EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1 exhibit99-1.htm
 
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
                                   
   
Nine Months ended September 30,
   
Year Ended December 31,
   
LTM
September 30,
 
   
2010
   
2009
   
2009
   
2008
   
2007
   
2010
 
Net Income
  $ 217,971     $ 178,785     $ 182,936     $ 208,887     $ 197,295     $ 222,122  
                                                 
Interest expense (net of AFUDC(1) - debt)
    241,625       250,996       334,314       300,857       279,788       324,943  
Income tax expense
    115,052       80,704       75,451       95,354       87,555       109,799  
Depreciation and amortization
    249,067       240,912       321,921       260,608       235,532       330,076  
                                                 
EBITDA
  $ 823,715     $ 751,397     $ 914,622     $ 865,706     $ 800,170     $ 986,940  
                                                 
EBITDA/Interest expense
    3.41 x     2.99 x     2.74 x     2.88 x     2.86 x     3.04 x
Total Debt/EBITDA
    6.88 x     7.40 x     5.95 x     6.09 x     5.31 x     5.74 x
     
NV Energy, Inc.
                                               
                                                 
Interest expense (net of AFUDC(1) - debt)
  $ 241,625     $ 250,996     $ 334,314     $ 300,857     $ 279,788     $ 324,943  
                                                 
Long-term debt
  $ 5,313,407     $ 5,549,052     $ 5,303,357     $ 5,266,982     $ 4,137,864     $ 5,313,407  
Current maturities of long-term debt
    356,538       9,286       134,474       9,291       110,285       356,538  
Total Debt
  $ 5,669,945     $ 5,558,338     $ 5,437,831     $ 5,276,273     $ 4,248,149     $ 5,669,945  
                                                 
(1)  Allowance for funds used during construction.
                                               

 
 

 

   
Nevada Power Company
 
EBITDA
                                   
   
Nine Months ended September 30,
   
Year Ended December 31,
   
LTM
September 30,
 
   
2010
   
2009
   
2009
   
2008
   
2007
   
2010
 
Net Income
  $ 181,586     $ 140,941     $ 134,284     $ 151,431     $ 165,694     $ 174,929  
                                                 
Interest expense (net of AFUDC(1) - debt)
    161,496       170,535       226,252       186,822       174,667       217,213  
Income tax expense
    93,216       65,857       61,652       71,382       78,352       89,011  
Depreciation and amortization
    169,330       160,869       215,873       171,080       152,139       224,334  
                                                 
EBITDA
  $ 605,628     $ 538,202     $ 638,061     $ 580,715     $ 570,852     $ 705,487  
                                                 
EBITDA/Interest expense
    3.75 x     3.16 x     2.82 x     3.11 x     3.27 x     3.25 x
Total Debt/EBITDA
    6.44 x     6.89 x     5.73 x     5.84 x     4.44 x     5.53 x
     
Nevada Power Company
                                               
                                                 
Interest expense (net of AFUDC(1) - debt)
  $ 161,496     $ 170,535     $ 226,252     $ 186,822     $ 174,667     $ 217,213  
                                                 
Long-term debt
  $ 3,546,724     $ 3,701,308     $ 3,535,440     $ 3,385,106     $ 2,528,141     $ 3,546,724  
Current maturities of long-term debt
    356,538       9,286       119,474       8,691       8,642       356,538  
Total Debt
  $ 3,903,262     $ 3,710,594     $ 3,654,914     $ 3,393,797     $ 2,536,783     $ 3,903,262  
                                                 
(1)  Allowance for funds used during construction.
                                               

 

 
   
Sierra Pacific Power Company
 
EBITDA
                                   
   
Nine Months ended September 30,
   
Year Ended December 31,
   
LTM
September 30,
 
   
2010
   
2009
   
2009
   
2008
   
2007
   
2010
 
Net Income
  $ 52,897     $ 58,206     $ 73,085     $ 90,582     $ 65,667     $ 67,776  
                                                 
Interest expense (net of AFUDC(1) - debt)
    51,141       51,473       69,413       72,712       60,735       69,081  
Income tax expense
    30,066       25,926       31,225       37,603       26,009       35,365  
Depreciation and amortization
    79,737       80,043       106,048       89,528       83,393       105,742  
                                                 
EBITDA
  $ 213,841     $ 215,648     $ 279,771     $ 290,425     $ 235,804     $ 277,964  
                                                 
EBITDA/Interest expense
    4.18 x     4.19 x     4.03 x     3.99 x     3.88 x     4.02 x
Total Debt/EBITDA
    5.99 x     6.32 x     4.64 x     4.81 x     5.03 x     4.61 x
     
Sierra Pacific Power Company
                                               
                                                 
Interest expense (net of AFUDC(1) - debt)
  $ 51,141     $ 51,473     $ 69,413     $ 72,712     $ 60,735     $ 69,081  
                                                 
Long-term debt
  $ 1,281,138     $ 1,362,002     $ 1,282,225     $ 1,395,987     $ 1,084,550     $ 1,281,138  
Current maturities of long-term debt
    -       -       15,000       600       101,643       -  
Total Debt
  $ 1,281,138     $ 1,362,002     $ 1,297,225     $ 1,396,587     $ 1,186,193     $ 1,281,138  
                                                 
(1)  Allowance for funds used during construction.