EX-99.2 3 exhibit99-2.htm EXHIBIT 99.2 exhibit99-2.htm
EXHIBIT 99.2
 
            Funds from Operations (“FFO”) and Adjusted FFO, which is FFO adjusted to account for cash inflows or outflows associated with the deferred energy accounts, are presented here because NV Energy, Inc. (the “Company”) believes that these measures are useful to investors because the rating agencies use these measures when determining a company’s credit ratings.  The cost of the Company’s debt, the ability of the Company’s subsidiaries to pay dividends to the Company, and other capital and operational costs and expenses are impacted by the Company’s credit ratings.  The Company believes that net income (loss) is the most directly comparable GAAP measure to FFO.
 
Since FFO excludes certain items includable in net income (loss), reliance on the measure has limitations; management compensates for these limitations by using the measure simply as a supplemental measure that is weighed in the balance with other GAAP measures.  FFO is not necessarily an indication of the Company’s cash flow available to fund cash needs.  Additionally, it should not be used as an alternative to net income (loss) when evaluating the Company’s financial performance or to cash flow from (used by) operating, investing and financing activities when evaluating the Company’s liquidity or ability to make cash distributions or pay debt service.  The FFO presented by the Company may not be comparable to the FFO presented by other utility companies.

 
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
       
(Dollars in thousands)
       
NV Energy, Inc.
       
Funds From Operations (FFO)
                                   
   
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  
                                                 
Adjustments to reconcile net income to net cash from operating activities:
                                               
                                               
Depreciation and amortization
    80,948       78,048       321,921       260,608       235,532       324,821  
Deferred taxes and deferred investment tax credit
    1,284       5,264       111,219       52,060       79,337       107,239  
AFUDC (1) (debt and equity)
    (10,892 )     (11,364 )     (44,503 )     (67,968 )     (57,776 )     (44,031 )
Carrying charge on Lenzie Generating Station
    -       -       -       -       (16,080 )     -  
Reinstated interest on deferred energy
    -       -       -       -       (11,076 )     -  
Gain on sale of investment
    -       -       -       -       (1,369 )     -  
Other, net
    21,206       16,836       (2,004 )     100,482       71,543       2,366  
FFO (before deferred energy)
    90,825       66,540       569,569       554,069       497,406       593,854  
Deferred energy
    26,824       45,803       306,406       2,717       309,587       287,427  
Adjusted FFO
  $ 117,649     $ 112,343     $ 875,975     $ 556,786     $ 806,993     $ 881,281  
                                                 
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  
                                                 
                                                 
Interest expense (net of AFUDC(1) - debt)
  $ 80,064     $ 82,633     $ 334,314     $ 300,857     $ 279,788     $ 331,745  
AFUDC (1) (debt)
    4,939       5,146       20,229       29,527       25,967       20,022  
Adjusted Interest Expense
  $ 85,003     $ 87,779     $ 354,543     $ 330,384     $ 305,755     $ 351,767  
                                                 
Total Debt/FFO
                    9.55 x     9.52 x     8.54 x     9.35 x
Total Debt/Adjusted FFO
                    6.21 x     9.48 x     5.26 x     6.30 x
FFO Adjusted Interest Coverage
                    2.61 x     2.68 x     2.63 x     2.69 x
Adjusted FFO Interest Coverage
                    3.47 x     2.69 x     3.64 x     3.51 x
Shareholders' Equity
                  $ 3,223,922     $ 3,131,186     $ 2,996,575     $ 3,197,525  
Total Capitalization (including current maturities of long-term debt)
            $ 8,661,753     $ 8,407,459     $ 7,244,724     $ 8,751,936  
Total Debt/Total Capitalization
                    62.78 %     62.76 %     58.64 %     63.46 %
                                                 
 
    (1) Allowance for borrowed funds used during construction or allowance for equity funds used during construction.

 
1

 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
       
(Dollars in thousands)
       
Nevada Power Company
       
Funds From Operations (FFO)
       
   
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  
                                                 
Adjustments to reconcile net income to net cash from operating activities:
                                               
                                               
Depreciation and amortization
    55,101       52,363       215,873       171,080       152,139       218,611  
Deferred taxes and deferred investment tax credit
    (3,990 )     19,424       96,831       45,039       56,868       73,417  
AFUDC (1) (debt and equity)
    (9,894 )     (10,183 )     (38,209 )     (45,980 )     (29,057 )     (37,920 )
Carrying charge on Lenzie Generating Station
    -       -       -       -       (16,080 )     -  
Reinstated interest on deferred energy
    -       -       -       -       (11,076 )     -  
Other, net
    14,267       10,269       (34,291 )     73,209       38,821       (30,293 )
FFO (before deferred energy)
    43,158       36,722       374,488       394,779       357,309       380,924  
Deferred energy
    24,695       35,928       216,629       4,211       218,992       205,396  
Adjusted FFO
  $ 67,853     $ 72,650     $ 591,117     $ 398,990     $ 576,301     $ 586,320  
                                                 
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  
                                                 
Interest expense (net of AFUDC(1) - debt)
  $ 53,356     $ 55,043     $ 226,252     $ 186,822     $ 174,667     $ 224,565  
AFUDC (1) (debt)
    4,532       4,562       17,184       20,063       13,196       17,154  
Adjusted Interest Expense
  $ 57,888     $ 59,605     $ 243,436     $ 206,885     $ 187,863     $ 241,719  
                                                 
Total Debt/FFO
                    9.76 x     8.60 x     7.10 x     9.94 x
Total Debt/Adjusted FFO
                    6.18 x     8.51 x     4.40 x     6.46 x
FFO Adjusted Interest Coverage
                    2.54 x     2.91 x     2.90 x     2.58 x
Adjusted FFO Interest Coverage
                    3.43 x     2.93 x     4.07 x     3.43 x
Shareholder's Equity
                  $ 2,650,039     $ 2,627,567     $ 2,376,740     $ 2,610,729  
Total Capitalization (including current maturities of long-term debt)
            $ 6,304,953     $ 6,021,364     $ 4,913,523     $ 6,397,634  
Total Debt/Total Capitalization
                    57.97 %     56.36 %     51.63 %     59.19 %
                                                 
 
     (1) Allowance for borrowed funds used during construction or allowance for equity funds used during construction.

 
 
2

 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
       
(Dollars in thousands)
       
Sierra Pacific Power Company
       
Funds From Operations (FFO)
       
   
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  
                                                 
Adjustments to reconcile net income to net cash from operating activities:
                                               
                                               
Depreciation and amortization
    25,847       25,685       106,048       89,528       83,393       106,210  
Deferred taxes and deferred investment tax credit
    7,534       8,597       32,548       24,598       (36,713 )     31,485  
AFUDC (1) (debt and equity)
    (998 )     (1,181 )     (6,293 )     (21,988 )     (28,719 )     (6,110 )
Other, net
    6,494       6,395       30,368       22,872       29,451       30,467  
FFO (before deferred energy)
    55,997       58,632       235,756       205,592       113,079       233,121  
Deferred energy
    2,129       9,875       89,777       (1,494 )     90,595       82,031  
Adjusted FFO
  $ 58,126     $ 68,507     $ 325,533     $ 204,098     $ 203,674     $ 315,152  
                                                 
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  
                                                 
                                                 
Interest expense (net of AFUDC(1) - debt)
  $ 17,045     $ 17,927     $ 69,413     $ 72,712     $ 60,735     $ 68,531  
AFUDC (1) (debt)
    407       584       3,044       9,464       12,771       2,867  
Adjusted Interest Expense
  $ 17,452     $ 18,511     $ 72,457     $ 82,176     $ 73,506     $ 71,398  
                                                 
Total Debt/FFO
                    5.50 x     6.79 x     10.49 x     5.50 x
Total Debt/Adjusted FFO
                    3.98 x     6.84 x     5.82 x     4.07 x
FFO Adjusted Interest Coverage
                    4.25 x     3.50 x     2.54 x     4.27 x
Adjusted FFO Interest Coverage
                    5.49 x     3.48 x     3.77 x     5.41 x
Shareholder's Equity
                  $ 1,009,258     $ 877,961     $ 1,001,840     $ 1,013,388  
Total Capitalization (including current maturities of long-term debt)
      $ 2,306,483     $ 2,274,548     $ 2,188,033     $ 2,295,251  
Total Debt/Total Capitalization
                    56.24 %     61.40 %     54.21 %     55.85 %
 
 
   (1) Allowance for borrowed funds used during construction or allowance for equity funds used during construction.
 

 
3