Westmoreland resource partners, lp (WMLP)
CashFlow / Yearly
Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash flows from operating activities:
Net loss

-139,183

-31,751

-31,585

-33,688

-4,406

-23,700

-26,053

-8,329

-641

-

Adjustments to reconcile net loss to net cash provided by operating activities:
Net loss attributable to unitholders

-

-

-

-

-

-

-

-

-

23,504

Depreciation, depletion and amortization

34,060

45,466

50,216

54,503

0

48,081

51,170

51,905

42,329

25,902

Advance royalty recoupment

-

-

-

-

-

-

-

-

-

1,390

Accretion of asset retirement obligations

7,702

5,370

5,618

5,085

0

2,293

1,567

1,503

836

-

Interest rate swap adjustment to market

-

-

-

-

-

12

144

-48

-142

1,681

Non-cash interest expense

-

-

-

-

-

4,094

-

-

-

-

Amortization and write-off of deferred financing costs

-

-

-

-

-

3,986

2,175

1,600

-

-

Loss on debt extinguishment

-

-

-

-

-

-

-

-

-1,302

-1,252

Equity-based compensation

52

0

-

-

-

1,441

1,262

1,077

942

472

Change in fair value of warrants

-

-

-

-

-

-3,280

0

-

-

-

Loss on impairment

77,064

5,872

11,310

656

2,783

1,761

15,650

-

-

-

Non-cash interest expense

14,025

9,344

9,215

6,857

0

-

-

-

1,189

530

Inventory reserve

5,601

0

-

-

-

-

-

-

-

-

Amortization of deferred financing costs

2,100

2,872

2,672

2,308

0

-

-

-

-

-

Amortization of below-market coal sales contracts

-

-

-

-

-

-60

-623

-939

-1,424

-

Amortization of below-market coal sales contracts

-

-

-

-

-

-60

-623

-939

-1,424

-

Loss on sale of assets

-

-

-

-

0

6,488

8,021

-1,352

-1,228

-1,177

Gain on sale of assets

666

305

-3,035

-6,890

-

-

-

-

-

-

Inventory reserve

-77

0

-

-

-

-

-

-

-

-

Accounts payable and accrued expenses

1,816

1,993

525

-757

1,623

-

-

-

-

-

Changes in operating assets and liabilities:
(Gain) on acquisition

-

-

-

-

-

-

-

-

-

3,823

Noncontrolling interest in subsidiary earnings

-

-

-

-

-

-

-

-

-

5,895

Receivables, net

-843

-10,220

5,035

-6,824

300

6,058

-8,596

280

3,705

2,875

Inventories

-2,983

-3,211

-6,451

-1,545

0

778

554

-1,731

3,542

2,062

Accounts payable and accrued expenses

17,652

-1,697

-6,360

-11,565

-198

-

-

-

-

-

Interest payable

-1,083

-293

455

1,848

0

-

-

-

-

-

Deferred revenue

-217

-406

3,547

-2,513

0

-

-

-

-1,310

-

Other assets and liabilities

1,217

-2,078

-2,053

1,697

1,322

-

-

-

-

-

Advance royalties

-

-

-

-

-

-

-

-

-495

629

Other assets

-

-

-

-

-

-147

1,224

452

-505

996

Accounts payable

-

-

-

-

-

-2,962

1

866

-

-

Accounts payable

-

-

-

-

-

-

-

-

4,005

3,055

Asset retirement obligations

-11,848

-12,278

-11,035

-4,302

0

-8,222

-8,966

-5,491

-2,419

737

Unbilled revenue

-1,401

0

-

-

-

-

-

-

-

-

Accrued taxes other than income taxes

-

-

-

-

-

80

-519

89

-

-

Accrued payroll and related expenses

-

-

-

-

-

1,760

-905

-90

-

-

Other liabilities

-

-

-

-

-

-47

-1,513

-383

-2,064

-

Provision for below-market contracts and deferred revenue

-

-

-

-

-

-

-

-

-

-13,840

Net cash provided by operating activities

11,026

39,696

41,082

31,994

-1,820

9,676

33,587

41,288

37,868

38,637

Cash flows from investing activities:
Phoenix Coal acquisition

-

-

-

-

-

-

-

-

-

18,275

Additions to property, plant, equipment and other

6,187

8,446

11,566

15,680

0

17,773

19,122

33,859

77,030

25,657

Advance royalties payments

274

1,593

1,111

4,386

0

-

-

-

-

-

Advance royalties

-

-

-

-

-

2,320

123

740

-

-

Proceeds from sales of restricted investments

-10,823

-9,658

-5,655

-9,862

0

40

-1,811

2,179

1,684

4

Purchases of restricted investments

11,578

11,467

8,789

10,069

-

-

-

-

-

-

Purchase of coal reserves and land

-

-

-

-

-

1,532

125

1,088

3,058

2,705

Mine development costs

-

-

-

-

-

3,027

3,440

5,196

3,029

1,989

Net proceeds from sales of assets

2,452

1,141

1,121

395

0

6,424

12,417

849

36

88

Cash flows from financing activities:

-

-

-

-

83

-

-

-

-

-

Borrowings from long-term debt, net of debt discount

-

-

0

115,000

0

-

-

-

-

-

Insurance proceeds

-

-

-

-

-

3,035

400

1,096

2,271

-

Net cash used in investing activities

-4,764

-10,707

-14,690

-134,878

83

-12,873

-9,870

-38,198

-82,494

-49,171

Cash flows from financing activities:
Initial public offering proceeds

-

-

-

-

-

-

-

-

150,544

-

Offering expenses

-

-

-

-

-

-

-

-

6,097

-

Debt issuance costs and other refinancing costs

-

-

0

120,937

175,000

150,000

-

-

60,040

6,650

Repayments of long-term debt

5,793

5,886

4,996

10,136

135,822

56,072

10,921

6,231

92,552

2,646

Redemption of noncontrolling interest

-

-

-

-

0

53,588

51,000

62,000

39,000

7,500

Cash distributions to unitholders

-

-

-

-

23,000

126,088

39,000

15,000

10,500

3,000

Debt issuance costs and other refinancing costs

-

-

0

3,613

8,437

9,569

1,086

-

5,603

-

Net cash provided by (used in) financing activities

-

-

-

-

0

-

-

-

-

-

Cash distributions to unitholders

0

758

10,012

6,598

0

-

-

-

-

-

Acquisition under common control of Johnson Run

0

1,526

0

0

-

-

-

-

-

-

Credit facility issuance costs

-

-

-

-

-

-

-

-

-

1,811

Capital contributions from partners

-

-

-

-

-

-

12

28

47

11,560

Collateral for reclamation bonds

-

-

-

-

-

9,550

-

-

-

-

Distributions to partners

-

-

-

-

-

-

22,777

36,843

87,095

-

Distributions to partners

-

-

-

-

-

-

-

-

-

13,407

Distributions to noncontrolling interest

-

-

-

-

-

-

-

4,901

5,635

6,125

Net cash used in financing activities

-5,793

-8,170

-15,008

100,590

7,741

2,309

-22,772

-947

42,149

-1,279

Net increase in cash and cash equivalents, including restricted cash

469

20,819

-

-

-

-

-

-

-

-

Supplemental disclosures of cash flow information:
Cash paid for interest

25,307

31,231

28,734

20,740

2,922

-

-

-

-

-

Cash paid for reorganization items, net

2,200

0

-

-

-

-

-

-

-

-

Non-cash transactions:
Accrued purchases of property and equipment

0

1,227

2,347

1,100

-

-

-

-

-

-

Property, plant and equipment acquired with debt

-

-

9,259

0

0

-

-

-

-

-

Asset retirement obligations capitalized in mine development

-

-

-

-

0

-

-

-

-

-

Market value of common units vested in LTIP

-

-

-

-

0

-

-

-

-

-

Kemmerer coal reserves contribution

-

-

-

-

33,152

-

-

-

-

-

Fair value of Series A Units

-

-

0

115,000

0

-

-

-

-

-

Net Assets of August 1, 2015 Kemmerer Drop

-

-

0

101,138

0

-

-

-

-

-

Economic value of Series A convertible unit distributions

0

8,425

5,137

0

0

-

-

-

-

-

Net increase in cash and cash equivalents

-

-

11,384

-2,294

6,004

-888

945

2,143

-2,477

-11,813