SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

SCHEDULE 13E-3

 

TRANSACTION STATEMENT UNDER SECTION 13(e) OF THE
SECURITIES EXCHANGE ACT OF 1934 AND
RULE 13e-3 THEREUNDER

 

Rule 13e-3 Transaction Statement
Under Section 13(e) of the Securities Exchange Act of 1934
(Amendment No. _______)

 

SISECAM RESOURCES LP
(Name of Issuer)

 

Sisecam Resources LP
Sisecam Resource Partners LLC
Sisecam Chemicals Wyoming LLC
Sisecam Chemicals Newco LLC
(Names of Persons Filing Statement)

 

Common Units Representing Limited Partner Interests
(Title of Class of Securities)

 

172464109
(CUSIP Number of Class of Securities)

 

Marla Nicholson
VP, General Counsel and Secretary
Sisecam Resources LP
Sisecam Resource Partners LLC
Sisecam Chemicals Wyoming LLC
Sisecam Chemicals Newco LLC
Five Concourse Parkway
Atlanta, Georgia 30328
(770) 375-2300

 

(Name, Address, and Telephone Numbers of Person Authorized to Receive Notices and Communications on Behalf of the Persons Filing Statement)

 

With copies to

 

Thomas A. Mullen
Potter Anderson & Corroon LLP
1313 North Market
Street, 6th Floor
Wilmington, DE 19801
(302) 984-6000

Scott D. Fisher
Steptoe & Johnson LLP

1114 Avenue of the Americas
New York, NY 10036
(212) 506-3900

 

This statement is filed in connection with (check the appropriate box):

 

a. The filing of solicitation materials or an information statement subject to Regulation 14A, Regulation 14C or Rule 13e-3(c) under the Securities Exchange Act of 1934.

b. The filing of a registration statement under the Securities Act of 1933.

c. A tender offer.

d. None of the above.

 

Check the following box if the soliciting materials or information statement referred to in checking box (a) are preliminary copies: ☒

 

Check the following box if the filing is a final amendment reporting the results of the transaction: ☐

 



INTRODUCTION

 

This Rule 13e-3 Transaction Statement on Schedule 13E-3 (this “Transaction Statement”), together with the exhibits hereto, is being filed with the Securities and Exchange Commission (the “SEC”) pursuant to Section 13(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), by: (i) Sisecam Resources LP, a Delaware limited partnership (the “Partnership”) and the issuer of the common units representing limited partner interests in the Partnership (“Common Units”), (ii) Sisecam Resource Partners LLC, a Delaware limited liability company (“Partnership GP”), (iii) Sisecam Chemicals Newco LLC, a Delaware limited liability company (“Merger Sub”, and (iv) Sisecam Chemicals Wyoming LLC, a Delaware limited liability company and sole member of Merger Sub (“Parent”, and, together with Merger Sub, the “Parent Parties.” Collectively, the persons filing this Transaction Statement are referred to as the “filing persons.”

 

This Transaction Statement relates to the Agreement and Plan of Merger, dated as of February 1, 2023 (as may be amended from time to time, the “Merger Agreement”), by and among the Partnership, Partnership GP, Parent and Merger Sub. Pursuant to the Merger Agreement, Parent has agreed to acquire each issued and outstanding Common Unit (other than Common Units held by Parent or its permitted transferees (“Parent Units”)) under the terms of the Merger Agreement. Under the terms and subject to the conditions of the Merger Agreement, Merger Sub will merge with and into the Partnership, with the Partnership surviving as a wholly owned subsidiary of Parent and Partnership GP (the “Merger”). The Merger will become effective upon the filing of a properly executed certificate of merger with the Secretary of State of the State of Delaware or at such later date and time as may be agreed by the parties and set forth in the certificate of merger (the “Effective Time”). The Merger Agreement provides that, at the Effective Time, each Common Unit issued and outstanding as of immediately prior to the Effective Time (other than the Parent Units) will be converted into the right to receive $25.00 in cash, to be paid without interest and reduced by any applicable tax withholding (the “Merger Consideration”). As of the Effective Time, all of the Common Units (other than Parent Units) converted into the right to receive the Merger Consideration will no longer be outstanding and will automatically be canceled and cease to exist.

 

2

 

The Parent Units and Incentive Distribution Rights (as defined in the Partnership’s First Amended and Restated Agreement of Limited Partnership of the Partnership, dated as of September 18, 2013 (as amended, the “Partnership Agreement”)) held by Parent and its permitted transferees and the General Partner Interest (as defined in the Partnership Agreement) issued and outstanding immediately prior to the Effective Time will be unaffected by the Merger, will remain outstanding and no consideration will be delivered in respect thereof.

 

The closing of the Merger will occur on the third business day after the satisfaction or waiver of the conditions to the Merger provided in the Merger Agreement (other than the conditions that by their nature are to be satisfied at the closing of the Merger, but subject to the satisfaction or waiver of those conditions), or at such other date or time as the Partnership and Parent agree.

 

The conflicts committee (the “Conflicts Committee”) of the board of directors of Partnership GP (the “GP Board”) has (i) determined that the Merger Agreement and the transactions contemplated thereby, including the Merger, are in the best interests of the Partnership, its subsidiaries and the holders of Common Units other than Sisecam Chemicals Resources LLC and its affiliates (the “Unaffiliated Unitholders”), (ii) approved the Merger Agreement and the consummation of the transactions contemplated thereby, including the Merger, such approval constituting “Special Approval” for all purposes under the Partnership Agreement), including Section 7.9(a) thereof, (iii) recommended that the GP Board approve the Merger Agreement and the transactions contemplated thereby, including the Merger, and that the GP Board recommend to the holders of Common Units the approval of the Merger Agreement and the transactions contemplated thereby, including the Merger. In determining whether to make its recommendation, the Conflicts Committee considered, among other things, the opinion of Evercore Group L.L.C. (“Evercore”), the financial advisor to the Conflicts Committee, dated January 31, 2023, to the effect that, as of the date of such opinion, and subject to the factors, procedures, assumptions, qualifications and limitations set forth in the opinion, the Merger Consideration to be received by the Unaffiliated Unitholders in the Merger was fair, from a financial point of view, to the Unaffiliated Unitholders.

 

Under the applicable provisions of the Partnership Agreement, approval of the Merger Agreement and the transactions contemplated thereby, including the Merger, requires the affirmative vote or consent of the holders of a majority of the outstanding Common Units. As permitted by the Delaware Revised Uniform Limited Partnership Act and the Partnership Agreement, immediately following the execution of the Merger Agreement, Parent, as the record and beneficial owner of approximately 74% of the issued and outstanding Common Units, which constitutes a “Unit Majority” (as defined in the Partnership Agreement), delivered to the Partnership an irrevocable written consent approving the Merger Agreement and approving the transactions contemplated thereby, including the Merger, pursuant to the terms of the Partnership Agreement. Assuming the timely satisfaction or waiver of the conditions set forth in the Merger Agreement, the Partnership currently anticipates that the Merger will be completed prior to July 30, 2023.

 

3

 

Concurrently with the filing of this Transaction Statement, the Partnership is filing an information statement (the “Information Statement”) under Section 14(c) of the Exchange Act relating to the Merger Agreement and the transactions contemplated thereby, including the Merger. A copy of the Information Statement is attached hereto as Exhibit (a)(1). A copy of the Merger Agreement is attached as Annex A to the Information Statement. All references in this Transaction Statement to Items numbered 1001 to 1016 are references to Items contained in Regulation M-A under the Exchange Act.

 

Pursuant to General Instruction F to Schedule 13E-3, the information contained in the Information Statement, including all annexes thereto, is incorporated herein by reference in its entirety and responses to each item herein are qualified in their entirety by the information contained in the Information Statement and the annexes thereto. The cross-references below are being supplied pursuant to General Instruction G to Schedule 13E-3 and show the location in the Information Statement of the information required to be included in response to the items of Schedule 13E-3. As of the date hereof, the Information Statement is in preliminary form and is subject to completion. Terms used but not defined in this Transaction Statement have the meanings given to them in the Information Statement.

 

All information concerning the Partnership contained in, or incorporated by reference into, this Transaction Statement was supplied by the Partnership. Similarly, all information concerning any other filing person contained in, or incorporated by reference into, this Transaction Statement was supplied by such filing person.

 

ITEM 1. SUMMARY TERM SHEET

 

Regulation M-A Item 1001

 

The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“Questions and Answers about the Merger”

 

ITEM 2. SUBJECT COMPANY INFORMATION

 

Regulation M-A Item 1002

 

(a) Name and Address. The information set forth in the Information Statement under the following caption is incorporated herein by reference:

 

“Summary Term Sheet—Parties to the Merger Agreement” 

 

4

 

(b) Securities. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet—Action Approved by Written Consent of Unitholders Representing a Unit Majority”

 

“Unit Ownership of Certain Beneficial Owners and Management”

 

(c) Trading Market and Price. The information set forth in the Information Statement under the following caption is incorporated herein by reference:

 

“Common Unit Market Price and Distribution Information—Common Unit Market Price Information”

 

(d) Dividends. The information set forth in the Information Statement under the following caption is incorporated herein by reference:

 

“Common Unit Market Price and Distribution Information—Distribution Information”

 

(e) Prior Public Offerings. Not applicable.

 

(f) Prior Stock Purchases. The information set forth in the Information Statement under the following caption is incorporated herein by reference:

 

“The Merger—Background of the Merger”

 

ITEM 3. IDENTITY AND BACKGROUND OF FILING PERSON

 

Regulation M-A Item 1003

 

(a) through (b) Name and Address; Business and Background of Entities. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet—Parties to the Merger Agreement”

 

“Information Concerning the Partnership”

 

“Information Concerning the Sisecam Filing Parties—Identity and Background of the Sisecam Filing Parties”

 


(c) Business and Background of Natural Persons. Not applicable.

 

5


ITEM 4. TERMS OF THE TRANSACTION

 

Regulation M-A Item 1004

 

(a) Material Terms. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“Questions and Answers about the Merger”

 

“The Merger—Effects of the Merger”

 

“The Merger—Background of the Merger”

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“The Merger—Position of the Sisecam Filing Parties as to the Fairness of the Merger”

 

“The Merger—Purpose and Reasons of the Sisecam Filing Parties for the Merger”

 

“The Merger—Primary Benefits and Detriments of the Merger”

 

“The Merger—Ownership of the Partnership After the Merger”

 

“The Merger—Financing of the Merger”

 

“The Merger—Provisions for Unaffiliated Unitholders”

 

“The Merger—No Appraisal Rights”

 

“The Merger Agreement”

 

“Certain Purchases and Sales of Common Units”

 

“Material U.S. Federal Income Tax Consequences of the Merger”

 

Annex A: Merger Agreement

 

(c) Different Terms. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet” 

 

“Questions and Answers about the Merger”

 

“The Merger—Effects of the Merger”

 

6


“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“The Merger—Financing of the Merger”

 

“The Merger—Provisions for Unaffiliated Unitholders”

 

“The Merger—No Appraisal Rights”

 

“The Merger Agreement”

 

Annex A: Merger Agreement

 

(d) Appraisal Rights. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet—No Appraisal Rights”

 

“Questions and Answers about the Merger”

 

“The Merger—No Appraisal Rights”

 

(e) Provisions for Unaffiliated Security Holders. The information set forth in the Information Statement under the following caption is incorporated herein by reference:

 

“The Merger—Provisions for Unaffiliated Unitholders”

 

(f) Eligibility for Listing or Trading. Not applicable.

 

ITEM 5. PAST CONTACTS, TRANSACTIONS, NEGOTIATIONS AND AGREEMENTS

 

Regulation M-A Item 1005

 

(a) Transactions. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“Information Concerning the Partnership—About the Partnership”

 

“Information Concerning the Sisecam Filing Parties—Identity and Background of the Sisecam Filing Parties”

 

7

 

“Where You Can Find More Information”

 

Annex C: The Partnership’s Annual Report on Form 10-K for the Year Ended December 31, 2021

 

(b) through (c) Significant Corporate Events; Negotiations or Contacts. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“The Merger—Effects of the Merger”

 

“The Merger—Background of the Merger”

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger—Financing of the Merger”

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“The Merger—Position of the Sisecam Filing Parties as to the Fairness of the Merger”

 

“The Merger—Purpose and Reasons of the Sisecam Filing Parties for the Merger”

 

“The Merger Agreement”

 

“Past Contacts, Transactions and Negotiations”

 

Annex A: Agreement and Plan of Merger

 

Annex C: The Partnership’s Annual Report on Form 10-K for the Year Ended December 31, 2021

 

(e) Agreements Involving the Subject Company’s Securities. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“Questions and Answers about the Merger”

 

“The Merger—Effects of the Merger”

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“The Merger Agreement” 

 

8

 

“Common Unit Market Price and Distribution Information”

 

“Where You Can Find More Information”

 

Annex A: Agreement and Plan of Merger

 

Annex C: The Partnership’s Annual Report on Form 10-K for the Year Ended December 31, 2021

 

ITEM 6. PURPOSES OF THE TRANSACTION AND PLANS OR PROPOSALS.

 

Regulation M-A Item 1006

 

(a) Purposes. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“Questions and Answers about the Merger”

 

“The Merger—Effects of the Merger”

 

“The Merger—Background of the Merger”

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger—Position of the Sisecam Filing Parties as to the Fairness of the Merger”

 

“The Merger—Purpose and Reasons of the Sisecam Filing Parties for the Merger”

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

(b) Use of Securities Acquired. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“Questions and Answers about the Merger”

 

“The Merger—Effects of the Merger”

 

“The Merger—Financing of the Merger”

 

“The Merger—Primary Benefits and Detriments of the Merger”

 

“The Merger—Delisting and Deregistration of Common Units” 

 

9

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“Delisting and Deregistration”

 

Annex A: Agreement and Plan of Merger

 

(c) (1) through (8) Plans. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“Questions and Answers about the Merger”

 

“The Merger—Effects of the Merger”

 

“The Merger—Background of the Merger”

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“The Merger—Position of the Sisecam Filing Parties as to the Fairness of the Merger”

 

“The Merger—Purpose and Reasons of the Sisecam Filing Parties for the Merger”

 

“The Merger—Primary Benefits and Detriments of the Merger”

 

“The Merger—Financing of the Merger”

 

“Delisting and Deregistration”

 

“The Merger Agreement”

 

Annex A: Merger Agreement

 

ITEM 7. PURPOSES, ALTERNATIVES, REASONS AND EFFECTS

 

Regulation M-A Item 1013

 

(a) Purposes. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“Questions and Answers about the Merger” 

 

10

 

“The Merger—Effects of the Merger”

 

“The Merger—Background of the Merger”

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger—Position of the Sisecam Filing Parties as to the Fairness of the Merger”

 

“The Merger—Purpose and Reasons of the Sisecam Filing Parties for the Merger”

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

(b) Alternatives. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“The Merger—Background of the Merger”

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger—Opinion of Evercore –Financial Advisor to the Conflicts Committee”

 

“The Merger—Financial Advisor Discussion Materials Provided to SCR”

 

“The Merger—Position of the Sisecam Filing Parties as to the Fairness of the Merger”

 

“The Merger—Purpose and Reasons of the Sisecam Filing Parties for the Merger”

 

Annex B: Opinion of Evercore Group L.L.C.

 

(c) Reasons. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“Questions and Answers About the Merger”

 

“The Merger—Effects of the Merger”

 

“The Merger—Background of the Merger”

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger—Opinion of Evercore – Financial Advisor to the Conflicts Committee”

 

“The Merger—Financial Advisor Discussion Materials Provided to SCR” 

 

11

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“The Merger—Position of the Sisecam Filing Parties as to the Fairness of the Merger”

 

“The Merger—Purpose and Reasons of the Sisecam Filing Parties for the Merger”

 

Annex B: Opinion of Evercore Group L.L.C.

 

(d) Effects. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“Questions and Answers about the Merger”

 

“The Merger—Effects of the Merger”

 

“The Merger—Background of the Merger”

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“The Merger—Position of the Sisecam Filing Parties as to the Fairness of the Merger”

 

“The Merger—Purpose and Reasons of the Sisecam Filing Parties for the Merger”

 

“The Merger—Financing of the Merger”

 

“The Merger—Primary Benefits and Detriments of the Merger”

 

“The Merger—Ownership of the Partnership After the Merger”

 

“The Merger—Delisting and Deregistration of Common Units”

 

“The Merger Agreement”

 

“Delisting and Deregistration”

 

“Material U.S. Federal Income Tax Consequences of the Merger”

 

Annex A: Agreement and Plan of Merger 

 

12

 

ITEM 8. FAIRNESS OF THE TRANSACTION

 

Regulation M-A Item 1014

 

(a) through (b) Fairness; Factors Considered in Determining Fairness. BofA Securities Inc. (“BofA”) was not asked to deliver and did not deliver an opinion to SCR, any of the Sisecam Filing Parties or any other person as to the fairness, from a financial point of view or otherwise, of the consideration to be paid or received, as the case may be, in connection with the Merger. BofA’s presentation dated July 5, 2022, was prepared for SCR and does not constitute a recommendation to any unitholder with respect to the Merger Consideration or as to how to act in connection with the proposed Merger or any other matter.

 

The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“The Merger—Background of the Merger”

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger—Opinion of Evercore –Financial Advisor to the Conflicts Committee”

 

“The Merger—Financial Advisor Discussion Materials Provided to SCR”

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“The Merger—Position of the Sisecam Filing Parties as to the Fairness of the Merger”

 

“The Merger—Purpose and Reasons of the Sisecam Filing Parties for the Merger”

 

Annex B: Opinion of Evercore Group L.L.C.

 

(c) Approval of Security Holders. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet—Action Approved by Written Consent of Unitholders Representing a Unit Majority”

 

“Questions and Answers about the Merger”

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger Agreement—Unitholder Approval” 

 

13

 

(d) Unaffiliated Representative. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“The Merger—Effects of the Merger”

 

“The Merger—Background of the Merger”

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger—Opinion of Evercore – Financial Advisor to the Conflicts Committee”

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“The Merger Agreement”

 

Annex B: Opinion of Evercore Group L.L.C.

 

(e) Approval of Directors. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“Questions and Answers about the Merger”

 

“The Merger—Background of the Merger”

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger—Position of the Sisecam Filing Parties as to the Fairness of the Merger”

 

(f) Other Offers. Not Applicable.

 

ITEM 9. REPORTS, OPINIONS, APPRAISALS AND CERTAIN NEGOTIATIONS

 

Regulation M-A Item 1015

 

(a) through (b) Report, Opinion or Appraisal; Preparer and Summary of the Report, Opinion or Appraisal. The presentation materials prepared by Evercore and provided to the Conflicts Committee, dated as of September 9, 2022, September 20, 2022, October 6, 2022, October 11, 2022, October 19, 2022, October 24, 2022, January 29, 2023 and January 31, 2023 are set forth as Exhibits (c)(2) – (c)(10) hereto and are incorporated herein by reference. The discussion materials prepared by BofA and provided to SCR, dated as of July 5, 2022, is set forth as Exhibit (c)(11) and is incorporated herein by reference.

 

14

 

The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet—Opinion of Evercore – Financial Advisor to the Conflicts Committee”

 

“The Merger—Effects of the Merger”

 

“The Merger—Background of the Merger”

 

“The Merger—Opinion of Evercore – Financial Advisor to the Conflicts Committee”

 

“The Merger—Financial Advisor Discussion Materials Provided to SCR”

 

“The Merger—Position of the Sisecam Filing Parties as to the Fairness of the Merger”

 

“The Merger—Purpose and Reasons of the Sisecam Filing Parties for the Merger”

 

“The Merger—Fees and Expenses”

 

“Where You Can Find More Information”

 

Annex B: Opinion of Evercore Group L.L.C.

 

(c) Availability of Documents. The reports, opinions or appraisals referenced in this Item 9 are filed herewith and will be made available for inspection and copying at the principal executive offices of the Partnership during its regular business hours by any interested equity security holder of Common Units or by any representative who has been so designated in writing.

 

ITEM 10. SOURCE AND AMOUNTS OF FUNDS OR OTHER CONSIDERATION

 

Regulation M-A Item 1007

 

(a) through (b), (d) Source of Funds; Conditions; Borrowed Funds. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet—Merger Consideration”

 

“Summary Term Sheet—Conditions to Consummation of the Merger”

 

“Summary Term Sheet—Fees and Expenses”

 

“Summary Term Sheet—Financing of the Merger”

 

“The Merger—Background of the Merger” 

 

15

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“The Merger—Regulatory Approvals and Clearances Required for the Merger”

 

“The Merger—Financing of the Merger”

 

“The Merger—Fees and Expenses”

 

“The Merger Agreement”

 

(c) Expenses. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet—Fees and Expenses”

 

“The Merger—Financing of the Merger”

 

“The Merger—Fees and Expenses”

 

“The Merger Agreement—Fees and Expenses”

 

ITEM 11. INTEREST IN SECURITIES OF THE SUBJECT COMPANY

 

Regulation M-A Item 1008

 

(a) through (b) Securities Ownership; Securities Transactions. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet—Parties to the Merger Agreement”

 

“Summary Term Sheet—The Merger”

 

“Summary Term Sheet—Treatment of SCW Units, General Partner Interest and Incentive Distribution Rights”

 

“The Merger—Effects of the Merger”

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“The Merger Agreement”

 

“Certain Purchases and Sales of Common Units”

 

“Delisting and Deregistration” 

 

16

 

“Unit Ownership of Certain Beneficial Owners and Management”

 

ITEM 12. THE SOLICITATION OR RECOMMENDATION

 

Regulation M-A Item 1012

 

(d) Intent to Tender or Vote in a Going-Private Transaction. Not applicable.

 

(e) Recommendations of Others. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“Questions and Answers about the Merger”

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“The Merger—Position of the Sisecam Filing Parties as to the Fairness of the Merger”

 

“The Merger—Purpose and Reasons of the Sisecam Filing Parties for the Merger”

 

“The Merger Agreement—Conditions to Consummation of the Merger”

 

ITEM 13. FINANCIAL INFORMATION

 

Regulation M-A Item 1010

 

(a) Financial Statements. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“The Merger—Effects of the Merger”

 

“Where You Can Find More Information”

 

Annex C: The Partnership’s Annual Report on Form 10-K for the Year Ended December 31, 2021

 

The Partnership’s Annual Report on Form 10-K for the year ended December 31, 2021 is incorporated herein by reference.

 

(b) Pro Forma Information. The information set forth in the Information Statement under the following captions is incorporated herein by reference: Not applicable.

 

17

 

ITEM 14. PERSONS/ASSETS, RETAINED, EMPLOYED, COMPENSATED OR USED

 

Regulation M-A Item 1009

 

(a) through (b) Solicitations or Recommendations; Employees and Corporate Assets. The information set forth in the Information Statement under the following captions is incorporated herein by reference:

 

“Summary Term Sheet”

 

“Questions and Answers about the Merger”

 

“The Merger—Background of the Merger”

 

“The Merger—Recommendation of the Conflicts Committee; Reasons for Recommending Approval of the Merger”

 

“The Merger—Opinion of Evercore – Financial Advisor to the Conflicts Committee”

 

“The Merger—Financial Advisor Discussion Materials Provided to SCR”

 

“The Merger—Interests of the Directors and Executive Officers of Partnership GP in the Merger”

 

“The Merger—Fees and Expenses”

 

ITEM 15. ADDITIONAL INFORMATION

 

Regulation M-A Item 1011

 

(b) Golden Parachute Compensation. Not applicable.

 

(c) Other Material Information. The information set forth in the Information Statement, including all annexes thereto, is incorporated herein by reference.

 

18


ITEM 16. EXHIBITS

 

Regulation M-A Item 1016

 

Exhibit No.  Description
   
(a)(1) Information Statement of Sisecam Resources LP (the “Information Statement”) (incorporated herein by reference to the Partnership’s Schedule 14C filed concurrently with the SEC).
(a)(2) Notice of Action of Written Consent of Sisecam Resources LP (incorporated herein by reference to the Information Statement).
(a)(3) Press Release of Sisecam Chemicals Resources LLC and Sisecam Resources LP dated February 1, 2023 (incorporated herein by reference to Exhibit 99.1 to the Partnership’s Current Report on Form 8-K, filed February 1, 2023).
(b) Term Loan Facility Commitment Letter, dated February 1, 2023, by and among Deutsche Bank AG New York Branch, Societe Generale and Sisecam Chemicals Resources LLC.
(c)(1) Opinion of Evercore Group L.L.C. (incorporated herein by reference to Annex B of the Information Statement).
(c)(2) Presentation materials prepared by Evercore Group L.L.C., dated September 9, 2022, for the Conflicts Committee of the Board of Directors of Sisecam Resource Partners LLC.
(c)(3) Presentation materials prepared by Evercore Group L.L.C., dated September 20, 2022, for the Conflicts Committee of the Board of Directors of Sisecam Resource Partners LLC.
(c)(4) Presentation materials prepared by Evercore Group L.L.C., dated October 6, 2022, for the Conflicts Committee of the Board of Directors of Sisecam Resource Partners LLC.
(c)(5) Presentation materials prepared by Evercore Group L.L.C., dated October 11, 2022, for the Conflicts Committee of the Board of Directors of Sisecam Resource Partners LLC.
(c)(6) Presentation materials prepared by Evercore Group L.L.C., dated October 19, 2022, for the Conflicts Committee of the Board of Directors of Sisecam Resource Partners LLC.
(c)(7)* Presentation materials prepared by Evercore Group L.L.C., dated October 24, 2022, for the Conflicts Committee of the Board of Directors of Sisecam Resource Partners LLC.
(c)(8)* Presentation materials prepared by Evercore Group L.L.C., dated January 29, 2023, for the Conflicts Committee of the Board of Directors of Sisecam Resource Partners LLC.
(c)(9)* Presentation materials prepared by Evercore Group L.L.C., dated January 29, 2023, for the Conflicts Committee of the Board of Directors of Sisecam Resource Partners LLC.
(c)(10)* Presentation materials prepared by Evercore Group L.L.C., dated January 31, 2023, for the Conflicts Committee of the Board of Directors of Sisecam Resource Partners LLC.
(c)(11)* Presentation materials prepared by BofA Securities, Inc., dated July 5, 2022, for Sisecam Chemical Resources LLC.

 

19

 

Exhibit No.  Description
(d) Agreement and Plan of Merger, dated as of February 1, 2023, by and among Sisecam Chemicals Wyoming LLC, Sisecam Chemicals Newco LLC, Sisecam Resources LP and Sisecam Resource Partners LLC (incorporated herein by reference to Annex A of the Information Statement).
(f)(1) First Amended and Restated Agreement of Limited Partnership of Sisecam   Resources LP, dated as of September 18, 2013 (incorporated by reference to Exhibit 3.1 of Sisecam Resources LP’s Current Report on Form 8-K filed September 18, 2013 (File No. 001-36062)).
(f)(2) Amendment No. 1 to the First Amended and Restated Agreement of Limited Partnership of Sisecam Resources LP dated as of May 2, 2014 (incorporated by reference to Exhibit 3.1 of Sisecam Resources LP’s Current Report on Form 8-K filed May 7, 2014 (File No. 001-36062).
(f)(3) Amendment No. 2 to the First Amended and Restated Agreement of Limited Partnership of Sisecam Resources LP dated as of November 5, 2015 (incorporated by reference to Exhibit 3.2 of Sisecam Resources LP’s Current Report on Form 8-K filed November 5, 2015 (File No. 001-36062)).
(f)(4) Amendment No. 3 to the First Amended and Restated Agreement of Limited Partnership of Sisecam Resources LP dated as of April 28, 2017 (incorporated by reference to Exhibit 3.1 of Sisecam Resources LP’s Annual Report on Form 8-K filed May 2, 2017 (File No. 001-36062)).
(f)(5) Amendment No.4 to the First Amended and Restated Agreement of Limited Partnership of Sisecam Resources LP, dated as of February 10, 2022 (incorporated by reference to Exhibit 3.8 of Sisecam Resources LP’s Annual Report on Form 10-K filed March 15, 2022 (File No. 001-36062)).
(g) None.
107 Filing Fee Table.

 


* To be Filed by Amendment.

20

 

SIGNATURES

 

After due inquiry and to the best of each of the undersigned’s knowledge and belief, each of the undersigned certifies that the information set forth in this statement is true, complete and correct.

 

Dated as of February 27, 2023


  SISECAM RESOURCES LP
  By: Sisecam Resource Partners LLC, its general partner
     
  By: /s/ Marla Nicholson
  Name: Marla Nicholson
  Title: VP, General Counsel and Secretary
     
  SISECAM RESOURCE PARTNERS LLC
     
  By: /s/ Marla Nicholson
  Name: Marla Nicholson
  Title: VP, General Counsel and Secretary
     
  SISECAM CHEMICALS NEWCO LLC
  By: Sisecam Chemicals Wyoming LLC, its sole member
     
  By: /s/ Marla Nicholson
  Name: Marla Nicholson
  Title: VP, General Counsel and Secretary
     
  SISECAM CHEMICALS WYOMING LLC
     
  By: /s/ Marla Nicholson
  Name: Marla Nicholson
  Title: VP, General Counsel and Secretary

 

21

 

 

Exhibit (b)

 

DEUTSCHE BANK AG NEW YORK
BRANCH 

1 Columbus Circle
New York, New York 10019 

Societe Generale
245 Park Avenue 

New York, New York 10167

 

 

February 1, 2023

 

Sisecam Chemicals Resources LLC 

5 Concourse Parkway 

Suite 2500 

Atlanta, GA 30328

 

Project Houston
Term Loan Facility
Commitment Letter

 

Ladies and Gentlemen:

 

You have advised Deutsche Bank AG New York Branch (“DBNY”) and Societe Generale (“SG” and together with DBNY, “we”, “us” or the “Commitment Parties”) that you intend to consummate the Transaction (such term and each other capitalized term used but not defined herein having the meaning assigned to such term in the Transaction Description attached hereto as Exhibit A or in the Term Sheet referred to below).

 

Section 1.             Commitments.

 

In connection with the foregoing, (x) DBNY is pleased to advise you of its several (and not joint) commitment to provide 50% of the principal amount of the Term Loan Facility and (y) SG is pleased to advise you of its several (and not joint) commitment to provide 50% of the principal amount of the Term Loan Facility, in each case, upon the terms and subject to the conditions set forth or referred to in this commitment letter (together with the exhibits attached hereto, this “Commitment Letter”) and in the Summary of Principal Terms and Conditions attached hereto as Exhibit B (the “Summary of Terms” and together with Exhibit C attached hereto, the “Term Sheet”).

 

Section 2.             Titles and Roles. You hereby appoint each of DBNY and SG to act, and each of DBNY and SG hereby agrees to act, as joint lead bookrunners and joint lead arrangers for each of the Term Loan Facility (in such capacity, the “Lead Arrangers”), in each case upon the terms and subject to the conditions set forth or referred to in this Commitment Letter. Each of DBNY and SG and will perform the duties and exercise the authority customarily performed and exercised by it in the foregoing roles. A third party agent selected by the Lead Arrangers shall act as the sole administrative agent and collateral agent (collectively, the “Administrative Agent”) for the Term Loan Facility.

 

Section 3.             Exclusivity.

 

From the date hereof until the earliest of: (a) the mutual agreement of the parties hereto not to pursue the execution of the Facilities Documentation (as defined below); (b) the Closing Date (as defined below); and (c) the Termination Date (as defined below) (or such later date as you and the Commitment Parties shall have mutually agreed to extend the Commitment Parties’ commitment hereunder), unless you first obtain our written approval, you:

 

(i)           shall not, and shall instruct your affiliates, agents, representatives, counsel, consultants and advisors and any other person acting on your or their behalf not to, directly or indirectly solicit, participate in any negotiations or discussions with or provide or afford access to information to any third party with respect to, or otherwise effect, facilitate, encourage or accept any offers for the funding of the Term Loan Facility or any alternative debt financing arrangements in connection with the Transactions; and

 

(ii)          shall terminate or have terminated prior to the date hereof any written agreement or arrangement related to the foregoing to which you or your affiliates are parties, as well as any activities and discussions related to the foregoing as may be continuing on the date hereof with any party other than each of the Agents and their respective representatives.

 



You agree that no agents, co-agents or arrangers will be appointed, no other titles will be awarded and no compensation (other than that expressly contemplated by this Commitment Letter and the Fee Letters referred to below) will be paid in connection with the Term Loan Facility unless you and we shall so agree.

 

Section 4.             Syndication.

 

Each Commitment Party reserves the right, before or after the execution of the definitive documentation for the Term Loan Facility (the “Facilities Documentation”), to syndicate all or a portion of its commitment in respect of the Term Loan Facility to one or more other financial institutions or other investors that will become parties to the Facilities Documentation pursuant to a syndication to be managed by the Commitment Parties in consultation with you and reasonably acceptable to you (such financial institutions and other investors, the “Lenders”) in each case excluding (i) any person identified by name by you to us in writing (including by email) prior to the date hereof (or, if after the date hereof, subject to the approval of the Required Lenders in their sole discretion), (ii) any person that is a competitor of you, SIRE, Sisecam GP, SWY or your or their respective subsidiaries, in each case that is separately identified in writing by you to us from time to time prior to the Closing Date, (iii) any affiliate of any person identified in clause (i) or (ii) that is (a) identified in writing by you from time to time or (b) reasonably identifiable as an affiliate on the basis of its name (other than bona fide debt funds that purchase commercial loans in the ordinary course of business, unless explicitly excluded pursuant to clause (i) or (ii) of this paragraph) (any such person in clause (i), (ii) or (iii) above, a “Disqualified Institution”); provided that any such additional designation shall not apply retroactively to any prior assignment or participation to any Lender that was otherwise permitted at the time of such assignment or participation; provided, further, that, notwithstanding the Commitment Parties’ right to syndicate the Term Loan Facility and receive commitments with respect thereto, unless you agree in writing, each Commitment Party shall retain exclusive control over all rights and obligations with respect to its respective commitment, including all rights with respect to consents, modifications, waivers, amendments and satisfaction of conditions precedent, until the Closing Date has occurred.

 

The Lead Arrangers will manage all aspects of the syndication of the Term Loan Facility in consultation with you, including the timing of all offers to potential Lenders, the determination of all amounts offered to potential Lenders, the selection of Lenders, the allocation of commitments among the Lenders and the assignment of any titles and the compensation to be provided to the Lenders. You agree to use commercially reasonable efforts until 60 days after the Expiration Date to actively assist the Lead Arrangers and to take other actions as the Lead Arrangers may reasonably request related thereto, including but not limited to: (a) using commercially reasonable efforts to make your senior management, representatives and advisors available to participate in informational meetings, conference calls and other direct contact with potential Lenders at such times and places as the Lead Arrangers may reasonably request; (b) using commercially reasonable efforts to ensure that the syndication effort benefits from your existing lending relationships; (c) using commercially reasonable efforts in assisting in the preparation of customary marketing materials to be used in connection with the syndication of the Term Loan Facility (together with the Projections (as defined below), the Information (as defined below) and the Term Sheet, collectively, the “Information Materials”) and; (d) providing to the Lead Arrangers reasonably available information (including Projections) with respect to the Transaction reasonably requested by the Lead Arrangers.

 

2

 

Section 5.             Information.

 

You represent and warrant that (a) no written information which has been or is hereafter furnished by you or on your behalf in connection with the transactions contemplated hereby (other than the estimates, forecasts, projections and other forward-looking financing information regarding the future performance of the Borrower, SIRE, SWY and their respective subsidiaries (collectively, the “Projections”), other forward looking information and information of a general economic or industry specific nature) (such written information being referred to herein collectively as the “Information”) taken as a whole contained (or, in the case of Information furnished after the date hereof, will contain), as of the time it was (or hereafter is) furnished, any material misstatement of fact or omitted (or will omit) as of such time to state any material fact necessary to make the statements therein taken as a whole not materially misleading, in light of the circumstances under which they were (or hereafter are) made (after giving effect to all supplements and updates thereto from time to time pursuant to the immediately succeeding sentence) and (b) the Projections that have been or will be made available to the Lead Arrangers by you or any of your representatives have been or will be prepared in good faith based upon assumptions that you believed to be reasonable at the time made and at the time such Projections are made available to the Lead Arrangers (after giving effect to all supplements and updates thereto from time to time pursuant to the immediately succeeding sentence), it being recognized by the Lead Arrangers that such Projections are not to be viewed as facts and that actual results during the period or periods covered by any such Projections may differ significantly from the projected results and that no assurance can be given that the projected results will be realized. You agree that if at any time prior to the later of the Closing Date and the conclusion of any syndication process conducted pursuant to Section 4 above you become aware that any of the representations and warranties in the preceding sentence would be incorrect in any material respect if the Information and Projections were being furnished, and such representations and warranties were being made, at such time, then you will promptly supplement the Information and the Projections so that such representations and warranties will be correct in all material respects under those circumstances. You understand that, in arranging the Term Loan Facility, we will be entitled to use and rely on the Information and the Projections without responsibility for independent verification thereof and do not assume responsibility for the accuracy or completeness of the Information or the Projections.

 

Section 6.             Conditions Precedent.

 

Each Commitment Party’s commitment hereunder, and its agreement to perform its obligations described herein, are subject solely to the conditions set forth in Exhibit C to the Term Sheet and, upon satisfaction (or waiver by the Commitment Parties) of such conditions, the Commitment Parties will execute and deliver the Facilities Documentation to which they are a party and the initial funding of the Term Loan Facility shall occur; it being understood and agreed that there are no other conditions (implied or otherwise) to the commitments hereunder or to the availability and funding of the Term Loan Facility on the Closing Date, including compliance with the terms of this Commitment Letter, the Fee Letters or the Facilities Documentation (other than the conditions set forth in Exhibit C to the Term Sheet).

 

3

 

Notwithstanding anything set forth in this Commitment Letter, the Term Sheet, the Fee Letters or the Facilities Documentation, or any other letter agreement or other undertaking concerning the financing of the Acquisition to the contrary, (i) the only representations and warranties the accuracy of which shall be a condition to the availability of the Term Loan Facility on the Closing Date shall be (x) such of the representations made by (or relating to) SIRE and Sisecam GP in the Merger Agreement as are material to the interests of the Lenders, but only to the extent that you have (or your applicable affiliate has) the right (determined without regard to any notice requirement) to terminate your (or your affiliate’s) obligations (or to refuse to consummate the Merger) under the Merger Agreement as a result of a breach of such representations (the “Merger Agreement Representations”) and (y) the Specified Representations (as defined below) and (ii) the terms of the Facilities Documentation shall be in a form such that they do not impair the availability of the Term Loan Facility on the Closing Date if the conditions set forth in the Term Sheet are satisfied (it being understood that (I) to the extent any Collateral referred to in the Term Sheet may not be perfected by (A) the filing of a UCC financing statement, (B) taking delivery and possession of a stock certificate of U.S. organized entities (including, without limitation, Sisecam Chemicals Wyoming LLC to the extent certificated) or (C) the filing of a short-form security agreement with the United States Patent and Trademark Office or the United States Copyright Office, if the perfection of the Administrative Agent’s security interest in such Collateral may not be accomplished prior to the Closing Date after your use of commercially reasonable efforts to do so, then the perfection of the security interest in such Collateral shall not constitute a condition precedent to the availability of the Term Loan Facility on the Closing Date but, instead, may be accomplished within 45 days after the Closing Date (or such longer period after the Closing Date reasonably acceptable to the Administrative Agent (acting at the direction of the Required Lenders)) and (II) nothing in preceding clause (ii) shall be construed to limit the applicability of the individual conditions expressly set forth in the Term Sheet. For purposes hereof, “Specified Representations” means the representations and warranties set forth in the Term Sheet relating to legal existence, corporate power and authority relating to the entering into and performance of the Facilities Documentation, the due authorization, execution, delivery, validity and enforceability of the Facilities Documentation, no conflicts of Facilities Documentation with organizational documents, margin regulations, the Investment Company Act of 1940, as amended, solvency of the Borrower and its subsidiaries on a consolidated basis as of the Closing Date (after giving pro forma effect to the Transaction), use of proceeds, Patriot Act/“know your customer” laws, OFAC/anti-terrorism laws, FCPA/anti-corruption laws and anti-money laundering laws, and, subject to subclause (I) of the last parenthetical appearing in the preceding sentence, the creation, validity, perfection and priority of the security interests granted in the proposed Collateral. The provisions of this paragraph are referred to as the “Funds Certain Provisions”.

 

Section 7.            Clear Market.

 

You hereby agree that, prior to the later of the Closing Date and the conclusion of any syndication process conducted pursuant to Section 3 above there shall be no issues, offerings or placements of debt securities or commercial bank or other credit facilities by or on behalf of the Borrower, SIRE, SWY or their respective subsidiaries in connection with the Transactions (other than indebtedness incurred in the ordinary course of business of the SWY or its subsidiaries for working capital purposes) that would reasonably be expected to materially impair the syndication process pursuant to Section 3 hereof, without the consent of the Lead Arrangers.

 

Section 8.             Fees.

 

As consideration for each Commitment Party’s commitment hereunder, and its and the Administrative Agent’s agreement to perform the obligations described herein, you agree to pay (or cause to be paid) to each Commitment Party and the Administrative Agent the fees to which such Commitment Party or the Administrative Agent (as applicable) is entitled set forth in this Commitment Letter and in one or more of the confidential fee letters dated the date hereof (or in the case of the Administrative Agent, to be dated after the date hereof) and delivered herewith with respect to the Term Loan Facility (each, a “Fee Letter”).

 

4

 

Section 9.             Expenses; Indemnification.

 

To induce the Commitment Parties to issue this Commitment Letter and to proceed with the Facilities Documentation, you hereby agree that all reasonable and documented fees and expenses (limited, in the case of professional advisors, to the reasonable and documented fees and expenses of (1) White & Case LLP, as primary counsel to the Commitment Parties, (2) Hatch, as Independent Technical Consultant, (3) one primary counsel acting for the Administrative Agent, (4) one regulatory counsel acting for the Commitment Parties and the Administrative Agent and (5) one local counsel for each relevant jurisdiction acting for the Commitment Parties and the Administrative Agent (including, for the avoidance of doubt, Parr Brown Gee & Loveless, as Wyoming counsel to the Commitment Parties and the Administrative Agent)) of each of the Commitment Parties and the Administrative Agent and each of their respective affiliates arising in connection with the Term Loan Facility and the preparation, negotiation, execution, delivery and enforcement of this Commitment Letter, the Fee Letters and the Facilities Documentation (including in connection with our due diligence and syndication efforts) shall be for your account (and that you shall, on the Closing Date (or if earlier, the termination of this Commitment Letter), reimburse the Commitment Parties and the Administrative Agent and each of their respective affiliates for all such fees and expenses paid or incurred by them) whether or not the Transaction is consummated or the Term Loan Facility is made available or the Facilities Documentation is executed; provided that the fees and expenses of White & Case LLP and Hatch shall not exceed $546,000.00 and $129,800.00, respectively, without your prior consent. You further agree to indemnify and hold harmless the Commitment Parties, the Administrative Agent, each Lender and their respective affiliates and each director, officer, employee, representative and agent thereof (each, an “Indemnified Person”) from and against any and all actions, suits, proceedings (including any investigations or inquiries), claims, losses, damages, liabilities or expenses of any kind or nature whatsoever which may be incurred by or asserted against or involve the Commitment Parties, the Administrative Agent, any Lender or any other such Indemnified Person as a result of or arising out of or in any way related to or resulting from the Transaction, this Commitment Letter or any Fee Letter (a “Proceeding”) and, promptly following written demand, to pay and reimburse the Commitment Parties, the Administrative Agent, each Lender and each other Indemnified Person for any reasonable legal or other expenses paid or incurred in connection with investigating, defending or preparing to defend any such action, suit, proceeding (including any inquiry or investigation) or claim (whether or not the Commitment Parties, the Administrative Agent, any Lender or any other such Indemnified Person is a party to any action or proceeding out of which any such expenses arise or such matter is initiated by a third party or by you or any of your affiliates); provided, however, that you shall not have to indemnify any Indemnified Person against any loss, claim, damage, expense or liability to the extent same resulted from (i) the gross negligence, bad faith or willful misconduct of such Indemnified Person, (ii) a material breach of the obligations of such Indemnified Person of its obligations under this Commitment Letter, in each case, not arising out of any act or omission on the part of you or your affiliates or (iii) a dispute solely between Indemnified Persons other than any action against Administrative Agent or any Lead Arranger in its capacity as such in connection with this Commitment Letter, the Term Loan Facility, the Transaction or any related transactions contemplated hereby or thereby or any use or intended use of the proceeds of the Term Loan Facility (in the case of each preceding clauses (i), (ii) and (iii), as determined by a court of competent jurisdiction in a final and non-appealable judgment); provided, further, that you shall be responsible for the fees and expenses of only one counsel for the Commitment Parties and one counsel for the Administrative Agent (and each of their respective related Indemnified Persons) in connection with indemnification claims arising out of the same facts or circumstances and, if necessary in the judgment of the Commitment Parties or the Administrative Agent, a single local counsel to the Commitment Parties and the Administrative Agent in each relevant jurisdiction and, solely in the case of an actual or perceived conflict of interest, one additional counsel in each applicable jurisdiction to all similarly situated Indemnified Persons collectively. None of the Commitment Parties, the Administrative Agent nor any other Indemnified Person shall be responsible or liable to you or any other person or entity for (x) any determination made by it pursuant to this Commitment Letter or any Fee Letter in the absence of gross negligence, bad faith or willful misconduct or a material breach of the obligations of such Indemnified Person under this Commitment Letter on the part of such person or entity (in each case, as determined by a court of competent jurisdiction in a final and non-appealable judgment), (y) any damages arising from the use by others of information or other materials obtained through electronic, telecommunications, internet-based or other information transmission systems (including IntraLinks, SyndTrak Online or email), except to the extent such damages have resulted from the willful misconduct, bad faith or gross negligence of such other Indemnified Person (as determined by a court of competent jurisdiction in a final and non-appealable judgment). No party hereto, nor any Indemnified Person, shall be liable in any event for any indirect, special, exemplary, incidental, punitive or consequential damages (including, without limitation, any loss of profits, business or anticipated savings) which may be alleged as a result of this Commitment Letter, any Fee Letter or the financing contemplated hereby; provided that nothing contained in this sentence shall limit your indemnification and reimbursement obligations to the extent such special, exemplary, incidental, punitive or consequential damages are included in any third party claim with respect to which such Indemnified Person is entitled to indemnification hereunder.

 

5

 

You shall not be liable for any settlement of any Proceeding effected without your written consent (not to be unreasonably withheld or delayed), but if settled with your written consent or if there is a judgment by a court in any such Proceeding, you agree to indemnify and hold harmless each Indemnified Person from and against any and all losses, claims, damages, liabilities and expenses by reason of such settlement or judgment in accordance with and to the extent provided in the other provisions of this Section 9.

 

Section 10.          Sharing Information; Absence of Fiduciary Relationship; Affiliate Activities.

 

Each Commitment Party reserves the right to employ the services of its affiliates (including, in the case of DBNY, Deutsche Bank AG, and in the case of SG, SG Americas Securities, LLC) in providing services contemplated by this Commitment Letter and to allocate, in whole or in part, to its affiliates certain fees payable to such Commitment Party in such manner as such Commitment Party and its affiliates may agree in their sole discretion. Subject to Section 11 hereof, you acknowledge that (i) each Commitment Party may share with any of its affiliates, and such affiliates may share with such Commitment Party, any information related to the Transaction, the Borrower (and SIRE, SWY and their respective subsidiaries and affiliates), or any of the matters contemplated hereby and (ii) each Commitment Party and its affiliates may be providing debt financing, equity capital or other services (including financial advisory services) to other companies in respect of which you may have conflicting interests regarding the transactions described herein or otherwise. No Commitment Party will, however, furnish confidential information obtained from you by virtue of the transactions contemplated by this Commitment Letter or its other relationships with you to other companies (other than your affiliates). You also acknowledge that no Commitment Party has any obligation to use in connection with the transactions contemplated by this Commitment Letter, or to furnish to you, confidential information obtained by it from other companies.

 

You further acknowledge and agree that (a) no fiduciary, advisory or agency relationship between you and us is intended to be or has been created in respect of any of the transactions contemplated by this Commitment Letter, irrespective of whether we or our affiliates have advised or are advising you on other matters, (b) we, on the one hand, and you, on the other hand, have an arms-length business relationship that does not directly or indirectly give rise to, nor do you rely on, any fiduciary duty on our part, (c) you are capable of evaluating and understanding, and you understand and accept, the terms, risks and conditions of the transactions contemplated by this Commitment Letter, (d) you have been advised that we and our affiliates are engaged in a broad range of transactions that may involve interests that differ from your interests and that we and our affiliates have no obligation to disclose such interests and transactions to you by virtue of any fiduciary, advisory or agency relationship, and (e) you waive, to the fullest extent permitted by applicable law, any claims you may have against us or our affiliates for breach of fiduciary duty or alleged breach of fiduciary duty and agree that we and our affiliates shall have no liability (whether direct or indirect) to you in respect of such a fiduciary duty claim or to any person asserting a fiduciary duty claim on behalf of or in right of you, including your stockholders, employees or creditors.

 

6

 

You further acknowledge that certain of our affiliates are full service securities firms engaged in securities trading and brokerage activities as well as providing investment banking and other financial services. In the ordinary course of business, the Commitment Parties or their respective affiliates may provide investment banking and other financial services to, and/or acquire, hold or sell, for its own accounts and the accounts of customers, equity, debt and other securities and financial instruments (including bank loans and other obligations) of the Borrower, SIRE, SWY and their respective subsidiaries and other companies with which the Borrower, SIRE, SWY and their respective subsidiaries may have commercial or other relationships. With respect to any securities and/or financial instruments so held by any Commitment Party, any of its respective affiliates or any of their respective customers, all rights in respect of such securities and financial instruments, including any voting rights, will be exercised by the holder of the rights, in its sole discretion.

 

Each Commitment Party or its affiliates may also co-invest with, make direct investments in, and invest or co-invest client monies in or with funds or other investment vehicles managed by other parties, and such funds or other investment vehicles may trade or make investments in securities of you or other companies which may be the subject of the arrangements contemplated by this Commitment Letter or engage in commodities trading with any thereof.

 

You acknowledge that each Commitment Party or its affiliates may currently or in the future participate in other debt or equity transactions on behalf of or render financial advisory services to you or other companies that may be involved in a competing transaction. You hereby agree that each Commitment Party may render services under this Commitment Letter notwithstanding any actual or potential conflict of interest presented by the foregoing, and you hereby waive any conflict of interest claims relating to the relationship between each Commitment Party and you and your affiliates in connection with the engagement and services contemplated hereby, on the one hand, and the exercise by such Commitment Party or any of its affiliates of any of their rights and duties under any credit agreement or other agreement, on the other hand. The terms of this Section 10 shall survive the expiration or termination of this Commitment Letter for any reason whatsoever.

 

Section 11.          Confidentiality.

 

This Commitment Letter is delivered to you on the understanding that neither this Commitment Letter nor any Fee Letter nor their existence or any of their terms or substance shall be disclosed, directly or indirectly, by you to any other person or entity except (a) to your affiliates and your and your affiliates’ officers, directors, employees, attorneys, accountants and advisors who are directly involved in the consideration of this matter and on a confidential and need-to-know basis, (b) pursuant to the order of any court or administrative agency or in any pending legal or administrative proceeding, or otherwise as required by (or requested by or pursuant to) applicable law, regulation, rule, government agency, regulatory authority, administrative agency or compulsory legal process or administrative proceeding or in connection with any pending legal proceeding (in which case you agree, to the extent permitted by applicable law, to use commercially reasonable efforts inform us in advance of such disclosure) or regulatory review or (c) if the Commitment Parties consent in writing to such proposed disclosure.

 

7

 

Each Commitment Party shall treat all information received in connection with the transactions contemplated hereby solely for the purposes of providing the services that are the subject of this Commitment Letter and will not disclose any such information provided to it by or on behalf of you hereunder; provided that nothing herein shall prevent such Commitment Party from disclosing any such information (a) pursuant to the order of any court or administrative agency or in any pending legal or administrative proceeding, or otherwise as required by (or requested by or pursuant to) applicable law, regulation, rule, government agency, regulatory authority, administrative agency or compulsory legal process or administrative proceeding or in connection with any pending legal proceeding (in which case such Commitment Party, to the extent permitted by law, agrees to inform you promptly thereof), (b) upon the request or demand of any regulatory authority or self-regulatory body having jurisdiction or oversight over such Commitment Party or any of its affiliates, their business or their operations, (c) to the extent that such information becomes publicly available other than by reason of improper disclosure by such Commitment Party or any of its affiliates, (d) to the extent that such information is received by such Commitment Party from a third party that is not to its knowledge subject to confidentiality obligations to you, (e) to the extent that such information is independently developed by such Commitment Party, so long as not based on information obtained in a manner that would otherwise violate this provision, (f) to such Commitment Party’s affiliates and our and their respective employees, legal counsel, independent auditors, and other experts or agents directly involved in the consideration of this matter and are informed of the confidential nature of such information, (g) to actual or potential insurers or reinsurers of any Commitment Party, (h) to potential Lenders, participants or assignees or any potential counterparty (or its advisors) to any swap or derivative transaction relating to the Borrower or any of its affiliates or any of their respective obligations, in each case who agree (which may be oral or pursuant to customary syndication practice) to be bound by the terms of this paragraph (or language substantially similar to this paragraph), (i) for purposes of establishing a “due diligence” defense, (j) to enforce their respective rights hereunder or under any Fee Letter, or (k) to the extent permitted by Section 13 hereof in respect of the customary advertisements and promotional materials contemplated thereby. Each Commitment Party’s obligations under this paragraph shall automatically terminate and be superseded by the confidentiality provisions in the Facilities Documentation upon the execution and delivery of the Facilities Documentation and initial funding thereunder or shall expire on the first anniversary of the date hereof, whichever occurs earlier.

 

Section 12.          Assignments; Etc.

 

This Commitment Letter and each Fee Letter (and your rights and obligations hereunder and thereunder) shall not be assignable by you without the prior written consent of each Commitment Party (and any attempted assignment without such consent shall be null and void), are intended to be solely for the benefit of the parties hereto and thereto (and Indemnified Persons), are not intended to confer any benefits upon, or create any rights in favor of, any person other than the parties hereto and thereto (and Indemnified Persons) and may not be relied upon by any person or entity other than you. Each Commitment Party may assign its commitment hereunder to one or more prospective Lenders; provided that (a) such Commitment Party shall not be relieved or novated from its obligations hereunder (including its obligation to fund the Term Loan Facility on the Closing Date) in connection with any syndication, assignment or participation of the Term Loan Facility (including its commitments in respect thereof) until after the initial funding of the Term Loan Facility on the Closing Date, (b) no assignment or novation shall become effective with respect to all or any portion of such Commitment Party’s commitments in respect of the Term Loan Facility until the initial funding of the Term Loan Facility on the Closing Date, and (c) unless you agree in writing, each Commitment Party shall retain exclusive control over all rights and obligations with respect to its commitments in respect of the Term Loan Facility, including all rights with respect to consents, modifications, supplements and amendments, until the initial funding of the Term Loan Facility on the Closing Date has occurred. Any and all obligations of each Commitment Party hereunder may be performed, and any and all rights of such Commitment Party hereunder may be exercised, by or through any of its affiliates or branches; provided that with respect to the commitments, any assignments thereof to an affiliate will not relieve such Commitment Party from any of its obligations hereunder unless and until such affiliate shall have funded the portion of the commitment so assigned.

 

8

 

Section 13.           Amendments; Governing Law; Etc.

 

This Commitment Letter and each Fee Letter may not be amended or modified, or any provision hereof or thereof waived, except by an instrument in writing signed by you and the Commitment Parties (or in the case of any Fee Letter, by the Commitment Party who is party thereto). Each of this Commitment Letter and each Fee Letter may be executed in any number of counterparts, each of which shall be an original and all of which, when taken together, shall constitute one agreement. Delivery of an executed signature page of this Commitment Letter or any Fee Letter by facsimile (or other electronic, i.e. a “pdf” or “tif”) transmission shall be effective as delivery of a manually executed counterpart hereof or thereof, as the case may be. The words “execution,” “signed,” “signature,” and words of like import in this Commitment Letter or any Fee Letter shall be deemed to include electronic signatures or the keeping of records in electronic form, each of which shall be of the same legal effect, validity or enforceability as a manually executed signature or the use of a paper-based recordkeeping system, as the case may be, to the extent and as provided for in any applicable law, including the Federal Electronic Signatures in Global and National Commerce Act, the New York State Electronic Signatures and Records Act, or any other similar applicable state laws based on the Uniform Electronic Transactions Act. Section headings used herein and in any Fee Letter are for convenience of reference only, are not part of this Commitment Letter or such Fee Letter, as the case may be, and are not to affect the construction of, or to be taken into consideration in interpreting, this Commitment Letter or such Fee Letter, as the case may be. Each Commitment Party may, in consultation with you, place customary advertisements in financial and other newspapers and periodicals or on a home page or similar place for dissemination of customary information on the Internet or worldwide web as it may choose, and circulate similar promotional materials, after the closing of the Transaction in the form of a “tombstone” or otherwise describing the names of the Borrower and its affiliates (or any of them), and the amount, type and closing date of the transactions contemplated hereby, all at the expense of such Commitment Party. This Commitment Letter and the Fee Letters set forth the entire agreement between the parties hereto as to the matters set forth herein and therein and supersede all prior understandings, whether written or oral, between us with respect to the matters herein and therein. Matters that are not covered or made clear in this Commitment Letter or in any Fee Letter are subject to mutual agreement of the parties hereto or thereto. THIS COMMITMENT LETTER AND EACH FEE LETTER AND ANY CLAIM, CONTROVERSY OR DISPUTE ARISING HEREUNDER OR THEREUNDER OR IN CONNECTION HEREWITH OR THEREWITH (WHETHER IN CONTRACT, TORT OR OTHERWISE) SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAW OF THE STATE OF NEW YORK; provided that (a) the interpretation of the definition of Partnership Material Adverse Effect (as defined in the Merger Agreement) and whether there shall have occurred a Partnership Material Adverse Effect, (b) whether the representations and warranties made by or with respect to SIRE, Sisecam GP and their respective subsidiaries in the Merger Agreement are accurate and whether as a result of a breach or inaccuracy thereof you or your affiliate have the right to terminate your or its obligations under the Merger Agreement, or refuse to consummate the transactions contemplated by the Merger Agreement and (c) whether the Acquisition has been consummated in accordance with the terms of the Merger Agreement, shall be governed by, and construed in accordance with, the laws of the State of Delaware, without regard to principles of conflicts of law (whether of the State of Delaware or any other jurisdiction) that would cause the application of the laws of any jurisdiction other than the State of Delaware.

 

Section 14.          Jurisdiction.

 

Each of the parties hereto hereby irrevocably and unconditionally (a) submits, for itself and its property, to the exclusive jurisdiction of any New York State court or Federal court of the United States of America sitting in the County of New York, Borough of Manhattan, and any appellate court from any thereof, in any action or proceeding arising out of or relating to this Commitment Letter, any Fee Letter or the transactions contemplated hereby or thereby, or for recognition or enforcement of any judgment, and agrees that all claims in respect of any such action or proceeding shall be heard and determined only in such courts located within New York County, provided, however, that each Commitment Party shall be entitled to assert jurisdiction over you and your property in any court in which jurisdiction may be laid over you or your property, (b) waives, to the fullest extent it may legally and effectively do so, any objection which it may now or hereafter have to the laying of venue of any suit, action or proceeding arising out of or relating to this Commitment Letter, any Fee Letter or the transactions contemplated hereby or thereby in any such New York State or Federal court, as the case may be, (c) waives, to the fullest extent permitted by law, the defense of an inconvenient forum to the maintenance of such action or proceeding in any such court and (d) agrees that a final judgment in any such action or proceeding shall be conclusive and may be enforced in other jurisdictions by suit on the judgment or in any other manner provided by law. Each of the parties hereto agrees that service of any process, summons, notice or document by registered mail or overnight courier addressed to you at the address above shall be effective service of process against you for any suit, action or proceeding brought in any such court.

 

9

 

Section 15.          Waiver of Jury Trial.

 

EACH OF THE PARTIES HERETO IRREVOCABLY WAIVES ANY RIGHT TO TRIAL BY JURY IN ANY ACTION, PROCEEDING, SUIT, CLAIM OR COUNTERCLAIM BROUGHT BY OR ON BEHALF OF ANY PARTY RELATED TO OR ARISING OUT OF THIS COMMITMENT LETTER, ANY FEE LETTER OR THE PERFORMANCE OF SERVICES HEREUNDER OR THEREUNDER.

 

Section 16.          Surviving Provisions.

 

The provisions of Sections 3, 4, 5, 7, 8, 9, 10, 11, 12, 13, 14, 15 and 16 of this Commitment Letter and the provisions of each Fee Letter shall remain in full force and effect regardless of whether definitive Facilities Documentation shall be executed and delivered and notwithstanding the termination of this Commitment Letter or the commitment of any Commitment Party hereunder and our agreements to perform the services described herein; provided that your obligations under this Commitment Letter, other than those provisions relating to syndication, information, confidentiality and payment of amounts owing under the Fee Letters, shall automatically terminate and be superseded by the definitive Facilities Documentation relating to the Term Loan Facility upon the initial funding thereunder and the payment of all amounts owing at such time hereunder and under each Fee Letter.

 

Section 17.          PATRIOT Act Notification.

 

Each Commitment Party hereby notifies you that pursuant to the requirements of the USA PATRIOT ACT (Title III of Pub. Law 107-56 (signed into law October 26, 2001)) (as amended from time to time, the “PATRIOT Act”) and 31 C.F.R. § 1010.230 (the “Beneficial Ownership Regulation”) and the Beneficial Ownership Regulation, it is required to obtain, verify and record information that identifies the Borrower and any other obligor under the Term Loan Facility and any related Facilities Documentation and other information that will allow such Commitment Party to identify the Borrower and any other obligor in accordance with the PATRIOT Act and the Beneficial Ownership Regulation. This notice is given in accordance with the requirements of the PATRIOT Act and the Beneficial Ownership Regulation and is effective as to each Commitment Party and each Lender. You hereby acknowledge and agree that the Commitment Parties shall be permitted to share any or all such information with the Lenders.

 

Section 18.          Termination and Acceptance.

 

Each Commitment Party’s commitment with respect to the Term Loan Facility as set forth above, and its agreement to perform the obligations described herein, will automatically terminate (without further action or notice and without further obligation to you) on the first to occur of (i) 5:00 p.m., New York City time, on July 30, 2023 (the “Termination Date”), unless on or prior to such time the Transaction has been consummated, (ii) any time after the execution of the Merger Agreement and prior to the consummation of the Transaction, the date of the termination or abandonment of the Merger Agreement in accordance with its terms (other than with respect to ongoing indemnities, confidentiality provisions and similar provisions) or (iii) the date of the consummation of the Acquisition without the use of the Term Loan Facility (such first date to occur, the “Expiration Date”).

 

If the foregoing correctly sets forth our agreement with you, please indicate your acceptance of the terms of this Commitment Letter and of each Fee Letter by returning to us executed counterparts hereof and by returning to each respective counterparty executed counterparts of each Fee Letter, in each case not later than 11:59 p.m., New York City time, on February 1, 2023. The commitment of each Commitment Party hereunder, and its agreements to perform the obligations described herein, will expire automatically (and without further action or notice and without further obligation to you) at such time in the event that we have not received such executed counterparts in accordance with the immediately preceding sentence.

 

[Remainder of this page intentionally left blank]

 

10

 

We are pleased to have been given the opportunity to assist you in connection with this important financing.

 

Very truly yours,

 

DEUTSCHE BANK AG NEW YORK BRANCH

 

   
By:  
Name:  
Title  

 

   
By:  
Name:  
Title  

 

SOCIETE GENERALE

 

   
By:  
Name:  
Title  

 

[Sisecam Chemicals Resources – Commitment Letter]

 


 

Accepted and agreed to as of
the date first above written:

 

SISECAM CHEMICALS RESOURCES LLC

 

   
By:  
Name: Marla Nicholson  
Title: General Counsel  

 

[Sisecam Chemicals Resources – Commitment Letter]

 


 

EXHIBIT A

 

Sisecam Chemicals Resources LLC
Term Loan Facility

 

Transaction Description

 

Capitalized terms used but not defined in this Exhibit A shall have the meanings set forth in the commitment letter to which this Exhibit A is attached (the “Commitment Letter”) and in the other Exhibits to the Commitment Letter. In the case of any such capitalized term that is subject to multiple and differing definitions, the appropriate meaning thereof in this Exhibit A shall be determined by reference to the context in which it is used.

 

Pursuant to that certain Agreement and Plan of Merger, dated as of February 1, 2023, by and among, inter alios, Sisecam Chemical Wyoming LLC, a Delaware limited liability company (“SCW”) and sole member of Merger Sub, Sisecam Chemicals Newco LLC, a Delaware limited liability company (“Merger Sub”), Sisecam Resource Partners LLC (“Sisecam GP”) and Sisecam Resources LP (“SIRE”) (together with all exhibits, schedules and disclosure letters thereto, collectively, the “Merger Agreement”), Merger Sub will merge with and into SIRE, with SIRE as the surviving entity (the “Merger”). Immediately following the Merger, SCW shall own approximately 97.8% of SIRE, Sisecam GP shall own approximately 2% of SIRE, and a newly formed limited liability company whose sole member will be SCR (“Newco”) will own an approximately 0.2% interest in SIRE. Concurrently with the Merger, SCW shall acquire (the “Acquisition”) 100% of the equity interests of SIRE which are held by persons other than SCW, Newco and Sisecam Resources Partners LLC.

 

The sources of funds needed to effect the Merger, the Acquisition and to pay all fees and expenses incurred in connection with the Transaction (the “Transaction Costs”) shall be provided through (a) a senior secured financing consisting of a $110.0 million term loan facility (the “Term Loan Facility”) provided to Sisecam Chemicals Resources LLC (the “Borrower”), in each case, upon the terms and subject to the conditions set forth or referred to in the Term Sheet and (b) cash investments by the direct or indirect parent companies of the Borrower, which shall be in the form of common equity of the Borrower or distributions from any direct or indirect subsidiary of the Borrower (the “Contribution”).

 

The date on which the Merger and the Acquisition is consummated and the initial borrowing is made under the Term Loan Facility is referred to herein as the “Closing Date”.

 

The transactions described above are collectively referred to herein as the “Transaction”.

 

A-1

 

EXHIBIT B

 

Sisecam Chemicals Resources LLC Financing
 

     
1. Term Loan/Size Up to $110 million, fully-funded on the closing date (the “Holdco Term Loan”)
2. Lenders/Participation 50% of the Holdco Term Loan to be committed by each of Deutsche Bank AG New York Branch (or an affiliate thereof) and Societe Generale (or an affiliate thereof) (collectively, the “Lenders”)
3. Administrative Agent An institution to be mutually agreed.
4. Borrower Sisecam Chemicals Resources LLC (“SCR” or the “HoldCo”)
5. Guarantors The Borrower and each of its subsidiaries, other than Sisecam Wyoming LLC (“SWY”) and each of its subsidiaries.
6. Use of Proceeds To fund a portion of the acquisition of the approximately 26% public share interest in Sisecam Resources LP (“SIRE”) (the “Acquisition”) and related fees and expenses.
7. Maturity Earliest to occur of (x) 3.5 years after the closing date and (y) October 15, 2026.
8. Interest Rate SOFR + Credit Adjustment Spread of 10/15/25 basis points + Applicable Margin
9. Applicable Margin

Year 1: 400bps per annum 

Year 2: 425bps per annum 

Year 3: 450bps per annum 

Half-Year 4: 475bps per annum 

10. SOFR Floor 1.00%
11. Default Interest Rate Interest Rate plus 2% per annum.
12. Repayment Repayment to be based on a sweep of 100% of Excess Cash Flow on a quarterly basis, subject to Minimum Amortization requirements.
13. Minimum Amortization

Minimum Amortization requirements by fiscal year-end: 

Year 1: $30 million (target ending balance of $80 million) 

Year 2: $30 million (target ending balance of $50 million) 

Year 3: $30 million (target ending balance of $20 million) 

Half-Year 4: $20 million (target ending balance of $0) 

14. Excess Cash Flow Any and all cash distributions received by the Borrower directly or indirectly from SIRE or SWY or contributions from Sisecam Chemicals USA Inc. and/or Ciner Enterprises Inc. less administrative and operating costs of the HoldCo and interest, fees and costs payable in association with the HoldCo Term Loan.
15. Voluntary Prepayments Permitted at any time, on customary notice, without premium or penalty; subject to breakage and customary minimums.  Amounts prepaid cannot be reborrowed.

 


 

16. Mandatory Prepayments

The Borrower shall prepay outstanding amounts and obligations under the HoldCo Term Loan with the net proceeds (or in the case of a change of control, all outstanding HoldCo Term Loans shall be repaid in full) of the following (and subject to any requirements pursuant to that certain credit agreement, dated October 28, 2021, by and among, inter alios, SWY, as the borrower and Bank of America, as administrative agent (as amended prior to the date hereof, the “OpCo Revolving Credit Facility”)): 

     The sale of any direct or indirect interest of the Borrower in SIRE or SWY; 

     Any non-ordinary course asset sale by the Borrower or any subsidiary of the Borrower (carve-outs or thresholds to be agreed); 

     Any material insurance events with respect to the Borrower or any subsidiary of the Borrower (thresholds to be agreed), less (if no event of default has occurred and is continuing) amounts used to replace or repair the insured asset or to pay any liabilities so insured within a timeframe to be agreed; 

     A change of control of the Borrower, SIRE or SWY; and 

     100% of the proceeds of any non-permitted debt incurred. 

17. Debt Service Reserve Account (“DSRA”) DSRA to be funded at closing and maintained in an amount equal to the next 6 months of scheduled interest due under the HoldCo Term Loan.
18. Security The HoldCo Term Loan will be secured by a first priority perfected security interest in (i) all of the assets of the Borrower, including (without limitation) all of the equity interests in Sisecam Chemicals Wyoming LLC and control agreements with respect to the DSRA and other deposit accounts and (ii) all assets of the Guarantors (excluding direct or indirect equity interests in SWY), including (without limitation) control agreements with respect to deposit accounts of the Guarantors, in each case whether now owned or hereafter acquired (the “Collateral”).
19. Negative Covenants Including but not limited to: indebtedness (including, for the avoidance of doubt, a prohibition on indebtedness of the Borrower and its subsidiaries, but with capped exceptions to be agreed for (w) indebtedness under the OpCo Revolving Credit Facility, including refinancings thereof (provided that any such refinancing facility shall be in the same or lesser quantum (plus fees and expenses related to such refinancing) and shall have substantially the same terms as the OpCo Revolving Credit Facility, other than maturity), (x) certain existing equipment financings, (y) a general debt basket in an aggregate principal amount outstanding not in excess of $55 million; provided that such general debt basket shall be reduced by any amounts outstanding under clause (x)  and (z) other ordinary course indebtedness incurred by SWY, as permitted under the OpCo Revolving Credit Facility, it being understood and agreed that the aggregate principal amount of all such indebtedness (inclusive of undrawn commitments under the OpCo Revolving Credit Facility) under clauses (w) through (z) shall not exceed $280 million), liens (including, for the avoidance of doubt, a prohibition on liens on any assets of the Borrower and its subsidiaries, with a limited exception to be agreed for liens under the OpCo Revolving Credit Facility and certain existing equipment liens), investments (including loans, acquisitions and advances, with agreed baskets and thresholds), restricted payments, restricted debt payments, mergers, consolidations and other fundamental changes, dispositions (including with respect to (x) the sale, transfer or change of the Borrower’s direct or indirect interest in SCR, SIRE and SWY), (y) sale or transfer of all or a portion of the equity interest held by SIRE in SWY and (z) the sale or transfer of material assets (threshold TBD) by SWY), changes in fiscal year, material changes in nature of business, amendment of organizational documents and other material agreements (including amendments to the OpCo Revolving Credit Facility) which are adverse to the Lenders, burdensome agreements, affiliate transactions with agreed exceptions, including, but not limited to, those already in place, sale leaseback transactions and business activities.

 


 

20. Financial Covenants

SCR will be subject to covenants based on the performance of both SWY and SCR, noting that the intent is not to require additional covenants at SWY or in the OpCo Revolving Credit Facility (or amendments or waivers/consents thereto and thereunder). The HoldCo Term Loan will include a customary cross-default to the OpCo Revolving Credit Facility.

 

SWY Financial Covenants: 

     Minimum tangible net worth covenant based on the tangible net worth of SWY attributable to equity interests of the Borrower (methodology TBD).1

 

HoldCo Financial Covenant: 

     Minimum Debt Service Coverage Ratio of 1.10:1.00, which shall be tested in respect of the Borrower over the 12 months prior to the date of the test based on its share of distributions from the SWY less any Holdco administrative or operational costs divided by all interest and fee expenses plus the Minimum Amortization requirement under the HoldCo Term Loan; and 

     Maximum Total Leverage Ratio2 of 3.75x.

 

Breach of Financial Covenants is subject to customary equity cure periods to be aligned with the OpCo Revolving Credit Facility, where applicable. 

21. Other Covenants and Controls

Including but not limited to:

      Subject to applicable law, contractual obligations under the implicated organizational documents and fiduciary duties, SCR and Guarantors must exercise their respective powers and rights to effectuate the maximum distribution of any and all Available Cash (to be defined in a manner to be agreed, but to include any cash available to be distributed by SWY or SIRE pursuant to their respective organizational documents and (in the case of SWY) the OpCo Revolving Credit Facility) from SIRE and SWY; and

 

•      Affirmative covenants customary and usual for facilities of this nature, including but not limited to: sanctions, anti-corruption, compliance with law and environmental. 

 

 

1 NTD: the calculation of such Financial Covenants remains to be determined and aligned with the existing OpCo Revolving Credit Facility, where applicable. 

2 Total Net Leverage Ratio is to be calculated on a consolidated basis with SWY, taking into account 100% of indebtedness incurred by the Borrower/Guarantors and EBITDA generated by the Borrower/Guarantors and the Borrower’s/Guarantor’s pro rata ownership percentage of indebtedness incurred and EBITDA generated at SWY. (e.g., based on current ownership levels, Debt = ~51% of SWY debt + 100% of Borrower/Guarantor debt; EBITDA = ~51% of SWY EBITDA)

 


 

22. SWY Reporting Requirements to Lenders To mirror the reporting requirements of the OpCo Revolving Credit Facility, including quarterly unaudited and annual audited financials and other customary obligations, but to include notice of any amendment or waiver with respect to the OpCo Revolving Credit Facility and formal communication from any agent or lender under the Opco Revolving Credit Facility regarding a breach of any term under the OpCo Revolving Credit Facility.
23. HoldCo Reporting Requirements to Lenders Customary for transactions of this nature, including (without limitation) quarterly unaudited and annual audited financials (in each case, with MD&A), account balances (DSRA, etc.), quarterly compliance certificates, delivery of an annual budget and annually updated financial model, notices of default, notices of material litigation and proceedings, KYC information, etc.  
24. Events of Default Documentation will include events of default customary and usual for debt facilities of this nature (including but not limited to a cross-default to the OpCo Revolving Credit Facility) and will include grace periods, cure periods, materiality thresholds and voting protocols typical for financings of this nature.
25. Representations and Warranties Customary for transactions of this nature and subject to appropriate materiality, grace periods and other qualifications, including but not limited to: legal existence, good standing, corporate power and authority, no conflicts with organizational documents, material agreements or applicable law, margin regulations, the Investment Company Act of 1940, as amended, solvency, use of proceeds, Patriot Act/“know your customer” laws, OFAC/anti-terrorism laws, FCPA/anti-corruption laws and anti-money laundering laws, compliance with law, litigation, governmental approvals, disclosure, accuracy of historical financial statements, no material adverse effect, no default, taxes, subsidiaries, intellectual property, environmental, ERISA and labor matters, ownership of properties, and the creation, validity, perfection and priority of the security interests granted in the Collateral.
26. Documentation Credit documentation to be based on that with respect to the Opco Revolving Credit Facility, subject to modifications to give effect to the terms of this Term Sheet and otherwise as may be mutually agreed.  Initial drafts to be prepared by Lenders’ Counsel.
27. Legal Counsel to the Lenders and Administrative Agent White & Case LLP (“Lenders’ Counsel”)
28. Independent Technical Consultant Hatch (the “ITC”).
29. Governing Law State of New York

 


 

EXHIBIT C

 

Sisecam Chemicals Resources LLC
Term Loan Facility
Summary of Additional Conditions Precedent

 

Capitalized terms used in this Exhibit C but not defined herein shall have the meanings set forth in the commitment letter to which this Exhibit C is attached (the “Commitment Letter”) and in the other Exhibits to the Commitment Letter. In the case of any such capitalized term that is subject to multiple and differing definitions, the appropriate meaning thereof in this Exhibit C shall be determined by reference to the context in which it is used.

 

The initial borrowing under the Term Loan Facility on the Closing Date shall be subject to the following additional conditions precedent:

 

1. The execution and delivery of definitive Facilities Documentation (including, without limitation, and subject to the Funds Certain Provisions, the guarantees and security agreements required by the Summary of Terms) consistent with the terms of the Commitment Letter and the Term Sheet and otherwise reasonably satisfactory to each Commitment Party and the Borrower.

 

2. Concurrently with the initial funding under the Term Loan Facility, the Acquisition and the Merger shall have been consummated in accordance with the terms and conditions of the definitive agreement relating to the Merger (including, but not limited to, all schedules and exhibits thereto) (collectively, the “Merger Agreement”) and applicable law, and the Merger Agreement shall not have been altered, amended or otherwise changed or supplemented or any provision or condition therein waived, and neither the Borrower nor any affiliate thereof shall have consented to any action which would require the consent of the Borrower or such affiliate under the Merger Agreement, if such alteration, amendment, change, supplement, waiver or consent would be adverse to the interests of the Lenders in any material respect, in any such case without the prior written consent of the Commitment Parties.

 

3. The Merger Agreement Representations and the Specified Representations shall be true and correct in all material respects (it being understood and agreed that any such representation or warranty which is subject to any materiality qualifier shall be required to be true and correct in all respects).

 

4. Since the date of the Merger Agreement, there shall not have been a Partnership Material Adverse Effect (as defined in the Merger Agreement, as in effect as of the date hereof), or any event, change, fact, development, circumstance, condition or occurrence that is reasonably likely to have or result in a Partnership Material Adverse Effect (as defined in the Merger Agreement, as in effect as of the date hereof).

 

5. The Contribution shall have been made or, substantially concurrently with the initial funding of the Term Loan Facility on the Closing Date, shall be made.

 

6. Subject to the Funds Certain Provisions, the guarantees and security agreements required by the Summary of Terms shall have been executed and delivered and, subject to the Funds Certain Provisions, the Lenders shall have a first priority perfected security interest in all assets of the Borrower and the Guarantors as, and to the extent, required by the Term Sheet.

 

7. The Commitment Parties shall have received (1) legal opinions from counsel in form, scope and substance reasonably acceptable to the Commitment Parties, (2) a solvency certificate, in form and substance reasonably satisfactory to the Commitment Parties, from the chief financial officer of the Borrower and (3) other customary and reasonably satisfactory closing and corporate documents, resolutions, certificates, instruments, lien searches and deliverables.

 


 

8. The Commitment Parties shall have received (1) a pro forma consolidated balance sheet of Borrower and its subsidiaries (including SIRE), a pro forma consolidated statement of income of Borrower and its subsidiaries (including SIRE) and statements of cash flows for the twelve-month period ending on the last day of the most recently completed four fiscal quarter period ended at least 45 days before the Closing Date, prepared after giving effect to the Transaction as if the Transaction had occurred at the beginning of such period and (2) detailed projected consolidated financial statements of Borrower and its subsidiaries (including SIRE), prepared and approved by the chief financial officer of Borrower, for at least the four fiscal years ended after the Closing Date, which projections shall be in form and substance satisfactory to the Commitment Parties.

 

9. All costs, fees, expenses (including, without limitation, legal fees and expenses) and other compensation contemplated by the Commitment Letter and each Fee Letter, payable to Administrative Agent, the Lead Arrangers and the Lenders or otherwise payable in respect of the Transaction shall have been paid to the extent due.

 

10. (i) The Borrower and each of the Guarantors shall have provided, all documentation and other information required by regulatory authorities under applicable “know your customer” and anti-money laundering rules and regulations, including without limitation (a) the PATRIOT Act and (b) to the extent that the Borrower qualifies as a “legal entity customer” under the Beneficial Ownership Regulation, certifications as to beneficial ownership in relation to the Borrower, which certification shall be in form and substance reasonably satisfactory to the Lenders (in each case, reasonably requested by the Lenders no later than five business days prior to the Closing Date) and (ii) the Lenders shall have successfully completed “know your customer” due diligence and adoption by all relevant parties to each such Lender’s satisfaction, including, without limitation, obtaining any relevant anti-financial crime compliance approval.

 

 

Exhibit (c)(2)

 Confidential – Preliminary and Subject to Change  Discussion Materials Regarding Project Houston September 9, 2022 
 

 Confidential – Preliminary and Subject to Change  These materials have been prepared by Evercore Group L.L.C. (“Evercore”) for the Conflicts Committee (the “Conflicts Committee”) of the Board of Directors of Sisecam Resource Partners LLC, the general partner of Sisecam Resources LP (the “Partnership”), to whom such materials are directly addressed and delivered and may not be used or relied upon for any purpose other than as specifically contemplated by a written agreement with Evercore. These materials are based on information provided by or on behalf of the Conflicts Committee, from public sources or otherwise reviewed by Evercore. Evercore assumes no responsibility for independent investigation or verification of such information and has relied on such information being complete and accurate in all material respects. To the extent such information includes estimates and forecasts of future financial performance prepared by or reviewed with the management of the Partnership and/or other potential transaction participants or obtained from public sources, Evercore has assumed that such estimates and forecasts have been reasonably prepared on bases reflecting the best currently available estimates and judgments of such management (or, with respect to estimates and forecasts obtained from public sources, represent reasonable estimates). No representation or warranty, express or implied, is made as to the accuracy or completeness of such information and nothing contained herein is, or shall be relied upon as, a representation, whether as to the past, the present or the future. These materials were designed for use by specific persons familiar with the business and affairs of the Partnership. These materials are not intended to provide the sole basis for evaluating, and should not be considered a recommendation with respect to, any transaction or other matter. These materials have been developed by and are proprietary to Evercore and were prepared exclusively for the benefit and internal use of the Conflicts Committee.  These materials were compiled on a confidential basis for use exclusively by the Conflicts Committee and not with a view to public disclosure or filing thereof under state or federal securities laws, and may not be reproduced, disseminated, quoted or referred to, in whole or in part, without the prior written consent of Evercore.  These materials do not constitute an offer or solicitation to sell or purchase any securities and are not a commitment by Evercore or any of its affiliates to provide or arrange any financing for any transaction or to purchase any security in connection therewith. Evercore assumes no obligation to update or otherwise revise these materials. These materials may not reflect information known to other professionals in other business areas of Evercore and its affiliates.  Evercore and its affiliates do not provide legal, accounting or tax advice. Accordingly, any statements contained herein as to tax matters were neither written nor intended by Evercore or its affiliates to be used and cannot be used by any taxpayer for the purpose of avoiding tax penalties that may be imposed on such taxpayer. Each person should seek legal, accounting and tax advice based on his, her or its particular circumstances from independent advisors regarding the impact of the transactions or matters described herein. 
 

 Confidential – Preliminary and Subject to Change  Table of Contents  Section  Executive Summary  Soda Ash Market Background  SIRE Situation Analysis  Preliminary Valuation of SIRE Common Units  Appendix  A. Weighted Average Cost of Capital Analysis  I  II  III  IV 
 

 Confidential – Preliminary and Subject to Change  I. Executive Summary 
 

 Confidential – Preliminary and Subject to Change  Introduction  Evercore Group L.L.C. (“Evercore”) is pleased to provide the following materials to the Conflicts Committee (the “Conflicts Committee”) of the Board of Directors of Sisecam Resource Partners LLC (the “General Partner” or “SIRE GP”), the general partner of Sisecam Resources LP (“SIRE” or the “Partnership”), regarding Sisecam Chemicals Resources LLC’s (“Sisecam Chemicals” or “SCR”) proposal to acquire all common units representing limited partner interests in the Partnership (each, a “Common Unit”) from the holders of such units other than Common Units held by Sisecam Chemicals, the General Partner or their respective affiliates (the “Unaffiliated Unitholders”) (the “Proposed Transaction”)  1  Sisecam Chemicals Wyoming LLC (“SCW LLC”) is a wholly-owned subsidiary of Sisecam Chemicals that currently owns 14,551,000 Common Units (72% interest in the Partnership) and SIRE GP, which owns a 2.0% general partner interest in the Partnership  Sisecam Chemicals proposes to acquire each outstanding publicly-held Common Unit owned by the Unaffiliated Unitholders for  $17.90 in cash (the “Proposed Consideration”)   The Proposed Consideration represents a 0.3% discount to SIRE’s closing Common Unit price of $17.95 as of July 5, 2022, the last unaffected trading date, and a 0.2% premium to SIRE’s 30-day volume weighted average price (“VWAP”) as of July 5, 2022  Executive Summary 
 

 Confidential – Preliminary and Subject to Change  Introduction (cont’d)  The materials include the following:  2   An executive summary, including: (i) an overview of the transaction; (ii) a review of SIRE’s current partnership structure; (iii) the Proposed Transaction economics and (iv) an analysis of SIRE’s historical trading performance   Background information on the U.S. and worldwide soda ash market   An analysis of SIRE’s current situation, including an analysis of historical sales and expenses and a summary of the financial projections for SIRE as provided by SIRE management on August 14, 2022 (the “SIRE Financial Projections”)   A preliminary valuation of SIRE’s Common Units and sensitivities based on various operating assumptions   An appendix, including SIRE’s weighted average cost of capital  Executive Summary 
 

 Confidential – Preliminary and Subject to Change  Executive Summary  3  Summary Transaction Terms  Counterparties  Sisecam Chemicals Wyoming LLC  Transaction Summary  SCW LLC to acquire all publicly-owned Common Units from the Unaffiliated Unitholders for cash consideration  SIRE will cease to be a publicly-traded partnership and the Partnership will become a wholly- owned subsidiary of SCW LLC  Consideration  $17.90 cash for each SIRE Common Unit  Source: Partnership filings 
 

 Confidential – Preliminary and Subject to Change   Implied SIRE Consolidated Enterprise Value   Consideration Unit Price as of   Price 9/7/22   SIRE Common Unit Price SIRE Units Outstanding¹  $17.90 20.2  $21.80 20.2  2022E  2023E  2024E  2025E  $152.0 154.0  143.5  113.4  $152.0 154.0  143.5  113.4  Enterprise Value / SIRE Consolidated EBITDA 2022E  2023E  2024E  2025E  5.6x  5.5  5.9  7.5  6.6x  6.5  7.0  8.9  Executive Summary  Summary Organizational Structure and Transaction Economics  ($ in millions, except per unit amounts)  Transaction Economics  Current Partnership Ownership Structure  Source: Partnership filings, FactSet, SIRE Financial Projections  Reflects the sum of: (i) 19,799,791 Common Units outstanding and (ii) 399,000 general partner units representing an approximate 2.0% limited partner interest in SIRE and assumes pro rata allocation of equity value to Common Units and SIRE GP, with no incremental allocation to SIRE GP attributable to IDRs  SIRE’s total equity value represents a 51% in Sisecam Wyoming with the resulting 49% non-controlling interest stated at implied market value based on the SIRE Common Unit price  100%  100%  100%  Sisecam Chemicals Resources LLC  (“Sisecam Chemicals” or “SCR”)  Public  Sisecam Chemicals Wyoming LLC (“SCW LLC”)  Sisecam Wyoming LLC  (“Sisecam Wyoming”)  Natural Resources Partners LP (“NRP”)  NRP Trona LLC  (“NRP LLC”)  Sisecam Resources LP  (the “Partnership” or “SIRE”)  Sisecam Resource Partners LLC (“SIRE GP”)  Ciner Enterprise Inc.  WE Soda Ltd.  (“WE Soda”)  Türkiye Şişe Ve Cam Fabrikaları A.Ş (“Sisecam Parent”)  100%  ~26% LP Interest  5,248,791 Common Units  51%  49%  100%  Sisecam Chemicals USA Inc.  (“Sisecam USA”)  60% 40%  Interests to be acquired in the Proposed Transaction  ~72% LP Interest ~2% LP Interest 14,551,000 Common Units 399,000 GP Units  3.  100% of Sisecam Wyoming EBITDA less SIRE G&A  4  (“Ciner Enterprises”)  Total Equity Value – SIRE1  $361.6  $440.4  Noncontrolling Interest²  347.4  423.1  Total Equity Value – Sisecam Wyoming  $708.9  $863.5  Plus: Net Debt as of December 31, 2022  140.2  140.2  Consolidated Enterprise Value  $849.2  $1,003.7  SIRE Financial Projections – SIRE Consolidated EBITDA3 
 

 Confidential – Preliminary and Subject to Change  144%  108%  102%  --%  50%  100%  150%  200%  7/5/21  8/25/21  10/15/21  12/5/21  SIRE  5/8/22  6/28/22  8/19/22  1/26/22 3/18/22  SIRE Peer Group Average1 AMLP 2  Executive Summary  Indexed Price Performance  Source: FactSet, Public Filings  1. SIRE Peer Group Average calculated as the average indexed performance of publicly-traded soda ash MLPs and C-Corps (CHIECH S.A., Genesis Energy L.P., Turkiye Sise Ve Cam Fabrikalari A.S., Solvay SA, and Tata Chemicals Ltd.)  7/5/22: SCR delivered non- binding proposal to acquire all Common Units held by Unaffiliated Unitholders  11/19/21: Ciner Enterprises agreed to sell 60% of SCR, inclusive of control, to Sisecam USA for $300 million  2.  ALPS Alerian MLP ETF  5 
 

 Confidential – Preliminary and Subject to Change  Executive Summary  SIRE Unit Trading  $21.80  $17.87  $17.45  $19.16  $18.80  $17.90   $20.47  $14.00  $16.00  $18.00  $20.00  $22.00  $24.00  10/13/21  6/5/22  7/22/22  9/7/22  $12.00  7/11/21 8/27/21  Historical Price (SIRE)  11/29/21 1/15/22  Last 30 Trading Days VWAP  3/3/22 4/19/22  Last 60 Trading Days VWAP  Last 6 Months VWAP  Last 12 Months VWAP  Proposed Consideration  Go-Forward VWAP  7/5/22: SCR delivered non- binding proposal to acquire all Common Units held by Unaffiliated Unitholders  Proposed Consideration  Consideration Premium   SIRE Price Relative to Hist  $17.90  $18.93  1  Unaffected Closing Price Last 30 Trading Days VWAP Last 60 Trading Days VWAP Last 6 Months VWAP  Last 12 Mon Go  11/19/21: Ciner Enterprises agreed to sell 60% of SCR, inclusive of control, to Sisecam USA for $300 million  Source: FactSet, Bloomberg  6 
 

 Confidential – Preliminary and Subject to Change  Executive Summary  On November 19, 2021, Ciner Enterprises agreed to sell a 60% interest in Sisecam Chemicals to Sisecam USA for $300.0 million (the “2021 Acquisition”)  As a result of the transaction:   Sisecam Parent owns a controlling interest in the Partnership and Sisecam Wyoming through its indirect, majority ownership of SIRE GP   Sisecam Parent owns 60.0% of an approximate 74.1% economic interest in SIRE  If no value were ascribed to SIRE GP’s incentive distribution rights, the implied value of control for an “at-market” transaction was $217.6 million   If no value was ascribed to control, the implied unit price was $34.36, which equated to a 77.0% premium to the unaffected unit price  Assumed Unit Price Premium and Implied Value Paid for SIRE GP  2021 Acquisition of 60% of SCR  Value of Sisecam Parent Interest  $300.0  Divided by Ownership in Sisecam Chemicals  60.0%  Implied Value of Sisecam Chemicals  $500.0  Source: Public filings  7  Illustrative Value per LP Unit  $19.41  $22.00  $24.00  $26.00  $28.00  $30.00  $32.00  $34.36  LP Units Owned by Sisecam Chemicals  14.6  14.6  14.6  14.6  14.6  14.6  14.6  14.6  Implied Value of LP Units  $282.4  $320.1  $349.2  $378.3  $407.4  $436.5  $465.6  $500.0  Implied Value Paid by Sisecam Parent  $500.0  $500.0  $500.0  $500.0  $500.0  $500.0  $500.0  $500.0  Implied Value for Control  $217.6  $179.9  $150.8  $121.7  $92.6  $63.5  $34.4  $ -  ($ in millions, except per unit amounts) 
 

 Confidential – Preliminary and Subject to Change  II. Soda Ash Market Background 
 

 Confidential – Preliminary and Subject to Change  Soda Ash Market Background  The U.S. soda ash industry is comprised of four companies in Wyoming operating five plants and one company in California operating one plant  The five producers have a combined annual capacity of  13.3 million metric tons  The majority of the world's trona reserves are located in the Green River Basin, Wyoming and approximately 25% of global soda ash is produced by processing trona, with the remainder being produced synthetically through chemical processes  Primary uses include as a raw material input for flat glass, container glass, detergents, chemicals, paper and other consumer and industrial products  Domestic production of soda ash returned to pre-Covid levels in 2021 and domestic consumption of soda ash exceeded pre-Covid levels  2021 U.S. Capacity by Producer  Domestic Soda Ash Market Overview  Overview  U.S. Production and Consumption of Soda Ash  12.0  11.9  11.7  10.0  12.0  5.0  5.0  4.8  4.5  5.4  --  2.0  4.0  6.0  8.0  10.0  12.0  14.0  2017  2020  2021  Metric Tons (MM)  2018  Production  2019  Consumption  End User Consumption  Genesis Alkali Wyoming LP 23.9%  Sisecam Resources LP 20.1%  Solvay Chemicals, Inc 25.4%  Tata Chemicals Partners 20.1%  Nirma, LTD 10.4%  Glass 49.0%  Source: U.S. Geological Survey, IHS Markit  8  Chemicals  28.0%  Misc. 8.0%  Detergents 5.0%  Distributors 5.0%  Flue Gas  Soap & Desulfurization  3.0%  Pulp & Pape  1.0%  Water Treatment 1.0%   Company Capacity (Mmt)   Genesis Alkali Wyoming LP  3.2  Sisecam Resources LP  2.7  Solvay Chemicals, Inc  3.4  Tata Chemicals Partners  2.7   Nirma, LTD 1.4  Total 13.3 
 

 Confidential – Preliminary and Subject to Change  11.7  11.6  11.8  12.0  11.9  11.7  10.0  12.0  6.7  6.4  6.8  7.0  7.0  7.0  5.6  6.5  --  4.0  2.0  6.0  8.0  10.0  12.0  Metric Tons (MM)  2014 2015 2016 2017 2018  Domestic Production  2019 2020 2021  Exports  Soda Ash Market Background  Soda ash produced in the U.S. above the level of domestic consumption is exported, with exports representing approximately 54% of total production in 2021  Total U.S. imports, primarily from Turkey, have recently been approximately 100,000 tons per year, which was more than double the average quantity of annual imports during the past decade  Import and Export Markets for Soda Ash  Domestic Production and Exports  U.S. and Export Markets for Soda Ash   Source: U.S. Geological Survey   9 
 

 Confidential – Preliminary and Subject to Change  Soda Ash Market Background  Comparison of Natural Trona and Synthetic Production  Overview  Sisecam Wyoming produces soda ash with naturally mined soda as opposed to synthetically produced soda  Synthetic production is approximately twice as expensive to produce compared to U.S. natural soda ash production  Synthetic soda ash consumes substantially more energy, incurs additional costs associated with by- products and has a greater carbon footprint   Production related CO2 intensity in natural soda is approximately 70% lower than synthetic, while energy usage is approximately 60% lower and water usage is approximately 85% lower  Comparison of Production Costs  2021 Global Production Capacity  Comparison of Soda Ash Production Methods  U.S. Natural 18%  Solvay Process 47%  China Hou  20%  Others 15%  2.0x  2.1x  2.4x  1.0x  1.0x  0.0x  2.0x  3.0x  U.S. Natural  EU Solvay  China Solvay  China Hou  U.S. Natural  Solvay  Process China Hou  Raw Materials  Trona One  Salt (brine), Limestone, Ammonia  Salt (brine), Limestone, Carbon Dioxide  Energy Usage  4-6  MMBtu/ton  10-14  MMBtu/ton  10-14  MMBtu/ton  By-Products  None  Calcium Chloride (waste product)  Ammonium Chloride (co- product)  Source: company presentations  10 
 

 Confidential – Preliminary and Subject to Change  100  80  60  40  20  --  Soda Ash Market Background   Genesis plans to invest approximately $350 million to expand its Granger soda ash facilities from approximately 500,000 tons per year to approximately 1,250,000 tons per year   Expected to be in service in 3Q 2023  IHS Markit forecasts Sisecam to increase capacity by  1.3 million tons in 2024 and 2025  IHS Markit projects annual capacity growth in North America of 4.0% from 2020 to 2025  Projected Increases in Global Soda Ash Supply  North America Supply Growth  In the near-term, the most significant North American growth project is Genesis’ expansion of its Granger facility  North America, Northeast Asia and Global Capacity Growth (Million metric tons)  2021 Global Production Capacity  The majority of supply growth outside of the U.S. is expected to come online in China   Natural soda ash plants are under construction in Inner Mongolia with annual output of up to 5.4 million tons per year to come online by 2025   A 1.2 million ton Solvay process soda ash plant is expected to come online in Qinghai, China in 2023  IHS Markit also projects plant shutdowns in China that will offset some of the new capacity coming online   An approximately 1.3 million ton soda ash plant in  Lianyungang, China was shut down in June 2022   An approximately 600,000 ton plant in Guangzhou, China is expected to be shut down in late-2022  IHS Markit projects annual capacity growth in Northeast Asia of 2.9% from 2020 to 2025   CAGR%    Range North America Northeast Asia Global   2010A-'20A 1.1% 2.9% 2.2%  2020  57  21  24  'A-'2  5E  61  22  27  4.  64  22  29  0%  65  22  30  2  .9%  65  21  31  2.4%  64  21  30  65  21  30  67  22  31  69  24  31  72  26  33  72  26  32  71  26  32  73  27  32  76  26  35  78  28  35  81  28  36  12  13  13  13  13  13  13  13  14  14  14  14  14  15  16  17  2010A  2011A  2012A  2013A  2014A  2015A  2016A  2017A  2018A  2019A  2020A  2021E  2022E  2023E  2024E  2025E  North American  Northeast Asia  Other  Source: IHS Markit  11 
 

 Confidential – Preliminary and Subject to Change  Soda Ash Market Background  Industry and Research Analyst Commentary  Our investment in Sisecam Wyoming continues to benefit from historically high export soda ash prices. Though global soda ash demand has weakened modestly over the last month in response to slowing global economic growth, the industry remains supply constrained due to primarily to lingering COVID effects in China, a force majeure event at a competitor in Green River, Wyoming, and ongoing delays with shipping and logistics. Higher soda ash prices have more than offset cost inflation, resulting in higher margins and cash  flow.  The soda ash business should remain strong over the next few years given increasing demand and limited supply additions. This is favorable for pricing and leaves room to offset rising energy/raw material costs.  Source: Company transcripts, Wall Street research  12  The market for soda ash is structurally short of supply. […] This tightness is fundamentally the result of some 2 million tons a year of supply having been taken offline since 2019. The supply shortage has been exacerbated by multiple production disruptions and force majeure events experienced and declared by other natural producers in the United States over the last 5 or 6 months.  At the same time, the demand is exceeding 2019 levels. This is extremely robust demand, especially considering that the automobile  manufacturing business worldwide has been in a recession as a practical matter […] This supply shortfall in soda ash means prices must rise to allocate scarce tons and ultimately solicit incremental high-cost  synthetic production to balance the market at the margin, all at a time when the synthetic producers cost have increased dramatically, owing primarily to rising energy and other input costs.  The soda ash market currently finds itself in a spot where worldwide  inventories are approaching historical levels lows and have never been so low immediately prior to entering a potential policy-induced cyclical  slowdown. By way of example, it has been reported at the end of 2021, Chinese inventory levels were approximately 1.8 million metric tons. And today, they are approaching 300,000 metric tons, which is more than an 80% drop in just 6 months.  Grant Sims, CEO & Chairman Genesis Energy, L.P.  (7/28/2022)  Saurabh Jain, HSBC  (8/10/2022)  Craig Nunez, President & COO Natural Resource Partners L.P.  (8/4/2022) 
 

 Confidential – Preliminary and Subject to Change  III.  SIRE Situation Analysis 
 

 Confidential – Preliminary and Subject to Change   As of September 7, 2022   Total Units Outstanding1 Common Unit Price  20.2  $21.80  Total Equity Value Plus: Net Debt  Plus: Noncontrolling Interest (Market Value)2  $440.4 150.9  423.1  Enterprise Value  $1,014.4   Management Projections    Metric Yield/Multiple   Distribution Yield  Current  $2.00  9.2%  Revolver Availability / Total Revolver Capacity  $120 / $225  2023E  2.40  11.0%  Net Debt / Net Book Cap  29.7%  2024E  2.21  10.1%  Net Debt / 2022E EBITDA  1.0x  EV / EBITDA3 2022E  $152  6.7x  2023E  154  6.6  2024E  143  7.1  SIRE Situation Analysis  Public Trading Statistics  ($ in millions, except per unit amounts)  Balance Sheet and Credit Data  Common Unit Price and Distribution Information  General Partner Incentive Distribution Rights   As of June 30, 2022   Cash and Marketable Securities Short-Term Debt  Long-Term Debt  $3.4 8.7  145.6  Total Debt Net Debt  Plus: Noncontrolling Interest (Book Value) Plus: Partners' Capital  $154.3  $150.9 156.4  201.2  Net Book Capitalization  $508.5  $3.00  $2.50  $2.00  $1.50  $1.00  $0.50  $--  $--  $5.00  $10.00  $15.00  $20.00  $25.00  9/7/20  5/8/21  Distribution per Unit  9/7/22  Distribution per Unit  Unit Price  1/6/22  Unit Price  Quarterly Distribution per LP Unit $0.5000  Total Total Total Quarterly Quarterly  Total Annual  Total Annual  Quarterly Quarterly Distribution Distribution to GP  LP Units Distribution Distribution Distribution Distribution  % to LP % to GP  LP Quarterly Distribution Range  Within Range per LP Unit Outstanding to LPs  to GP to LPs to GP  98.0%  2.0%  $--  $0.5000  $0.5000  $0.0102  19.8  $9.9  $0.2  $39.6  $0.8  98.0%  2.0%  0.5000  0.5750  --  --  19.8  --  --  --  --  85.0%  15.0%  0.5750  0.6250  --  --  19.8  --  --  --  --  75.0%  25.0%  0.6250  0.7500  --  --  19.8  --  --  --  --  50.0%  50.0%  0.7500  --  --  19.8 -- -- -- --    $9.9 $0.2 $39.6 $0.8   % of Total Distributions to the GP  % of Total Distributions to the IDRs  2.0%  --%  Source: Public filings, FactSet, SIRE Financial Projections  Includes General Partner 2.0% interest  Implied market value of the 49% interest in Sisecam Wyoming owned by NRP LLC, calculated as the Partnership’s Total Equity Value divided by 51% multiplied by 49%  3.  SIRE Consolidated EBITDA equal to 100% of Sisecam Wyoming EBITDA less SIRE G&A  13 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Sisecam Resources Unit Ownership Summary  Institution  Units (000's)  Ownership %  Goldman Sachs & Co. LLC (Private Banking)  630  3.2%  Fidelity Management & Research Co. LLC  146  0.7%  JPMorgan Securities LLC (Investment Management)  118  0.6%  Sphinx Trading LP  100  0.5%  Acadian Asset Management LLC  55  0.3%  Credit Suisse Gestion SGIIC SA  36  0.2%  Sowell Financial Services LLC  27  0.1%  Rockefeller & Co. LLC  27  0.1%  Fidelity Institutional Asset Management  25  0.1%  Equitec Proprietary Markets LLC  22  0.1%  Shapiro Capital Management LLC  16  0.1%  Merrill Lynch, Pierce, Fenner & Smith, Inc. (Invt Mgmt)  4  0.0%  BNP Paribas Arbitrage SNC  4  0.0%  Total Clarity Wealth Management, Inc.  3  0.0%  Securities America Advisors, Inc.  3  0.0%  Top 15 Institutional  1,217  6.1%  Other Institutions  35  0.2%  Less: Short Interest  (10)  (0.0%)  Total Institutional 1,243 6.3%  Institutional/Other (Net of Short Interest)  1,243  6.3%  Turkiye Sise Ve Cam Fabrikalari As  14,551  73.5%   Insider Ownership   Management and Directors  133  0.7%  Holder Units (000's) Ownership %   Retail  3,873  19.6%  Turkiye Sise Ve Cam Fabrikalari As  14,5511  73.5%1  Total Common  19,800  100.0%  Management and Directors  133  0.7%  Total Insider  74.2%  Short Position  10  0.0%  Source: FactSet, Public filings, Wall Street Research  Summary  Institutional Ownership  Institutional 6.3%  1.  Includes General Partner Interest  14  Turkiye Sise Ve Cam Fabrikalari As  73.5%   Summary   Units  Holder (000's) Ownership %   Management and  Directors 0.7%  Retail 19.6% 
 

 Confidential – Preliminary and Subject to Change  $104  $121  $134  $117  $120  $137  $135  $62  $89  $155  2.27  2.31  2.41  2.49  2.46  2.37  2.50  2.02  2.55  2.29  --  1.0  2.0  3.0  4.0  5.0  6.0  $ --  $25  $50  $75  $100  $125  $150  $175  2013A  2014A  2017A  2018A 2019A 2020A  Soda Ash Volume Sold (Million Metric Tons)  2021A  2022E  Soda Ash Volume Sold (Million Metric Tons)  2015A 2016A  Sisecam Wyoming EBITDA  Owns a controlling 51% interest in Sisecam Wyoming, one of the largest and lowest cost producers of natural soda ash in the world   Sisecam Wyoming’s Green River Basin facility has been in operation for more than 50 years  2.5 million metric tons per annum (“mtpa”) of soda ash production capacity and over 50 years of trona mining reserves  Since 2019, SIRE management has been evaluating a potential new expansion project (the “Unit 8 Expansion”) that could increase production levels to 3.5 million mtpa, 134% of the last five-year average  SIRE Situation Analysis  Partnership Overview  Description  Sisecam Wyoming Plant Location and Mine Footprint  Known Sodium Leasing Area  ($ in millions)  Historical and Projected Sisecam Wyoming EBITDA and Volumes Sold  Source: Partnership filings  15 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Beginning in 2019, Sisecam Wyoming has considered the Unit 8 Expansion, including construction of a new refinery unit, rail track loop and associated facilities that would increase soda ash production levels to approximately 3.5 million mtpa   The project would involve installing a new Unit 8 circuit, construction of an additional production shaft and construction of a new rail loop track, among other additions  Sisecam Wyoming began procuring engineering services related to the Unit 8 Expansion in 2019  On February 18, 2020, Sisecam Wyoming presented to the Sweetwater County Commission to obtain approval to construct the Unit 8 Expansion   At the time, Sisecam Wyoming estimated a total project cost of $426.0  million  In August 2020, in light of reduced demand caused by the COVID-19 pandemic, SIRE elected to slow capital expenditures associated with the Unit 8 Expansion  Leading up to the 2021 Acquisition, SIRE continued to assess the timing of the project in the context of the capital outlay, construction schedule and market recovery   Throughout this time, SIRE maintained that it planned to expand operations and it was confident in the long-term fundamentals that supported new capacity in the market  In a reserve estimate filed on March 15, 2022, SIRE commented that although the Unit 8 Expansion was shown outside the 5-year capital budget, the operation is considered profitable as-is and given the uncertainties, these expansions were not considered for the economic analysis for the reserve estimate  Proposed Unit 8 Expansion  Project Layout  Sisecam Wyoming has received several regulatory approvals for construction of the Unit 8 Expansion, including the Air Quality (New Source Review Construction Permit), Land Quality Permit, Bureau of Land Management On-Lease Action Approval and Industrial Siting Permit  Sisecam Wyoming still needs a water quality permit and a construction permit from Sweetwater County  Some permits can expire, and changes to design or location would require additional permitting  Project Overview  Permitting Status  Source: Partnership filings and reports  16 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis   The UP Agreement began on January 1, 2022 and expires on December 31, 2025   Beginning on January 1, 2023, rates are adjusted annually based on the prior four quarterly indices of the All Inclusive Index Less Fuel with Forecast Error Adjustment (“AIILF”), as published by the Association of American Railroads   In the event the average price of Retail On-Highway Diesel Fuel calculated monthly based on prices reported on the U.S. Department of Energy Website equals or exceeds $2.30 per gallon, UP will add a mileage-based fuel surcharge to the freight charges   Shortfall payment is required to be made to UP if SIRE does not ship 85% of its production on UP  In 2021, SIRE shipped over 90% of production on UP  Production for export is transported on UP to Kansas City Southern Railroad (“KCS”) for transportation to Mexico and to terminals in the U.S. Northwest for transport via Handysize vessels to Asia and Latin America   A Handysize vessel holds 40,000 to 50,000 tons of dry bulk  Transportation Overview  Overview  SIRE’s production is transported from Wyoming via Union Pacific Railroad (“UP”) pursuant to a master contract amendment executed October 27, 2021 (the “UP Agreement”)  Historical AIILF  Historical Handysize Dry Bulk Costs (Asia)  (4.0%)  (2.0%)  0.0%  2.0%  4.0%  6.0%  8.0%  10.0%  2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022  Core CPI Inflation  All-LF with Forecast Error Adj.  $0  $10,000  $20,000  $30,000  $40,000  Dayrate  Source: SIRE management, Association of American Railroads, FactSet, Bloomberg  17  2012-2022E Average Annual Change Core CPI: 2.2%  All-LF: 2.5% 
 

 Confidential – Preliminary and Subject to Change  Freight costs are primarily comprised of rail transportation, port fees and seaborne shipping costs   The majority of freight costs for domestic sales are rail transportation and storage costs, which are contracted and fairly stable   Exports incur seaborne shipping costs, which are  more cyclical in nature  SIRE Situation Analysis  Freight Costs  Freight Cost Overview  Historical Freight Cost Trend  2022E Freight Cost ($MM)  2022E Projected Freight Cost per Metric Ton:  $103.99  Domestic Sales  Exports  $78  $70  $  $81  $88  $88  $75  $106  $90  $140  $120  $100  $80  $60  $40  $20  $--  20  $62  $73  $49  $107  $172  $40  $39  $38  $71  $116  $200  $175  $150  $125  $100  $75  $50  $25  $--  2018A 2019A  Total Freight Cost ($MM)  2020A 2021A 2022E  Freight Cost per Ton ($/mt)  Domestic  $117  Source: SIRE management  18  Export  $172 
 

 Confidential – Preliminary and Subject to Change  Natural Gas  $16.90  Electricity  $4.19  Fixed Utilities  $5.16  After transportation, SIRE’s second most significant operating cost is energy  SIRE’s primary energy cost is natural gas, as well as electricity and fixed utilities   Natural gas cost is primarily driven by power- generation required for mining and trona processing plant equipment  SIRE Situation Analysis  Energy Costs  Energy Cost Overview  Historical Energy Cost Trend  2022E Energy Cost per Unit ($ / Metric Ton)  2022E Total Energy Cost per Metric Ton:  $26.25  3.45  3.49  4.07  3.78  3.95  $3.36  $3.25  $2.87  $2.98  $4.28  $0.00  $2.00  $4.00  $6.00  $8.00  --  1.00  2.00  3.00  4.00  5.00  2018A  2019A  2020A  2021A  2022E  Actual / Projected Cost ($/MMBtu)  Consumption (MMBtu/mt)  Natural Gas  Fixed Utilities  Electricity  197  Source: SIRE management  19  181  154  122  126  $0.035  $0.034  $0.039  $0.033  $0.033  $0.020  $0.025  $0.030  $0.035  $0.040  $0.045  $0.050  --  50  100  150  200  250  2018A  2019A  2020A  2021A  2022E  Actual / Projected Cost ($/kWh)  Consumption (kWh/mt)  $6.74  $6.48  $6.41  $5.36  $5.16  $8.00  $7.00  $6.00  $5.00  $4.00  $3.00  $2.00  $1.00  $0.00  2018A  2019A  2020A  2021A  2022E  Unit Cost ($/mt) 
 

 Confidential – Preliminary and Subject to Change  Salaried  297  Hourly 147  SIRE currently employs 444 people  In 2021, SIRE completed a one-time cost of living adjustment to salaries as a retention initiative given recent tightness in the U.S. labor market  In 2022, SIRE gave certain groups of technical operations personnel an approximate 5% increase in salaries to bring them more in line with market  SIRE Situation Analysis  Personnel Costs  Personnel Cost Overview  Historical Personnel Cost Trend  Current Employee Count by Salary Type  446  452  444  444  444  $144  $150  $147  $166  $185  $--  $50  $100  $150  $200  $250  --  100  200  300  400  500  2018A  2019A  2020A  2021A  2022E  Avg. Fully-Loaded Cost ($K/employee/year)  Employees  Personnel Cost Drivers  Total Personnel Costs ($MM)  $64.3  Source: SIRE management  20  $67.8  $65.3  $73.6  $82.0  $--  $20.0  $60.0  $40.0  $80.0  $100.0  2018A  2019A  2020A  2021A  2022E 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Source: SIRE Financial Projections  21  SIRE Financial Projections – Assumptions  Revenue  Long-term domestic / export revenue breakout of 50% / 50%   Domestic and export pricing based on SIRE management’s forecast  Export revenue is broken out into ANSAC and direct export projects with no sales attributable to ANSAC in 2023E+  Expenses  Expenses based on historical costs per unit, the majority of which are projected to increase 5.8% in 2023E and 2.2% in 2024E and each year thereafter   Costs per unit for domestic freight and personnel are projected to increase 5.8% in 2023E and 3.0% in 2024E and each year thereafter   Energy costs per unit are expected to increase 5.8% in 2023E, then decline in 2024E to a level which is 2.2% greater than 2022E and increase at a 2.2% annual rate thereafter  SIRE-Level G&A  Annual cash G&A incurred at the Partnership level after distributions received from Sisecam Wyoming equal to $2.9 million in 2022E and $4.0 million each year thereafter   Deducted from Sisecam Wyoming EBITDA to arrive at SIRE Consolidated EBITDA   Deducted from SIRE's 51% Share of Sisecam Wyoming EBITDA to arrive at EBITDA Attributable to SIRE  Capital Expenditures  Maintenance capital expenditures of $25.0 million in 2022E escalated by 2.2% annually thereafter  No growth capital expenditures contemplated in the forecast   Detailed engineering work on Unit 8 Expansion completed, but SIRE management has stated that the project was postponed due to COVID-19 market conditions and is not currently contemplated given SIRE management’s view of global demand as well as increased projected capital costs for the project  Credit Facility Assumptions  Sisecam Wyoming’s existing $225 million revolving credit facility increasing to $475 million via accordion provision  Distribution Coverage / Total Leverage  Sisecam Wyoming to maintain a distribution coverage ratio of 1.50x in 2022E, 1.25x in 2023E and 2024E, and 1.10x thereafter   SIRE to distribute 100% of distributions received from Sisecam Wyoming less G&A incurred at the Partnership  Sisecam Wyoming to use all remaining cash flow to pay down debt 
 

 Confidential – Preliminary and Subject to Change  $68  $66  $37  $74  $85  $92  $47  $47  $47  331  317  188  350  296  296  150  --  --  150  150  400  350  300  250  200  150  100  50  --  $--  $20  $40  $60  $80  $100  2018A  2019A  2020A  2021A  2022E  2025E  2026E  2027E  2028E  Deca Sales  2023E 2024E  Metric Tons ('000s)  SIRE Situation Analysis  Historical and Projected Sales and Deca Breakout  Historical and Projected Sales  Deca Sales By Year  Source: SIRE Financial Projections  22  ($ in millions) 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Global Production and SIRE Market Share  Historical and Projected Global Soda Ash Consumption Volumes and SIRE Market Share  (metric tons in millions)  2.2  2.3  2.3  2.4  2.5  2.5  2.4  2.5  2.0  2.6  2.5  2.5  2.4  2.2  51.2  51.3  52.3  53.1  53.8  56.4  56.7  59.4  56.5  59.7  62.1  64.0  65.8  53.4  53.5  54.6  55.5  56.3  58.9  59.0  61.9  58.5  62.3  64.7  66.5  68.2  69.9  4.2%  4.2%  4.2%  4.3%  4.4%  4.2%  4.0%  4.0%  3.4%  4.1%  3.9%  3.8%  3.5%  3.2%  67.6  --%  1.0%  2.0%  3.0%  4.0%  5.0%  6.0%  7.0%  --  10.0  20.0  30.0  40.0  50.0  60.0  70.0  80.0  2012A 2013A 2014A 2015A 2016A  SIRE  2017A 2018A 2019A 2020A 2021A 2022E 2023E 2024E 2025E  Rest of World SIRE Global Volume Market Share  Source: SIRE Financial Projections, IHS Markit, U.S. Geological Survey  23 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Deca Rehydration  Commentary  Historical Ore-to-Ash Ratio  331  317  188  350  296 296  150  -- --  150 150  50  --  250  200  150  100  400  350  300  '18A '19A '20A '21A '22E '23E '24E '25E '26E '27E '28E  SIRE’s surface site includes a network of natural ponds used to recapture soda ash lost in processing trona through a process called deca rehydration   During trona processing, an evaporative crystallizer technology is employed to refine and reuse soda ash throughout the purification process. A concentrated aqueous solution is introduced to maintain the purity and quality of the refined soda ash product. Run-off from this stream flows to the facility’s pond network   SIRE developed a solution to reduce the capacity of these ponds and recover purified soda ash crystals (chemically, sodium carbonate decahydrate) to be used as an additional feedstock for trona ore during processing  The Partnership considers its ore-to-ash ratio (i.e., tons of trona ore needed to produce one ton of soda ash) a key operating performance metric   A lower ratio results in lower costs and improved efficiency  After introducing deca rehydration in 2009, the Partnership reduced its ore-to-ash ratio by 11% over the next three years   Deca rehydration also reduced the energy consumption required per ton of soda ash produced  Over the past several years, SIRE has utilized its reserves of deca from the ponds at a rate above SIRE management’s estimated rate of natural replenishment   Management expects to reduce deca consumption (and the production capacity associated with deca rehydration) beginning in 2024 to alleviate this depletion  Management estimates that SIRE’s stable, long-term deca rehydration-based production capacity is approximately 150,000 mtpa  Historical and Projected  Deca Sales Volumes (Thousand Metric Tons)  1.80  1.74  1.61 1.60  1.56 1.59  1.52 1.52 1.50 1.50 1.54 1.51  1.60  1.56 1.58  1.00  1.20  1.40  1.60  1.80  2.00  2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 1H22  SIRE Management 150,000 Metric Ton Estimated Annual Replenishment  Source: SIRE Financial Projections, SIRE management  24 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Historical and Projected Realized Pricing  Realized Soda Ash Sales Price by Market  ($ per metric ton)  Note: Gross prices are inclusive of pass-through transportation costs. SIRE began its exit from ANSAC in 2020 and will be fully transitioned to a direct export model beginning in 2023. Direct export costs include pass-through  $162  $172  $157  $145  $147  $168  $170  $168  $168  $168  $168  $136  $142  $116  $114  $196  $200  $190  $172  $172  $166  $200  $200  $198  $193  $180  $--  $50  $100  $150  $200  $250  2018A  2019A  2020A  2021A 2022E  Domestic Sales, Net  2023E  Exports, Net  2026E  2027E  2028E  2024E 2025E  IHS Export, Net  seaborne shipping costs, while ANSAC sales are on a free-alongside-ship basis at the port  25 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Soda Ash Pricing Trends – Domestic Sales and Exports  Historical and Projected Soda Ash Pricing Trends – Domestic Sales vs. Exports  ($ per metric ton)  Domestic Sales  Exports  $150  $125  $100  2012A 2013A 2014A 2015A 2016A 2017A 2018A 2019A 2020A 2021A 2022E 2023E 2024E 2025E 2026E 2027E 2028E  $175  $200  $225  $250  Legend  SIRE Domestic, Net USGS, FOB Plant  IHS Domestic, Net (Oct'21 Forecast)  $100  2012A 2013A 2014A 2015A 2016A 2017A 2018A 2019A 2020A 2021A 2022E 2023E 2024E 2025E 2026E 2027E 2028E  $125  $150  $175  $200  $225  $250  Lege  SIRE ANSAC, Net  SIRE Direct Export, Net  USGS Export, FAS  IHS Export, Net (Oct'21 Forecast)  SIRE direct export net pricing is lower than IHS’ Oct’21 forecast beginning in 2023E and widens through 2025E  SIRE domestic net pricing consistently lower than IHS’ Oct’21 forecast throughout projection period, consistent with management commentary  Source: SIRE management, USGS, IHS  Note: For historical periods, SIRE netback pricing for domestic sales and exports is expressed as the gross realized price less the freight cost per unit sales volume, respectively, by sales channel  26 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  SIRE Export Pricing – Gross vs. Net  Historical and Projected Realized Export Pricing  ($ per metric ton)  Net realized export pricing equals the gross realized price less applicable freight costs per unit of export volume   Gross pricing for direct exports accounts for seaborne shipping costs since export customers take custody at the destination port   Gross pricing for exports via ANSAC do not bear seaborne shipping costs since ANSAC takes custody transfer on a free- alongside-ship (“FAS”) basis  The difference between SIRE’s realized gross and net pricing for direct exports was approximately  $109 in 2021 and is projected to be  greater than $140 in 2022  SIRE management contends that IHS systematically underestimates the transportation and storage costs for export volumes  Legend  SIRE Direct Export, Gross SIRE Direct Export, Net SIRE ANSAC, Gross SIRE ANSAC, Net  IHS Export, Net (Oct'21 Forecast) USGS Export, FAS  $100  Source: SIRE management, USGS, IHS  Note: For historical periods, SIRE netback pricing for domestic sales and exports is expressed as the gross realized price less the freight cost per unit sales volume, respectively, by sales channel  27  $125  $150  $175  $200  $225  $250  $275  $300  $325  $350  $375  $400  2018A  2019A  2020A  2021A  2022E  2023E  2024E  2025E  2026E  2027E  2028E 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Historical and Projected Volumes, EBITDA and Margin  Historical and Projected Sisecam Wyoming EBITDA and Volumes Sold  ($ in millions)  $104  $121  $134  $117  $120  $137  $135  $62  $89  $155  $158  $147  $117  $109  $113  $100  2.3  2.3  2.4  2.5  2.5  2.4  2.5  2.0  2.6  2.3  2.3  2.2  2.0  2.0  2.2  2.2  --  1.0  2.0  3.0  4.0  5.0  6.0  $ --  $25  $50  $75  $100  $125  $150  $175  2021A 2022E 2023E 2024E 2025E 2026E 2027E 2028E  Soda Ash Volume Sold (Million Metric Tons)  2013A 2014A 2015A 2016A 2017A 2018A 2019A 2020A  Sisecam Wyoming EBITDA  $52  $64  $56  $57  $63  $41  $72  $71 $71  $62  $59  $57  $51  26%  30%  $60  32%  29%  28%  27%  $56  30%  21%  21%  $43  25%  23%  23%  20%  19%  18%  16%  0%  5%  10%  15%  20%  25%  30%  35%  $ --  $10  $30  $20  $40  $50  $60  $70  $80  2013A  2014A  2015A  2016A  2017A  2018A  2019A  2020A  2021A  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Historical and Projected Sisecam Wyoming Gross Margin per Ton ($ / Metric Ton)  Gross Margin ($/m ton)  Gross Margin (%)  Source: SIRE Financial Projections  28  2013A – 2019A Average Margin: 27.4%  2022E – 2028E Average Margin: 18.8% 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Historical and Projected Margin per Ton Analysis  ($ per metric ton)  Historical and Projected Unit Margin Trend  $ / Metric Ton  59  57  61  83  115  128  131  135  138  142  145  25  24  24  21  26  30  27  27  28  29  29  27  27  32  29  33  35  38  41  42  41  42  11  11  9  8  9  8  8  7  7  7  5  5  5  5  5  5  24  4  23  4  22  4  26  36  28  7  33  32  31  28  30  31  56  63  41  43  71  72  71  62  59  57  51  $205  $209  $195  $212  $287  $312  $311  $309  $308  $312  $312  0%  5%  10%  15%  20%  25%  30%  35%  40%  45%  $0  $50  $100  $150  $200  $250  $300  $350  2018A 2019A 2020A 2021A 2022E 2023E 2024E 2025E 2026E 2027E 2028E  % of Gross Revenue  29%  Source: SIRE management  29  27%  32%  39%  40%  41%  42%  44%  45%  45%  47%  12%  11%  12%  10% 9%  10%  9%  9%  9%  9%  9%  13%  13%  17%  14%  11%  11%  12%  13%  14%  13%  14%  5%  5%  5%  3%  3%  3%  3%  2%  2%  2%  2%  2%  2%  2%  2%  2%  2%  2%  2%  2%  2%  12%  11%  11%  12%  10%  11%  10%  10%  9%  10%  10%  27%  30%  21%  21%  25%  23%  23%  20%  19%  18%  16%  60% 2%  0%  10%  20%  30%  40%  50%  70%  80%  90%  100%  2018A 2019A 2020A 2021A 2022E 2023E 2024E 2025E 2026E 2027E 2028E 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  $11.60  $11.33  $11.68  $11.26  $16.90  $20.30  $19.59  $19.51  $19.08  $20.32  $20.32  $3.36  $3.25  $2.87  $2.98  $4.28  $5.23  $4.97  $4.88  $4.77  $5.16  $5.16  $10.18  $9.14  $9.04  $6.79  $5.07  $4.67  $2.28  $3.05  $4.21  $3.22  $3.87  $25.14  $23.72  $23.59  $21.03  $26.25  $30.21  $26.84  $27.45  $28.07  $28.70  $29.34  Historical and Projected Energy Costs  Energy Costs by Source ($ / Metric Ton)  $35.00  $--  $5.00  $10.00  $15.00  $20.00  $25.00  $30.00  2018A  2019A  2020A  2021A  2022E  2028E  Natural Gas  Electricity  2023E 2024E 2025E 2026E 2027E  Fixed Utilities and Other 1  Electricity Consumption and Realized Price  Natural Gas Consumption and Realized Price  3.5  3.5  4.1  3.8  3.9  3.9  3.9  4.0 4.0  3.9 3.9  $0  $2  $4  $6  $8  $10  0  1  2  3  4  5  '18A  Price ($/MMBtu)  Consumption (MMBtu/mt)  '19A '20A '21A '22E '23E '24E '25E '26E '27E '28E  Consumption Actual and Projected Price Henry Hub2  197  181  154  122  126 126 126 126 126 126 126  $0.08  $0.07  $0.06  $0.05  $0.04  $0.03  $0.02  $0.01  $0.00  0  50  100  150  200  250  Price ($/kWh)  Consumption (kWh/mt)  '18A '19A '20A '21A '22E '23E '24E '25E '26E '27E '28E  Consumption3 Actual and Projected Price EIA NWPP Industrial End-Use  3.  Electricity consumption (i) reflects management-reported historical usage through 6/30/22 and (ii) assumes usage per metric ton is constant with 1H22A for projection periods  30  Source: SIRE management, SIRE Financial Projections  Fixed Utilities per ton for 2024E and thereafter is calculated indirectly as management’s total energy cost per ton projection less projected natural gas and electricity costs per ton, both of which are based on separately provided usage and cost assumptions independent from management’s financial model  Henry Hub reflects EIA-reported spot prices through 8/31/22 and the NYMEX futures curve as of 8/31/22 from September 2022 and thereafter 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Personnel Cost Drivers  $27.11  $27.09  $32.41  $28.83  $32.55  $35.25  $37.67  $41.07  $42.30  $41.17  Historical and Projected Personnel Costs  Personnel Cost per Ton ($ / Metric Ton)  $50.00  $20.00  $10.00  $--  $30.00  $40.00  446  452  444  444  454  444 444  440  440  444  444  $144  $150  $147  $166  $185  $195  $201  $207  $213  $220  $226  $--  $50  $100  $150  $200  $250  $300  --  100  200  300  400  500  2018A  2019A  2020A  2021A  2022E  2023E 2024E 2025E  Avg. Fully-Loaded Cost ($K/employee/year)  2026E  2027E  2028E  Fully-Loaded Cost ($K/employee/yr)  Employees  Employees  Source: SIRE Financial Projections, SIRE Management  31 
 

 Confidential – Preliminary and Subject to Change  45.9  30.3  43.3  52.9  48.6  41.3  37.5  39.1  32.5  44.1  29.2  7.1 21.4  7.4  20.6  41.6  50.8  46.7  39.7  36.0  37.5  31.2  90.0  59.5  14.5  42.0  $85.0  $103.7  $95.3  $81.0  $73.5  $76.6  $63.7  $--  $20  $40  $60  $80  $100  $120  0.6x  0.8x  2.0x  1.3x  0.9x  0.7x  0.5x  0.5x  0.5x 0.5x 0.5x  0.0x  0.5x  1.0x  1.5x  2.0x  2.5x  71.0 70.3  32.8  46.3  79.0 80.6  75.2  59.9  55.8  57.8  50.9  68.2  67.6  31.5  44.5  75.9  77.4  72.3  57.5  53.6  55.6  48.9  139.3 137.9  64.3  90.8  $154.9 $158.0  $147.5  $117.4 $109.4 $113.4  $99.7  $--  $50  $100  $150  $200  0.96  0.79  0.85  1.18 1.17  1.26  1.19  1.11 1.11  1.19 1.19  1.41  1.71  1.16  1.37  1.35  1.26  1.19  1.11 1.11  1.19 1.19  2.37  2.50  2.02  2.55  2.52 2.52  2.37  2.22 2.22  2.37 2.37  $--  $50  $100  $150  $200  $250  --  0.5  1.0  1.5  2.0  2.5  3.0  Net Realized Pricing  Metric Tons (MM)  SIRE Situation Analysis  Summary of the SIRE Financial Projections  Sales Volumes / Net Realized Pricing  Sisecam Wyoming EBITDA  Net Debt / EBITDA  ($ in millions)  Distributions to NRP  SIRE  NRP  Net Debt / EBITDA  Distributions to SIRE  `  Sisecam Wyoming Distribution Coverage  Sales Volume: Domestic Net Realized Price: Domestic Sales Volume: Export Net Realized Price: Export  Sisecam Wyoming Distributed Cash Flow  1.37x 1.94x 2.75x 1.49x 1.48x 1.25x 1.25x 1.10x 1.10x 1.10x 1.10x  Source: SIRE Financial Projections  32 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Source: SIRE Financial Projections  33  Sisecam Wyoming Financial Projections – EBITDA  ($ in millions)  For the Years Ending December 31,  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Domestic Sales Volumes (mt)  1.17  1.26  1.19  1.11  1.11  1.19  1.19  Expost Sales Volumes (mt)  1.35  1.26  1.19  1.11  1.11  1.19  1.19  Sales Volumes (mt)  2.52  2.52  2.37  2.22  2.22  2.37  2.37  Volume Growth (%)  (1.3%)  (0.1%)  (5.8%)  (6.4%)  --%  6.8%  --%  Domestic Gross Revenue  $289.1  $344.1  $330.4  $310.7  $314.5  $339.9  $344.2  Export Gross Revenue  435.1  440.9  407.7  374.4  369.5  398.9  396.2  Gross Revenue  $724.2  $784.9  $738.0  $685.2  $683.9  $738.8  $740.3  Domestic Freight  ($117.0)  ($132.7)  ($128.8)  ($124.2)  ($127.9)  ($140.7)  ($145.0)  Export Freight  (171.8)  (189.3)  (182.4)  (174.6)  (178.5)  (195.0)  (199.3)  Freight Costs  ($288.7)  ($321.9)  ($311.2)  ($298.8)  ($306.5)  ($335.7)  ($344.3)  Domestic Net Revenue  $172.1  $211.4  $201.6  $186.5  $186.5  $199.2  $199.2  Export Net Revenue  263.3  251.6  225.3  199.8  191.0  203.9  196.8  Net Revenue  $435.4  $463.0  $426.9  $386.4  $377.5  $403.1  $396.0  Average Net Realized Price  $172.87  $184.00  $180.00  $174.00  $170.00  $170.00  $167.00  Energy Costs  (66.1)  (76.0)  (63.7)  (60.9)  (62.3)  (68.1)  (69.6)  Personnel Costs  (82.0)  (88.7)  (89.3)  (91.2)  (93.9)  (97.6)  (100.6)  Royalties  (20.1)  (21.5)  (18.8)  (17.0)  (16.6)  (17.7)  (17.4)  Severance & Ad Valorem Taxes  (17.6)  (12.0)  (11.5)  (11.0)  (11.3)  (12.3)  (12.6)  Other  (71.4)  (83.0)  (75.6)  (67.9)  (62.6)  (72.2)  (73.8)  Cost of Goods Sold  ($257.3)  ($281.2)  ($259.0)  ($248.0)  ($246.7)  ($267.9)  ($274.0)  Gross Profit  $178.2  $181.8  $167.9  $138.3  $130.8  $135.2  $122.1  Gross Margin (% of Net Revenue)  40.9%  39.3%  39.3%  35.8%  34.6%  33.5%  30.8%  Operating Expenses  (23.3)  (23.8)  (20.4)  (20.9)  (21.4)  (21.9)  (22.3)  Sisecam Wyoming EBITDA  $154.9  $158.0  $147.5  $117.4  $109.4  $113.4  $99.7  EBITDA Margin (% of Net Revenue)  35.6%  34.1%  34.5%  30.4%  29.0%  28.1%  25.2% 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Sisecam Wyoming Financial Projections – Cash Flow Summary  ($ in millions)  For the Years Ending December 31,  2022E  2023E  2024E  2025E  2026E  2027E  2  Sisecam Wyoming Distributable Cash Flow  Sisecam Wyoming EBITDA  $154.9  $158.0  $147.5  $117.4  $109.4  Less: Cash Interest Expense  (4.1)  (2.9)  (2.2)  (1.6)  Less: Maintenance Capital Expenditures  (25.0)  (25.6)  (26.1)  Distributable Cash Flow  $125.8  $129.6  $11  Sisecam Wyoming Distributed Cash Flow  Distributions to SIRE (51.0%)  $43.3  Distributions to NRP (49.0%)  Distributed Cash Flow  Distributable Cash Flow  Siseca  Source: SIRE Financial Projections  34 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Sisecam Wyoming Financial Projections – Sources and Uses  ($ in millions)  Distributable Cash Flow Surplus / (Shortfall) $40.8  $25.9  $23.8  $8.1  $7.3  $7.7  $6.4  Δ in NWC (27.5)  0.4  15.7  8.2  0.8  (9.8)  (1.0)  Cash from Revolver / (Cash to Revolver) --  --  --  --  1.4  5.7  --  Total Sources $13.3  $26.3  $39.5  $16.3  $9.5  $3.5  $5.4  Uses  Growth Capital Expenditures  $0.1  $--  $--  $--  $--  $--  $--  Mandatory Debt Paydown  8.6  8.8  9.1  9.3  9.5  3.5  4.9  Discretionary Debt Paydown  1.3  17.4  30.5  7.0  --  --  0.5  Cash to (from) Balance Sheet  (1.8)  (3.4)  --  --  --  --  --  Other  5.0  Total Uses  $13.3  $22.9  $39.5  $16.3  $9.5  $3.5  $5.4  Capital Structure  Total Debt  $148.6  $122.4  $82.8  $66.5  $58.4  $60.6  $55.2  Less: Cash  (8.4)  (5.0)  (5.0)  (5.0)  (5.0)  (5.0)  (5.0)  Net Debt  $140.2  $117.4  $77.8  $61.5  $53.4  $55.6  $50.2  Net Debt / Adjusted EBITDA  0.9x  0.7x  0.5x  0.5x  0.5x  0.5x  0.5x  2022E  2023E  For the Years Ending December 31, 2024E 2025E 2026E  2027E  2028E  Sources  Source: SIRE Financial Projections  35 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Source: SIRE Financial Projections  36  SIRE Financial Projections – Cash Flow Summary  ($ in millions, except per unit amounts)  For the Years Ending December 31,  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Consolidated EBITDA  Sisecam Wyoming EBITDA  $154.9  $158.0  $147.5  $117.4  $109.4  $113.4  $99.7  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  SIRE Consolidated EBITDA  $152.0  $154.0  $143.5  $113.4  $105.4  $109.4  $95.7  EBITDA Attributable to SIRE  SIRE'S 51% Share of Sisecam Wyoming EBITDA  $79.0  $80.6  $75.2  $59.9  $55.8  $57.8  $50.9  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  EBITDA Attributable to SIRE  $76.1  $76.6  $71.2  $55.9  $51.8  $53.8  $46.9  SIRE Distributable Cash Flow  Distributions from Sisecam Wyoming  $43.3  $52.9  $48.6  $41.3  $37.5  $39.1  $32.5  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  Distributable Cash Flow  $40.4  $48.9  $44.6  $37.3  $33.5  $35.1  $28.5  Distributed Cash Flow  Sisecam Chemicals  $29.1  $35.0  $32.1  $26.9  $24.1  $25.3  $20.5  Public  10.5  12.6  11.6  9.7  8.7  9.1  7.4  General Partner  0.8  1.3  0.9  0.7  0.7  0.7  0.6  Distributed Cash Flow  $40.4  $48.9  $44.6  $37.3  $33.5  $35.1  $28.5  Unit Ownership  Sisecam Chemicals  14.6  14.6  14.6  14.6  14.6  14.6  14.6  Public  5.2  5.2  5.2  5.2  5.2  5.2  5.2  General Partner  0.4  0.4  0.4  0.4  0.4  0.4  0.4  Total Units Outstanding  20.2  20.2  20.2  20.2  20.2  20.2  20.2  Distributable Cash Flow per LP Unit  $2.00  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  Distribution per LP Unit  2.00  2.40  2.21  1.85  1.66  1.74  1.41  Distributable Cash Flow Surplus / (Shortfall)  $--  $--  $--  $--  $--  $--  $-- 
 

 Confidential – Preliminary and Subject to Change  IV. Preliminary Valuation of SIRE Common Units 
 

 Confidential – Preliminary and Subject to Change  Methodology  Description  Metrics / Assumptions  Discounted Cash Flow Analysis  Values SIRE Common Units based on the concepts of the time value of money  Using management’s projections, Evercore:   Utilized varying equity cost of capital discount rates and terminal values to derive valuation ranges for the SIRE Common Units   Cash flows were discounted using weighted average cost of capital (“WACC”) given allocated EBITDA-based cash flows   Calculated terminal values based on a range of multiples of EBITDA as well as assumed perpetuity growth rates  Discounted the projected cash flows to assumed December 31, 2022 effective date  WACC based on the Capital Asset Pricing Model (“CAPM”)  Unitholder effective tax rate of 29.6% (80.0% of 37.0% top bracket) from 2023E to 2028E and a terminal value tax rate of 37.0%  For the terminal value, tax depreciation assumed to equal maintenance capital expenditures  EBITDA exit multiple of 6.0x to 8.0x and a perpetuity growth rate  of 0.5% to 1.5%  Peer Group Trading Analysis  Values SIRE Common Units based on peer group’s current  market enterprise value multiples of relevant EBITDA  Peer group selected based on assets similar to those owned by SIRE  Enterprise value / EBITDA multiples applied to 2022E, 2023E and  2024E Adjusted EBITDA  Precedent M&A Transaction Analysis  Values SIRE Common Units based on transactions involving assets and businesses similar to those owned by SIRE  Transaction value / EBITDA multiples applied to 2023E EBITDA  Discounted Distributions Analysis  Values SIRE Common Units based on the present value of the future cash distributions to SIRE Common Unitholders  Discounted projected distributions to assumed December 31, 2022 effective date  Terminal yield range of 8.0% to 12.0%   Cost of equity of 9.0% to 11.0% based on CAPM  Premiums Paid Analysis  Implied value of SIRE Common Units based on historical premiums paid in selected relevant cash midstream mergers  Median 1-Day and 30-Day premiums paid applied to relevant equity prices  37  Preliminary Valuation of SIRE Common Units  Valuation Methodologies  Evercore utilized the following methodologies to analyze the value of SIRE’s Common Units:  For Reference Only 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation of SIRE Common Units  Valuation Summary – Common Units  SIRE Financial Projections  Discounted Cash Flow Analysis  Peer Group Trading Analysis  Precedent M&A Transactions Analysis  EBITDA Exit Multiple  Perpetuity Growth  2022E EBITDA  2023E EBITDA  2024E EBITDA  2023E EBITDA  EBITDA Exit Multiple: 6.0x - 8.0x  Perpetuity Growth Rate: 0.5% - 1.5%  2022E EBITDA Multiple: 2023E EBITDA Multiple: 2024E EBITDA Multiple: 2023E EBITDA Multiple:  5.5x - 8.0x 5.0x - 7.5x 4.5x - 7.0x 7.0x - 9.0x  Range of 24.4% - 29.6%  Discount Rate: WACC of 6.50% - 7.50%  Terminal Yield of: 8.0% - 12.0%  Equity Cost of Capital of: 9.0% - 11.0%  Premiums Paid Analysis  Discounted Distributions Analysis  $15.71  $15.19  $17.18  $15.42  $12.32  $23.01  $17.06  $22.23  $20.02  $19.92  $26.60  $24.90  $21.14  $30.59  $22.10  $23.27  $--  $5.00  $10.00  $15.00  $20.00  $25.00  $30.00  $35.00  $40.00  Proposed Consideration:  $17.90  38  FOR REFERENCE ONLY 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation of SIRE Common Units  Sensitivity Analysis Per Common Unit  Soda Ash Production  -/+ 0.10 million mtpa  Domestic Soda Ash Price  -/+ $10.00/Ton  Export Soda Ash Price  -/+ $10.00/Ton  Natural Gas Spot Price  +/- $1.00/MMBtu  Electricity Price  +/- $0.01/kwh  Personel Cost  +/- $1,000/Year  Multiple Method  Perpetuity Method  2022E EBITDA  2023E EBITDA  2024E EBITDA  Precedent Transactions  2023E EBITDA  DDA  Distribution Discount  Peer Group Trading Analysis  DCF Analysis  $2.88  $3.67  $1.05  $2.03  $1.77  $2.59  $2.90  ($2.89)  ($3.67)  ($1.05)  ($2.03)  ($1.77)  ($2.59)  ($2.95)  ($2.88)  ($3.67)  ($1.01)  ($2.03)  ($1.77)  ($2.59)  ($2.95)  $2.88  $3.67  $1.01  $2.03  $1.77  $2.59  $2.90  ($2.14)  ($2.76)  ($0.58)  ($0.87)  ($1.16)  ($1.11)  ($2.21)  $2.14  $2.76  $0.58  $0.87  $1.16  $1.11  $2.20  ($0.73)  ($0.93)  ($0.28)  ($0.52)  ($0.45)  ($0.66)  ($0.74)  $0.73  $0.93  $0.28  $0.52  $0.45  $0.66  $0.74  ($1.30)  ($1.66)  ($0.48)  ($0.88)  ($0.80)  ($1.12)  ($1.32)  $1.30  $1.66  $0.48  $0.88  $0.80  $1.12  $1.32  ($3.70)  39  ($4.68)  ($1.41)  ($2.66)  ($2.38)  ($3.39)  ($3.77)  $3.70  $4.69  $1.41  $2.67  $2.39  $3.40  $3.71 
 

 Confidential – Preliminary and Subject to Change   For the Years Ending December 31,    2023E 2024E 2025E 2026E 2027E 2028E   Perpetu  Sisecam Wyoming EBITDA  $158.0  $147.5  $117.4  $109.4  $113.4  $99.7  $  Less: Tax Depreciation and Amortization2  (450.3)  (22.2)  (18.8)  (15.0)  (10.5)  (4.9)  EBIT  ($292.3)  $125.3  $98.6  $94.4  $102.9  Less: Cash Taxes3  --  (7.4)  (5.8)  (5.6)  (19.  EBIAT  ($292.3)  $117.9  $92.8  $88.8  Plus: Tax Depreciation and Amortization  450.3  22.2  18.8  Plus: Δ in NWC  0.4  15.7  8.2  Less: Capital Expenditures  (25.6)  (26.1)  Sisecam Wyoming Unlevered Free Cash Flow  $132.8  $129.6   SIRE Interest in Sisecam Wyoming 51.0% 5  SIRE Share of Sisecam Wyoming Unlevered Free Cash Flow $67.7 Less: SIRE G&A  SIRE Unlevered Free Cash Flow   EBITDA Multiple / Perpetuity Growth Rate   Implied Terminal Value  Present Value of Terminal Value @ 7.0% Discount Plus: Present Value of Unlevered Free Cash  Implied Enterprise Value   Less: Net Debt as of Decem  Implied Equity V  SIRE LP U  Im  Exit   Multiple   1  Discounted Cash Flow Analysis – SIRE Financial Projections  Preliminary Valuation of SIRE Common Units  ($ in millions, except per unit amounts)  5.0x  8.0x  9.0x  --%  1.5%  2.0%  Terminal Exit Multiple 6.0x 7.0x  $17.15 $18.90  $20.63  Perpetuity Growth Rate 0.5% 1.0%  $19.07 $20.38  $21.99  16.64  16.16  15.71  18.33  17.80  17.31  20.02  19.45  18.90  17.57  16.29  15.19  18.64  17.17  15.93  19.92  18.22  16.79  6.0%  6.5%  7.0%  7.5%  8.0%  $15.41 14.95  14.52  14.11  13.73  15.28 16.84 18.39  $22.37 21.71  21.09  20.50  19.94  6.0%  6.5%  7.0%  7.5%  8.0%  $17.97 16.66  15.54  14.56  13.69  14.24 14.86 15.58  $23.99 21.48  19.47  17.81  16.42  WACC  WACC  Unit Price Sensitivity Analysis  Source: SIRE Financial Projections  51% of Sisecam Wyoming EBITDA less $4.0 million SIRE G&A  2022E tax DD&A assumes 100.0% bonus depreciation calculated as the midpoint of the enterprise value range plus 2022E capital expenditures; 2023E and 2024E tax DD&A assumes 100.0% bonus depreciation on capital expenditures; bonus depreciation phase-down on growth capital expenditures in 2025E (80.0%) and 2026E (60.0%)  Assumes unitholder tax rate of 29.6% from 2023E to 2028E and 37.0% thereafter  Includes 2.0% general partner interest  40 
 

 Confidential – Preliminary and Subject to Change  Price % of 52-Week Equity Enterprise EV / EBITDA Net Debt / Soda Ash   Partnership / Corporation 9/7/22 High Value Value 2022E 2023E 2024E 2022E EBITDA % Revenue  Chemical Companies with Soda Ash Operations  1.  Includes 2.0% SIRE GP Interest  41  Ciech SA  $7.16  53.1%  $377  $685  4.1x  4.2x  4.1x  1.9x  40.9%  Genesis Energy, L.P.  11.60  86.1%  1,422  5,873  8.7  8.0  7.5  5.0  30.3%  Türkiye Sise ve Cam Fabrikalari A.S.  1.44  98.0%  4,301  6,234  5.6  4.6  4.1  1.1  30.0%  Solvay SA  81.08  61.6%  8,364  11,886  4.4  4.9  4.6  1.3  15.4%  Tata Chemicals Limited  14.11  91.8%  3,595  4,493  10.8  9.7  9.4  1.9  15.0%  Mean  6.7x  6.3x  5.9x  2.2x  26.3%  Median  5.6  4.9  4.6  1.9  30.0%  Other MLPs  Alliance Resource Partners, L.P.  $25.38  91.9%  $3,321  $3,655  3.8x  3.2x  2.8x  0.3x  --%  Natural Resource Partners L.P.  45.15  88.9%  606  1,311  4.0  NM  NM  0.7  14.7%  Mean  3.9x  3.2x  2.8x  0.5x  7.3%  Median  3.9  3.2  2.8  0.5  7.3%  Sisecam Resources LP 1  $21.80  92.7%  $440  $1,014  6.7x  6.6x  7.1x  1.0x  100.0%  Preliminary Valuation of SIRE Common Units  ($ in millions, except per share / unit amounts)  Peer Group Trading Analysis  Source: Public filings and FactSet 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation of SIRE Common Units  Peer Group Trading Analysis (cont’d)  ($ in millions, except per unit amounts)  2022E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  5.5x  $76.1  –  8.0x  Implied Enterprise Value Based on 2022E Adjusted EBITDA  $418.5  –  $608.8  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (71.5)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $347.0  –  20.2  $537.2  Implied SIRE Unit Price Range - 2022E Adjusted EBITDA  $17.18  –  $26.60  2023E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  5.0x  $76.6  –  7.5x  Implied Enterprise Value Based on 2023E Adjusted EBITDA  $383.0  –  $574.5  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (71.5)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $311.5  –  20.2  $503.0  Implied SIRE Unit Price Range - 2023E Adjusted EBITDA  $15.42  –  $24.90  2024E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  4.5x  $71.2  –  7.0x  Implied Enterprise Value Based on 2024E Adjusted EBITDA  $320.4  –  $498.4  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (71.5)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $248.9  –  20.2  $426.9  Implied SIRE Unit Price Range - 2024E Adjusted EBITDA  $12.32  –  $21.14  Source: SIRE Financial Projections  1.  Includes 2.0% general partner interest  42 
 

 Confidential – Preliminary and Subject to Change  Date Announced  Acquiror / Target (Seller)  Transaction Value  Transacti Va  05/2022  Solvay SA / Remaining 20% interest in Solvay Soda Ash Joint Venture (AGC)  12/2021  Sisecam Chemicals USA Inc. / 60% stake in Ciner Resources Corporation (Ciner Enterprises)  12/2019  Valley Holdings Inc. (Tata Chemials) / Remaining 25% in Tata Chemicals (Soda Ash) Partners Holdings (The Andov  08/2017  Genesis Energy, L.P. / 100% of Tronox's Alkali Business, including trona mining, production and market  07/2015  Park Holding A.S. (Ciner Group) / 73% LP interest, 2% GP interest and related IDRs in OC  02/2015  Tronox US Holdings Inc. / FMC's Alkali Chemicals business (FMC Corporation)  10/2014  FMC Corporation / Remaining 6.25% minority interest in FMC Wyom  03/2013  FMC Corporation / Additional 6.25% minority interest in  01/2013  Natural Resource Partners LP / 48.51% sta  01/2008  Tata Chemicals Ltd. / General C  Min Mea  Source: Public filings, Wall Street research, SIRE Financial Projections  1.  Includes 2.0% general partner interest and effect of dilutive securities including phantom units and RSUs  43  Precedent Green River Basin Soda Ash Transactions  Preliminary Valuation of SIRE Common Units  Precedent M&A Transactions Analysis  ($ in millions, except per unit amounts)  SIRE Share of 2023E EBITDA (Post - SIRE G&A)  Relevant EBITDA Multiple  7.0x  $76.6 –  9.0x  Implied Enterprise Value Based on 2023E Adjusted EBITDA  $536.2  –  $689.4  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (71.5)  Implied Equity Value  SIRE LP Units Outstanding1  $464.7  –  20.2  $617.9  Implied SIRE Unit Price Range - 2023E Adjusted EBITDA  $23.01  $30.59  Precedent M&A Transaction Analysis – SIRE Financial Projections 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation of SIRE Common Units  Discounted Distributions Analysis – SIRE Financial Projections  Source: FactSet, SIRE Financial Projections  SIRE Distribution per Unit (Cash, As Paid)  $2.00  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  $1.41  –  $1.41  Terminal Yield1  8.0%  12.0%  Terminal Value  $17.63  $11.75  Equity Cost of Capital Based on CAPM  Present Value @ 8.0% Cost of Equity  $22.88  –  $18.81  Present Value @ 9.0% Cost of Equity  22.10  –  18.19  Present Value @ 10.0% Cost of Equity  21.35  –  17.61  Present Value @ 11.0% Cost of Equity  20.64  –  17.06  Present Value @ 12.0% Cost of Equity  19.96  –  16.53  Implied SIRE Unit Value – Based on CAPM  $17.06  –  $22.10  For the Six  Months Ending For the Years Ending   December 31, December 31,    2022E 2023E 2024E 2025E 2026E 2027E 2028E    Terminal Value Low High  1.  Based on SIRE’s 52-week yield range of 6.1% to 14.1% with a median of 10.5% and mean of 10.1%. Current yield is 9.2% as of September 7, 2022  44 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation of SIRE Common Units  Premiums Paid Analysis  For Reference Only  Source: Bloomberg, FactSet, Public filings  1. VWAP premiums paid are calculated by dividing the value of the offer, defined as the exchange ratio multiplied by the closing price of the acquiror’s shares / units on the last trading day prior to announcement plus any cash   Premium   1  Date   Announced   Acquiror / Target  Consideration  1-Day 30-D  Prior Spot  07/28/22  PBF Energy Inc. / PBF Logistics LP  Cash/Stock-for-Unit  (3.0%)  07/25/22  Shell USA, Inc. / Shell Midstream Partners, L.P.  Cash-for-Unit  23.  06/02/22  Hartree Partners, LP / Sprague Resources LP  Cash-for-Unit  05/25/22  Höegh LNG Holdings Ltd / Höegh LNG Partners LP  Cash-for-Unit  05/16/22  Diamondback Energy / Rattler Midstream LP  Stock-for-Unit  04/22/22  Ergon, Inc. / Blueknight Energy Partners, L.P.  Cash-for-Unit  12/20/21  BP p.l.c / BP Midstream Partners LP  Stock-for-Unit  10/27/21  Phillips 66 / Phillips 66 Partners LP  Stock-for-U  10/04/21  Stonepeak Infrastructure Partners / Teekay LNG Partners LP  Cash  08/23/21  Landmark Dividend / Landmark Infrastructure Partners LP  03/05/21  Chevron Corporation / Noble Midstream Partners LP  12/15/20  TC Energy Corporation / TC PipeLines, LP  07/27/20  CNX Resources Corporation / CNX Midstream Partners  02/27/20  Equitrans Midstream Corporation / EQM Midstream Partners  12/17/19  Blackstone Infrastructure Partners / Tallgrass Energy LP  10/01/19  Brookfield Business Partners L.P. / Teekay Offsho  05/10/19  IFM Investors / Buckeye Partners, L.P.  05/08/19  MPLX LP / Andeavor (Marathon Petro  04/02/19  UGI Corporation / AmeriGas Par  03/18/19  ArcLight Energy Partners Fu  02/05/19  SunCoke Energy, Inc.  All  Min Median  Transactions  M  Cash  received, by the 30- trading day VWAP of the target as calculated from the last undisturbed trading day prior to the announcement  45 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation of SIRE Common Units  Premiums Paid Analysis (cont’d)  Summary Results – Cash-for-Unit Transactions  1-Day Prior Spot Unit Price as of July 5, 2022 Median 1-Day Prior Spot Price Premium  Source: FactSet  46  $17.95 29.6%  Implied Purchase Pirce based on a Median 1-Day Prior Spot Price Premium $23.27  30-Day VWAP as of July 5, 2022 Median 30-Day VWAP Premium  $17.87 24.4%  Implied Purchase Pirce based on a Median 30-Day VWAP Premium $22.23  For Reference Only 
 

 Confidential – Preliminary and Subject to Change  Appendix 
 

 Confidential – Preliminary and Subject to Change  A. Weighted Average Cost of Capital Analysis 
 

 Confidential – Preliminary and Subject to Change  Unit/Share Price  Market Equity  Total Debt and  Total Debt /  Adjusted  Unlevered  Partnership/Corporation  9/7/22  Value  Preferred Equity  Total Capitalization  Beta 1  B  Risk-free Rate 3  Unlevered Beta  Debt / Total Capitalization Adjusted Levered Equity Beta  WACC  Sup  Market Risk Premium 4   Small Company Risk Premi  3.7%  0.43  37.1%  Ciech SA  $7.16  $377.4  $441.8  53.9%  0  Genesis Energy, L.P.  11.60  1,421.9  4,160.9  74.5%  Türkiye Sise ve Cam Fabrikalari A.S.  1.44  4,301.5  2,094.1  32.7%  Solvay SA  81.08  8,364.1  4,942.4  CAPM  Tata Chemicals Limited  14.11  3,595.5  879.1  Mean   Median    Sisecam Resources LP $21.80 $440.4   Weighted Average Cost of Capital Analysis  SIRE WACC Analysis – Capital Asset Pricing Model  ($ in millions, except per unit / share amounts)  Note: Capital structure includes effect of dilutive securities and GP interest; does not attribute value to the IDRs  Source: Predicted raw betas from FactSet; Adjusted Equity Beta calculated as: (0.67) × Raw Beta + (0.33) × 1.0  Unlevered Beta calculated as: Adjusted Equity Beta × (E/(E + D × (1-T)); Assumes corporate tax rate of 29.6%  20-Year Treasury Rate as of September 7, 2022  Source: Duff & Phelps for Decile 9, including companies with an equity market capitalization of $190.0 million to $451.8 million  Equity Cost of Capital calculated as: Risk-free rate (3.4%) + (Levered Equity Beta 0.60 × Market Risk Premium: Supply Side 9.4% and Historical 10.0%) + Small Company Risk Premium 2.3%  Based upon SIRE Financial Projections  Supply-Side MRP WACC Sensitivity  Historical MRP WACC Sensitivity  Debt /   Total Cap Unlevered Beta    0.33 0.38 0.43 0.48 0.53   Debt /   Total Cap Unlevered Beta    0.33 0.38 0.43 0.48 0.53   25.0% 6.8% 7.1% 7.4% 7.7% 8.0%   Equity Cost of Cap  30.0%  6.6%  6.9%  7.1%  7.4%  7.7%  Pre-Tax  35.0%  6.3%  6.6%  6.9%  7.2%  7.5%  40.0%  6.1%  6.4%  6.6%  6.9%  7.2%  45.0%  5.8%  6.1%  6.4%  6.7%  6.9%  25.0%  30.0%  35.0%  40.0%  45.0%  7.1%  6.9%  6.6%  6.4%  6.1%  7.5%  7.2%  7.0%  6.7%  6.5%  7.8%  7.6%  7.3%  7.0%  6.8%  8.1%  7.9%  7.6%  7.4%  7.1%  8.5%  8.2%  7.9%  7.7%  7.4%  47 
 

Exhibit (c)(3)

 Confidential – Preliminary and Subject to Change  Discussion Materials Regarding Project Houston September 20, 2022 
 

 Confidential – Preliminary and Subject to Change  These materials have been prepared by Evercore Group L.L.C. (“Evercore”) for the Conflicts Committee (the “Conflicts Committee”) of the Board of Directors of Sisecam Resource Partners LLC, the general partner of Sisecam Resources LP (the “Partnership”), to whom such materials are directly addressed and delivered and may not be used or relied upon for any purpose other than as specifically contemplated by a written agreement with Evercore. These materials are based on information provided by or on behalf of the Conflicts Committee, from public sources or otherwise reviewed by Evercore. Evercore assumes no responsibility for independent investigation or verification of such information and has relied on such information being complete and accurate in all material respects. To the extent such information includes estimates and forecasts of future financial performance prepared by or reviewed with the management of the Partnership and/or other potential transaction participants or obtained from public or other third party sources, Evercore has assumed that such estimates and forecasts have been reasonably prepared on bases reflecting the best currently available estimates and judgments of such management (or, with respect to estimates and forecasts obtained from public sources, represent reasonable estimates). No representation or warranty, express or implied, is made as to the accuracy or completeness of such information and nothing contained herein is, or shall be relied upon as, a representation, whether as to the past, the present or the future. These materials were designed for use by specific persons familiar with the business and affairs of the Partnership. These materials are not intended to provide the sole basis for evaluating, and should not be considered a recommendation with respect to, any transaction or other matter. These materials have been developed by and are proprietary to Evercore and were prepared exclusively for the benefit and internal use of the Conflicts Committee.  These materials were compiled on a confidential basis for use exclusively by the Conflicts Committee and not with a view to public disclosure or filing thereof under state or federal securities laws, and may not be reproduced, disseminated, quoted or referred to, in whole or in part, without the prior written consent of Evercore or as provided in the engagement letter between Evercore and the Conflicts Committee.  These materials do not constitute an offer or solicitation to sell or purchase any securities and are not a commitment by Evercore or any of its affiliates to provide or arrange any financing for any transaction or to purchase any security in connection therewith. Evercore assumes no obligation to update or otherwise revise these materials. These materials may not reflect information known to other professionals in other business areas of Evercore and its affiliates.  Evercore and its affiliates do not provide legal, accounting or tax advice. Accordingly, any statements contained herein as to tax matters were neither written nor intended by Evercore or its affiliates to be used and cannot be used by any taxpayer for the purpose of avoiding tax penalties that may be imposed on such taxpayer. Each person should seek legal, accounting and tax advice based on his, her or its particular circumstances from independent advisors regarding the impact of the transactions or matters described herein. 
 

 Confidential – Preliminary and Subject to Change  Table of Contents  Section  Executive Summary  SIRE Situation Analysis  Preliminary Valuation of SIRE Common Units  Preliminary Valuation Detail – SIRE Financial Projections  Preliminary Valuation Detail – Sensitivity Cases  Appendix  Weighted Average Cost of Capital Analysis  SIRE Reserve Report  Financial Projections – Sensitivity Cases  I  II  III 
 

 Confidential – Preliminary and Subject to Change  I. Executive Summary 
 

 Confidential – Preliminary and Subject to Change  Executive Summary  1  Introduction  Evercore Group L.L.C. (“Evercore”) is pleased to provide the following materials to the Conflicts Committee (the “Conflicts Committee”) of the Board of Directors of Sisecam Resource Partners LLC (the “General Partner” or “SIRE GP”), the general partner of Sisecam Resources LP (“SIRE” or the “Partnership”), regarding Sisecam Chemicals Resources LLC’s (“Sisecam Chemicals” or “SCR”) proposal to acquire all common units representing limited partner interests in the Partnership (each, a “Common Unit”) from the holders of such units other than Common Units held by Sisecam Chemicals, the General Partner or their respective affiliates (the “Unaffiliated Unitholders”) (the “Proposed Transaction”)  Sisecam Chemicals Wyoming LLC (“SCW LLC”) is a wholly-owned subsidiary of Sisecam Chemicals that currently owns:   14,551,000 Common Units (72% limited partner interest in the Partnership)   SIRE GP, which owns a 2.0% general partner interest in the Partnership  Sisecam Chemicals proposes to acquire each outstanding Common Unit owned by the Unaffiliated Unitholders for $17.90 in cash (the “Proposed Consideration”)   The Proposed Consideration represents a 0.3% discount to SIRE’s closing Common Unit price of $17.95   The Proposed Consideration represents a 0.2% premium to SIRE’s 30-day volume weighted average price (“VWAP”) as of July 5, 2022, the last unaffected trading date 
 

 Confidential – Preliminary and Subject to Change  Executive Summary  Changes Since Conflicts Committee Meeting on September 9, 2022  Evercore made the following updates and adjustments from the draft presentation dated September 9, 2022, as requested by the  Conflicts Committee:   Added the implied control premium paid by Sisecam USA in the 2021 Acquisition (as defined herein) relative to: (i) SIRE’s equity market capitalization and (ii) the implied market value of Sisecam Wyoming   Analyzed historical and projected IHS pricing received on September 9, 2022    Analyzed historical and projected gross margin based on net revenue, exclusive of freight cost   Added two Sensitivity Cases for the SIRE Financial Projections:  A sensitivity case including: (i) IHS price forecasts adjusted based on the historical difference between IHS pricing and SIRE’s historical realized price per ton; (ii) production volumes in-line with historical levels and (iii) gross margin consistent with historical results (“Sensitivity Case #1”)  A sensitivity case based on the Sensitivity Case #1 that also incorporates production growth and capital expenditures associated with the project SIRE began considering in 2019 (the “Unit 8 Expansion”) that would increase soda ash production levels to approximately 3.5 million metric tons per annum (“mtpa”) ( “Sensitivity Case #2”)   Analyzed the Statement of Resources and Reserves Through Life of Mine prepared by Hollberg Professional Group, P.C. as  of March 10, 2022 (the “SIRE Reserve Report”)   SIRE Management provided information that informed these updates and adjustments  Adjusted the weighted average cost of capital (“WACC”) analysis to utilize a cost of debt based upon the ICE BofA BB U.S. High Yield Bond Index yield-to-worst as of September 15, 2022  Adjusted the terminal year Enterprise Value / EBITDA multiple range utilized in the discounted cash flow analysis to 5.5x−8.0x from 6.0x−8.0x  Adjusted the Enterprise Value / 2023E EBITDA multiple range utilized in the precedent M&A transactions analysis to 6.0x−8.5x from 7.0x−9.0x  ●1  ●2  2 
 

 Confidential – Preliminary and Subject to Change  Executive Summary  Summary Organizational Structure and Transaction Economics  ($ in millions, except per unit amounts)  Transaction Economics  Current Partnership Ownership Structure  Source: Partnership filings, FactSet, SIRE Financial Projections  Reflects the sum of: (i) 19,799,791 Common Units outstanding and (ii) 399,000 general partner units representing an approximate 2.0% limited partner interest in SIRE and assumes pro rata allocation of equity value to Common Units and SIRE GP, with no incremental allocation to SIRE GP attributable to IDRs  SIRE’s total equity value represents a 51% interest in Sisecam Wyoming with the resulting 49% non-controlling interest stated at implied market value based on the SIRE Common Unit price  100% of Sisecam Wyoming EBITDA less SIRE G&A  100%  100%  100%  Sisecam Chemicals Resources LLC  (“Sisecam Chemicals” or “SCR”)  Public  Sisecam Chemicals Wyoming LLC (“SCW LLC”)  Sisecam Wyoming LLC  (“Sisecam Wyoming”)  Natural Resources Partners LP (“NRP”)  NRP Trona LLC  (“NRP LLC”)  Sisecam Resources LP  (the “Partnership” or “SIRE”)  Sisecam Resource Partners LLC (“SIRE GP”)  Ciner Enterprise Inc.  WE Soda Ltd.  (“WE Soda”)  Türkiye Şişe Ve Cam Fabrikaları A.Ş (“Sisecam Parent”)  100%  ~26% LP Interest  5,248,791 Common Units  51%  49%  100%  Sisecam Chemicals USA Inc.  (“Sisecam USA”)  60% 40%  Interests to be acquired in the Proposed Transaction  ~72% LP Interest ~2% LP Interest 14,551,000 Common Units 399,000 GP Units  3  (“Ciner Enterprises”)  Total Equity Value – SIRE1  $361.6  $429.8  Noncontrolling Interest²  347.4  413.0  Total Equity Value – Sisecam Wyoming  $708.9  $842.8  Plus: Net Debt as of December 31, 2022  140.2  140.2  Consolidated Enterprise Value  $849.2  $983.0  SIRE Financial Projections – SIRE Consolidated EBITDA3   Implied SIRE Consolidated Enterprise Value   Consideration Unit Price as of   Price 9/15/22   SIRE Common Unit Price SIRE Units Outstanding¹  $17.90 20.2  $21.28 20.2  2022E  2023E  2024E  2025E  $152.0 154.0  143.5  113.4  $152.0 154.0  143.5  113.4  Enterprise Value / SIRE Consolidated EBITDA 2022E  2023E  2024E  2025E  5.6x  5.5  5.9  7.5  6.5x  6.4  6.9  8.7 
 

 Confidential – Preliminary and Subject to Change  $21.28  $17.87  $17.45  $19.16  $18.80  $17.90   $20.05  $12.00  $14.00  $16.00  $18.00  $20.00  $22.00  $24.00  7/8/21  9/8/21  7/15/22  9/15/22  Historical Price (SIRE)  11/9/21 1/10/22  Last 30 Trading Days VWAP  3/13/22 5/14/22  Last 60 Trading Days VWAP  Last 6 Months VWAP  Last 12 Months VWAP  Proposed Consideration  Go-Forward VWAP  Executive Summary  SIRE Unit Trading  7/5/22: SCR delivered non- binding proposal to acquire all Common Units held by Unaffiliated Unitholders  Consideration Premium   SIRE Price Relative to Hist  $17.90  $21.25  1  Proposed Consideration  Unaffected Closing Price Last 30 Trading Days VWAP Last 60 Trading Days VWAP Last 6 Months VWAP  Last 12 Mon Go  11/19/21: Ciner Enterprises agreed to sell 60% of SCR, inclusive of control, to Sisecam USA for $300 million  1/27/22: CINR / SIRE  announced a quarterly cash distribution increase from  $0.34 to $0.65 per unit  Source: FactSet, Bloomberg  4 
 

 Confidential – Preliminary and Subject to Change  Executive Summary  On November 19, 2021, Ciner Enterprises agreed to sell a 60% interest in Sisecam Chemicals to Sisecam USA for $300.0 million (the “2021 Acquisition”)  As a result of the transaction:   Sisecam Parent owns a controlling interest in the Partnership and Sisecam Wyoming through its indirect, majority ownership of SIRE GP   Sisecam Parent owns 60.0% of an approximate 74.1% economic interest in SIRE  Assumed Unit Price Premium and Implied Value Paid for SIRE GP  2021 Acquisition of 60% of SCR  2021 Acquisition Overview  Illustrative Value per LP Unit  $18.34  $20.00  $22.00  $24.00  $26.00  $28.00  $30.00  $32.00  $34.36  SIRE Units Owned by Sisecam Chemicals  14.6  14.6  14.6  14.6  14.6  14.6  14.6  14.6  14.6  Implied Value of SIRE Units  $266.8  $291.0  $320.1  $349.2  $378.3  $407.4  $436.5  $465.6  $500.0  Implied Value Paid by Sisecam Parent  $500.0  $500.0  $500.0  $500.0  $500.0  $500.0  $500.0  $500.0  $500.0  Implied Value for Control  $233.2  $209.0  $179.9  $150.8  $121.7  $92.6  $63.5  $34.4  $--  Implied SIRE Equity Market Cap1  $370.3  $404.0  $444.4  $484.8  $525.2  $565.6  $606.0  $646.4  $694.1  Control Value as % of SIRE Equity Market Cap  63.0%  51.7%  40.5%  31.1%  23.2%  16.4%  10.5%  5.3%  --%  Implied Sisecam Wyoming Equity Value2  $726.2  $792.1  $871.3  $950.5  $1,029.7  $1,109.0  $1,188.2  $1,267.4  $1,360.9  Control Value as a % of Sisecam Wyoming Equity Value  32.1%  26.4%  20.6%  15.9%  11.8%  8.3%  5.3%  2.7%  --%  ($ in millions, except per unit amounts)  Source: Public filings  1. Based on Illustrative Value per LP Unit and 20.2 million SIRE LP and GP units  Implied Value of Sisecam Chemicals  Value of Sisecam Parent Interest  $300.0  Divided by Ownership in Sisecam Chemicals  60.0%  Implied Value of Sisecam Chemicals  $500.0  2.  SIRE Market Cap divided by 51% to arrive at an implied equity value for Sisecam Wyoming  5 
 

 Confidential – Preliminary and Subject to Change  II. SIRE Situation Analysis 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Public Trading Statistics  ($ in millions, except per unit amounts)  Balance Sheet and Credit Data  Common Unit Price and Distribution Information  General Partner Incentive Distribution Rights   As of June 30, 2022   Cash and Marketable Securities Short-Term Debt  Long-Term Debt  $3.4 8.7  145.6  Total Debt Net Debt  Plus: Noncontrolling Interest (Book Value) Plus: Partners' Capital  $154.3  $150.9 156.4  201.2  Net Book Capitalization  $508.5  Revolver Availability / Total Revolver Capacity  $120 / $225  Current  2023E  $2.00  2.40  9.4%  11.3%  Net Debt / Net Book Cap  29.7%  2024E  2.21  10.4%  Net Debt / 2022E EBITDA  1.0x  $3.00  $2.50  $2.00  $1.50  $1.00  $0.50  $--  $--  $5.00  $10.00  $15.00  $20.00  $25.00  9/15/20  5/16/21  Distribution per Unit  9/15/22  Distribution per Unit  Unit Price  1/14/22  Unit Price  Quarterly Distribution per LP Unit $0.5000  Total Total Total Quarterly Quarterly  Total Annual  Total Annual  Quarterly Quarterly Distribution Distribution to GP  LP Units Distribution Distribution Distribution Distribution  % to LP % to GP  LP Quarterly Distribution Range  Within Range per LP Unit Outstanding to LPs  to GP to LPs to GP  98.0%  2.0%  $--  $0.5000  $0.5000  $0.0102  19.8  $9.9  $0.2  $39.6  $0.8  98.0%  2.0%  0.5000  0.5750  --  --  19.8  --  --  --  --  85.0%  15.0%  0.5750  0.6250  --  --  19.8  --  --  --  --  75.0%  25.0%  0.6250  0.7500  --  --  19.8  --  --  --  --  50.0%  50.0%  0.7500  --  --  19.8 -- -- -- --    $9.9 $0.2 $39.6 $0.8   % of Total Distributions to the GP  % of Total Distributions to the IDRs  2.0%  --%  Source: Public filings, FactSet, SIRE Financial Projections  Includes General Partner 2.0% interest  Implied market value of the 49% interest in Sisecam Wyoming owned by NRP LLC, calculated as the Partnership’s Total Equity Value divided by 51% multiplied by 49%   As of September 15, 2022   Total Units Outstanding1 Common Unit Price  20.2  $21.28  Total Equity Value Plus: Net Debt  Plus: Noncontrolling Interest (Market Value)2  $429.8 150.9  413.0  Enterprise Value  $993.7   Management Projections    Metric Yield/Multiple   Distribution Yield  EV / EBITDA3  2022E  $152  6.5x  2023E  154  6.5  2024E  143  6.9  3.  SIRE Consolidated EBITDA equal to 100% of Sisecam Wyoming EBITDA less SIRE G&A  6 
 

 Confidential – Preliminary and Subject to Change  COVID-19 Impacted  $104  $121  $134  $117  $120  $137  $135  $62  $89  $155  2.27  2.31  2.41  2.49  2.46  2.37  2.50  2.02  2.55  2.29  --  1.0  2.0  3.0  4.0  5.0  6.0  $ --  $25  $50  $75  $100  $125  $150  $175  2013A  2014A  2017A  2018A 2019A 2020A  Soda Ash Volume Sold (Million Metric Tons)  2021A  2022E  Soda Ash Volume Sold (Million Metric Tons)  2015A 2016A  Sisecam Wyoming EBITDA  Owns a controlling 51% interest in Sisecam Wyoming, one of the largest and lowest cost producers of natural soda ash in the world   Sisecam Wyoming’s Green River Basin facility has been in operation for more than 50 years  2.5 million mtpa of soda ash production capacity and over 50 years of trona mining reserves  Since 2019, SIRE management has been evaluating the Unit 8 Expansion that could increase production levels to  3.5 million mtpa, 134% of the last five-year average  SIRE Situation Analysis  Partnership Overview  Description  Sisecam Wyoming Plant Location and Mine Footprint  Known Sodium Leasing Area  ($ in millions)  Historical and Projected Sisecam Wyoming EBITDA and Volumes Sold  Source: Partnership filings, SIRE management  7  2.4 mtpa / 96.0%  2013A–2019A Avg. Sales Volumes / Capacity Utilization 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Beginning in 2019, Sisecam Wyoming has considered the Unit 8 Expansion, including construction of a new refinery unit, rail track loop and associated facilities that would increase soda ash production levels to approximately 3.5 million mtpa   The project would involve installing a new Unit 8 circuit, construction of an additional production shaft and construction of a new rail loop track, among other additions  Sisecam Wyoming began procuring engineering services related to the Unit 8 Expansion in 2019  On February 18, 2020, Sisecam Wyoming presented to the Sweetwater County Commission to obtain approval to construct the Unit 8 Expansion   At the time, Sisecam Wyoming estimated a total project cost of $426.0 million  In August 2020, in light of reduced demand caused by the COVID-19 pandemic, SIRE elected to slow capital expenditures associated with the Unit 8 Expansion  Leading up to the 2021 Acquisition, SIRE continued to assess the timing of the project in the context of the capital outlay, construction schedule and market recovery   Throughout this time, SIRE maintained that it planned to expand operations and it was confident in the long-term fundamentals that supported new capacity in the market  In a reserve estimate filed on March 15, 2022, SIRE commented that the Unit 8 Expansion was shown outside the 5-year capital budget, and given the uncertainties of timing, the Unit 8 Expansion was not included in the reserve estimate. However, SIRE commented that the operation is considered profitable as-is   On September 16, 2022, SIRE management provided an updated capital expenditure estimate for the Unit 8 Expansion of $750 million to $835 million  Proposed Unit 8 Expansion  Project Layout  Sisecam Wyoming has received several regulatory approvals for construction of the Unit 8 Expansion, including the Air Quality (New Source Review Construction Permit), Land Quality Permit, Bureau of Land Management On-Lease Action Approval and Industrial Siting Permit  Sisecam Wyoming still needs a water quality permit and a construction permit from Sweetwater County  Some permits can expire, and changes to design or location would require additional permitting  Project Overview  Permitting Status  Source: Partnership filings and reports  8 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis   The UP Agreement began on January 1, 2022 and expires on December 31, 2025   Beginning on January 1, 2023, rates are adjusted annually based on the prior four quarterly indices of the All Inclusive Index Less Fuel with Forecast Error Adjustment (“AII-LF”), as published by the Association of American Railroads   In the event the average price of Retail On-Highway Diesel Fuel calculated monthly based on prices reported on the U.S. Department of Energy Website equals or exceeds $2.30 per gallon, UP will add a mileage-based fuel surcharge to the freight charges   Shortfall payment is required to be made to UP if SIRE does not ship 85% of its production on UP  In 2021, SIRE shipped over 90% of production on UP  Production for export is transported on UP to Kansas City Southern Railroad (“KCS”) for transportation to Mexico and to terminals in the U.S. Northwest for transport via Handysize vessels to Asia and Latin America   A Handysize vessel holds 40,000 to 50,000 tons of dry bulk  Transportation Overview  Overview  SIRE’s production is transported from Wyoming via Union Pacific Railroad (“UP”) pursuant to a master contract amendment executed October 27, 2021 (the “UP Agreement”)  Historical AII-LF  Historical Handysize Dry Bulk Costs (Asia)  (4.0%)  (2.0%)  0.0%  2.0%  4.0%  6.0%  8.0%  10.0%  2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022  Core CPI Inflation  All-LF with Forecast Error Adj.  $0  $10,000  $20,000  $30,000  $40,000  Dayrate  Source: SIRE management, Association of American Railroads, FactSet, Bloomberg  9  2012-2022E Average Annual Change Core CPI: 2.2%  All-LF: 2.5% 
 

 Confidential – Preliminary and Subject to Change  Freight costs are primarily comprised of rail transportation, port fees and seaborne shipping costs   The majority of freight costs for domestic sales are rail transportation and storage costs, which are contracted and fairly stable   Exports incur seaborne shipping costs, which are  more cyclical in nature  SIRE Situation Analysis  Freight Costs  Freight Cost Overview  Historical Freight Cost Trend  2022E Freight Cost ($MM)  2022E Projected Freight Cost per Metric Ton:  $103.99  Domestic Sales  Exports  $78  $70  $106  $117  $81  $88  $88  $75  $90  $100  $140  $120  $100  $80  $60  $40  $20  $--  2018A 2019A  Total Freight Cost ($MM)  2020A 2021A 2022E  Freight Cost per Ton ($/mt)  $62  $73  $49  $107  $172  $40  $39  $38  $71  $116  $200  $175  $150  $125  $100  $75  $50  $25  $--  2018A 2019A  Total Freight Cost ($MM)  2020A 2021A 2022E  Freight Cost per Ton ($/mt)  Domestic  $117  Source: SIRE management  10  Export  $172 
 

 Confidential – Preliminary and Subject to Change  Natural Gas  $16.90  Electricity  $4.19  Fixed Utilities  $5.16  After transportation, SIRE’s second most significant operating cost is energy  SIRE’s primary energy cost is natural gas, as well as electricity and fixed utilities   Natural gas cost is primarily driven by power- generation required for mining and trona processing plant equipment  SIRE Situation Analysis  Energy Costs  Energy Cost Overview  Historical Energy Cost Trend  2022E Energy Cost per Unit ($ / Metric Ton)  2022E Total Energy Cost per Metric Ton:  $26.25  Natural Gas  Fixed Utilities  Electricity  3.45  3.49  4.07  3.78  3.95  $3.36  $3.25  $2.87  $2.98  $4.28  $0.00  $2.00  $4.00  $6.00  $8.00  --  1.00  2.00  3.00  4.00  5.00  2018A  2019A  Actual / Projected Cost ($/MMBtu)  Consumption (MMBtu/mt)  197  181  154  122  126  $0.035  $0.034  $0.039  $0.033  $0.033  $0.020  $0.025  $0.030  $0.035  $0.040  $0.045  $0.050  --  50  100  150  200  250  2018A  2019A  2020A  2021A  2022E  Actual / Projected Cost ($/kWh)  Consumption (kWh/mt)  $6.74  $6.48  $6.41  $5.36  $5.16  $8.00  $7.00  $6.00  $5.00  $4.00  $3.00  $2.00  $1.00  $0.00  2018A  2019A  2020A  2021A  2022E  Unit Cost ($/mt)  2020A 2021A 2022E  During Q4 2020, SIRE placed a new natural gas-fired turbine co-generation facility into service, which provides approximately one- third of the mine’s power  Source: SIRE management  11 
 

 Confidential – Preliminary and Subject to Change  Salaried  297  Hourly 147  Sisecam Chemicals currently employs 444 people who work at SIRE’s facility  In 2021, Sisecam Chemicals completed a one-time cost of living adjustment to salaries as a retention initiative given recent tightness in the U.S. labor market  In 2022, Sisecam Chemicals gave certain groups of technical operations personnel an approximate 5% increase in salaries to bring them more in line with market  SIRE Situation Analysis  Personnel Costs  Personnel Cost Overview  Historical Personnel Cost Trend  Current Facility Employee Count by Salary Type  446  452  444  444  444  $144  $150  $147  $166  $185  $--  $50  $100  $150  $200  $250  --  100  200  300  400  500  2018A  2019A  2020A  2021A  2022E  Avg. Fully-Loaded Cost ($K/employee/year)  Employees  Personnel Cost Drivers  Total Personnel Costs ($MM)  $64.3  Source: Partnership filings, SIRE management  12  $67.8  $65.3  $73.6  $82.0  $--  $20.0  $60.0  $40.0  $80.0  $100.0  2018A  2019A  2020A  2021A  2022E 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Source: SIRE Financial Projections  13  SIRE Financial Projections – Assumptions  Revenue  Long-term domestic / export revenue breakout of 50% / 50%   Domestic and export pricing based on SIRE management’s forecast  Export revenue is broken out into ANSAC and direct export projects with no sales attributable to ANSAC in 2023E+  Expenses  Expenses based on historical costs per unit, the majority of which are projected to increase 5.8% in 2023E and 2.2% in 2024E and each year thereafter   Costs per unit for domestic freight and personnel are projected to increase 5.8% in 2023E and 3.0% in 2024E and each year thereafter   Energy costs per unit are expected to increase 5.8% in 2023E, then decline in 2024E to a level which is 2.2% greater than 2022E and increase at a 2.2% annual rate thereafter  SIRE-Level G&A  Annual cash G&A incurred at the Partnership level after distributions received from Sisecam Wyoming equal to $2.9 million in 2022E and $4.0 million each year thereafter   Deducted from Sisecam Wyoming EBITDA to arrive at SIRE Consolidated EBITDA   Deducted from SIRE's 51% share of Sisecam Wyoming EBITDA to arrive at EBITDA Attributable to SIRE  Capital Expenditures  Maintenance capital expenditures of $25.0 million in 2022E are projected to increase 2.2% annually thereafter  No growth capital expenditures contemplated in the forecast   Detailed engineering work on Unit 8 Expansion completed, but SIRE management has stated that the project was postponed due to COVID-19 market conditions and is not currently contemplated given SIRE management’s view of global demand as well as increased projected capital costs for the project  Credit Facility Assumptions  Sisecam Wyoming’s existing $225 million revolving credit facility includes an accordion provision to increase the commitment to $475 million subject to certain lender approvals  $105 million drawn as of June 30, 2022  2.05% interest rate  Distribution Coverage / Total Leverage  Sisecam Wyoming to maintain a distribution coverage ratio of 1.50x in 2022E, 1.25x in 2023E and 2024E, and 1.10x thereafter   SIRE to distribute 100% of distributions received from Sisecam Wyoming less G&A incurred at the Partnership  Sisecam Wyoming to use all remaining cash flow to pay down debt 
 

 Confidential – Preliminary and Subject to Change  $68  $66  $37  $74  $85  $92  $47  $47  $47  331  317  188  350  296  296  150  --  --  150  150  400  350  300  250  200  150  100  50  --  $--  $20  $40  $60  $80  $100  2018A  2019A  2020A  2021A  2022E  2025E  2026E  2027E  2028E  Deca Sales  2023E 2024E  Metric Tons ('000s)  SIRE Situation Analysis  Historical and Projected Sales and Deca Breakout  Historical and Projected Sales ($ in millions)  $233  $207  $209  $277  $289  $344  $330  $311  $314  $340  $344  $253  $316  $178  $114  $50  $6  $150  $385  $441  $408  $374  $369  $399  $396  $487  $523  $392  $540  $724  $785  $738  $685  $684  $739  $740  $ --  $200  $400  $600  $800  2018A  2019A  2020A  2021A  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Domestic ANSAC Direct Export  Deca Sales By Year ($ in millions, thousand mtpa)  Source: Partnership filings, SIRE Financial Projections  14 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Global Production and SIRE Market Share  Historical and Projected Global Soda Ash Consumption Volumes and SIRE Market Share  (metric tons in millions)  2.2  2.3  2.3  2.4  2.5  2.5  2.4  2.5  2.0  2.6  2.5  2.5  2.4  2.2  51.2  51.3  52.3  53.1  53.8  56.4  56.7  59.4  56.5  59.7  62.1  64.0  65.8  53.4  53.5  54.6  55.5  56.3  58.9  59.0  61.9  58.5  62.3  64.7  66.5  68.2  69.9  4.2%  4.2%  4.2%  4.3%  4.4%  4.2%  4.0%  4.0%  3.4%  4.1%  3.9%  3.8%  3.5%  3.2%  67.6  --%  1.0%  2.0%  3.0%  4.0%  5.0%  6.0%  7.0%  --  10.0  20.0  30.0  40.0  50.0  60.0  70.0  80.0  2012A 2013A 2014A 2015A 2016A  SIRE  2017A 2018A 2019A 2020A 2021A 2022E 2023E 2024E 2025E  Rest of World SIRE Global Volume Market Share  Source: SIRE Financial Projections, IHS Markit, U.S. Geological Survey  15 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Deca Rehydration  Commentary  Historical Ore-to-Ash Ratio  331  317  188  350  296 296  150  -- --  150 150  50  --  250  200  150  100  400  350  300  '18A '19A '20A '21A '22E '23E '24E '25E '26E '27E '28E  SIRE’s surface site includes a network of natural ponds used to recapture soda ash lost in processing trona through a process called deca rehydration   During trona processing, an evaporative crystallizer technology is employed to refine and reuse soda ash throughout the purification process. A concentrated aqueous solution is introduced to maintain the purity and quality of the refined soda ash product. Run-off from this stream flows to the facility’s pond network   SIRE developed a solution to reduce the capacity of these ponds and recover purified soda ash crystals (chemically, sodium carbonate decahydrate) to be used as an additional feedstock for trona ore during processing  The Partnership considers its ore-to-ash ratio (i.e., tons of trona ore needed to produce one ton of soda ash) a key operating performance metric   A lower ratio results in lower costs and improved efficiency  After introducing deca rehydration in 2009, the Partnership reduced its ore-to-ash ratio by 11% over the next three years   Deca rehydration also reduced the energy consumption required per ton of soda ash produced  Over the past several years, SIRE has utilized its reserves of deca from the ponds at a rate above SIRE management’s estimated rate of natural replenishment   Management expects to reduce deca consumption (and the production capacity associated with deca rehydration) beginning in 2024 to alleviate this depletion  Management estimates that SIRE’s stable, long-term deca rehydration-based production capacity is approximately 150,000 mtpa  Historical and Projected  Deca Sales Volumes (Thousand Metric Tons)  1.80  1.74  1.61 1.60  1.56 1.59  1.52 1.52 1.50 1.50 1.54 1.51  1.60  1.56 1.58  1.00  1.20  1.40  1.60  1.80  2.00  2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 1H22  150,000 Metric Ton Estimated Annual Replenishment  Source: SIRE Financial Projections, SIRE management  16 
 

 Confidential – Preliminary and Subject to Change  COVID-19  Impacted  COVID-19  Impacted  $300  $275  $250  $225  $200  $175  $150  $125  $100  $75  $50  2012A 2013A 2014A 2015A 2016A 2017A 2018A 2019A 2020A 2021A 2022E 2023E 2024E 2025E 2026E 2027E 2028E  Source: SIRE management, USGS, IHS  SIRE Situation Analysis  Soda Ash Pricing Trends – Domestic Sales and Exports  Historical and Projected Soda Ash Pricing Trends – Domestic Sales vs. Exports  ($ per metric ton)  Domestic Sales  Exports  SIRE direct export net pricing is in line with IHS forecast in 2023E; significant negative divergence beginning in 2024E  Legend  SIRE Domestic, Net USGS, FOB Plant IHS Domestic, Net  Legend  SIRE ANSAC, Net  SIRE Direct Export, Net  USGS Export, FAS IHS Export, Net  $5 / mtpa  2012A–2019A Avg.  IHS Premium to SIRE  $48 / mtpa  2022E–2028E Avg.  IHS Premium to SIRE  $64 / mtpa  2022E–2028E Avg.  IHS Premium to SIRE  $30 / mtpa  2012A–2019A Avg.  IHS Premium to SIRE  Note: For historical periods, SIRE netback pricing for domestic sales and exports is expressed as the gross realized price less the freight cost per unit sales volume, respectively, by sales channel  17 
 

 Confidential – Preliminary and Subject to Change  21.03  25.14 23.72 23.59 26.25  30.21  26.84 27.45 28.07  28.70 29.34  27.11  27.09  32.41  28.83  32.55  35.25  37.67  41.07  42.30 41.17  42.40  10.50  10.96  9.29  6.01  7.99  8.54  7.92  7.66  7.48  7.48  7.35  4.02  3.23  7.00  4.76  4.86  4.97  5.09 5.20  5.32  24.27  22.62  3.90  22.29  4.50  25.64  28.34  32.98  31.90  30.56  28.18  30.43  31.12  55.59  63.34  41.16  43.42  72.27  70.80  62.29  58.89  57.02 51.47  151.62  146.63  133.24  128.17 70.74  172.87  184.00 180.00  174.00 170.00 170.00 167.00  $--  $20  $40  $60  $80  $100  $120  $140  $160  $180  $200  2018A 2019A 2020A 2021A 2022E 2023E 2024E 2025E 2026E 2027E 2028E  17.1% 15.6% 17.7% 16.4% 15.2% 16.4% 14.9% 15.8% 16.5% 16.9% 17.6%  18.5% 17.9%  24.3% 22.5%  18.8% 19.2% 20.9%  23.6% 24.9% 24.2% 25.4%  7.2%  7.2%  7.0%  4.7%  4.6%  4.4%  2.7%  2.6%  3.4%  2.5%  4.0%  2.6% 2.7% 4.4%  4.6% 4.4%  2.9%  3.0% 3.1%  4.4% 4.4%  3.2%  16.6%  14.9%  16.7%  20.0%  16.4% 17.9% 17.7%  17.6% 16.6% 17.9%  18.6%  37.9% 41.8%  30.9%  33.9% 33.5%  40.9% 39.3% 39.3% 35.8% 34.6%  30.8%  --%  10%  20%  30%  40%  50%  60%  70%  80%  90%  100%  2018A 2019A 2020A 2021A 2022E 2023E 2024E 2025E 2026E 2027E 2028E  SIRE Situation Analysis  Historical and Projected Margin per Ton Analysis  Per SIRE management, Sisecam Wyoming receives a net price plus payment for freight costs incurred with freight treated as a pass-through cost  A review of gross margin excluding freight cost reveals that margin compression is primarily driven by increased personnel costs and reduced net price   Per the SIRE Financial Projections, gross profit per metric ton is projected to decline from $70.74 to $51.47, or 27.2%   Reduced net price represents 8.3% of the 27.2% margin compression from 2022E to 2028E   Of the remaining 18.9% of margin compression between 2022E and 2028E, personnel costs are the key driver  Historical and Projected Margin Trend (Excluding Freight)  Gross Profit per Metric Ton ($ / mt) Gross Profit as % of Net Revenue  37.1%  Energy  Personnel  Royalties  Production Taxes  Other  Gross Profit  Source: SIRE management  18  2018A−2022E Avg. Gross Margin 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Natural Gas Consumption and Realized Price  Source: SIRE management, SIRE Financial Projections  Fixed Utilities per ton for 2024E and thereafter is calculated indirectly as management’s total energy cost per ton projection less projected natural gas and electricity costs per ton, both of which are based on separately provided usage and cost assumptions independent from management’s financial model  Henry Hub reflects EIA-reported spot prices through 8/31/22 and the NYMEX futures curve as of 8/31/22 from September 2022 and thereafter  $11.60  $11.33  $11.68  $11.26  $16.90  $20.30  $19.59  $19.51  $19.08  $20.32  $20.32  $3.36  $3.25  $2.87  $2.98  $4.28  $5.23  $4.97  $4.88  $4.77  $5.16  $5.16  $10.18  $9.14  $9.04  $6.79  $5.07  $4.67  $2.28  $3.05  $4.21  $3.22  $3.87  $25.14  $23.72  $23.59  $21.03  $26.25  $30.21  $26.84  $27.45  $28.07  $28.70  $29.34  Historical and Projected Energy Costs  Energy Costs by Source ($ / Metric Ton)  $35.00  $--  $5.00  $10.00  $15.00  $20.00  $25.00  $30.00  2018A  2019A  2020A  2021A  2022E  2028E  Natural Gas  Electricity  2023E 2024E 2025E 2026E 2027E  Fixed Utilities and Other 1  Electricity Consumption and Realized Price  3.5  3.5  4.1  3.8  3.9  3.9  3.9  4.0 4.0  3.9 3.9  $0  $2  $4  $6  $8  $10  0  1  2  3  4  5  '18A  Price ($/MMBtu)  Consumption (MMBtu/mt)  '19A '20A '21A '22E '23E '24E '25E '26E '27E '28E  Consumption Actual and Projected Price Henry Hub2  197  181  154  122  126 126 126 126 126 126 126  $0.08  $0.07  $0.06  $0.05  $0.04  $0.03  $0.02  $0.01  $0.00  0  50  100  150  200  250  Price ($/kWh)  Consumption (kWh/mt)  '18A '19A '20A '21A '22E '23E '24E '25E '26E '27E '28E  Consumption3 Actual and Projected Price EIA NWPP Industrial End-Use  3.  Electricity consumption (i) reflects management-reported historical usage through 6/30/22 and (ii) assumes usage per metric ton is constant with 1H22A for projection periods  19 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Personnel Cost Drivers  $27.11  $27.09  $32.41  $28.83  $32.55  $35.25  $37.67  $41.07  $42.30  $41.17  Historical and Projected Personnel Costs  Personnel Cost per Ton ($ / Metric Ton)  $50.00  $20.00  $10.00  $--  $30.00  $40.00  446  452  444  444  454  444 444  440  440  444  444  $144  $150  $147  $166  $185  $195  $201  $207  $213  $220  $226  $--  $50  $100  $150  $200  $250  $300  --  100  200  300  400  500  2018A  2019A  2020A  2021A  2022E  2023E 2024E 2025E  Avg. Fully-Loaded Cost ($K/employee/year)  2026E  2027E  2028E  Fully-Loaded Cost ($K/employee/yr)  Employees  Employees  Source: SIRE Financial Projections, SIRE Management  20 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Summary of the SIRE Financial Projections  Sales Volumes and Net Realized Pricing  Sales Volumes Net Realized Pricing  Sisecam Wyoming Distributed Cash Flow  Net Debt / EBITDA  ($ in millions, except per mt amounts)  Sisecam Wyoming Distribution Coverage  0.96  0.79  0.85  1.18  1.17  1.26  1.19  1.11 1.11  1.19 1.19  1.41  1.71  1.16  1.37  1.35  1.26  1.19  1.11 1.11  1.19 1.19  2.37  2.50  2.02  2.55  2.52 2.52  2.37  2.22 2.22  2.37 2.37  $--  $50  $100  $150  $200  $250  --  0.50  1.00  1.50  2.00  2.50  3.00  '20A  '21A  '22E  ($ per metric ton)  (mtpa in millions)  '18A '19A  Domestic  Export  '23E '24E '25E '26E '27E '28E  Average Domestic  Export  Sisecam Wyoming Adjusted EBITDA  71.0 70.3  3  68.2  67.6  31.5  44.5  75.9  77.4  72.  $139.3 $137.9  $64.3  $90.8  $154.9 $158.0 $147.5  $117  $--  $25  $75  $50  $125  $100  $150  $175  $200  2018A  45.9  30.3  43.3  52.9  48.6  41.3  37.5 39.1  32.5  44.1  29.2  20.6  41.6  50.8  46.7  39.7  36.0  37.5  31.2  $90.0  $59.5  $14.5  7.1 21.4  7.4  $42.0  $85.0  1.37x 1.94x 2.75x 1.49x 1.48x 1.25x 1.25x 1.10x 1.10x 1.10x 1.10x  $103.7  $95.3  $81.0  $73.5  $76.6  $63.7  $--  $25  $50  $75  $100  $125  $150  2018A 2019A 2020A 2021A 2022E 2023E 2024E 2025E 2026E 2027E 2028E  Distributions to SIRE Distributions to NRP  0.6x  0.8x  2.0x  1.3x  0.9x  0.7x  0.5x  0.5x  0.5x  0.5x  0.5x  --x  0.5x  1.0x  1.5x  2.0x  2.5x  2018A 2019A 2020A 2021A 2022E 2023E 2024E 2025E 2026E 2027E 2028E  Net Debt / EBITDA  Source: SIRE Financial Projections  21 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Source: SIRE Financial Projections  22  Sisecam Wyoming Financial Projections – EBITDA  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Domestic Sales Volumes (mt)  1.17  1.26  1.19  1.11  1.11  1.19  1.19  Expost Sales Volumes (mt)  1.35  1.26  1.19  1.11  1.11  1.19  1.19  Sales Volumes (mt)  2.52  2.52  2.37  2.22  2.22  2.37  2.37  Volume Growth (%)  (1.3%)  (0.1%)  (5.8%)  (6.4%)  --%  6.8%  --%  Domestic Gross Revenue  $289.1  $344.1  $330.4  $310.7  $314.5  $339.9  $344.2  Export Gross Revenue  435.1  440.9  407.7  374.4  369.5  398.9  396.2  Gross Revenue  $724.2  $784.9  $738.0  $685.2  $683.9  $738.8  $740.3  Domestic Freight  ($117.0)  ($132.7)  ($128.8)  ($124.2)  ($127.9)  ($140.7)  ($145.0)  Export Freight  (171.8)  (189.3)  (182.4)  (174.6)  (178.5)  (195.0)  (199.3)  Freight Costs  ($288.7)  ($321.9)  ($311.2)  ($298.8)  ($306.5)  ($335.7)  ($344.3)  Domestic Net Revenue  $172.1  $211.4  $201.6  $186.5  $186.5  $199.2  $199.2  Export Net Revenue  263.3  251.6  225.3  199.8  191.0  203.9  196.8  Net Revenue  $435.4  $463.0  $426.9  $386.4  $377.5  $403.1  $396.0  Average Net Realized Price  $172.87  $184.00  $180.00  $174.00  $170.00  $170.00  $167.00  Energy Costs  (66.1)  (76.0)  (63.7)  (60.9)  (62.3)  (68.1)  (69.6)  Personnel Costs  (82.0)  (88.7)  (89.3)  (91.2)  (93.9)  (97.6)  (100.6)  Royalties  (20.1)  (21.5)  (18.8)  (17.0)  (16.6)  (17.7)  (17.4)  Severance & Ad Valorem Taxes  (17.6)  (12.0)  (11.5)  (11.0)  (11.3)  (12.3)  (12.6)  Other  (71.4)  (83.0)  (75.6)  (67.9)  (62.6)  (72.2)  (73.8)  Cost of Goods Sold  ($257.3)  ($281.2)  ($259.0)  ($248.0)  ($246.7)  ($267.9)  ($274.0)  Gross Profit  $178.2  $181.8  $167.9  $138.3  $130.8  $135.2  $122.1  Gross Margin (% of Net Revenue)  40.9%  39.3%  39.3%  35.8%  34.6%  33.5%  30.8%  Operating Expenses  (23.3)  (23.8)  (20.4)  (20.9)  (21.4)  (21.9)  (22.3)  Sisecam Wyoming EBITDA  $154.9  $158.0  $147.5  $117.4  $109.4  $113.4  $99.7  EBITDA Margin (% of Net Revenue)  35.6%  34.1%  34.5%  30.4%  29.0%  28.1%  25.2%  For the Years Ending December 31,  ($ in millions) 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Sisecam Wyoming Financial Projections – Cash Flow Summary  Sisecam Wyoming EBITDA $154.9  $158.0  $147.5  $117.4  $109.4  $113.4  $99.7  Less: Cash Interest Expense (4.1)  (2.9)  (2.2)  (1.6)  (1.3)  (1.2)  (1.1)  Less: Maintenance Capital Expenditures (25.0)  (25.6)  (26.1)  (26.7)  (27.3)  (27.9)  (28.6)  Distributable Cash Flow $125.8  $129.6  $119.1  $89.1  $80.8  $84.3  $70.1  Sisecam Wyoming Distributed Cash Flow  Distributions to SIRE (51.0%)  $43.3  $52.9  $48.6  $41.3  $37.5  $39.1  $32.5  Distributions to NRP (49.0%)  41.6  50.8  46.7  39.7  36.0  37.5  31.2  Distributed Cash Flow  $85.0  $103.7  $95.3  $81.0  $73.5  $76.6  $63.7  Distributable Cash Flow Surplus / (Shortfall)  $40.8  $25.9  $23.8  $8.1  $7.3  $7.7  $6.4  Sisecam Wyoming Coverage Ratio  1.48x  1.25x  1.25x  1.10x  1.10x  1.10x  1.10x  2022E  2023E  For the Years Ending December 31, 2024E 2025E 2026E  2027E  2028E  Sisecam Wyoming Distributable Cash Flow  Source: SIRE Financial Projections  23  ($ in millions) 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Sisecam Wyoming Financial Projections – Sources and Uses  Distributable Cash Flow Surplus / (Shortfall) $40.8  $25.9  $23.8  $8.1  $7.3  $7.7  $6.4  Increase / (Decrease) in Net Working Capital (27.5)  0.4  15.7  8.2  0.8  (9.8)  (1.0)  Cash from Revolver / (Cash to Revolver) --  --  --  --  1.4  5.7  --  Total Sources $13.3  $26.3  $39.5  $16.3  $9.5  $3.5  $5.4  Uses  Growth Capital Expenditures  $0.1  $--  $--  $--  $--  $--  $--  Mandatory Debt Paydown  8.6  8.8  9.1  9.3  9.5  3.5  4.9  Discretionary Debt Paydown  1.3  17.4  30.5  7.0  --  --  0.5  Cash to (from) Balance Sheet  (1.8)  (3.4)  --  --  --  --  --  Other  5.0  --  --  --  --  --  --  Total Uses  $13.3  $22.9  $39.5  $16.3  $9.5  $3.5  $5.4  Capital Structure  Total Debt  $148.6  $122.4  $82.8  $66.5  $58.4  $60.6  $55.2  Less: Cash  (8.4)  (5.0)  (5.0)  (5.0)  (5.0)  (5.0)  (5.0)  Net Debt  $140.2  $117.4  $77.8  $61.5  $53.4  $55.6  $50.2  Net Debt / Adjusted EBITDA  0.9x  0.7x  0.5x  0.5x  0.5x  0.5x  0.5x  2022E  2023E  For the Years Ending December 31, 2024E 2025E 2026E  2027E  2028E  Sources  Source: SIRE Financial Projections  24  ($ in millions) 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Source: SIRE Financial Projections  25  SIRE Financial Projections – Cash Flow Summary  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Consolidated EBITDA  Sisecam Wyoming EBITDA  $154.9  $158.0  $147.5  $117.4  $109.4  $113.4  $99.7  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  SIRE Consolidated EBITDA  $152.0  $154.0  $143.5  $113.4  $105.4  $109.4  $95.7  EBITDA Attributable to SIRE  SIRE'S 51% Share of Sisecam Wyoming EBITDA  $79.0  $80.6  $75.2  $59.9  $55.8  $57.8  $50.9  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  EBITDA Attributable to SIRE  $76.1  $76.6  $71.2  $55.9  $51.8  $53.8  $46.9  SIRE Distributable Cash Flow  Distributions from Sisecam Wyoming  $43.3  $52.9  $48.6  $41.3  $37.5  $39.1  $32.5  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  Distributable Cash Flow  $40.4  $48.9  $44.6  $37.3  $33.5  $35.1  $28.5  Distributed Cash Flow  Sisecam Chemicals  $29.1  $35.0  $32.1  $26.9  $24.1  $25.3  $20.5  Public  10.5  12.6  11.6  9.7  8.7  9.1  7.4  General Partner  0.8  1.3  0.9  0.7  0.7  0.7  0.6  Distributed Cash Flow  $40.4  $48.9  $44.6  $37.3  $33.5  $35.1  $28.5  Unit Ownership  Sisecam Chemicals  14.6  14.6  14.6  14.6  14.6  14.6  14.6  Public  5.2  5.2  5.2  5.2  5.2  5.2  5.2  General Partner  0.4  0.4  0.4  0.4  0.4  0.4  0.4  Total Units Outstanding  20.2  20.2  20.2  20.2  20.2  20.2  20.2  Distributable Cash Flow per LP Unit  $2.00  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  Distribution per LP Unit  2.00  2.40  2.21  1.85  1.66  1.74  1.41  Distributable Cash Flow Surplus / (Shortfall)  $--  $--  $--  $--  $--  $--  $--  ($ in millions, except per unit amounts)  For the Years Ending December 31, 
 

 Confidential – Preliminary and Subject to Change  III.  Preliminary Valuation of SIRE Common Units 
 

 Confidential – Preliminary and Subject to Change  Methodology  Description  Metrics / Assumptions  Discounted Cash Flow Analysis  Values SIRE Common Units based on the concepts of the time value of money  Using management’s projections, Evercore:   Utilized varying WACC discount rates and terminal values to derive valuation ranges for the SIRE Common Units   Cash flows were discounted using WACC given allocated EBITDA- based cash flows   Calculated terminal values based on a range of multiples of EBITDA  as well as assumed perpetuity growth rates  Discounted the projected cash flows to assumed December 31, 2022 effective date  WACC based on the Capital Asset Pricing Model (“CAPM”)  Unitholder effective tax rate of 29.6% (80.0% of 37.0% top bracket) from 2023E to 2025E and 37.0% thereafter  For the terminal value, tax depreciation assumed to equal maintenance capital expenditures  EBITDA exit multiple of 5.5x to 8.0x and a perpetuity growth rate of 0.5% to 1.5%  Sensitivity Case #2: Unit 8 Expansion’s implied net present value per SIRE unit, calculated using discount rates ranging from 10.0% to 15.0% (the “Implied Unit 8 NPV per Unit”), was added to Sensitivity Case #1’s implied SIRE unit value  Peer Group Trading Analysis  Values SIRE Common Units based on peer group’s current market enterprise value multiples of relevant EBITDA  Peer group selected based on assets similar to those owned by SIRE  Enterprise value / EBITDA multiples applied to 2022E, 2023E and 2024E Adjusted EBITDA  Sensitivity Case #2: the Implied Unit 8 NPV per Unit was added to Sensitivity Case #1’s implied SIRE unit value  Precedent M&A Transaction Analysis  Values SIRE Common Units based on transactions involving assets and businesses similar to those owned  by SIRE  Transaction value / EBITDA multiples applied to 2023E EBITDA  Sensitivity Case #2: the Implied Unit 8 NPV per Unit was added to Sensitivity Case #1’s implied SIRE unit value  Discounted Distributions Analysis  Values SIRE Common Units based on the present value of the future cash distributions to SIRE Common Unitholders  Discounted projected distributions to assumed December 31, 2022 effective date  Terminal yield range of 8.0% to 12.0%   Cost of equity of 9.0% to 11.0% based on CAPM  Sensitivity Case #2: the Implied Unit 8 NPV per Unit was added to Sensitivity Case #1’s implied SIRE unit value  Premiums Paid Analysis  Implied value of SIRE Common Units based on historical premiums paid in selected relevant cash midstream mergers  Median 1-Day and 30-Day premiums paid applied to relevant equity prices  Sensitivity Case #2: the Implied Unit 8 NPV per Unit was added to Sensitivity Case #1’s implied SIRE unit value  26  Preliminary Valuation of SIRE Common Units  Valuation Methodologies  Evercore utilized the following methodologies to analyze the value of SIRE’s Common Units:  For Reference Only 
 

 Confidential – Preliminary and Subject to Change  Discounted Cash Flow Analysis  Peer Group Trading Analysis  Precedent M&A Transactions Analysis  EBITDA Exit Multiple  Perpetuity Growth  2022E EBITDA  2023E EBITDA  2024E EBITDA  2023E EBITDA  EBITDA Exit Multiple:  5.5x - 8.0x  Perpetuity Growth Rate: 0.5% - 1.5%  2022E EBITDA Multiple: 2023E EBITDA Multiple: 2024E EBITDA Multiple: 2023E EBITDA Multiple:  5.5x - 8.0x 5.0x - 7.5x 4.5x - 7.0x 6.0x - 8.5x  Range of 24.4% - 29.6%  Discount Rate: WACC of 7.75% - 8.75%  Terminal Yield of: 8.0% - 12.0%  Equity Cost of Capital of: 9.0% - 11.0%  Discounted Distributions Analysis  Premiums Paid Analysis  $14.85  $14.10  $17.18  $15.42  $12.32  $19.21  $14.91  $22.23  $19.45  $17.29  $26.60  $24.90  $21.14  $28.70  $19.52  $23.27  $--  $5.00  $10.00  $15.00  $20.00  $25.00  $30.00  $50.00  $45.00  $40.00  $35.00  Preliminary Valuation of SIRE Common Units  Valuation Summary – SIRE Financial Projections – Common Units  Proposed Consideration:  $17.90  FOR REFERENCE ONLY  SIRE Financial Projections  27 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation of SIRE Common Units  Sensitivity Cases – Assumptions  Sensitivity Case # 1  Sensitivity Case # 2  Net Realized Pricing  Domestic and export net realized pricing reflects IHS netback forecasts less $5.00 and $30.00 per metric ton, respectively, from 2022E to 2028E   Discounts based on the average historical difference between IHS pricing and SIRE realized pricing from 2012A to 2019A rounded to the nearest $1.00   Domestic Export Netback ($/mt) 2022E 2023E 2024E 2025E 2026E 2027E 2028E 2022E 2023E 2024E 2025E 2026E 2027E 2028E  IHS Forecast $193 $203 $229 $226 $225 $207 $211 $200 $270 $270 $258 $248 $248 $238 Historical Avg. IHS−SIRE Spread (5) (5) (5) (5) (5) (5) (5) (30) (30) (30) (30) (30) (30) (30)   Adjusted IHS Forecast $188 $198 $224 $221 $220 $202 $206 $170 $240 $240 $228 $218 $218 $208   Soda Ash Volumes  Same deca utilization assumptions as SIRE Financial Projections  Soda ash production capacity utilization of 96.0%, consistent with 2012A−2019A historical average   Any reduction in deca-related production is assumed to be  replaced through increased trona mining   Results in 2.40 million mtpa of soda ash production throughout projection period  Unit 8 Expansion reaches FID by year-end 2022E, adding 1.0 million metric tons of new soda ash production capacity   Incremental capacity comes online at the beginning of 2025E  Same deca and capacity utilization assumptions as 1  Operating  Costs  Before considering the cost effects of additional trona mining, non-freight operating costs as a percentage of net revenue are assumed to be:   Consistent with SIRE Financial Projections as a percentage of net revenue for 2022E, 2023E and 2024E; resulting in gross margins of 40.9%, 39.3% and 39.3%, respectively   Adjusted in 2025E and thereafter in line with the five-year trailing average gross margin through 2022E of 37.1%  To account for the cost effects of increased trona mining given reduced availability of deca, production-related costs (energy, personnel, materials, maintenance and other) were increased in proportion to the increase in mining-related production volumes relative to available capacity (excluding deca)   Results in lower gross margins than those that would be achieved before giving effect to increased trona mining  Royalties and production taxes based on a percentage of net revenue consistent with SIRE Financial Projections  28 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation of SIRE Common Units  Sensitivity Cases – Assumptions (cont’d)  Sensitivity Case # 1  Sensitivity Case # 2  Capital Expenditures  Same as SIRE Financial Projections  Includes a range of capital expenditure assumptions for the Unit 8 Expansion:   Low end of $504.2 million of growth capital expenditures, reflecting SIRE management’s 2019 estimate of $426.0 million adjusted for actual / projected inflation through 2023E   High end of $835.0 million, reflecting the upper end of SIRE management’s revised cost estimate as of July 2022, as provided on September 17, 2022  Expenditures incurred evenly throughout 2023E and 2024E  Debt  Same as SIRE Financial Projections  Same as SIRE Financial Projections  29 
 

 Confidential – Preliminary and Subject to Change  30.8%  40.9% 40.5%  39.3% 41.7%  39.3% 38.2%  35.8%  32.2%  34.6% 32.2%  33.5% 35.9%  35.9%  2022E  2023E  2024E 2025E 2026E  2027E  2028E  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  $2.00 $2.00  $3.00  $2.95  $2.60  $2.51  $2.71  $2.64  2022E  2023E  2024E  2025E  2026E  2027E  2028E  $76.6  $71.2  $55.9  $51.8  $53.8  $46.9  $76.1 $78.0  $95.7  $94.1  $73.6  $71.2  $77.2  $75.5  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Preliminary Valuation of SIRE Common Units  SIRE Financial Projections vs. Sensitivity Case #1  SIRE Financial Projections Sensitivity Case #1  EBITDA  Attributable to SIRE  DCF / LP Unit  % Gross Margin  1  30  ($ in millions, except per unit amounts)  Source: SIRE Financial Projections, SIRE management 
 

 Confidential – Preliminary and Subject to Change  Discounted Cash Flow Analysis  Peer Group Trading Analysis  Precedent M&A Transactions Analysis  EBITDA Exit Multiple  Perpetuity Growth  2022E EBITDA  2023E EBITDA  2024E EBITDA  2023E EBITDA  EBITDA Exit Multiple:  5.5x - 8.0x  Perpetuity Growth Rate: 0.5% - 1.5%  2022E EBITDA Multiple:  5.5x - 8.0x  2023E EBITDA Multiple: 5.0x - 7.5x  2024E EBITDA Multiple:  4.5x - 7.0x  2023E EBITDA Multiple: 6.0x - 8.5x  Discount Rate: WACC of 7.75% - 8.75%  Terminal Yield of: 8.0% - 12.0%  Equity Cost of Capital of: 9.0% - 11.0%  Discounted Distributions Analysis  $24.36  $25.51  $17.73  $20.17  $17.45  $24.90  $24.06  $31.61  $31.47  $27.39  $32.01  $29.09  $36.74  $32.59  $--  $5.00  $10.00  $15.00  $20.00  $25.00  $30.00  $35.00  $50.00  $45.00  $40.00  Preliminary Valuation of SIRE Common Units  •1 Valuation Summary – Sensitivity Case #1 – Common Units  Proposed Consideration:  $17.90  Sensitivity Case #1  31 
 

 Confidential – Preliminary and Subject to Change   Volume Impact Only Margin Impact Only Price Impact Only Total Sensitivity Case #1 Impact   $1.31  $12.62  $0.96  $3.12  $20.66  $0.96  $3.12  $20.66  $17.19  $18.15  $17.19  $20.31  $17.19  $37.85  $17.19  $19.96  $28.00  $15.00  $10.00  $5.00  $20.00  $25.00  $30.00  $35.00  $40.00  $45.00  Preliminary Valuation of SIRE Common Units  1  Illustrative Volume, Pricing and Margin Impact – Sensitivity Case #1  Implied SIRE Common Unit Value – Midpoint of DCF EBITDA Exit Multiple Methodology Value per Common Unit  1A  1C  1  A  B1  1B C1  C1 C2  Price increase adjusted for margin assumptions (i.e., margin limits the effect of price increase)  A B1 B2  1AB  Chart Legend  Margin Impact under Adjusted Pricing  Adjustment to SIRE Financial Projections  A  2013A−2021A Avg. Capacity Utilization (96.0%)  B 2018A−2022E Avg. Gross Margin  1  B2 Margin Impact of Increased Trona Mining  C1 Adjusted IHS Netback Pricing  C2  Implied SIRE Common Unit Value  SIRE Financial Projections  Volume Impact Only Margin Impact Only Price Impact Only Volume + Margin Impact Sensitivity Case #1  1A  1B  1C  1AB  1  Results in margins greater than 45% (not seen historically)  32 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation of SIRE Common Units  Illustrative Unit 8 Expansion Economics  Evercore analyzed the illustrative returns of the Unit 8 Expansion  Assumptions are consistent with the Sensitivity Case #2  2  ($ in millions, except per unit amounts)   Unit 8 growth capital expenditures ranging from $504.2 million to $835.0 million, spent evenly throughout 2023E and 2024E   1.0 million metric tons of new soda ash production capacity coming online January 1, 2025  Terminal Value assumes a 6.75x EBITDA multiple  Unit 8 Expansion Internal Rate of Return  Initial Investment  ($252.1)  ($252.1)  $--  $--  $--  $--  SIRE's Share of Initial Investment (51%)  (128.6)  (128.6)  --  --  --  --  Incremental EBITDA  $--  $--  $80.6  $78.6  $74.9  $73.8  SIRE's Share of Incremental EBITDA (51%)  --  --  41.1  40.1  38.2  37.6  $37.6  Incremental Unlevered Free Cash Flow  ($252.1)  ($242.0)  $87.2  $85.5  $82.0  $80.3  SIRE's Share of Incremental Unlevered Free Cash Flow (51%)  (128.6)  (123.4)  44.5  43.6  41.8  41.0  EBITDA Multiple  6.75x  Implied Terminal Value  $254.0  Total Unlevered Free Cash Flow to SIRE from Unit 8 Expansion  ($128.6)  ($123.4)  $44.5  $43.6  $41.8  $41.0  $254.0  IRR  13.5%   For the Years Ending December 31,    2023E 2024E 2025E 2026E 2027E 2028E   Exit   Multiple   Implied Unit 8 NPV  Impact to Implied SIRE Common Unit Value  $504.2  Unit 8 Growth Capital Expenditures  $600.0 $700.0  $835.0  10.0%  11.0%  12.0%  13.0%  14.0%  15.0%  $31.6  ($12.9) ($59.3) ($121.9)  22.0 (22.1) (68.1) (130.2)  13.0 (30.7) (76.3) (137.9)  4.5 (38.8) (84.0) (145.0)  (3.4) (46.3) (91.1) (151.7)  (10.8) (53.3) (97.8) (157.8)  Discount Rate  $504.2  Unit 8 Growth Capital Expenditures  $600.0 $700.0  $835.0  10.0%  11.0%  12.0%  13.0%  14.0%  15.0%  $1.56  ($0.64)  ($2.94)  ($6.04)  1.09  (1.09)  (3.37)  (6.45)  0.64  (1.52)  (3.78)  (6.83)  0.22  (1.92)  (4.16)  (7.18)  (0.17)  (2.29)  (4.51)  (7.51)  (0.53)  (2.64)  (4.84)  (7.81)  Discount Rate  33 
 

 Confidential – Preliminary and Subject to Change  Discounted Cash Flow Analysis  Peer Group Trading Analysis  Precedent M&A Transactions Analysis  EBITDA Exit Multiple  Perpetuity Growth  2022E EBITDA  2023E EBITDA  2024E EBITDA  2023E EBITDA  EBITDA Exit Multiple:  5.5x - 8.0x  Perpetuity Growth Rate: 0.5% - 1.5%  2022E EBITDA Multiple:  5.5x - 8.0x  2023E EBITDA Multiple: 5.0x - 7.5x  2024E EBITDA Multiple:  4.5x - 7.0x  2023E EBITDA Multiple: 6.0x - 8.5x  Discount Rate: WACC of 7.75% - 8.75%  Terminal Yield of: 8.0% - 12.0%  Equity Cost of Capital of: 9.0% - 11.0%  Discounted Distributions Analysis  $24.36  $16.54  $25.51  $17.70  $17.73  $9.92  $20.17  $12.36  $17.45  $9.64  $24.90  $17.09  $24.06  $16.25  $31.61  $33.18  $31.47  $33.03  $27.39  $28.95  $32.01  $33.57  $29.09  $30.66  $36.74  $38.31  $32.59  $34.15  $--  $5.00  $10.00  $15.00  $20.00  $25.00  $30.00  $35.00  $40.00  $50.00  $45.00  Preliminary Valuation of SIRE Common Units  Valuation Summary – Sensitivity Cases – Common Units  Proposed Consideration:  $17.90  1 2  Sensitivity Case #1 Sensitivity Case #2 1  1. Valuation ranges represent Case 1 ranges plus / minus the upper / lower implied unit value of the Unit 8 Expansion assuming $504.2 million / $835.0 million of Unit 8 growth capital expenditures and a discount rate for   incremental Unit 8 unlevered free cash flows of 10.0% / 15.0%, respectively   34 
 

 Confidential – Preliminary and Subject to Change  A. Preliminary Valuation Detail – SIRE Financial Projections 
 

 Confidential – Preliminary and Subject to Change  Source: SIRE Financial Projections  51% of Sisecam Wyoming EBITDA less $4.0 million SIRE G&A  2022E tax DD&A assumes 100.0% bonus depreciation calculated as the midpoint of the enterprise value range plus 2022E capital expenditures; 2023E and 2024E tax DD&A assumes 100.0% bonus depreciation on capital expenditures; bonus depreciation phase-down on growth capital expenditures in 2025E (80.0%) and 2026E (60.0%); cash taxes assum  Assumes unitholder tax rate of 29.6% from 2023E to 2025E and 37.0% thereafter   For the Years Ending December 31,    2023E 2024E 2025E 2026E 2027E 2028E   Exit   Multiple   Perpetuity   Growth   Sisecam Wyoming EBITDA  $158.0  $147.5  $117.4  $109.4  $113.4  $99.7  $46.91  $99.7  Less: Tax Depreciation and Amortization2  (427.6)  (21.7)  (39.8)  (53.8)  (63.2)  (67.7)   (28.6)   EBIT  ($269.6)  $125.8  $77.7  $55.6  $50.2  $32.0  $71.1  Less: Cash Taxes3  --  (7.4)  (4.6)  (4.1)  (3.7)  (3.6)   (26.3)   EBIAT  ($269.6)  $118.4  $73.1  $51.5  $46.5  $28.4  $44.8  Plus: Tax Depreciation and Amortization  427.6  21.7  39.8  53.8  63.2  67.7  28.6  Less: Capital Expenditures  (25.6)  (26.1)  (26.7)  (27.3)  (27.9)  (28.6)  (28.6)  Less: Changes in NWC  0.4  15.7  8.2  0.8  (9.8)  (1.0)   -   Sisecam Wyoming Unlevered Free Cash Flow  $132.8  $129.6  $94.3  $78.7  $71.9  $66.5  $44.8  SIRE Interest in Sisecam Wyoming  51.0%  51.0%  51.0%  51.0%  51.0%  51.0%   51.0%   SIRE Share of Sisecam Wyoming Unlevered Free Cash Flow  $67.7  $66.1  $48.1  $40.1  $36.7  $33.9  $22.9  Less: SIRE G&A  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)   (4.0)   SIRE Unlevered Free Cash Flow  $63.7  $62.1  $44.1  $36.1  $32.7  $29.9  $18.9  EBITDA Multiple / Perpetuity Growth Rate  6.75x  1.0%  Implied Terminal Value  $316.3  −  $262.7  Present Value of Terminal Value @ 8.25% Discount Rate  Plus: Present Value of Unlevered Free Cash Flow @ 8.25% Discount Rate  196.6  − 222.1  163.3  Implied Enterprise Value  $418.7  −  $385.4  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (71.5)  Implied Equity Value  SIRE LP Units Outstanding4  $347.2  −  20.2  $313.9  Implied SIRE LP Unit Value  $17.19  −  $15.54  Terminal Exit Multiple  Perpetuity Growth Rate  Discounted Cash Flow Analysis  Preliminary Valuation Detail – SIRE Financial Projections  4.25x  5.50x  6.75x  8.00x  9.25x  --%  0.5%  1.0%  1.5%  2.0%  $16.10  $18.00  $19.91  $16.85  $17.63  $18.55  15.69  15.26  14.85  17.60  17.19  16.72  19.45  19.01  18.58  15.87  14.94  14.10  16.52  15.54  14.62  17.29  16.20  15.20  7.25%  7.75%  8.25%  8.75%  9.25%  $14.10 13.70  13.32  12.96  12.62  14.45 16.28 18.10  $21.82 21.31  20.81  20.33  19.87  7.25%  7.75%  8.25%  8.75%  9.25%  $16.18 15.28  14.42  13.65  12.95  13.35 13.80 14.30  $19.64 18.18  16.95  15.87  14.87  WACC  WACC  Unit Price Sensitivity Analysis  ($ in millions, except per unit amounts)  4.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  35 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – SIRE Financial Projections  ($ in millions, except per share/unit amounts)  Peer Group Trading Analysis  Source: Public filings and FactSet  Note: No peer group company is directly comparable to SIRE  1  Price % of 52-Week Equity Enterprise EV / EBITDA Net Debt / Soda Ash   Partnership / Corporation 9/15/22 High Value Value 2022E 2023E 2024E 2022E EBITDA % Revenue  Chemical Companies with Soda Ash Operations  1.  Based on SIRE Financial Projections  36  Ciech SA  $7.24  54.6%  $382  $691  4.1x  4.2x  4.1x  1.9x  40.9%  Genesis Energy, L.P.  11.59  86.0%  1,421  5,871  8.7  8.0  7.5  5.0  30.3%  Türkiye Sise ve Cam Fabrikalari A.S.  1.46  94.1%  4,355  6,284  5.6  4.6  4.1  1.1  30.0%  Solvay SA  81.02  63.1%  8,358  11,897  4.3  4.8  4.6  1.3  15.4%  Tata Chemicals Limited  14.68  95.5%  3,740  4,639  11.1  10.0  9.7  1.9  15.0%  Mean  6.8x  6.3x  6.0x  2.2x  26.3%  Median  5.6  4.8  4.6  1.9  30.0%  Other MLPs  Alliance Resource Partners, L.P.  $25.03  90.6%  $3,275  $3,609  3.7x  3.2x  2.8x  0.3x  --%  Natural Resource Partners L.P.  47.52  93.5%  643  1,348  4.2  NM  NM  0.7  14.7%  Mean  3.9x  3.2x  2.8x  0.5x  7.3%  Median  3.9  3.2  2.8  0.5  7.3%  Sisecam Resources LP 1  $21.28  90.4%  $430  $994  6.5x  6.5x  6.9x  1.0x  100.0% 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – SIRE Financial Projections  Peer Group Trading Analysis (cont’d)  ($ in millions, except per unit amounts)  2022E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  5.5x  $76.1  –  8.0x  Implied Enterprise Value Based on 2022E Adjusted EBITDA  $418.5  –  $608.8  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (71.5)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $347.0  –  20.2  $537.2  Implied SIRE Unit Price Range - 2022E Adjusted EBITDA  $17.18  –  $26.60  2023E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  5.0x  $76.6  –  7.5x  Implied Enterprise Value Based on 2023E Adjusted EBITDA  $383.0  –  $574.5  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (71.5)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $311.5  –  20.2  $503.0  Implied SIRE Unit Price Range - 2023E Adjusted EBITDA  $15.42  –  $24.90  2024E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  4.5x  $71.2  –  7.0x  Implied Enterprise Value Based on 2024E Adjusted EBITDA  $320.4  –  $498.4  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (71.5)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $248.9  –  20.2  $426.9  Implied SIRE Unit Price Range - 2024E Adjusted EBITDA  $12.32  –  $21.14  Source: SIRE Financial Projections  1.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  37 
 

 Confidential – Preliminary and Subject to Change  05/2022  Solvay SA / Remaining 20% interest in Solvay Soda Ash Joint Venture (AGC)  $120.0  5.3x  12/2021  Sisecam Chemicals USA Inc. / 60% stake in Ciner Resources Corporation (Ciner Enterprises)  300.0  7.2 2 /  9.73  12/2019  Valley Holdings Inc. (Tata Chemials) / Remaining 25% in Tata Chemicals (Soda Ash) Partners Holdings (The Andover Group, Inc.)  195.0  7.7  08/2017  Genesis Energy, L.P. / 100% of Tronox's Alkali Business, including trona mining, production and marketing assets (Tronox Limited)  1,325.0  8.0  07/2015  Park Holding A.S. (Ciner Group) / 73% LP interest, 2% GP interest and related IDRs in OCI Resources LP (OCI Company Ltd.)  429.0  9.5  02/2015  Tronox US Holdings Inc. / FMC's Alkali Chemicals business (FMC Corporation)  1,640.0  9.0  10/2014  FMC Corporation / Remaining 6.25% minority interest in FMC Wyoming Corp. (Sumitomo)  95.7  8.4  03/2013  FMC Corporation / Additional 6.25% minority interest in FMC Wyoming Corp. (Nippon Sheet Glass)  80.0  NA  01/2013  Natural Resource Partners LP / 48.51% stake in OCI Wyoming L.P., 20% interest in OCI Wyoming Co. (Anadarko)  310.0  9.0  01/2008  Tata Chemicals Ltd. / General Chemical Industrial Products Inc.  1,005.0  NA  Min  5.3x  Mean  8.0  Median  8.2  Max  9.5  Precedent M&A Transaction Analysis – SIRE Financial Projections  SIRE Share of 2023E EBITDA (Post - SIRE G&A)  $76.6  Relevant EBITDA Multiple  6.0x  –  8.5x  Implied Enterprise Value Based on 2023E Adjusted EBITDA  $459.6  –  $651.1  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (71.5)  Implied Equity Value  $388.1  –  $579.6  SIRE LP Units Outstanding4  20.2  Implied SIRE Unit Price Range - 2023E Adjusted EBITDA  $19.21  –  $28.70  4.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  38  Precedent Green River Basin Soda Ash Transactions1  Date Transaction Transaction   Announced Acquiror / Target (Seller) Value Value / EBITDA   Source: Public filings, Wall Street research, SIRE Financial Projections  No transaction is directly comparable to the Proposed Transaction  Implied multiple assuming a 15% premium for change of control for Sisecam Wyoming, grossed up value of Sisecam Wyoming and EBITDA of $152.0 million  Implied multiple assuming no value allocated to change of control for Sisecam Wyoming, grossed up value of Sisecam Wyoming and EBITDA of $152.0 million  Preliminary Valuation Detail – SIRE Financial Projections  Precedent M&A Transactions Analysis  ($ in millions, except per unit amounts) 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – SIRE Financial Projections  Discounted Distributions Analysis  SIRE Distribution per LP Unit (Cash, As Paid)1  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  $1.41  –  $1.41  Terminal Yield2  12.0%  8.0%  Terminal Value  $11.75  $17.63  Equity Cost of Capital Based on CAPM  Present Value @ 8.0% Cost of Equity  $16.63  –  $20.33  Present Value @ 9.0% Cost of Equity  16.02  –  19.52  Present Value @ 10.0% Cost of Equity  15.45  –  18.76  Present Value @ 11.0% Cost of Equity  14.91  –  18.05  Present Value @ 12.0% Cost of Equity  14.39  –  17.37  Implied SIRE Unit Value – Based on CAPM  $14.91  –  $19.52  For the Years Ending   December 31,    2023E 2024E 2025E 2026E 2027E 2028E    Terminal Value Low High  ($ per unit)  2.  Based on SIRE’s 52-week yield range of 6.1% to 14.1% with a median of 9.4% and mean of 10.0%. Current yield is 9.4% as of September 15, 2022  39  Source: FactSet, SIRE Financial Projections  1. Values LP units based on LP unit distributions and does not consider GP distributions 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – SIRE Financial Projections  Premiums Paid Analysis  For Reference Only  Source: Bloomberg, FactSet, Public filings  Note: No transaction is directly comparable to the Proposed Transaction  1. VWAP premiums paid are calculated by dividing the value of the offer, defined as the exchange ratio multiplied by the closing price of the acquiror’s shares / units on the last trading day prior to announcement plus any cash   Premium   1  Date   Announced   Acquiror / Target  Consideration  1-Day 30-D  Prior Spot  07/28/22  PBF Energy Inc. / PBF Logistics LP  Cash/Stock-for-Unit  (3.0%)  07/25/22  Shell USA, Inc. / Shell Midstream Partners, L.P.  Cash-for-Unit  23.  06/02/22  Hartree Partners, LP / Sprague Resources LP  Cash-for-Unit  05/25/22  Höegh LNG Holdings Ltd / Höegh LNG Partners LP  Cash-for-Unit  05/16/22  Diamondback Energy / Rattler Midstream LP  Stock-for-Unit  04/22/22  Ergon, Inc. / Blueknight Energy Partners, L.P.  Cash-for-Unit  12/20/21  BP p.l.c / BP Midstream Partners LP  Stock-for-Unit  10/27/21  Phillips 66 / Phillips 66 Partners LP  Stock-for-U  10/04/21  Stonepeak Infrastructure Partners / Teekay LNG Partners LP  Cash  08/23/21  Landmark Dividend / Landmark Infrastructure Partners LP  03/05/21  Chevron Corporation / Noble Midstream Partners LP  12/15/20  TC Energy Corporation / TC PipeLines, LP  07/27/20  CNX Resources Corporation / CNX Midstream Partners  02/27/20  Equitrans Midstream Corporation / EQM Midstream Partners  12/17/19  Blackstone Infrastructure Partners / Tallgrass Energy LP  10/01/19  Brookfield Business Partners L.P. / Teekay Offsho  05/10/19  IFM Investors / Buckeye Partners, L.P.  05/08/19  MPLX LP / Andeavor (Marathon Petro  04/02/19  UGI Corporation / AmeriGas Par  03/18/19  ArcLight Energy Partners Fu  02/05/19  SunCoke Energy, Inc.  All  Min Median  Transactions  M  Cash  received, by the 30- trading day VWAP of the target as calculated from the last undisturbed trading day prior to the announcement  40 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – SIRE Financial Projections  Premiums Paid Analysis (cont’d)  Summary Results – Cash-for-Unit Transactions  Source: FactSet  41  For Reference Only  ($ per unit) 
 

 Confidential – Preliminary and Subject to Change  B. Preliminary Valuation Detail – Sensitivity Cases 
 

 Confidential – Preliminary and Subject to Change   For the Years Ending December 31,   Exit  Perpetuity   2023E 2024E 2025E 2026E 2027E 2028E    Multiple    Growth   Perpetuity Growth Rate  4.25x  Terminal Exit Multiple 5.50x 6.75x  8.00x  9.25x  --%  0.5%  $26.20 $29.27  $32.34  7.25% $2  31.61  $35.41 34.60  28.63  28.00  $23.13 22.54  21.92  21.34  25.64  25.03  24  7.25%  7.75%  8.25%  8.75%  9.25%  Sisecam Wyoming EBITDA  $195.4  $192.3  $152.2  $147.5  $159.1  $155.9  $75.5 1  $155.9  Less: Tax Depreciation and Amortization2  (663.5)  (21.7)  (39.8)  (53.8)  (63.2)  (67.7)   (28.6)   EBIT  ($468.1)  $170.6  $112.5  $93.8  $96.0  $88.3  $127.4  Less: Cash Taxes3  --  (10.1)  (6.7)  (6.9)  (7.1)  (6.5)   (47.1)   EBIAT  ($468.1)  $160.5  $105.8  $86.9  $88.9  $81.7  $80.2  Plus: Tax Depreciation and Amortization  663.5  21.7  39.8  53.8  63.2  67.7  28.6  Less: Capital Expenditures  (25.6)  (26.1)  (26.7)  (27.3)  (27.9)  (28.6)  (28.6)  Less: Changes in NWC  0.4  15.7  8.2  0.8  (9.8)  (1.0)   -   Sisecam Wyoming Unlevered Free Cash Flow  $170.2  $171.8  $127.0  $114.0  $114.3  $119.8  $80.2  SIRE Interest in Sisecam Wyoming  51.0%  51.0%  51.0%  51.0%  51.0%  51.0%   51.0%   SIRE Share of Sisecam Wyoming Unlevered Free Cash Flow  $86.8  $87.6  $64.8  $58.2  $58.3  $61.1  $40.9  Less: SIRE G&A  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)   (4.0)   SIRE Unlevered Free Cash Flow  $82.8  $83.6  $60.8  $54.2  $54.3  $57.1  $36.9  EBITDA Multiple / Perpetuity Growth Rate  6.75x  1.0%  Implied Terminal Value  $509.8  − $514.4  Present Value of Terminal Value @ 8.25% Discount Rate  Plus: Present Value of Unlevered Free Cash Flow @ 8.25% Discount Rate  316.9  − 319.7  319.6  Implied Enterprise Value  $636.5  − $639.3  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (70.9)  Implied Equity Value  $565.6  − $568.4  SIRE LP Units Outstanding4  20.2  Implied SIRE LP Unit Value  $28.00  − $28.14  C  WACC  Preliminary Valuation Detail – Sensitivity Cases  Unit Price Sensitivity Analysis  Source: SIRE Financial Projections, SIRE management  51% of Sisecam Wyoming EBITDA less $4.0 million SIRE G&A  2022E tax DD&A assumes 100.0% bonus depreciation calculated as the midpoint of the enterprise value range plus 2022E capital expenditures; 2023E and 2024E tax DD&A assumes 100.0% bonus depreciation on capital expenditures; bonus depreciation phase-down on growth capital expenditures in 2025E (80.0%) and 2026E (60.0%)  Assumes unitholder tax rate of 29.6% from 2023E to 2025E and 37.0% thereafter  4.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  42  Discounted Cash Flow Analysis – Sensitivity Case #1  1  ($ in millions, except per unit amounts) 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – Sensitivity Cases  Peer Group Trading Analysis – Sensitivity Case #1  2022E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  5.5x  $78.0  –  8.0x  Implied Enterprise Value Based on 2022E Adjusted EBITDA  $429.1  –  $624.1  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (70.9)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $358.2  –  20.2  $553.2  Implied SIRE Unit Price Range - 2022E Adjusted EBITDA  $17.73  –  $27.39  2023E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  5.0x  $95.7  –  7.5x  Implied Enterprise Value Based on 2023E Adjusted EBITDA  $478.3  –  $717.4  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (70.9)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $407.4  –  20.2  $646.5  Implied SIRE Unit Price Range - 2023E Adjusted EBITDA  $20.17  –  $32.01  2024E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  4.5x  $94.1  –  7.0x  Implied Enterprise Value Based on 2024E Adjusted EBITDA  $423.3  –  $658.5  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (70.9)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $352.5  –  20.2  $587.6  Implied SIRE Unit Price Range - 2024E Adjusted EBITDA  $17.45  –  $29.09  1  Source: SIRE Financial Projections  1.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  43  ($ in millions, except per unit amounts) 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – Sensitivity Cases  Precedent M&A Transactions Analysis – Sensitivity Case #1  Precedent M&A Transaction Analysis  SIRE Share of 2023E EBITDA (Post - SIRE G&A)  Relevant EBITDA Multiple  Implied Enterprise Value Based on 2023E Adjusted EBITDA  6.0x  $573.9  $95.7 –  –  8.5x  $813.0  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (70.9)  Implied Equity Value  SIRE LP Units Outstanding1  $503.0  –  20.2  $742.2  Implied SIRE Unit Price Range - 2023E Adjusted EBITDA  $24.90  –  $36.74  Source: Public filings, Wall Street research, SIRE Financial Projections  1.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  44  1  ($ in millions, except per unit amounts) 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – Sensitivity Cases  Discounted Distributions Analysis – Sensitivity Case #1  Source: FactSet, SIRE Financial Projections  1. Values LP units based on LP unit distributions and does not consider GP distributions  ($ per unit)  SIRE Distribution per LP Unit (Cash, As Paid)1  $3.00  $2.95  $2.60  $2.51  $2.71  $2.64  $2.64  –  $2.64  Terminal Yield2  12.0%  8.0%  Terminal Value  $22.02  $33.03  Equity Cost of Capital Based on CAPM  Present Value @ 8.0% Cost of Equity  $27.09  –  $34.03  Present Value @ 9.0% Cost of Equity  26.03  –  32.59  Present Value @ 10.0% Cost of Equity  25.02  –  31.23  Present Value @ 11.0% Cost of Equity  24.06  –  29.95  Present Value @ 12.0% Cost of Equity  23.16  –  28.74  Implied SIRE Unit Value – Based on CAPM  $24.06  –  $32.59  For the Years Ending   December 31,    2023E 2024E 2025E 2026E 2027E 2028E    Terminal Value Low High  1  2.  Based on SIRE’s 52-week yield range of 6.1% to 14.1% with a median of 9.4% and mean of 10.0%. Current yield is 9.4% as of September 15, 2022  45 
 

 Confidential – Preliminary and Subject to Change  Appendix 
 

 Confidential – Preliminary and Subject to Change  A. Weighted Average Cost of Capital Analysis 
 

 Confidential – Preliminary and Subject to Change  Weighted Average Cost of Capital Analysis  SIRE WACC Analysis – Capital Asset Pricing Model  ($ in millions, except per unit / share amounts)  2. Unlevered Beta calculated as: Adjusted Equity Beta × (E/(E + D × (1-T)); Assumes corporate tax rate of 29.6%  Historical MRP WACC Sensitivity  Debt /   Total Cap Unlevered Beta    0.35 0.40 0.45 0.50 0.55   25.0%  8.1%  8.4%  8.8%  9.1%  9.4%  30.0%  8.0%  8.3%  8.6%  9.0%  9.3%  Note: Capital structure includes effect of dilutive securities and GP interest; does not attribute value to the IDRs 35.0%  7.9%  8.2%  8.5%  8.9%  9.2%  1.  Source: Predicted raw betas from FactSet; Adjusted Equity Beta calculated as: (0.67) × Raw Beta + (0.33) × 1.0  40.0%  7.8%  8.1%  8.4%  8.8%  9.1%  3.  20-year Treasury as of September 15, 2022  45.0%  7.7%  8.0%  8.3%  8.6%  9.0%  Unit/Share Price  Market Equity  Total Debt and  Total Debt /  Adjusted  Unlevered  Partnership/Corporation  9/15/22  Value  Preferred Equity  Total Capitalization  Beta 1  B  Risk-free Rate 3  Unlevered Beta  Debt / Total Capitalization Adjusted Levered Equity Beta  WACC  Sup  Market Risk Premium 4   Small Company Risk Premi  Supply-Side MRP WACC Sensitivity  Debt /   Total Cap Unlevered Beta    0.35 0.40 0.45 0.50 0.55   25.0% 7.7% 8.0% 8.3% 8.6% 8.9%  3.8%  0.45  37.3%  Ciech SA  $7.24  $381.6  $444.2  53.8%  0  Genesis Energy, L.P.  11.59  1,420.7  4,160.9  74.5%  Türkiye Sise ve Cam Fabrikalari A.S.  1.46  4,355.4  2,090.1  32.4%  Solvay SA  81.02  8,358.2  4,965.8  CAPM  Tata Chemicals Limited  14.68  3,740.1  881.4  Mean   Median    Sisecam Resources LP $21.28 $429.8    Equity Cost of Cap  30.0%  7.7%  7.9%  8.2%  8.5%  8.8%  Pre-Tax  35.0%  7.6%  7.8%  8.1%  8.4%  8.7%  40.0%  7.5%  7.8%  8.0%  8.3%  8.6%  45.0%  7.4%  7.7%  7.9%  8.2%  8.5%  4.  5.  6.  Source: Duff & Phelps for Decile 9, including companies with an equity market capitalization of $190.0 million to $451.8 million  Equity Cost of Capital calculated as: Risk-free rate of 3.8% + ( Levered Equity Beta of 0.63 × Market Risk Premium of 6.2% (Supply Side) or 7.3% (Historical) ) + Small Company Risk Premium of 2.3% Based on ICE BofA US High Yield Index (BB)  46 
 

 Confidential – Preliminary and Subject to Change  Weighted Average Cost of Capital Analysis  SIRE WACC Analysis – Capital Asset Pricing Model (Pre-Tax)  ($ in millions, except per unit / share amounts)  Supply-Side MRP WACC Sensitivity  Historical MRP WACC Sensitivity  Debt /   Total Cap Unlevered Beta    0.30 0.35 0.40 0.45 0.50   Unit/Share Price  Market Equity  Total Debt and  Total Debt /  Adjusted  Unlevered  Partnership/Corporation  9/15/22  Value  Preferred Equity  Total Capitalization  Beta 1  B  Risk-free Rate 3  Unlevered Beta  Debt / Total Capitalization Adjusted Levered Equity Beta  WACC  Sup  Market Risk Premium 4   Small Company Risk Premi  3.8%  0.40  37.3%  Ciech SA  $7.24  $381.6  $444.2  53.8%  0  Genesis Energy, L.P.  11.59  1,420.7  4,160.9  74.5%  Türkiye Sise ve Cam Fabrikalari A.S.  1.46  4,355.4  2,090.1  32.4%  Solvay SA  81.02  8,358.2  4,965.8  CAPM  Tata Chemicals Limited  14.68  3,740.1  881.4  Mean   Median    Sisecam Resources LP $21.28 $429.8   Debt /   Total Cap Unlevered Beta    0.30 0.35 0.40 0.45 0.50   25.0% 8.1% 8.4% 8.7% 9.0% 9.4%   Equity Cost of Cap  30.0%  8.2%  8.5%  8.8%  9.1%  9.4%  Pre-Tax  35.0%  8.2%  8.5%  8.8%  9.1%  9.4%  40.0%  8.2%  8.6%  8.9%  9.2%  9.5%  45.0%  8.3%  8.6%  8.9%  9.2%  9.5%  4.  5.  6.  Source: Duff & Phelps for Decile 9, including companies with an equity market capitalization of $190.0 million to $451.8 million  Equity Cost of Capital calculated as: Risk-free rate of 3.8% + ( Levered Equity Beta of 0.63 × Market Risk Premium of 6.2% (Supply Side) or 7.3% (Historical) ) + Small Company Risk Premium of 2.3% Based on ICE BofA US High Yield Index (BB)  47  2. Unlevered Beta calculated as: Adjusted Equity Beta × (E/(E + D × (1-T)); Assumes corporate tax rate of 29.6%  25.0%  8.4%  8.8%  9.1%  9.5%  9.9%  30.0%  8.5%  8.8%  9.2%  9.5%  9.9%  Note: Capital structure includes effect of dilutive securities and GP interest; does not attribute value to the IDRs 35.0%  8.5%  8.9%  9.2%  9.6%  10.0%  1.  Source: Predicted raw betas from FactSet; Adjusted Equity Beta calculated as: (0.67) × Raw Beta + (0.33) × 1.0  40.0%  8.6%  8.9%  9.3%  9.6%  10.0%  3.  20-year Treasury as of September 15, 2022  45.0%  8.6%  9.0%  9.3%  9.7%  10.0% 
 

 Confidential – Preliminary and Subject to Change  B. SIRE Reserve Report 
 

 Confidential – Preliminary and Subject to Change  SIRE Reserve Report  Source: SIRE Reserve Report  48  NAV Analysis – Assumptions  Assumptions From SIRE Reserve Report  Soda Ash Production  Annual soda ash production of 2.725 million short tons, or approximately 2.472 million metric tons throughout the forecast period   Increased mine production from 4.2 million short tons per year to 5.0 million short tons per year in 2024E   Deca mining reduced to 25% in 2024E   Dry soda ash conversion of 1.835 ore to ash  Soda Ash Price  Soda ash price of $187.90 per short ton, or approximately $207.12 per metric ton, based on prior five years of revenue  Mining Costs  Mining costs per ton based on the mix of two-seam mining, thin-seam mining and Deca mining, and the respective cost of each method   Total two-seam mining costs increase 53% with mix of two-seam tonnage increasing from 25%  of production to 50% of production in 2029E   Cost increase in 2032E coinciding with plant upgrade   Thin-seam mining costs increase 24% in year 2051E when the 9+ foot ore has been depleted  Operating Costs  Based on average of prior five years of actual costs and held constant through life of mine (“LOM”)  Capital Expenditures  Capital costs are based on actual costs seen during operations and are projected through LOM and estimated future capital expenditures including:   Sustaining capital of $30.0 million per year for LOM   $100.0 million plant upgrade in 2032 to mitigate slugs of low-grade ore due to floor rolls   $20.0 million for new mining equipment in 2042E  For Reference Only 
 

 Confidential – Preliminary and Subject to Change  Year  Sisecam Wyoming PTOP  2023E $72.1 $69.0 ($3.8)  2024E 72.1 63.3 (3.5)  2025E 72.1 58.1 (3.2)  2026E 72.1 53.3 (3.0)  2027E 72.1 48.9 (2.7)  2028E 61.3 38.2 (2.5)  2029E 61.3 35.0 (2.3)  2030E 61.3 32.1 (2.1)  2031E 61.3 29.5 (1.9)  2032E (46.8) (20.7) (1.8)  2033E 53.2 21.5 (1.6)  2034E 53.2 19.7 (1.5)  2035E 53.2 18.1 (1.4)  2036E 53.2 16.6 (1.2)  2037E 53.2 15.2 (1.1)  2038E 53.2 14.0 (1.1)  2039E 53.2 12.8 (1.0)  2040E 53.2 11.8 (0.9)  2041E 53.2 10.8 (0.8)  2042E 33.2 6.2 (0.7)  2043E 53.2 9.1 (0.7)  2044E 53.2 8.3 (0.6)  2045E 53.2 7.6 (0.6)  2046E 53.2 7.0 (0.5)  2047E 53.2 6.4 (0.5)  2048E 53.2 5.9 (0.4)  2049E 53.2 5.4 (0.4)  2050E 53.2 5.0 (0.4)  2051E 39.5 3.4 (0.3)  2052E 39.5 3.1 (0.3)  2053E 39.5 2.9 (0.3)  2054E 39.5 2.6 (0.3)  2055E 39.5 2.4 (0.2)  2056E 39.5 2.2 (0.2)  2057E 39.5 2.0 (0.2)  2058E 39.5 1.9 (0.2)  2059E 39.5 1.7 (0.2)  2060E 39.5 1.6 (0.2)  2061E 39.5 1.4 (0.1)  2062E 39.5 1.3 (0.1)  2063E 39.5 1.2 (0.1)  2064E 39.5 1.1 (0.1)  2065E (46.0) (1.2) (0.1)  Total $2,003.3 $636.0 ($45.3)  Discounted Sisecam Wyoming PTOP 1  Discounted SIRE G&A1  The NAV valuation is based on the cash flows provided in the Reserve Report  SIRE’s implied NAV unit price was calculated by discounting SIRE’s share of Sisecam Wyoming’s Pre-Tax Operating Profit (“PTOP”) from January 1, 2023E to December 31, 2065E from the Reserve Report at a range of SIRE Pre-Tax WACC and subtracting Sisecam Wyoming projected net debt as of December 31, 2022E and the Present Value of SIRE projected G&A discounted at a range of SIRE Pre-Tax WACC  Less: PV of SIRE G&A  (47.5)  (45.3)  (43.2)  SIRE Equity Value  $219.9  $208.2  $197.5  SIRE Units Outstanding  20.2  20.2  20.2  SIRE LP Unit Value  $10.88  $10.31  $9.78   Pre-Tax WACC    8.50% 9.00% 9.50%  PV of Pre-Tax Operating Profit  Less: Net Debt as of 12/31/2022  $663.3  (139.0)  $636.0  (139.0)  $610.9  (139.0)  Sisecam Wyoming Equity Value  SIRE Interest in Sisecam Wyoming  Equity Value to SIRE  $524.3  51.0%  $267.4  $497.0  51.0%  $253.5  $471.9  51.0%  $240.7  SIRE Reserve Report  NAV per SIRE LP Unit  Source: SIRE Reserve Report, SIRE Financial Projections  NAV Analysis  Pre-Tax Operating Profit  For Reference Only  ($ in millions, except per unit amounts)  NAV Overview  1.  Discounted at a 9.0% pre-tax WACC assuming mid-year convention  49 
 

 Confidential – Preliminary and Subject to Change  C. Financial Projections – Sensitivity Cases 
 

 Confidential – Preliminary and Subject to Change  Financial Projections – Sensitivity Cases  SIRE Financial Projections, SIRE management  50  Sisecam Wyoming EBITDA – Sensitivity Case #1  1  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Domestic Sales Volumes (mt)  1.17  1.20  1.20  1.20  1.20  1.20  1.20  Expost Sales Volumes (mt)  1.35  1.20  1.20  1.20  1.20  1.20  1.20  Sales Volumes (mt)  2.52  2.40  2.40  2.40  2.40  2.40  2.40  Volume Growth (%)  (1.3%)  (4.7%)  --%  --%  --%  --%  --%  Domestic Gross Revenue  $337.6  $364.1  $399.2  $399.1  $402.0  $384.6  $393.3  Export Gross Revenue  400.5  468.5  472.6  462.3  454.6  458.9  451.4  Gross Revenue  $738.1  $832.7  $871.8  $861.4  $856.6  $843.5  $844.7  Domestic Freight  ($117.0)  ($126.5)  ($130.3)  ($134.3)  ($138.3)  ($142.4)  ($146.7)  Export Freight  (171.8)  (180.5)  (184.6)  (188.7)  (193.0)  (197.3)  (201.8)  Freight Costs  ($288.7)  ($307.1)  ($314.9)  ($323.0)  ($331.3)  ($339.7)  ($348.5)  Domestic Net Revenue  $220.6  $237.6  $268.8  $264.8  $263.7  $242.2  $246.6  Export Net Revenue  228.7  288.0  288.0  273.6  261.6  261.6  249.6  Net Revenue  $449.4  $525.6  $556.8  $538.4  $525.3  $503.8  $496.2  Average Net Realized Price  $178.40  $219.00  $232.02  $224.33  $218.89  $209.90  $206.75  Energy Costs  (68.8)  (82.4)  (84.8)  (93.8)  (91.5)  (82.3)  (81.1)  Personnel Costs  (85.3)  (96.1)  (119.0)  (134.9)  (131.6)  (118.3)  (116.5)  Royalties  (20.8)  (24.4)  (24.5)  (23.7)  (23.1)  (22.2)  (21.8)  Severance & Ad Valorem Taxes  (18.2)  (13.6)  (15.0)  (16.3)  (15.9)  (15.2)  (15.0)  Other  (74.3)  (89.9)  (100.7)  (96.6)  (94.3)  (84.8)  (83.5)  Cost of Goods Sold  ($267.4)  ($306.4)  ($344.1)  ($365.3)  ($356.4)  ($322.8)  ($317.9)  Gross Profit  $181.9  $219.2  $212.7  $173.1  $168.9  $181.0  $178.3  Gross Margin (% of Net Revenue)  40.5%  41.7%  38.2%  32.2%  32.2%  35.9%  35.9%  Operating Expenses  (23.3)  (23.8)  (20.4)  (20.9)  (21.4)  (21.9)  (22.3)  Sisecam Wyoming EBITDA  $158.7  $195.4  $192.3  $152.2  $147.5  $159.1  $155.9  EBITDA Margin (% of Net Revenue)  35.3%  37.2%  34.5%  28.3%  28.1%  31.6%  31.4%  For the Years Ending December 31,  ($ in millions) 
 

 Confidential – Preliminary and Subject to Change  Financial Projections – Sensitivity Cases  Sisecam Wyoming Cash Flow Summary – Sensitivity Case #1  Sisecam Wyoming EBITDA $158.7  $195.4  $192.3  $152.2  $147.5  $159.1  $155.9  Less: Cash Interest Expense (4.1)  (2.8)  (1.9)  (1.2)  (0.8)  (0.6)  (0.4)  Less: Maintenance Capital Expenditures (25.0)  (25.6)  (26.1)  (26.7)  (27.3)  (27.9)  (28.6)  Distributable Cash Flow $129.5  $167.0  $164.3  $124.3  $119.4  $130.6  $126.9  Sisecam Wyoming Distributed Cash Flow  Distributions to SIRE (51.0%)  $43.3  $68.1  $67.0  $57.6  $55.4  $60.5  $58.9  Distributions to NRP (49.0%)  41.6  65.5  64.4  55.4  53.2  58.2  56.5  Distributed Cash Flow  $84.9  $133.6  $131.4  $113.0  $108.6  $118.7  $115.4  Distributable Cash Flow Surplus / (Shortfall)  $44.6  $33.4  $32.9  $11.3  $10.9  $11.9  $11.5  Sisecam Wyoming Coverage Ratio  1.53x  1.25x  1.25x  1.10x  1.10x  1.10x  1.10x  2022E  2023E  For the Years Ending December 31, 2024E 2025E 2026E  2027E  2028E  Sisecam Wyoming Distributable Cash Flow  SIRE Financial Projections, SIRE management  51  1  ($ in millions) 
 

 Confidential – Preliminary and Subject to Change  Financial Projections – Sensitivity Cases  Sisecam Wyoming Sources and Uses – Sensitivity Case #1  Distributable Cash Flow Surplus / (Shortfall) $44.6  $33.4  $32.9  $11.3  $10.9  $11.9  $11.5  Δ in NWC (27.5)  0.4  15.7  8.2  0.8  (9.8)  (1.0)  Cash from Revolver / (Cash to Revolver) --  --  --  --  --  1.5  --  Total Sources $17.1  $33.8  $48.6  $19.5  $11.6  $3.5  $10.5  Uses  Growth Capital Expenditures  $0.1  $--  $--  $--  $--  $--  $--  Mandatory Debt Paydown  8.6  8.8  9.1  9.3  9.5  3.5  4.9  Discretionary Debt Paydown  2.6  24.9  39.5  10.2  2.1  --  5.6  Cash to (from) Balance Sheet  (1.8)  (3.4)  --  --  (0.0)  0.0  0.0  Other  7.6  --  --  --  --  --  --  Total Uses  $17.1  $30.4  $48.6  $19.5  $11.6  $3.5  $10.5  Capital Structure  Total Debt  $147.4  $113.6  $65.1  $45.6  $33.9  $31.9  $21.4  Less: Cash  (8.4)  (5.0)  (5.0)  (5.0)  (5.0)  (5.0)  (5.0)  Net Debt  $139.0  $108.6  $60.1  $40.6  $28.9  $26.9  $16.4  Net Debt / Adjusted EBITDA  0.9x  0.6x  0.3x  0.3x  0.2x  0.2x  0.1x  2022E  2023E  For the Years Ending December 31, 2024E 2025E 2026E  2027E  2028E  Sources  SIRE Financial Projections, SIRE management  52  1  ($ in millions) 
 

 Confidential – Preliminary and Subject to Change  Financial Projections – Sensitivity Cases  SIRE Financial Projections, SIRE management  53  SIRE Cash Flow Summary – Sensitivity Case #1  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Consolidated EBITDA  Sisecam Wyoming EBITDA  $158.7  $195.4  $192.3  $152.2  $147.5  $159.1  $155.9  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  SIRE Consolidated EBITDA  $155.8  $191.4  $188.3  $148.2  $143.5  $155.1  $151.9  EBITDA Attributable to SIRE  SIRE'S 51% Share of Sisecam Wyoming EBITDA  $80.9  $99.7  $98.1  $77.6  $75.2  $81.2  $79.5  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  EBITDA Attributable to SIRE  $78.0  $95.7  $94.1  $73.6  $71.2  $77.2  $75.5  SIRE Distributable Cash Flow  Distributions from Sisecam Wyoming  $43.3  $68.1  $67.0  $57.6  $55.4  $60.5  $58.9  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  Distributable Cash Flow  $40.4  $64.1  $63.0  $53.6  $51.4  $56.5  $54.9  Distributed Cash Flow  Sisecam Chemicals  $29.1  $43.6  $43.0  $37.8  $36.5  $39.4  $38.5  Public  10.5  15.7  15.5  13.6  13.2  14.2  13.9  General Partner  0.8  4.8  4.5  2.2  1.7  2.9  2.5  Distributed Cash Flow  $40.4  $64.1  $63.0  $53.6  $51.4  $56.5  $54.9  Unit Ownership  Sisecam Chemicals  14.6  14.6  14.6  14.6  14.6  14.6  14.6  Public  5.2  5.2  5.2  5.2  5.2  5.2  5.2  General Partner  0.4  0.4  0.4  0.4  0.4  0.4  0.4  Total Units Outstanding  20.2  20.2  20.2  20.2  20.2  20.2  20.2  Distributable Cash Flow per LP Unit  $2.00  $3.00  $2.95  $2.60  $2.51  $2.71  $2.64  Distribution per LP Unit  2.00  3.00  2.95  2.60  2.51  2.71  2.64  Distributable Cash Flow Surplus / (Shortfall)  $--  $--  $--  $--  $--  $--  $--  For the Years Ending December 31,  1  ($ in millions, except per unit amounts) 
 

 Confidential – Preliminary and Subject to Change  Financial Projections – Sensitivity Cases  SIRE Financial Projections, SIRE management  54  Sisecam Wyoming EBITDA – Sensitivity Case #2  2  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Domestic Sales Volumes (mt)  1.17  1.20  1.20  1.68  1.68  1.68  1.68  Expost Sales Volumes (mt)  1.35  1.20  1.20  1.68  1.68  1.68  1.68  Sales Volumes (mt)  2.52  2.40  2.40  3.36  3.36  3.36  3.36  Volume Growth (%)  (1.3%)  (4.7%)  --%  40.0%  --%  --%  --%  Domestic Gross Revenue  $337.6  $364.1  $399.2  $558.7  $562.8  $538.4  $550.6  Export Gross Revenue  400.5  468.5  472.6  647.3  636.4  642.5  631.9  Gross Revenue  $738.1  $832.7  $871.8  $1,205.9  $1,199.2  $1,180.9  $1,182.5  Domestic Freight  ($117.0)  ($126.5)  ($130.3)  ($188.0)  ($193.6)  ($199.4)  ($205.4)  Export Freight  (171.8)  (180.5)  (184.6)  (264.2)  (270.2)  (276.2)  (282.5)  Freight Costs  ($288.7)  ($307.1)  ($314.9)  ($452.2)  ($463.8)  ($475.6)  ($487.8)  Domestic Net Revenue  $220.6  $237.6  $268.8  $370.7  $369.2  $339.0  $345.3  Export Net Revenue  228.7  288.0  288.0  383.0  366.2  366.2  349.4  Net Revenue  $449.4  $525.6  $556.8  $753.8  $735.5  $705.3  $694.7  Average Net Realized Price  $178.40  $219.00  $232.02  $224.33  $218.89  $209.90  $206.75  Energy Costs  (68.8)  (82.4)  (84.8)  (128.1)  (125.0)  (114.5)  (112.8)  Personnel Costs  (85.3)  (96.1)  (119.0)  (184.1)  (179.7)  (164.6)  (162.1)  Royalties  (20.8)  (24.4)  (24.5)  (33.2)  (32.4)  (31.0)  (30.6)  Severance & Ad Valorem Taxes  (18.2)  (13.6)  (15.0)  (22.8)  (22.2)  (21.3)  (21.0)  Other  (74.3)  (89.9)  (100.7)  (131.9)  (128.7)  (117.9)  (116.1)  Cost of Goods Sold  ($267.4)  ($306.4)  ($344.1)  ($500.1)  ($488.0)  ($449.4)  ($442.6)  Gross Profit  $181.9  $219.2  $212.7  $253.7  $247.5  $255.9  $252.1  Gross Margin (% of Net Revenue)  40.5%  41.7%  38.2%  33.7%  33.7%  36.3%  36.3%  Operating Expenses  (23.3)  (23.8)  (20.4)  (20.9)  (21.4)  (21.9)  (22.3)  Sisecam Wyoming EBITDA  $158.7  $195.4  $192.3  $232.8  $226.2  $234.1  $229.7  EBITDA Margin (% of Net Revenue)  35.3%  37.2%  34.5%  30.9%  30.7%  33.2%  33.1%  For the Years Ending December 31,  ($ in millions) 
 

 Confidential – Preliminary and Subject to Change  Financial Projections – Sensitivity Cases  Sisecam Wyoming Cash Flow Summary – Sensitivity Case #2  Sisecam Wyoming EBITDA $158.7  $195.4  $192.3  $232.8  $226.2  $234.1  $229.7  Less: Cash Interest Expense (4.1)  (5.4)  (11.4)  (14.5)  (13.4)  (12.8)  (12.1)  Less: Maintenance Capital Expenditures (25.0)  (25.6)  (26.1)  (26.7)  (27.3)  (27.9)  (28.6)  Distributable Cash Flow $129.5  $164.4  $154.8  $191.5  $185.4  $193.3  $189.0  Sisecam Wyoming Distributed Cash Flow  Distributions to SIRE (51.0%)  $43.3  $67.1  $63.1  $88.8  $86.0  $89.6  $87.6  Distributions to NRP (49.0%)  41.6  64.5  60.7  85.3  82.6  86.1  84.2  Distributed Cash Flow  $84.9  $131.5  $123.8  $174.1  $168.6  $175.7  $171.8  Distributable Cash Flow Surplus / (Shortfall)  $44.6  $32.9  $31.0  $17.4  $16.9  $17.6  $17.2  Sisecam Wyoming Coverage Ratio  1.53x  1.25x  1.25x  1.10x  1.10x  1.10x  1.10x  2022E  2023E  For the Years Ending December 31, 2024E 2025E 2026E  2027E  2028E  Sisecam Wyoming Distributable Cash Flow  SIRE Financial Projections, SIRE management  55  2  ($ in millions) 
 

 Confidential – Preliminary and Subject to Change  Financial Projections – Sensitivity Cases  Sisecam Wyoming Sources and Uses – Sensitivity Case #2  Distributable Cash Flow Surplus / (Shortfall) $44.6  $32.9  $31.0  $17.4  $16.9  $17.6  $17.2  Δ in NWC (27.5)  0.4  15.7  8.2  0.8  (9.8)  (1.0)  Cash from Revolver / (Cash to Revolver) --  227.7  214.5  --  --  --  --  Total Sources $17.1  $261.0  $261.2  $25.6  $17.6  $7.7  $16.2  Uses  Growth Capital Expenditures  $0.1  $252.1  $252.1  $--  $--  $--  $--  Mandatory Debt Paydown  8.6  8.8  9.1  9.3  9.5  3.5  4.9  Discretionary Debt Paydown  2.6  --  --  16.3  8.1  4.2  11.3  Cash to (from) Balance Sheet  (1.8)  (3.4)  --  --  0.0  (0.0)  --  Other  7.6  --  --  --  --  --  --  Total Uses  $17.1  $257.6  $261.2  $25.6  $17.6  $7.7  $16.2  Capital Structure  Total Debt  $147.4  $366.3  $571.7  $546.1  $528.5  $520.8  $504.6  Less: Cash  (8.4)  (5.0)  (5.0)  (5.0)  (5.0)  (5.0)  (5.0)  Net Debt  $139.0  $361.3  $566.7  $541.1  $523.5  $515.8  $499.6  Net Debt / Adjusted EBITDA  0.9x  1.8x  2.9x  2.3x  2.3x  2.2x  2.2x  2022E  2023E  For the Years Ending December 31, 2024E 2025E 2026E  2027E  2028E  Sources  SIRE Financial Projections, SIRE management  56  2  ($ in millions) 
 

 Confidential – Preliminary and Subject to Change  Financial Projections – Sensitivity Cases  SIRE Financial Projections, SIRE management  57  SIRE Cash Flow Summary – Sensitivity Case #2  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Consolidated EBITDA  Sisecam Wyoming EBITDA  $158.7  $195.4  $192.3  $232.8  $226.2  $234.1  $229.7  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  SIRE Consolidated EBITDA  $155.8  $191.4  $188.3  $228.8  $222.2  $230.1  $225.7  EBITDA Attributable to SIRE  SIRE'S 51% Share of Sisecam Wyoming EBITDA  $80.9  $99.7  $98.1  $118.7  $115.3  $119.4  $117.2  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  EBITDA Attributable to SIRE  $78.0  $95.7  $94.1  $114.7  $111.3  $115.4  $113.2  SIRE Distributable Cash Flow  Distributions from Sisecam Wyoming  $43.3  $67.1  $63.1  $88.8  $86.0  $89.6  $87.6  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  Distributable Cash Flow  $40.4  $63.1  $59.1  $84.8  $82.0  $85.6  $83.6  Distributed Cash Flow  Sisecam Chemicals  $29.1  $43.0  $40.8  $51.3  $50.2  $51.6  $50.9  Public  10.5  15.5  14.7  18.5  18.1  18.6  18.3  General Partner  0.8  4.6  3.6  15.0  13.6  15.4  14.4  Distributed Cash Flow  $40.4  $63.1  $59.1  $84.8  $82.0  $85.6  $83.6  Unit Ownership  Sisecam Chemicals  14.6  14.6  14.6  14.6  14.6  14.6  14.6  Public  5.2  5.2  5.2  5.2  5.2  5.2  5.2  General Partner  0.4  0.4  0.4  0.4  0.4  0.4  0.4  Total Units Outstanding  20.2  20.2  20.2  20.2  20.2  20.2  20.2  Distributable Cash Flow per LP Unit  $2.00  $2.96  $2.81  $3.53  $3.45  $3.55  $3.50  Distribution per LP Unit  2.00  2.96  2.81  3.53  3.45  3.55  3.50  Distributable Cash Flow Surplus / (Shortfall)  $--  $--  $--  $--  $--  $--  $--  For the Years Ending December 31,  2  ($ in millions, except per unit amounts) 
 

Exhibit (c)(4)

 Confidential – Preliminary and Subject to Change  Discussion Materials Regarding Project Houston October 6, 2022 
 

 Confidential – Preliminary and Subject to Change  These materials have been prepared by Evercore Group L.L.C. (“Evercore”) for the Conflicts Committee (the “Conflicts Committee”) of the Board of Directors of Sisecam Resource Partners LLC, the general partner of Sisecam Resources LP (the “Partnership”), to whom such materials are directly addressed and delivered and may not be used or relied upon for any purpose other than as specifically contemplated by a written agreement with Evercore. These materials are based on information provided by or on behalf of the Conflicts Committee, from public sources or otherwise reviewed by Evercore. Evercore assumes no responsibility for independent investigation or verification of such information and has relied on such information being complete and accurate in all material respects. To the extent such information includes estimates and forecasts of future financial performance prepared by or reviewed with the management of the Partnership and/or other potential transaction participants or obtained from public or other third party sources, Evercore has assumed that such estimates and forecasts have been reasonably prepared on bases reflecting the best currently available estimates and judgments of such management (or, with respect to estimates and forecasts obtained from public sources, represent reasonable estimates). No representation or warranty, express or implied, is made as to the accuracy or completeness of such information and nothing contained herein is, or shall be relied upon as, a representation, whether as to the past, the present or the future. These materials were designed for use by specific persons familiar with the business and affairs of the Partnership. These materials are not intended to provide the sole basis for evaluating, and should not be considered a recommendation with respect to, any transaction or other matter. These materials have been developed by and are proprietary to Evercore and were prepared exclusively for the benefit and internal use of the Conflicts Committee.  These materials were compiled on a confidential basis for use exclusively by the Conflicts Committee and not with a view to public disclosure or filing thereof under state or federal securities laws, and may not be reproduced, disseminated, quoted or referred to, in whole or in part, without the prior written consent of Evercore or as provided in the engagement letter between Evercore and the Conflicts Committee.  These materials do not constitute an offer or solicitation to sell or purchase any securities and are not a commitment by Evercore or any of its affiliates to provide or arrange any financing for any transaction or to purchase any security in connection therewith. Evercore assumes no obligation to update or otherwise revise these materials. These materials may not reflect information known to other professionals in other business areas of Evercore and its affiliates.  Evercore and its affiliates do not provide legal, accounting or tax advice. Accordingly, any statements contained herein as to tax matters were neither written nor intended by Evercore or its affiliates to be used and cannot be used by any taxpayer for the purpose of avoiding tax penalties that may be imposed on such taxpayer. Each person should seek legal, accounting and tax advice based on his, her or its particular circumstances from independent advisors regarding the impact of the transactions or matters described herein. 
 

 Confidential – Preliminary and Subject to Change  Table of Contents  Section  Executive Summary  SIRE Situation Analysis  Preliminary Valuation of SIRE Common Units  Appendix  Weighted Average Cost of Capital Analysis  Preliminary Valuation Detail – SIRE Financial Projections  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  Sensitivity Case #2 – Illustrative Unit 8 Expansion Economics  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  I  II  III 
 

 Confidential – Preliminary and Subject to Change  I. Executive Summary 
 

 Confidential – Preliminary and Subject to Change  Executive Summary  1  Introduction  Evercore Group L.L.C. (“Evercore”) is pleased to provide the following materials to the Conflicts Committee (the “Conflicts Committee”) of the Board of Directors of Sisecam Resource Partners LLC (the “General Partner” or “SIRE GP”), the general partner of Sisecam Resources LP (“SIRE” or the “Partnership”), regarding Sisecam Chemicals Resources LLC’s (“Sisecam Chemicals” or “SCR”) proposal to acquire all common units representing limited partner interests in the Partnership (each, a “Common Unit”) from the holders of such units other than Common Units held by Sisecam Chemicals, the General Partner or their respective affiliates (the “Unaffiliated Unitholders”) (the “Proposed Transaction”)  Sisecam Chemicals Wyoming LLC (“SCW LLC”) is a wholly-owned subsidiary of Sisecam Chemicals that currently owns:   14,551,000 Common Units (72% limited partner interest in the Partnership)   SIRE GP, which owns a 2.0% general partner interest in the Partnership  On July 5, 2022, Sisecam Chemicals proposed to acquire each outstanding Common Unit owned by the Unaffiliated Unitholders for $17.90 in cash (the “Initial Proposal”), and on September 20, 2022, the Conflicts Committee countered at $29.50 (the “Conflicts Committee Counterproposal”)  On September 27, 2022, Sisecam Chemicals proposed to acquire each outstanding Common Unit owned by the Unaffiliated Unitholders for $19.00 in cash (the “Proposed Consideration”)   The Proposed Consideration represents a 5.8% premium to SIRE’s closing Common Unit price of $17.95 as of July 5, 2022,  the last unaffected trading date before the Initial Proposal   The Proposed Consideration represents a 6.3% premium to SIRE’s 30-day volume weighted average price (“VWAP”) as of July 5, 2022 
 

 Confidential – Preliminary and Subject to Change  Executive Summary  2  Changes Since Conflicts Committee Meeting on September 20, 2022  Evercore made the following updates and adjustments from the draft presentation dated September 20, 2022, as requested by the Conflicts Committee:   Updated market prices to October 4, 2022   Added an incremental Sensitivity Case for the SIRE Financial Projections (“Sensitivity Case #3”), including:  i. IHS price forecasts adjusted based on more recent historical difference between IHS pricing and SIRE’s historical realized price per ton  ii. production volumes as provided in the SIRE Financial Projections  iii.  gross margin as a percent of net revenue consistent with historical results 
 

 Confidential – Preliminary and Subject to Change  Executive Summary  3  Transaction Economics at Various Values  ($ in millions, except per unit amounts)  Source: Partnership filings, FactSet, SIRE Financial Projections  Reflects the sum of: (i) 19,799,791 Common Units outstanding and (ii) 399,000 general partner units representing an approximate 2.0% limited partner interest in SIRE and assumes pro rata allocation of equity value to Common Units and SIRE GP, with no incremental allocation to SIRE GP attributable to IDRs  SIRE’s total equity value represents a 51% interest in Sisecam Wyoming with the resulting 49% non-controlling interest stated at implied market value based on the SIRE Common Unit price  100% of Sisecam Wyoming EBITDA less SIRE G&A  Conflicts  Committee  Initial  Proposed  Unit Price as of  $23.00  $25.00  $27.00  Counter-  Proposal  Consideration  10/4/2022  Unit Price  Unit Price  Unit Price  proposal  SIRE Common Unit Price  $17.90  $19.00  $21.01  $23.00  $25.00  $27.00  $29.50  SIRE Units Outstanding¹  20.2  20.2  20.2  20.2  20.2  20.2  20.2  Total Equity Value – SIRE²  $361.6  $383.8  $424.4  $464.6  $505.0  $545.4  $595.9  Noncontrolling Interest²  347.4  368.7  407.7  446.4  485.2  524.0  572.5  Total Equity Value – Sisecam Wyoming  $708.9  $752.5  $832.1  $910.9  $990.1  $1,069.3  $1,168.4  Plus: Net Debt as of December 31, 2022  144.9  144.9  144.9  144.9  144.9  144.9  144.9  Consolidated Enterprise Value  $853.8  $897.4  $977.0  $1,055.8  $1,135.0  $1,214.2  $1,313.3  SIRE Financial Projections – SIRE Consolidated EBITDA³  2022E  $152.0  $152.0  $152.0  $152.0  $152.0  $152.0  $152.0  2023E  154.0  154.0  154.0  154.0  154.0  154.0  154.0  2024E  143.5  143.5  143.5  143.5  143.5  143.5  143.5  Consolidated Enterprise Value / SIRE Consolidated EBITDA  2022E  5.6x  5.9x  6.4x  6.9x  7.5x  8.0x  8.6x  2023E  5.5  5.8  6.3  6.9  7.4  7.9  8.5  2024E  6.0  6.3  6.8  7.4  7.9  8.5  9.2 
 

 Confidential – Preliminary and Subject to Change  $21.05  $17.87  $17.45  $19.00  $18.80  $20.02  $19.16  $12.00  $14.00  $16.00  $18.00  $20.00  $22.00  $24.00  9/7/21  11/2/21  12/28/21  2/22/22  8/9/22  10/4/22  Historical Price (SIRE)  Last 30 Trading Days VWAP  4/19/22 6/14/22  Last 60 Trading Days VWAP  Last 6 Months VWAP  Last 12 Months VWAP  Proposed Consideration  Go-Forward VWAP  Executive Summary  SIRE Unit Trading  7/5/22: SCR delivered non- binding proposal to acquire all Common Units held by Unaffiliated Unitholders  11/19/21: Ciner Enterprises agreed to sell 60% of SCR, inclusive of control, to Sisecam USA for $300 million  1/27/22: CINR / SIRE  announced a quarterly cash distribution increase from  $0.34 to $0.65 per unit  Consideration  Premium Relative   SIRE Price to Historical VWAP   Proposed Consideration $19.00  Unaffected Closing Price Last 30 Trading Days VWAP Last 60 Trading Days VWAP  $17.95 17.87  18.80  5.8%  6.3%  1.1%  (0.8%)  8.9%  Last 6 Months VWAP Last 12 Months VWAP Go-Forward VWAP  19.16  17.45  20.02  (5.1%)  Source: FactSet, Bloomberg  4 
 

 Confidential – Preliminary and Subject to Change  II. SIRE Situation Analysis 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Public Trading Statistics  ($ in millions, except per unit amounts)  Balance Sheet and Credit Data  Common Unit Price and Distribution Information  General Partner Incentive Distribution Rights   As of June 30, 2022   Cash and Marketable Securities Short-Term Debt  Long-Term Debt  $3.4 8.7  145.6  Total Debt Net Debt  Plus: Noncontrolling Interest (Book Value) Plus: Partners' Capital  $154.3  $150.9 156.4  201.2  Net Book Capitalization  $508.5  Revolver Availability / Total Revolver Capacity Net Debt / Net Book Cap  Net Debt / 2022E EBITDA  $120 / $225  29.7%  1.0x  $3.00  $2.50  $2.00  $1.50  $1.00  $0.50  $--  $--  $5.00  $10.00  $15.00  $20.00  $25.00  10/4/20  6/4/21  Distribution per Unit  10/4/22  Distribution per Unit  Unit Price  2/2/22  Unit Price  Quarterly Distribution per LP Unit $0.5000  Total Total Total Quarterly Quarterly  Total Annual  Total Annual  Quarterly Quarterly Distribution Distribution to GP  LP Units Distribution Distribution Distribution Distribution  % to LP % to GP  LP Quarterly Distribution Range  Within Range per LP Unit Outstanding to LPs  to GP to LPs to GP  98.0%  2.0%  $--  $0.5000  $0.5000  $0.0102  19.8  $9.9  $0.2  $39.6  $0.8  98.0%  2.0%  0.5000  0.5750  --  --  19.8  --  --  --  --  85.0%  15.0%  0.5750  0.6250  --  --  19.8  --  --  --  --  75.0%  25.0%  0.6250  0.7500  --  --  19.8  --  --  --  --  50.0%  50.0%  0.7500  --  -- 19.8 -- -- -- --    $9.9 $0.2 $39.6 $0.8   % of Total Distributions to the GP  % of Total Distributions to the IDRs  2.0%  --%  Source: Public filings, FactSet, SIRE Financial Projections  Includes General Partner 2.0% interest  Implied market value of the 49% interest in Sisecam Wyoming owned by NRP LLC, calculated as the Partnership’s Total Equity Value divided by 51% multiplied by 49%   As of October 4, 2022   Total Units Outstanding1 Common Unit Price  20.2  $21.05  Total Equity Value Plus: Net Debt  Plus: Noncontrolling Interest (Market Value)2  $425.2 150.9  408.5  Enterprise Value  $984.6   Management Projections    Metric Yield/Multiple   Distribution Yield Current  2023E  2024E  EV / EBITDA3 2022E  2023E  2024E  $2.00 2.40  2.21  9.5%  11.4%  10.5%  $152 154  143  6.5x  6.4  6.9  3.  SIRE Consolidated EBITDA equal to 100% of Sisecam Wyoming EBITDA less SIRE G&A  5 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Source: SIRE Financial Projections  6  SIRE Financial Projections – Assumptions  Revenue  Long-term domestic / export revenue breakout of 50% / 50%   Domestic and export pricing based on SIRE management’s forecast  Export revenue is broken out into ANSAC and direct export projects with no sales attributable to ANSAC in 2023E+  Expenses  Expenses based on historical costs per unit, the majority of which are projected to increase 5.8% in 2023E and 2.2% in 2024E and each year thereafter   Costs per unit for domestic freight and personnel are projected to increase 5.8% in 2023E and 3.0% in 2024E and each year thereafter   Energy costs per unit are expected to increase 5.8% in 2023E, then decline in 2024E to a level which is 2.2% greater than 2022E and increase at a 2.2% annual rate thereafter  SIRE-Level G&A  Annual cash G&A incurred at the Partnership level after distributions received from Sisecam Wyoming equal to $2.9 million in 2022E and $4.0 million each year thereafter   Deducted from Sisecam Wyoming EBITDA to arrive at SIRE Consolidated EBITDA   Deducted from SIRE's 51% share of Sisecam Wyoming EBITDA to arrive at EBITDA Attributable to SIRE  Capital Expenditures  Maintenance capital expenditures of $25.0 million in 2022E are projected to increase 2.2% annually thereafter  No growth capital expenditures contemplated in the forecast   Detailed engineering work on Unit 8 Expansion completed, but SIRE management has stated that the project was postponed due to COVID-19 market conditions and is not currently contemplated given SIRE management’s view of global demand as well as increased projected capital costs for the project  Credit Facility Assumptions  Sisecam Wyoming’s existing $225 million revolving credit facility includes an accordion provision to increase the commitment to $475 million subject to certain lender approvals  $105 million drawn as of June 30, 2022  2.05% interest rate  Distribution Coverage / Total Leverage  Sisecam Wyoming to maintain a distribution coverage ratio of 1.50x in 2022E, 1.25x in 2023E and 2024E, and 1.10x thereafter   SIRE to distribute 100% of distributions received from Sisecam Wyoming less G&A incurred at the Partnership  Sisecam Wyoming to use all remaining cash flow to pay down debt 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Source: SIRE Financial Projections  7  SIRE Financial Projections – Sisecam Wyoming EBITDA  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Domestic Sales Volumes (mt)  1.17  1.26  1.19  1.11  1.11  1.19  1.19  Export Sales Volumes (mt)  1.35  1.26  1.19  1.11  1.11  1.19  1.19  Sales Volumes (mt)  2.52  2.52  2.37  2.22  2.22  2.37  2.37  Volume Growth (%)  (1.3%)  (0.1%)  (5.8%)  (6.4%)  --%  6.8%  --%  Domestic Gross Revenue  $289.1  $344.1  $330.4  $310.7  $314.5  $339.9  $344.2  Export Gross Revenue  435.1  440.9  407.7  374.4  369.5  398.9  396.2  Gross Revenue  $724.2  $784.9  $738.0  $685.2  $683.9  $738.8  $740.3  Domestic Freight  ($117.0)  ($132.7)  ($128.8)  ($124.2)  ($127.9)  ($140.7)  ($145.0)  Export Freight  (171.8)  (189.3)  (182.4)  (174.6)  (178.5)  (195.0)  (199.3)  Freight Costs  ($288.7)  ($321.9)  ($311.2)  ($298.8)  ($306.5)  ($335.7)  ($344.3)  Domestic Net Revenue  $172.1  $211.4  $201.6  $186.5  $186.5  $199.2  $199.2  Export Net Revenue  263.3  251.6  225.3  199.8  191.0  203.9  196.8  Net Revenue  $435.4  $463.0  $426.9  $386.4  $377.5  $403.1  $396.0  Average Net Realized Price  $172.87  $184.00  $180.00  $174.00  $170.00  $170.00  $167.00  Energy Costs  (66.1)  (76.0)  (63.7)  (60.9)  (62.3)  (68.1)  (69.6)  Personnel Costs  (82.0)  (88.7)  (89.3)  (91.2)  (93.9)  (97.6)  (100.6)  Royalties  (20.1)  (21.5)  (18.8)  (17.0)  (16.6)  (17.7)  (17.4)  Severance & Ad Valorem Taxes  (17.6)  (12.0)  (11.5)  (11.0)  (11.3)  (12.3)  (12.6)  Other  (71.4)  (83.0)  (75.6)  (67.9)  (62.6)  (72.2)  (73.8)  Cost of Goods Sold  ($257.3)  ($281.2)  ($259.0)  ($248.0)  ($246.7)  ($267.9)  ($274.0)  Gross Profit  $178.2  $181.8  $167.9  $138.3  $130.8  $135.2  $122.1  Gross Margin (% of Net Revenue)  40.9%  39.3%  39.3%  35.8%  34.6%  33.5%  30.8%  Operating Expenses  (23.3)  (23.8)  (20.4)  (20.9)  (21.4)  (21.9)  (22.3)  Sisecam Wyoming EBITDA  $154.9  $158.0  $147.5  $117.4  $109.4  $113.4  $99.7  EBITDA Margin (% of Net Revenue)  35.6%  34.1%  34.5%  30.4%  29.0%  28.1%  25.2%  For the Years Ending December 31,  ($ in millions) 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  ($ in millions)  Sisecam Wyoming EBITDA $154.9  $158.0  $147.5  $117.4  $109.4  $113.4  $99.7  Less: Cash Interest Expense (4.1)  (2.9)  (2.2)  (1.6)  (1.3)  (1.2)  (1.1)  Less: Maintenance Capital Expenditures (25.0)  (25.6)  (26.1)  (26.7)  (27.3)  (27.9)  (28.6)  Distributable Cash Flow $125.8  $129.6  $119.1  $89.1  $80.8  $84.3  $70.1  Sisecam Wyoming Distributed Cash Flow  Distributions to SIRE (51.0%)  $43.3  $52.9  $48.6  $41.3  $37.5  $39.1  $32.5  Distributions to NRP (49.0%)  41.6  50.8  46.7  39.7  36.0  37.5  31.2  Distributed Cash Flow  $85.0  $103.7  $95.3  $81.0  $73.5  $76.6  $63.7  Distributable Cash Flow Surplus / (Shortfall)  $40.8  $25.9  $23.8  $8.1  $7.3  $7.7  $6.4  Sisecam Wyoming Coverage Ratio  1.48x  1.25x  1.25x  1.10x  1.10x  1.10x  1.10x  SIRE Financial Projections – Sisecam Wyoming Cash Flow Summary  For the Years Ending December 31, 2022E 2023E 2024E 2025E 2026E  2027E  2028E  Sisecam Wyoming Distributable Cash Flow  Source: SIRE Financial Projections  8 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  ($ in millions)  Distributable Cash Flow Surplus / (Shortfall) $40.8  $25.9  $23.8  $8.1  $7.3  $7.7  $6.4  Increase / (Decrease) in Net Working Capital (27.5)  0.4  15.7  8.2  0.8  (9.8)  (1.0)  Cash from Revolver / (Cash to Revolver) --  --  --  --  1.4  5.7  --  Total Sources $13.3  $26.3  $39.5  $16.3  $9.5  $3.5  $5.4  Uses  Growth Capital Expenditures  $0.1  $--  $--  $--  $--  $--  $--  Mandatory Debt Paydown  8.6  8.8  9.1  9.3  9.5  3.5  4.9  Discretionary Debt Paydown  1.3  17.4  30.5  7.0  --  --  0.5  Cash to (from) Balance Sheet  (5.2)  --  --  --  --  --  --  Other  8.4  --  --  --  --  --  --  Total Uses  $13.3  $26.3  $39.5  $16.3  $9.5  $3.5  $5.4  Capital Structure  Total Debt  $148.6  $122.4  $82.8  $66.5  $58.4  $60.6  $55.2  Less: Cash  (5.0)  (5.0)  (5.0)  (5.0)  (5.0)  (5.0)  (5.0)  Net Debt  $143.6  $117.4  $77.8  $61.5  $53.4  $55.6  $50.2  Net Debt / Adjusted EBITDA  0.9x  0.7x  0.5x  0.5x  0.5x  0.5x  0.5x  SIRE Financial Projections – Sisecam Wyoming Sources and Uses  For the Years Ending December 31, 2022E 2023E 2024E 2025E 2026E  2027E  2028E  Sources  Source: SIRE Financial Projections  9 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Source: SIRE Financial Projections  10  SIRE Financial Projections – SIRE Cash Flow Summary  ($ in millions, except per unit amounts)  For the Years Ending December 31,  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Consolidated EBITDA  Sisecam Wyoming EBITDA  $154.9  $158.0  $147.5  $117.4  $109.4  $113.4  $99.7  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  SIRE Consolidated EBITDA  $152.0  $154.0  $143.5  $113.4  $105.4  $109.4  $95.7  EBITDA Attributable to SIRE  SIRE'S 51% Share of Sisecam Wyoming EBITDA  $79.0  $80.6  $75.2  $59.9  $55.8  $57.8  $50.9  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  EBITDA Attributable to SIRE  $76.1  $76.6  $71.2  $55.9  $51.8  $53.8  $46.9  SIRE Distributable Cash Flow  Distributions from Sisecam Wyoming  $43.3  $52.9  $48.6  $41.3  $37.5  $39.1  $32.5  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  Distributable Cash Flow  $40.4  $48.9  $44.6  $37.3  $33.5  $35.1  $28.5  Distributed Cash Flow  Sisecam Chemicals  $29.1  $35.0  $32.1  $26.9  $24.1  $25.3  $20.5  Public  10.5  12.6  11.6  9.7  8.7  9.1  7.4  General Partner  0.8  1.3  0.9  0.7  0.7  0.7  0.6  Distributed Cash Flow  $40.4  $48.9  $44.6  $37.3  $33.5  $35.1  $28.5  Unit Ownership  Sisecam Chemicals  14.6  14.6  14.6  14.6  14.6  14.6  14.6  Public  5.2  5.2  5.2  5.2  5.2  5.2  5.2  General Partner  0.4  0.4  0.4  0.4  0.4  0.4  0.4  Total Units Outstanding  20.2  20.2  20.2  20.2  20.2  20.2  20.2  Distributable Cash Flow per LP Unit  $2.00  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  Distribution per LP Unit  2.00  2.40  2.21  1.85  1.66  1.74  1.41  Distributable Cash Flow Surplus / (Shortfall)  $--  $--  $--  $--  $--  $--  $-- 
 

 Confidential – Preliminary and Subject to Change  III.  Preliminary Valuation of SIRE Common Units 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation of SIRE Common Units  Sensitivity Cases – Assumptions  Sensitivity Case # 1  Sensitivity Case # 2  Sensitivity Case # 3  Net Realized Pricing  Domestic and export net realized pricing reflects IHS netback forecasts less $5.00 and $30.00 per metric ton, respectively, from 2022E to 2028E   Based on the average historical difference between IHS pricing and SIRE realized pricing from 2012A to 2019A rounded to the nearest $1.00  Domestic and export net pricing reflects IHS netback forecasts less $20.00 and $35.00 per metric ton, respectively, from 2022E to 2028E   Discounts informed by the difference between IHS pricing and SIRE realized pricing in 2019A (the most recent year unaffected by the COVID-19 pandemic)  Soda Ash Volumes  Same deca utilization assumptions as SIRE Financial Projections  Soda ash production capacity utilization of  96.0%, consistent with 2012A−2019A historical average   Any reduction in deca-related production is assumed to be replaced through increased trona mining   Results in 2.40 million mtpa of soda ash production throughout projection period  Unit 8 Expansion reaches FID by year-end 2022E, adding 1.0 million metric tons of new soda ash production capacity   Incremental capacity comes online at the beginning of 2025E  Same deca and capacity utilization assumptions as 1  Same as SIRE Financial Projections  Operating Costs  Before considering the cost effects of additional trona mining, non-freight operating costs as a percentage of net revenue are assumed to be:   Consistent with SIRE Financial Projections as a percentage of net revenue for 2022E, 2023E and 2024E; resulting in gross margins of 40.9%, 39.3% and 39.3%, respectively   Adjusted in 2025E and thereafter in line with the five-year trailing average gross margin through 2022E of 37.1%  To account for the cost effects of increased trona mining given reduced availability of deca, production-related costs (energy, personnel, materials, maintenance and other) were increased in proportion to the increase in mining-related production volumes relative to available capacity (excluding deca)   Results in lower gross margins than those that would be achieved before giving effect to  increased trona mining  Royalties and production taxes based on a percentage of net revenue consistent with SIRE Financial Projections  Non-freight operating costs as a percentage of net revenue are assumed to be:   Consistent with SIRE Financial Projections as a percentage of net revenue for 2022E, 2023E and 2024E; resulting in gross margins of 40.9%, 39.3% and 39.3%, respectively   Adjusted to 37.1% in 2025E and thereafter, in line with the five-year trailing average gross margin through 2022E  11 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation of SIRE Common Units  Sensitivity Cases – Assumptions (cont’d)  Sensitivity Case # 1  Sensitivity Case # 2  Sensitivity Case # 3  Capital Expenditures  Same as SIRE Financial Projections  Includes a range of capital expenditure assumptions for the Unit 8 Expansion:   Low end of $504.2 million of growth capital expenditures, reflecting SIRE management’s 2019 estimate of $426.0 million adjusted for actual / projected inflation through 2023E   High end of $835.0 million, reflecting the upper end of SIRE management’s revised cost estimate as of July 2022, as provided on September 17, 2022  Expenditures incurred evenly throughout 2023E and 2024E  Same as SIRE Financial Projections  Debt  Same as SIRE Financial Projections  12 
 

 Confidential – Preliminary and Subject to Change  COVID-19 Impacted  $75  $100  $125  $150  $175  $200  $225  2012A 2013A 2014A 2015A 2016A 2017A 2018A  2019A  2020A  2021A  COVID-19 Impacted  $75  $100  $125  $150  $200  $175  $225  2012A  2013A  2014A  2019A  2020A  2021A  Preliminary Valuation of SIRE Common Units  Historical Net Realized Pricing Trends – SIRE vs. IHS  Historical and Projected Soda Ash Pricing Trends – Domestic Sales vs. Exports  ($ per metric ton)  Source: SIRE management, IHS  Note: SIRE netback pricing for domestic sales and exports is expressed as the gross realized price less the freight cost per metric ton sold, respectively, by sales channel  Domestic Sales  Exports  Legend  SIRE Domestic, Net IHS Domestic, Net  Legend  SIRE ANSAC Export, Net IHS Export, Net  $20.27  $11.17  $4.80  SIRE Net Realized Price Differential to IHS  ($3.09) ($11.74) ($17.91) ($22.62)  2015A 2016A 2017A 2018A  ($19.01)  ($35.99)  ($42.58)  ($26.41)  ($32.88)  ($29.02)  ($35.00)  ($42.78)  ($37.70)  SIRE Net Realized Price Differential to IHS  ($32.00) ($25.26) ($29.65) ($31.16)  13 
 

 Confidential – Preliminary and Subject to Change  35.8%  34.6%  30.8%  32.2%  32.2%  40.9% 40.5% 40.9%  39.3% 41.7% 39.3%  39.3% 38.2% 39.3%  37.1%  37.1%  33.5% 35.9% 37.1%  35.9% 37.1%  2022E  2023E 2024E 2025E 2026E  2027E  2028E  $2.40  $2.21  $1.85  $2.71  $2.00 $2.00 $2.00  $3.00  $2.80  $2.95 $2.86  $2.60 $2.65  $2.51 $2.56  2022  Preliminary Valuation of SIRE Common Units  SIRE Financial Projections vs. Sensitivity Case #1 & Case #3  EBITDA  Attributable to SIRE  DCF / LP Unit  % Gross Margin  ($ in millions, except per unit amounts)  Source: SIRE Financial Projections, SIRE management  SIRE Financial Projections Sensitivity Case #1 Sensitivity Case #3  14  1  3 
 

 Confidential – Preliminary and Subject to Change  Methodology  Description  Metrics / Assumptions  Discounted Cash Flow Analysis  Values SIRE Common Units based on the concepts of the time value of money  Using management’s projections, Evercore:   Utilized varying WACC discount rates and terminal values to derive valuation ranges for the SIRE Common Units   Cash flows were discounted using WACC given allocated EBITDA- based cash flows   Calculated terminal values based on a range of multiples of EBITDA  as well as assumed perpetuity growth rates  Discounted the projected cash flows to assumed December 31, 2022 effective date  WACC based on the Capital Asset Pricing Model (“CAPM”)  Unitholder effective tax rate of 29.6% (80.0% of 37.0% top bracket) from 2023E to 2025E and 37.0% thereafter  For the terminal value, tax depreciation assumed to equal maintenance capital expenditures  EBITDA exit multiple of 5.5x to 8.0x and a perpetuity growth rate of 0.5% to 1.5%  Sensitivity Case #2: Unit 8 Expansion’s implied net present value per SIRE unit, calculated using discount rates ranging from 10.0% to 15.0% (the “Implied Unit 8 NPV per Unit”), was added to Sensitivity Case #1’s implied SIRE unit value  Peer Group Trading Analysis  Values SIRE Common Units based on peer group’s current market enterprise value multiples of relevant EBITDA  Peer group selected based on assets similar to those owned by SIRE  Enterprise value / EBITDA multiples applied to 2022E, 2023E and 2024E Adjusted EBITDA  Sensitivity Case #2: the Implied Unit 8 NPV per Unit was added to Sensitivity Case #1’s implied SIRE unit value  Precedent M&A Transaction Analysis  Values SIRE Common Units based on transactions involving assets and businesses similar to those owned by SIRE  Transaction value / EBITDA multiples applied to 2023E EBITDA  Sensitivity Case #2: the Implied Unit 8 NPV per Unit was added to Sensitivity Case #1’s implied SIRE unit value  Discounted Distributions Analysis  Values SIRE Common Units based on the present value of the future cash distributions to SIRE Common Unitholders  Discounted projected distributions to assumed December 31, 2022 effective date  Terminal yield range of 8.0% to 12.0%   Cost of equity of 9.0% to 11.0% based on CAPM  Sensitivity Case #2: the Implied Unit 8 NPV per Unit was added to Sensitivity Case #1’s implied SIRE unit value  Premiums Paid Analysis  Implied value of SIRE Common Units based on historical premiums paid in selected relevant cash midstream mergers  Median 1-Day and 30-Day premiums paid applied to relevant equity prices  Sensitivity Case #2: the Implied Unit 8 NPV per Unit was added to Sensitivity Case #1’s implied SIRE unit value  15  Preliminary Valuation of SIRE Common Units  Valuation Methodologies  Evercore utilized the following methodologies to analyze the value of SIRE’s Common Units:  For Reference Only 
 

 Confidential – Preliminary and Subject to Change  Discounted Cash Flow Analysis  Peer Group Trading Analysis  Precedent M&A Transactions Analysis  EBITDA Exit Multiple  Perpetuity Growth  2022E EBITDA  2023E EBITDA  2024E EBITDA  2023E EBITDA  EBITDA Exit Multiple:  5.5x - 8.0x  Perpetuity Growth Rate: 0.5% - 1.5%  2022E EBITDA Multiple:  5.5x - 8.0x  2023E EBITDA Multiple: 5.0x - 7.5x  2024E EBITDA Multiple:  4.5x - 7.0x  2023E EBITDA Multiple: 6.0x - 8.5x  Range of 24.4% - 29.6%  Discount Rate: WACC of 8.0% - 9.0%  Terminal Yield of: 8.0% - 12.0%  Equity Cost of Capital of: 9.0% - 11.0%  Discounted Distributions Analysis  Premiums Paid Analysis  $14.56  $13.63  $17.09  $15.34  $12.24  $19.13  $14.91  $22.23  $19.15  $16.64  $26.51  $24.82  $21.05  $28.61  $19.52  $23.27  $--  $5.00  $10.00  $15.00  $20.00  $25.00  $30.00  $50.00  $45.00  $40.00  $35.00  Preliminary Valuation of SIRE Common Units  Valuation Summary – SIRE Financial Projections – Common Units  Proposed  Consideration:  $19.00  FOR REFERENCE ONLY  SIRE Financial Projections  16 
 

 Confidential – Preliminary and Subject to Change  Peer Group Trading Analysis  Precedent M&A Transactions Analysis  Discounted Cash Flow Analysis  EBITDA Exit Multiple Perpetuity Growth  2022E EBITDA  2023E EBITDA  2024E EBITDA  2023E EBITDA  EBITDA Exit Multiple:  5.5x - 8.0x  Perpetuity Growth Rate: 0.5% - 1.5%  2022E EBITDA Multiple:  5.5x - 8.0x  2023E EBITDA Multiple: 5.0x - 7.5x  2024E EBITDA Multiple:  4.5x - 7.0x  2023E EBITDA Multiple: 6.0x - 8.5x  Discount Rate: WACC of 8.0% - 9.0%  Terminal Yield of: 8.0% - 12.0%  Equity Cost of Capital of: 9.0% - 11.0%  Discounted Distributions Analysis  $23.95  $16.14  $23.00  $24.70  $16.89  $23.59  $17.65  $9.83  $16.53  $20.08  $12.27  $18.42  $17.36  $9.55  $16.66  $24.82  $17.00  $22.84  $24.06  $16.25  $23.35  $31.17  $32.74  $29.98  $30.31  $31.87  $28.97  $27.30  $28.87  $25.71  $31.92  $33.48  $29.46  $29.01  $30.57  $27.94  $36.66  $38.22  $33.88  $32.59  $34.15  $31.59  $--  $5.00  $10.00  $15.00  $20.00  $25.00  $30.00  $35.00  $40.00  $50.00  $45.00  1. Valuation ranges represent Case 1 ranges plus / minus the upper / lower implied unit value of the Unit 8 Expansion assuming $504.2 million /   $835.0 million of Unit 8 growth capital expenditures and a discount rate for incremental Unit 8 unlevered free cash flows of 10.0% / 15.0%, respectively   Preliminary Valuation of SIRE Common Units  Valuation Summary – Sensitivity Cases #1, #2 and #3 – Common Units  Proposed Consideration:  $19.00  Sensitivity Case #1 Sensitivity Case #21  1 2  3  Sensitivity Case #3  17 
 

 Confidential – Preliminary and Subject to Change  Peer Group Trading Analysis  Precedent M&A Transactions Analysis  Discounted Cash Flow Analysis  EBITDA Exit Multiple Perpetuity Growth  2022E EBITDA  2023E EBITDA  2024E EBITDA  2023E EBITDA  EBITDA Exit Multiple:  5.5x - 8.0x  Perpetuity Growth Rate: 0.5% - 1.5%  2022E EBITDA Multiple:  5.5x - 8.0x  2023E EBITDA Multiple: 5.0x - 7.5x  2024E EBITDA Multiple:  4.5x - 7.0x  2023E EBITDA Multiple: 6.0x - 8.5x  Discount Rate: WACC of 8.0% - 9.0%  Terminal Yield of: 8.0% - 12.0%  Equity Cost of Capital of: 9.0% - 11.0%  Discounted Distributions Analysis  $23.00  $23.59  $16.53  $18.42  $16.66  $22.84  $23.35  $29.98  $28.97  $25.71  $29.46  $27.94  $33.88  $31.59  $--  $5.00  $10.00  $15.00  $20.00  $25.00  $30.00  $35.00  $50.00  $45.00  $40.00  Preliminary Valuation of SIRE Common Units  •3 Valuation Summary – Sensitivity Case #3 – Common Units  Proposed Consideration:  $19.00  Sensitivity Case #3  18 
 

 Confidential – Preliminary and Subject to Change  Appendix 
 

 Confidential – Preliminary and Subject to Change  A. Weighted Average Cost of Capital Analysis 
 

 Confidential – Preliminary and Subject to Change  Unit/Share Price  Market Equity  Total Debt and  Total Debt /  Adjusted  Unlevered  Partnership/Corporation  10/4/22  Value  Preferred Equity  Total Capitalization  Beta 1  B  Risk-free Rate 3  Unlevered Beta  Debt / Total Capitalization Adjusted Levered Equity Beta  WACC  Sup   0.39   0.44  0.49  0.54  Market Risk Premium 4  25.0%  8.3%  8.5%  8.8%  9.1%   Small Company Risk Premi  30.0%  8.2%  8.5%  8.7%  9.0%   Equity Cost of Cap  35.0%  8.1%  8.4%  8.7%  8.9%  Pre-Tax  4.0%  0.44  35.7%  Ciech SA  $6.96  $366.8  $434.5  54.2%  0  Genesis Energy, L.P.  10.05  1,231.9  4,160.9  77.2%  Türkiye Sise ve Cam Fabrikalari A.S.  1.47  4,393.8  2,054.6  31.9%  Solvay SA  86.42  8,915.2  4,946.4  CAPM  Tata Chemicals Limited  14.00  3,567.7  861.8  Mean   Median    Sisecam Resources LP $21.05 $425.2   Weighted Average Cost of Capital Analysis  SIRE WACC Analysis – Capital Asset Pricing Model  ($ in millions, except per unit / share amounts)  Note: Capital structure includes effect of dilutive securities and GP interest; does not attribute value to the IDRs  Predicted raw betas from FactSet; Adjusted Equity Beta calculated as: (0.67) × Raw Beta + (0.33) × 1.0  Unlevered Beta calculated as: Adjusted Equity Beta × (E/(E + D × (1-T)); Assumes corporate tax rate of 29.6%  20-year Treasury as of October 4, 2022  Duff & Phelps for Decile 9, including companies with an equity market capitalization of $190.0 million to $451.8 million  Equity Cost of Capital calculated as: Risk-free rate of 3.8% + ( Levered Equity Beta of 0.63 × Market Risk Premium of 6.2% (Supply Side) or 7.3% (Historical) ) + Small Company Risk Premium of 2.3%  Based on ICE BofA US High Yield Index (BB)  Supply-Side MRP WACC Sensitivity  Historical MRP WACC Sensitivity   Debt / Total Cap    0.39 0.44 0.49 0.54    Debt / Total Cap   40.0%  8.0%  8.3%  8.6%  8.8%  45.0%  7.9%  8.2%  8.5%  8.7%  25.0%  8.6%  9.0%  9.3%  9.6%  30.0%  8.5%  8.9%  9.2%  9.5%  35.0%  8.5%  8.8%  9.1%  9.4%  40.0%  8.4%  8.7%  9.0%  9.3%  45.0%  8.3%  8.6%  8.9%  9.2%  19 
 

 Confidential – Preliminary and Subject to Change  B. Preliminary Valuation Detail – SIRE Financial Projections 
 

 Confidential – Preliminary and Subject to Change  Source: SIRE Financial Projections  51% of Sisecam Wyoming EBITDA less $4.0 million SIRE G&A  2022E tax DD&A assumes 100.0% bonus depreciation calculated as the midpoint of the enterprise value range plus 2022E capital expenditures; 2023E and 2024E tax DD&A assumes 100.0% bonus depreciation on capital expenditures; bonus depreciation phase-down on growth capital expenditures in 2025E (80.0%) and 2026E (60.0%); cash taxes assum  Assumes unitholder tax rate of 29.6% from 2023E to 2025E and 37.0% thereafter  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution   For the Years Ending December 31,    2023E 2024E 2025E 2026E 2027E 2028E   Perpetuity   Growth   Exit   Multiple   $46.91  Sisecam Wyoming EBITDA  Less: Tax Depreciation and Amortization2  $158.0 (420.4)  $147.5 (21.7)  $117.4 (39.8)  $109.4 (53.8)  $113.4 (63.2)  $99.7 (67.7)  $99.7 (28.6)  EBIT  Less: Cash Taxes3  ($262.4)  --  $125.8  (7.4)  $77.7 (4.6)  $55.6 (4.1)  $50.2 (3.7)  $32.0 (6.3)  $71.1 (26.3)  $44.8 28.6  (28.6)  EBIAT  Plus: Tax Depreciation and Amortization Less: Capital Expenditures  Less: Changes in NWC  ($262.4) 420.4  (25.6)  0.4  $118.4 21.7  (26.1)  15.7  $73.1 39.8  (26.7)  8.2  $51.5 53.8  (27.3)  0.8  $46.5 63.2  (27.9)  (9.8)  $25.7 67.7  (28.6)  (1.0)  -  Sisecam Wyoming Unlevered Free Cash Flow SIRE Interest in Sisecam Wyoming  $132.8 51.0%  $129.6 51.0%  $94.3 51.0%  $78.7 51.0%  $71.9 51.0%  $63.8 51.0%  $44.8 51.0%  SIRE Share of Sisecam Wyoming Unlevered Free Cash Flow Less: SIRE G&A  $67.7 (4.0)  $66.1 (4.0)  $48.1 (4.0)  $40.1 (4.0)  $36.7 (4.0)  $32.6 (4.0)  $22.9 (4.0)  $63.7  $62.1  $44.1  $36.1  $32.7  $28.6  SIRE Unlevered Free Cash Flow  EBITDA Multiple / Perpetuity Growth Rate  6.75x  $18.9  1.0%  $316.3  193.9  Implied Terminal Value  Present Value of Terminal Value @ 8.5% Discount Rate  Plus: Present Value of Unlevered Free Cash Flow @ 8.5% Discount Rate  − $254.0  − 155.7  220.1  Implied Enterprise Value  $414.0 − $375.8  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (73.2)  $340.7  Implied Equity Value  SIRE LP Units Outstanding4  − $302.5  20.2  Implied SIRE LP Unit Value  $16.87 − $14.98  Discounted Cash Flow Analysis  Preliminary Valuation Detail – SIRE Financial Projections  4.25x  8.00x  9.25x  --%  1.5%  2.0%  Terminal Exit Multiple 5.50x 6.75x  $15.83 $17.72  $19.59  Perpetuity Growth Rate 0.5% 1.0%  $16.26 $16.97  $17.80  15.39  14.97  14.56  17.32  16.87  16.42  19.15  18.71  18.26  15.32  14.42  13.63  15.94  14.98  14.11  16.64  15.61  14.65  7.5%  8.0%  8.5%  9.0%  9.5%  $13.81 13.42  13.05  12.71  12.37  14.18 15.98 17.78  $21.47 20.97  20.49  20.01  19.55  7.5%  8.0%  8.5%  9.0%  9.5%  $15.64 14.75  13.94  13.20  12.54  12.92 13.33 13.80  $18.79 17.45  16.31  15.26  14.33  WACC  WACC  Unit Price Sensitivity Analysis  ($ in millions, except per unit amounts) 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – SIRE Financial Projections  Peer Group Trading Analysis  Source: Public filings and FactSet  Note: No peer group company is directly comparable to SIRE  1. As of October 4, 2022  1  ($ in millions, except per share/unit amounts)  Equity Enterprise EV / EBITDA Net Debt / Soda Ash   Value Value 2022E 2023E 2024E 2022E EBITDA % Revenue  2.  Based on SIRE Financial Projections  21  Price % of 52-Week   Partnership / Corporation 10/4/22 High 2  Chemical Companies with Soda Ash Operations  Ciech SA  $6.96  61.6%  $367  $670  4.1x  4.2x  4.0x  1.9x  40.9%  Genesis Energy, L.P.  10.05  74.6%  1,232  5,683  8.4  7.7  7.2  5.0  30.3%  Türkiye Sise ve Cam Fabrikalari A.S.  1.47  95.0%  4,394  6,290  5.7  4.8  4.3  1.1  30.0%  Solvay SA  86.42  67.5%  8,915  12,440  4.5  5.1  4.9  1.2  15.4%  Tata Chemicals Limited  14.00  91.1%  3,568  4,447  11.0  10.1  9.6  1.9  15.0%  Mean  6.7x  6.4x  6.0x  2.2x  26.3%  Median  5.7  5.1  4.9  1.9  30.0%  Other MLPs  Alliance Resource Partners, L.P.  $24.13  87.3%  $3,157  $3,491  3.6x  3.1x  2.7x  0.3x  --%  Natural Resource Partners L.P.  42.00  82.7%  558  1,262  3.9  NM  NM  0.7  14.7%  Mean  3.8x  3.1x  2.7x  0.5x  7.3%  Median  3.8  3.1  2.7  0.5  7.3%  Sisecam Resources LP 2  $21.05  89.5%  $425  $985  6.5x  6.4x  6.9x  1.0x  100.0% 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – SIRE Financial Projections  Peer Group Trading Analysis (cont’d)  ($ in millions, except per unit amounts)  2022E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  5.5x  $76.1  –  8.0x  Implied Enterprise Value Based on 2022E Adjusted EBITDA  $418.5  –  $608.8  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (73.2)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $345.3  –  20.2  $535.5  Implied SIRE Unit Price Range - 2022E Adjusted EBITDA  $17.09  –  $26.51  2023E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  5.0x  $76.6  –  7.5x  Implied Enterprise Value Based on 2023E Adjusted EBITDA  $383.0  –  $574.5  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (73.2)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $309.8  –  20.2  $501.3  Implied SIRE Unit Price Range - 2023E Adjusted EBITDA  $15.34  –  $24.82  2024E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  4.5x  $71.2  –  7.0x  Implied Enterprise Value Based on 2024E Adjusted EBITDA  $320.4  –  $498.4  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (73.2)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $247.2  –  20.2  $425.2  Implied SIRE Unit Price Range - 2024E Adjusted EBITDA  $12.24  –  $21.05  Source: SIRE Financial Projections  1.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  22 
 

 Confidential – Preliminary and Subject to Change  Precedent Green River Basin Soda Ash Transactions1  Date Announced  Acquiror / Target (Seller)  Transaction Value  Transaction Value / EBITDA  05/2022  Solvay SA / Remaining 20% interest in Solvay Soda Ash Joint Venture (AGC)  $120.0  5.3x  12/2021  Sisecam Chemicals USA Inc. / 60% stake in Ciner Resources Corporation (Ciner Enterprises)  300.0  7.2 2 / 9.73  12/2019  Valley Holdings Inc. (Tata Chemials) / Remaining 25% in Tata Chemicals (Soda Ash) Partners Holdings (The Andover Group, Inc.)  195.0  7.7  08/2017  Genesis Energy, L.P. / 100% of Tronox's Alkali Business, including trona mining, production and marketing assets (Tronox Limited)  1,325.0  8.0  07/2015  Park Holding A.S. (Ciner Group) / 73% LP interest, 2% GP interest and related IDRs in OCI Resources LP (OCI Company Ltd.)  429.0  9.5  02/2015  Tronox US Holdings Inc. / FMC's Alkali Chemicals business (FMC Corporation)  1,640.0  9.0  10/2014  FMC Corporation / Remaining 6.25% minority interest in FMC Wyoming Corp. (Sumitomo)  95.7  8.4  03/2013  FMC Corporation / Additional 6.25% minority interest in FMC Wyoming Corp. (Nippon Sheet Glass)  80.0  NA  01/2013  Natural Resource Partners LP / 48.51% stake in OCI Wyoming L.P., 20% interest in OCI Wyoming Co. (Anadarko)  310.0  9.0  01/2008  Tata Chemicals Ltd. / General Chemical Industrial Products Inc.  1,005.0  NA  Min  5.3x  Mean  8.0  Median  8.2  Max  9.5  Precedent M&A Transaction Analysis – SIRE Financial Projections  SIRE Share of 2023E EBITDA (Post - SIRE G&A)  $76.6  Relevant EBITDA Multiple  6.0x  –  8.5x  Implied Enterprise Value Based on 2023E Adjusted EBITDA  $459.6  –  $651.1  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (73.2)  Implied Equity Value  $386.4  –  $577.9  SIRE LP Units Outstanding4  20.2  Implied SIRE Unit Price Range - 2023E Adjusted EBITDA  $19.13  –  $28.61  4.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  23  Source: Public filings, Wall Street research, SIRE Financial Projections  No transaction is directly comparable to the Proposed Transaction  Implied multiple assuming a 15% premium for change of control for Sisecam Wyoming, grossed up value of Sisecam Wyoming and EBITDA of $152.0 million  Implied multiple assuming no value allocated to change of control for Sisecam Wyoming, grossed up value of Sisecam Wyoming and EBITDA of $152.0 million  Preliminary Valuation Detail – SIRE Financial Projections  Precedent M&A Transactions Analysis  ($ in millions, except per unit amounts) 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – SIRE Financial Projections  Discounted Distributions Analysis  SIRE Distribution per LP Unit (Cash, As Paid)1  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  $1.41  –  $1.41  Terminal Yield2  12.0%  8.0%  Terminal Value  $11.75  $17.63  Equity Cost of Capital Based on CAPM  Present Value @ 8.0% Cost of Equity  $16.63  –  $20.33  Present Value @ 9.0% Cost of Equity  16.02  –  19.52  Present Value @ 10.0% Cost of Equity  15.45  –  18.76  Present Value @ 11.0% Cost of Equity  14.91  –  18.05  Present Value @ 12.0% Cost of Equity  14.39  –  17.37  Implied SIRE Unit Value – Based on CAPM  $14.91  –  $19.52  For the Years Ending   December 31,    2023E 2024E 2025E 2026E 2027E 2028E    Terminal Value Low High  ($ per unit)  2.  Based on SIRE’s 52-week yield range of 6.1% to 14.1% with a median of 9.4% and mean of 10.0%. Current yield is 9.5% as of October 4, 2022  24  Source: FactSet, SIRE Financial Projections  1. Values LP units based on LP unit distributions and does not consider GP distributions 
 

 Confidential – Preliminary and Subject to Change  Premiums Paid  Analysis  1  Premium  Date   Announced   Acquiror / Target  Consideration  1-Day Prior Spot  30-Day VWAP  07/28/22  PBF Energy Inc. / PBF Logistics LP  Cash/Stock-for-Unit  (3.0%)  13.4%  07/25/22  Shell USA, Inc. / Shell Midstream Partners, L.P.  Cash-for-Unit  23.0%  24.7%  06/02/22  Hartree Partners, LP / Sprague Resources LP  Cash-for-Unit  25.2%  24.1%  05/25/22  Höegh LNG Holdings Ltd / Höegh LNG Partners LP  Cash-for-Unit  35.0%  39.4%  05/16/22  Diamondback Energy / Rattler Midstream LP  Stock-for-Unit  17.3%  8.7%  04/22/22  Ergon, Inc. / Blueknight Energy Partners, L.P.  Cash-for-Unit  40.9%  40.7%  12/20/21  BP p.l.c / BP Midstream Partners LP  Stock-for-Unit  10.8%  3.0%  10/27/21  Phillips 66 / Phillips 66 Partners LP  Stock-for-Unit  4.8%  10.6%  10/04/21  Stonepeak Infrastructure Partners / Teekay LNG Partners LP  Cash-for-Unit  8.3%  7.6%  08/23/21  Landmark Dividend / Landmark Infrastructure Partners LP  Cash-for-Unit  38.4%  35.6%  03/05/21  Chevron Corporation / Noble Midstream Partners LP  Stock-for-Unit  16.7%  23.5%  12/15/20  TC Energy Corporation / TC PipeLines, LP  Stock-for-Unit  19.5%  10.0%  07/27/20  CNX Resources Corporation / CNX Midstream Partners  Stock-for-Unit  28.1%  16.1%  02/27/20  Equitrans Midstream Corporation / EQM Midstream Partners, LP  Stock-for-Unit  (1.5%)  (11.2%)  12/17/19  Blackstone Infrastructure Partners / Tallgrass Energy LP  Cash-for-Unit  56.4%  22.7%  10/01/19  Brookfield Business Partners L.P. / Teekay Offshore Partners L.P.  Cash-for-Unit  28.1%  9.8%  05/10/19  IFM Investors / Buckeye Partners, L.P.  Cash-for-Unit  27.5%  22.9%  05/08/19  MPLX LP / Andeavor (Marathon Petroleum Corporation; Andeavor Logistic  Unit-for-Unit  1.8%  0.5%  04/02/19  UGI Corporation / AmeriGas Partners, L.P.  Cash/Stock-for-Unit  13.5%  22.2%  03/18/19  ArcLight Energy Partners Fund V, L.P. / American Midstream, LP  Cash-for-Unit  31.2%  32.0%  02/05/19  SunCoke Energy, Inc. / SunCoke Energy Partners, L.P.  Stock-for-Unit  9.3%  31.2%  Preliminary Valuation Detail – SIRE Financial Projections  received, by the 30-trading day VWAP of the target as calculated from the last undisturbed trading day prior to the announcement  25  For Reference Only  Source: Bloomberg, FactSet, Public filings  Note: No transaction is directly comparable to the Proposed Transaction  1. VWAP premiums paid are calculated by dividing the value of the offer, defined as the exchange ratio multiplied by the closing price of the acquiror’s shares / units on the last trading day prior to announcement plus any cash  Min  (3.0%)  (11.2%)  All  Median  19.5%  22.2%  Transactions  Mean  20.5%  18.4%  Max  56.4%  40.7%  Min  8.3%  7.6%  Cash-for-Unit  Median  Mean  29.6%  31.4%  24.4%  25.9%  Max  56.4%  40.7% 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – SIRE Financial Projections  Premiums Paid Analysis (cont’d)  Summary Results – Cash-for-Unit Transactions  Source: FactSet  26  For Reference Only  ($ per unit) 
 

 Confidential – Preliminary and Subject to Change  C. Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1 
 

 Confidential – Preliminary and Subject to Change  30.8%  40.9% 40.5%  39.3% 41.7%  39.3% 38.2%  35.8%  32.2%  34.6% 32.2%  33.5% 35.9%  35.9%  2022E  2023E  2024E 2025E 2026E  2027E  2028E  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  $2.00 $2.00  $3.00  $2.95  $2.60  $2.51  $2.71  $2.64  2022E  2023E  2024E  2025E  2026E  2027E  2028E  $76.6  $71.2  $55.9  $51.8  $53.8  $46.9  $76.1 $78.0  $95.7  $94.1  $73.6  $71.2  $77.2  $75.5  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  SIRE Financial Projections vs. Sensitivity Case #1  SIRE Financial Projections Sensitivity Case #1  EBITDA  Attributable to SIRE  DCF / LP Unit  % Gross Margin  1  Source: SIRE Financial Projections, SIRE management  27  ($ in millions, except per unit amounts) 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  SIRE Financial Projections, SIRE management  28  Sisecam Wyoming EBITDA – Sensitivity Case #1  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Domestic Sales Volumes (mt)  1.17  1.20  1.20  1.20  1.20  1.20  1.20  Export Sales Volumes (mt)  1.35  1.20  1.20  1.20  1.20  1.20  1.20  Sales Volumes (mt)  2.52  2.40  2.40  2.40  2.40  2.40  2.40  Volume Growth (%)  (1.3%)  (4.7%)  --%  --%  --%  --%  --%  Domestic Gross Revenue  $337.6  $364.1  $399.2  $399.1  $402.0  $384.6  $393.3  Export Gross Revenue  400.5  468.5  472.6  462.3  454.6  458.9  451.4  Gross Revenue  $738.1  $832.7  $871.8  $861.4  $856.6  $843.5  $844.7  Domestic Freight  ($117.0)  ($126.5)  ($130.3)  ($134.3)  ($138.3)  ($142.4)  ($146.7)  Export Freight  (171.8)  (180.5)  (184.6)  (188.7)  (193.0)  (197.3)  (201.8)  Freight Costs  ($288.7)  ($307.1)  ($314.9)  ($323.0)  ($331.3)  ($339.7)  ($348.5)  Domestic Net Revenue  $220.6  $237.6  $268.8  $264.8  $263.7  $242.2  $246.6  Export Net Revenue  228.7  288.0  288.0  273.6  261.6  261.6  249.6  Net Revenue  $449.4  $525.6  $556.8  $538.4  $525.3  $503.8  $496.2  Average Net Realized Price  $178.40  $219.00  $232.02  $224.33  $218.89  $209.90  $206.75  Energy Costs  (68.8)  (82.4)  (84.8)  (93.8)  (91.5)  (82.3)  (81.1)  Personnel Costs  (85.3)  (96.1)  (119.0)  (134.9)  (131.6)  (118.3)  (116.5)  Royalties  (20.8)  (24.4)  (24.5)  (23.7)  (23.1)  (22.2)  (21.8)  Severance & Ad Valorem Taxes  (18.2)  (13.6)  (15.0)  (16.3)  (15.9)  (15.2)  (15.0)  Other  (74.3)  (89.9)  (100.7)  (96.6)  (94.3)  (84.8)  (83.5)  Cost of Goods Sold  ($267.4)  ($306.4)  ($344.1)  ($365.3)  ($356.4)  ($322.8)  ($317.9)  Gross Profit  $181.9  $219.2  $212.7  $173.1  $168.9  $181.0  $178.3  Gross Margin (% of Net Revenue)  40.5%  41.7%  38.2%  32.2%  32.2%  35.9%  35.9%  Operating Expenses  (23.3)  (23.8)  (20.4)  (20.9)  (21.4)  (21.9)  (22.3)  Sisecam Wyoming EBITDA  $158.7  $195.4  $192.3  $152.2  $147.5  $159.1  $155.9  EBITDA Margin (% of Net Revenue)  35.3%  37.2%  34.5%  28.3%  28.1%  31.6%  31.4%  For the Years Ending December 31,  ($ in millions)  1 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  Sisecam Wyoming EBITDA $158.7  $195.4  $192.3  $152.2  $147.5  $159.1  $155.9  Less: Cash Interest Expense (4.1)  (2.8)  (1.9)  (1.2)  (0.8)  (0.6)  (0.4)  Less: Maintenance Capital Expenditures (25.0)  (25.6)  (26.1)  (26.7)  (27.3)  (27.9)  (28.6)  Distributable Cash Flow $129.5  $167.0  $164.3  $124.3  $119.4  $130.6  $126.9  Sisecam Wyoming Distributed Cash Flow  Distributions to SIRE (51.0%)  $43.3  $68.1  $67.0  $57.6  $55.4  $60.5  $58.9  Distributions to NRP (49.0%)  41.6  65.5  64.4  55.4  53.2  58.2  56.5  Distributed Cash Flow  $84.9  $133.6  $131.4  $113.0  $108.6  $118.7  $115.4  Distributable Cash Flow Surplus / (Shortfall)  $44.6  $33.4  $32.9  $11.3  $10.9  $11.9  $11.5  Sisecam Wyoming Coverage Ratio  1.53x  1.25x  1.25x  1.10x  1.10x  1.10x  1.10x  Sisecam Wyoming Cash Flow Summary – Sensitivity Case #1  For the Years Ending December 31, 2022E 2023E 2024E 2025E 2026E  2027E  2028E  Sisecam Wyoming Distributable Cash Flow  SIRE Financial Projections, SIRE management  29  ($ in millions)  1 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  Sisecam Wyoming Sources and Uses – Sensitivity Case #1  For the Years Ending December 31, 2022E 2023E 2024E 2025E 2026E  2027E  20  Sources  Distributable Cash Flow Surplus / (Shortfall) $44.6  $33.4  $32.9  $11.3  $10.9  Increase / (Decrease) in Net Working Capital (27.5)  Cash from Revolver / (Cash to Revolver) --  0.4  --  15.7  --  8.2  --  0.  Total Sources $17.1  $33.8  $48.6  $19.5  Uses  Growth Capital Expenditures  $0.1  $--  Mandatory Debt Paydown  8.6  8.8  Discretionary Debt Paydown  2.6  Cash to (from) Balance Sheet  Other  (5.2)  Total Uses  Capital Structure  Total Debt Less: Cash  Net Debt  N  ($ in millions)  SIRE Financial Projections, SIRE management  30  1 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  SIRE Financial Projections, SIRE management  31  SIRE Cash Flow Summary – Sensitivity Case #1  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Consolidated EBITDA  Sisecam Wyoming EBITDA  $158.7  $195.4  $192.3  $152.2  $147.5  $159.1  $155.9  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  SIRE Consolidated EBITDA  $155.8  $191.4  $188.3  $148.2  $143.5  $155.1  $151.9  EBITDA Attributable to SIRE  SIRE'S 51% Share of Sisecam Wyoming EBITDA  $80.9  $99.7  $98.1  $77.6  $75.2  $81.2  $79.5  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  EBITDA Attributable to SIRE  $78.0  $95.7  $94.1  $73.6  $71.2  $77.2  $75.5  SIRE Distributable Cash Flow  Distributions from Sisecam Wyoming  $43.3  $68.1  $67.0  $57.6  $55.4  $60.5  $58.9  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  Distributable Cash Flow  $40.4  $64.1  $63.0  $53.6  $51.4  $56.5  $54.9  Distributed Cash Flow  Sisecam Chemicals  $29.1  $43.6  $43.0  $37.8  $36.5  $39.4  $38.5  Public  10.5  15.7  15.5  13.6  13.2  14.2  13.9  General Partner  0.8  4.8  4.5  2.2  1.7  2.9  2.5  Distributed Cash Flow  $40.4  $64.1  $63.0  $53.6  $51.4  $56.5  $54.9  Unit Ownership  Sisecam Chemicals  14.6  14.6  14.6  14.6  14.6  14.6  14.6  Public  5.2  5.2  5.2  5.2  5.2  5.2  5.2  General Partner  0.4  0.4  0.4  0.4  0.4  0.4  0.4  Total Units Outstanding  20.2  20.2  20.2  20.2  20.2  20.2  20.2  Distributable Cash Flow per LP Unit  $2.00  $3.00  $2.95  $2.60  $2.51  $2.71  $2.64  Distribution per LP Unit  2.00  3.00  2.95  2.60  2.51  2.71  2.64  Distributable Cash Flow Surplus / (Shortfall)  $--  $--  $--  $--  $--  $--  $--  ($ in millions, except per unit amounts)  For the Years Ending December 31,  1 
 

 Confidential – Preliminary and Subject to Change  4.25x  Terminal Exit Multiple 5.50x 6.75x  8.00x  9.25x  --%  Perpetuity Growth Rate 0.5% 1.0%  1.5%  2.0%  $25.83 $28.86  $31.89  $29.51 $30.91  $32.54  25.28  24.60  23.95  28.23  27.61  26.92  31.17  30.48  29.80  27.76  26.20  24.70  28.94  27.23  25.63  30.31  28.39  26.69  7.5%  8.0%  8.5%  9.0%  9.5%  $22.78 22.14  21.54  20.97  20.43  23.33 26.22 29.11  $34.92 34.12  33.34  32.59  31.85  7.5%  8.0%  8.5%  9.0%  9.5%  $28.30 26.72  25.24  23.87  22.65  23.37 24.18 25.09  $34.47 31.90  29.72  27.84  26.12  WACC  WACC   For the Years Ending December 31,    2023E 2024E 2025E 2026E 2027E 2028E   Perpetuity   Growth   Exit   Multiple   $75.51  Sisecam Wyoming EBITDA  Less: Tax Depreciation and Amortization2  $195.4 (652.0)  $192.3 (21.7)  $152.2 (39.8)  $147.5 (53.8)  $159.1 (63.2)  $155.9 (67.7)  $155.9 (28.6)  EBIT  Less: Cash Taxes3  ($456.6)  --  $170.6 (10.1)  $112.5  (6.7)  $93.8 (6.9)  $96.0 (7.1)  $88.3 (6.5)  $127.4 (47.1)  $80.2 28.6  (28.6)  EBIAT  Plus: Tax Depreciation and Amortization Less: Capital Expenditures  Less: Changes in NWC  ($456.6) 652.0  (25.6)  0.4  $160.5 21.7  (26.1)  15.7  $105.8 39.8  (26.7)  8.2  $86.9 53.8  (27.3)  0.8  $88.9 63.2  (27.9)  (9.8)  $81.7 67.7  (28.6)  (1.0)  -  Sisecam Wyoming Unlevered Free Cash Flow SIRE Interest in Sisecam Wyoming  $170.2 51.0%  $171.8 51.0%  $127.0 51.0%  $114.0 51.0%  $114.3 51.0%  $119.8 51.0%  $80.2 51.0%  SIRE Share of Sisecam Wyoming Unlevered Free Cash Flow Less: SIRE G&A  $86.8 (4.0)  $87.6 (4.0)  $64.8 (4.0)  $58.2 (4.0)  $58.3 (4.0)  $61.1 (4.0)  $40.9 (4.0)  $82.8  $83.6  $60.8  $54.2  $54.3  $57.1  SIRE Unlevered Free Cash Flow  EBITDA Multiple / Perpetuity Growth Rate  6.75x  $36.9  1.0%  $497.3  304.8  Implied Terminal Value  Present Value of Terminal Value @ 8.5% Discount Rate  Plus: Present Value of Unlevered Free Cash Flow @ 8.5% Discount Rate  $509.8 −  312.5 −  317.8  Implied Enterprise Value  $630.3  −  $622.6  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (72.6)  $550.0  Implied Equity Value  SIRE LP Units Outstanding4  $557.7 − 20.2  Implied SIRE LP Unit Value  $27.61 −  $27.23  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  Unit Price Sensitivity Analysis  4.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  32  Source: SIRE Financial Projections, SIRE management  51% of Sisecam Wyoming EBITDA less $4.0 million SIRE G&A  2022E tax DD&A assumes 100.0% bonus depreciation calculated as the midpoint of the enterprise value range plus 2022E capital expenditures; 2023E and 2024E tax DD&A assumes 100.0% bonus depreciation on capital expenditures; bonus depreciation phase-down on growth capital expenditures in 2025E (80.0%) and 2026E (60.0%)  Assumes unitholder tax rate of 29.6% from 2023E to 2025E and 37.0% thereafter  Discounted Cash Flow Analysis – Sensitivity Case #1  ($ in millions, except per unit amounts)  1 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  Peer Group Trading Analysis – Sensitivity Case #1  2022E EBITDA Attributable to SIRE Relevant EBITDA Multiple  5.5x  $78.0 –  8.0x  Implied Enterprise Value Based on 2022E Adjusted EBITDA  $429.1  –  $624.1  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (72.6)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $356.5  –  20.2  $551.5  Implied SIRE Unit Price Range - 2022E Adjusted EBITDA  $17.65  –  $27.30  2023E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  5.0x  $95.7  –  7.5x  Implied Enterprise Value Based on 2023E Adjusted EBITDA  $478.3  –  $717.4  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (72.6)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $405.6  –  20.2  $644.8  Implied SIRE Unit Price Range - 2023E Adjusted EBITDA  $20.08  –  $31.92  2024E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  4.5x  $94.1  –  7.0x  Implied Enterprise Value Based on 2024E Adjusted EBITDA  $423.3  –  $658.5  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (72.6)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $350.7  –  20.2  $585.9  Implied SIRE Unit Price Range - 2024E Adjusted EBITDA  $17.36  –  $29.01  ($ in millions, except per unit amounts)  Source: SIRE Financial Projections  1.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  33  1 
 

 Confidential – Preliminary and Subject to Change  Source: Public filings, Wall Street research, SIRE Financial Projections  1. Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  Precedent M&A Transactions Analysis – Sensitivity Case #1  Precedent M&A Transaction Analysis  34  ($ in millions, except per unit amounts)  1 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  Discounted Distributions Analysis – Sensitivity Case #1  ($ per unit)  SIRE Distribution per LP Unit (Cash, As Paid)1  $3.00  $2.95  $2.60  $2.51  $2.71  $2.64  $2.64  –  $2.64  Terminal Yield2  12.0%  8.0%  Terminal Value  $22.02  $33.03  Equity Cost of Capital Based on CAPM  Present Value @ 8.0% Cost of Equity  $27.09  –  $34.03  Present Value @ 9.0% Cost of Equity  26.03  –  32.59  Present Value @ 10.0% Cost of Equity  25.02  –  31.23  Present Value @ 11.0% Cost of Equity  24.06  –  29.95  Present Value @ 12.0% Cost of Equity  23.16  –  28.74  Implied SIRE Unit Value – Based on CAPM  $24.06  –  $32.59  For the Years Ending   December 31,    2023E 2024E 2025E 2026E 2027E 2028E    Terminal Value Low High  Source: FactSet, SIRE Financial Projections  Values LP units based on LP unit distributions and does not consider GP distributions  Based on SIRE’s 52-week yield range of 6.1% to 14.1% with a median of 9.4% and mean of 10.0%. Current yield is 9.5% as of October 4, 2022  35  1 
 

 Confidential – Preliminary and Subject to Change  D. Sensitivity Case #2 – Illustrative Unit 8 Expansion Economics 
 

 Confidential – Preliminary and Subject to Change  Sensitivity Case #2 – Illustrative Unit 8 Expansion Economics  Illustrative Unit 8 Expansion Economics  Evercore analyzed the illustrative returns of the Unit 8 Expansion  Assumptions are consistent with the Sensitivity Case #2  2  ($ in millions, except per unit amounts)  Initial Investment  ($252.1)  ($252.1)  $--  $--  $--  $--  SIRE's Share of Initial Investment (51%)  (128.6)  (128.6)  --  --  --  --  Incremental EBITDA  $--  $--  $80.6  $78.6  $74.9  $73.8  SIRE's Share of Incremental EBITDA (51%)  --  --  41.1  40.1  38.2  37.6  $37.6  Incremental Unlevered Free Cash Flow  ($252.1)  ($242.0)  $87.2  $85.5  $82.0  $80.3  SIRE's Share of Incremental Unlevered Free Cash Flow (51%)  (128.6)  (123.4)  44.5  43.6  41.8  41.0  EBITDA Multiple  6.75x  Implied Terminal Value  $254.0  Total Unlevered Free Cash Flow to SIRE from Unit 8 Expansion  ($128.6)  ($123.4)  $44.5  $43.6  $41.8  $41.0  $254.0  IRR  13.5%   For the Years Ending December 31,    2023E 2024E 2025E 2026E 2027E 2028E   Exit   Multiple    Unit 8 growth capital expenditures ranging from $504.2 million to $835.0 million, spent evenly throughout 2023E and 2024E   1.0 million metric tons of new soda ash production capacity coming online January 1, 2025  Terminal Value assumes a 6.75x EBITDA multiple  Unit 8 Expansion Internal Rate of Return  Implied Unit 8 NPV  Impact to Implied SIRE Common Unit Value  Unit 8 Growth Capital Expenditures  $504.2 $600.0 $700.0  $835.0  10.0%  11.0%  12.0%  13.0%  14.0%  15.0%  $31.6  ($12.9)  ($59.3)  ($121.9)  22.0  (22.1)  (68.1)  (130.2)  13.0  (30.7)  (76.3)  (137.9)  4.5  (38.8)  (84.0)  (145.0)  (3.4)  (46.3)  (91.1)  (151.7)  (10.8)  (53.3)  (97.8)  (157.8)  Discount Rate  Unit 8 Growth Capital Expenditures  $504.2 $600.0 $700.0  $835.0  10.0%  11.0%  12.0%  13.0%  14.0%  15.0%  $1.56  ($0.64)  ($2.94)  ($6.04)  1.09  (1.09)  (3.37)  (6.45)  0.64  (1.52)  (3.78)  (6.83)  0.22  (1.92)  (4.16)  (7.18)  (0.17)  (2.29)  (4.51)  (7.51)  (0.53)  (2.64)  (4.84)  (7.81)  Discount Rate 
 

 Confidential – Preliminary and Subject to Change  E. Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3 
 

 Confidential – Preliminary and Subject to Change  30.8%  40.9% 40.9%  39.3% 39.3%  39.3% 39.3%  35.8% 37.1%  34.6% 37.1%  33.5% 37.1%  37.1%  2022E  2023E  2024E 2025E 2026E  2027E  2028E  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  $2.00 $2.00  $2.80  $2.86  $2.65  $2.56  $2.61  $2.55  2022E  2023E  2024E  2025E  2026E  2027E  2028E  $76.6  $71.2  $55.9  $51.8  $53.8  $46.9  $76.1 $74.2  $89.2  $91.2  $75.4  $72.9  $74.5  $72.9  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  SIRE Financial Projections vs. Sensitivity Case #3  SIRE Financial Projections Sensitivity Case #3  EBITDA  Attributable to SIRE  DCF / LP Unit  % Gross Margin  ($ in millions, except per unit amounts)  Source: SIRE Financial Projections, SIRE management  3 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  SIRE Financial Projections, SIRE management  38  Sisecam Wyoming EBITDA – Sensitivity Case #3  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Domestic Sales Volumes (mt)  1.17  1.26  1.19  1.11  1.11  1.19  1.19  Export Sales Volumes (mt)  1.35  1.26  1.19  1.11  1.11  1.19  1.19  Sales Volumes (mt)  2.52  2.52  2.37  2.22  2.22  2.37  2.37  Volume Growth (%)  (1.3%)  (0.1%)  (5.8%)  (6.4%)  --%  6.8%  --%  Domestic Gross Revenue  $320.0  $362.9  $376.6  $352.5  $355.3  $362.2  $370.8  Export Gross Revenue  394.9  484.9  461.0  422.2  415.0  447.5  440.0  Gross Revenue  $714.9  $847.9  $837.7  $774.7  $770.3  $809.7  $810.9  Domestic Freight  ($117.0)  ($132.7)  ($128.8)  ($124.2)  ($127.9)  ($140.7)  ($145.0)  Export Freight  (171.8)  (189.3)  (182.4)  (174.6)  (178.5)  (195.0)  (199.3)  Freight Costs  ($288.7)  ($321.9)  ($311.2)  ($298.8)  ($306.5)  ($335.7)  ($344.3)  Domestic Net Revenue  $203.0  $230.2  $247.9  $228.3  $227.4  $221.5  $225.9  Export Net Revenue  223.1  295.7  278.6  247.6  236.5  252.6  240.7  Net Revenue  $426.1  $525.9  $526.5  $475.9  $463.8  $474.0  $466.6  Average Net Realized Price  $169.18  $209.00  $222.02  $214.33  $208.89  $199.90  $196.75  Energy Costs  (64.7)  (86.3)  (78.5)  (76.1)  (74.2)  (75.8)  (74.7)  Personnel Costs  (80.2)  (100.7)  (110.2)  (109.5)  (106.7)  (109.0)  (107.3)  Royalties  (19.7)  (24.4)  (23.2)  (20.9)  (20.4)  (20.9)  (20.5)  Severance & Ad Valorem Taxes  (17.3)  (13.6)  (14.2)  (14.4)  (14.0)  (14.3)  (14.1)  Other  (69.9)  (94.3)  (93.3)  (78.4)  (76.4)  (78.1)  (76.9)  Cost of Goods Sold  ($251.8)  ($319.4)  ($319.4)  ($299.4)  ($291.8)  ($298.2)  ($293.5)  Gross Profit  $174.4  $206.6  $207.1  $176.6  $172.1  $175.9  $173.1  Gross Margin (% of Net Revenue)  40.9%  39.3%  39.3%  37.1%  37.1%  37.1%  37.1%  Operating Expenses  (23.3)  (23.8)  (20.4)  (20.9)  (21.4)  (21.9)  (22.3)  Sisecam Wyoming EBITDA  $151.1  $182.8  $186.7  $155.7  $150.7  $154.0  $150.8  EBITDA Margin (% of Net Revenue)  35.5%  34.8%  35.5%  32.7%  32.5%  32.5%  32.3%  For the Years Ending December 31,  ($ in millions)  3 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  Sisecam Wyoming EBITDA $151.1  $182.8  $186.7  $155.7  $150.7  $154.0  $150.8  Less: Cash Interest Expense (4.1)  (2.9)  (2.0)  (1.3)  (0.9)  (0.7)  (0.6)  Less: Maintenance Capital Expenditures (25.0)  (25.6)  (26.1)  (26.7)  (27.3)  (27.9)  (28.6)  Distributable Cash Flow $122.0  $154.3  $158.5  $127.6  $122.5  $125.3  $121.6  Sisecam Wyoming Distributed Cash Flow  Distributions to SIRE (51.0%)  $43.3  $63.0  $64.7  $59.2  $56.8  $58.1  $56.4  Distributions to NRP (49.0%)  41.6  60.5  62.1  56.9  54.6  55.8  54.2  Distributed Cash Flow  $85.0  $123.4  $126.8  $116.0  $111.3  $113.9  $110.6  Distributable Cash Flow Surplus / (Shortfall)  $37.0  $30.9  $31.7  $11.6  $11.1  $11.4  $11.1  Sisecam Wyoming Coverage Ratio  1.44x  1.25x  1.25x  1.10x  1.10x  1.10x  1.10x  Sisecam Wyoming Cash Flow Summary – Sensitivity Case #3  For the Years Ending December 31, 2022E 2023E 2024E 2025E 2026E  2027E  2028E  Sisecam Wyoming Distributable Cash Flow  SIRE Financial Projections, SIRE management  39  ($ in millions)  3 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  Sisecam Wyoming Sources and Uses – Sensitivity Case #3  For the Years Ending December 31, 2022E 2023E 2024E 2025E 2026E  2027E  20  Sources  Distributable Cash Flow Surplus / (Shortfall) $37.0  $30.9  $31.7  $11.6  $11.1  Increase / (Decrease) in Net Working Capital (27.5)  Cash from Revolver / (Cash to Revolver) --  0.4  --  15.7  --  8.2  --  0.  Total Sources $9.5  $31.2  $47.4  $19.8  Uses  Growth Capital Expenditures  $0.1  $--  Mandatory Debt Paydown  8.6  8.8  Discretionary Debt Paydown  0.1  Cash to (from) Balance Sheet  Other  (5.2)  Total Uses  Capital Structure  Total Debt Less: Cash  Net Debt  N  ($ in millions)  SIRE Financial Projections, SIRE management  40  3 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  SIRE Financial Projections, SIRE management  41  SIRE Cash Flow Summary – Sensitivity Case #3  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Consolidated EBITDA  Sisecam Wyoming EBITDA  $151.1  $182.8  $186.7  $155.7  $150.7  $154.0  $150.8  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  SIRE Consolidated EBITDA  $148.2  $178.8  $182.7  $151.7  $146.7  $150.0  $146.8  EBITDA Attributable to SIRE  SIRE'S 51% Share of Sisecam Wyoming EBITDA  $77.1  $93.2  $95.2  $79.4  $76.9  $78.5  $76.9  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  EBITDA Attributable to SIRE  $74.2  $89.2  $91.2  $75.4  $72.9  $74.5  $72.9  SIRE Distributable Cash Flow  Distributions from Sisecam Wyoming  $43.3  $63.0  $64.7  $59.2  $56.8  $58.1  $56.4  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  Distributable Cash Flow  $40.4  $59.0  $60.7  $55.2  $52.8  $54.1  $52.4  Distributed Cash Flow  Sisecam Chemicals  $29.1  $40.7  $41.7  $38.6  $37.3  $38.0  $37.1  Public  10.5  14.7  15.0  13.9  13.5  13.7  13.4  General Partner  0.8  3.5  4.0  2.6  2.0  2.3  1.9  Distributed Cash Flow  $40.4  $59.0  $60.7  $55.2  $52.8  $54.1  $52.4  Unit Ownership  Sisecam Chemicals  14.6  14.6  14.6  14.6  14.6  14.6  14.6  Public  5.2  5.2  5.2  5.2  5.2  5.2  5.2  General Partner  0.4  0.4  0.4  0.4  0.4  0.4  0.4  Total Units Outstanding  20.2  20.2  20.2  20.2  20.2  20.2  20.2  Distributable Cash Flow per LP Unit  $2.00  $2.80  $2.86  $2.65  $2.56  $2.61  $2.55  Distribution per LP Unit  2.00  2.80  2.86  2.65  2.56  2.61  2.55  Distributable Cash Flow Surplus / (Shortfall)  $--  $--  $--  $--  $--  $--  $--  ($ in millions, except per unit amounts)  For the Years Ending December 31,  3 
 

 Confidential – Preliminary and Subject to Change  4.25x  Terminal Exit Multiple 5.50x 6.75x  8.00x  9.25x  --%  Perpetuity Growth Rate 0.5% 1.0%  1.5%  2.0%  $24.83 $27.75  $30.68  $28.21 $29.55  $31.10  24.30  23.63  23.00  27.14  26.54  25.87  29.98  29.31  28.65  26.53  25.03  23.59  27.66  26.02  24.48  28.97  27.13  25.49  7.5%  8.0%  8.5%  9.0%  9.5%  $21.87 21.25  20.67  20.12  19.60  22.40 25.19 27.97  $33.60 32.82  32.07  31.34  30.63  7.5%  8.0%  8.5%  9.0%  9.5%  $27.05 25.54  24.12  22.80  21.63  22.32 23.09 23.96  $32.95 30.49  28.40  26.60  24.94  WACC  WACC   For the Years Ending December 31,    2023E 2024E 2025E 2026E 2027E 2028E   Perpetuity   Growth   Exit   Multiple   $72.91  Sisecam Wyoming EBITDA  Less: Tax Depreciation and Amortization2  $182.8 (630.3)  $186.7 (21.7)  $155.7 (39.8)  $150.7 (53.8)  $154.0 (63.2)  $150.8 (67.7)  $150.8 (28.6)  EBIT  Less: Cash Taxes3  ($447.5)  --  $165.0  (9.8)  $115.9  (6.9)  $97.0 (7.2)  $90.8 (6.7)  $83.1 (6.1)  $122.2 (45.2)  $77.0 28.6  (28.6)  EBIAT  Plus: Tax Depreciation and Amortization Less: Capital Expenditures  Less: Changes in NWC  ($447.5) 630.3  (25.6)  0.4  $155.2 21.7  (26.1)  15.7  $109.0 39.8  (26.7)  8.2  $89.8 53.8  (27.3)  0.8  $84.1 63.2  (27.9)  (9.8)  $76.9 67.7  (28.6)  (1.0)  -  Sisecam Wyoming Unlevered Free Cash Flow SIRE Interest in Sisecam Wyoming  $157.5 51.0%  $166.5 51.0%  $130.3 51.0%  $117.0 51.0%  $109.5 51.0%  $115.0 51.0%  $77.0 51.0%  SIRE Share of Sisecam Wyoming Unlevered Free Cash Flow Less: SIRE G&A  $80.3 (4.0)  $84.9 (4.0)  $66.4 (4.0)  $59.7 (4.0)  $55.9 (4.0)  $58.7 (4.0)  $39.3 (4.0)  $76.3  $80.9  $62.4  $55.7  $51.9  $54.7  SIRE Unlevered Free Cash Flow  EBITDA Multiple / Perpetuity Growth Rate  6.75x  $35.3  1.0%  $474.8  291.0  Implied Terminal Value  Present Value of Terminal Value @ 8.5% Discount Rate  Plus: Present Value of Unlevered Free Cash Flow @ 8.5% Discount Rate  $492.0 −  301.6 −  308.4  Implied Enterprise Value  $610.0  −  $599.5  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (73.9)  $525.6  Implied Equity Value  SIRE LP Units Outstanding4  $536.1 − 20.2  Implied SIRE LP Unit Value  $26.54 −  $26.02  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  Unit Price Sensitivity Analysis  4.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  42  Source: SIRE Financial Projections, SIRE management  51% of Sisecam Wyoming EBITDA less $4.0 million SIRE G&A  2022E tax DD&A assumes 100.0% bonus depreciation calculated as the midpoint of the enterprise value range plus 2022E capital expenditures; 2023E and 2024E tax DD&A assumes 100.0% bonus depreciation on capital expenditures; bonus depreciation phase-down on growth capital expenditures in 2025E (80.0%) and 2026E (60.0%)  Assumes unitholder tax rate of 29.6% from 2023E to 2025E and 37.0% thereafter  Discounted Cash Flow Analysis – Sensitivity Case #3  ($ in millions, except per unit amounts)  3 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  Peer Group Trading Analysis – Sensitivity Case #3  2022E EBITDA Attributable to SIRE Relevant EBITDA Multiple  5.5x  $74.2 –  8.0x  Implied Enterprise Value Based on 2022E Adjusted EBITDA  $407.8  –  $593.2  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (73.9)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $333.9  –  20.2  $519.3  Implied SIRE Unit Price Range - 2022E Adjusted EBITDA  $16.53  –  $25.71  2023E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  5.0x  $89.2  –  7.5x  Implied Enterprise Value Based on 2023E Adjusted EBITDA  $446.0  –  $669.0  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (73.9)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $372.1  –  20.2  $595.1  Implied SIRE Unit Price Range - 2023E Adjusted EBITDA  $18.42  –  $29.46  2024E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  4.5x  $91.2  –  7.0x  Implied Enterprise Value Based on 2024E Adjusted EBITDA  $410.4  –  $638.3  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (73.9)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $336.5  –  20.2  $564.4  Implied SIRE Unit Price Range - 2024E Adjusted EBITDA  $16.66  –  $27.94  ($ in millions, except per unit amounts)  Source: SIRE Financial Projections  1.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  43  3 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  Precedent M&A Transactions Analysis – Sensitivity Case #3  Precedent M&A Transaction Analysis  Source: Public filings, Wall Street research, SIRE Financial Projections  1.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  44  ($ in millions, except per unit amounts)  3 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  Discounted Distributions Analysis – Sensitivity Case #3  ($ per unit)  SIRE Distribution per LP Unit (Cash, As Paid)1  $2.80  $2.86  $2.65  $2.56  $2.61  $2.55  $2.55  –  $2.55  Terminal Yield2  12.0%  8.0%  Terminal Value  $21.24  $31.86  Equity Cost of Capital Based on CAPM  Present Value @ 8.0% Cost of Equity  $26.29  –  $32.99  Present Value @ 9.0% Cost of Equity  25.26  –  31.59  Present Value @ 10.0% Cost of Equity  24.28  –  30.27  Present Value @ 11.0% Cost of Equity  23.35  –  29.03  Present Value @ 12.0% Cost of Equity  22.48  –  27.86  Implied SIRE Unit Value – Based on CAPM  $23.35  –  $31.59  For the Years Ending   December 31,    2023E 2024E 2025E 2026E 2027E 2028E    Terminal Value Low High  3  2.  Based on SIRE’s 52-week yield range of 6.1% to 14.1% with a median of 9.4% and mean of 10.0%. Current yield is 9.5% as of October 4, 2022  45  Source: FactSet, SIRE Financial Projections  1. Values LP units based on LP unit distributions and does not consider GP distributions 
 

Exhibit (c)(5)

 Confidential – Preliminary and Subject to Change  Discussion Materials Regarding Project Houston October 11, 2022 
 

 Confidential – Preliminary and Subject to Change  These materials have been prepared by Evercore Group L.L.C. (“Evercore”) for the Conflicts Committee (the “Conflicts Committee”) of the Board of Directors of Sisecam Resource Partners LLC, the general partner of Sisecam Resources LP (the “Partnership”), to whom such materials are directly addressed and delivered and may not be used or relied upon for any purpose other than as specifically contemplated by a written agreement with Evercore. These materials are based on information provided by or on behalf of the Conflicts Committee, from public sources or otherwise reviewed by Evercore. Evercore assumes no responsibility for independent investigation or verification of such information and has relied on such information being complete and accurate in all material respects. To the extent such information includes estimates and forecasts of future financial performance prepared by or reviewed with the management of the Partnership and/or other potential transaction participants or obtained from public or other third party sources, Evercore has assumed that such estimates and forecasts have been reasonably prepared on bases reflecting the best currently available estimates and judgments of such management (or, with respect to estimates and forecasts obtained from public sources, represent reasonable estimates). No representation or warranty, express or implied, is made as to the accuracy or completeness of such information and nothing contained herein is, or shall be relied upon as, a representation, whether as to the past, the present or the future. These materials were designed for use by specific persons familiar with the business and affairs of the Partnership. These materials are not intended to provide the sole basis for evaluating, and should not be considered a recommendation with respect to, any transaction or other matter. These materials have been developed by and are proprietary to Evercore and were prepared exclusively for the benefit and internal use of the Conflicts Committee.  These materials were compiled on a confidential basis for use exclusively by the Conflicts Committee and not with a view to public disclosure or filing thereof under state or federal securities laws, and may not be reproduced, disseminated, quoted or referred to, in whole or in part, without the prior written consent of Evercore or as provided in the engagement letter between Evercore and the Conflicts Committee.  These materials do not constitute an offer or solicitation to sell or purchase any securities and are not a commitment by Evercore or any of its affiliates to provide or arrange any financing for any transaction or to purchase any security in connection therewith. Evercore assumes no obligation to update or otherwise revise these materials. These materials may not reflect information known to other professionals in other business areas of Evercore and its affiliates.  Evercore and its affiliates do not provide legal, accounting or tax advice. Accordingly, any statements contained herein as to tax matters were neither written nor intended by Evercore or its affiliates to be used and cannot be used by any taxpayer for the purpose of avoiding tax penalties that may be imposed on such taxpayer. Each person should seek legal, accounting and tax advice based on his, her or its particular circumstances from independent advisors regarding the impact of the transactions or matters described herein. 
 

 Confidential – Preliminary and Subject to Change  Table of Contents  Section  Executive Summary  SIRE Situation Analysis  Preliminary Valuation of SIRE Common Units  Appendix  Weighted Average Cost of Capital Analysis  Preliminary Valuation Detail – SIRE Financial Projections  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  Sensitivity Case #2 – Illustrative Unit 8 Expansion Economics  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  Supplemental Soda Ash Pricing Data  I  II  III 
 

 Confidential – Preliminary and Subject to Change  I. Executive Summary 
 

 Confidential – Preliminary and Subject to Change  Executive Summary  1  Introduction  Evercore Group L.L.C. (“Evercore”) is pleased to provide the following materials to the Conflicts Committee (the “Conflicts Committee”) of the Board of Directors of Sisecam Resource Partners LLC (the “General Partner” or “SIRE GP”), the general partner of Sisecam Resources LP (“SIRE” or the “Partnership”), regarding Sisecam Chemicals Resources LLC’s (“Sisecam Chemicals” or “SCR”) proposal to acquire all common units representing limited partner interests in the Partnership (each, a “Common Unit”) from the holders of such units other than Common Units held by Sisecam Chemicals, the General Partner or their respective affiliates (the “Unaffiliated Unitholders”) (the “Proposed Transaction”)  Sisecam Chemicals Wyoming LLC (“SCW LLC”) is a wholly-owned subsidiary of Sisecam Chemicals that currently owns:   14,551,000 Common Units (72% limited partner interest in the Partnership)   SIRE GP, which owns a 2.0% general partner interest in the Partnership  On July 5, 2022, Sisecam Chemicals proposed to acquire each outstanding Common Unit owned by the Unaffiliated Unitholders for $17.90 in cash (the “Initial Proposal”), and on September 20, 2022, the Conflicts Committee countered at $29.50 (the “Conflicts Committee Counterproposal”)  On September 27, 2022, Sisecam Chemicals proposed to acquire each outstanding Common Unit owned by the Unaffiliated Unitholders for $19.00 in cash (the “Proposed Consideration”)   The Proposed Consideration represents a 5.8% premium to SIRE’s closing Common Unit price of $17.95 as of July 5, 2022,  the last unaffected trading date before the Initial Proposal   The Proposed Consideration represents a 6.3% premium to SIRE’s 30-day volume weighted average price (“VWAP”) as of July 5, 2022 
 

 Confidential – Preliminary and Subject to Change  Executive Summary  2  Changes Since Conflicts Committee Meeting on October 6, 2022  Evercore made the following updates and adjustments from the draft presentation dated October 6, 2022, as requested by the Conflicts Committee:   Updated market prices to October 7, 2022   Adjusted Sensitivity Case #3 to reflect IHS netback forecasts less $26.00 and $39.00 per metric ton for domestic and export volumes, respectively, versus $20.00 and $35.00 per ton   Added an analysis of SIRE’s historical soda ash production from mined trona ore from 1996 through 2021 relative to the volume forecast in the SIRE Financial Projections 
 

 Confidential – Preliminary and Subject to Change  Executive Summary  3  Transaction Economics at Various Values  ($ in millions, except per unit amounts)  Source: Partnership filings, FactSet, SIRE Financial Projections  As of July 26, 2022; reflects the sum of: (i) 19,799,791 Common Units outstanding and (ii) 399,000 general partner units representing an approximate 2.0% limited partner interest in SIRE and assumes pro rata allocation of equity value to Common Units and SIRE GP, with no incremental allocation to SIRE GP attributable to IDRs  SIRE’s total equity value represents a 51% interest in Sisecam Wyoming with the resulting 49% non-controlling interest stated at implied market value based on the SIRE Common Unit price  100% of Sisecam Wyoming EBITDA less SIRE G&A  Conflicts  Committee  Initial  Proposed  Unit Price as of  $23.00  $25.00  $27.00  Counter-  Proposal  Consideration  10/7/2022  Unit Price  Unit Price  Unit Price  proposal  SIRE Common Unit Price  $17.90  $19.00  $20.56  $23.00  $25.00  $27.00  $29.50  SIRE Units Outstanding¹  20.2  20.2  20.2  20.2  20.2  20.2  20.2  Total Equity Value – SIRE²  $361.6  $383.8  $415.3  $464.6  $505.0  $545.4  $595.9  Noncontrolling Interest²  347.4  368.7  399.0  446.4  485.2  524.0  572.5  Total Equity Value – Sisecam Wyoming  $708.9  $752.5  $814.3  $910.9  $990.1  $1,069.3  $1,168.4  Plus: Net Debt as of December 31, 2022  143.6  143.6  143.6  143.6  143.6  143.6  143.6  Consolidated Enterprise Value  $852.6  $896.1  $957.9  $1,054.5  $1,133.8  $1,213.0  $1,312.0  SIRE Financial Projections – SIRE Consolidated EBITDA 3  2022E  $152.0  $152.0  $152.0  $152.0  $152.0  $152.0  $152.0  2023E  $154.0  154.0  154.0  154.0  154.0  154.0  154.0  2024E  $143.5  143.5  143.5  143.5  143.5  143.5  143.5  Enterprise Value / SIRE Consolidated EBITDA  2022E  5.6x  5.9x  6.3x  6.9x  7.5x  8.0x  8.6x  2023E  5.5  5.8  6.2  6.8  7.4  7.9  8.5  2024E  5.9  6.2  6.7  7.4  7.9  8.5  9.1 
 

 Confidential – Preliminary and Subject to Change  $20.56  $18.80  $17.87  $17.45  $20.04  $19.16  $19.00  $12.00  $14.00  $16.00  $18.00  $20.00  $22.00  $24.00  9/10/21  10/29/21  12/17/21  2/4/22  3/25/22  5/13/22  7/1/22  8/19/22  10/7/22  Historical Price (SIRE)  Last 30 Trading Days VWAP  Last 60 Trading Days VWAP  Last 6 Months VWAP  Last 12 Months VWAP  Proposed Consideration  Go-Forward VWAP  Executive Summary  SIRE Unit Trading  7/5/22: SCR delivered non- binding proposal to acquire all Common Units held by Unaffiliated Unitholders  11/19/21: Ciner Enterprises agreed to sell 60% of SCR, inclusive of control, to Sisecam USA for $300 million  1/27/22: CINR / SIRE  announced a quarterly cash distribution increase from  $0.34 to $0.65 per unit  Consideration Premium Relative   SIRE Price to Historical VWAP   Proposed Consideration $19.00  Unaffected Closing Price Last 30 Trading Days VWAP Last 60 Trading Days VWAP  $17.95 17.87  18.80  5.8%  6.3%  1.1%  (0.8%)  8.9%  Last 6 Months VWAP Last 12 Months VWAP Go-Forward VWAP  19.16  17.45  20.04  (5.2%)  Source: FactSet, Bloomberg  4 
 

 Confidential – Preliminary and Subject to Change  II. SIRE Situation Analysis 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Public Trading Statistics  ($ in millions, except per unit amounts)  Balance Sheet and Credit Data  Common Unit Price and Distribution Information  General Partner Incentive Distribution Rights   As of June 30, 2022   Cash and Marketable Securities Short-Term Debt  Long-Term Debt  $3.4 8.7  145.6  Total Debt Net Debt  Plus: Noncontrolling Interest (Book Value) Plus: Partners' Capital  $154.3  $150.9 156.4  201.2  Net Book Capitalization  $508.5  $3.00  $2.50  $2.00  $1.50  $1.00  $0.50  $--  $--  $5.00  $10.00  $15.00  $20.00  $25.00  10/7/20  6/7/21  Distribution per Unit  10/7/22  Distribution per Unit  Unit Price  2/5/22  Unit Price  Quarterly Distribution per LP Unit $0.5000  Total Total Total Quarterly Quarterly  Total Annual  Total Annual  Quarterly Quarterly Distribution Distribution to GP  LP Units Distribution Distribution Distribution Distribution  % to LP % to GP  LP Quarterly Distribution Range  Within Range per LP Unit Outstanding to LPs to GP to LPs to GP  98.0%  2.0%  $--  $0.5000  $0.5000  $0.0102  19.8  $9.9  $0.2  $39.6  $0.8  98.0%  2.0%  0.5000  0.5750  --  --  19.8  --  --  --  --  85.0%  15.0%  0.5750  0.6250  --  --  19.8  --  --  --  --  75.0%  25.0%  0.6250  0.7500  --  --  19.8  --  --  --  --  50.0%  50.0%  0.7500  --  --  19.8 -- -- -- --    $9.9 $0.2 $39.6 $0.8   % of Total Distributions to the GP  % of Total Distributions to the IDRs  2.0%  --%  Source: Public filings, FactSet, SIRE Financial Projections  As of July 26, 2022; Includes General Partner 2.0% interest  As of June 30, 2022  Implied market value of the 49% interest in Sisecam Wyoming owned by NRP LLC, calculated as the Partnership’s Total Equity Value divided by 51% multiplied by 49%   As of October 7, 2022   Total Units Outstanding1 Common Unit Price  20.2  $20.56  Total Equity Value Plus: Net Debt2  Plus: Noncontrolling Interest (Market Value)3  $415.3 150.9  399.0  Enterprise Value  $965.2   Management Projections    Metric Yield/Multiple   Distribution Yield  Current  $2.00  9.7%  Revolver Availability / Total Revolver Capacity  $120 / $225  2023E  2.40  11.7%  Net Debt / Net Book Cap  29.7%  2024E  EV / EBITDA4  2.21  10.7%  Net Debt / 2022E EBITDA  1.0x  2022E  $152  6.4x  2023E  154  6.3  2024E  143  6.7  4.  SIRE Consolidated EBITDA equal to 100% of Sisecam Wyoming EBITDA less SIRE G&A  5 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Source: SIRE Financial Projections  6  SIRE Financial Projections – Assumptions  Revenue  Long-term domestic / export revenue breakout of 50% / 50%   Domestic and export pricing based on SIRE management’s forecast  Export revenue is broken out into ANSAC and direct export projects with no sales attributable to ANSAC in 2023E+  Expenses  Expenses based on historical costs per unit, the majority of which are projected to increase 5.8% in 2023E and 2.2% in 2024E and each year thereafter   Costs per unit for domestic freight and personnel are projected to increase 5.8% in 2023E and 3.0% in 2024E and each year thereafter   Energy costs per unit are expected to increase 5.8% in 2023E, then decline in 2024E to a level which is 2.2% greater than 2022E and increase at a 2.2% annual rate thereafter  SIRE-Level G&A  Annual cash G&A incurred at the Partnership level after distributions received from Sisecam Wyoming equal to $2.9 million in 2022E and $4.0 million each year thereafter   Deducted from Sisecam Wyoming EBITDA to arrive at SIRE Consolidated EBITDA   Deducted from SIRE's 51% share of Sisecam Wyoming EBITDA to arrive at EBITDA Attributable to SIRE  Capital Expenditures  Maintenance capital expenditures of $25.0 million in 2022E are projected to increase 2.2% annually thereafter  No growth capital expenditures contemplated in the forecast   Detailed engineering work on Unit 8 Expansion completed, but SIRE management has stated that the project was postponed due to COVID-19 market conditions and is not currently contemplated given SIRE management’s view of global demand as well as increased projected capital costs for the project  Credit Facility Assumptions  Sisecam Wyoming’s existing $225 million revolving credit facility includes an accordion provision to increase the commitment to $475 million subject to certain lender approvals  $105 million drawn as of June 30, 2022  2.05% interest rate  Distribution Coverage / Total Leverage  Sisecam Wyoming to maintain a distribution coverage ratio of 1.50x in 2022E, 1.25x in 2023E and 2024E, and 1.10x thereafter   SIRE to distribute 100% of distributions received from Sisecam Wyoming less G&A incurred at the Partnership  Sisecam Wyoming to use all remaining cash flow to pay down debt 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Source: SIRE Financial Projections  7  SIRE Financial Projections – Sisecam Wyoming EBITDA  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Domestic Sales Volumes (mt)  1.17  1.26  1.19  1.11  1.11  1.19  1.19  Export Sales Volumes (mt)  1.35  1.26  1.19  1.11  1.11  1.19  1.19  Sales Volumes (mt)  2.52  2.52  2.37  2.22  2.22  2.37  2.37  Volume Growth (%)  (1.3%)  (0.1%)  (5.8%)  (6.4%)  --%  6.8%  --%  Domestic Gross Revenue  $289.1  $344.1  $330.4  $310.7  $314.5  $339.9  $344.2  Export Gross Revenue  435.1  440.9  407.7  374.4  369.5  398.9  396.2  Gross Revenue  $724.2  $784.9  $738.0  $685.2  $683.9  $738.8  $740.3  Domestic Freight  ($117.0)  ($132.7)  ($128.8)  ($124.2)  ($127.9)  ($140.7)  ($145.0)  Export Freight  (171.8)  (189.3)  (182.4)  (174.6)  (178.5)  (195.0)  (199.3)  Freight Costs  ($288.7)  ($321.9)  ($311.2)  ($298.8)  ($306.5)  ($335.7)  ($344.3)  Domestic Net Revenue  $172.1  $211.4  $201.6  $186.5  $186.5  $199.2  $199.2  Export Net Revenue  263.3  251.6  225.3  199.8  191.0  203.9  196.8  Net Revenue  $435.4  $463.0  $426.9  $386.4  $377.5  $403.1  $396.0  Average Net Realized Price  $172.87  $184.00  $180.00  $174.00  $170.00  $170.00  $167.00  Energy Costs  (66.1)  (76.0)  (63.7)  (60.9)  (62.3)  (68.1)  (69.6)  Personnel Costs  (82.0)  (88.7)  (89.3)  (91.2)  (93.9)  (97.6)  (100.6)  Royalties  (20.1)  (21.5)  (18.8)  (17.0)  (16.6)  (17.7)  (17.4)  Severance & Ad Valorem Taxes  (17.6)  (12.0)  (11.5)  (11.0)  (11.3)  (12.3)  (12.6)  Other  (71.4)  (83.0)  (75.6)  (67.9)  (62.6)  (72.2)  (73.8)  Cost of Goods Sold  ($257.3)  ($281.2)  ($259.0)  ($248.0)  ($246.7)  ($267.9)  ($274.0)  Gross Profit  $178.2  $181.8  $167.9  $138.3  $130.8  $135.2  $122.1  Gross Margin (% of Net Revenue)  40.9%  39.3%  39.3%  35.8%  34.6%  33.5%  30.8%  Operating Expenses  (23.3)  (23.8)  (20.4)  (20.9)  (21.4)  (21.9)  (22.3)  Sisecam Wyoming EBITDA  $154.9  $158.0  $147.5  $117.4  $109.4  $113.4  $99.7  EBITDA Margin (% of Net Revenue)  35.6%  34.1%  34.5%  30.4%  29.0%  28.1%  25.2%  For the Years Ending December 31,  ($ in millions) 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  ($ in millions)  Sisecam Wyoming EBITDA $154.9  $158.0  $147.5  $117.4  $109.4  $113.4  $99.7  Less: Cash Interest Expense (4.1)  (2.9)  (2.2)  (1.6)  (1.3)  (1.2)  (1.1)  Less: Maintenance Capital Expenditures (25.0)  (25.6)  (26.1)  (26.7)  (27.3)  (27.9)  (28.6)  Distributable Cash Flow $125.8  $129.6  $119.1  $89.1  $80.8  $84.3  $70.1  Sisecam Wyoming Distributed Cash Flow  Distributions to SIRE (51.0%)  $43.3  $52.9  $48.6  $41.3  $37.5  $39.1  $32.5  Distributions to NRP (49.0%)  41.6  50.8  46.7  39.7  36.0  37.5  31.2  Distributed Cash Flow  $85.0  $103.7  $95.3  $81.0  $73.5  $76.6  $63.7  Distributable Cash Flow Surplus / (Shortfall)  $40.8  $25.9  $23.8  $8.1  $7.3  $7.7  $6.4  Sisecam Wyoming Coverage Ratio  1.48x  1.25x  1.25x  1.10x  1.10x  1.10x  1.10x  SIRE Financial Projections – Sisecam Wyoming Cash Flow Summary  For the Years Ending December 31, 2022E 2023E 2024E 2025E 2026E  2027E  2028E  Sisecam Wyoming Distributable Cash Flow  Source: SIRE Financial Projections  8 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  ($ in millions)  Distributable Cash Flow Surplus / (Shortfall) $40.8  $25.9  $23.8  $8.1  $7.3  $7.7  $6.4  Increase / (Decrease) in Net Working Capital (27.5)  0.4  15.7  8.2  0.8  (9.8)  (1.0)  Cash from Revolver / (Cash to Revolver) --  --  --  --  1.4  5.7  --  Total Sources $13.3  $26.3  $39.5  $16.3  $9.5  $3.5  $5.4  Uses  Growth Capital Expenditures  $0.1  $--  $--  $--  $--  $--  $--  Mandatory Debt Paydown  8.6  8.8  9.1  9.3  9.5  3.5  4.9  Discretionary Debt Paydown  1.3  17.4  30.5  7.0  --  --  0.5  Cash to (from) Balance Sheet  (5.2)  --  --  --  --  --  --  Other  8.4  --  --  --  --  --  --  Total Uses  $13.3  $26.3  $39.5  $16.3  $9.5  $3.5  $5.4  Capital Structure  Total Debt  $148.6  $122.4  $82.8  $66.5  $58.4  $60.6  $55.2  Less: Cash  (5.0)  (5.0)  (5.0)  (5.0)  (5.0)  (5.0)  (5.0)  Net Debt  $143.6  $117.4  $77.8  $61.5  $53.4  $55.6  $50.2  Net Debt / Adjusted EBITDA  0.9x  0.7x  0.5x  0.5x  0.5x  0.5x  0.5x  SIRE Financial Projections – Sisecam Wyoming Sources and Uses  For the Years Ending December 31, 2022E 2023E 2024E 2025E 2026E  2027E  2028E  Sources  Source: SIRE Financial Projections  9 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Source: SIRE Financial Projections  10  SIRE Financial Projections – SIRE Cash Flow Summary  ($ in millions, except per unit amounts)  For the Years Ending December 31,  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Consolidated EBITDA  Sisecam Wyoming EBITDA  $154.9  $158.0  $147.5  $117.4  $109.4  $113.4  $99.7  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  SIRE Consolidated EBITDA  $152.0  $154.0  $143.5  $113.4  $105.4  $109.4  $95.7  EBITDA Attributable to SIRE  SIRE'S 51% Share of Sisecam Wyoming EBITDA  $79.0  $80.6  $75.2  $59.9  $55.8  $57.8  $50.9  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  EBITDA Attributable to SIRE  $76.1  $76.6  $71.2  $55.9  $51.8  $53.8  $46.9  SIRE Distributable Cash Flow  Distributions from Sisecam Wyoming  $43.3  $52.9  $48.6  $41.3  $37.5  $39.1  $32.5  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  Distributable Cash Flow  $40.4  $48.9  $44.6  $37.3  $33.5  $35.1  $28.5  Distributed Cash Flow  Sisecam Chemicals  $29.1  $35.0  $32.1  $26.9  $24.1  $25.3  $20.5  Public  10.5  12.6  11.6  9.7  8.7  9.1  7.4  General Partner  0.8  1.3  0.9  0.7  0.7  0.7  0.6  Distributed Cash Flow  $40.4  $48.9  $44.6  $37.3  $33.5  $35.1  $28.5  Unit Ownership  Sisecam Chemicals  14.6  14.6  14.6  14.6  14.6  14.6  14.6  Public  5.2  5.2  5.2  5.2  5.2  5.2  5.2  General Partner  0.4  0.4  0.4  0.4  0.4  0.4  0.4  Total Units Outstanding  20.2  20.2  20.2  20.2  20.2  20.2  20.2  Distributable Cash Flow per LP Unit  $2.00  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  Distribution per LP Unit  2.00  2.40  2.21  1.85  1.66  1.74  1.41  Distributable Cash Flow Surplus / (Shortfall)  $--  $--  $--  $--  $--  $--  $-- 
 

 Confidential – Preliminary and Subject to Change  III.  Preliminary Valuation of SIRE Common Units 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation of SIRE Common Units  Sensitivity Cases – Assumptions  Sensitivity Case # 1  Sensitivity Case # 2  Sensitivity Case # 3  Net Realized Pricing  Domestic and export net realized pricing reflects IHS netback forecasts less $5.00 and $30.00 per metric ton, respectively, from 2022E to 2028E   Based on the average historical difference between IHS pricing and SIRE realized pricing from 2012A to 2019A rounded to the nearest $1.00  Domestic and export net pricing reflects IHS netback forecasts less $26.00 and $39.00 per metric ton, respectively, from 2022E to 2028E   Discounts informed by the 2018A−2020A average difference between IHS pricing and SIRE realized pricing  Soda Ash Volumes  Same deca utilization assumptions as SIRE Financial Projections  Soda ash production capacity utilization of  96.0%, consistent with 2012A−2019A historical average   Any reduction in deca-related production is assumed to be replaced through increased trona mining   Results in 2.40 million mtpa of soda ash production throughout projection period  Unit 8 Expansion reaches FID by year-end 2022E, adding 1.0 million metric tons of new soda ash production capacity   Incremental capacity comes online at the beginning of 2025E  Same deca and capacity utilization assumptions as 1  Same as SIRE Financial Projections  Operating Costs  Before considering the cost effects of additional trona mining, non-freight operating costs as a  percentage of net revenue are assumed to be:   Consistent with SIRE Financial Projections as a percentage of net revenue for 2022E, 2023E and 2024E; resulting in gross margins of 40.9%, 39.3% and 39.3%, respectively   Adjusted in 2025E and thereafter in line with the five-year trailing average gross margin through 2022E of 37.1%  To account for the cost effects of increased trona mining given reduced availability of deca, production-related costs (energy, personnel, materials, maintenance and other) were increased in proportion to the increase in mining-related production volumes relative to available capacity (excluding deca)   Results in lower gross margins than those that would be achieved before giving effect to  increased trona mining  Royalties and production taxes based on a percentage of net revenue consistent with SIRE Financial Projections  Non-freight operating costs as a percentage of  net revenue are assumed to be:   Consistent with SIRE Financial Projections as a percentage of net revenue for 2022E, 2023E and 2024E; resulting in gross margins of 40.9%, 39.3% and 39.3%, respectively   Adjusted to 37.1% in 2025E and thereafter, in line with the five-year trailing average gross margin through 2022E  11 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation of SIRE Common Units  Sensitivity Cases – Assumptions (cont’d)  Sensitivity Case # 1  Sensitivity Case # 2  Sensitivity Case # 3  Capital Expenditures  Same as SIRE Financial Projections  Includes a range of capital expenditure assumptions for the Unit 8 Expansion:   Low end of $504.2 million of growth capital expenditures, reflecting SIRE management’s 2019 estimate of $426.0 million adjusted for actual / projected inflation through 2023E   High end of $835.0 million, reflecting the upper end of SIRE management’s revised cost estimate as of July 2022, as provided on September 17, 2022  Expenditures incurred evenly throughout 2023E and 2024E  Same as SIRE Financial Projections  Debt  Same as SIRE Financial Projections  12 
 

 Confidential – Preliminary and Subject to Change  COVID-19 Impacted  $75  $100  $125  $150  $175  $200  $225  2012A 2013A 2014A 2015A 2016A 2017A 2018A  2019A  2020A  2021A  COVID-19 Impacted  $75  $100  $125  $150  $200  $175  $225  2012A  2013A  2014A  2019A  2020A  2021A  Preliminary Valuation of SIRE Common Units  Historical Net Realized Pricing Trends – SIRE vs. IHS  Historical and Projected Soda Ash Pricing Trends – Domestic Sales vs. Exports  ($ per metric ton)  Source: SIRE management, IHS  Note: SIRE netback pricing for domestic sales and exports is expressed as the gross realized price less the freight cost per metric ton sold, respectively, by sales channel  Domestic Sales  Exports  Legend  SIRE Domestic, Net IHS Domestic, Net  Legend  SIRE ANSAC Export, Net  IHS Export, Net  $20.27  $11.17  $4.80  SIRE Net Realized Price Differential to IHS  ($3.09) ($11.74) ($17.91) ($22.62)  2015A 2016A 2017A 2018A  ($19.01)  ($35.99)  ($42.58)  ($26.41)  ($32.88)  ($29.02)  ($35.00)  ($42.78)  ($37.70)  SIRE Net Realized Price Differential to IHS  ($32.00) ($25.26) ($29.65) ($31.16)  Per SIRE management guidance, the appropriate differential vs. IHS is the 3-year average  13  from 2018A to 2020A, which is ($26) and ($39) for domestic sales and exports, respectively 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation of SIRE Common Units  Soda Ash Production from Mined Trona Ore  (metric tons in millions)  Soda Ash Production from Mined Trona Ore  1.69  1.65  1.61  1.67  1.74  1.78  1.74  1.79  2.08 2.11  2.02  1.95  2.05  1.54  1.74  1.81  1.89  1.86  1.91  2.03  2.04  2.06  2.00  2.12  1.82  2.04  2.21  1.50  1.25  1.00  0.75  0.50  0.25  1.75  2.00  2.25  2.50  1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021  Historical 2022E−2028E Projected  Source: SIRE management, SIRE Financial Projections  Note: Soda ash production from mined trona ora excludes production volumes from deca dehydration  14  Historically, annual soda ash production from mined trona ore, which excludes production from deca, has never exceeded SIRE management’s projection for 2022E to 2028E of approximately 2.2 mtpa per the SIRE Financial Projections 
 

 Confidential – Preliminary and Subject to Change  30.8%  35.8% 36.0%  34.6% 36.0%  36.5%  33.5%  36.5%  40.9% 40.3% 40.9%  39.3% 38.7% 39.3%  39.3% 38.8% 39.3%  37.1%  37.1%  37.1%  37.1%  2022E  2023E 2024E 2025E 2026E  2027E  2028E  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  $2.96  $2.87  $2.76  $2.00 $2.00 $2.00  $2.90 $2.72  $3.00  $2.79  $2.58  $2.49  $2.54  $2.70  $2.47  2022E  2023E  2024E  2025E  2026E  2027E  2028E  $76.6  $71.2  $55.9  $51.8  $53.8  $46.9  $76.1 $77.7  $84.2  $81.5  $78.7  $77.0  $71.7  $92.6 $86.7  $95.7  $88.8  $73.3  $70.8  $72.3  $70.6  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Preliminary Valuation of SIRE Common Units  SIRE Financial Projections vs. Sensitivity Case #1 & Case #3  EBITDA  Attributable to SIRE  DCF / LP Unit  % Gross Margin  ($ in millions, except per unit amounts)  Source: SIRE Financial Projections, SIRE management  SIRE Financial Projections Sensitivity Case #1 Sensitivity Case #3  15  1  3 
 

 Confidential – Preliminary and Subject to Change  Methodology  Description  Metrics / Assumptions  Discounted Cash Flow Analysis  Values SIRE Common Units based on the concepts of the time value of money  Using management’s projections, Evercore:   Utilized varying WACC discount rates and terminal values to derive valuation ranges for the SIRE Common Units   Cash flows were discounted using WACC given allocated EBITDA- based cash flows   Calculated terminal values based on a range of multiples of EBITDA  as well as assumed perpetuity growth rates  Discounted the projected cash flows to assumed December 31, 2022 effective date  WACC based on the Capital Asset Pricing Model (“CAPM”)  Unitholder effective tax rate of 29.6% (80.0% of 37.0% top bracket) from 2023E to 2025E and 37.0% thereafter  For the terminal value, tax depreciation assumed to equal maintenance capital expenditures  EBITDA exit multiple of 5.5x to 8.0x and a perpetuity growth rate of 0.5% to 1.5%  Sensitivity Case #2: Unit 8 Expansion’s implied net present value per SIRE unit, calculated using discount rates ranging from 10.0% to 15.0% (the “Implied Unit 8 NPV per Unit”), was added to Sensitivity Case #1’s implied SIRE unit value  Peer Group Trading Analysis  Values SIRE Common Units based on peer group’s current market enterprise value multiples of relevant EBITDA  Peer group selected based on assets similar to those owned by SIRE  Enterprise value / EBITDA multiples applied to 2022E, 2023E and 2024E Adjusted EBITDA  Sensitivity Case #2: the Implied Unit 8 NPV per Unit was added to Sensitivity Case #1’s implied SIRE unit value  Precedent M&A Transaction Analysis  Values SIRE Common Units based on transactions involving assets and businesses similar to those owned by SIRE  Transaction value / EBITDA multiples applied to 2023E EBITDA  Sensitivity Case #2: the Implied Unit 8 NPV per Unit was added to Sensitivity Case #1’s implied SIRE unit value  Discounted Distributions Analysis  Values SIRE Common Units based on the present value of the future cash distributions to SIRE Common Unitholders  Discounted projected distributions to assumed December 31, 2022 effective date  Terminal yield range of 8.0% to 12.0%   Cost of equity of 9.0% to 11.0% based on CAPM  Sensitivity Case #2: the Implied Unit 8 NPV per Unit was added to Sensitivity Case #1’s implied SIRE unit value  Premiums Paid Analysis  Implied value of SIRE Common Units based on historical premiums paid in selected relevant cash midstream mergers  Median 1-Day and 30-Day premiums paid applied to relevant equity prices  Sensitivity Case #2: the Implied Unit 8 NPV per Unit was added to Sensitivity Case #1’s implied SIRE unit value  16  Preliminary Valuation of SIRE Common Units  Valuation Methodologies  Evercore utilized the following methodologies to analyze the value of SIRE’s Common Units:  For Reference Only 
 

 Confidential – Preliminary and Subject to Change  Peer Group Trading Analysis  Precedent M&A Transactions Analysis  Discounted Cash Flow Analysis  EBITDA Exit Multiple Perpetuity Growth  2022E EBITDA  2023E EBITDA  2024E EBITDA  2023E EBITDA  EBITDA Exit Multiple:  5.5x - 8.0x  Perpetuity Growth Rate: 0.5% - 1.5%  2022E EBITDA Multiple:  5.5x - 8.0x  2023E EBITDA Multiple: 5.0x - 7.5x  2024E EBITDA Multiple:  4.5x - 7.0x  2023E EBITDA Multiple: 6.0x - 8.5x  Range of 24.4% - 29.6%  Discount Rate: WACC of 8.25% - 9.25%  Terminal Yield of: 8.0% - 12.0%  Equity Cost of Capital of: 9.0% - 11.0%  Discounted Distributions Analysis  Premiums Paid Analysis  $14.37  $13.26  $17.09  $15.34  $12.24  $19.13  $14.91  $22.23  $18.93  $16.12  $26.51  $24.82  $21.05  $28.61  $19.52  $23.27  $--  $5.00  $10.00  $15.00  $20.00  $25.00  $30.00  $50.00  $45.00  $40.00  $35.00  Preliminary Valuation of SIRE Common Units  Valuation Summary – SIRE Financial Projections – Common Units  Proposed  Consideration:  $19.00  FOR REFERENCE ONLY  SIRE Financial Projections  17 
 

 Confidential – Preliminary and Subject to Change  Peer Group Trading Analysis  Precedent M&A Transactions Analysis  Discounted Cash Flow Analysis  EBITDA Exit Multiple Perpetuity Growth  2022E EBITDA  2023E EBITDA  2024E EBITDA  2023E EBITDA  EBITDA Exit Multiple:  5.5x - 8.0x  Perpetuity Growth Rate: 0.5% - 1.5%  2022E EBITDA Multiple:  5.5x - 8.0x  2023E EBITDA Multiple: 5.0x - 7.5x  2024E EBITDA Multiple:  4.5x - 7.0x  2023E EBITDA Multiple: 6.0x - 8.5x  Discount Rate: WACC of 8.25% - 9.25%  Terminal Yield of: 8.0% - 12.0%  Equity Cost of Capital of: 9.0% - 11.0%  Discounted Distributions Analysis  $24.54  $16.97  $21.82  $24.99  $17.42  $21.95  $17.55  $9.98  $15.84  $19.31  $11.74  $17.76  $17.72  $10.15  $16.09  $23.90  $16.33  $22.05  $24.84  $17.27  $22.64  $31.96  $33.82  $28.54  $30.52  $32.38  $26.81  $27.17  $29.03  $24.72  $30.77  $32.63  $28.49  $29.56  $31.42  $27.08  $35.35  $37.22  $32.78  $33.56  $35.42  $30.61  $--  $5.00  $10.00  $15.00  $20.00  $25.00  $30.00  $35.00  $50.00  $45.00  $40.00  1. Valuation ranges represent Case 1 ranges plus / minus the upper / lower implied unit value of the Unit 8 Expansion assuming $504.2 million /   $835.0 million of Unit 8 growth capital expenditures and a discount rate for incremental Unit 8 unlevered free cash flows of 10.0% / 15.0%, respectively   Preliminary Valuation of SIRE Common Units  Valuation Summary – Sensitivity Cases #1, #2 and #3 – Common Units  Proposed Consideration:  $19.00  Sensitivity Case #1 Sensitivity Case #21  1 2  3  Sensitivity Case #3  18 
 

 Confidential – Preliminary and Subject to Change  Peer Group Trading Analysis  Precedent M&A Transactions Analysis  Discounted Cash Flow Analysis  EBITDA Exit Multiple Perpetuity Growth  2022E EBITDA  2023E EBITDA  2024E EBITDA  2023E EBITDA  EBITDA Exit Multiple:  5.5x - 8.0x  Perpetuity Growth Rate: 0.5% - 1.5%  2022E EBITDA Multiple:  5.5x - 8.0x  2023E EBITDA Multiple: 5.0x - 7.5x  2024E EBITDA Multiple:  4.5x - 7.0x  2023E EBITDA Multiple: 6.0x - 8.5x  Discount Rate: WACC of 8.25% - 9.25%  Terminal Yield of: 8.0% - 12.0%  Equity Cost of Capital of: 9.0% - 11.0%  Discounted Distributions Analysis  $21.82  $21.95  $15.84  $17.76  $16.09  $22.05  $22.64  $28.54  $26.81  $24.72  $28.49  $27.08  $32.78  $30.61  $--  $5.00  $10.00  $15.00  $20.00  $25.00  $30.00  $35.00  $50.00  $45.00  $40.00  Preliminary Valuation of SIRE Common Units  •3 Valuation Summary – Sensitivity Case #3 – Common Units  Proposed Consideration:  $19.00  Sensitivity Case #3  19 
 

 Confidential – Preliminary and Subject to Change  Appendix 
 

 Confidential – Preliminary and Subject to Change  A. Weighted Average Cost of Capital Analysis 
 

 Confidential – Preliminary and Subject to Change  Unit/Share Price  Market Equity  Total Debt and  Total Debt /  Adjusted  Unlevered  Partnership/Corporation  10/7/22  Value  Preferred Equity  Total Capitalization  Beta 1  B  Risk-free Rate 3  Unlevered Beta  Debt / Total Capitalization Adjusted Levered Equity Beta  WACC  Sup   0.39   0.44  0.49  0.54  Market Risk Premium 4  25.0%  8.4%  8.6%  8.9%  9.2%   Small Company Risk Premi  30.0%  8.3%  8.6%  8.8%  9.1%   Equity Cost of Cap  35.0%  8.2%  8.5%  8.7%  9.0%  Pre-Tax  4.1%  0.44  36.4%  Ciech SA  $6.68  $352.2  $422.5  54.5%  0  Genesis Energy, L.P.  10.15  1,244.2  4,160.9  77.0%  Türkiye Sise ve Cam Fabrikalari A.S.  1.60  4,778.2  2,054.2  30.1%  Solvay SA  82.30  8,489.5  4,861.4  CAPM  Tata Chemicals Limited  14.36  3,657.6  853.2  Mean   Median    Sisecam Resources LP $20.56 $415.3   Weighted Average Cost of Capital Analysis  SIRE WACC Analysis – Capital Asset Pricing Model  ($ in millions, except per unit / share amounts)  Note: Capital structure includes effect of dilutive securities and GP interest; does not attribute value to the IDRs  Predicted raw betas from FactSet; Adjusted Equity Beta calculated as: (0.67) × Raw Beta + (0.33) × 1.0  Unlevered Beta calculated as: Adjusted Equity Beta × (E/(E + D × (1-T)); Assumes corporate tax rate of 29.6%  20-year Treasury as of October 7, 2022  Duff & Phelps for Decile 9, including companies with an equity market capitalization of $190.0 million to $451.8 million  Equity Cost of Capital calculated as: Risk-free rate of 3.8% + ( Levered Equity Beta of 0.63 × Market Risk Premium of 6.2% (Supply Side) or 7.3% (Historical) ) + Small Company Risk Premium of 2.3%  Based on ICE BofA US High Yield Index (BB)  Supply-Side MRP WACC Sensitivity  Historical MRP WACC Sensitivity   Debt / Total Cap    0.39 0.44 0.49 0.54    Debt / Total Cap   40.0%  8.1%  8.4%  8.6%  8.9%  45.0%  8.0%  8.3%  8.5%  8.8%  25.0%  8.7%  9.1%  9.4%  9.7%  30.0%  8.6%  9.0%  9.3%  9.6%  35.0%  8.5%  8.9%  9.2%  9.5%  40.0%  8.4%  8.8%  9.1%  9.4%  45.0%  8.3%  8.7%  9.0%  9.3%  20 
 

 Confidential – Preliminary and Subject to Change  B. Preliminary Valuation Detail – SIRE Financial Projections 
 

 Confidential – Preliminary and Subject to Change  Source: SIRE Financial Projections  51% of Sisecam Wyoming EBITDA less $4.0 million SIRE G&A  2022E tax DD&A assumes 100.0% bonus depreciation calculated as the midpoint of the enterprise value range plus 2022E capital expenditures; 2023E and 2024E tax DD&A assumes 100.0% bonus depreciation on capital expenditures; bonus depreciation phase-down on growth capital expenditures in 2025E (80.0%) and 2026E (60.0%); cash taxes assum  Assumes unitholder tax rate of 29.6% from 2023E to 2025E and 37.0% thereafter  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution   For the Years Ending December 31,    2023E 2024E 2025E 2026E 2027E 2028E   Perpetuity   Growth   Exit   Multiple   $46.91  Sisecam Wyoming EBITDA  Less: Tax Depreciation and Amortization2  $158.0 (413.6)  $147.5 (21.7)  $117.4 (39.8)  $109.4 (53.8)  $113.4 (63.2)  $99.7 (67.7)  $99.7 (28.6)  EBIT  Less: Cash Taxes3  ($255.5)  --  $125.8  (7.4)  $77.7 (4.6)  $55.6 (4.1)  $50.2 (3.7)  $32.0 (8.8)  $71.1 (26.3)  $44.8 28.6  (28.6)  EBIAT  Plus: Tax Depreciation and Amortization Less: Capital Expenditures  Less: Changes in NWC  ($255.5) 413.6  (25.6)  0.4  $118.4 21.7  (26.1)  15.7  $73.1 39.8  (26.7)  8.2  $51.5 53.8  (27.3)  0.8  $46.5 63.2  (27.9)  (9.8)  $23.2 67.7  (28.6)  (1.0)  -  Sisecam Wyoming Unlevered Free Cash Flow SIRE Interest in Sisecam Wyoming  $132.8 51.0%  $129.6 51.0%  $94.3 51.0%  $78.7 51.0%  $71.9 51.0%  $61.3 51.0%  $44.8 51.0%  SIRE Share of Sisecam Wyoming Unlevered Free Cash Flow Less: SIRE G&A  $67.7 (4.0)  $66.1 (4.0)  $48.1 (4.0)  $40.1 (4.0)  $36.7 (4.0)  $31.3 (4.0)  $22.9 (4.0)  $63.7  $62.1  $44.1  $36.1  $32.7  $27.3  SIRE Unlevered Free Cash Flow  EBITDA Multiple / Perpetuity Growth Rate  6.75x  $18.9  1.0%  $316.3  191.2  Implied Terminal Value  Present Value of Terminal Value @ 8.75% Discount Rate  Plus: Present Value of Unlevered Free Cash Flow @ 8.75% Discount Rate  − $245.8  − 148.6  218.1  Implied Enterprise Value  $409.3 − $366.7  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (73.2)  $336.1  Implied Equity Value  SIRE LP Units Outstanding4  − $293.5  20.2  Implied SIRE LP Unit Value  $16.64 − $14.53  Discounted Cash Flow Analysis  Preliminary Valuation Detail – SIRE Financial Projections  4.25x  8.00x  9.25x  --%  1.5%  2.0%  Terminal Exit Multiple 5.50x 6.75x  $15.61 $17.52  $19.37  Perpetuity Growth Rate 0.5% 1.0%  $15.78 $16.44  $17.20  15.17  14.76  14.37  17.10  16.64  16.20  18.93  18.49  18.02  14.86  14.02  13.26  15.45  14.53  13.71  16.12  15.11  14.21  7.75%  8.25%  8.75%  9.25%  9.75%  $13.62 13.24  12.88  12.53  12.20  13.99 15.77 17.54  $21.22 20.73  20.25  19.78  19.31  7.75%  8.25%  8.75%  9.25%  9.75%  $15.20 14.33  13.56  12.87  12.24  12.59 12.97 13.41  $18.09 16.86  15.78  14.78  13.90  WACC  WACC  Unit Price Sensitivity Analysis  ($ in millions, except per unit amounts) 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – SIRE Financial Projections  Peer Group Trading Analysis  Source: Public filings and FactSet  Note: No peer group company is directly comparable to SIRE  1. As of October 7, 2022  1  ($ in millions, except per share/unit amounts)  Equity Enterprise EV / EBITDA Net Debt / Soda Ash   Value Value 2022E 2023E 2024E 2022E EBITDA % Revenue  2.  Based on SIRE Financial Projections  22  Price % of 52-Week   Partnership / Corporation 10/7/22 High 2  Chemical Companies with Soda Ash Operations  Ciech SA  $6.68  59.2%  $352  $647  4.1x  4.1x  4.0x  1.9x  40.9%  Genesis Energy, L.P.  10.15  75.3%  1,244  5,695  8.4  7.7  7.2  5.0  30.3%  Türkiye Sise ve Cam Fabrikalari A.S.  1.60  98.3%  4,778  6,674  6.0  5.0  4.5  1.1  30.0%  Solvay SA  82.30  64.3%  8,490  11,954  4.3  5.0  4.8  1.2  15.4%  Tata Chemicals Limited  14.36  93.4%  3,658  4,528  11.4  10.4  9.9  1.9  15.0%  Mean  6.8x  6.5x  6.1x  2.2x  26.3%  Median  6.0  5.0  4.8  1.9  30.0%  Other MLPs  Alliance Resource Partners, L.P.  $24.31  88.0%  $3,181  $3,515  3.6x  3.1x  2.7x  0.3x  --%  Natural Resource Partners L.P.  40.99  80.7%  542  1,246  3.8  NM  NM  0.7  14.7%  Mean  3.7x  3.1x  2.7x  0.5x  7.3%  Median  3.7  3.1  2.7  0.5  7.3%  Sisecam Resources LP 2  $20.56  87.4%  $415  $965  6.4x  6.3x  6.7x  1.0x  100.0% 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – SIRE Financial Projections  Peer Group Trading Analysis (cont’d)  ($ in millions, except per unit amounts)  2022E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  5.5x  $76.1  –  8.0x  Implied Enterprise Value Based on 2022E Adjusted EBITDA  $418.5  –  $608.8  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (73.2)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $345.3  –  20.2  $535.5  Implied SIRE Unit Price Range - 2022E Adjusted EBITDA  $17.09  –  $26.51  2023E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  5.0x  $76.6  –  7.5x  Implied Enterprise Value Based on 2023E Adjusted EBITDA  $383.0  –  $574.5  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (73.2)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $309.8  –  20.2  $501.3  Implied SIRE Unit Price Range - 2023E Adjusted EBITDA  $15.34  –  $24.82  2024E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  4.5x  $71.2  –  7.0x  Implied Enterprise Value Based on 2024E Adjusted EBITDA  $320.4  –  $498.4  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (73.2)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $247.2  –  20.2  $425.2  Implied SIRE Unit Price Range - 2024E Adjusted EBITDA  $12.24  –  $21.05  Source: SIRE Financial Projections  1.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  23 
 

 Confidential – Preliminary and Subject to Change  Precedent Green River Basin Soda Ash Transactions1  Date Announced  Acquiror / Target (Seller)  Transaction Value  Transaction Value / EBITDA  05/2022  Solvay SA / Remaining 20% interest in Solvay Soda Ash Joint Venture (AGC)  $120.0  5.3x  12/2021  Sisecam Chemicals USA Inc. / 60% stake in Ciner Resources Corporation (Ciner Enterprises)  300.0  7.2 2 / 9.73  12/2019  Valley Holdings Inc. (Tata Chemials) / Remaining 25% in Tata Chemicals (Soda Ash) Partners Holdings (The Andover Group, Inc.)  195.0  7.7  08/2017  Genesis Energy, L.P. / 100% of Tronox's Alkali Business, including trona mining, production and marketing assets (Tronox Limited)  1,325.0  8.0  07/2015  Park Holding A.S. (Ciner Group) / 73% LP interest, 2% GP interest and related IDRs in OCI Resources LP (OCI Company Ltd.)  429.0  9.5  02/2015  Tronox US Holdings Inc. / FMC's Alkali Chemicals business (FMC Corporation)  1,640.0  9.0  10/2014  FMC Corporation / Remaining 6.25% minority interest in FMC Wyoming Corp. (Sumitomo)  95.7  8.4  03/2013  FMC Corporation / Additional 6.25% minority interest in FMC Wyoming Corp. (Nippon Sheet Glass)  80.0  NA  01/2013  Natural Resource Partners LP / 48.51% stake in OCI Wyoming L.P., 20% interest in OCI Wyoming Co. (Anadarko)  310.0  9.0  01/2008  Tata Chemicals Ltd. / General Chemical Industrial Products Inc.  1,005.0  NA  Min  5.3x  Mean  8.0  Median  8.2  Max  9.5  Precedent M&A Transaction Analysis – SIRE Financial Projections  SIRE Share of 2023E EBITDA (Post - SIRE G&A)  $76.6  Relevant EBITDA Multiple  6.0x  –  8.5x  Implied Enterprise Value Based on 2023E Adjusted EBITDA  $459.6  –  $651.1  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (73.2)  Implied Equity Value  $386.4  –  $577.9  SIRE LP Units Outstanding4  20.2  Implied SIRE Unit Price Range - 2023E Adjusted EBITDA  $19.13  –  $28.61  4.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  24  Source: Public filings, Wall Street research, SIRE Financial Projections  No transaction is directly comparable to the Proposed Transaction  Implied multiple assuming a 15% premium for change of control for Sisecam Wyoming, grossed up value of Sisecam Wyoming and EBITDA of $152.0 million  Implied multiple assuming no value allocated to change of control for Sisecam Wyoming, grossed up value of Sisecam Wyoming and EBITDA of $152.0 million  Preliminary Valuation Detail – SIRE Financial Projections  Precedent M&A Transactions Analysis  ($ in millions, except per unit amounts) 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – SIRE Financial Projections  Discounted Distributions Analysis  SIRE Distribution per LP Unit (Cash, As Paid)1  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  $1.41  –  $1.41  Terminal Yield2  12.0%  8.0%  Terminal Value  $11.75  $17.63  Equity Cost of Capital Based on CAPM  Present Value @ 8.0% Cost of Equity  $16.63  –  $20.33  Present Value @ 9.0% Cost of Equity  16.02  –  19.52  Present Value @ 10.0% Cost of Equity  15.45  –  18.76  Present Value @ 11.0% Cost of Equity  14.91  –  18.05  Present Value @ 12.0% Cost of Equity  14.39  –  17.37  Implied SIRE Unit Value – Based on CAPM  $14.91  –  $19.52  For the Years Ending   December 31,    2023E 2024E 2025E 2026E 2027E 2028E    Terminal Value Low High  ($ per unit)  2.  Based on SIRE’s 52-week yield range of 6.1% to 14.1% with a median of 9.4% and mean of 10.0%. Current yield is 9.7% as of October 7, 2022  25  Source: FactSet, SIRE Financial Projections  1. Values LP units based on LP unit distributions and does not consider GP distributions 
 

 Confidential – Preliminary and Subject to Change  Premiums Paid  Analysis  1  Premium  Date   Announced   Acquiror / Target  Consideration  1-Day Prior Spot  30-Day VWAP  07/28/22  PBF Energy Inc. / PBF Logistics LP  Cash/Stock-for-Unit  (3.0%)  13.4%  07/25/22  Shell USA, Inc. / Shell Midstream Partners, L.P.  Cash-for-Unit  23.0%  24.7%  06/02/22  Hartree Partners, LP / Sprague Resources LP  Cash-for-Unit  25.2%  24.1%  05/25/22  Höegh LNG Holdings Ltd / Höegh LNG Partners LP  Cash-for-Unit  35.0%  39.4%  05/16/22  Diamondback Energy / Rattler Midstream LP  Stock-for-Unit  17.3%  8.7%  04/22/22  Ergon, Inc. / Blueknight Energy Partners, L.P.  Cash-for-Unit  40.9%  40.7%  12/20/21  BP p.l.c / BP Midstream Partners LP  Stock-for-Unit  10.8%  3.0%  10/27/21  Phillips 66 / Phillips 66 Partners LP  Stock-for-Unit  4.8%  10.6%  10/04/21  Stonepeak Infrastructure Partners / Teekay LNG Partners LP  Cash-for-Unit  8.3%  7.6%  08/23/21  Landmark Dividend / Landmark Infrastructure Partners LP  Cash-for-Unit  38.4%  35.6%  03/05/21  Chevron Corporation / Noble Midstream Partners LP  Stock-for-Unit  16.7%  23.5%  12/15/20  TC Energy Corporation / TC PipeLines, LP  Stock-for-Unit  19.5%  10.0%  07/27/20  CNX Resources Corporation / CNX Midstream Partners  Stock-for-Unit  28.1%  16.1%  02/27/20  Equitrans Midstream Corporation / EQM Midstream Partners, LP  Stock-for-Unit  (1.5%)  (11.2%)  12/17/19  Blackstone Infrastructure Partners / Tallgrass Energy LP  Cash-for-Unit  56.4%  22.7%  10/01/19  Brookfield Business Partners L.P. / Teekay Offshore Partners L.P.  Cash-for-Unit  28.1%  9.8%  05/10/19  IFM Investors / Buckeye Partners, L.P.  Cash-for-Unit  27.5%  22.9%  05/08/19  MPLX LP / Andeavor (Marathon Petroleum Corporation; Andeavor Logistic  Unit-for-Unit  1.8%  0.5%  04/02/19  UGI Corporation / AmeriGas Partners, L.P.  Cash/Stock-for-Unit  13.5%  22.2%  03/18/19  ArcLight Energy Partners Fund V, L.P. / American Midstream, LP  Cash-for-Unit  31.2%  32.0%  02/05/19  SunCoke Energy, Inc. / SunCoke Energy Partners, L.P.  Stock-for-Unit  9.3%  31.2%  Preliminary Valuation Detail – SIRE Financial Projections  received, by the 30-trading day VWAP of the target as calculated from the last undisturbed trading day prior to the announcement  26  For Reference Only  Source: Bloomberg, FactSet, Public filings  Note: No transaction is directly comparable to the Proposed Transaction  1. VWAP premiums paid are calculated by dividing the value of the offer, defined as the exchange ratio multiplied by the closing price of the acquiror’s shares / units on the last trading day prior to announcement plus any cash  Min  (3.0%)  (11.2%)  All  Median  19.5%  22.2%  Transactions  Mean  20.5%  18.4%  Max  56.4%  40.7%  Min  8.3%  7.6%  Cash-for-Unit  Median  Mean  29.6%  31.4%  24.4%  25.9%  Max  56.4%  40.7% 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – SIRE Financial Projections  Premiums Paid Analysis (cont’d)  Summary Results – Cash-for-Unit Transactions  Source: FactSet  27  For Reference Only  ($ per unit)  1-Day Prior Spot Unit Price as of July 5, 2022 Median 1-Day Prior Spot Price Premium  $17.95 29.6%  Implied Purchase Pirce based on a Median 1-Day Prior Spot Price Premium $23.27  30-Day VWAP as of July 5, 2022 Median 30-Day VWAP Premium  $17.87 24.4%  Implied Purchase Pirce based on a Median 30-Day VWAP Premium $22.23 
 

 Confidential – Preliminary and Subject to Change  C. Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1 
 

 Confidential – Preliminary and Subject to Change  40.9% 40.3%  39.3% 38.7%  39.3% 38.8%  35.8% 36.0%  34.6% 36.0%  33.5% 36.5%  36.5%  30.8%  2022E  2023E  2024E 2025E 2026E  2027E  2028E  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  $2.00 $2.00  $2.90  $3.00  $2.96  $2.87  $2.76  $2.70  2022E  2023E  2024E  2025E  2026E  2027E  2028E  $76.6  $71.2  $55.9  $51.8  $53.8  $46.9  $76.1 $77.7  $92.6  $95.7  $84.2  $81.5  $78.7  $77.0  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  SIRE Financial Projections vs. Sensitivity Case #1  SIRE Financial Projections Sensitivity Case #1  EBITDA  Attributable to SIRE  DCF / LP Unit  % Gross Margin  1  Source: SIRE Financial Projections, SIRE management  28  ($ in millions, except per unit amounts) 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  SIRE Financial Projections, SIRE management  29  Sisecam Wyoming EBITDA – Sensitivity Case #1  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Domestic Sales Volumes (mt)  1.17  1.26  1.20  1.20  1.20  1.20  1.20  Export Sales Volumes (mt)  1.35  1.26  1.20  1.20  1.20  1.20  1.20  Sales Volumes (mt)  2.52  2.52  2.40  2.40  2.40  2.40  2.40  Volume Growth (%)  (1.3%)  (0.1%)  (4.6%)  --%  --%  --%  --%  Domestic Gross Revenue  $337.6  $381.8  $399.2  $399.1  $402.0  $384.6  $393.3  Export Gross Revenue  400.5  491.2  472.6  462.3  454.6  458.9  451.4  Gross Revenue  $738.1  $873.0  $871.8  $861.4  $856.6  $843.5  $844.7  Domestic Freight  ($117.0)  ($132.7)  ($130.3)  ($134.3)  ($138.3)  ($142.4)  ($146.7)  Export Freight  (171.8)  (189.3)  (184.6)  (188.7)  (193.0)  (197.3)  (201.8)  Freight Costs  ($288.7)  ($321.9)  ($314.9)  ($323.0)  ($331.3)  ($339.7)  ($348.5)  Domestic Net Revenue  $220.6  $249.1  $268.8  $264.8  $263.7  $242.2  $246.6  Export Net Revenue  228.7  302.0  288.0  273.6  261.6  261.6  249.6  Net Revenue  $449.4  $551.1  $556.8  $538.4  $525.3  $503.8  $496.2  Average Net Realized Price  $178.40  $219.00  $232.02  $224.33  $218.89  $209.90  $206.75  Energy Costs  (69.0)  (91.5)  (83.9)  (87.9)  (85.7)  (81.4)  (80.2)  Personnel Costs  (85.6)  (106.7)  (117.8)  (126.3)  (123.2)  (117.1)  (115.3)  Royalties  (20.8)  (25.6)  (24.5)  (23.7)  (23.1)  (22.2)  (21.8)  Severance & Ad Valorem Taxes  (18.2)  (14.2)  (15.0)  (16.3)  (15.9)  (15.2)  (15.0)  Other  (74.5)  (99.9)  (99.7)  (90.5)  (88.3)  (83.9)  (82.6)  Cost of Goods Sold  ($268.1)  ($337.9)  ($340.9)  ($344.6)  ($336.2)  ($319.8)  ($315.0)  Gross Profit  $181.3  $213.2  $215.9  $193.8  $189.1  $184.0  $181.2  Gross Margin (% of Net Revenue)  40.3%  38.7%  38.8%  36.0%  36.0%  36.5%  36.5%  Operating Expenses  (23.3)  (23.8)  (20.4)  (20.9)  (21.4)  (21.9)  (22.3)  Sisecam Wyoming EBITDA  $158.0  $189.4  $195.5  $172.9  $167.7  $162.1  $158.9  EBITDA Margin (% of Net Revenue)  35.2%  34.4%  35.1%  32.1%  31.9%  32.2%  32.0%  For the Years Ending December 31,  ($ in millions)  1 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  Sisecam Wyoming EBITDA $158.0  $189.4  $195.5  $172.9  $167.7  $162.1  $158.9  Less: Cash Interest Expense (4.1)  (2.8)  (1.9)  (1.2)  (0.7)  (0.6)  (0.4)  Less: Maintenance Capital Expenditures (25.0)  (25.6)  (26.1)  (26.7)  (27.3)  (27.9)  (28.6)  Distributable Cash Flow $128.9  $161.0  $167.4  $145.0  $139.7  $133.6  $129.9  Sisecam Wyoming Distributed Cash Flow  Distributions to SIRE (51.0%)  $43.2  $65.7  $68.3  $67.2  $64.7  $62.0  $60.2  Distributions to NRP (49.0%)  41.5  63.1  65.6  64.6  62.2  59.5  57.9  Distributed Cash Flow  $84.8  $128.8  $133.9  $131.8  $127.0  $121.5  $118.1  Distributable Cash Flow Surplus / (Shortfall)  $44.1  $32.2  $33.5  $13.2  $12.7  $12.1  $11.8  Sisecam Wyoming Coverage Ratio  1.52x  1.25x  1.25x  1.10x  1.10x  1.10x  1.10x  Sisecam Wyoming Cash Flow Summary – Sensitivity Case #1  For the Years Ending December 31, 2022E 2023E 2024E 2025E 2026E  2027E  2028E  Sisecam Wyoming Distributable Cash Flow  SIRE Financial Projections, SIRE management  30  ($ in millions)  1 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  Sisecam Wyoming Sources and Uses – Sensitivity Case #1  For the Years Ending December 31, 2022E 2023E 2024E 2025E 2026E  2027E  20  Sources  Distributable Cash Flow Surplus / (Shortfall) $44.1  $32.2  $33.5  $13.2  $12.7  Increase / (Decrease) in Net Working Capital (27.5)  Cash from Revolver / (Cash to Revolver) --  0.4  --  15.7  --  8.2  --  0.  Total Sources $16.6  $32.5  $49.2  $21.4  Uses  Growth Capital Expenditures  $0.1  $--  Mandatory Debt Paydown  8.6  8.8  Discretionary Debt Paydown  2.4  Cash to (from) Balance Sheet  Other  (5.2)  Total Uses  Capital Structure  Total Debt Less: Cash  Net Debt  N  ($ in millions)  SIRE Financial Projections, SIRE management  31  1 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  SIRE Financial Projections, SIRE management  32  SIRE Cash Flow Summary – Sensitivity Case #1  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Consolidated EBITDA  Sisecam Wyoming EBITDA  $158.0  $189.4  $195.5  $172.9  $167.7  $162.1  $158.9  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  SIRE Consolidated EBITDA  $155.1  $185.4  $191.5  $168.9  $163.7  $158.1  $154.9  EBITDA Attributable to SIRE  SIRE'S 51% Share of Sisecam Wyoming EBITDA  $80.6  $96.6  $99.7  $88.2  $85.5  $82.7  $81.0  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  EBITDA Attributable to SIRE  $77.7  $92.6  $95.7  $84.2  $81.5  $78.7  $77.0  SIRE Distributable Cash Flow  Distributions from Sisecam Wyoming  $43.2  $65.7  $68.3  $67.2  $64.7  $62.0  $60.2  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  Distributable Cash Flow  $40.3  $61.7  $64.3  $63.2  $60.7  $58.0  $56.2  Distributed Cash Flow  Sisecam Chemicals  $29.1  $42.2  $43.7  $43.1  $41.7  $40.2  $39.2  Public  10.5  15.2  15.8  15.5  15.0  14.5  14.1  General Partner  0.8  4.2  4.9  4.6  4.0  3.3  2.9  Distributed Cash Flow  $40.3  $61.7  $64.3  $63.2  $60.7  $58.0  $56.2  Unit Ownership  Sisecam Chemicals  14.6  14.6  14.6  14.6  14.6  14.6  14.6  Public  5.2  5.2  5.2  5.2  5.2  5.2  5.2  General Partner  0.4  0.4  0.4  0.4  0.4  0.4  0.4  Total Units Outstanding  20.2  20.2  20.2  20.2  20.2  20.2  20.2  Distributable Cash Flow per LP Unit  $2.00  $2.90  $3.00  $2.96  $2.87  $2.76  $2.70  Distribution per LP Unit  2.00  2.90  3.00  2.96  2.87  2.76  2.70  Distributable Cash Flow Surplus / (Shortfall)  $--  $--  $--  $--  $--  $--  $--  ($ in millions, except per unit amounts)  For the Years Ending December 31,  1 
 

 Confidential – Preliminary and Subject to Change  4.25x  Terminal Exit Multiple 5.50x 6.75x  8.00x  9.25x  --%  Perpetuity Growth Rate 0.5% 1.0%  1.5%  2.0%  $26.60 $29.64  $32.69  $29.80 $31.12  $32.65  25.88  25.19  24.54  28.99  28.27  27.52  31.96  31.25  30.51  28.08  26.45  24.99  29.23  27.48  25.88  30.52  28.65  26.89  7.75%  8.25%  8.75%  9.25%  9.75%  $23.35 22.71  22.11  21.53  20.98  23.90 26.82 29.72  $35.73 34.92  34.13  33.36  32.62  7.75%  8.25%  8.75%  9.25%  9.75%  $28.65 27.03  25.54  24.20  23.00  23.70 24.47 25.34  $34.44 32.01  29.93  28.03  26.32  WACC  WACC   For the Years Ending December 31,    2023E 2024E 2025E 2026E 2027E 2028E   Perpetuity   Growth   Exit   Multiple   $77.01  Sisecam Wyoming EBITDA  Less: Tax Depreciation and Amortization2  $189.4 (661.2)  $195.5 (21.7)  $172.9 (39.8)  $167.7 (53.8)  $162.1 (63.2)  $158.9 (67.7)  $158.9 (28.6)  EBIT  Less: Cash Taxes3  ($471.9)  --  $173.8 (10.3)  $133.1  (7.9)  $114.0  (8.4)  $98.9 (7.3)  $91.2 (13.0)  $130.3 (48.2)  $82.1 28.6  (28.6)  EBIAT  Plus: Tax Depreciation and Amortization Less: Capital Expenditures  Less: Changes in NWC  ($471.9) 661.2  (25.6)  0.4  $163.5 21.7  (26.1)  15.7  $125.3 39.8  (26.7)  8.2  $105.5 53.8  (27.3)  0.8  $91.6 63.2  (27.9)  (9.8)  $78.2 67.7  (28.6)  (1.0)  -  Sisecam Wyoming Unlevered Free Cash Flow SIRE Interest in Sisecam Wyoming  $164.1 51.0%  $174.8 51.0%  $146.5 51.0%  $132.7 51.0%  $117.0 51.0%  $116.3 51.0%  $82.1 51.0%  SIRE Share of Sisecam Wyoming Unlevered Free Cash Flow Less: SIRE G&A  $83.7 (4.0)  $89.1 (4.0)  $74.7 (4.0)  $67.7 (4.0)  $59.7 (4.0)  $59.3 (4.0)  $41.9 (4.0)  $79.7  $85.1  $70.7  $63.7  $55.7  $55.3  SIRE Unlevered Free Cash Flow  EBITDA Multiple / Perpetuity Growth Rate  6.75x  $37.9  1.0%  $493.5  298.3  Implied Terminal Value  Present Value of Terminal Value @ 8.75% Discount Rate  Plus: Present Value of Unlevered Free Cash Flow @ 8.75% Discount Rate  $519.9 −  314.3 −  329.4  Implied Enterprise Value  $643.7  −  $627.7  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (72.7)  $555.0  Implied Equity Value  SIRE LP Units Outstanding4  $570.9 − 20.2  Implied SIRE LP Unit Value  $28.27 −  $27.48  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  Unit Price Sensitivity Analysis  4.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  33  Source: SIRE Financial Projections, SIRE management  51% of Sisecam Wyoming EBITDA less $4.0 million SIRE G&A  2022E tax DD&A assumes 100.0% bonus depreciation calculated as the midpoint of the enterprise value range plus 2022E capital expenditures; 2023E and 2024E tax DD&A assumes 100.0% bonus depreciation on capital expenditures; bonus depreciation phase-down on growth capital expenditures in 2025E (80.0%) and 2026E (60.0%)  Assumes unitholder tax rate of 29.6% from 2023E to 2025E and 37.0% thereafter  Discounted Cash Flow Analysis – Sensitivity Case #1  ($ in millions, except per unit amounts)  1 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  Peer Group Trading Analysis – Sensitivity Case #1  2022E EBITDA Attributable to SIRE Relevant EBITDA Multiple  5.5x  $77.7 –  8.0x  Implied Enterprise Value Based on 2022E Adjusted EBITDA  $427.3  –  $621.5  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (72.7)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $354.5  –  20.2  $548.7  Implied SIRE Unit Price Range - 2022E Adjusted EBITDA  $17.55  –  $27.17  2023E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  5.0x  $92.6  –  7.5x  Implied Enterprise Value Based on 2023E Adjusted EBITDA  $462.9  –  $694.3  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (72.7)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $390.1  –  20.2  $621.6  Implied SIRE Unit Price Range - 2023E Adjusted EBITDA  $19.31  –  $30.77  2024E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  4.5x  $95.7  –  7.0x  Implied Enterprise Value Based on 2024E Adjusted EBITDA  $430.6  –  $669.8  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (72.7)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $357.9  –  20.2  $597.1  Implied SIRE Unit Price Range - 2024E Adjusted EBITDA  $17.72  –  $29.56  ($ in millions, except per unit amounts)  Source: SIRE Financial Projections  1.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  34  1 
 

 Confidential – Preliminary and Subject to Change  Source: Public filings, Wall Street research, SIRE Financial Projections  1. Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  Precedent M&A Transactions Analysis – Sensitivity Case #1  Precedent M&A Transaction Analysis  35  ($ in millions, except per unit amounts)  1 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1  Discounted Distributions Analysis – Sensitivity Case #1  ($ per unit)  SIRE Distribution per LP Unit (Cash, As Paid)1  $2.90  $3.00  $2.96  $2.87  $2.76  $2.70  $2.70  –  $2.70  Terminal Yield2  12.0%  8.0%  Terminal Value  $22.46  $33.69  Equity Cost of Capital Based on CAPM  Present Value @ 8.0% Cost of Equity  $27.97  –  $35.05  Present Value @ 9.0% Cost of Equity  26.87  –  33.56  Present Value @ 10.0% Cost of Equity  25.83  –  32.16  Present Value @ 11.0% Cost of Equity  24.84  –  30.85  Present Value @ 12.0% Cost of Equity  23.91  –  29.60  Implied SIRE Unit Value – Based on CAPM  $24.84  –  $33.56  For the Years Ending   December 31,    2023E 2024E 2025E 2026E 2027E 2028E    Terminal Value Low High  1  36  Source: FactSet, SIRE Financial Projections  Values LP units based on LP unit distributions and does not consider GP distributions  Based on SIRE’s 52-week yield range of 6.1% to 14.1% with a median of 9.4% and mean of 10.0%. Current yield is 9.7% as of October 7, 2022 
 

 Confidential – Preliminary and Subject to Change  D. Sensitivity Case #2 – Illustrative Unit 8 Expansion Economics 
 

 Confidential – Preliminary and Subject to Change  Sensitivity Case #2 – Illustrative Unit 8 Expansion Economics  Illustrative Unit 8 Expansion Economics  Evercore analyzed the illustrative returns of the Unit 8 Expansion  Assumptions are consistent with the Sensitivity Case #2  2  ($ in millions, except per unit amounts)  Initial Investment  ($252.1)  ($252.1)  $--  $-- $-  SIRE's Share of Initial Investment (51%)  (128.6)  (128.6)  --  --  Incremental EBITDA  SIRE's Share of Incremental EBITDA (51%)  $--  --  $--  $8  Incremental Unlevered Free Cash Flow  SIRE's Share of Incremental Unlevered Free Cash Flow (51%)  (  EBITDA Multiple  Implied Terminal Value  Total Unlevered Free Cas IRR   Unit 8 growth capital expenditures ranging from $504.2 million to $835.0 million, spent evenly throughout 2023E and 2024E   1.0 million metric tons of new soda ash production capacity coming online January 1, 2025  Terminal Value assumes a 6.75x EBITDA multiple  Unit 8 Expansion Internal Rate of Return   For the Years Ending December 31, Exi   2023E 2024E 2025E 2026E 2027E 2028E  Implied Unit 8 NPV  Impact to Implied SIRE Common Unit Value  Unit 8 Growth Capital Expenditures  $504.2 $600.0 $700.0  $835.0  10.0%  11.0%  12.0%  13.0%  14.0%  15.0%  $37.6  ($6.8)  ($53.2)  ($115.9)  27.7  (16.3)  (62.3)  (124.4)  18.5  (25.2)  (70.8)  (132.3)  9.8  (33.4)  (78.7)  (139.7)  1.7  (41.2)  (86.0)  (146.5)  (5.9)  (48.4)  (92.9)  (152.9)  Discount Rate  Unit 8 Growth Capital Expenditures  $504.2 $600.0 $700.0  $835.0  10.0%  11.0%  12.0%  13.0%  14.0%  15.0%  $1.86  ($0.34)  ($2.64)  ($5.74)  1.37  (0.81)  (3.08)  (6.16)  0.92  (1.25)  (3.50)  (6.55)  0.49  (1.66)  (3.89)  (6.92)  0.09  (2.04)  (4.26)  (7.25)  (0.29)  (2.40)  (4.60)  (7.57)  Discount Rate 
 

 Confidential – Preliminary and Subject to Change  E. Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3 
 

 Confidential – Preliminary and Subject to Change  30.8%  40.9% 40.9%  39.3% 39.3%  39.3% 39.3%  35.8% 37.1%  34.6% 37.1%  33.5% 37.1%  37.1%  2022E  2023E  2024E 2025E 2026E  2027E  2028E  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  $2.00 $2.00  $2.72  $2.79  $2.58  $2.49  $2.54  $2.47  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  SIRE Financial Projections vs. Sensitivity Case #3  SIRE Financial Projections Sensitivity Case #3  EBITDA  Attributable to SIRE  DCF / LP Unit  % Gross Margin  ($ in millions, except per unit amounts)  Source: SIRE Financial Projections, SIRE management  3 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  SIRE Financial Projections, SIRE management  39  Sisecam Wyoming EBITDA – Sensitivity Case #3  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Domestic Sales Volumes (mt)  1.17  1.26  1.19  1.11  1.11  1.19  1.19  Export Sales Volumes (mt)  1.35  1.26  1.19  1.11  1.11  1.19  1.19  Sales Volumes (mt)  2.52  2.52  2.37  2.22  2.22  2.37  2.37  Volume Growth (%)  (1.3%)  (0.1%)  (5.8%)  (6.4%)  --%  6.8%  --%  Domestic Gross Revenue  $312.9  $355.4  $369.5  $345.9  $348.6  $355.1  $363.7  Export Gross Revenue  390.4  479.9  456.3  417.7  410.6  442.8  435.3  Gross Revenue  $703.3  $835.3  $825.8  $763.6  $759.2  $797.9  $799.0  Domestic Freight  ($117.0)  ($132.7)  ($128.8)  ($124.2)  ($127.9)  ($140.7)  ($145.0)  Export Freight  (171.8)  (189.3)  (182.4)  (174.6)  (178.5)  (195.0)  (199.3)  Freight Costs  ($288.7)  ($321.9)  ($311.2)  ($298.8)  ($306.5)  ($335.7)  ($344.3)  Domestic Net Revenue  $196.0  $222.7  $240.7  $221.7  $220.7  $214.4  $218.8  Export Net Revenue  218.6  290.6  273.9  243.1  232.0  247.8  236.0  Net Revenue  $414.6  $513.3  $514.6  $464.8  $452.7  $462.2  $454.7  Average Net Realized Price  $164.60  $204.00  $217.02  $209.33  $203.89  $194.90  $191.75  Energy Costs  (63.0)  (84.3)  (76.8)  (74.4)  (72.4)  (73.9)  (72.8)  Personnel Costs  (78.1)  (98.3)  (107.7)  (106.9)  (104.1)  (106.3)  (104.6)  Royalties  (19.2)  (23.8)  (22.6)  (20.5)  (19.9)  (20.3)  (20.0)  Severance & Ad Valorem Taxes  (16.8)  (13.3)  (13.9)  (14.1)  (13.7)  (14.0)  (13.7)  Other  (68.0)  (92.0)  (91.2)  (76.6)  (74.6)  (76.2)  (74.9)  Cost of Goods Sold  ($244.9)  ($311.7)  ($312.2)  ($292.4)  ($284.8)  ($290.7)  ($286.0)  Gross Profit  $169.6  $201.6  $202.4  $172.4  $168.0  $171.5  $168.7  Gross Margin (% of Net Revenue)  40.9%  39.3%  39.3%  37.1%  37.1%  37.1%  37.1%  Operating Expenses  (23.3)  (23.8)  (20.4)  (20.9)  (21.4)  (21.9)  (22.3)  Sisecam Wyoming EBITDA  $146.4  $177.8  $182.0  $151.5  $146.6  $149.6  $146.4  EBITDA Margin (% of Net Revenue)  35.3%  34.6%  35.4%  32.6%  32.4%  32.4%  32.2%  For the Years Ending December 31,  ($ in millions)  3 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  Sisecam Wyoming EBITDA $146.4  $177.8  $182.0  $151.5  $146.6  $149.6  $146.4  Less: Cash Interest Expense (4.1)  (2.9)  (2.1)  (1.4)  (1.0)  (0.8)  (0.7)  Less: Maintenance Capital Expenditures (25.0)  (25.6)  (26.1)  (26.7)  (27.3)  (27.9)  (28.6)  Distributable Cash Flow $117.2  $149.3  $153.8  $123.4  $118.3  $120.8  $117.1  Sisecam Wyoming Distributed Cash Flow  Distributions to SIRE (51.0%)  $43.3  $60.9  $62.7  $57.2  $54.8  $56.0  $54.3  Distributions to NRP (49.0%)  41.6  58.5  60.3  55.0  52.7  53.8  52.2  Distributed Cash Flow  $84.9  $119.5  $123.0  $112.2  $107.5  $109.9  $106.5  Distributable Cash Flow Surplus / (Shortfall)  $32.3  $29.9  $30.8  $11.2  $10.8  $11.0  $10.6  Sisecam Wyoming Coverage Ratio  1.38x  1.25x  1.25x  1.10x  1.10x  1.10x  1.10x  Sisecam Wyoming Cash Flow Summary – Sensitivity Case #3  For the Years Ending December 31, 2022E 2023E 2024E 2025E 2026E  2027E  2028E  Sisecam Wyoming Distributable Cash Flow  SIRE Financial Projections, SIRE management  40  ($ in millions)  3 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  Sisecam Wyoming Sources and Uses – Sensitivity Case #3  For the Years Ending December 31, 2022E 2023E 2024E 2025E 2026E  2027E  20  Sources  Distributable Cash Flow Surplus / (Shortfall) $32.3  $29.9  $30.8  $11.2  $10.8  Increase / (Decrease) in Net Working Capital (27.5)  0.4  15.7  8.2  0.  Cash from Revolver / (Cash to Revolver) 1.5  --  --  --  Total Sources $6.3  $30.2  $46.5  $19.4  Uses  Growth Capital Expenditures  $0.1  $--  Mandatory Debt Paydown  Discretionary Debt Paydown Cash to (from) Balance Sheet Other  8.6  -- (5.2)  8.8  Total Uses  Capital Structure  Total Debt Less: Cash  Net Debt  N  ($ in millions)  SIRE Financial Projections, SIRE management  41  3 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  SIRE Financial Projections, SIRE management  42  SIRE Cash Flow Summary – Sensitivity Case #3  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Consolidated EBITDA  Sisecam Wyoming EBITDA  $146.4  $177.8  $182.0  $151.5  $146.6  $149.6  $146.4  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  SIRE Consolidated EBITDA  $143.5  $173.8  $178.0  $147.5  $142.6  $145.6  $142.4  EBITDA Attributable to SIRE  SIRE'S 51% Share of Sisecam Wyoming EBITDA  $74.6  $90.7  $92.8  $77.3  $74.8  $76.3  $74.6  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  EBITDA Attributable to SIRE  $71.7  $86.7  $88.8  $73.3  $70.8  $72.3  $70.6  SIRE Distributable Cash Flow  Distributions from Sisecam Wyoming  $43.3  $60.9  $62.7  $57.2  $54.8  $56.0  $54.3  Less: SIRE G&A  (2.9)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  (4.0)  Distributable Cash Flow  $40.4  $56.9  $58.7  $53.2  $50.8  $52.0  $50.3  Distributed Cash Flow  Sisecam Chemicals  $29.1  $39.6  $40.6  $37.6  $36.2  $36.9  $35.9  Public  10.5  14.3  14.6  13.5  13.1  13.3  12.9  General Partner  0.8  3.0  3.5  2.1  1.6  1.8  1.5  Distributed Cash Flow  $40.4  $56.9  $58.7  $53.2  $50.8  $52.0  $50.3  Unit Ownership  Sisecam Chemicals  14.6  14.6  14.6  14.6  14.6  14.6  14.6  Public  5.2  5.2  5.2  5.2  5.2  5.2  5.2  General Partner  0.4  0.4  0.4  0.4  0.4  0.4  0.4  Total Units Outstanding  20.2  20.2  20.2  20.2  20.2  20.2  20.2  Distributable Cash Flow per LP Unit  $2.00  $2.72  $2.79  $2.58  $2.49  $2.54  $2.47  Distribution per LP Unit  2.00  2.72  2.79  2.58  2.49  2.54  2.47  Distributable Cash Flow Surplus / (Shortfall)  $--  $--  $--  $--  $--  $--  $--  ($ in millions, except per unit amounts)  For the Years Ending December 31,  3 
 

 Confidential – Preliminary and Subject to Change  4.25x  Terminal Exit Multiple 5.50x 6.75x  8.00x  9.25x  --%  Perpetuity Growth Rate 0.5% 1.0%  1.5%  2.0%  $23.61 $26.41  $29.20  $26.17 $27.34  $28.71  23.04  22.41  21.82  25.82  25.24  24.56  28.54  27.89  27.27  24.65  23.25  21.95  25.66  24.17  22.74  26.81  25.16  23.64  7.75%  8.25%  8.75%  9.25%  9.75%  $20.71 20.14  19.59  19.07  18.57  21.25 23.92 26.58  $32.00 31.26  30.54  29.84  29.16  7.75%  8.25%  8.75%  9.25%  9.75%  $25.14 23.77  22.43  21.24  20.17  20.79 21.48 22.25  $30.32 28.15  26.29  24.66  23.13  WACC  WACC   For the Years Ending December 31,    2023E 2024E 2025E 2026E 2027E 2028E   Perpetuity   Growth   Exit   Multiple   $70.61  Sisecam Wyoming EBITDA  Less: Tax Depreciation and Amortization2  $177.8 (599.2)  $182.0 (21.7)  $151.5 (39.8)  $146.6 (53.8)  $149.6 (63.2)  $146.4 (67.7)  $146.4 (28.6)  EBIT  Less: Cash Taxes3  ($421.4)  --  $160.3  (9.5)  $111.8  (6.6)  $92.8 (6.9)  $86.4 (6.4)  $78.7 (6.8)  $117.8 (43.6)  $74.2 28.6  (28.6)  EBIAT  Plus: Tax Depreciation and Amortization Less: Capital Expenditures  Less: Changes in NWC  ($421.4) 599.2  (25.6)  0.4  $150.8 21.7  (26.1)  15.7  $105.2 39.8  (26.7)  8.2  $86.0 53.8  (27.3)  0.8  $80.0 63.2  (27.9)  (9.8)  $71.9 67.7  (28.6)  (1.0)  -  Sisecam Wyoming Unlevered Free Cash Flow SIRE Interest in Sisecam Wyoming  $152.6 51.0%  $162.1 51.0%  $126.4 51.0%  $113.2 51.0%  $105.4 51.0%  $110.0 51.0%  $74.2 51.0%  SIRE Share of Sisecam Wyoming Unlevered Free Cash Flow Less: SIRE G&A  $77.8 (4.0)  $82.7 (4.0)  $64.5 (4.0)  $57.7 (4.0)  $53.8 (4.0)  $56.1 (4.0)  $37.8 (4.0)  $73.8  $78.7  $60.5  $53.7  $49.8  $52.1  SIRE Unlevered Free Cash Flow  EBITDA Multiple / Perpetuity Growth Rate  6.75x  $33.8  1.0%  $441.1  266.6  Implied Terminal Value  Present Value of Terminal Value @ 8.75% Discount Rate  Plus: Present Value of Unlevered Free Cash Flow @ 8.75% Discount Rate  $476.8 −  288.3 −  296.2  Implied Enterprise Value  $584.4  −  $562.8  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (74.7)  $488.1  Implied Equity Value  SIRE LP Units Outstanding4  $509.7 − 20.2  Implied SIRE LP Unit Value  $25.24 −  $24.17  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  Unit Price Sensitivity Analysis  4.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  43  Source: SIRE Financial Projections, SIRE management  51% of Sisecam Wyoming EBITDA less $4.0 million SIRE G&A  2022E tax DD&A assumes 100.0% bonus depreciation calculated as the midpoint of the enterprise value range plus 2022E capital expenditures; 2023E and 2024E tax DD&A assumes 100.0% bonus depreciation on capital expenditures; bonus depreciation phase-down on growth capital expenditures in 2025E (80.0%) and 2026E (60.0%)  Assumes unitholder tax rate of 29.6% from 2023E to 2025E and 37.0% thereafter  Discounted Cash Flow Analysis – Sensitivity Case #3  ($ in millions, except per unit amounts)  3 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  Peer Group Trading Analysis – Sensitivity Case #3  2022E EBITDA Attributable to SIRE Relevant EBITDA Multiple  5.5x  $71.7 –  8.0x  Implied Enterprise Value Based on 2022E Adjusted EBITDA  $394.6  –  $574.0  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (74.7)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $319.9  –  20.2  $499.3  Implied SIRE Unit Price Range - 2022E Adjusted EBITDA  $15.84  –  $24.72  2023E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  5.0x  $86.7  –  7.5x  Implied Enterprise Value Based on 2023E Adjusted EBITDA  $433.4  –  $650.1  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (74.7)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $358.7  –  20.2  $575.4  Implied SIRE Unit Price Range - 2023E Adjusted EBITDA  $17.76  –  $28.49  2024E EBITDA Attributable to SIRE  Relevant EBITDA Multiple  4.5x  $88.8  –  7.0x  Implied Enterprise Value Based on 2024E Adjusted EBITDA  $399.7  –  $621.7  Less: Net Debt as of December 31, 2022 (SIRE's 51% Share)  (74.7)  Implied SIRE Equity Value  SIRE LP Units Outstanding1  $325.0  –  20.2  $547.0  Implied SIRE Unit Price Range - 2024E Adjusted EBITDA  $16.09  –  $27.08  ($ in millions, except per unit amounts)  Source: SIRE Financial Projections  1.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  44  3 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  Precedent M&A Transactions Analysis – Sensitivity Case #3  Precedent M&A Transaction Analysis  Source: Public filings, Wall Street research, SIRE Financial Projections  1.  Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution  45  ($ in millions, except per unit amounts)  3 
 

 Confidential – Preliminary and Subject to Change  Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3  Discounted Distributions Analysis – Sensitivity Case #3  ($ per unit)  SIRE Distribution per LP Unit (Cash, As Paid)1  $2.72  $2.79  $2.58  $2.49  $2.54  $2.47  $2.47  –  $2.47  Terminal Yield2  12.0%  8.0%  Terminal Value  $20.55  $30.82  Equity Cost of Capital Based on CAPM  Present Value @ 8.0% Cost of Equity  $25.49  –  $31.96  Present Value @ 9.0% Cost of Equity  24.48  –  30.61  Present Value @ 10.0% Cost of Equity  23.54  –  29.33  Present Value @ 11.0% Cost of Equity  22.64  –  28.13  Present Value @ 12.0% Cost of Equity  21.79  –  27.00  Implied SIRE Unit Value – Based on CAPM  $22.64  –  $30.61  For the Years Ending   December 31,    2023E 2024E 2025E 2026E 2027E 2028E    Terminal Value Low High  3  2.  Based on SIRE’s 52-week yield range of 6.1% to 14.1% with a median of 9.4% and mean of 10.0%. Current yield is 9.7% as of October 7, 2022  46  Source: FactSet, SIRE Financial Projections  1. Values LP units based on LP unit distributions and does not consider GP distributions 
 

 Confidential – Preliminary and Subject to Change  F. Supplemental Soda Ash Pricing Data 
 

 Confidential – Preliminary and Subject to Change  Supplemental Soda Ash Pricing Data  Source: SIRE management forecasts, IHS Markit  47  Domestic Soda Ash Prices  ($ per metric ton)  Evercore note: Page provided by SIRE management to support management’s view on projected soda ash prices 
 

 Confidential – Preliminary and Subject to Change  Supplemental Soda Ash Pricing Data  Export Soda Ash Prices  ($ per metric ton)  Evercore note: Page provided by SIRE management to support management’s view on projected soda ash prices  Source: SIRE management forecasts, IHS Markit  48 
 

Exhibit (c)(6)

 Confidential – Preliminary and Subject to Change  Discussion Materials Regarding Project Houston October 19, 2022 
 

 Confidential – Preliminary and Subject to Change  Transaction Economics at Various Values  ($ in millions, except per unit amounts)  As of July 26, 2022; reflects the sum of: (i) 19,799,791 Common Units outstanding and (ii) 399,000 general partner units representing an approximate 2.0% limited partner interest in SIRE and assumes pro rata allocation of equity value to Common Units and SIRE GP, with no incremental allocation to SIRE GP attributable to IDRs  SIRE’s total equity value represents a 51% interest in Sisecam Wyoming with the resulting 49% non-controlling interest stated at implied market value based on the SIRE Common Unit price  Based on a Common Unit price of $17.95 as of July 5, 2022, the last unaffected trading date before the Initial Proposal  Based on a 10-day, 20-day and 30-day VWAP prices of $17.29, $17.48 and $17.87, respectively, from July 5, 2022, the last unaffected trading date before the Initial Proposal  Per SIRE Financial Projections; reflects 100% of Sisecam Wyoming EBITDA less SIRE G&A  Proposal ─  7/5/2022  Proposal ─  9/27/2022  $21.00  Unit Price  $22.00  Unit Price  $23.00  Unit Price  $24.00  Unit Price  $25.00  Unit Price  $26.00  Unit Price  $27.00  Unit Price  proposal ─  10/11/2022  proposal ─  9/20/2022  SIRE Common Unit Price  $17.90  $19.00  $21.00  $22.00  $23.00  $24.00  $25.00  $26.00  $27.00  $28.50  $29.50  SIRE Units Outstanding1  20.2  20.2  20.2  20.2  20.2  20.2  20.2  20.2  20.2  20.2  20.2  Total Equity Value – SIRE2  $361.6  $383.8  $424.2  $444.4  $464.6  $484.8  $505.0  $525.2  $545.4  $575.7  $595.9  Noncontrolling Interest2  347.4  368.7  407.5  426.9  446.4  465.8  485.2  504.6  524.0  553.1  572.5  Total Equity Value – Sisecam Wyoming  $708.9  $752.5  $831.7  $871.3  $910.9  $950.5  $990.1  $1,029.7  $1,069.3  $1,128.8  $1,168.4  Plus: Net Debt as of December 31, 2022  143.6  143.6  143.6  143.6  143.6  143.6  143.6  143.6  143.6  143.6  143.6  Consolidated Enterprise Value  $852.6  $896.1  $975.3  $1,014.9  $1,054.5  $1,094.2  $1,133.8  $1,173.4  $1,213.0  $1,272.4  $1,312.0  Premium to Unaffected Price3  (0.3%)  5.8%  17.0%  22.6%  28.1%  33.7%  39.3%  44.8%  50.4%  58.8%  64.3%  10-Day VWAP from Unaffected Date4  3.5%  9.9%  21.4%  27.2%  33.0%  38.8%  44.6%  50.4%  56.1%  64.8%  70.6%  20-Day VWAP from Unaffected Date4  2.4%  8.7%  20.2%  25.9%  31.6%  37.3%  43.0%  48.8%  54.5%  63.1%  68.8%  30-Day VWAP from Unaffected Date4  0.2%  6.3%  17.5%  23.1%  28.7%  34.3%  39.9%  45.5%  51.1%  59.5%  65.1%  SIRE Consolidated EBITDA 5  2022E  $152.0  $152.0  $152.0  $152.0  $152.0  $152.0  $152.0  $152.0  $152.0  $152.0  $152.0  2023E  154.0  154.0  154.0  154.0  154.0  154.0  154.0  154.0  154.0  154.0  154.0  2024E  143.5  143.5  143.5  143.5  143.5  143.5  143.5  143.5  143.5  143.5  143.5  Enterprise Value / SIRE Consolidated EBITDA  2022E  5.6x  5.9x  6.4x  6.7x  6.9x  7.2x  7.5x  7.7x  8.0x  8.4x  8.6x  2023E  5.5  5.8  6.3  6.6  6.8  7.1  7.4  7.6  7.9  8.3  8.5  2024E  5.9  6.2  6.8  7.1  7.4  7.6  7.9  8.2  8.5  8.9  9.1  Source: Partnership filings, FactSet, SIRE Financial Projections  Second Counter-  First Counter-  Initial  Second  Conflicts Committee Counterproposals  SIRE Proposals  1 
 

 Confidential – Preliminary and Subject to Change  $22.65  $17.87  $17.45  $19.16  $19.00  $18.80  $20.20  $12.00  $14.00  $16.00  $18.00  $20.00  $22.00  $24.00  9/12/21  11/1/21  12/21/21  2/9/22  3/31/22  5/20/22  7/9/22  8/28/22  10/17/22  Historical Price (SIRE)  Last 30 Trading Days VWAP  Last 60 Trading Days VWAP  Last 6 Months VWAP  Last 12 Months VWAP  Proposed Consideration  Go-Forward VWAP  SIRE Unit Trading  7/5/22: SCR delivered non-binding proposal to acquire all Common Units held by Unaffiliated Unitholders  11/19/21: Ciner Enterprises agreed to sell 60% of SCR, inclusive of control, to Sisecam USA for $300 million  Source: FactSet, Bloomberg  1/27/22: CINR / SIRE  announced a quarterly cash distribution increase from $0.34 to  $0.65 per unit  SIRE Price  Consideration Premium Relative to Historical VWAP  Proposed Consideration $19.00  5.8%  6.3%  1.1%  (0.8%)  8.9%  Unaffected Closing Price Last 30 Trading Days VWAP Last 60 Trading Days VWAP Last 6 Months VWAP  Last 12 Months VWAP Go-Forward VWAP  $17.95 17.87  18.80  19.16  17.45  20.20  (5.9%)  2 
 

 Confidential – Preliminary and Subject to Change  Historical SIRE and Peer Group Valuation Trend  Source: FactSet  --x  5x  10x  15x  20x  25x  10/17/17  10/17/18  10/17/19 10/17/20  10/17/21  10/17/22  Historical Enterprise Value-to-Adjusted EBITDA (Latest Quarter Annualized)  SIRE reported annualized Adj. EBITDA of $2.8 million for 2Q20, its COVID-19 Pandemic trough, resulting in a multiple that is not meaningful  SIRE Peer Group Range1  1.  Includes: Ciech SA; Genesis Energy, L.P.; Türkiye Sise ve Cam Fabrikalari A.S.; Solvay SA; Tata Chemicals Limited  3  Over the past five years, SIRE has typically traded between 5.0x and 8.0x run-rate EBITDA, near the bottom of the range of its peers 
 

 Confidential – Preliminary and Subject to Change  SIRE Situation Analysis  Public Trading Statistics  ($ in millions, except per unit amounts)  Balance Sheet and Credit Data  Common Unit Price and Distribution Information  General Partner Incentive Distribution Rights   As of June 30, 2022   Cash and Marketable Securities Short-Term Debt  Long-Term Debt  $3.4 8.7  145.6  Total Debt Net Debt  Plus: Noncontrolling Interest (Book Value) Plus: Partners' Capital  $154.3  $150.9 156.4  201.2  Net Book Capitalization  $508.5  $3.00  $2.50  $2.00  $1.50  $1.00  $0.50  $--  $--  $5.00  $10.00  $15.00  $20.00  $25.00  10/17/20  6/17/21  Distribution per Unit  10/17/22  Distribution per Unit  Unit Price  2/15/22  Unit Price  Quarterly Distribution per LP Unit $0.5000  Total Total Total Quarterly Quarterly  Total Annual  Total Annual  Quarterly Quarterly Distribution Distribution to GP  LP Units Distribution Distribution Distribution Distribution  % to LP % to GP  LP Quarterly Distribution Range  Within Range per LP Unit Outstanding to LPs to GP to LPs to GP  98.0%  2.0%  $--  $0.5000  $0.5000  $0.0102  19.8  $9.9  $0.2  $39.6  $0.8  98.0%  2.0%  0.5000  0.5750  --  --  19.8  --  --  --  --  85.0%  15.0%  0.5750  0.6250  --  --  19.8  --  --  --  --  75.0%  25.0%  0.6250  0.7500  --  --  19.8  --  --  --  --  50.0%  50.0%  0.7500  --  --  19.8 -- -- -- --    $9.9 $0.2 $39.6 $0.8   % of Total Distributions to the GP  % of Total Distributions to the IDRs  2.0%  --%  Source: Public filings, FactSet, SIRE Financial Projections  As of July 26, 2022; Includes General Partner 2.0% interest  As of June 30, 2022  Implied market value of the 49% interest in Sisecam Wyoming owned by NRP LLC, calculated as the Partnership’s Total Equity Value divided by 51% multiplied by 49%  SIRE Consolidated EBITDA equal to 100% of Sisecam Wyoming EBITDA less SIRE G&A   As of October 17, 2022   Total Units Outstanding1 Common Unit Price  20.2  $22.65  Total Equity Value Plus: Net Debt2  Plus: Noncontrolling Interest (Market Value)3  $457.5 150.9  439.6  Enterprise Value  $1,048.0   Management Projections    Metric Yield/Multiple   Distribution Yield  Current  $2.00  8.8%  Revolver Availability / Total Revolver Capacity  $120 / $225  2023E  2.40  10.6%  Net Debt / Net Book Cap  29.7%  2024E  EV / EBITDA4  2.21  9.8%  Net Debt / 2022E EBITDA  1.0x  2022E  $152  6.9x  2023E  154  6.8  2024E  143  7.3  4 
 

 Confidential – Preliminary and Subject to Change  30.8%  40.9% 40.9%  39.3% 39.3%  39.3% 39.3%  35.8% 37.1%  34.6% 37.1%  33.5% 37.1%  37.1%  2022E  2023E  2024E 2025E 2026E  2027E  2028E  $2.40  $2.21  $1.85  $1.66  $1.74  $1.41  $2.00 $2.00  $2.72  $2.79  $2.58  $2.49  $2.54  $2.47  2022E  2023E  2024E  2025E  2026E  2027E  2028E  Preliminary Valuation of SIRE Common Units  SIRE Financial Projections vs. Sensitivity Case  SIRE Financial Projections Sensitivity Case  EBITDA  Attributable to SIRE  DCF / LP Unit  % Gross Margin  ($ in millions, except per unit amounts)  5  Source: SIRE Financial Projections, SIRE management 
 

 Confidential – Preliminary and Subject to Change  Peer Group Trading Analysis  Precedent M&A Transactions Analysis  Discounted Cash Flow Analysis  EBITDA Exit Multiple Perpetuity Growth  2022E EBITDA  2023E EBITDA  2024E EBITDA  2023E EBITDA  EBITDA Exit Multiple:  5.5x - 8.0x  Perpetuity Growth Rate: 0.5% - 1.5%  2022E EBITDA Multiple:  5.5x - 8.0x  2023E EBITDA Multiple: 5.0x - 7.5x  2024E EBITDA Multiple:  4.5x - 7.0x  2023E EBITDA Multiple: 6.0x - 8.5x  Discount Rate: WACC of 8.25% - 9.25%  Terminal Yield of: 8.0% - 12.0%  Equity Cost of Capital of: 9.0% - 11.0%  Discounted Distributions Analysis  $14.37  $21.82  $13.26  $21.95  $17.09  $15.84  $15.34  $17.76  $12.24  $16.09  $19.13  $22.05  $14.91  $22.64  $18.93  $28.54  $16.12  $26.81  $26.51  $24.72  $24.82  $28.49  $21.05  $27.08  $28.61  $32.78  $19.52  $30.61  $--  $5.00  $10.00  $15.00  $20.00  $25.00  $30.00  $35.00  $50.00  $45.00  $40.00  Preliminary Valuation of SIRE Common Units  Proposed Consideration:  $19.00  SIRE Financial Projections vs. Sensitivity Case  SIRE Financial Projections Sensitivity Case  6 
 

 Confidential – Preliminary and Subject to Change  Preliminary Valuation Detail – SIRE Financial Projections  Peer Group Trading Analysis  Source: Public filings and FactSet  Note: No peer group company is directly comparable to SIRE  As of October 17, 2022  Based on SIRE Financial Projections  1  ($ in millions, except per share/unit amounts)  Equity Enterprise EV / EBITDA Net Debt / Soda Ash   Value Value 2022E 2023E 2024E 2022E EBITDA % Revenue  7  Price % of 52-Week   Partnership / Corporation 10/17/22 High 1  Chemical Companies with Soda Ash Operations  Ciech SA  $6.32  55.9%  $333  $632  3.9x  4.0x  3.8x  1.9x  40.9%  Genesis Energy, L.P.  10.11  75.0%  1,239  5,690  8.4  7.7  7.2  5.0  30.3%  Türkiye Sise ve Cam Fabrikalari A.S.  1.68  99.7%  5,009  6,904  6.0  5.2  4.3  1.1  30.0%  Solvay SA  85.31  66.6%  8,800  12,275  4.4  5.1  4.9  1.2  15.4%  Tata Chemicals Limited  14.12  91.8%  3,596  4,466  11.1  10.1  9.7  1.9  15.0%  Mean  6.8x  6.4x  6.0x  2.2x  26.3%  Median  6.0  5.2  4.9  1.9  30.0%  Other MLPs  Alliance Resource Partners, L.P.  $22.60  81.8%  $2,957  $3,291  3.3x  2.7x  2.6x  0.3x  --%  Natural Resource Partners L.P.  40.98  80.6%  542  1,246  3.8  NM  NM  0.7  14.7%  Mean  3.6x  2.7x  2.6x  0.5x  7.3%  Median  3.6  2.7  2.6  0.5  7.3%  Sisecam Resources LP 2  $22.65  96.3%  $458  $1,048  6.9x  6.8x  7.3x  1.0x  100.0% 
 

 Confidential – Preliminary and Subject to Change  These materials have been prepared by Evercore Group L.L.C. (“Evercore”) for the Conflicts Committee (the “Conflicts Committee”) of the Board of Directors of Sisecam Resource Partners LLC, the general partner of Sisecam Resources LP (the “Partnership”), to whom such materials are directly addressed and delivered and may not be used or relied upon for any purpose other than as specifically contemplated by a written agreement with Evercore. These materials are based on information provided by or on behalf of the Conflicts Committee, from public sources or otherwise reviewed by Evercore. Evercore assumes no responsibility for independent investigation or verification of such information and has relied on such information being complete and accurate in all material respects. To the extent such information includes estimates and forecasts of future financial performance prepared by or reviewed with the management of the Partnership and/or other potential transaction participants or obtained from public or other third party sources, Evercore has assumed that such estimates and forecasts have been reasonably prepared on bases reflecting the best currently available estimates and judgments of such management (or, with respect to estimates and forecasts obtained from public sources, represent reasonable estimates). No representation or warranty, express or implied, is made as to the accuracy or completeness of such information and nothing contained herein is, or shall be relied upon as, a representation, whether as to the past, the present or the future. These materials were designed for use by specific persons familiar with the business and affairs of the Partnership. These materials are not intended to provide the sole basis for evaluating, and should not be considered a recommendation with respect to, any transaction or other matter. These materials have been developed by and are proprietary to Evercore and were prepared exclusively for the benefit and internal use of the Conflicts Committee.  These materials were compiled on a confidential basis for use exclusively by the Conflicts Committee and not with a view to public disclosure or filing thereof under state or federal securities laws, and may not be reproduced, disseminated, quoted or referred to, in whole or in part, without the prior written consent of Evercore or as provided in the engagement letter between Evercore and the Conflicts Committee.  These materials do not constitute an offer or solicitation to sell or purchase any securities and are not a commitment by Evercore or any of its affiliates to provide or arrange any financing for any transaction or to purchase any security in connection therewith. Evercore assumes no obligation to update or otherwise revise these materials. These materials may not reflect information known to other professionals in other business areas of Evercore and its affiliates.  Evercore and its affiliates do not provide legal, accounting or tax advice. Accordingly, any statements contained herein as to tax matters were neither written nor intended by Evercore or its affiliates to be used and cannot be used by any taxpayer for the purpose of avoiding tax penalties that may be imposed on such taxpayer. Each person should seek legal, accounting and tax advice based on his, her or its particular circumstances from independent advisors regarding the impact of the transactions or matters described herein.  9 
 

 

Exhibit 107

 

Calculation of Filing Fee Tables

 

Table 1 - Transaction Valuation

 

  Transaction Valuation Fee Rate Amount of Filing Fee
Fees to Be Paid $131,219,775(1) 0.00011020 $14,460.42(2)
Fees Previously Paid $131,219,775   $14,460.42(3)
Total Transaction Valuation $131,219,775    
Total Fees Due for Filing     $0
Total Fees Previously Paid     $14,460.42
Total Fee Offsets     $14,460.42
Net Fee Due     $0

 

Table 2 - Fee Offset Claims and Sources

 

  Registrant or Filer Name Form or Filing Type File Number Initial Filing Date Filing Date Fee Offset Claimed Fee Paid with Fee Offset Source
Fee Offset Claims   PRER 14C 001-36062 February 24, 2023   $14,460.42  
Fee Offset Sources Sisecam Resources LP PRER 14C 001-36062   February 24, 2023   $14,460.42(3)

 

(1)       Solely for the purpose of calculating the filing fee, the maximum aggregate value was determined based upon: 5,248,791 Common Units multiplied by $25.00 per Common Unit.

(2)       In accordance with Section 14(g) of the Securities Exchange Act of 1934, as amended, the filing fee was determined by multiplying the product calculated in footnote (1) by 0.00011020.

(3)       The Partnership previously paid $14,460.42 upon the filing of its Preliminary Information Statement on Schedule 14C on February 24, 2023 in connection with the transaction reported hereby.