Intrepid Announces Financial Results for Fourth Quarter and Full Year 2009

03/01/2010

DENVER, Colo., Mar 01, 2010 (BUSINESS WIRE) -- Intrepid Potash, Inc. (NYSE:IPI), today announced fourth quarter and full year 2009 financial results, with net income for the fourth quarter of 2009 of $6.7 million, resulting in $0.09 of earnings per diluted share. Earnings before interest, taxes, depreciation and amortization (EBITDA1) for the fourth quarter of 2009 were $14.5 million.

Highlights for the Fourth Quarter 2009:

  • As of December 31, 2009, we had $107 million of cash and investments, no outstanding debt, and $125 million of availability under our revolving credit facility.
  • The average net realized sales price2 for potash in the fourth quarter 2009 was $408 per short ton ($450 per metric tonne) compared to $762 per short ton ($840 per metric tonne) in the same period of 2008.
  • Adjusted net income1 for the fourth quarter of 2009 was $12.3 million compared to adjusted net income of $24.3 million in the same period of 2008.
  • Excluding $9.4 million of abnormal production costs expensed during the quarter, our potash "cash operating" cost of goods sold, net of by-product credits, in the fourth quarter of 2009 was $186 per short ton.
  • Potash sales in the fourth quarter were 150,000 short tons compared to 94,000 short tons in the fourth quarter of 2008.
  • Potash production in the quarter was 124,000 short tons compared to 201,000 short tons produced in the fourth quarter of 2008.
  • Average net realized sales price for langbeinite, which we market under the name of TrioTM, was $190 per short ton ($209 per metric tonne) in the fourth quarter of 2009 compared to $323 per short ton ($356 per metric tonne) in the fourth quarter of 2008.
  • Sales of TrioTM were 25,000 short tons in the fourth quarter of 2009 compared to 17,000 short tons in the fourth quarter of 2008.
  • Langbeinite production in the fourth quarter was 45,000 short tons compared to 34,000 short tons produced in the fourth quarter of 2008.
  • Excluding the abnormal production costs of $9.4 million that were not included in our inventory costs, gross margins in the fourth quarter of 2009 for the sale of potash were $173 per short ton or 42 percent compared to 63 percent in the three months ended December 30, 2008. Gross margins for the sale of TrioTM were $16 per short ton or eight percent compared to $171 per short ton in the same period of 2008. This decrease was driven by market price decreases for Trio(TM) and the fact that more production costs were attributed to Trio(TM) production given the relative mix of products from the East plant.
  • Capital investments in the fourth quarter of 2009 totaled $24.4 million bringing the full year 2009 total to $103.6 million.

 

"The fourth quarter was characterized by weather-driven demand for potash at market prices, indicating that the North American potash market may be returning to a more historical level of demand," said Bob Jornayvaz, Intrepid's CEO. "North American farmers faced an extremely wet October in the corn growing region, followed by much improved conditions during November allowing them to apply potash in the fields at more historically normal levels. This resulted in our selling 65,700 tons of potash in November. Given the fall applications and the robust activity that we have seen thus far in 2010, potash application rates appear to be returning to more typical levels. Our inventories have begun to decline as a result. Although 2009 presented Intrepid with many challenges, we successfully managed through the difficult market environment by staying focused on margins and deploying capital investment dollars to projects designed to lower our per ton costs. Looking forward, we believe that 2010 sales volumes should be improved from the last twelve months, and we are beginning to ramp-up our mines and plants to operate at more normal production rates. The continued strength of our balance sheet provides us the flexibility to make balanced business decisions in what remains a promising, but somewhat uncertain market."

Market Conditions

In the latter part of the fourth quarter 2009 and early 2010, we have seen dealers begin to actively step back into the market to purchase product, and our current red granular inventory is fully committed through the end of March. We also continue to move some volumes forward into the distribution system with certain large distributors to assure customers that Intrepid product is in place and available to meet their requirements.

Although weather was a factor in purchasing decisions and ultimately in the timing of potash applications during the fourth quarter of 2009, it appears that growers are recognizing the need to purchase product for the spring season. The 2009 corn crop in the United States was robust, and given that potash application rates were down in 2008 and 2009, agronomics suggest that the recent under-application of potash should lead to more normal application levels to maintain yields in the 2009 - 2010 fertilizer year.

Given the current uptick in demand in the domestic potash market, we have made the decision to bring our West mine back to more historic capacity utilization and expect to accomplish our goal of increasing production rates by sometime in mid-2010. We are now running all of our Carlsbad operations on a twenty four-seven shift schedule.

Fourth Quarter Results

Operating income for the fourth quarter of 2009 was $9.1 million compared to operating income of $39.5 million in the fourth quarter of 2008. Cash flows from operating activities were $23.1 million for the fourth quarter of 2009, which compares to $22.2 million for the fourth quarter of 2008.

Potash

During the fourth quarter of 2009, Intrepid produced 124,000 short tons of potash and sold 150,000 short tons of potash despite the operational challenges at our East mine which were detailed in a press release on January 21, 2010. This compares to 201,000 short tons produced and 94,000 short tons sold in the fourth quarter of 2008. The increase in sales volumes in the fourth quarter of 2009 resulted specifically from better sales of granular potash as growers began to return to more customary application levels during the fall in most of our core markets. Although we did see improved consumption by end users, dealers remained somewhat reluctant during the quarter to build significant inventory as they remained price-risk sensitive and continued their just-in-time purchasing practices that were adopted during the first half of 2009.

The 150,000 short tons of potash we sold in the fourth quarter of 2009 was at an average net realized sales price, which we define as gross sales less freight costs, of $408 per short ton as compared to an average net realized sales price of $762 per short ton during the fourth quarter of 2008. Given the Chinese contract settlement, and other major potash producers' announcements at the end of December that they were reducing potash prices by approximately $60 per ton, followed by recent announcements from major producers of forthcoming price increases, we are encouraged that the price of potash appears to have stabilized and may be heading higher.

We continued to see the North American drilling rig count improve through the end of the quarter, but our industrial sales have continued to lag levels we experienced in mid-2008. The feed portion of our business continued to see consistent demand.

Our potash "cash operating" cost of goods sold ("COGS"), net of by-product credits of $17 per ton, and which we define as total cost of goods sold excluding royalties, depreciation, depletion and amortization, decreased to $186 per short ton in the fourth quarter of 2009 from $242 per short ton in the fourth quarter of 2008. Our 2008 results included the impact of scheduled turnaround maintenance. We expensed $9.4 million of abnormal production costs directly in the fourth quarter of 2009 associated with the substantial weather-related production disruption at the Carlsbad, East surface facility, and also due to operating at a lower rate at our West Mine and our Wendover operation. The effect of expensing these costs directly in the quarter, coupled with the same accounting treatment in the prior three quarters, was a lower cash operating cost of goods sold per ton than had these costs been absorbed into inventory. Although we are resuming full production at our West mine, we anticipate, depending on our ability to expeditiously hire a sufficient number of qualified employees, that it may take until the mid-2010 to ramp-up to a more historically comparable level. Consequently, we believe that a modest portion of production costs should continue to be expensed as abnormal in the first quarter. Similarly, cost per ton amounts should likely continue to remain somewhat elevated until the plants are operating at full levels.

Langbeinite - TrioTM

During the fourth quarter, Intrepid produced 45,000 short tons of langbeinite. Our langbeinite production was 32 percent higher than the 34,000 short tons produced during the fourth quarter of 2008. The increase in langbeinite production was largely driven by our focus on langbeinite in order to keep up with granular TrioTM demand.

Intrepid sold 25,000 short tons of TrioTM in the fourth quarter of 2009, the majority of which was granular product, at an average net realized sales price of $190 per short ton. This compares to 17,000 short tons at an average net realized sales price of $323 per short ton in the prior year's fourth quarter. The increase in TrioTM sales was driven largely by demand for granular sized product in the domestic agricultural sector. We have continued to see reduced export shipments of standard sized TrioTM and we are working aggressively to place this product, while also considering capital investment to produce more granular-sized product to serve domestic demand.

Full Year 2009 Results

Operating income for the full year of 2009 was $92.4 million compared to a pro forma combined $197.5 million for the full year 2008. Cash flows from operating activities were $81.1 million for the full year 2009, compared to $158.0 million for the full year 2008.

EBITDA was $110.4 million for 2009, compared to pro forma EBITDA of $215.1 million for the full year 2008. Adjusted net income for the full year 2009 was $67.8 million, compared to pro forma adjusted net income of $121.6 million for the full year 2008.

Potash

For the full year 2009, Intrepid produced 504,000 short tons of potash and sold 440,000 short tons of potash as a result of the overall depressed demand for potash and our management actions related to this demand. This compares to 836,000 tons produced and 724,000 tons sold in the full year 2008. Full year 2008 amounts consider the combined pro forma results for the period from January 1, 2008, to April 24, 2008, prior to the IPO and the period from April 25, 2008, to December 31, 2008, after the IPO. Average net realized sales price for potash for 2009 increased to $541 per short ton ($596 per metric tonne) compared to $486 per short ton ($536 per metric tonne) for the full year 2008, largely attributed to higher average net realized sales prices in early 2009. Average net realized sales prices declined throughout the year and have continued this trend into the first quarter of 2010.

For 2009, our potash "cash" cost of goods sold increased to $196 per short ton compared to $158 per short ton for the full year 2008. Gross margins for the full year 2009 for potash decreased slightly to $293 per short ton or 54 percent compared to 61 percent in the pro forma full year 2008.

Langbeinite - Trio(TM)

For 2009, we produced 192,000 short tons of langbeinite compared to 197,000 short tons in 2008. For 2009 Intrepid sold 149,000 short tons of Trio(TM) at an average net realized sales price of $286 per short ton ($315 per metric tonne) as compared to 207,000 short tons at an average net realized sales price of $192 per short ton ($212 per metric tonne) in the prior year. Gross margins for Trio(TM) were $103 per short ton or 36 percent in 2009, compared to 41 percent in 2008.

Capital Investment

During the fourth quarter of 2009, Intrepid invested $24.4 million related to the 2009 capital program. The investments in the fourth quarter of 2009 were used to fund projects already in progress and for sustaining capital. We were able to bring the underground stacker / reclaim at the West mine into operation in December 2009 and are looking forward to testing it at higher production rates during 2010. The thickeners at the East plant are assembled and are being prepared to go into service in the first half of 2010. The remainder of 2009 capital consisted of investing in digital instrumentation, sustaining capital for the mines, and smaller recovery and cost reduction projects. Total capital investment in 2009 was $103.6 million. As a reminder, given the uncertain market conditions that had persisted through most of 2009, Intrepid decided to moderate capital investment by approximately $20 to $25 million during the second half of 2009. Despite this slowing of capital investment, Intrepid was still able to move forward its capital program, while at the same time maintaining a reasonable net cash position.

Intrepid routinely posts information about Intrepid on its website under the Investor Relations tab. Intrepid's website address is http://www.intrepidpotash.com.

Since adjusted net income and EBITDA are non-GAAP financial measures it is necessary to reference the respective reconciliations in the accompanying non-GAAP reconciliation tables towards the end of this release.Cash operating cost of goods sold is defined in the text of this release and the associated financial tables provide the details to recalculate these numbers in accordance with U.S. GAAP.

Conference Call Information

The conference call to discuss fourth quarter 2009 results is scheduled for March 1, 2010, at 11:00 a.m. MST (1:00 p.m. EST). The call participation number is (877) 419-5396. A recording of the conference call will be available two hours after the completion of the call at (800) 642-1687. International participants can dial (706) 902-2295 to take part in the conference call and can access a replay of the call at (706) 645-9291. All of the above calls will require the input of the conference identification number 51822916. The call will also be streamed on the Intrepid website, www.intrepidpotash.com. In addition, the press release announcing fourth quarter 2009 results will be available on the Intrepid website before the call under "Investor Relations - Press Releases." An audio recording of the conference call will be available at www.intrepidpotash.com through April 1, 2010.

* * * * * * * * * * *

Certain statements in this press release, and other written or oral statements made by or on behalf of us, are "forward-looking statements" within the meaning of the federal securities laws. Statements regarding future events and developments and our future performance, as well as management's expectations, beliefs, plans, estimates or projections relating to the future, including statements regarding guidance, are forward-looking statements within the meaning of these laws. Although we believe that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, there can be no assurance that the expectations will be realized. These forward-looking statements are subject to a number of known and unknown risks and uncertainties, many of which are beyond our control that could cause actual results to differ materially and adversely from such statements. These risks and uncertainties include: changes in the price of potash or langbeinite; operational difficulties at our facilities; the ability to hire and retain qualified employees; changes in demand and/or supply for potash or langbeinite; changes in our reserve estimates; our ability to achieve the initiatives of our business strategy, including but not limited to the development of the HB Mine as a solution mine; changes in the prices of our raw materials, including but not limited to the price of natural gas and power; fluctuations in the costs of transporting our products to customers; changes in labor costs and availability of labor with mining expertise; the impact of federal, state or local government regulations, including but not limited to environmental and mining regulations; competition in the fertilizer industry; declines in U.S. or world agricultural production; declines in oil and gas drilling; changes in economic conditions; adverse weather events at our facilities; our ability to comply with covenants inherent in our current and future debt obligations to avoid defaulting under those agreements; continued disruption in credit markets; governmental policy changes that may adversely affect our business and the risk factors detailed in our filings with the U.S. Securities and Exchange Commission. Please refer to those filings for more information on these risk factors. These forward-looking statements speak only as of the date of this press release, and we undertake no obligation to publicly update or revise any forward-looking statement, whether as the result of future events, new information or otherwise.

INTREPID POTASH, INC.

SELECTED OPERATIONS DATA (UNAUDITED)

FOR THE THREE MONTHS ENDED DECEMBER 31, 2009 AND 2008

Three Months Ended
December 31, 2009 December 31, 2008
Production volume (in thousands of tons):
Potash 124 201
Langbeinite 45 34
Sales volume (in thousands of tons):
Potash 150 94
TrioTM 25 17
Potash statistics (per ton):
Average net realized sales price $ 408 $ 762

Cost of goods sold, net of by-product credits* (exclusive of items shown separately below)

186 242
Depreciation, depletion and amortization 17 (8 )
Royalties 17 26
Total potash cost of goods sold $ 220 $ 260
Warehousing and handling costs 15 23
Average potash gross margin (exclusive of costs associated with abnormal production) $ 173 $ 479
TrioTM statistics (per ton):
Average net realized sales price $ 190 $ 323
Cost of goods sold (exclusive of items

shown separately below)

136 101
Depreciation, depletion and amortization 10 12
Royalties 10 16
Total TrioTM cost of goods sold $ 156 $ 129
Warehousing and handling costs 18 23
Average TrioTM gross margin (exclusive of costs associated with abnormal production) $ 16 $ 171

* On a per short ton basis, by-product credits were $17 and $25 for the three month period ended December 31, 2009, and 2008, respectively. By-product credits were $2.6 million and $2.4 million for the three month period ended December 31, 2009, and 2008, respectively.

INTREPID POTASH, INC.

SELECTED OPERATIONS DATA (UNAUDITED)

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2009 AND 2008

Intrepid Potash, Inc.

Intrepid Mining LLC
(Predecessor)

Year Ended April 25, 2008 January 1, 2008
Combined Through Through
December 31, 2009 December 31, 2008 December 31, 2008 April 24, 2008
Production volume (in thousands of tons):
Potash 504 836 556 280
Langbeinite 192 197 123 74
Sales volume (in thousands of tons):
Potash 440 724 455 269
TrioTM 149 207 100 107
Potash statistics (per ton):
Average net realized sales price $ 541 $ 486 $ 591 $ 309
Cost of goods sold, net of by-product credits*

(exclusive of items shown separately below)

196 158 177 125
Depreciation, depletion and amortization 18 7 7 8
Royalties 20 16 20 10
Total potash cost of goods sold $ 234 $ 181 $ 204 $ 143
Warehousing and handling costs 14 8 10 6
Average potash gross margin (exclusive of costs associated with abnormal production) $ 293 $ 297 $ 377 $ 160
TrioTM statistics (per ton):
Average net realized sales price $ 286 $ 192 $ 259 $ 130
Cost of goods sold (exclusive of items

shown separately below)

141 82 86 77
Depreciation, depletion and amortization 13 11 12 10
Royalties 14 10 13 7
Total TrioTM cost of goods sold $ 168 $ 103 $ 111 $ 94

Warehousing and handling costs

15 10 12 6
Average TrioTM gross margin (exclusive of costs associated with abnormal production) $ 103 $ 79 $ 136 $ 30

* On a per ton basis, by-product credits were $17, and $12 for the years ended December 31, 2009, and 2008, respectively. By-product credits were $7.4 million, and $8.9 million, for the years ended December 31, 2009, and 2008, respectively.

INTREPID POTASH, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

FOR THE THREE MONTHS ENDED DECEMBER 30, 2009 AND 2008

(In thousands, except share and per share amount)

Three Months Ended
December 31, 2009 December 31, 2008
Sales $ 73,061 $ 79,495
Less:
Freight costs 7,047 2,189
Warehousing and handling costs 2,668 2,544
Cost of goods sold 36,878 26,732
Costs associated with abnormal production 9,367 -
Other 440 -
Gross Margin 16,661 48,030
Selling and administrative 7,354 8,124
Accretion of asset retirement obligation 170 159
Other 48 254
Operating Income 9,089 39,493
Other Income (Expense)

Interest expense, including realized and unrealized derivative gains and losses

(214 ) (2,703 )
Interest income 86 341
Insurance settlements in excess of property losses 1 (19 )
Other income (expense) 37 (494 )
Income Before Income Taxes 8,999 36,618
Income Tax Expense (2,294 ) (13,927 )
Net Income $ 6,705 $ 22,691
Weighted Average Shares Outstanding:
Basic 75,032,762 74,843,165
Diluted 75,098,459 74,951,085
Earnings Per Share:
Basic $ 0.09 $ 0.30
Diluted $ 0.09 $ 0.30

INTREPID POTASH, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

FOR THE TWELVE MONTHS ENDED DECEMBER 30, 2009 AND

THE PROFORMA PERIOD ENDED DECEMBER 30, 2008

(In thousands, except share and per share amount)

Intrepid Mining LLC

Intrepid Potash, Inc. (Predecessor)
Year Ended April 25, 2008 January 1, 2008
Pro Forma Through Through
December 31, 2009 December 31, 2008 December 31, 2008 April 24, 2008
Sales $ 301,803 $ 415,334 $ 305,914 $ 109,420
Less:
Freight costs 21,469 23,139 10,780 12,359
Warehousing and handling costs 8,432 7,995 5,760 2,235
Cost of goods sold 127,822 153,009 103,816 48,647
Costs associated with abnormal production 21,525 - - -
Other 440 - - -
Gross Margin 122,115 231,191 185,558 46,179
Selling and administrative 28,375 31,839 22,832 6,034
Accretion of asset retirement obligation 680 656 458 198
Other 643 1,195 1,190 5
Operating Income 92,417 197,501 161,078 39,942
Other Income (Expense)

Interest expense, including realized and unrealized derivative gains and losses

(806 ) (3,578 ) (3,160 ) (2,456 )
Interest income 161 1,028 1,005 23
Insurance settlements in excess of property losses (10 ) 6,946 (52 ) 6,998
Other income (expense) 485 (1,120 ) (1,106 ) (14 )
Income Before Income Taxes 92,247 200,777 157,765 44,493
Income Tax (Expense) Benefit (36,905 ) (76,638 ) (59,592 ) 4
Net Income $ 55,342 $ 124,139 $ 98,173 $ 44,497
Weighted Average Shares Outstanding:
Basic 75,014,569 74,843,139 74,843,139
Diluted 75,042,050 75,043,241 74,988,292
Earnings Per Share:
Basic $ 0.74 $ 1.66 $ 1.31
Diluted $ 0.74 $ 1.65 $ 1.31

INTREPID POTASH, INC.

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

AS OF DECEMBER 31, 2009 AND DECEMBER 31, 2008

(In thousands, except share and per share amounts)

December 31, 2009 December 31, 2008
ASSETS
Cash and cash equivalents $ 89,792 $ 116,573
Short-term investments 11,155 -
Accounts receivable:
Trade, net 19,169 15,107
Other receivables 471 385
Refundable income taxes 9,364 9,967
Inventory, net 61,949 49,318
Prepaid expenses and other current assets 2,632 5,804
Current deferred tax asset 9,807 1,222
Total current assets 204,339 198,376

Property, plant and equipment, net of accumulated depreciation of $41,787 and $26,514, respectively

221,403 138,790

Mineral properties and development costs, net of accumulated depletion of $7,174 and $6,367, respectively

33,929 30,244
Long-term parts inventory, net 7,149 3,973
Long-term investments 6,189 -
Other assets 5,532 6,053
Non-current deferred tax asset 290,449 327,641
Total Assets $ 768,990 $ 705,077
LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable:
Trade $ 13,523 $ 15,516
Related parties 129 26
Accrued liabilities 12,403 14,967
Accrued employee compensation and benefits 7,028 6,478
Other current liabilities 2,849 1,952
Total current liabilities 35,932 38,939
Asset retirement obligation 8,619 8,138
Deferred insurance proceeds 10,124 -
Other non-current liabilities 5,093 6,401
Total liabilities 59,768 53,478
Commitments and Contingencies

Common stock, $0.001 par value; 100,000,000 shares authorized; and 75,037,124 and 74,846,874 shares outstanding at December 31, 2009 and 2008, respectively

75 75
Additional paid-in capital 556,328 554,743
Accumulated other comprehensive loss (689 ) (1,385 )
Retained earnings 153,508 98,166
Total Stockholders' Equity 709,222 651,599
Total Liabilities and Stockholders' Equity $ 768,990 $ 705,077

INTREPID POTASH, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(In thousands)

 

 

Intrepid Mining LLC

Intrepid Potash, Inc.

(Predecessor)
April 25, 2008 January 1, 2008
Three Months Ended Year Ended Through Through
December 31, 2009 December 31, 2008 December 31, 2009 December 31, 2008 April 24, 2008
Cash Flows from Operating Activities:
Reconciliation of net income to net cash provided by operating activities:
Net income $ 6,705 $ 22,690 $ 55,342 $ 98,173 $ 44,497
Deferred income taxes 2,966 12,799 29,063 28,719 (4 )
Insurance reimbursements (1 ) 19 10 52 (6,998 )
Items not affecting cash:
Depreciation, depletion, amortization and accretion 5,310 2,087 17,327 7,192 3,543
Stock-based compensation 887 2,921 2,909 7,555 -
Unrealized derivative (gain) loss (631 ) 2,609 (1,441 ) 2,347 439
Other 90 526 504 2,617 170
Changes in operating assets and liabilities:
Trade accounts receivable 11,593 32,253 (4,062 ) 20,030 (11,886 )
Other receivables 737 (183 ) (86 ) (59 ) 186
Refundable income taxes (766 ) (9,967 ) 603 (9,967 ) -
Inventory 4,125 (25,125 ) (15,807 ) (29,326 ) (830 )
Prepaid expenses and other assets 166 862 1,642 1,685 (4,349 )
Accounts payable, accrued liabilities and accrued
employee compensation and benefits (7,108 ) (3,065 ) (6,152 ) 378 1,494
Income taxes payable - (18,846 ) - - -
Other liabilities (999 ) 2,579 1,212 2,575 (251 )
Net cash provided by operating activities 23,074 22,159 81,064 131,971 26,011
Cash Flows from Investing Activities:
Proceeds from insurance reimbursements 8,125 (19 ) 10,114 (52 ) 6,998
Additions to property, plant, and equipment (18,284 ) (41,541 ) (95,183 ) (63,070 ) (14,747 )
Additions to mineral properties and development costs (685 ) (3,254 ) (6,233 ) (5,724 ) (15 )
Proceeds from liquidation of bond sinking fund - - 2,098 - -
Purchases of investments (10,534 ) - (18,479 ) - -
Proceeds from investments 889 - 1,139 - -
Cash received in exchange transaction with Intrepid Mining LLC - - - 428 -
Other 1 495 23 457 (10 )
Net cash used in investing activities (20,488 ) (44,319 ) (106,521 ) (67,961 ) (7,774 )
Cash Flows from Financing Activities:
Issuance of common stock, net of expenses - (86 ) - 1,032,268 -
Proceeds from long-term debt - - - - 11,503
Repayments on long-term debt - 1 - (86,950 ) (7,009 )

Payments to fund employee tax withholding due upon vesting of restricted common stock

(41

)

-

(1,324 ) - -
Members' capital distributions - - - - (15,000 )

Payments to Intrepid Mining LLC for exchange of assets and liabilities and formation distribution

 

-

-

- (892,755 ) -
Net cash (used in) provided by financing activities (41 ) (85 ) (1,324 ) 52,563 (10,506 )
Net Change in Cash and Cash Equivalents 2,545 (22,245 ) (26,781 ) 116,573 7,731
Cash and Cash Equivalents, beginning of period 87,247 138,818 116,573 - 1,960
Cash and Cash Equivalents, end of period $ 89,792 $ 116,573 $ 89,792 $ 116,573 $ 9,691
Supplemental disclosure of cash flow information
Cash paid during the period for:
Interest $ 631 $ 640 $ 1,937 $ 1,075 $ 2,274
Income taxes $ 94 $ 29,941 $ 7,239 $ 40,840 $ -

INTREPID POTASH, INC.
NON-GAAP ADJUSTED NET INCOME RECONCILIATIONS
(In thousands)

Adjusted net income is calculated as net income adjusted for significant non-cash and unusual items. Examples of non-cash and unusual charges include insurance settlements in excess of property losses, non-cash gains or losses associated with unrealized derivative adjustments, costs associated with abnormal production and other infrequent items. The non-GAAP measure of adjusted net income is presented because management believes it provides useful additional information to investors for analysis of Intrepid's fundamental business on a recurring normal basis. In addition, management believes that the concept of adjusted net income is widely used by professional research analysts and others in the valuation, comparison, and investment recommendations of companies in the potash mining industry, and many investors use the published research of industry research analysts in making investment decisions.

Adjusted net income should not be considered in isolation or as a substitute for net income, income from operations, cash provided by operating activities or other income, profitability, cash flow, or liquidity measures prepared under GAAP. Since adjusted net income excludes some, but not all items that affect net income and may vary among companies, the adjusted net income amounts presented may not be comparable to similarly titled measures of other companies.

Three Months Ended
December 31, 2009 December 31, 2008
Net Income $ 6,705 $ 22,690
Adjustments
Insurance reimbursements (1 ) 19
Unrealized derivative (gain) loss (631 ) 2,609
Cost associated with abnormal production 9,366 -
Other 440 -
Calculated tax effect* (3,624 ) (1,033 )
Total adjustments 5,550 1,595
Adjusted Net Income $ 12,255 $ 24,285
Year Ended
December 31, 2009 December 31, 2008
Net Income $ 55,342 $ 124,139
Adjustments
Insurance reimbursements 10 (6,946 )
Unrealized derivative (gain) loss (1,441 ) 2,786
Cost associated with abnormal production 21,525 -
Other 440 -
Calculated tax effect* (8,111 ) 1,635
Total adjustments 12,423 (2,525 )
Adjusted Net Income $ 67,765 $ 121,614

*Statutory rate of 39.5% for 2009 and statutory rate of 39.3% for 2008.

INTREPID POTASH, INC.
NON-GAAPEARNINGS BEFORE INCOME TAXES, INTEREST, DEPRECIATION,
AND AMORTIZATION RECONCILIATIONS
(In thousands)

Earnings before income taxes, interest, depreciation and amortization ("EBITDA") is computed as net income adjusted for the add back of income tax expense, interest expense including derivatives, depreciation, depletion, amortization, asset retirement obligation liability accretion, and impairment. This non-GAAP measure is presented since management believes that it provides useful additional information to investors for analysis of Intrepid's ability to internally generate funds for capital investment. In addition, EBITDA is widely used by professional research analysts and others in the valuation, comparison, and investment recommendations of companies in the potash mining industry, and many investors use the published research of industry research analysts in making investment decisions. EBITDA should not be considered in isolation or as a substitute for net income, income from operations, net cash provided by operating activities or other income, profitability, cash flow, or liquidity measures prepared under GAAP. Since EBITDA excludes some, but not all items that affect net income and net cash provided by operating activities and may vary among companies, the EBITDA amounts presented may not be comparable to similarly titled measures of other companies.

Three Months Ended
December 31, 2009 December 31, 2008
Net Income $ 6,705 $ 22,690
Income tax expense 2,294 13,927
Interest expense, including derivatives 214 2,703
Depreciation, depletion, amortization and accretion 5,310 2,087
Total adjustments 7,818 18,717

Earnings Before Income Taxes, Interest, Depreciation, Depletion, and Amortization

 

$ 14,523 $ 41,407
Year Ended
December 31, 2009 December 31, 2008
Net Income $ 55,342 $ 124,139
Income tax expense 36,905 76,638
Interest expense, including derivatives 806 3,578
Depreciation, depletion, amortization and accretion 17,327 10,735
Total adjustments 55,038 90,951

Earnings Before Income Taxes, Interest, Depreciation, Depletion, and Amortization

 

$ 110,380 $ 215,090

1 This is a financial measure not calculated based on U.S. Generally Accepted Accounting Principles (Non-GAAP). See the Non-GAAP reconciliations set forth later in this press release for additional information.

2 Average net realized sales price is calculated as gross sales less freight costs.

SOURCE: Intrepid Potash, Inc.

Intrepid Potash, Inc.
William Kent, 303-296-3006