EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1 exhibit99-1.htm

EXHIBIT 99.1
 
          EBITDA represents net income before interest, taxes, depreciation and amortization.  EBITDA is presented here because NV Energy, Inc. (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)
 
                   
NV Energy, Inc.
                 
EBITDA
                 
   
Year Ended December 31,
 
   
2008
   
2007
   
2006
 
Net Income Applicable to Common Stock
  $ 208,887     $ 197,295     $ 277,451  
                         
Interest charges (including AFUDC(1) ) 
    300,857       279,788       311,088  
Income taxes
    95,354       87,555       145,605  
Depreciation and amortization
    260,608       235,532       228,875  
                         
EBITDA
  $ 865,706     $ 800,170     $ 963,019  
                         
EBITDA/Interest charges
    2.88 x     2.86 x     3.10 x
Total Debt/EBITDA
    6.09 x     5.31 x     4.16 x
                         
NV Energy, Inc.
                       
                         
Interest charges (including AFUDC(1) )
  $ 300,857     $ 279,788     $ 311,088  
                         
Long-term debt
  $ 5,266,982     $ 4,137,864     $ 4,001,542  
Current maturities of long-term debt
    9,291       110,285       8,348  
Total Debt
  $ 5,276,273     $ 4,248,149     $ 4,009,890  
                         


 

 

Nevada Power Company
                 
EBITDA
                 
   
Year Ended December 31,
 
   
2008
   
2007
   
2006
 
Net Income
  $ 151,431     $ 165,694     $ 224,540  
                         
Interest charges (including AFUDC(1) )
    186,822       174,667       176,612  
Income taxes
    71,382       78,352       117,510  
Depreciation and amortization
    171,080       152,139       141,585  
                         
EBITDA
  $ 580,715     $ 570,852     $ 660,247  
                         
EBITDA/Interest charges
    3.11 x     3.27 x     3.74 x
Total Debt/EBITDA
    5.84 x     4.44 x     3.61 x
                         
Nevada Power Company
                       
                         
Interest charges (including AFUDC(1) )
  $ 186,822     $ 174,667     $ 176,612  
                         
Long-term debt
  $ 3,385,106     $ 2,528,141     $ 2,380,139  
Current maturities of long-term debt
    8,691       8,642       5,948  
Total Debt
  $ 3,393,797     $ 2,536,783     $ 2,386,087  
                         

 

Sierra Pacfic Power Company
                 
EBITDA
                 
   
Year Ended December 31,
 
   
2008
   
2007
   
2006
 
Net Income
  $ 90,582     $ 65,667     $ 57,709  
                         
Interest charges (including AFUDC(1) )
    72,712       60,735       71,506  
Income taxes
    37,603       26,009       27,829  
Depreciation and amortization
    89,528       83,393       87,279  
                         
EBITDA
  $ 290,425     $ 235,804     $ 244,323  
                         
EBITDA/Interest charges
    3.99 x     3.88 x     3.42 x
Total Debt/EBITDA
    4.81 x     5.03 x     4.39 x
                         
Sierra Pacific Power Company
                       
                         
Interest charges (including AFUDC(1) )
  $ 72,712     $ 60,735     $ 71,506  
                         
Long-term debt
  $ 1,395,987     $ 1,084,550     $ 1,070,858  
Current maturities of long-term debt
    600       101,643       2,400  
Total Debt
  $ 1,396,587     $ 1,186,193     $ 1,073,258  
                         
 
                                (1)  Allowance for Funds Used During Construction or Allowance for Borrowed Funds Used During Construction