Natural resource partners lp (NRP)
Income statement / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10Sep'09Jun'09
Revenues

40,214

51,827

57,602

81,223

66,785

63,935

58,207

69,451

59,478

-

93,116

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Aggregates related revenues

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

2,655

3,563

3,396

-

3,789

2,899

2,956

1,537

1,643

1,702

1,716

1,610

2,099

1,831

1,194

1,383

1,606

350

891

1,700

1,347

Oil and gas related revenues

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

9,601

17,822

10,058

-

3,886

4,093

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Coal royalties

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

67,681

70,259

62,878

59,916

67,638

74,976

71,242

65,365

56,626

60,142

57,832

47,161

49,307

46,380

Equity in earnings of unconsolidated investment

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

9,685

9,401

9,779

-

7,238

7,882

7,048

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Processing fees

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,394

1,641

3,138

2,126

3,246

3,967

3,173

3,089

2,924

2,343

2,693

1,644

1,508

2,400

Transportation fees

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

5,152

5,007

5,246

4,108

4,080

4,765

3,745

4,098

3,461

4,285

4,043

2,775

3,049

3,489

Oil and gas revenues

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,763

2,448

1,246

4,078

1,388

3,970

5,059

1,996

2,992

3,521

1,013

2,087

1,099

1,203

953

Property taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3,520

3,378

3,967

-

4,009

3,849

3,947

3,852

3,602

3,331

4,488

3,077

2,974

3,577

3,012

2,285

3,552

2,782

2,651

3,311

2,514

Minimums recognized as revenue

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

10,208

1,096

938

11,714

3,692

2,429

2,520

507

3,625

3,782

3,418

3,374

775

67

Override royalties

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3,529

3,359

3,497

5,142

3,857

4,131

3,492

3,043

2,509

2,625

3,157

2,967

2,077

1,336

Other

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

955

1,036

736

-

1,311

674

775

6,635

6,322

5,856

1,274

1,965

2,764

4,956

1,552

1,209

1,404

3,225

957

1,032

1,001

Revenues and other income

-

-

-

-

-

-

-

-

-

-

-

91,570

88,653

-

91,448

119,317

73,901

92,710

112,199

120,228

107,611

87,053

91,609

90,561

80,309

94,744

82,237

86,804

94,332

102,436

94,175

90,664

91,872

93,135

103,164

96,532

84,852

77,543

80,752

79,587

63,519

63,962

59,487

Revenue from Related Parties

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

25,518

21,090

18,727

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on asset sales and disposals

0

-58

6,100

200

256

1,590

0

200

651

-76

171

3,361

44

1,788

6,426

-1,071

21,925

-454

1,833

3,455

2,066

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total revenues and other income

40,214

51,716

63,709

81,469

67,041

90,557

58,207

69,619

60,129

-30,590

93,287

94,931

88,697

-32,702

97,874

118,246

95,826

92,256

114,032

123,683

109,677

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating expenses
Operating and maintenance expenses

5,202

5,925

5,994

12,459

8,360

8,387

6,790

8,117

6,215

-68,206

32,441

31,020

29,628

-67,087

31,242

29,797

26,785

24,995

37,746

36,781

37,421

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Operating and maintenance expenses—affiliates

-

-

-

-

-

-

-

-

-

-

2,154

2,219

2,555

-795

4,062

2,402

3,484

7,024

1,744

3,479

3,076

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation, depletion and amortization

2,012

3,186

3,384

3,970

4,392

6,325

4,888

5,376

5,100

-2,781

8,306

8,165

9,724

-3,600

11,929

10,472

9,780

-1,095

15,666

18,170

24,554

8,968

18,621

16,350

14,647

14,352

17,852

17,411

14,762

16,155

14,485

15,172

12,409

13,542

19,819

17,435

14,322

12,930

16,195

16,485

11,368

12,952

21,996

Amortization expense—affiliate

-

-

-

-

-

-

-

-

-

-

0

240

768

857

902

704

722

1,105

771

907

838

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Coal related expenses

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3,383

663

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Coal related expensesaffiliates, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Aggregates related expenses, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-244

-504

577

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Aggregates related expenses

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

73

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Oil and gas related expenses

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

2,147

2,291

1,921

-

483

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

General and administrative expenses

3,913

3,931

4,253

4,196

4,350

5,714

3,183

3,263

4,336

7,745

2,648

2,031

6,078

6,303

4,268

3,173

3,235

1,022

1,809

1,918

2,287

-6,257

4,825

6,029

2,690

-16,317

7,305

8,878

11,586

5,510

8,225

7,029

8,950

7,397

5,521

6,439

10,196

7,790

8,761

6,794

6,548

4,586

5,834

General and administrative—affiliates

-

-

-

-

-

-

-

-

-

-

1,207

852

1,124

921

867

866

937

1,503

2,424

301

1,084

-5,919

3,083

3,000

3,094

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Property, franchise and other taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

4,767

6,201

4,868

-

4,234

4,225

4,351

4,038

4,853

3,771

5,016

3,568

3,915

3,306

3,697

3,295

4,580

3,498

3,734

4,273

3,151

Asset impairments

-

-

484

0

-

18,038

0

0

242

1,189

0

0

1,778

8,180

5,697

91

1,893

19,039

361,703

3,803

0

-

0

5,624

-

0

0

443

291

-

-

-

-

-

90,932

-

-

-

-

-

-

-

-

Transportation costs

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

455

328

459

498

446

527

473

502

540

523

468

428

614

557

265

403

473

Coal royalty and override payments

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

284

187

355

461

523

673

200

322

233

159

308

247

258

301

692

353

372

Total operating expenses

11,127

160,772

14,115

20,625

17,102

38,464

14,861

16,756

15,893

-73,172

46,756

44,527

51,655

-55,221

58,967

47,505

46,836

53,593

421,863

65,359

69,260

70,168

36,582

40,158

27,870

27,992

30,613

31,472

31,804

29,230

28,532

27,172

27,048

95,735

120,960

27,862

28,991

24,690

30,408

27,635

22,607

22,567

31,826

Income from operations

29,087

-109,056

49,594

60,844

49,939

52,093

43,346

52,863

44,236

42,582

46,531

50,404

37,042

22,519

38,907

70,741

48,990

38,663

-307,831

58,324

40,417

18,271

55,027

50,403

52,439

66,752

51,624

55,332

62,528

73,206

65,643

63,492

64,824

-2,600

-17,796

68,670

55,861

52,853

50,344

51,952

40,912

41,395

27,661

Other expenses, net
Interest expense, net

10,308

10,392

10,431

12,456

14,174

17,001

17,493

17,734

17,950

18,547

20,032

20,308

23,141

23,267

22,491

22,054

22,196

21,053

22,441

21,474

22,943

21,385

18,862

19,037

19,860

19,777

15,516

14,440

14,663

13,157

13,677

13,578

13,560

13,385

12,779

12,429

10,587

10,356

10,204

10,346

10,729

10,762

10,675

Interest expense—affiliate

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

61

462

-

464

462

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gains (Losses) on Restructuring of Debt

-

-

-

-

-

-

-

-

-

0

0

-132

-7,807

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain (Loss) on Extinguishment of Debt

-

-

0

-29,282

-

-

0

0

-

-

0

-4,107

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Expenses

-

-

10,431

41,738

-

-

17,493

17,734

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Warrant issuance expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Fair value adjustments for warrant liabilities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest income

-

-

-

-

-

-

-

-

-

-

-

-

17

-

3

7

19

2

0

1

15

21

8

41

26

6

18

173

41

58

35

24

45

29

16

16

8

10

13

4

8

18

96

Interest Revenue (Expense), Net

-

-

-

-

-

-

-

-

-

-

-20,032

-24,547

-30,931

-23,296

-22,488

-22,108

-22,639

-21,976

-22,905

-21,935

-22,928

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income from continuing operations

18,779

-119,448

39,163

19,106

35,765

35,092

25,853

35,129

26,286

24,018

26,499

25,857

6,111

-777

16,419

48,633

26,351

-

-330,736

36,389

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss from discontinued operations

0

750

7

245

-46

13,966

2,688

2,981

-1,948

6,689

-433

133

-207

4,265

7,112

-2,187

-2,924

-

-269,265

-3,811

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other expense, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-18,854

-18,996

-19,834

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

18,779

-118,698

39,170

19,351

35,719

49,058

28,541

38,110

24,338

-

26,066

25,990

-

-

-

-

-

-

-600,001

32,578

-

-

36,173

31,407

32,605

-

36,126

41,065

47,906

60,107

52,001

49,938

51,309

-15,956

-30,559

56,257

45,282

42,507

40,153

41,610

30,191

30,651

17,082

Net income attributable to non-controlling interest

-

-

0

0

-

-

-359

869

-

-

0

0

-

-

-

-

-

-

-1,244

1,244

-

-

0

-

0

-

0

-

0

-

0

0

0

947

0

51

0

-

-

-

0

0

0

Net Income (Loss) Attributable to Parent

-

-

39,170

19,351

-

49,058

28,900

37,241

24,338

30,707

26,066

25,990

5,904

3,488

23,531

46,446

23,427

-21,786

-598,757

31,334

17,489

8,645

36,173

31,407

32,605

46,981

36,126

41,065

47,906

60,107

52,001

49,938

51,309

-16,903

-30,559

56,206

45,282

42,507

40,153

41,610

30,191

30,651

17,082

Income (Loss) from Continuing Operations, Including Portion Attributable to Noncontrolling Interest, Allocated to Preferred Unit Holders

7,500

7,500

7,500

7,500

7,500

7,500

7,500

7,500

7,500

7,812

7,650

7,538

2,500

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income attributable to common unitholders and general partner

11,279

-126,198

31,670

11,851

28,219

41,558

21,400

29,741

16,838

22,942

18,416

18,452

3,404

3,488

23,531

46,446

23,427

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss) from continuing operations attributable to limited partners

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-322,133

34,442

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss) from discontinued operations, attributable to limited partners

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-263,880

-3,735

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Holders of incentive distribution rights

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-51,932

0

12,983

12,983

4,977

12,180

Net income attributable to common unitholders

11,053

-123,674

31,036

11,614

27,655

40,727

20,972

29,146

16,501

22,485

18,046

18,015

3,404

-

-

-

-

-21,325

-586,013

30,707

17,139

133,935

35,450

-30,779

-31,953

46,041

35,403

40,244

46,948

58,905

50,961

48,939

50,283

-16,565

-29,948

55,082

44,376

41,657

39,350

28,054

16,864

25,161

4,804

Net income (loss) from continuing operations attributable to the general partner

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-7,359

703

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss) from discontinued operations attributable to the general partner

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-5,385

-76

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income attributable to the general partner

226

-2,524

634

237

564

831

428

595

337

457

370

437

0

-

-

-

-

-461

-12,744

627

350

174

723

628

652

5,944

-723

-821

-958

-1,202

-1,040

-999

-1,026

-3,722

611

1,124

906

-4,290

803

573

344

513

98

Income from continuing operations per common unit
Basic (in dollars per share)

0.90

-10.15

2.53

0.93

2.26

2.21

1.50

2.14

1.50

1.30

1.51

1.46

0.30

-0.06

1.32

3.90

2.12

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Diluted (in dollars per share)

0.52

-8.69

1.66

0.85

1.75

1.99

1.18

1.57

1.16

1.17

1.08

1.13

0.30

-0.06

1.32

3.90

2.12

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income per common unit
Basic (in dollars per share)

0.90

-10.09

2.53

0.95

2.26

3.33

1.71

2.38

1.35

1.83

1.48

1.47

0.28

0.28

1.89

3.73

1.88

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Diluted (in dollars per share)

0.52

-8.63

1.66

0.87

1.75

2.67

1.30

1.71

1.08

1.48

1.07

1.13

0.28

0.28

1.89

3.73

1.88

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss) per common unit from continuing operations (in dollars per share)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-26.34

2.82

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss) per common unit from discontinued operations (in dollars per share)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-21.57

-0.31

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Basic and diluted net income (loss) per common unit (in dollars per share)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-47.91

2.51

1.40

8.53

0.32

0.28

0.29

14.27

0.32

0.37

0.43

-

0.48

-

-

-

-

-

-

-

-

-

-

-

-

Basic and diluted net income per limited partner unit

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.46

0.47

-

-0.28

0.52

0.42

0.41

0.51

0.38

0.24

0.36

0.07

Weighted average number of common units outstanding (in shares)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

12,232

12,232

12,230

-286,191

111,244

110,403

109,848

-284,679

109,812

109,812

108,887

106,028

106,028

106,028

106,028

106,028

106,028

106,028

106,028

106,293

77,896

74,028

69,451

69,451

66,946

Net income (loss)

18,779

-118,698

39,170

19,351

35,719

49,058

28,541

38,110

24,338

-

26,066

25,990

-

-

-

-

-

-

-

-

-

-

36,173

31,407

32,605

-

36,126

41,065

47,906

60,107

52,001

49,938

51,309

-15,956

-30,559

56,257

45,282

42,507

40,153

41,610

30,191

30,651

17,082

Net income

-

-

39,170

19,351

-

49,058

28,900

37,241

24,338

30,707

26,066

25,990

5,904

-

23,531

46,446

-

-

-

-

-

8,645

36,173

31,407

32,605

46,981

36,126

41,065

47,906

60,107

52,001

49,938

51,309

-16,903

-30,559

56,206

45,282

42,507

40,153

41,610

30,191

30,651

17,082

Comprehensive income (loss) from unconsolidated investment and other

-1,023

1,208

-520

-825

1,005

619

791

-434

-1,125

-234

-268

-13

-1,132

1,178

-609

462

-545

198

-1,136

210

-965

-186

370

-164

-101

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Less: comprehensive loss attributable to non-controlling interest

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-1,244

1,244

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest

17,756

-117,490

38,650

18,526

36,724

49,677

29,332

37,676

23,213

30,473

25,798

25,977

4,772

4,666

22,922

46,908

22,882

-21,588

-599,893

31,544

16,524

-

-

-

-

44,900

36,167

41,116

49,960

60,120

52,015

49,951

51,319

-16,888

-30,545

56,218

45,294

-

-

-

-

-

-

Comprehensive income attributable to non-controlling interest

-

-

0

0

-

-

-359

869

-

-

0

0

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive income (loss) attributable to NRP

-

-

38,650

18,526

-

-

29,691

36,807

-

-

25,798

25,977

-

-

-

-

-

-

-

-

-

-

36,543

31,243

32,504

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Coal Royalty and Other
Revenues

31,433

37,032

39,919

64,616

49,502

43,966

42,518

47,920

44,474

70,532

43,507

32,768

34,994

-

-

-

-

-

-

-

-

73,934

39,675

34,271

33,646

6,571

62,004

67,407

77,843

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenue from Related Parties

-

-

-

-

-

-

-

-

-

-

335

11,338

11,505

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Construction Aggregates
Revenues

-

-

-

-

-

-

-

-

-

-

29,553

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues and other income

-

-

-

-

-

-

-

-

-

-

-

27,363

25,483

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Soda Ash
Revenues

6,272

10,256

13,818

11,333

11,682

13,320

8,836

16,529

9,621

12,781

8,993

8,389

10,294

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-