | (16,863 | ) | ||||||||||||||||||
Distributions to preferred unitholders | — | (22,310 | ) | (455 | ) | — | — | (22,765 | ) | — | (22,765 | ) | ||||||||||||||||||
Issuance of unit-based awards | 14 | 410 | — | — | — | 410 | — | 410 | ||||||||||||||||||||||
Unit-based awards amortization and vesting | — | 472 | — | — | — | 472 | — | 472 | ||||||||||||||||||||||
Comprehensive income (loss) from unconsolidated investment and other | — | 50 | 9 | — | (768 | ) | (709 | ) | (51 | ) | (760 | ) | ||||||||||||||||||
Balance at September 30, 2018 | 12,246 | $ | 319,673 | $ | 4,293 | $ | 66,816 | $ | (4,081 | ) | $ | 386,701 | $ | (2,935 | ) | $ | 383,766 |
(1) | Net income includes $22.5 million attributable to Preferred Unitholders that accumulated during the period, of which $22.1 million is allocated to the common unitholders and $0.5 million is allocated to the general partner. |
Nine Months Ended September 30, | |||||||
(In thousands) | 2018 | 2017 | |||||
Cash flows from operating activities | |||||||
Net income | $ | 90,989 | $ | 57,960 | |||
Adjustments to reconcile net income to net cash provided by operating activities of continuing operations: | |||||||
Depreciation, depletion and amortization | 24,741 | 26,195 | |||||
Amortization expense—affiliate | — | 1,008 | |||||
Distributions from unconsolidated investment | 34,653 | 31,104 | |||||
Equity earnings from unconsolidated investment | (34,986 | ) | (27,676 | ) | |||
Gain on asset sales, net | (1,033 | ) | (3,576 | ) | |||
Debt modification expense | — | 7,939 | |||||
Loss on extinguishment of debt | — | 4,107 | |||||
Loss from discontinued operations | 72 | 507 | |||||
Asset impairments | 242 | 1,778 | |||||
Unit-based compensation expense | 1,226 | (23 | ) | ||||
Amortization of debt issuance costs and other | 2,541 | 6,547 | |||||
Other—affiliates | (190 | ) | (974 | ) | |||
Change in operating assets and liabilities: | |||||||
Accounts receivable | (7,004 | ) | 508 | ||||
Accounts receivable—affiliates | 139 | 285 | |||||
Accounts payable | 670 | 730 | |||||
Accounts payable—affiliates | 46 | (270 | ) | ||||
Accrued liabilities | (1,984 | ) | (7,096 | ) | |||
Accrued liabilities—affiliates | (515 | ) | — | ||||
Accrued interest | (9,944 | ) | (5,322 | ) | |||
Deferred revenue | 9,200 | (5 | ) | ||||
Deferred revenue—affiliates | — | (10,166 | ) | ||||
Other items, net | (846 | ) | (2,166 | ) | |||
Net cash provided by operating activities of continuing operations | $ | 108,017 | $ | 81,394 | |||
Net cash used in operating activities of discontinued operations | (469 | ) | (607 | ) | |||
Net cash provided by operating activities | $ | 107,548 | $ | 80,787 | |||
Cash flows from investing activities | |||||||
Distributions from unconsolidated investment in excess of cumulative earnings | $ | 2,097 | $ | 5,646 | |||
Proceeds from sale of assets | 1,149 | 1,419 | |||||
Return of long-term contract receivable | 2,606 | 1,807 | |||||
Return of long-term contract receivable—affiliate | — | 804 | |||||
Acquisition of plant and equipment and other | (9,666 | ) | (6,236 | ) | |||
Net cash provided by (used in) investing activities of continuing operations | $ | (3,814 | ) | $ | 3,440 | ||
Net cash provided by investing activities of discontinued operations | — | 206 | |||||
Net cash provided by (used in) investing activities | $ | (3,814 | ) | $ | 3,646 | ||
Nine Months Ended September 30, | |||||||
(In thousands) | 2018 | 2017 | |||||
Cash flows from financing activities | |||||||
Proceeds from issuance of preferred units and warrants, net | $ | — | $ | 242,100 | |||
Proceeds from issuance of 2022 Senior Notes, net | — | 103,688 | |||||
Borrowings on credit facility | 35,000 | 69,000 | |||||
Repayments of loans | (55,720 | ) | (356,292 | ) | |||
Redemption of preferred units paid-in-kind | (8,844 | ) | — | ||||
Distributions to common unitholders and general partner | (16,863 | ) | (16,850 | ) | |||
Distributions to preferred unitholders | (22,765 | ) | (5,019 | ) | |||
Contributions to discontinued operations | (469 | ) | (401 | ) | |||
Debt issuance costs and other | (982 | ) | (40,187 | ) | |||
Net cash used in financing activities of continuing operations | $ | (70,643 | ) | $ | (3,961 | ) | |
Net cash provided by financing activities of discontinued operations | 469 | 401 | |||||
Net cash used in financing activities | $ | (70,174 | ) | $ | (3,560 | ) | |
Net increase in cash and cash equivalents | $ | 33,560 | $ | 80,873 | |||
Cash and cash equivalents at beginning of period | 29,827 | 40,371 | |||||
Cash and cash equivalents at end of period | $ | 63,387 | $ | 121,244 | |||
Supplemental cash flow information: | |||||||
Cash paid during the period for interest from continuing operations | $ | 58,153 | $ | 61,857 | |||
Issuance of 2022 Senior Notes in exchange for 2018 Senior Notes | $ | — | $ | 240,638 |
(In thousands) | Balance at December 31, 2017 | Adjustments due to ASC 606 (As Adjusted)1 | Balance at January 1, 2018 | ||||||||
Assets | |||||||||||
Accounts receivable, net (including affiliates) | $ | 47,187 | $ | 4,875 | $ | 52,062 | |||||
Liabilities | |||||||||||
Current portion of deferred revenue | $ | — | $ | 1,022 | $ | 1,022 | |||||
Deferred revenue | 100,605 | (66,613 | ) | 33,992 | |||||||
Partners’ capital | |||||||||||
Common unitholders’ interest | $ | 199,851 | $ | 69,057 | $ | 268,908 | |||||
General partner’s interest | 1,857 | 1,409 | 3,266 | ||||||||
Total partners’ capital | 265,211 | 70,466 | 335,677 |
(1) | Refer to "Revision to Original Adoption of ASC 606" in Note 2. Revenue from Contracts with Customers for adjustments made to original adoption entries. |
As of September 30, 2018 | |||||||||||
(In thousands) | As Reported | Balances without Adoption of ASC 606 | Effect of Change | ||||||||
Assets | |||||||||||
Accounts receivable, net (including affiliates) | $ | 55,756 | $ | 52,966 | $ | 2,790 | |||||
Total assets | 1,411,934 | 1,409,144 | 2,790 | ||||||||
Liabilities and capital | |||||||||||
Current portion of deferred revenue | $ | 1,403 | $ | — | $ | 1,403 | |||||
Deferred revenue | 40,885 | 100,185 | (59,300 | ) | |||||||
Total liabilities | 863,581 | 921,478 | (57,897 | ) | |||||||
Partners’ capital | |||||||||||
Common unitholders’ interest | $ | 319,673 | $ | 260,200 | $ | 59,473 | |||||
General partner’s interest | 4,293 | 3,079 | 1,214 | ||||||||
Total partners’ capital | 386,701 | 326,014 | 60,687 | ||||||||
Total liabilities and capital | 1,411,934 | 1,409,144 | 2,790 |
For the Three Months Ended September 30, 2018 | |||||||||||
(In thousands, except per unit data) | As Reported | Amounts without Adoption of ASC 606 | Effect of Change | ||||||||
Coal royalty and other revenues (including affiliates) | $ | 42,518 | $ | 45,680 | $ | (3,162 | ) | ||||
Net income from continuing operations | 28,565 | 31,727 | (3,162 | ) | |||||||
Net income | 28,541 | 31,703 | (3,162 | ) | |||||||
Net income per common unit (basic) | 1.71 | 1.96 | (0.25 | ) | |||||||
Net income per common unit (diluted) | 1.30 | 1.44 | (0.14 | ) |
For the Nine Months Ended September 30, 2018 | |||||||||||
(In thousands, except per unit data) | As Reported | Amounts without Adoption of ASC 606 | Effect of Change | ||||||||
Coal royalty and other revenues (including affiliates) | $ | 134,912 | $ | 144,501 | $ | (9,589 | ) | ||||
Net income from continuing operations | 91,061 | 100,840 | (9,779 | ) | |||||||
Net income | 90,989 | 100,768 | (9,779 | ) | |||||||
Net income per common unit (basic) | 5.44 | 6.22 | (0.78 | ) | |||||||
Net income per common unit (diluted) | 4.06 | 4.50 | (0.44 | ) |
Three Months Ended | Nine Months Ended | |||||||
(In thousands) | September 30, 2018 | |||||||
Coal royalty revenue | $ | 30,709 | $ | 96,473 | ||||
Production lease minimum revenue | 1,769 | 6,310 | ||||||
Minimum lease straight-line revenue | 567 | 1,739 | ||||||
Wheelage revenue | 1,572 | 5,155 | ||||||
Coal overriding royalty revenue | 3,918 | 10,492 | ||||||
Aggregates royalty revenue | 888 | 3,551 | ||||||
Oil and gas royalty revenue | 1,427 | 5,679 | ||||||
Property tax revenue | 1,263 | 3,968 | ||||||
Other revenue | 405 | 1,545 | ||||||
Coal royalty and other revenues (1) | $ | 42,518 | $ | 134,912 | ||||
Transportation and processing services revenue (2) | 6,853 | 17,238 | ||||||
Total Coal royalty and other segment revenues | $ | 49,371 | $ | 152,150 |
(1) | Represents revenue from contracts with customers as defined under ASC 606. |
(2) | Revenue from contracts with customers as defined under ASC 606 was $3.6 million and $9.6 million for the three and nine months ended September 30, 2018, respectively. The remaining transportation and processing services revenue of $3.3 million and $7.6 million for the three and nine months ended September 30, 2018, respectively, related to other NRP-owned infrastructure leased to and operated by third party operators accounted for under ASC 840, Leases. |
• | Production Leases: Leases for which the Partnership expects that consideration from production will be greater than consideration from minimums over the lease term. Revenue recognition for these leases is recognized over time based on production as Coal royalty revenue or Aggregates royalty revenue, as applicable. Deferred revenue from minimums is recognized as royalty revenue when recoupment occurs or as Production lease minimum revenue when the recoupment period expires. In addition, NRP recognizes breakage revenue from minimums when NRP determines that recoupment is remote. This breakage revenue is included in Production lease minimum revenue. |
• | Minimum Leases: Leases for which the Partnership expects that consideration from minimums will be greater than consideration from production over the lease term. Revenue recognition for these leases is recognized straight-line over the lease term based on the minimum consideration amount as Minimum lease straight-line revenue. |
September 30, | January 1, | |||||||
(In thousands) | 2018 | 2018 | ||||||
Receivables | ||||||||
Total accounts receivable, net (including affiliates)(1) | $ | 29,485 | $ | 25,443 | ||||
Prepaid expenses and other (2) | 2,673 | 2,830 | ||||||
Contract liabilities | ||||||||
Current portion of deferred revenue | $ | 1,403 | $ | 1,022 | ||||
Deferred revenue | 40,885 | 33,992 |
(1) | Included in this amount is $2.3 million and $1.9 million of accounts receivable related to accrued minimum consideration as of September 30, 2018 and January 1, 2018, respectively. |
(2) | Prepaid expenses and other includes notes receivable from contracts with customers. |
(In thousands) | Nine Months Ended September 30, 2018 | ||
Balance at December 31, 2017 | $ | 100,605 | |
Cumulative adjustment for change in accounting principle (1) | (65,591 | ) | |
Balance at January 1, 2018 (current and non-current) | $ | 35,014 | |
Recognition of previously deferred revenue | (11,694 | ) | |
Accrued minimum payments due | 3,837 | ||
Cash received for minimum payments | 15,131 | ||
Balance at September 30, 2018 (current and non-current) | $ | 42,288 |
(1) | Included in this amount is $(67.5) million recognized in Partners' capital and $1.9 million of accrued minimum consideration recognized in Accounts receivable, net. |
Three Months Ended | Nine Months Ended | ||||||
(In thousands) | September 30, 2018 | ||||||
Production leases - revenue impact | |||||||
Recoupments recognized in Coal and aggregates royalty revenue | $ | 3,166 | $ | 8,554 | |||
Breakage revenue recognized in Production lease minimum revenue | 273 | 867 | |||||
Expiration of unrecouped minimums recognized in Production lease minimum revenue | 497 | 846 | |||||
Minimum leases - revenue impact | |||||||
Minimum lease amortization recognized in Minimum lease straight-line revenue | 483 | 1,427 | |||||
Total previously deferred revenue recognized | $ | 4,419 | $ | 11,694 |
Lease Term (1) | Weighted Average Remaining Years as of September 30, 2018 | Annual Minimum Payments (In thousands) | ||||
1 - 5 years | 0.3 | $ | 8,562 | |||
5 - 10 years | 1.6 | 13,292 | ||||
10+ years | 9.5 | 34,205 |
(1) | The Partnership applied the practical expedient for disclosing remaining performance obligations for contracts with an expected duration of one year or less, and have excluded those contracts from this disclosure. |
Three Months Ended | Nine Months Ended | ||||||
(In thousands) | September 30, 2018 | ||||||
Crushed stone, sand and gravel | $ | 16,618 | $ | 48,427 | |||
Delivery and fuel income | 10,825 | 32,587 | |||||
Other revenues | 2,955 | 10,041 | |||||
Total construction aggregates revenues | $ | 30,398 | $ | 91,055 | |||
Road construction and asphalt paving services | 6,250 | 13,154 | |||||
Total construction aggregates segment revenues | $ | 36,648 | $ | 104,209 |
Balance at January 1, 2018 | |||||||||||
(In thousands) | As Originally Reported | Corrected Balance | Effect of Correction | ||||||||
Assets | |||||||||||
Accounts receivable, net (including affiliates) | $ | 50,666 | $ | 52,062 | $ | 1,396 | |||||
Liabilities | |||||||||||
Current portion of deferred revenue | $ | 1,973 | $ | 1,022 | $ | (951 | ) | ||||
Deferred revenue | 11,858 | 33,992 | 22,134 | ||||||||
Partners’ capital | |||||||||||
Common unitholders’ interest | $ | 288,299 | $ | 268,908 | $ | (19,391 | ) | ||||
General partner’s interest | 3,662 | 3,266 | (396 | ) | |||||||
Total partners’ capital | 355,464 | 335,677 | (19,787 | ) |
Balance at March 31, 2018 | |||||||||||
(In thousands) | As Originally Reported | Corrected Balance | Effect of Correction | ||||||||
Assets | |||||||||||
Accounts receivable, net (including affiliates) | $ | 55,745 | $ | 56,497 | $ | 752 | |||||
Total assets | 1,377,206 | 1,377,958 | 752 | ||||||||
Liabilities and capital | |||||||||||
Current portion of deferred revenue | $ | 1,554 | $ | 1,377 | $ | (177 | ) | ||||
Deferred revenue | 14,622 | 37,072 | 22,450 | ||||||||
Total liabilities | 848,367 | 870,641 | 22,274 | ||||||||
Partners’ capital | |||||||||||
Common unitholders’ interest | $ | 301,344 | $ | 280,252 | $ | (21,092 | ) | ||||
General partner’s interest | 3,924 | 3,494 | (430 | ) | |||||||
Total partners’ capital | 367,646 | 346,124 | (21,522 | ) | |||||||
Total liabilities and capital | 1,377,206 | 1,377,958 | 752 |
Balance at June 30, 2018 | |||||||||||
(In thousands) | As Originally Reported | Corrected Balance | Effect of Correction | ||||||||
Assets | |||||||||||
Accounts receivable, net (including affiliates) | $ | 59,452 | $ | 59,178 | $ | (274 | ) | ||||
Total assets | 1,411,806 | 1,411,532 | (274 | ) | |||||||
Liabilities and capital | |||||||||||
Current portion of deferred revenue | $ | 2,732 | $ | 1,871 | $ | (861 | ) | ||||
Deferred revenue | 17,136 | 40,224 | 23,088 | ||||||||
Total liabilities | 857,299 | 879,526 | 22,227 | ||||||||
Partners’ capital | |||||||||||
Common unitholders’ interest | $ | 326,125 | $ | 304,074 | $ | (22,051 | ) | ||||
General partner’s interest | 4,427 | 3,977 | (450 | ) | |||||||
Total partners’ capital | 392,496 | 369,995 | (22,501 | ) | |||||||
Total liabilities and capital | 1,411,806 | 1,411,532 | (274 | ) |
For the Three Months Ended March 31, 2018 | |||||||||||
(In thousands, except per unit data) | As Originally Reported | Corrected Amount | Effect of Correction | ||||||||
Revenues and other income | |||||||||||
Coal royalty and other revenues (including affiliates) | $ | 46,210 | $ | 44,474 | $ | (1,736 | ) | ||||
Total revenues and other income | 89,026 | 87,290 | (1,736 | ) | |||||||
Income from operations | $ | 44,058 | $ | 42,322 | $ | (1,736 | ) | ||||
Net income from continuing operations | 26,088 | 24,352 | (1,736 | ) | |||||||
Net income | 26,074 | 24,338 | (1,736 | ) | |||||||
Net income attributable to common unitholders and general partner | 18,574 | 16,838 | (1,736 | ) | |||||||
Net income attributable to common unitholders | $ | 18,203 | $ | 16,501 | $ | (1,702 | ) | ||||
Net income attributable to the general partner | 371 | 337 | (34 | ) | |||||||
Income from continuing operations per common unit | |||||||||||
Basic | $ | 1.49 | $ | 1.35 | $ | (0.14 | ) | ||||
Diluted | 1.16 | 1.08 | (0.08 | ) | |||||||
Net income per common unit | |||||||||||
Basic | $ | 1.49 | $ | 1.35 | $ | (0.14 | ) | ||||
Diluted | 1.15 | 1.08 | (0.07 | ) | |||||||
Comprehensive income | $ | 24,949 | $ | 23,213 | $ | (1,736 | ) |
For the Three Months Ended June 30, 2018 | |||||||||||
(In thousands, except per unit data) | As Originally Reported | Corrected Amount | Effect of Correction | ||||||||
Revenues and other income | |||||||||||
Coal royalty and other revenues (including affiliates) | $ | 48,899 | $ | 47,920 | $ | (979 | ) | ||||
Total revenues and other income | 111,049 | 110,070 | (979 | ) | |||||||
Income from operations | $ | 56,857 | $ | 55,878 | $ | (979 | ) | ||||
Net income from continuing operations | 39,123 | 38,144 | (979 | ) | |||||||
Net income | 39,089 | 38,110 | (979 | ) | |||||||
Net income attributable to NRP | 38,220 | 37,241 | (979 | ) | |||||||
Net income attributable to common unitholders and general partner | 30,720 | 29,741 | (979 | ) | |||||||
Net income attributable to common unitholders | $ | 30,105 | $ | 29,146 | $ | (959 | ) | ||||
Net income attributable to the general partner | 615 | 595 | (20 | ) | |||||||
Income from continuing operations per common unit | |||||||||||
Basic | $ | 2.46 | $ | 2.38 | $ | (0.08 | ) | ||||
Diluted | 1.75 | 1.71 | (0.04 | ) | |||||||
Net income per common unit | |||||||||||
Basic | $ | 2.46 | $ | 2.38 | $ | (0.08 | ) | ||||
Diluted | 1.75 | 1.71 | (0.04 | ) | |||||||
Comprehensive income | $ | 38,655 | $ | 37,676 | $ | (979 | ) | ||||
Comprehensive income attributable to NRP | 37,786 | 36,807 | (979 | ) |
For the Six Months Ended June 30, 2018 | |||||||||||
(In thousands, except per unit data) | As Originally Reported | Corrected Amount | Effect of Correction | ||||||||
Revenues and other income | |||||||||||
Coal royalty and other revenues (including affiliates) | $ | 95,109 | $ | 92,394 | $ | (2,715 | ) | ||||
Total revenues and other income | 200,075 | 197,360 | (2,715 | ) | |||||||
Income from operations | $ | 100,915 | $ | 98,200 | $ | (2,715 | ) | ||||
Net income from continuing operations | 65,211 | 62,496 | (2,715 | ) | |||||||
Net income | 65,163 | 62,448 | (2,715 | ) | |||||||
Net income attributable to NRP | 64,294 | 61,579 | (2,715 | ) | |||||||
Net income attributable to common unitholders and general partner | 49,294 | 46,579 | (2,715 | ) | |||||||
Net income attributable to common unitholders | $ | 48,308 | $ | 45,647 | $ | (2,661 | ) | ||||
Net income attributable to the general partner | 986 | 932 | (54 | ) | |||||||
Income from continuing operations per common unit | |||||||||||
Basic | $ | 3.95 | $ | 3.73 | $ | (0.22 | ) | ||||
Diluted | 2.96 | 2.83 | (0.13 | ) | |||||||
Net income per common unit | |||||||||||
Basic | $ | 3.95 | $ | 3.73 | $ | (0.22 | ) | ||||
Diluted | 2.95 | 2.83 | (0.12 | ) | |||||||
Comprehensive income | $ | 63,604 | $ | 60,889 | $ | (2,715 | ) | ||||
Comprehensive income attributable to NRP | 62,735 | 60,020 | (2,715 | ) |
(In thousands, except unit data) | Units Outstanding | Financial Position | |||||
Balance at December 31, 2017 | 258,844 | $ | 173,431 | ||||
Redemption of PIK Units | (8,844 | ) | (8,844 | ) | |||
Balance at September 30, 2018 | 250,000 | $ | 164,587 |
Total Distributions (in thousands) | ||||||||||||||||||
Date Paid | Period Covered by Distribution | Distribution per Common Unit | Common Units | GP Interest | Total | |||||||||||||
2018 | ||||||||||||||||||
February 14, 2018 | October 1 - December 31, 2017 | $ | 0.45 | $ | 5,505 | $ | 112 | $ | 5,617 | |||||||||
May 14, 2018 | January 1 - March 31, 2018 | $ | 0.45 | $ | 5,510 | $ | 113 | $ | 5,623 | |||||||||
August 14, 2018 | April 1 - June 30, 2018 | $ | 0.45 | $ | 5,511 | $ | 112 | $ | 5,623 | |||||||||
2017 | ||||||||||||||||||
February 14, 2017 | October 1 - December 31, 2016 | $ | 0.45 | $ | 5,503 | $ | 112 | $ | 5,615 | |||||||||
May 12, 2017 | January 1 - March 31, 2017 | $ | 0.45 | $ | 5,506 | $ | 113 | $ | 5,619 | |||||||||
August 14, 2017 | April 1 - June 30, 2017 | $ | 0.45 | $ | 5,504 | $ | 112 | $ | 5,616 |
Date Paid | Period Covered by Distribution | Distribution per Preferred Unit | Total Distribution Declared (in thousands) | |||||||
2018 | ||||||||||
February 7, 2018 | October 1 - December 31, 2017 | $ | 30.00 | $ | 7,765 | |||||
May 14, 2018 | January 1 - March 31, 2018 | $ | 30.00 | $ | 7,500 | |||||
August 14, 2018 | April 1 - June 30, 2018 | $ | 30.00 | $ | 7,500 | |||||
2017 | ||||||||||
May 30, 2017 | March 2 - March 31, 2017 | $ | 5.00 | $ | 2,500 | |||||
August 29, 2017 | April 1 - June 30, 2017 | $ | 15.00 | $ | 7,538 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
(In thousands, except per unit data) | 2018 | 2017 | 2018 | 2017 | |||||||||||
Allocation of net income: | |||||||||||||||
Net income from continuing operations | $ | 28,565 | $ | 26,499 | $ | 91,061 | $ | 58,467 | |||||||
Add (less): net loss (income) attributable to non-controlling interest | 359 | — | (510 | ) | — | ||||||||||
Less: income attributable to preferred unitholders | (7,500 | ) | (7,650 | ) | (22,500 | ) | (17,688 | ) | |||||||
Net income from continuing operations attributable to common unitholders and general partner | $ | 21,424 | $ | 18,849 | $ | 68,051 | $ | 40,779 | |||||||
Less: net income from continuing operations attributable to the general partner | (428 | ) | (379 | ) | (1,361 | ) | (816 | ) | |||||||
Net income from continuing operations attributable to common unitholders | $ | 20,996 | $ | 18,470 | $ | 66,690 | $ | 39,963 | |||||||
Net loss from discontinued operations | $ | (24 | ) | $ | (433 | ) | $ | (72 | ) | $ | (507 | ) | |||
Less: net loss from discontinued operations attributable to the general partner | — | 9 | 1 | 10 | |||||||||||
Net loss from discontinued operations attributable to common unitholders | $ | (24 | ) | $ | (424 | ) | $ | (71 | ) | $ | (497 | ) | |||
Net income | $ | 28,541 | $ | 26,066 | $ | 90,989 | $ | 57,960 | |||||||
Add (less): net loss (income) attributable to non-controlling interest | 359 | — | (510 | ) | — | ||||||||||
Less: income attributable to preferred unitholders | (7,500 | ) | (7,650 | ) | (22,500 | ) | (17,688 | ) | |||||||
Net income attributable to common unitholders and general partner | $ | 21,400 | $ | 18,416 | $ | 67,979 | $ | 40,272 | |||||||
Less: net income attributable to the general partner | (428 | ) | (370 | ) | (1,360 | ) | (806 | ) | |||||||
Net income attributable to common unitholders | $ | 20,972 | $ | 18,046 | $ | 66,619 | $ | 39,466 | |||||||
Basic income (loss) per common unit: | |||||||||||||||
Weighted average common units—basic | 12,246 | 12,232 | 12,243 | 12,232 | |||||||||||
Basic net income from continuing operations per common unit | $ | 1.71 | $ | 1.51 | $ | 5.45 | $ | 3.27 | |||||||
Basic net loss from discontinued operations per common unit | $ | — | $ | (0.03 | ) | $ | (0.01 | ) | $ | (0.04 | ) | ||||
Basic net income per common unit | $ | 1.71 | $ | 1.48 | $ | 5.44 | $ | 3.23 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
(In thousands, except per unit data) | 2018 | 2017 | 2018 | 2017 | |||||||||||
Diluted income (loss) per common unit: | |||||||||||||||
Weighted average common units—basic | 12,246 | 12,232 | 12,243 | 12,232 | |||||||||||
Plus: dilutive effect of Warrants | 470 | 225 | 474 | 330 | |||||||||||
Plus: dilutive effect of Preferred Units | 9,124 | 11,523 | 9,124 | 8,909 | |||||||||||
Weighted average common units—diluted | 21,840 | 23,980 | 21,841 | 21,471 | |||||||||||
Net income from continuing operations | $ | 28,565 | $ | 26,499 | $ | 91,061 | $ | 58,467 | |||||||
Add (less): net loss (income) attributable to non-controlling interest | 359 | — | (510 | ) | — | ||||||||||
Diluted net income from continuing operations attributable to common unitholders and general partner | $ | 28,924 | $ | 26,499 | $ | 90,551 | $ | 58,467 | |||||||
Less: diluted net income from continuing operations attributable to the general partner | (578 | ) | (530 | ) | (1,811 | ) | (1,169 | ) | |||||||
Diluted net income from continuing operations attributable to common unitholders | $ | 28,346 | $ | 25,969 | $ | 88,740 | $ | 57,298 | |||||||
Diluted net loss from discontinued operations attributable to common unitholders | $ | (24 | ) | $ | (424 | ) | $ | (71 | ) | $ | (497 | ) | |||
Net income | $ | 28,541 | $ | 26,066 | $ | 90,989 | $ | 57,960 | |||||||
Add (less): net loss (income) attributable to non-controlling interest | 359 | — | (510 | ) | — | ||||||||||
Diluted net income attributable to common unitholders and general partner | $ | 28,900 | $ | 26,066 | $ | 90,479 | $ | 57,960 | |||||||
Less: diluted net income attributable to the general partner | (578 | ) | (521 | ) | (1,810 | ) | (1,159 | ) | |||||||
Diluted net income attributable to common unitholders | $ | 28,322 | $ | 25,545 | $ | 88,669 | $ | 56,801 | |||||||