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 is the most directly comparable GAAP measure to FFO.
 
Since FFO excludes certain items includable in net income, 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 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)
                                   
   
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  
                                                 
Adjustments to reconcile net income to net cash from operating activities:                                                
Depreciation and amortization
    249,067       240,912       321,921       260,608       235,532       330,076  
Deferred taxes and deferred investment tax credit
    129,459       115,389       111,219       52,060       79,337       125,289  
AFUDC(1) (debt and equity)
    (38,264 )     (34,940 )     (44,503 )     (67,968 )     (57,776 )     (47,827 )
Carrying charge on Lenzie Generating Station
    -       -       -       -       (16,080 )     -  
Reinstated interest on deferred energy
    -       -       -       -       (11,076 )     -  
Gain on sale of asset
    (7,575 )     -       -       -       (1,369 )     (7,575 )
Amortization of other regulatory assets
    59,643       69,701       -       -       -       (10,058 )
Deferred rate increase
    (6,250 )     (61,795 )     -       -       -       55,545  
Other, net
    8,922       3,282       (2,004 )     100,482       71,543       3,636  
FFO (before deferred energy)
    612,973       511,334       569,569       554,069       497,406       671,208  
Deferred energy
    134,969       221,321       306,406       2,717       309,587       220,054  
Adjusted FFO
  $ 747,942     $ 732,655     $ 875,975     $ 556,786     $ 806,993     $ 891,262  
                                                 
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  
                                                 
                                                 
Interest expense (net of AFUDC(1) debt)
  $ 241,625     $ 250,996     $ 334,314     $ 300,857     $ 279,788     $ 324,943  
AFUDC(1) (debt)
    17,349       15,847       20,229       29,527       25,967       21,731  
Adjusted Interest Expense
  $ 258,974     $ 266,843     $ 354,543     $ 330,384     $ 305,755     $ 346,674  
                                                 
Total Debt/FFO
                    9.55 x     9.52 x     8.54 x     8.45 x
Total Debt/Adjusted FFO
                    6.21 x     9.48 x     5.26 x     6.36 x
FFO Adjusted Interest Coverage
                    2.61 x     2.68 x     2.63 x     2.94 x
Adjusted FFO Interest Coverage
                    3.47 x     2.69 x     3.64 x     3.57 x
Shareholders' Equity
                  $ 3,223,922     $ 3,131,186     $ 2,996,575     $ 3,368,514  
Total Capitalization (including current maturities of long-term debt)
            $ 8,661,753     $ 8,407,459     $ 7,244,724     $ 9,038,459  
Total Debt/Total Capitalization
                    62.78 %     62.76 %     58.64 %     62.73 %
                                                 
                                                 
                                                 
(1) Allowance for borrowed funds used during construction or allowance for equity funds used during construction.
 

 
 

 



RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(Dollars in thousands)
 
Nevada Power Company
 
Funds From Operations (FFO)
 
   
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  
                                                 
 Adjustments to reconcile net income to net cash from operating activities:                                                
Depreciation and amortization
    169,330       160,869       215,873       171,080       152,139       224,334  
Deferred taxes and deferred investment tax credit
    93,730       100,126       96,831       45,039       56,868       90,435  
AFUDC(1) (debt and equity)
    (34,318 )     (30,041 )     (38,209 )     (45,980 )     (29,057 )     (42,486 )
Carrying charge on Lenzie Generating Station
    -       -       -       -       (16,080 )     -  
Reinstated interest on deferred energy
    -       -       -       -       (11,076 )     -  
Amortization of other regulatory assets
    41,415       41,791       -       -               (376 )
Uncollected revenue - deferred rate increase
    (6,250 )     (61,795 )     -       -               55,545  
Other, net
    3,085       5,507       (34,291 )     73,209       38,821       (36,713 )
FFO (Before Deferred Energy Costs)
    448,578       357,398       374,488       394,779       357,309       465,668  
Deferred energy
    99,407       144,656       216,629       4,211       218,992       171,380  
Adjusted FFO
  $ 547,985     $ 502,054     $ 591,117     $ 398,990     $ 576,301     $ 637,048  
                                                 
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  
                                                 
Interest expense (net of AFUDC(1) debt)
  $ 161,496     $ 170,535     $ 226,252     $ 186,822     $ 174,667     $ 217,213  
AFUDC(1) (debt)
    15,763       13,483       17,184       20,063       13,196       19,464  
Adjusted Interest Expense
  $ 177,259     $ 184,018     $ 243,436     $ 206,885     $ 187,863     $ 236,677  
                                                 
Total Debt/FFO
                    9.76 x     8.60 x     7.10 x     8.38 x
Total Debt/Adjusted FFO
                    6.18 x     8.51 x     4.40 x     6.13 x
FFO Adjusted Interest Coverage
                    2.54 x     2.91 x     2.90 x     2.97 x
Adjusted FFO Interest Coverage
                    3.43 x     2.93 x     4.07 x     3.69 x
Shareholder's Equity
                  $ 2,650,039     $ 2,627,567     $ 2,376,740     $ 2,769,675  
Total Capitalization (including current maturities of long-term debt)
            $ 6,304,953     $ 6,021,364     $ 4,913,523     $ 6,672,937  
Total Debt/Total Capitalization
                    57.97 %     56.36 %     51.63 %     58.49 %
                                                 
                                                 
                                                 
(1) Allowance for borrowed funds used during construction or allowance for equity funds used during construction.
 

 
 

 



RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(Dollars in thousands)
 
Sierra Pacific Power Company
 
Funds From Operations (FFO)
 
   
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  
                                                 
 Adjustments to reconcile net income to net cash from operating activities:                                                
Depreciation and amortization
    79,737       80,043       106,048       89,528       83,393       105,742  
Deferred taxes and deferred investment tax credit
    21,134       38,782       32,548       24,598       (36,713 )     14,900  
AFUDC(1) (debt and equity)
    (3,946 )     (4,899 )     (6,293 )     (21,988 )     (28,719 )     (5,340 )
Gain on sale of asset
    (7,575 )     -       -       -       -       (7,575 )
Amortization of other regulatory assets
    18,056       27,361       -       -       -       (9,305 )
Other, net
    4,454       (2,444 )     30,368       22,872       29,451       37,266  
FFO (before deferred energy)
    164,757       197,049       235,756       205,592       113,079       203,464  
Deferred energy
    35,562       76,665       89,777       (1,494 )     90,595       48,674  
Adjusted FFO
  $ 200,319     $ 273,714     $ 325,533     $ 204,098     $ 203,674     $ 252,138  
                                                 
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  
                                                 
                                                 
Interest expense (net of AFUDC(1) debt)
  $ 51,141     $ 51,473     $ 69,413     $ 72,712     $ 60,735     $ 69,081  
AFUDC(1) (debt)
    1,586       2,364       3,044       9,464       12,771       2,266  
Adjusted Interest Expense
  $ 52,727     $ 53,837     $ 72,457     $ 82,176     $ 73,506     $ 71,347  
                                                 
Total Debt/FFO
                    5.50 x     6.79 x     10.49 x     6.30 x
Total Debt/Adjusted FFO
                    3.98 x     6.84 x     5.82 x     5.08 x
FFO Adjusted Interest Coverage
                    4.25 x     3.50 x     2.54 x     3.85 x
Adjusted FFO Interest Coverage
                    5.49 x     3.48 x     3.77 x     4.53 x
Shareholder's Equity
                  $ 1,009,258     $ 877,961     $ 1,001,840     $ 1,014,181  
Total Capitalization (including current maturities of long-term debt)
                  $ 2,306,483     $ 2,274,548     $ 2,188,033     $ 2,295,319  
Total Debt/Total Capitalization
                    56.24 %     61.40 %     54.21 %     55.82 %
                                                 
                                                 
                                                 
(1) Allowance for borrowed funds used during construction or allowance for equity funds used during construction.