Delaware
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
26-1501877
(I.R.S.
Employer
Identification
No.)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer x
(Do
not check if a
smaller
reporting company)
|
Smaller
reporting company o
|
Page
|
||
PART
I.
|
FINANCIAL
INFORMATION
|
|
Item 1.
|
||
Item 1A.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
PART
II.
|
OTHER
INFORMATION
|
|
Item 1.
|
||
Item 1A.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
Item 5.
|
||
Item 6.
|
||
INTREPID
POTASH, INC.
|
||||||||
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
||||||||
(In
thousands, except share and per share amounts)
|
||||||||
June
30, 2009
|
December
31, 2008
|
|||||||
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 118,673 | $ | 116,573 | ||||
Short-term
investments
|
751 | — | ||||||
Accounts
receivable:
|
||||||||
Trade,
net
|
18,934 | 15,107 | ||||||
Other
receivables
|
650 | 385 | ||||||
Related
parties
|
14 | — | ||||||
Refundable
income taxes
|
6,887 | 9,967 | ||||||
Inventory,
net
|
63,223 | 49,318 | ||||||
Prepaid
expenses and other current assets
|
2,042 | 5,804 | ||||||
Current
deferred tax asset
|
719 | 1,222 | ||||||
Total
current assets
|
211,893 | 198,376 | ||||||
Property,
plant and equipment, net of accumulated depreciation of
|
||||||||
of
$33,332 and $26,514, respectively
|
176,703 | 138,790 | ||||||
Mineral
properties and development costs, net of accumulated
|
||||||||
depletion
of $6,771 and $6,367, respectively
|
33,575 | 30,244 | ||||||
Long-term
parts inventory, net
|
4,237 | 3,973 | ||||||
Other
assets
|
8,060 | 6,053 | ||||||
Non-current
deferred tax asset
|
310,352 | 327,641 | ||||||
Total
Assets
|
$ | 744,820 | $ | 705,077 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Accounts
payable:
|
||||||||
Trade
|
$ | 16,704 | $ | 15,516 | ||||
Related
parties
|
184 | 26 | ||||||
Accrued
liabilities
|
11,751 | 14,967 | ||||||
Accrued
employee compensation and benefits
|
6,621 | 6,478 | ||||||
Other
current liabilities
|
1,938 | 1,952 | ||||||
Total
current liabilities
|
37,198 | 38,939 | ||||||
Asset
retirement obligation
|
8,666 | 8,138 | ||||||
Other
non-current liabilities
|
7,690 | 6,401 | ||||||
Total
Liabilities
|
53,554 | 53,478 | ||||||
Commitments
and Contingencies
|
||||||||
Common
stock, $0.001 par value; 100,000,000 shares authorized; and 75,032,086
and
|
||||||||
74,846,874
shares outstanding at June 30, 2009, and December 31, 2008,
respectively
|
75 | 75 | ||||||
Additional
paid-in capital
|
554,747 | 554,743 | ||||||
Accumulated
other comprehensive loss
|
(839 | ) | (1,385 | ) | ||||
Retained
earnings
|
137,283 | 98,166 | ||||||
Total
Stockholders' Equity
|
691,266 | 651,599 | ||||||
Total
Liabilities and Stockholders' Equity
|
$ | 744,820 | $ | 705,077 |
INTREPID
POTASH, INC.
|
||||||||||||||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
(UNAUDITED)
|
||||||||||||||||||||
(In
thousands, except share and per share amounts)
|
||||||||||||||||||||
Intrepid
Mining LLC
|
||||||||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
|||||||||||||||||||
Three
Months
|
Six
Months
|
April
25, 2008
|
April
1, 2008
|
January
1, 2008
|
||||||||||||||||
Ended
|
Ended
|
Through
|
Through
|
Through
|
||||||||||||||||
June
30, 2009
|
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
April
24, 2008
|
||||||||||||||||
Sales
|
$ | 73,392 | $ | 162,293 | $ | 80,162 | $ | 25,019 | $ | 109,420 | ||||||||||
Less:
|
||||||||||||||||||||
Freight
costs
|
4,122 | 8,829 | 3,537 | 2,187 | 12,359 | |||||||||||||||
Warehousing
and handling costs
|
2,098 | 3,627 | 1,240 | 435 | 2,235 | |||||||||||||||
Cost
of goods sold
|
31,775 | 67,283 | 27,951 | 10,186 | 48,647 | |||||||||||||||
Gross
Margin
|
35,397 | 82,554 | 47,434 | 12,211 | 46,179 | |||||||||||||||
Selling
and administrative
|
7,763 | 14,546 | 5,313 | 1,492 | 6,034 | |||||||||||||||
Accretion
of asset retirement obligation
|
173 | 341 | 115 | 42 | 198 | |||||||||||||||
Other
|
589 | 577 | 298 | (9) | 5 | |||||||||||||||
Operating
Income
|
26,872 | 67,090 | 41,708 | 10,686 | 39,942 | |||||||||||||||
Other
Income (Expense)
|
||||||||||||||||||||
Interest
expense, including realized and
|
||||||||||||||||||||
unrealized
derivative gains and losses
|
251 | 48 | 186 | 629 | (2,456 | ) | ||||||||||||||
Interest
income
|
15 | 32 | 268 | — | 23 | |||||||||||||||
Insurance
settlements in excess of
|
||||||||||||||||||||
property
losses
|
(2 | ) | (16 | ) | (32 | ) | — | 6,998 | ||||||||||||
Other
income (expense)
|
323 | 182 | (175 | ) | 123 | (14 | ) | |||||||||||||
Income
Before Income Taxes
|
27,459 | 67,336 | 41,955 | 11,438 | 44,493 | |||||||||||||||
Income
Tax (Expense) Benefit
|
(13,023 | ) | (28,219 | ) | (16,191 | ) | — | 4 | ||||||||||||
Net
Income
|
$ | 14,436 | $ | 39,117 | $ | 25,764 | $ | 11,438 | $ | 44,497 | ||||||||||
Weighted
Average Shares Outstanding:
|
||||||||||||||||||||
Basic
|
75,017,097 | 74,996,419 | 74,843,124 | |||||||||||||||||
Diluted
|
75,030,347 | 75,006,579 | 74,977,793 | |||||||||||||||||
Earnings
Per Share:
|
||||||||||||||||||||
Basic
|
$ | 0.19 | $ | 0.52 | $ | 0.34 | ||||||||||||||
Diluted
|
$ | 0.19 | $ | 0.52 | $ | 0.34 |
INTREPID
POTASH, INC.
|
||||||||||||||||||||||||
CONSOLIDATED
STATEMENT OF STOCKHOLDERS’ EQUITY AND
COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
|
||||||||||||||||||||||||
(In
thousands, except share amounts)
|
||||||||||||||||||||||||
Common
Stock
|
Additional
Paid-in Capital
|
Accumulated
Other Comprehensive Loss
|
Retained
Earnings
|
Total
Stockholders' Equity
|
||||||||||||||||||||
Shares
|
Amount
|
|||||||||||||||||||||||
Balance,
December 31, 2008
|
74,846,874 | $ | 75 | $ | 554,743 | $ | (1,385 | ) | $ | 98,166 | $ | 651,599 | ||||||||||||
Comprehensive
income, net of tax:
|
||||||||||||||||||||||||
Pension
liability, net of adjustment for deferred taxes
|
— | — | — | 546 | — | 546 | ||||||||||||||||||
Net
income
|
— | — | — | — | 39,117 | 39,117 | ||||||||||||||||||
Total
comprehensive income
|
39,663 | |||||||||||||||||||||||
Stock-based
compensation
|
6,900 | — | 1,287 | — | — | 1,287 | ||||||||||||||||||
Vesting
of restricted common stock, net of restricted common stock used to fund
employee tax withholding due upon vesting
|
178,312 | — | (1,283 | ) | — | — | (1,283 | ) | ||||||||||||||||
Balance,
June 30, 2009
|
75,032,086 | $ | 75 | $ | 554,747 | $ | (839 | ) | $ | 137,283 | $ | 691,266 |
INTREPID
POTASH, INC.
|
||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
||||||||||||
(In
thousands)
|
||||||||||||
Intrepid
Mining LLC
|
||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
|||||||||||
Six
Months
|
April
25, 2008
|
January
1, 2008
|
||||||||||
Ended
|
Through
|
Through
|
||||||||||
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
||||||||||
Cash
Flows from Operating Activities:
|
||||||||||||
Reconciliation
of net income to net cash
|
||||||||||||
provided
by operating activities:
|
||||||||||||
Net
income
|
$ | 39,117 | $ | 25,764 | $ | 44,497 | ||||||
Deferred
income taxes
|
18,033 | 8,849 | (4 | ) | ||||||||
Insurance
reimbursements
|
16 | 32 | (6,998 | ) | ||||||||
Items
not affecting cash:
|
||||||||||||
Depreciation,
depletion, amortization and accretion
|
7,747 | 2,029 | 3,543 | |||||||||
Stock-based
compensation
|
1,287 | 2,012 | — | |||||||||
Unrealized
derivative (gain) loss
|
(1,215 | ) | (471 | ) | 439 | |||||||
Other
|
577 | 663 | 170 | |||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Trade
accounts receivable
|
(3,827 | ) | (4,994 | ) | (11,886 | ) | ||||||
Other
receivables
|
(279 | ) | (154 | ) | 186 | |||||||
Refundable
income taxes
|
3,386 | — | — | |||||||||
Inventory
|
(14,169 | ) | (3,158 | ) | (830 | ) | ||||||
Prepaid
expenses and other assets
|
1,728 | 4,546 | (4,349 | ) | ||||||||
Accounts
payable, accrued liabilities and accrued employee
compensation and benefits
|
(1,492 | ) | 472 | 1,494 | ||||||||
Income
taxes payable
|
— | 7,342 | — | |||||||||
Other
current liabilities
|
465 | — | (251 | ) | ||||||||
Total
cash provided by operating activities
|
51,374 | 42,932 | 26,011 | |||||||||
Cash
Flows from Investing Activities:
|
||||||||||||
Proceeds
from insurance reimbursements
|
1,984 | (32 | ) | 6,998 | ||||||||
Additions
to property, plant, and equipment
|
(44,461 | ) | (6,289 | ) | (14,747 | ) | ||||||
Additions
to mineral properties and development costs
|
(4,779 | ) | 9 | (15 | ) | |||||||
Purchases
of investments
|
(751 | ) | — | — | ||||||||
Cash
received in exchange transaction with
Intrepid
Mining LLC
|
— | 428 | — | |||||||||
Other
|
16 | (11 | ) | (10 | ) | |||||||
Total
cash used in investing activities
|
(47,991 | ) | (5,895 | ) | (7,774 | ) | ||||||
Cash
Flows from Financing Activities:
|
||||||||||||
Issuance
of common stock, net of expenses
|
— | 1,032,486 | — | |||||||||
Proceeds
from long-term debt
|
— | — | 11,503 | |||||||||
Repayments
on long-term debt
|
— | (86,951 | ) | (7,009 | ) | |||||||
Payments
to fund employee tax withholding due
upon
vesting of restricted common stock
|
(1,283 | ) | — | — | ||||||||
Members'
capital distributions
|
— | — | (15,000 | ) | ||||||||
Payments
to Intrepid Mining LLC for exchange of
assets
and liabilities and formation distribution
|
— | (892,755 | ) | — | ||||||||
Total
cash (used in) provided by financing activities
|
(1,283 | ) | 52,780 | (10,506 | ) | |||||||
Net
Change in Cash and Cash Equivalents
|
2,100 | 89,817 | 7,731 | |||||||||
Cash and Cash
Equivalents, beginning of period
|
116,573 | — | 1,960 | |||||||||
Cash and Cash
Equivalents, end of period
|
$ | 118,673 | $ | 89,817 | $ | 9,691 | ||||||
Supplemental
disclosure of cash flow information
|
||||||||||||
Cash
paid during the period for:
|
||||||||||||
Interest
|
$ | 793 | $ | 326 | $ | 2,274 | ||||||
Income
taxes
|
$ | 6,800 | $ | — | $ | — |
Intrepid
Potash, Inc.
|
||||||||||||
Three
months
|
Six
months
|
April
25, 2008
|
||||||||||
ended
|
ended
|
through
|
||||||||||
June
30, 2009
|
June
30, 2009
|
June
30, 2008
|
||||||||||
Net
income
|
$ | 14,436 | $ | 39,117 | $ | 25,764 | ||||||
Basic
weighted-average common shares outstanding
|
75,017 | 74,996 | 74,843 | |||||||||
Add:
Dilutive effect of non-vested restricted common stock
|
13 | 10 | 135 | |||||||||
Add:
Dilutive effect of stock options outstanding
|
— | — | — | |||||||||
Diluted
weighted-average common shares outstanding
|
75,030 | 75,006 | 74,978 | |||||||||
Earnings
per share:
|
||||||||||||
Basic
|
$ | 0.19 | $ | 0.52 | $ | 0.34 | ||||||
Diluted
|
$ | 0.19 | $ | 0.52 | $ | 0.34 |
June
30, 2009
|
December
31, 2008
|
|||||||
Product
inventory
|
$ | 46,581 | $ | 34,337 | ||||
In-process
mineral inventory
|
6,075 | 5,619 | ||||||
Current
parts inventory
|
10,567 | 9,362 | ||||||
Total
current inventory
|
63,223 | 49,318 | ||||||
Long-term
parts inventory
|
4,237 | 3,973 | ||||||
Total
inventory
|
$ | 67,460 | $ | 53,291 |
Range
of useful
|
||||||||||||||||
lives
(years)
|
||||||||||||||||
June
30, 2009
|
December
31, 2008
|
Lower
Limit
|
Upper
Limit
|
|||||||||||||
Buildings
and plant
|
$ | 34,942 | $ | 21,357 | 4 | 25 | ||||||||||
Machinery
and equipment
|
84,451 | 62,599 | 3 | 25 | ||||||||||||
Vehicles
|
6,340 | 5,905 | 3 | 7 | ||||||||||||
Office
and other equipment
|
1,626 | 251 | 2 | 7 | ||||||||||||
Computers
|
1,129 | 1,033 | 2 | 5 | ||||||||||||
Software
|
2,579 | 2,379 | 3 | 5 | ||||||||||||
Leasehold
improvements
|
5,277 | 123 | 7 | 10 | ||||||||||||
Ponds
and land improvements
|
3,748 | 2,894 | 5 | 25 | ||||||||||||
Construction
in progress
|
69,919 | 68,739 | ||||||||||||||
Land
|
24 | 24 | ||||||||||||||
Accumulated
depreciation
|
(33,332 | ) | (26,514 | ) | ||||||||||||
$ | 176,703 | $ | 138,790 | |||||||||||||
Mineral
properties and development costs
|
$ | 38,147 | $ | 31,798 | 10 | 25 | ||||||||||
Construction
in progress
|
2,199 | 4,813 | ||||||||||||||
Accumulated
depletion
|
(6,771 | ) | (6,367 | ) | ||||||||||||
$ | 33,575 | $ | 30,244 | |||||||||||||
Water
rights in “Other Assets”
|
$ | 2,670 | $ | 2,670 | 25 | 25 | ||||||||||
Accumulated
depletion
|
(122 | ) | (105 | ) | ||||||||||||
$ | 2,548 | $ | 2,565 |
Intrepid
Mining LLC
|
||||||||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
|||||||||||||||||||
Three
months
|
Six
months
|
April
25, 2008
|
April
1, 2008
|
January
1, 2008
|
||||||||||||||||
ended
|
ended
|
through
|
through
|
through
|
||||||||||||||||
June
30, 2009
|
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
April
24, 2008
|
||||||||||||||||
Depreciation
|
$ | 3,804 | $ | 6,874 | $ | 1,696 | $ | 571 | $ | 2,694 | ||||||||||
Depletion
|
223 | 421 | 174 | 124 | 555 | |||||||||||||||
Amortization
|
55 | 111 | 44 | 16 | 96 | |||||||||||||||
Accretion
|
173 | 341 | 115 | 42 | 198 | |||||||||||||||
Total
incurred
|
$ | 4,255 | $ | 7,747 | $ | 2,029 | $ | 753 | $ | 3,543 |
Capitalized
Interest
|
Weighted
Average
|
|||||||
(In
thousands)
|
Interest
Rate
|
|||||||
2009
|
||||||||
For
the three months ended June 30, 2009
|
$ | — | N/A | |||||
For
the six months ended June 30, 2009
|
$ | — | N/A | |||||
2008
|
||||||||
For
the period from April 25, 2008 through June 30,
2008
|
$ | — | N/A | |||||
For
the period from April 1, 2008 through April 24, 2008
|
$ | 11 | 5.2 | % | ||||
For
the period from January 1, 2008 through April 24, 2008
|
$ | 52 | 6.4 | % |
Intrepid
Mining LLC
|
||||||||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
|||||||||||||||||||
Three
months
|
Six
months
|
April
25, 2008
|
April
1, 2008
|
January
1, 2008
|
||||||||||||||||
ended
|
ended
|
through
|
through
|
through
|
||||||||||||||||
June
30, 2009
|
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
April
24, 2008
|
||||||||||||||||
Asset
retirement obligation—beginning of period
|
$ | 8,306 | $ | 8,138 | $ | 7,977 | $ | 7,935 | $ | 7,779 | ||||||||||
Changes
in estimated obligations
|
187 | 187 | — | — | — | |||||||||||||||
Accretion
of discount
|
173 | 341 | 115 | 42 | 198 | |||||||||||||||
Total
asset retirement obligation—end of period
|
$ | 8,666 | $ | 8,666 | $ | 8,092 | $ | 7,977 | $ | 7,977 |
|
Common
Stock
|
|
Non-vested
Restricted Shares of Common Stock
|
Weighted Average
|
||||||||
Grant-Date
|
||||||||
Shares
|
Fair
Value
|
|||||||
Non-vested
restricted common stock, at beginning of period
|
475,733 | $ | 32.35 | |||||
Granted
|
71,284 | $ | 20.66 | |||||
Vested
|
(238,026 | ) | $ | 32.43 | ||||
Forfeited
|
(57,641 | ) | $ | 32.00 | ||||
Non-vested
restricted common stock, at end of period
|
251,350 | $ | 29.03 |
|
Non-qualified
Stock Options
|
Six
months ended
|
||
June
30, 2009
|
||
Risk
free interest rates
|
1.8%-2.0%
|
|
Dividend
yield
|
—
|
|
Estimated
volatility
|
44%
|
|
Expected
option life
|
5
years
|
Weighted-Average
|
Aggregate
|
Weighted Average
|
Weighted Average
|
||||||||||||||
Exercise
|
Intrinsic
|
Remaining
|
Grant-Date
|
||||||||||||||
Shares
|
Price
|
Value
(1)
|
Contractual
Life
|
Fair
Value
|
|||||||||||||
Outstanding
non-qualified stock
|
|||||||||||||||||
options,
at beginning of period
|
— | $ | — | $ | — | ||||||||||||
Granted
|
174,229 | $ | 20.80 | $ | 8.39 | ||||||||||||
Exercised
|
— | $ | — | $ | — | ||||||||||||
Forfeited
|
— | $ | — | $ | — | ||||||||||||
Outstanding
non-qualified stock
|
|||||||||||||||||
options,
at end of period
|
174,229 | $ | 20.80 | $ | 716,136 |
9.7
years
|
$ | 8.39 | |||||||||
Vested
or expected to vest, end
|
|||||||||||||||||
of
period
|
161,974 | $ | 20.80 | $ | 670,864 |
9.7
years
|
$ | 8.38 | |||||||||
Exercisable
non-qualified stock
|
|||||||||||||||||
options,
at end of period
|
— | N/A | $ | — |
N/A
|
N/A |
(1)
|
The
intrinsic value of a stock option is the amount by which the market value
exceeds the exercise price.
|
Intrepid
Mining LLC
|
||||||||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
|||||||||||||||||||
Three
months
|
Six
months
|
April
25, 2008
|
April
1, 2008
|
January
1, 2008
|
||||||||||||||||
ended
|
ended
|
through
|
through
|
through
|
||||||||||||||||
June
30, 2009
|
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
April
24, 2008
|
||||||||||||||||
Current
portion of income tax expense:
|
||||||||||||||||||||
Federal
|
$ | 1,455 | $ | 8,377 | $ | 6,483 | $ | — | $ | — | ||||||||||
State
|
265 | 1,809 | 859 | — | — | |||||||||||||||
Deferred
portion of income tax expense (benefit)
|
11,303 | 18,033 | 8,849 | — | (4 | ) | ||||||||||||||
Total
income tax expense (benefit)
|
$ | 13,023 | $ | 28,219 | $ | 16,191 | $ | — | $ | (4 | ) |
June
30, 2009
|
December
31, 2008
|
|||||||
Current
deferred tax assets (liabilities):
|
||||||||
Prepaid
expenses
|
$ | (648 | ) | $ | (2,025 | ) | ||
Unrealized
loss
|
1,015 | — | ||||||
Other
|
352 | 3,247 | ||||||
Total
current deferred tax assets
|
719 | 1,222 | ||||||
Non-current
deferred tax assets:
|
||||||||
Property,
plant, equipment and mineral properties
|
300,499 | 317,413 | ||||||
Asset
retirement obligation
|
3,397 | 3,311 | ||||||
Other
|
6,456 | 6,917 | ||||||
Total
non-current deferred tax assets
|
310,352 | 327,641 | ||||||
Total
deferred tax asset
|
$ | 311,071 | $ | 328,863 |
Intrepid
Mining LLC
|
||||||||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
|||||||||||||||||||
Three
months
|
Six
months
|
April
25, 2008
|
April
1, 2008
|
January
1, 2008
|
||||||||||||||||
ended
|
ended
|
through
|
through
|
through
|
||||||||||||||||
June
30, 2009
|
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
April
24, 2008
|
||||||||||||||||
Federal
taxes at statutory rate
|
$ | 9,611 | $ | 23,568 | $ | 14,684 | $ | — | $ | (4 | ) | |||||||||
Add:
|
||||||||||||||||||||
State
taxes, net of federal benefit
|
1,068 | 2,852 | 1,945 | — | — | |||||||||||||||
State
tax rate change due to change in
apportionment factor
|
2,126 | 564 | (485 | ) | — | — | ||||||||||||||
Other
|
218 | 1,235 | 47 | — | — | |||||||||||||||
Net
expense (benefit) as calculated
|
$ | 13,023 | $ | 28,219 | $ | 16,191 | $ | — | $ | (4 | ) | |||||||||
Effective
tax rate
|
47.4 | % | 41.9 | % | 38.6 | % | — | % * | — | % * |
*
|
The
income tax benefit presented in the period ending April 24, 2008,
relates to the taxable activity of Intrepid only, as Mining was a limited
liability company and the tax attributes of Mining flowed through to its
members. Through April 24, 2008, Intrepid was a
wholly-owned subsidiary of Mining, and there were no material activities
for Intrepid for the period from its inception to the date of the
IPO.
|
Unrealized
|
||||
Gain
(Loss)
|
||||
2009
|
||||
For
the three months ended June 30, 2009
|
$ | 237 | ||
For
the six months ended June 30, 2009
|
$ | 84 | ||
2008
|
||||
For
the period from April 25, 2008 through June 30,
2008
|
$ | (148 | ) | |
For
the period from April 1, 2008 through April 24, 2008
|
$ | 75 | ||
For
the period from January 1, 2008 through April 24, 2008
|
$ | (135 | ) |
2009
|
||||
For
the three months ended June 30, 2009
|
$ | 1,502 | ||
For
the six months ended June 30, 2009
|
$ | 3,017 | ||
2008
|
||||
For
the period from April 25, 2008 through June 30,
2008
|
$ | 1,020 | ||
For
the period from April 1, 2008 through April 24, 2008
|
$ | 328 | ||
For
the period from January 1, 2008 through April 24, 2008
|
$ | 1,684 |
|
Interest
Rates
|
Termination
Date
|
Notional
Amount
|
Weighted-Average
Fixed Rate
|
||||||
(In
thousands)
|
||||||||
December
31, 2009
|
$ | 20,400 | 4.9 | % | ||||
March
1, 2010
|
$ | 17,500 | 5.3 | % | ||||
December
31, 2010
|
$ | 34,750 | 5.0 | % | ||||
December
31, 2011
|
$ | 29,400 | 5.2 | % | ||||
December
31, 2012
|
$ | 22,800 | 5.3 | % |
|
Natural
Gas
|
June
30, 2009
|
December
31, 2008
|
|||||||||
Derivatives
not designated as hedging instruments under SFAS 133
|
Balance
Sheet Location
|
Fair
Value
|
Balance
Sheet Location
|
Fair
Value
|
||||||
Interest
rate contracts
|
Current
liabilities
|
$ | 1,584 |
Current
liabilities
|
$ | 1,439 | ||||
Interest
rate contracts
|
Long-term
liabilities
|
1,601 |
Long-term
liabilities
|
2,673 | ||||||
Natural
gas contracts
|
Current
liabilities
|
— |
Current
liabilities
|
287 | ||||||
Total
derivatives not designated as hedging instruments under SFAS
133
|
$ | 3,185 | $ | 4,399 |
Intrepid
Mining LLC
|
|||||||||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
||||||||||||||||||||
Derivatives
not designated as
|
Location
of Gain or (Loss)
|
Three
months
|
Six
months
|
April
25, 2008
|
April
1, 2008
|
January
1, 2008
|
|||||||||||||||
hedging
instruments under
|
Recognized
in Income on
|
ended
|
ended
|
through
|
through
|
through
|
|||||||||||||||
SFAS
133
|
Derivative
|
June
30, 2009
|
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
April
24, 2008
|
|||||||||||||||
Interest
rate contracts:
|
|||||||||||||||||||||
Realized
gain (loss)
|
Interest
expense
|
$ | (365 | ) | $ | (634 | ) | $ | (205 | ) | $ | — | $ | 76 | |||||||
Unrealized
gain (loss)
|
Interest
expense
|
$ | 716 | $ | 928 | $ | 471 | $ | 1,028 | $ | (439 | ) | |||||||||
Total
gain (loss)
|
Interest
expense
|
$ | 351 | $ | 294 | $ | 266 | $ | 1,028 | $ | (363 | ) | |||||||||
Natural
gas contracts:
|
|||||||||||||||||||||
Realized
loss
|
Cost
of goods sold
|
$ | (130 | ) | $ | (448 | ) | $ | — | $ | — | $ | — | ||||||||
Unrealized
gain
|
Cost
of goods sold
|
$ | 130 | $ | 287 | $ | — | $ | — | $ | — | ||||||||||
Total
loss
|
Cost
of goods sold
|
$ | — | $ | (161 | ) | $ | — | $ | — | $ | — |
|
Credit
Risk
|
|
•
|
Level 1—Quoted
prices in active markets for identical assets and
liabilities.
|
|
•
|
Level 2—Quoted
prices in active markets for similar assets and liabilities, quoted prices
for identical or similar instruments in markets that are not active, and
model-derived valuations whose inputs are observable or whose significant
value drivers are observable.
|
|
•
|
Level 3—Significant
inputs to the valuation model are
unobservable.
|
Level
1
|
Level
2
|
Level
3
|
||||||||||
Bond
sinking fund investments
|
$ | 1,825 | $ | 55 | $ | — | ||||||
Net
accrued derivative liability
|
— | (3,185 | ) | — | ||||||||
Total
|
$ | 1,825 | $ | (3,130 | ) | $ | — |
Intrepid
Mining LLC
|
||||||||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
|||||||||||||||||||
Three
months
|
Six
months
|
April
25, 2008
|
April
1, 2008
|
January
1, 2008
|
||||||||||||||||
ended
|
ended
|
through
|
through
|
through
|
||||||||||||||||
June
30, 2009
|
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
April
24, 2008
|
||||||||||||||||
Components
of net periodic benefit cost:
|
||||||||||||||||||||
Service
cost
|
$ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Interest
cost
|
50 | 100 | 35 | 13 | 61 | |||||||||||||||
Expected
return on assets
|
(35 | ) | (70 | ) | (32 | ) | (8 | ) | (56 | ) | ||||||||||
Amortization
of transition obligation/(asset)
|
— | — | — | — | — | |||||||||||||||
Amortization
of prior service cost
|
— | — | — | — | — | |||||||||||||||
Amortization
of actuarial loss
|
27 | 54 | 6 | 2 | 10 | |||||||||||||||
Net
periodic benefit cost
|
$ | 42 | $ | 84 | $ | 9 | $ | 7 | $ | 15 |
Q3-Q4
2009
|
$ | 33 | ||
2010
|
$ | 69 | ||
2011
|
$ | 71 | ||
2012
|
$ | 73 | ||
2013
|
$ | 75 | ||
2014
|
$ | 78 | ||
Years
2015 - 2019
|
$ | 365 | ||
Years
2009 - 2019
|
$ | 764 |
Q3-Q4
2009
|
$ | 4 | ||
2010
|
$ | 9 | ||
2011
|
$ | 10 | ||
2012
|
$ | 10 | ||
2013
|
$ | 10 | ||
2014
|
$ | 10 | ||
Years
2015 - 2019
|
$ | 49 | ||
Years
2009 - 2019
|
$ | 102 |
|
•
|
the
issuance of shares in connection with the
IPO;
|
|
•
|
the
non-vested restricted common stock grants entered into in connection with
the completion of the IPO;
|
|
•
|
the
completion of the financing transaction, pursuant to which all the
balances outstanding under Mining’s credit agreement were repaid on the
date of closing on April 25, 2008;
and
|
|
•
|
an
income tax provision to account for Intrepid’s status as a taxable
entity.
|
Intrepid
Mining LLC
|
|||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
Pro
Forma
|
|||||||||||||
April
25, 2008
|
April
1, 2008
|
Adjusted
for the
|
|||||||||||||
through
|
through
|
Pro
Forma
|
Three
months ended
|
||||||||||||
June
30, 2008
|
April
24, 2008
|
Adjustments
|
June
30, 2008
|
||||||||||||
Sales
|
$ | 80,162 | $ | 25,019 | $ | — | $ | 105,181 | |||||||
Less:
|
|||||||||||||||
Freight
costs
|
3,537 | 2,187 | — | 5,724 | |||||||||||
Warehousing
and handling costs
|
1,240 | 435 | — | 1,675 | |||||||||||
Cost
of goods sold
|
27,951 | 10,186 | 120 | (1 | ) | 38,257 | |||||||||
Gross
Margin
|
47,434 | 12,211 | (120 | ) | 59,525 | ||||||||||
Selling
and administrative
|
5,313 | 1,492 | 633 | (1 | ) | 7,438 | |||||||||
Accretion
of asset retirement obligation
|
115 | 42 | — | 157 | |||||||||||
Other
|
298 | (9 | ) | — | 289 | ||||||||||
Operating
Income
|
41,708 | 10,686 | (753 | ) | 51,641 | ||||||||||
Other
Income (Expense)
|
|||||||||||||||
Interest
expense, including derivatives
|
186 | 629 | 386 | (2 | ) | 1,201 | |||||||||
Interest
income
|
268 | — | — | 268 | |||||||||||
Insurance
settlements in excess of
|
|||||||||||||||
property
losses
|
(32 | ) | — | — | (32 | ) | |||||||||
Other
income (expense)
|
(175 | ) | 123 | — | (52 | ) | |||||||||
Income
Before Income Taxes
|
41,955 | 11,438 | (367 | ) | 53,026 | ||||||||||
Income
Tax Expense
|
(16,191 | ) | — | (4,389 | ) | (3 | ) | (20,580 | ) | ||||||
Net
Income
|
$ | 25,764 | $ | 11,438 | $ | (4,756 | ) | $ | 32,446 | ||||||
Weighted
Average Shares Outstanding:
|
|||||||||||||||
Basic
|
74,843,124 | — | (4 | ) | 74,843,124 | ||||||||||
Diluted
|
74,977,793 | 11,731 | (4 | ) | 74,989,524 | ||||||||||
Earnings
Per Share:
|
|||||||||||||||
Basic
|
$ | 0.34 | $ | 0.43 | |||||||||||
Diluted
|
$ | 0.34 | $ | 0.43 |
Intrepid
Mining LLC
|
|||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
Pro
Forma
|
|||||||||||||
April
25, 2008
|
January
1, 2008
|
Adjusted
for the
|
|||||||||||||
through
|
through
|
Pro
Forma
|
Six
months ended
|
||||||||||||
June
30, 2008
|
April
24, 2008
|
Adjustments
|
June
30, 2008
|
||||||||||||
Sales
|
$ | 80,162 | $ | 109,420 | $ | — | $ | 189,582 | |||||||
Less:
|
|||||||||||||||
Freight
costs
|
3,537 | 12,359 | — | 15,896 | |||||||||||
Warehousing
and handling costs
|
1,240 | 2,235 | — | 3,475 | |||||||||||
Cost
of goods sold
|
27,951 | 48,647 | 546 | (1 | ) | 77,144 | |||||||||
Gross
Margin
|
47,434 | 46,179 | (546 | ) | 93,067 | ||||||||||
Selling
and administrative
|
5,313 | 6,034 | 2,973 | (1 | ) | 14,320 | |||||||||
Accretion
of asset retirement obligation
|
115 | 198 | — | 313 | |||||||||||
Other
|
298 | 5 | — | 303 | |||||||||||
Operating
Income
|
41,708 | 39,942 | (3,519 | ) | 78,131 | ||||||||||
Other
Income (Expense)
|
|||||||||||||||
Interest
expense, including derivatives
|
186 | (2,456 | ) | 2,038 | (2 | ) | (232 | ) | |||||||
Interest
income
|
268 | 23 | — | 291 | |||||||||||
Insurance
settlements in excess of
|
|||||||||||||||
property
losses
|
(32 | ) | 6,998 | — | 6,966 | ||||||||||
Other
expense
|
(175 | ) | (14 | ) | — | (189 | ) | ||||||||
Income
Before Income Taxes
|
41,955 | 44,493 | (1,481 | ) | 84,967 | ||||||||||
Income
Tax (Expense)Benefit
|
(16,191 | ) | 4 | (17,050 | ) | (3 | ) | (33,237 | ) | ||||||
Net
Income
|
$ | 25,764 | $ | 44,497 | $ | (18,531 | ) | $ | 51,730 | ||||||
Weighted
Average Shares Outstanding:
|
|||||||||||||||
Basic
|
74,843,124 | — | (4 | ) | 74,843,124 | ||||||||||
Diluted
|
74,977,793 | 54,949 | (4 | ) | 75,032,742 | ||||||||||
Earnings
Per Share:
|
|||||||||||||||
Basic
|
$ | 0.34 | $ | 0.69 | |||||||||||
Diluted
|
$ | 0.34 | $ | 0.69 |
(1)
|
In
conjunction with the closing of the IPO, Intrepid issued 472,018 shares of
non-vested restricted common stock awards. The non-vested
restricted common stock awards vest over variable periods. The
following adjustments reflect the incremental stock compensation expense
that would have been recorded to cost of sales and selling and
administrative expense for the period presented assuming the transaction
closed as of January 1, 2008 (in
thousands):
|
Cost
of
goods
sold
|
Selling
and
administrative
|
|||||||
Three
months ended June 30, 2008
|
$ | 120 | $ | 633 | ||||
Six
months ended June 30, 2008
|
$ | 546 | $ | 2,973 |
(2)
|
Upon
closing of the IPO, all of the balances outstanding under Intrepid’s
senior credit facility were repaid. The amounts repaid were
comprised of $18.9 million plus fees and accrued interest by Mining,
from the amounts Mining received under the Exchange Agreement; and
$86.9 million plus fees and accrued interest by Intrepid, using net
proceeds from the IPO. As a result, $1.7 million was the
adjustment related to the elimination of interest expense associated with
any outstanding balances for the period presented assuming the transaction
closed as of January 1, 2008.
|
(3)
|
Represents
the adjustment necessary for the respective periods to record estimated
federal and state income taxes on the income of the predecessor entity had
Mining been a taxable entity during the period. The assumed tax
rate is the statutory tax rate of 39.6 percent, not adjusted for any
permanent differences.
|
(4)
|
The
weighted average share count adjustment was based on evaluation of the
pro forma basic and diluted share amounts assuming the shares issued
at the IPO and the non-vested restricted common stock awards were issued
on January 1, 2008. The treasury stock method was applied
to the diluted weighted share calculation for the
period.
|
Item 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
|
Contribution
from
|
||||||||
Potash
Sales
|
||||||||
Net
Sales
|
Gross
Margin
|
|||||||
2009
|
||||||||
For
the three months ended June 30, 2009
|
78%
|
82%
|
||||||
For
the six months ended June 30, 2009
|
82%
|
86%
|
||||||
2008
|
||||||||
For
the period from April 25, 2008 through June 30,
2008
|
92%
|
95%
|
||||||
For
the period from April 1, 2008 through April 24, 2008
|
90%
|
92%
|
||||||
For
the period from January 1, 2008 through April 24, 2008
|
86%
|
93%
|
Agricultural
|
Industrial
|
Feed
|
||||||||||
2009
|
||||||||||||
For
the three months ended June 30, 2009
|
63%
|
20%
|
17%
|
|||||||||
For
the six months ended June 30, 2009
|
62%
|
21%
|
17%
|
|||||||||
2008
|
||||||||||||
For
the period from April 25, 2008 through June 30,
2008
|
63%
|
29%
|
8%
|
|||||||||
For
the period from April 1, 2008 through April 24, 2008
|
62%
|
30%
|
8%
|
|||||||||
For
the period from January 1, 2008 through April 24, 2008
|
63%
|
29%
|
8%
|
U.S.A.
|
Export
|
|||||||
Intrepid
Trio™
only
|
||||||||
2009
|
||||||||
For
the three months ended June 30, 2009
|
75%
|
25%
|
||||||
For
the six months ended June 30, 2009
|
68%
|
32%
|
||||||
2008
|
||||||||
For
the period from April 25, 2008 through June 30,
2008
|
68%
|
32%
|
||||||
For
the period from April 1, 2008 through April 24, 2008
|
90%
|
10%
|
||||||
For
the period from January 1, 2008 through April 24, 2008
|
43%
|
57%
|
|
Fertilizer
Demand
|
|
Potash
Supply
|
|
Energy
Demand and Cost
|
|
Sales
|
Average
net sales price for the three months ended:
|
Potash
|
Intrepid
Trio™
|
||||||
(Per
short ton)
|
||||||||
March
31, 2008
|
$ | 295 | $ | 123 | ||||
June
30, 2008
|
$ | 425 | $ | 188 | ||||
September
30, 2008
|
$ | 623 | $ | 283 | ||||
December
31, 2008
|
$ | 762 | $ | 323 | ||||
March
31, 2009
|
$ | 727 | $ | 330 | ||||
June
30, 2009
|
$ | 674 | $ | 338 |
|
Cost
of Goods Sold
|
|
Selling
and Administrative Expenses
|
|
Income
Taxes
|
Intrepid
Mining LLC
|
||||||||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
Combined
|
||||||||||||||||||
Three
months
|
April
25, 2008
|
April
1, 2008
|
Three
months
|
Change
|
||||||||||||||||
ended
|
through
|
through
|
ended
|
between
|
||||||||||||||||
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
June
30, 2008
|
Periods
|
||||||||||||||||
Production
volume (in thousands of short tons):
|
||||||||||||||||||||
Potash
|
131 | 155 | 55 | 210 | (79 | ) | ||||||||||||||
Langbeinite
|
45 | 40 | 18 | 58 | (13 | ) | ||||||||||||||
Sales
volume (in thousands of short tons):
|
||||||||||||||||||||
Potash
|
80 | 157 | 56 | 213 | (133 | ) | ||||||||||||||
Intrepid
Trio™
|
45 | 34 | 13 | 47 | (2 | ) | ||||||||||||||
Gross
sales (in thousands)
|
||||||||||||||||||||
U.S.
|
$ | 67,601 | $ | 75,832 | $ | 24,080 | $ | 99,912 | $ | (32,311 | ) | |||||||||
International
|
5,791 | 4,330 | 939 | 5,269 | 522 | |||||||||||||||
Total
|
73,392 | 80,162 | 25,019 | 105,181 | (31,789 | ) | ||||||||||||||
Freight
costs (in thousands)
|
||||||||||||||||||||
U.S.
|
3,640 | 3,055 | 2,125 | 5,180 | (1,540 | ) | ||||||||||||||
International
|
482 | 482 | 62 | 544 | (62 | ) | ||||||||||||||
Total
|
4,122 | 3,537 | 2,187 | 5,724 | (1,602 | ) | ||||||||||||||
Net
sales (in thousands)
|
||||||||||||||||||||
U.S.
|
63,961 | 72,777 | 21,955 | 94,732 | (30,771 | ) | ||||||||||||||
International
|
5,309 | 3,848 | 877 | 4,725 | 584 | |||||||||||||||
Total
|
$ | 69,270 | $ | 76,625 | $ | 22,832 | $ | 99,457 | $ | (30,187 | ) | |||||||||
Potash
statistics (per short ton):
|
||||||||||||||||||||
Net
sales price
|
$ | 674 | $ | 447 | $ | 364 | $ | 425 | $ | 249 | ||||||||||
Cost
of goods sold, net of by-product credits * (exclusive of items shown
separately below)
|
188 | 131 | 137 | 133 | 55 | |||||||||||||||
Abnormal
production cost adjustment
|
63 | — | — | — | 63 | |||||||||||||||
Depreciation,
depletion and amortization
|
20 | 8 | 11 | 9 | 11 | |||||||||||||||
Royalties
|
22 | 16 | 11 | 14 | 8 | |||||||||||||||
Total
potash cost of goods sold
|
$ | 293 | $ | 155 | $ | 159 | $ | 156 | $ | 137 | ||||||||||
Warehousing
and handling costs
|
18 | 6 | 6 | 7 | 11 | |||||||||||||||
Average
potash gross margin
|
$ | 363 | $ | 286 | $ | 199 | $ | 262 | $ | 101 | ||||||||||
Intrepid
Trio™ statistics
(per short ton):
|
||||||||||||||||||||
Net
sales price
|
$ | 338 | $ | 191 | $ | 181 | $ | 188 | $ | 150 | ||||||||||
Cost
of goods sold (exclusive of items shown separately below)
|
150 | 89 | 78 | 79 | 71 | |||||||||||||||
Abnormal
production cost adjustment
|
4 | — | — | — | 4 | |||||||||||||||
Depreciation,
depletion and amortization
|
14 | 11 | 9 | 10 | 4 | |||||||||||||||
Royalties
|
17 | 7 | 9 | 10 | 7 | |||||||||||||||
Total
Intrepid Trio™
cost of goods sold
|
$ | 185 | $ | 107 | $ | 96 | $ | 99 | $ | 86 | ||||||||||
Warehousing
and handling costs
|
15 | 8 | 8 | 8 | 7 | |||||||||||||||
Average
Intrepid Trio™
gross margin
|
$ | 138 | $ | 76 | $ | 77 | $ | 81 | $ | 57 |
*
|
On
a per short ton basis, by-product credits were $20, $9, and $9 for the
three month period ended June 30, 2009, the period from April 25, 2008,
through June 30, 2008, and the period from April 1, 2008, through April
24, 2008, respectively. By-product credits were $1.6 million, $1.4
million, and $0.5 million for the three month period ended June 30, 2009,
the period from April 25, 2008, through June 30, 2008, and the period from
April 1, 2008, through April 24, 2008,
respectively.
|
Intrepid
Mining LLC
|
||||||||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
Combined
|
||||||||||||||||||
Six
months
|
April
25, 2008
|
January
1, 2008
|
Six
months
|
Change
|
||||||||||||||||
ended
|
through
|
through
|
ended
|
between
|
||||||||||||||||
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
June
30, 2008
|
Periods
|
||||||||||||||||
Production
volume (in thousands of short tons):
|
||||||||||||||||||||
Potash
|
268 | 155 | 280 | 435 | (167 | ) | ||||||||||||||
Langbeinite
|
87 | 40 | 74 | 114 | (27 | ) | ||||||||||||||
Sales
volume (in thousands of short tons):
|
||||||||||||||||||||
Potash
|
179 | 157 | 269 | 426 | (247 | ) | ||||||||||||||
Intrepid
Trio™
|
83 | 34 | 107 | 141 | (58 | ) | ||||||||||||||
Gross
sales (in thousands)
|
||||||||||||||||||||
U.S.
|
$ | 149,353 | $ | 75,832 | $ | 96,359 | $ | 172,191 | $ | (22,838 | ) | |||||||||
International
|
12,940 | 4,330 | 13,061 | 17,391 | (4,451 | ) | ||||||||||||||
Total
|
162,293 | 80,162 | 109,420 | 189,582 | (27,289 | ) | ||||||||||||||
Freight
costs (in thousands)
|
||||||||||||||||||||
U.S.
|
7,625 | 3,055 | 8,168 | 11,223 | (3,598 | ) | ||||||||||||||
International
|
1,204 | 482 | 4,191 | 4,673 | (3,469 | ) | ||||||||||||||
Total
|
8,829 | 3,537 | 12,359 | 15,896 | (7,067 | ) | ||||||||||||||
Net
sales (in thousands)
|
||||||||||||||||||||
U.S.
|
141,728 | 72,777 | 88,191 | 160,968 | (19,240 | ) | ||||||||||||||
International
|
11,736 | 3,848 | 8,870 | 12,718 | (982 | ) | ||||||||||||||
Total
|
$ | 153,464 | $ | 76,625 | $ | 97,061 | $ | 173,686 | $ | (20,222 | ) | |||||||||
Potash
statistics (per short ton):
|
||||||||||||||||||||
Net
sales price
|
$ | 703 | $ | 447 | $ | 309 | $ | 360 | $ | 343 | ||||||||||
Cost
of goods sold, net of by-product credits * (exclusive of items shown
separately below)
|
215 | 131 | 125 | 127 | 88 | |||||||||||||||
Abnormal
production cost adjustment
|
35 | — | — | — | 35 | |||||||||||||||
Depreciation,
depletion and amortization
|
19 | 8 | 8 | 8 | 11 | |||||||||||||||
Royalties
|
24 | 16 | 10 | 12 | 12 | |||||||||||||||
Total
potash cost of goods sold
|
$ | 293 | $ | 155 | $ | 143 | $ | 147 | $ | 146 | ||||||||||
Warehousing
and handling costs
|
14 | 6 | 6 | 6 | 8 | |||||||||||||||
Average
potash gross margin
|
$ | 396 | $ | 286 | $ | 160 | $ | 207 | $ | 189 | ||||||||||
Intrepid
Trio™ statistics
(per short ton):
|
||||||||||||||||||||
Net
sales price
|
$ | 335 | $ | 191 | $ | 130 | $ | 145 | $ | 190 | ||||||||||
Cost
of goods sold (exclusive of items shown separately below)
|
147 | 89 | 77 | 78 | 69 | |||||||||||||||
Abnormal
production cost adjustment
|
2 | — | — | — | 2 | |||||||||||||||
Depreciation,
depletion and amortization
|
15 | 11 | 10 | 10 | 5 | |||||||||||||||
Royalties
|
17 | 7 | 7 | 7 | 10 | |||||||||||||||
Total
Intrepid Trio™
cost of goods sold
|
$ | 181 | $ | 107 | $ | 94 | $ | 95 | $ | 86 | ||||||||||
Warehousing
and handling costs
|
14 | 8 | 6 | 7 | 7 | |||||||||||||||
Average
Intrepid Trio™
gross margin
|
$ | 140 | $ | 76 | $ | 30 | $ | 43 | $ | 97 |
*
|
On
a per short ton basis, by-product credits were $18, $9, and $13 for the
six month period ended June 30, 2009, the period from April 25, 2008,
through June 30, 2008, and the period from January 1, 2008, through April
24, 2008, respectively. By-product credits were $3.2 million, $1.4
million, and $3.6 million for the six month period ended June 30, 2009,
the period from April 25, 2008, through June 30, 2008, and the period from
January 1, 2008, through April 24, 2008,
respectively.
|
|
•
|
Install
a $13 to $15 million horizontal stacker or underground storage system and
implement a project to improve potash recoveries at the West mine, which
is expected to be completed in 2009. Construction is underway
on the underground storage project with completion and debottlenecking
expected in the fourth quarter of 2009. We are also progressing
on our potash recovery project at the West mine, related to extracting
more potash from the coarse portion of our ore, and expect to have the new
system installed in 2009;
|
|
•
|
Install
new thickeners to improve potash recoveries at our East
mine. Much of the construction work is completed with some
finishing assembly to be completed upon receipt of parts. We
expect this project to be completed in 2009 at a total estimated cost of
approximately $10 to $12 million;
|
|
•
|
Progress
on the engineering associated with an enhanced langbeinite recovery
project at the East mine. We continue to make progress on the
system design and anticipate this project may include three stages,
including coarse recovery, fine recovery, and granulation
technology. This project is a high priority due to the
potential increase in langbeinite production from the same amount of ore
feed, which would result in a lower average cost structure at the East
mine. We have accelerated the investment in this project
appropriately to ensure we are able to move into construction as
expeditiously as is prudent. The total estimated costs will be
determined following a detailed engineering design review at which time it
will be presented to the Board for
approval;
|
|
•
|
Added
a series of solution mining caverns at the Moab mine. We have
completed the drilling of 4 of 5 additional solution mining extraction
wells, which has resulted in improved brine grades to our solar ponds this
summer. We anticipate completing the last well in the third
quarter of 2009; and
|
•
|
We
have engaged a qualified engineering and design firm to continue work
related to the reopening of the idle North mine. During the
1980s, the North mine produced potash at a rate of approximately 300,000
tons per year. Reopening the North mine will require, among
other things, the refurbishing of hoisting equipment,
|
|
|
installation
of underground mining systems, the rebuilding of the ore processing
facility, and increasing compaction capacity. We currently
expect to invest capital of approximately $2 to $3 million during
2009 for design work associated with reopening the North
mine.
|
Intrepid
Mining LLC
|
||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
|||||||||||
Six
months
|
April
25, 2008
|
January
1, 2008
|
||||||||||
ended
|
through
|
through
|
||||||||||
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
||||||||||
(In
thousands)
|
||||||||||||
Cash
Flows from Operating Activities
|
$ | 51,374 | $ | 42,932 | $ | 26,011 | ||||||
Cash
Flows from Investing Activities
|
$ | (47,991 | ) | $ | (5,895 | ) | $ | (7,774 | ) | |||
Cash
Flows from Financing Activities
|
$ | (1,283 | ) | $ | 52,780 | $ | (10,506 | ) |
Termination
Date
|
Notional
Amount
|
Weighted-Average
Fixed Rate
|
||||||
(In
thousands)
|
||||||||
December
31, 2009
|
$ | 20,400 | 4.9 | % | ||||
March
1, 2010
|
$ | 17,500 | 5.3 | % | ||||
December
31, 2010
|
$ | 34,750 | 5.0 | % | ||||
December
31, 2011
|
$ | 29,400 | 5.2 | % | ||||
December
31, 2012
|
$ | 22,800 | 5.3 | % |
Payments
due by period
|
||||||||||||||||||||||||||||||||
Q3-Q4, |
2015
|
|||||||||||||||||||||||||||||||
Total
|
2009
|
2010
|
2011
|
2012
|
2013
|
2014
|
and
later
|
|||||||||||||||||||||||||
(In
thousands)
|
||||||||||||||||||||||||||||||||
Operating
lease obligations(1)
|
$ | 21,369 | $ | 2,438 |
|
$ | 4,619 | $ | 3,975 | $ | 1,602 | $ | 1,365 | $ | 1,310 | $ | 6,060 | |||||||||||||||
Purchase
commitments(2)
|
12,081 | 12,081 | — | — | — | — | — | — | ||||||||||||||||||||||||
Pension
obligations(3)
|
7,757 | 74 | 150 | 188 | 204 | 210 | 234 | 6,697 | ||||||||||||||||||||||||
Asset
retirement obligation(4)
|
31,289 | — | — | — | — | — | — | 31,289 | ||||||||||||||||||||||||
Minimum
royalty payments(5)
|
11,662 | 229 | 457 | 457 | 457 | 457 | 457 | 9,148 | ||||||||||||||||||||||||
Required
deposits on reclamation bond(6)
|
1,000 | 1,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Total
|
$ | 85,158 | $ | 15,822 | $ | 5,226 | $ | 4,620 | $ | 2,263 | $ | 2,032 | $ | 2,001 | $ | 53,194 |
(1)
|
Includes
all operating lease payments, inclusive of sales tax, for leases for
office space, an airplane, railcars and other
equipment.
|
(2)
|
Purchase
contractual commitments include the approximate amount due vendors for
non-cancelable purchase commitments for materials and
services.
|
(3)
|
Pension
contributions as estimated by our actuaries. This amount does
not include any consideration for amounts Intrepid has placed in trust as
plan assets to fund this
obligation.
|
(4)
|
We
are obligated to reclaim and remediate lands which our operations have
disturbed, but, because of the long-term nature of our reserves and
facilities, we estimate that none of those expenditures will be required
until after 2014. Commitments shown are in today’s dollars and
are undiscounted.
|
(5)
|
Estimated
annual minimum royalties due under mineral leases, assuming approximately
a 25-year life, consistent with estimated useful lives of plant
assets.
|
(6)
|
We
are committed to provide additional security for a reclamation bond
related to the existing Wendover operations. This is an
estimate of the cash portion of that restricted security
deposit.
|
|
Net
Sales and Freight Costs
|
Intrepid
Mining LLC
|
Pro
forma
|
|||||||||||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
for
the
|
||||||||||||||||||||||
Three
months
|
April
25, 2008
|
April
1, 2008
|
Three
months
|
Change
|
||||||||||||||||||||
ended
|
through
|
through
|
ended
|
between
|
||||||||||||||||||||
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
June
30, 2008
|
Periods
|
%
Change
|
|||||||||||||||||||
Production
volume (in thousands of short tons):
|
||||||||||||||||||||||||
Potash
|
131 | 155 | 55 | 210 | (79 | ) | (38 | )% | ||||||||||||||||
Langbeinite
|
45 | 40 | 18 | 58 | (13 | ) | (22 | )% | ||||||||||||||||
Sales
volume (in thousands of short tons):
|
||||||||||||||||||||||||
Potash
|
80 | 157 | 56 | 213 | (133 | ) | (62 | )% | ||||||||||||||||
Intrepid
Trio™
|
45 | 34 | 13 | 47 | (2 | ) | (4 | )% | ||||||||||||||||
Net
Sales (in millions):
|
||||||||||||||||||||||||
Potash
|
$ | 54.0 | $ | 70.1 | $ | 20.4 | $ | 90.5 | $ | (36.5 | ) | (40 | )% | |||||||||||
Intrepid
Trio™
|
$ | 15.3 | $ | 6.5 | $ | 2.4 | $ | 8.9 | $ | 6.4 | 72 | % | ||||||||||||
Net
sales (per short ton):
|
||||||||||||||||||||||||
Potash
|
$ | 674 | $ | 447 | $ | 364 | $ | 425 | $ | 249 | 59 | % | ||||||||||||
Intrepid
Trio™
|
$ | 338 | $ | 191 | $ | 181 | $ | 188 | $ | 150 | 80 | % |
Intrepid
Mining LLC
|
Pro
forma
|
|||||||||||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
for
the
|
||||||||||||||||||||||
Three
months
|
April
25, 2008
|
April
1, 2008
|
Three
months
|
Change
|
||||||||||||||||||||
ended
|
through
|
through
|
ended
|
between
|
%
|
|||||||||||||||||||
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
June
30, 2008
|
Periods
|
Change
|
|||||||||||||||||||
Cost
of sales (in millions)
|
$ | 31.8 | $ | 28.0 | $ | 10.2 | $ | 38.3 | $ | (6.5 | ) | (17 | )% | |||||||||||
Cost
per short ton of potash sold(1)
|
$ | 293 | $ | 155 | $ | 159 | $ | 156 | $ | 137 | 88 | % | ||||||||||||
Cost
per short ton of Intrepid Trio™sold(2)
|
$ | 185 | $ | 107 | $ | 96 | $ | 99 | $ | 86 | 87 | % |
(1)
|
Per
short ton potash costs include $20 and $9 of depreciation expense in the
second quarter of 2009 and 2008,
respectively.
|
(2)
|
Per
short ton Intrepid Trio™ costs include $14 and
$10 of depreciation expense in the second quarter of 2009 and 2008,
respectively.
|
|
Net
Sales and Freight Costs
|
Intrepid
Mining LLC
|
Pro
forma
|
|||||||||||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
for
the
|
||||||||||||||||||||||
Six
months
|
April
25, 2008
|
January
1, 2008
|
Six
months
|
Change
|
||||||||||||||||||||
ended
|
through
|
through
|
ended
|
between
|
%
|
|||||||||||||||||||
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
June
30, 2008
|
Periods
|
Change
|
|||||||||||||||||||
Production
volume (in thousands of short tons):
|
||||||||||||||||||||||||
Potash
|
||||||||||||||||||||||||
Langbeinite
|
268 | 155 | 280 | 435 | (167 | ) | (38 | )% | ||||||||||||||||
87 | 40 | 74 | 114 | (27 | ) | (24 | )% | |||||||||||||||||
Sales
volume (in thousands of short tons):
|
||||||||||||||||||||||||
Potash
|
||||||||||||||||||||||||
Intrepid
Trio™
|
179 | 157 | 269 | 426 | (247 | ) | (58 | )% | ||||||||||||||||
83 | 34 | 107 | 141 | (58 | ) | (41 | )% | |||||||||||||||||
Net
Sales (in millions):
|
||||||||||||||||||||||||
Potash
|
$ | 125.7 | $ | 70.1 | $ | 83.3 | $ | 153.4 | $ | (27.7 | ) | (18 | )% | |||||||||||
Intrepid
Trio™
|
$ | 27.8 | $ | 6.5 | $ | 13.8 | $ | 20.3 | $ | 7.5 | 37 | % | ||||||||||||
Net
sales (per short ton):
|
||||||||||||||||||||||||
Potash
|
$ | 703 | $ | 447 | $ | 309 | $ | 360 | $ | 343 | 95 | % | ||||||||||||
Intrepid
Trio™
|
$ | 335 | $ | 191 | $ | 130 | $ | 145 | $ | 190 | 131 | % |
Intrepid
Mining LLC
|
Pro
forma
|
|||||||||||||||||||||||
Intrepid
Potash, Inc.
|
(Predecessor)
|
for
the
|
||||||||||||||||||||||
Six
months
|
April
25, 2008
|
January
1, 2008
|
Six
months
|
Change
|
||||||||||||||||||||
ended
|
through
|
through
|
ended
|
between
|
%
|
|||||||||||||||||||
June
30, 2009
|
June
30, 2008
|
April
24, 2008
|
June
30, 2008
|
Periods
|
Change
|
|||||||||||||||||||
Cost
of sales (in millions)
|
$ | 67.3 | $ | 28.0 | $ | 48.6 | $ | 77.1 | $ | (9.8 | ) | (13 | )% | |||||||||||
Cost
per short ton of potash sold(1)
|
$ | 293 | $ | 155 | $ | 143 | $ | 147 | $ | 146 | 99 | % | ||||||||||||
Cost
per short ton of Intrepid Trio™ sold(2)
|
$ | 181 | $ | 107 | $ | 94 | $ | 95 | $ | 86 | 91 | % |
(1)
|
Per
short ton potash costs include $19 and $8 of depreciation expense in the
first six months of 2009 and 2008,
respectively.
|
(2)
|
Per
short ton Intrepid Trio™ costs include $15 and
$10 of depreciation expense in the first six months of 2009 and 2008,
respectively.
|
Period
|
(a)
Total
Number of Shares Purchased (1)
|
(b)
Average
Price Paid Per Share
|
(c)
Total
Number of Shares Purchased as Part of Publicly Announced Plans or
Programs
|
(d)
Maximum
Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased
Under the Plan or Programs
|
||||
April
1, 2009, through April 30, 2009
|
18,808
|
$21.06
|
–
|
N/A
|
||||
May
1, 2009, through May 31, 2009
|
–
|
–
|
–
|
N/A
|
||||
June
1, 2009, through June 30, 2009
|
–
|
–
|
–
|
N/A
|
(1)
|
Represents
shares of common stock delivered to Intrepid as payment of withholding
taxes due upon the vesting of awards of restricted common stock held by
Intrepid employees.
|
Management
Proposal
|
Votes
Cast
|
||
For
|
Against
|
Abstain
|
|
The
ratification of the appointment by the Audit Committee of KPMG LLP as
Independent Registered Public Accounting Firm
|
70,925,445
|
130,377
|
52,122
|
Election
of Class I Director
|
Votes Cast | ||
For
|
Withhold
|
||
Terry
Considine (to hold office until the 2012 annual meeting of
stockholders)
|
63,868,981
|
7,238,963
|
Exhibit
No.
|
Description
|
|
31.1
|
Certification
of Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.*
|
|
31.2
|
Certification
of Chief Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.*
|
|
32.1
|
Certification
of Chief Executive Officer pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.**
|
|
32.2
|
Certification
of Chief Financial Officer pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.**
|
|
99.1
|
Extension
and Amendment to Transition Services Agreement dated July 14, 2009, to be
effective as of April 25, 2009, between Intrepid Potash, Inc. and Intrepid
Oil & Gas, LLC.*
|
*
|
Filed
herewith.
|
**
|
Furnished
herewith.
|
INTREPID
POTASH, INC.
(Registrant)
|
Dated:
August 6, 2009
|
/s/
ROBERT P. JORNAYVAZ III
|
Robert P.
Jornayvaz III
Chairman
of the Board and Chief Executive Officer
(Principal
Executive Officer)
|
Dated:
August 6, 2009
|
/s/
DAVID W. HONEYFIELD
|
David
W. Honeyfield
Executive
Vice President, Chief Financial Officer,
Treasurer
and Secretary
(Principal
Financial Officer)
|
Dated:
August 6, 2009
|
/s/
RODNEY D. GLOSS
|
Rodney
D. Gloss
Vice
President and Controller
(Principal
Accounting Officer)
|