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
                                   
   
Three Months ended March 31,
   
Year ended December 31,
   
LTM March 31,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income (Loss)
  $ (22,244 )   $ 24,058     $ 208,887     $ 197,295     $ 277,451     $ 162,585  
                                                 
Interest charges (including AFUDC(1))
    82,633       68,504       300,857       279,788       311,088       314,986  
Income taxes (benefit)
    (11,414 )     16,708       95,354       87,555       145,605       67,232  
Depreciation and amortization
    78,048       62,070       260,608       235,532       228,875       276,586  
                                                 
EBITDA
  $ 127,023     $ 171,340     $ 865,706     $ 800,170     $ 963,019     $ 821,389  
                                                 
EBITDA/Interest Charges
    1.54 x     2.50 x     2.88 x     2.86 x     3.10 x     2.61 x
Debt/EBITDA
    43.26 x     24.79 x     6.09 x     5.31 x     4.16 x     6.69 x
                                                 
NV Energy, Inc.
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 82,633     $ 68,504     $ 300,857     $ 279,788     $ 311,088     $ 314,986  
                                                 
Long-Term debt
  $ 5,485,643     $ 4,137,617     $ 5,266,982     $ 4,137,864     $ 4,001,542     $ 5,485,643  
Current maturities of long term debt
    8,885       110,168       9,291       110,285       8,348       8,885  
Total Debt
  $ 5,494,528     $ 4,247,785     $ 5,276,273     $ 4,248,149     $ 4,009,890     $ 5,494,528  

 
1

 



Nevada Power Company
 
EBITDA
                                   
   
Three Months ended March 31,
   
Year ended December 31,
   
LTM March 31,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income (Loss)
  $ (35,151 )   $ 7,971     $ 151,431     $ 165,694     $ 224,540     $ 108,309  
                                                 
Interest charges (including AFUDC(1))
    55,043       41,473       186,822       174,667       176,612       200,392  
Income taxes (benefit)
    (16,365 )     6,523       71,382       78,352       117,510       48,494  
Depreciation and amortization
    52,363       40,630       171,080       152,139       141,585       182,813  
                                                 
EBITDA
  $ 55,890     $ 96,597     $ 580,715     $ 570,852     $ 660,247     $ 540,008  
                                                 
EBITDA/Interest Charges
    1.02 x     2.33 x     3.11 x     3.27 x     3.74 x     2.69 x
Debt/EBITDA
    64.51 x     26.64 x     5.84 x     4.44 x     3.61 x     6.68 x
                                                 
Nevada Power Company
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 55,043     $ 41,473     $ 186,822     $ 174,667     $ 176,612     $ 200,392  
                                                 
Long-Term debt
  $ 3,596,840     $ 2,564,629     $ 3,385,106     $ 2,528,141     $ 2,380,139     $ 3,596,840  
Current maturities of long term debt
    8,885       8,616       8,691       8,642       5,948       8,885  
Total Debt
  $ 3,605,725     $ 2,573,245     $ 3,393,797     $ 2,536,783     $ 2,386,087     $ 3,605,725  


 
Sierra Pacific Power Company
 
EBITDA
                                   
   
Three Months ended March 31,
   
Year ended December 31,
   
LTM March 31,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income
  $ 19,136     $ 24,284     $ 90,582     $ 65,667     $ 57,709     $ 85,434  
                                                 
Interest charges (including AFUDC(1))
    17,927       16,587       72,712       60,735       71,506       74,052  
Income taxes
    9,286       13,233       37,603       26,009       27,829       33,656  
Depreciation and amortization
    25,685       21,440       89,528       83,393       87,279       93,773  
                                                 
EBITDA
  $ 72,034     $ 75,544     $ 290,425     $ 235,804     $ 244,323     $ 286,915  
                                                 
EBITDA/Interest Charges
    4.02 x     4.55 x     3.99 x     3.88 x     3.42 x     3.87 x
Debt/EBITDA
    19.48 x     15.69 x     4.81 x     5.03 x     4.39 x     4.89 x
                                                 
Sierra Pacific Power Company
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 17,927     $ 16,587     $ 72,712     $ 60,735     $ 71,506     $ 74,052  
                                                 
Long-Term debt
  $ 1,402,964     $ 1,083,870     $ 1,395,987     $ 1,084,550     $ 1,070,858     $ 1,402,964  
Current maturities of long term debt
    -       101,552       600       101,643       2,400       -  
Total Debt
  $ 1,402,964     $ 1,185,422     $ 1,396,587     $ 1,186,193     $ 1,073,258     $ 1,402,964  
                                                 
                                                 
(1) Allowance for Funds Used During Construction or Allowance for Borrowed Funds Used During Construction.
                 

 
2