EX-99.1 2 ex99-1.htm EXHIBIT 99.1 Exhibit 99.1
EXHIBIT 99.1
 
    EBITDA represents net income before interest, taxes, depreciation and amortization. EBITDA is presented here because Sierra Pacific Resources (the “Company”) considers it a supplemental measure of its performance and believes debt-holders frequently use EBITDA to analyze operating performance and debt service capacity. EBITDA has limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for analysis of our operating results as reported under GAAP. Some of these limitations are:

 
 
w
EBITDA does not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments;
 
 
 
 
w
EBITDA does not reflect changes in, or cash requirements for, working capital needs;
 
 
 
 
w
EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debts;
 
 
 
 
w
Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA does not reflect any cash requirements for such replacements; and
 
 
 
 
w
Other companies in this industry may calculate EBITDA differently than we do, which will limit its usefulness as a comparative measure.

Because of these limitations, the Company's management relies primarily on our GAAP results as a measure of the Company's performance and uses EBITDA on a supplemental basis.

 
     
(Dollars in thousands)
     
Sierra Pacific Resources
 
 
 
 
 
 
 
 
 
 
 
 
 
                           
EBITDA
                         
   
Three Months ended March 31,
 
Year ended December 31,
 
LTM March 31,
 
   
2007
 
2006
 
2006
 
2005
 
2004
 
2007
 
Net Income Applicable to Common Stock
 
$
15,607
 
$
1,242
 
$
277,451
 
$
82,237
 
$
28,571
 
$
291,816
 
                                     
Interest Charges
   
69,669
   
72,599
   
311,088
   
284,927
   
307,546
   
308,158
 
Income taxes
   
10,628
   
1,281
   
145,605
   
43,118
   
18,050
   
154,952
 
Depreciation and Amortization
   
56,233
   
57,461
   
228,875
   
214,662
   
205,922
   
227,647
 
                                     
EBITDA
 
$
152,137
 
$
132,583
 
$
963,019
 
$
624,944
 
$
560,089
 
$
982,573
 
                                       
EBITDA/Interest Expense
               
3.10x
   
2.19x
   
1.82x
   
3.19x
 
Debt/EBITDA
               
4.16x
   
6.20x
   
7.30x
   
4.23x
 
 
Sierra Pacific Resources
                                     
                                       
Net interest expense
 
$
69,669
 
$
72,599
 
$
311,088
 
$
284,927
 
$
307,546
 
$
308,158
 
                                     
Long-Term Debt
 
$
4,147,322
 
$
4,001,542
 
$
4,001,542
 
$
3,817,122
 
$
4,081,281
 
$
4,147,322
 
Current maturities of long term debt
   
8,625
   
8,348
   
8,348
   
58,909
   
8,491
   
8,625
 
Total Debt
 
$
4,155,947
 
$
4,009,890
 
$
4,009,890
 
$
3,876,031
 
$
4,089,772
 
$
4,155,947
 
                                       
                                       
                                       
                                       
Nevada Power Company
                         
                                       
EBITDA
                                     
 
 
 Three Months ended March 31, 
 
Year ended December 31,
LTM March 31, 
     
2007
 
 
2006
 
 
2006
 
 
2005
 
 
2004
 
 
2007
 
Net Income (Loss)
 
$
4,582
 
$
(3,296
)
$
224,540
 
$
132,734
 
$
104,312
 
$
232,418
 
                                     
Interest Charges
   
43,992
   
41,194
   
176,612
   
134,657
   
137,388
   
179,410
 
Income taxes
   
2,366
   
(1,686
)
 
117,510
   
63,995
   
56,572
   
121,562
 
Depreciation and Amortization
   
35,761
   
34,237
   
141,585
   
124,098
   
118,841
   
143,109
 
                                       
EBITDA
 
$
86,701
 
$
70,449
 
$
660,247
 
$
455,484
 
$
417,113
 
$
676,499
 
                                       
EBITDA/Interest Expense
               
3.74x
   
3.38x
   
3.04x
   
3.77x
 
Debt/EBITDA
               
3.61x
   
4.88x
   
5.47x
   
3.71x
 
 
Nevada Power Company
                                     
                                       
Net interest expense
 
$
43,992
 
$
41,194
 
$
176,612
 
$
134,657
 
$
137,388
 
$
179,410
 
                                     
Long-Term Debt
 
$
2,501,650
 
$
2,380,139
 
$
2,380,139
 
$
2,214,063
 
$
2,275,690
 
$
2,501,650
 
Current maturities of long term debt
   
6,225
   
5,948
   
5,948
   
6,509
   
6,091
   
6,225
 
Total Debt
 
$
2,507,875
 
$
2,386,087
 
$
2,386,087
 
$
2,220,572
 
$
2,281,781
 
$
2,507,875
 
                                       
                                       
Sierra Pacific Power Company
                         
                                       
EBITDA
                                     
   
 Three Months ended March 31,
 
Year ended December 31, 
   
LTM March 31, 
     
2007
 
 
2006
 
 
2006
 
 
2005
 
 
2004
 
 
2007
 
Net Income
 
$
21,968
 
$
13,272
 
$
57,709
 
$
52,074
 
$
18,577
 
$
66,405
 
                                       
Interest Charges
   
14,783
   
18,156
   
71,506
   
69,067
   
62,831
   
68,133
 
Income Taxes
   
9,571
   
7,672
   
27,829
   
28,379
   
325
   
29,728
 
Depreciation and Amortization
   
20,472
   
23,224
   
87,279
   
90,569
   
86,806
   
84,527
 
                                       
EBITDA
 
$
66,794
 
$
62,324
 
$
244,323
 
$
240,089
 
$
168,539
 
$
248,793
 
                                       
EBITDA/Interest Expense
               
3.42x
   
3.48x
   
2.68x
   
3.65x
 
Debt/EBITDA
               
4.39x
   
4.14x
   
5.91x
   
4.41x
 
 
Sierra Pacific Power Company
                                     
                                       
Net interest expense
 
$
14,783
 
$
18,156
 
$
71,506
 
$
69,067
 
$
62,831
 
$
68,133
 
                                       
Long-Term Debt
 
$
1,095,180
 
$
1,070,858
 
$
1,070,858
 
$
941,804
   
994,309
 
$
1,095,180
 
Current maturities of long term debt plus short-term borrowings
   
2,400
   
2,400
   
2,400
   
52,400
   
2,400
   
2,400
 
Total Debt
 
$
1,097,580
 
$
1,073,258
 
$
1,073,258
 
$
994,204
 
$
996,709
 
$
1,097,580