EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1 exhibit99-1.htm
EXHIBIT 99.1
 
          EBITDA represents net income (loss) 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,
 
   
2010
   
2009
   
2009
   
2008
   
2007
   
2010
 
Net Income (Loss)
  $ (1,721 )   $ (22,244 )   $ 182,936     $ 208,887     $ 197,295     $ 203,459  
                                                 
Interest expense (net of AFUDC (1) - debt)
    80,064       82,633       334,314       300,857       279,788       331,745  
Income tax expense (benefit)
    1,256       (11,414 )     75,451       95,354       87,555       88,121  
Depreciation and amortization
    80,948       78,048       321,921       260,608       235,532       324,821  
                                                 
EBITDA
  $ 160,547     $ 127,023     $ 914,622     $ 865,706     $ 800,170     $ 948,146  
                                                 
EBITDA/Interest expense
    2.01 x     1.54 x     2.74 x     2.88 x     2.86 x     2.86 x
Total Debt/EBITDA
    34.60 x     43.26 x     5.95 x     6.09 x     5.31 x     5.86 x
                                                 
NV Energy, Inc.
                                               
                                                 
Interest expense (net of AFUDC (1) - debt)
  $ 80,064     $ 82,633     $ 334,314     $ 300,857     $ 279,788     $ 331,745  
                                                 
Long-term debt
  $ 5,546,626     $ 5,485,643     $ 5,303,357     $ 5,266,982     $ 4,137,864     $ 5,546,626  
Current maturities of long-term debt
    7,785       8,885       134,474       9,291       110,285       7,785  
Total Debt
  $ 5,554,411     $ 5,494,528     $ 5,437,831     $ 5,276,273     $ 4,248,149     $ 5,554,411  
                                                 

 
 

 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES  
(Dollars in thousands)  
Nevada Power Company
 
EBITDA
       
   
Three Months ended March 31,
   
Year Ended December 31,
   
LTM March 31,
 
   
2010
   
2009
   
2009
   
2008
   
2007
   
2010
 
Net Income (Loss)
  $ (12,326 )   $ (35,151 )   $ 134,284     $ 151,431     $ 165,694     $ 157,109  
                                                 
Interest expense (net of AFUDC (1) - debt)
    53,356       55,043       226,252       186,822       174,667       224,565  
Income tax expense (benefit)
    (4,119 )     (16,365 )     61,652       71,382       78,352       73,898  
Depreciation and amortization
    55,101       52,363       215,873       171,080       152,139       218,611  
                                                 
EBITDA
  $ 92,012     $ 55,890     $ 638,061     $ 580,715     $ 570,852     $ 674,183  
                                                 
EBITDA/Interest expense
    1.72 x     1.02 x     2.82 x     3.11 x     3.27 x     3.00 x
Total Debt/EBITDA
    41.16 x     64.51 x     5.73 x     5.84 x     4.44 x     5.62 x
                                                 
Nevada Power Company
                                               
                                                 
Interest expense (net of AFUDC (1) - debt)
  $ 53,356     $ 55,043     $ 226,252     $ 186,822     $ 174,667     $ 224,565  
                                                 
Long-term debt
  $ 3,779,120     $ 3,596,840     $ 3,535,440     $ 3,385,106     $ 2,528,141     $ 3,779,120  
Current maturities of long-term debt
    7,785       8,885       119,474       8,691       8,642       7,785  
Total Debt
  $ 3,786,905     $ 3,605,725     $ 3,654,914     $ 3,393,797     $ 2,536,783     $ 3,786,905  
                                                 




RECONCILIATION OF NON-GAAP FINANCIAL MEASURES  
(Dollars in thousands)  
Sierra Pacific Power Company
 
EBITDA
                                   
   
Three Months ended March 31,
   
Year Ended December 31,
   
LTM March 31,
 
   
2010
   
2009
   
2009
   
2008
   
2007
   
2010
 
Net Income
  $ 17,120     $ 19,136     $ 73,085     $ 90,582     $ 65,667     $ 71,069  
                                                 
Interest expense (net of AFUDC (1) - debt)
    17,045       17,927       69,413       72,712       60,735       68,531  
Income tax expense
    7,676       9,286       31,225       37,603       26,009       29,615  
Depreciation and amortization
    25,847       25,685       106,048       89,528       83,393       106,210  
                                                 
EBITDA
  $ 67,688     $ 72,034     $ 279,771     $ 290,425     $ 235,804     $ 275,425  
                                                 
EBITDA/Interest expense
    3.97 x     4.02 x     4.03 x     3.99 x     3.88 x     4.02 x
Total Debt/EBITDA
    18.94 x     19.48 x     4.64 x     4.81 x     5.03 x     4.65 x
                                                 
Sierra Pacific Power Company
                                               
                                                 
Interest expense (net of AFUDC (1) - debt)
  $ 17,045     $ 17,927     $ 69,413     $ 72,712     $ 60,735     $ 68,531  
                                                 
Long-term debt
  $ 1,281,863     $ 1,402,964     $ 1,282,225     $ 1,395,987     $ 1,084,550     $ 1,281,863  
Current maturities of long-term debt
    -       -       15,000       600       101,643       -  
Total Debt
  $ 1,281,863     $ 1,402,964     $ 1,297,225     $ 1,396,587     $ 1,186,193     $ 1,281,863  
                                                 
 
    (1) Allowance for borrowed funds used during construction.