株探米国株
日本語 英語
エドガーで原本を確認する
0001421461false00014214612023-03-062023-03-06

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
 
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
Date of report (Date of earliest event reported):  March 6, 2023
 
Intrepid Potash, Inc.
(Exact name of registrant as specified in its charter)
 
Delaware   001-34025   26-1501877
(State or other jurisdiction
of incorporation)
  (Commission
file number)
  (IRS employer
identification no.)
 
707 17th Street, Suite 4200
Denver, Colorado  80202
(Address of principal executive offices, including zip code)

(303) 296-3006
(Registrant’s telephone number, including area code)

Not Applicable
(Former name or former address, if changed since last report)

 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2 below):
 
☐            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) 
☐            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) 
☐            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 210.14d-2(b)) 
☐            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class   Trading symbol   Name of each exchange on which registered
Common Stock, par value $0.001 per share   IPI   New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company ☐ 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Item    2.02. Results of Operations and Financial Condition
 
    On March 6, 2023, Intrepid Potash, Inc. issued a press release announcing its financial results and operating highlights for the fourth quarter and full year ended 2022. A copy of the press release is furnished as Exhibit 99.1 to this report.
    



The information furnished under this Item 2.02, including Exhibit 99.1, will not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 and will not be incorporated by reference into any filing under the Securities Act of 1933, except as expressly set forth by specific reference in that filing.

 
Item    9.01. Financial Statements and Exhibits
Exhibit No.   Description
     
  Press Release of Intrepid Potash, Inc. dated March 6, 2023.


SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
  INTREPID POTASH, INC.
     
     
Dated: March 6, 2023 By: /s/ Matthew D. Preston
    Matthew D. Preston
    Chief Financial Officer



EX-99.1 2 ex991q42022.htm EX-99.1 Document

intrepidcorplogocolora09a.jpg

Intrepid Announces Fourth Quarter and Full-Year 2022 Results


DENVER, CO --(GLOBE NEWSWIRE - March 6, 2023) -- Intrepid Potash, Inc. (NYSE:IPI) ("Intrepid", the "Company", "we", "us", "our") today reports its financial results for the fourth quarter and full-year of 2022.

Key Financial & Operational Highlights for Fourth Quarter and Full-Year 2022
•Total sales of $66.7 million in the fourth quarter and $337.6 million for the full-year 2022, as potash and Trio® average net realized sales prices increased to $713 and $479 per ton, respectively.
•Net income of $4.0 million (or $0.30 per diluted share) and $72.2 million (or $5.37 per diluted share) in the fourth quarter and full-year 2022 respectively, and adjusted net income(1) of $11.0 million and $80.4 million, respectively.
•Adjusted EBITDA(1) of $23.1 million for the fourth quarter, bringing full-year 2022 adjusted EBITDA to $141.8 million.
•Cash flow from operations of $19.7 million in the fourth quarter, increasing full-year 2022 cash from operations to $88.8 million; the full-year figure includes an outflow of $32.6 million related to a customer refund in the third quarter of 2022.
•Income tax expense of approximately $24 million for 2022, but the utilization of our deferred tax assets resulted in cash taxes of approximately $1 million.
•In 2022, capital spending totaled $68.7 million, within our guidance range of $65 to $75 million.

Share Repurchase Program
•During 2022, we repurchased 608,657 shares with a total cost of $22.0 million, or a weighted average price per share of $36.17.

Liquidity & Investments
•We ended 2022 with cash and cash equivalents of $18.5 million and $149 million of available capacity on our credit facility.
•As of February 28, 2023, cash and cash equivalents totaled $5.9 million and available capacity on our credit facility totaled $149 million, for total liquidity of approximately $155 million.
•Intrepid maintains an investment account of short-and-long-term fixed income securities that had a balance of approximately $7.8 million as of February 28, 2023.

2023 Capital Guidance
•For 2023, our capital budget guidance range is $60 to $75 million, with approximately $25 to $35 million for sustaining capital, and the remainder earmarked for growth projects, with the ultimate level of growth capital dependent on financial performance and market conditions.
1



Strategic Focus for Growth Capital
•The strategic focus for our growth capital is to help ensure our potash solar solution mines have more reliable, high quality brine to help reduce production variances that may result from factors outside of our control, such as weather. We believe that the best use of our capital in 2023 is investing in our core potash assets to bring production closer to our productive capacity. As a business with higher fixed costs, increased levels of potash production can deliver significant operating leverage and sustained cash generation as we develop our long-life potash reserves in the decades to come.

HB
•The installation of an improved pipeline system to the HB Solar Solution Mine is progressing well and we now expect to improve the injection rate capability of the pipeline system in Q2 2023, due to minor delays in permitting for railroad crossings. The upgraded pipeline system should allow us to efficiently produce additional solar tons and conduct the operations of our processing facilities at a lower cost as we increase the underground brine storage at HB. During the fourth quarter of 2022, we had an extraction well failure at HB, and as a result, we may deploy more growth capital for a new extraction well in 2023.

Moab
•Drilling the additional potash cavern to increase production tons through higher extraction brine grade remains on track, and we expect this project to conclude in advance of the 2023 evaporation season.

Intrepid South
•For the sand project on our strategically located Intrepid South property in the Delaware basin, we have been making continued progress on sourcing supplies and equipment, acquiring the necessary permits, and have started to engage in preliminary conversations with potential customers for sales agreements once production begins. After further evaluation of the sand resource, we are now targeting a larger plant, where annual production could total approximately one million tons per year of wet sand, with construction expected to begin in the fourth quarter of 2023.

Consolidated Results, Management Commentary, & Outlook
Intrepid generated fourth quarter and full-year 2022 sales of approximately $67 million and $338 million, respectively, which compares to fourth quarter and full-year 2021 sales of approximately $72 million and $270 million, respectively. The strong sales figures were driven by higher pricing for our key products, with our average net realized sales price for potash coming in at $713 per ton in 2022, while the average net realized sales price for Trio® totaled $479 per ton. During the fourth quarter, Intrepid generated adjusted net income of $11 million and adjusted EBITDA of $23 million, for full-year 2022 figures of approximately $80 million and $142 million, respectively, which compares to 2021 adjusted net income of approximately $22 million and adjusted EBITDA of $68 million.

Bob Jornayvaz, Intrepid's Executive Chairman and CEO commented: "During the fourth quarter, the trend of our agriculture customers showing preference for just-in-time purchases mostly continued until we saw a key fill program announced in early-January. While some of the Overall in 2022, high potash pricing drove very strong financial performance for Intrepid, which was among the best years in company history.
2


expected 2022 demand for our fertilizer products was deferred into 2023, during the fourth quarter, the diversity of our sales mix into feed and industrial markets helped provide a stable floor for sales volumes.

Full-year adjusted EBITDA came in at $142 million, adjusted net income totaled $80 million, and our cash flow from operations totaled $89 million, which is net of the third quarter $32.6 million customer refund. Using our strong cash flow generation, we were able to begin our investments in growth projects with the key goal of increasing our potash production and improving our per unit economics. Moreover, under our share repurchase program, we also returned approximately $22 million in capital in 2022, reducing our outstanding share count by roughly 5% compared to the second quarter 2022 average.

As for the outlook, we are pleased to share that this year is off to an encouraging start: U.S. farmers have wrapped up two consecutive years of very high profitability, are entering 2023 with strong balance sheets, and high prices for crop futures point to another year of robust farmer economics. For the first quarter, we have seen strong demand for our potash and Trio® which we expect to continue throughout the year as farmers will likely be incentivized to maximize their yields. Looking at the broader macro environment for potash, there continues to be a structural potash supply gap owing to the Belarusian sanctions and concerns around Russian supply, which should continue to provide a relatively high floor for pricing in 2023 and beyond, even as incremental supply from other projects starts to enter the market. For Intrepid, our key focus for this year will be successful execution on our growth projects, with the goal of improving the cost side of our potash production unit economics." In the fourth quarter of 2022, potash sales increased $4.9 million to $43.8 million, which was driven by a higher average net realized sales price of $693 per ton, a 38% increase compared to the fourth quarter of 2021.






















3




Segment Highlights

Potash
Three Months Ended December 31, Year Ended December 31,
2022 2021 2022 2021
(in thousands, except per ton data)
Sales $ 43,756  $ 38,807  $ 191,378  $ 151,751 
Gross margin $ 20,907  $ 12,516  $ 94,769  $ 35,845 
Potash production volume (in tons) 106  86  270  287 
Potash sales volume (in tons) 50  61  222  331 
Average potash net realized sales price per ton(1)
$ 693  $ 504  $ 713  $ 353 

The higher average net realized sales price offset lower sales volumes, with fourth quarter potash sales totaling 50 thousand tons, down from 61 thousand tons in the fourth quarter of 2021. Cost of goods sold in the potash segment totaled $18.1 million, down from $19.0 million in the prior year period, while gross margin totaled $20.9 million, an $8.4 million increase from the $12.5 million of gross margin generated in the fourth quarter of 2021.

For the full-year 2022, sales totaled $191.4 million, a 26% increase from 2021, as the average potash net realized sales price per ton increased 102% to $713 per ton, which offset a 33% decrease in potash sales volumes. Global potash supply uncertainty helped drive higher potash prices in 2022, although in the back half of the year, our agricultural customers showed some reluctance to purchase potash that was not committed for immediate application. Steady sales into the feed market helped offset some of this deferred agricultural demand, and for the full-year 2022, sales to the feed market comprised 23% of our total potash sales.

Potash cost of goods sold decreased $10.8 million, or 12%, in 2022, compared to 2021, mainly due to a 33% decrease in potash tons sold. While our potash tons sold decreased 33% in 2022, our weighted average carrying cost per ton increased due to increased royalties as our sales revenue increased, an increase in labor and benefits expense due to a company-wide salary increase in early-2022, and increased utility, property taxes, and insurance expenses due to inflationary pressures. Additionally, reduced production at our HB facility also increased our per ton of cost of goods sold because most of our production costs are fixed. For 2022, our potash production totaled 270 thousand tons, down from 287 thousand tons in 2021.






4




Trio®
Three Months Ended December 31, Year Ended December 31,
2022 2021 2022 2021
(in thousands, except per ton data)
Sales $ 17,265  $ 24,612  $ 117,826  $ 96,058 
Gross margin $ 3,429  $ 7,913  $ 39,123  $ 16,442 
Trio® production volume (in tons)
51  53  226  228 
Trio® sales volume (in tons)
28  48  197  239 
Average Trio® net realized sales price per ton(1)
$ 461  $ 388  $ 479  $ 295 

In the fourth quarter of 2022, sales decreased $7.3 million to $17.3 million. Although the fourth quarter 2022 average net realized sales price per ton of $461 was 19% higher compared to the prior year, sales volumes of 28 thousand tons were 20 thousand tons lower than the fourth quarter of 2021, as we saw reluctance from customers to purchase tons for the upcoming spring application season due to the anticipation of potential price declines. Cost of goods sold in the Trio® segment totaled $9.1 million, down from $11.5 million in the prior year period, while gross margin totaled $3.4 million, a $4.5 million decrease from the $7.9 million of gross margin generated in the fourth quarter of 2021.

For the full-year 2022, our sales increased 23% to $117.8 million, as our average net realized sales price per ton increased 62% to $479, which was partially offset by an 18% decrease in Trio® tons sold. In 2022, our Trio® average net realized sales price per ton increased as generally strong crop prices and the relative value of Trio® compared to potash drove steady demand. Our Trio® production totaled 51 thousand tons in the fourth quarter and 226 thousand tons for 2022, which compares to 53 thousand tons and 228 thousand tons in the respective prior year periods.

Our Trio® cost of goods sold in 2022 of $54.6 million was relatively unchanged from 2021, and although we sold 18% fewer Trio® tons in 2022, our weighted average carrying cost per ton of Trio® increased, which was due to higher contract labor expenses to operate an additional shift in 2022, higher labor and benefits expenses due to a company-wide salary increase in early 2022, increased royalty expenses due to increase sales revenues, and increased utility, property taxes, and insurance expenses from inflationary pressures.


Oilfield Solutions
Three Months Ended December 31, Year Ended December 31,
2022 2021 2022 2021
(in thousands)
Sales $ 5,732  $ 8,479  $ 28,668  $ 22,770 
Gross margin $ 1,315  $ 1,420  $ 7,516  $ 3,477 

5


Our oilfield solutions segment sales increased 26% in 2022, compared to 2021. Water sales increased $1.9 million in 2022 to $17.5 million. Sales from right-of-way agreements, surface damages and easements increased $1.9 million, brine water sales increased $1.5 million, and produced water disposal royalties increased $0.5 million.

Our oilfield solutions sales are highly correlated to oil and gas activities near our facilities in New Mexico. Overall sales increased due to increased oil and gas activities in 2022 compared to 2021, as oil prices continued to support oil and gas exploration activities in the Permian Basin near our Intrepid South property in southeast New Mexico.

Cost of goods sold increased 10% in 2022 compared to 2021, as we incurred increased contract labor expenses to meet the additional demand for our oilfield solution segment products and services. We also incurred increased utility costs due to inflationary pressures, increased depreciation related to new infrastructure placed in service in 2022, and increased royalty expense due to increased water revenue.

Gross margin increased $4.0 million, or 116%, in 2022 compared to 2021, due to the factors described above.

Liquidity
Cash flow from operations totaled $19.7 million in the fourth quarter and $88.8 million for the full-year 2022. As of February 28, 2023, cash and cash equivalents totaled $5.9 million and available capacity on our credit facility totaled $149 million, for total liquidity of approximately $155 million.

Notes
1 Adjusted net income, average net realized sales price per ton and adjusted EBITDA are non-GAAP financial measures. See the non-GAAP reconciliations set forth later in this press release for additional information.

Unless expressly stated otherwise or the context otherwise requires, references to tons in this press release refer to short tons. One short ton equals 2,000 pounds. One metric tonne, which many international competitors use, equals 1,000 kilograms or 2,204.62 pounds.

Conference Call Information
Intrepid will host a conference call on Tuesday, March 7, 2023, at 12:00 p.m. Eastern Time to discuss the results and other operating and financial matters and answer investor questions.

Management invites you to listen to the conference call by using the toll-free dial-in number 1 (888) 210-4149 or toll-in dial-in 1 (646) 960-0145; please use conference ID 9158079.

The call will also be streamed on the Intrepid website, intrepidpotash.com. A recording of the conference call will be available approximately two hours after the completion of the call by dialing 1 (800) 770-2030 for toll-free, 1 (647) 362-9199 for toll-in, or at intrepidpotash.com. The replay of the call will require the input of the conference identification number 9158079. The recording will be available through March 14, 2023.

6





About Intrepid

Intrepid is a diversified mineral company that delivers potassium, magnesium, sulfur, salt, and water products essential for customer success in agriculture, animal feed, and the oil and gas industry. Intrepid is the only U.S. producer of muriate of potash, which is applied as an essential nutrient for healthy crop development, utilized in several industrial applications, and used as an ingredient in animal feed. In addition, Intrepid produces a specialty fertilizer, Trio®, which delivers three key nutrients, potassium, magnesium, and sulfate, in a single particle. Intrepid also provides water, magnesium chloride, brine, and various oilfield products and services. Intrepid serves diverse customers in markets where a logistical advantage exists and is a leader in the use of solar evaporation for potash production, resulting in lower cost and more environmentally friendly production. Intrepid's mineral production comes from three solar solution potash facilities and one conventional underground Trio® mine.

Intrepid routinely posts important information, including information about upcoming investor presentations and press releases, on its website under the Investor Relations tab. Investors and other interested parties are encouraged to enroll at intrepidpotash.com, to receive automatic email alerts for new postings.


Forward-looking Statements

This document contains forward-looking statements - that is, statements about future, not past, events. The forward-looking statements in this document relate to, among other things, statements about Intrepid's future financial performance and cash flows, water sales, production costs, and its market outlook. These statements are based on assumptions that Intrepid believes are reasonable. Forward-looking statements by their nature address matters that are uncertain. The particular uncertainties that could cause Intrepid's actual results to be materially different from its forward-looking statements include the following:

•changes in the price, demand, or supply of our products and services;
•challenges and legal proceedings related to our water rights;
•our ability to successfully identify and implement any opportunities to grow our business whether through expanded sales of water, Trio®, byproducts, and other non-potassium related products or other revenue diversification activities;
•the costs of, and our ability to successfully execute, any strategic projects;
•declines or changes in agricultural production or fertilizer application rates;
•declines in the use of potassium-related products or water by oil and gas companies in their drilling operations;
•our ability to prevail in outstanding legal proceedings against us;
•our ability to comply with the terms of our revolving credit facility, including the underlying covenants;
•further write-downs of the carrying value of assets, including inventories;
•circumstances that disrupt or limit production, including operational difficulties or variances, geological or geotechnical variances, equipment failures, environmental hazards, and other unexpected events or problems;
7


•changes in reserve estimates;
•currency fluctuations;
•adverse changes in economic conditions or credit markets;
•the impact of governmental regulations, including environmental and mining regulations, the enforcement of those regulations, and governmental policy changes;
•adverse weather events, including events affecting precipitation and evaporation rates at our solar solution mines;
•increased labor costs or difficulties in hiring and retaining qualified employees and contractors, including workers with mining, mineral processing, or construction expertise;
•changes in the prices of raw materials, including chemicals, natural gas, and power;
•our ability to obtain and maintain any necessary governmental permits or leases relating to current or future operations;
•interruptions in rail or truck transportation services, or fluctuations in the costs of these services;
•our inability to fund necessary capital investments;
•the impact of global health issues, such as the COVID-19 pandemic and other global disruptions on our business, operations, liquidity, financial condition and results of operations; and
•the other risks, uncertainties, and assumptions described in Intrepid's periodic filings with the Securities and Exchange Commission, including in "Risk Factors" in Intrepid's Annual Report on Form 10-K for the year ended December 31, 2021, as updated by subsequent Quarterly Reports on Form 10-Q.

In addition, new risks emerge from time to time. It is not possible for Intrepid to predict all risks that may cause actual results to differ materially from those contained in any forward-looking statements Intrepid may make.

All information in this document speaks as of the date of this release. New information or events after that date may cause our forward-looking statements in this document to change. We undertake no duty to update or revise publicly any forward-looking statements to conform the statements to actual results or to reflect new information or future events.

Contact:
Evan Mapes, CFA, Investor Relations Manager    
Phone: 303-996-3042
Email: evan.mapes@intrepidpotash.com

8



INTREPID POTASH, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2022 AND 2021
(In thousands, except share and per share amounts)

Three Months Ended December 31, Year Ended December 31,
2022 2021 2022 2021
Sales $ 66,677  $ 71,828  $ 337,568  $ 270,332 
Less:
Freight costs 6,880  7,786  34,137  37,892 
Warehousing and handling costs 2,526  2,208  9,747  9,282 
Cost of goods sold 31,620  37,606  152,276  161,421 
Costs associated with abnormal production —  2,379  —  5,973 
Gross Margin 25,651  21,849  141,408  55,764 
Selling and administrative 9,241  5,705  31,799  23,998 
Accretion of asset retirement obligation 490  535  1,961  1,858 
Loss (gain) on sale of assets 6,294  18  7,470  (2,542)
Other operating expense 3,499  564  4,738  178 
Operating Income 6,127  15,027  95,440  32,272 
Other Income (Expense)
Equity in earnings of unconsolidated entities (77) —  689  — 
Interest expense, net (16) (42) (101) (1,468)
Interest income 82  —  176  — 
Other income 24  305  48 
Gain on extinguishment of debt —  —  —  10.113 
Income Before Income Taxes 6,140  14,991  96,509  40,965 
Income Tax Benefit (Expense) (2,158) 208,869  (24,289) 208,869 
Net Income $ 3,982  $ 223,860  $ 72,220  $ 249,834 
Weighted Average Shares Outstanding:
Basic 12,946,415  13,129,081  13,151,752  13,098,871 
Diluted 13,160,627  13,440,708  13,452,233  13,391,362 
Income Per Share:
Basic $ 0.31  $ 17.05  $ 5.49  $ 19.07 
Diluted $ 0.30  $ 16.66  $ 5.37  $ 18.66 


9



INTREPID POTASH, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
AS OF DECEMBER 31, 2022 AND 2021
(In thousands, except share and per share amounts)

December 31,
2022 2021
ASSETS
Cash and cash equivalents $ 18,514  $ 36,452 
Short-term investments 5,959  — 
Accounts receivable:
Trade, net 26,737  35,409 
Other receivables, net 790  989 
Inventory, net 114,816  78,856 
Other current assets 4,863  5,144 
Total current assets 171,679  156,850 
Property, plant, equipment, and mineral properties, net 375,630  341,117 
Water rights 19,184  19,184 
Long-term parts inventory, net 24,823  29,251 
Long-term investments 9,841  4,576 
Other assets, net 7,294  6,842 
Non-current deferred tax asset, net 185,752  209,075 
Total Assets $ 794,203  $ 766,895 
LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable $ 18,645  $ 9,068 
Income taxes payable 41 
Accrued liabilities 16,212  22,938 
Accrued employee compensation and benefits 6,975  6,805 
Other current liabilities 7,036  34,571 
Total current liabilities 48,876  73,423 
Asset retirement obligation 26,564  27,024 
Operating lease liabilities 2,206  1,879 
Other non-current liabilities 1,479  1,166 
Total Liabilities 79,125  103,492 
Commitments and Contingencies
Common stock, $0.001 par value; 40,000,000 shares authorized:
and 12,687,822 and 13,149,315 shares outstanding
at December 31, 2022 and 2021, respectively 13  13 
Additional paid-in capital 660,614  659,147 
Retained earnings 76,463  4,243 
Less treasury stock, at cost (22,012) — 
Total Stockholders' Equity 715,078  663,403 
Total Liabilities and Stockholders' Equity $ 794,203  $ 766,895 


10


INTREPID POTASH, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2022 AND 2021
(In thousands)
Three Months Ended December 31, Year Ended December 31,
2022 2021 2022 2021
Cash Flows from Operating Activities:
Net income $ 3,982  $ 223,860  $ 72,220  $ 249,834 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, depletion, and amortization 9,426  9,126  34,711  35,635 
Amortization of intangible assets 81  81  322  322 
Accretion of asset retirement obligation 490  535  1,961  1,858 
Amortization of deferred financing costs 78  60  265  314 
Stock-based compensation 2,187  723  6,152  3,012 
Reserve for obsolescence —  2,108  1,750  2,108 
Loss (gain) on disposal of assets 6,294  18  7,470  (2,542)
Equity in earnings of unconsolidated entities 77  —  (689) — 
Gain on extinguishment of debt —  —  —  (10,113)
Changes in operating assets and liabilities:
Trade accounts receivable, net 11,493  (2,679) 8,673  (12,615)
Other receivables, net 1,251  2,461  140  589 
Inventory, net (17,329) (4,320) (33,283) 7,358 
Other current assets 1,695  (826) 191  (1,974)
Deferred tax assets 1,775  (209,075) 23,323  (209,075)
Accounts payable, accrued liabilities, and accrued employee
     compensation and benefits
(4,595) (1,798) (3,596) 13,456 
Income tax payable (33) 42  (33) 42 
Operating lease liabilities (406) (892) (2,025) (2,508)
Other liabilities 3,243  220  (28,731) 3,366 
Net cash provided by operating activities 19,709  19,644  88,821  79,067 
Cash Flows from Investing Activities:
Additions to property, plant, equipment, mineral properties and other assets (31,596) (7,352) (68,696) (19,789)
Proceeds from sale of property, plant, equipment, and mineral properties 12  —  58  6,042 
Purchase of investments (183) (1,076) (13,047) (1,076)
Proceeds from redemptions/maturities of investments 1,002  —  2,506  — 
Net cash used in investing activities (30,765) (8,428) (79,179) (14,823)
Cash Flows from Financing Activities:
Payments of financing lease —  —  —  (1,258)
Repayment of long-term debt —  —  —  (15,000)
Debt prepayment costs —  —  —  (505)
Repayments of borrowings on credit facility —  —  —  (29,817)
Capitalized debt costs (74) —  (1,007) — 
Employee tax withholding paid for restricted shares upon vesting (433) (409) (4,795) (791)
Repurchases of common stock (19,131) —  (22,012) — 
Proceeds from exercise of stock options —  110  89 
Net cash used in financing activities (19,638) (401) (27,704) (47,282)
Net Change in Cash, Cash Equivalents, and Restricted Cash (30,694) 10,815  (18,062) 16,962 
Cash, Cash Equivalents, and Restricted Cash, beginning of period 49,778  26,331  37,146  20,184 
Cash, Cash Equivalents, and Restricted Cash, end of period $ 19,084  $ 37,146  $ 19,084  $ 37,146 

11



INTREPID POTASH, INC.
DISAGGREGATION OF REVENUE AND SEGMENT DATA (UNAUDITED)
FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2022 AND 2021
(In thousands)


Three Months Ended December 31, 2022
Product Potash Segment
Trio® Segment
Oilfield Solutions Segment Intersegment Eliminations Total
Potash $ 36,887  $ —  $ —  $ (76) $ 36,811 
Trio®
—  16,501  —  —  16,501 
Water 73  580  4,250  —  4,903 
Salt 3,133  184  —  —  3,317 
Magnesium Chloride 2,450  —  —  —  2,450 
Brines 1,213  —  491  —  1,704 
Other —  —  991  991 
Total Revenue $ 43,756  $ 17,265  $ 5,732  $ (76) $ 66,677 


Year Ended December 31, 2022
Product Potash Segment
Trio® Segment
Oilfield Solutions Segment Intersegment Eliminations Total
Potash $ 168,571  $ —  $ —  $ (304) $ 168,267 
Trio®
—  113,962  —  —  113,962 
Water 1,637  3,302  17,510  —  22,449 
Salt 11,270  562  —  —  11,832 
Magnesium Chloride 6,472  —  —  —  6,472 
Brines 3,428  —  2,670  —  6,098 
Other —  —  8,488  —  8,488 
Total Revenue $ 191,378  $ 117,826  $ 28,668  $ (304) $ 337,568 






















12






Three Months Ended December 31, 2021
Product Potash Segment Trio® Segment Oilfield Solutions Segment Intersegment Eliminations Total
Potash $ 33,211  $ —  $ —  $ (70) $ 33,141 
Trio®
—  22,775  —  —  22,775 
Water 110  1,547  6,086  —  7,743 
Salt 3,004  290  —  —  3,294 
Magnesium Chloride 2,018  —  —  —  2,018 
Brines 464  —  394  —  858 
Other —  —  1,999  —  1,999 
Total Revenue $ 38,807  $ 24,612  $ 8,479  $ (70) $ 71,828 



Year Ended December 31, 2021
Product Potash Segment Trio® Segment Oilfield Solutions Segment Intersegment Eliminations Total
Potash $ 130,460  $ —  $ —  $ (247) $ 130,213 
Trio®
—  91,125  —  —  91,125 
Water 2,050  4,355  15,594  —  21,999 
Salt 9,592  578  —  —  10,170 
Magnesium Chloride 7,847  —  —  —  7,847 
Brines 1,802  —  1,129  —  2,931 
Other —  —  6,047  —  6,047 
Total Revenue $ 151,751  $ 96,058  $ 22,770  $ (247) $ 270,332 
























13






Three Months Ended December 31, 2022 Potash
Trio®
Oilfield Solutions Other Consolidated
Sales(1)
$ 43,756  $ 17,265  $ 5,732  $ (76) $ 66,677 
Less: Freight costs 3,350  3,606  —  (76) 6,880 
Warehousing and handling costs
1,358  1,168  —  —  2,526 
Cost of goods sold
18,141  9,062  4,417  —  31,620 
Gross Margin $ 20,907  $ 3,429  $ 1,315  $ —  $ 25,651 
Depreciation, depletion, and amortization incurred(2)
$ 7,222  $ 1,248  $ 840  $ 197  $ 9,507 
Year Ended December 31, 2022 Potash
Trio®
Oilfield Solutions Other Consolidated
Sales(1)
$ 191,378  $ 117,826  $ 28,668  $ (304) $ 337,568 
Less: Freight costs 14,780  19,661  —  (304) 34,137 
Warehousing and handling costs
5,305  4,442  —  —  9,747 
Cost of goods sold
76,524  54,600  21,152  —  152,276 
Gross Margin $ 94,769  $ 39,123  $ 7,516  $ —  $ 141,408 
Depreciation, depletion, and amortization incurred(2)
$ 26,572  $ 4,370  $ 3,298  $ 793  $ 35,033 
Three Months Ended December 31, 2021 Potash
Trio®
Oilfield Solutions Other Consolidated
Sales(1)
$ 38,807  $ 24,612  $ 8,479  $ (70) $ 71,828 
Less: Freight costs 3,717  4,139  —  (70) 7,786 
Warehousing and handling costs
1,165  1,043  —  —  2,208 
Cost of goods sold
19,030  11,517  7,059  —  37,606 
Costs associated with abnormal
production and other
2,379  —  —  —  2,379 
Gross Margin $ 12,516  $ 7,913  $ 1,420  $ —  $ 21,849 
Depreciation, depletion, and amortization incurred(2)
$ 6,933  $ 1,272  $ 790  $ 212  $ 9,207 
Year Ended December 31, 2021 Potash
Trio®
Oilfield Solutions Other Consolidated
Sales(1)
$ 151,751  $ 96,058  $ 22,770  $ (247) $ 270,332 
Less: Freight costs 17,483  20,656  —  (247) 37,892 
Warehousing and handling costs
5,169  4,113  —  —  9,282 
Cost of goods sold
87,281  54,847  19,293  —  161,421 
Costs associated with abnormal
production and other
5,973  —  —  —  5,973 
Gross Margin $ 35,845  $ 16,442  $ 3,477  $ —  $ 55,764 
Depreciation, depletion and, amortization incurred(2)
$ 26,828  $ 5,477  $ 2,996  $ 656  $ 35,957 

(1) Segment sales include the sales of byproducts generated during the production of potash and Trio®.
(2) Depreciation, depletion, and amortization incurred for potash and Trio® excludes depreciation and depletion amounts absorbed in or (relieved from) inventory.
14



INTREPID POTASH, INC.
UNAUDITED NON-GAAP RECONCILIATIONS
FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2022 AND 2021
(In thousands, except per share amounts)

To supplement Intrepid's consolidated financial statements, which are prepared and presented in accordance with GAAP, Intrepid uses several non-GAAP financial measures to monitor and evaluate its performance. These non-GAAP financial measures include adjusted net income, adjusted net income per diluted share, adjusted EBITDA, and average net realized sales price per ton. These non-GAAP financial measures should not be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. In addition, because the presentation of these non-GAAP financial measures varies among companies, these non-GAAP financial measures may not be comparable to similarly titled measures used by other companies.

Intrepid believes these non-GAAP financial measures provide useful information to investors for analysis of its business. Intrepid uses these non-GAAP financial measures as one of its tools in comparing period-over-period performance on a consistent basis and when planning, forecasting, and analyzing future periods. Intrepid believes these non-GAAP financial measures are used by professional research analysts and others in the valuation, comparison, and investment recommendations of companies in the potash mining industry. Many investors use the published research reports of these professional research analysts and others in making investment decisions.

Adjusted Net Income and Adjusted Net Income Per Diluted Share

Adjusted net income and adjusted net income per diluted share are calculated as net income or net income per diluted share adjusted for certain items that impact the comparability of results from period to period, as set forth in the reconciliation below. Intrepid considers these non-GAAP financial measures to be useful because they allow for period-to-period comparisons of its operating results excluding items that Intrepid believes are not indicative of its fundamental ongoing operations.

Reconciliation of Net Income to Adjusted Net Income:


Three Months Ended December 31, Year Ended December 31,
2022 2021 2022 2021
Net Income $ 3,982  $ 223,860  $ 72,220  $ 249,834 
Adjustments
Loss (gain) on sale of assets 6,294  18  7,470  (2,542)
Gain on extinguishment of debt —  —  —  (10,113)
Make-whole payment(1)
—  —  —  505 
Write-off of deferred offering fees(2)
700  —  700  — 
Write-off of deferred financing fees(3)
—  —  —  60 
Valuation allowance for deferred tax assets —  (215,910) —  (215,910)
          Total adjustments 6,994  (215,892) 8,170  (228,000)
Adjusted Net Income $ 10,976  $ 7,968  $ 80,390  $ 21,834 


15




Reconciliation of Net Income per Share to Adjusted Net Income per Share:

Three Months Ended December 31, Year Ended December 31,
2022 2021 2022 2021
Net Income Per Diluted Share $ 0.30  $ 16.66  $ 5.37  $ 18.66 
Adjustments
Loss (gain) on sale of assets 0.48  —  0.56  (0.19)
Gain on extinguishment of debt —  —  —  (0.76)
Make-whole payment(1)
—  —  —  0.04 
Write-off of deferred offering fees(2)
0.05  —  0.05  — 
Write-off of deferred financing fees(3)
—  —  —  — 
Valuation allowance for deferred tax assets —  (16.06) —  (16.12)
          Total adjustments 0.53  (16.06) 0.61  (17.03)
Adjusted Net Income Per Diluted Share $ 0.83  $ 0.60  $ 5.98  $ 1.63 

(1) - As a result of early repayments of its senior notes, Intrepid incurred make-whole payments, which are reflected on the income statement as interest expense.
(2) - Costs incurred for a potential offering of shares of Intrepid Acquisition Corporation I, a special purpose acquisition company that is a subsidiary of Intrepid, that had been deferred were expensed in the fourth quarter of 2022, and are reflected in selling and administrative expense.
(3) - As a result of early repayments of principal on its senior notes, Intrepid wrote off a portion of the financing fees that had previously been capitalized related to the senior notes. The write-offs of deferred financing fees are reflected in Intrepid's financial statements as interest expense.








16


Average Potash and Trio® Net Realized Sales Price per Ton

Average net realized sales price per ton for potash is calculated as potash segment sales less potash segment byproduct sales and potash freight costs and then dividing that difference by the number of tons of potash sold in the period. Likewise, average net realized sales price per ton for Trio® is calculated as Trio® segment sales less Trio® segment byproduct sales and Trio® freight costs and then dividing that difference by Trio® tons sold. Intrepid considers average net realized sales price per ton to be useful, and believe it to be useful for investors, because it shows Intrepid's potash and Trio® average per-ton pricing without the effect of certain transportation and delivery costs. When Intrepid arranges transportation and delivery for a customer, it includes in revenue and in freight costs the costs associated with transportation and delivery. However, some of Intrepid's customers arrange for and pay their own transportation and delivery costs, in which case these costs are not included in Intrepid's revenue and freight costs. Intrepid uses average net realized sales price per ton as a key performance indicator to analyze potash and Trio® sales and price trends.

Reconciliation of Sales to Average Potash and Trio® Net Realized Sales Price per Ton:

Potash Segment
Three Months Ended December 31,
2022 2021
Total Segment Sales $ 43,756  $ 38,807 
Less: Segment byproduct sales 6,869  5,596 
          Potash freight costs 2,219  2,465 
   Subtotal
$ 34,668  $ 30,746 
Divided by:
Potash tons sold (in thousands) 50  61 
   Average net realized sales price per ton
$ 693  $ 504 


Potash Segment
Year Ended December 31,
2022 2021
Total Segment Sales $ 191,378  $ 151,751 
Less: Segment byproduct sales 22,807  21,291 
          Potash freight costs 10,336  13,639 
   Subtotal $ 158,235  $ 116,821 
Divided by:
Potash tons sold (in thousands) 222  331 
   Average net realized sales price per ton $ 713  $ 353 

17





Trio® Segment
Three Months Ended December 31,
2022 2021
Total Segment Sales
$ 17,265  $ 24,612 
Less: Segment byproduct sales 764  1,837 
         Trio® freight costs
3,606  4,139 
   Subtotal
$ 12,895  $ 18,636 
Divided by:
Trio® tons sold (in thousands)
28  48 
   Average net realized sales price per ton $ 461  $ 388 

Trio® Segment
Year Ended December 31,
2022 2021
Total Segment Sales
$ 117,826  $ 96,058 
Less: Segment byproduct sales 3,864  4,933 
         Trio® freight costs
19,660  20,656 
   Subtotal
$ 94,302  $ 70,469 
Divided by:
Trio® tons sold (in thousands)
197  239 
   Average net realized sales price per ton $ 479  $ 295 

18


Adjusted EBITDA

Adjusted earnings before interest, taxes, depreciation, and amortization (or adjusted EBITDA) is calculated as net income adjusted for certain items that impact the comparability of results from period to period, as set forth in the reconciliation below. Intrepid considers adjusted EBITDA to be useful because the measure reflects Intrepid's operating performance before the effects of certain non-cash items and other items that Intrepid believes are not indicative of its core operations. Intrepid uses adjusted EBITDA to assess operating performance.
Reconciliation of Net Income to Adjusted EBITDA:

Three Months Ended December 31, Year Ended December 31,
2022 2021 2022 2021
Net Income $ 3,982  $ 223,860  $ 72,220  $ 249,834 
Adjustments
        Gain on extinguishment of debt —  —  —  (10,113)
        Expense of deferred offering costs 700  —  700  — 
        Loss (gain) on sale of assets 6,294  18  7,470  (2,542)
        Interest expense 16  42  101  1,468 
        Income tax (benefit) expense 2,158  (208,869) 24,289  (208,869)
        Depreciation, depletion, and amortization 9,426  9,126  34,711  35,635 
        Amortization of intangible assets 81  81  322  322 
        Accretion of asset retirement obligation 490  535  1,961  1,858 
          Total adjustments 19,165  (199,067) 69,554  (182,241)
Adjusted Earnings Before Interest, Taxes, Depreciation,
     and Amortization $ 23,147  $ 24,793  $ 141,774  $ 67,593 







19