EX-99.1 2 exhibit991.htm EXHIBIT 99.1 exhibit991.htm
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:

EBITDA does not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments;
   
EBITDA does not reflect changes in, or cash requirements for, working capital needs;
   
EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debts;
   
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
   
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.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(Dollars in thousands)
 
Sierra Pacific Resources
                                   
EBITDA
                                   
   
Six Months ended June 30,
   
Year ended December 31,
   
LTM June 30,
 
   
2008
   
2007
   
2007
   
2006
   
2005
   
2008
 
Net Income Applicable to Common Stock
  $ 60,192     $ 41,361     $ 197,295     $ 277,451     $ 82,237     $ 216,126  
                                                 
Interest charges
    135,804       140,286       279,788       311,088       284,927       275,306  
Income taxes
    33,735       22,547       87,555       145,605       43,118       98,743  
Depreciation and amortization
    126,411       115,911       235,532       228,875       214,662       246,032  
                                                 
EBITDA
  $ 356,142     $ 320,105     $ 800,170     $ 963,019     $ 624,944     $ 836,207  
                                                 
EBITDA/Interest Expense
    2.62 x     2.28 x     2.86 x     3.10 x     2.19 x     3.04 x
Debt/EBITDA
    12.53 x     13.75 x     5.31 x     4.16 x     6.20 x     5.34 x
                                                 
Sierra Pacific Resources
                                               
                                                 
Net interest expense
  $ 135,804     $ 140,286     $ 279,788     $ 311,088     $ 284,927     $ 275,306  
                                                 
Long-Term debt
  $ 4,451,781     $ 4,291,833     $ 4,137,864     $ 4,001,542     $ 3,817,122     $ 4,451,781  
Current maturities of long term debt
    10,298       109,092       110,285       8,348       58,909       10,298  
Total Debt
  $ 4,462,079     $ 4,400,925     $ 4,248,149     $ 4,009,890     $ 3,876,031     $ 4,462,079  
                                                 
                                                 
Nevada Power Company
                                               
EBITDA
                                               
   
Six Months ended June 30,
   
Year ended December 31,
   
LTM June 30,
 
   
2008
   
2007
   
2007
   
2006
   
2005
   
2008
 
Net Income
  $ 41,146     $ 28,186     $ 165,694     $ 224,540     $ 132,734     $ 178,654  
                                                 
Interest charges
    82,461       88,260       174,667       176,612       134,657       168,868  
Income taxes
    22,519       14,573       78,352       117,510       63,995       86,298  
Depreciation and amortization
    82,953       74,594       152,139       141,585       124,098       160,498  
                                                 
EBITDA
  $ 229,079     $ 205,613     $ 570,852     $ 660,247     $ 455,484     $ 594,318  
                                                 
EBITDA/Interest Expense
    2.78 x     2.33 x     3.27 x     3.74 x     3.38 x     3.52 x
Debt/EBITDA
    11.67 x     12.95 x     4.44 x     3.61 x     4.88 x     4.50 x
                                                 
Nevada Power Company
                                               
                                                 
Net interest expense
  $ 82,461     $ 88,260     $ 174,667     $ 176,612     $ 134,657     $ 168,868  
                                                 
Long-Term debt
  $ 2,664,929     $ 2,655,630     $ 2,528,141     $ 2,380,139     $ 2,214,063     $ 2,664,929  
Current maturities of long term debt
    8,636       7,449       8,642       5,948       6,509       8,636  
Total Debt
  $ 2,673,565     $ 2,663,079     $ 2,536,783     $ 2,386,087     $ 2,220,572     $ 2,673,565  
                                                 
                                                 
Sierra Pacific Power Company
                                               
EBITDA
                                               
   
Six Months ended June 30,
   
Year ended December 31,
   
LTM June 30,
 
   
2008
   
2007
   
2007
   
2006
   
2005
   
2008
 
Net Income
  $ 35,133     $ 31,976     $ 65,667     $ 57,709     $ 52,074     $ 68,824  
                                                 
Interest charges
    32,466       30,237       60,735       71,506       69,067       62,964  
Income taxes
    18,138       13,539       26,009       27,829       28,379       30,608  
Depreciation and amortization
    43,458       41,317       83,393       87,279       90,569       85,534  
                                                 
EBITDA
  $ 129,195     $ 117,069     $ 235,804     $ 244,323     $ 240,089     $ 247,930  
                                                 
EBITDA/Interest Expense
    3.98 x     3.87 x     3.88 x     3.42 x     3.48 x     3.94 x
Debt/EBITDA
    9.78 x     10.14 x     5.03 x     4.39 x     4.14 x     5.10 x
                                                 
Sierra Pacific Power Company
                                               
                                                 
Net interest expense
  $ 32,466     $ 30,237     $ 60,735     $ 71,506     $ 69,067     $ 62,964  
                                                 
Long-Term debt
  $ 1,261,788     $ 1,085,764     $ 1,084,550     $ 1,070,858     $ 941,804     $ 1,261,788  
Current maturities of long term debt
    1,662       101,643       101,643       2,400       52,400       1,662  
Total Debt
  $ 1,263,450     $ 1,187,407     $ 1,186,193     $ 1,073,258     $ 994,204     $ 1,263,450