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
                                   
   
Six Months ended June 30,
   
Year ended December 31,
   
LTM June 30,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income (Loss)
  $ (3,861 )   $ 60,192     $ 208,887     $ 197,295     $ 277,451     $ 144,834  
                                                 
Interest charges (including AFUDC(1))
    166,192       135,804       300,857       279,788       311,088       331,245  
Income taxes (benefit)
    (1,821 )     33,735       95,354       87,555       145,605       59,798  
Depreciation and amortization
    158,371       126,411       260,608       235,532       228,875       292,568  
                                                 
EBITDA
  $ 318,881     $ 356,142     $ 865,706     $ 800,170     $ 963,019     $ 828,445  
                                                 
EBITDA/Interest Charges
    1.92 x     2.62 x     2.88 x     2.86 x     3.10 x     2.50 x
Debt/EBITDA
    17.50 x     12.53 x     6.09 x     5.31 x     4.16 x     6.74 x
                                                 
NV Energy, Inc.
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 166,192     $ 135,804     $ 300,857     $ 279,788     $ 311,088     $ 331,245  
                                                 
Long-Term debt
  $ 5,571,799     $ 4,451,781     $ 5,266,982     $ 4,137,864     $ 4,001,542     $ 5,571,799  
Current maturities of long term debt
    9,085       10,298       9,291       110,285       8,348       9,085  
Total Debt
  $ 5,580,884     $ 4,462,079     $ 5,276,273     $ 4,248,149     $ 4,009,890     $ 5,580,884  
                                                 

 
 

 


Nevada Power Company
 
                                     
EBITDA
                                   
 
 
Six Months ended June 30,
   
Year ended December 31,
   
LTM June 30,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income (Loss)
  $ (22,650 )   $ 41,146     $ 151,431     $ 165,694     $ 224,540     $ 87,635  
                                                 
Interest charges (including AFUDC(1))
    112,180       82,461       186,822       174,667       176,612       216,541  
Income taxes (benefit)
    (10,969 )     22,519       71,382       78,352       117,510       37,894  
Depreciation and amortization
    105,873       82,953       171,080       152,139       141,585       194,000  
                                                 
EBITDA
  $ 184,434     $ 229,079     $ 580,715     $ 570,852     $ 660,247     $ 536,070  
                                                 
EBITDA/Interest Charges
    1.64 x     2.78 x     3.11 x     3.27 x     3.74 x     2.48 x
Debt/EBITDA
    20.18 x     11.67 x     5.84 x     4.44 x     3.61 x     6.94 x
                                                 
Nevada Power Company
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 112,180     $ 82,461     $ 186,822     $ 174,667     $ 176,612     $ 216,541  
                                                 
Long-Term debt
  $ 3,712,016     $ 2,664,929     $ 3,385,106     $ 2,528,141     $ 2,380,139     $ 3,712,016  
Current maturities of long term debt
    9,085       8,636       8,691       8,642       5,948       9,085  
Total Debt
  $ 3,721,101     $ 2,673,565     $ 3,393,797     $ 2,536,783     $ 2,386,087     $ 3,721,101  
                                                 


Sierra Pacific Power Company
 
                                     
EBITDA
                                   
   
Six Months ended June 30,
   
Year ended December 31,
   
LTM June 30,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income
  $ 33,940     $ 35,133     $ 90,582     $ 65,667     $ 57,709     $ 89,389  
                                                 
Interest charges (including AFUDC(1))
    34,686       32,466       72,712       60,735       71,506       74,932  
Income taxes
    15,255       18,138       37,603       26,009       27,829       34,720  
Depreciation and amortization
    52,498       43,458       89,528       83,393       87,279       98,568  
                                                 
EBITDA
  $ 136,379     $ 129,195     $ 290,425     $ 235,804     $ 244,323     $ 297,609  
                                                 
EBITDA/Interest Charges
    3.93 x     3.98 x     3.99 x     3.88 x     3.42 x     3.97 x
Debt/EBITDA
    10.07 x     9.78 x     4.81 x     5.03 x     4.39 x     4.62 x
                                                 
Sierra Pacific Power Company
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 34,686     $ 32,466     $ 72,712     $ 60,735     $ 71,506     $ 74,932  
                                                 
Long-Term debt
  $ 1,373,992     $ 1,261,788     $ 1,395,987     $ 1,084,550     $ 1,070,858     $ 1,373,992  
Current maturities of long term debt
    -       1,662       600       101,643       2,400       -  
Total Debt
  $ 1,373,992     $ 1,263,450     $ 1,396,587     $ 1,186,193     $ 1,073,258     $ 1,373,992  
                                                 
(1) Allowance for Funds Used During Construction or Allowance for Borrowed Funds Used During Construction.