
| Calculation of EBITDA 34 Non-GAAP Reconciliation Earnings before income taxes, interest, depreciation and amortization (“EBITDA”) is computed as net income adjusted for the add back of income tax expense, interest expense including derivatives, depreciation, depletion, amortization, asset retirement obligation liability accretion, write-off of term loan bank fee and impairment. This non-GAAP measure is presented since management believes that it provides useful additional information to investors for analysis of Intrepid’s ability to internally generate funds for capital investment. In addition, EBITDA is widely used by professional research analysts and others in the valuation, comparison, and investment recommendations of companies in the potash mining industry, and many investors use the published research of industry research analysts in making investment decisions. EBITDA should not be considered in isolation or as a substitute for net income, income from operations, net cash provided by operating activities or other income, profitability, cash flow, or liquidity measures prepared under GAAP. Since EBITDA excludes some, but not all items that affect net income and net cash provided by operating activities and may vary among companies, the EBITDA amounts presented may not be comparable to similarly titled measures of other companies. 2009 2010 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Net Income $24,681 $14,436 $9,520 $6,705 $11,846 $3,602 $11,659 Add: Income tax expense 15,196 13,023 6,392 2,294 7,661 2,490 8,187 Add: Interest Expense, including derivative 203 -251 639 2,147 555 478 430 Add: Depreciation, depletion, amortization and accretion 3,492 4,256 4,270 5,310 6,539 6,687 6,60 Add: Write off of term loan bank fee - - - - - - - Add: Impairment expense - - - - - - - Total Adjustments 18,891 17,028 11,301 11,301 14,755 9,655 15,477 Earnings Before Income Taxes, Interest Depreciation, Depletion and Amortization $43,572 $31,646 $20,821 $14,523 $26,601 $13,257 $27,136 |