EX-99.1 2 b62945k2exv99w1.htm EX-99.1 RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION - EBITDA exv99w1
 

         
EXHIBIT 99.1
          EBITDA represents net income before interest, taxes, depreciation and amortization. EBITDA is presented here because Sierra Pacific Resources (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.
          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 the Company believes that these measures are useful to investors because the ratings 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 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)
Sierra Pacific Resources
EBITDA
                                                 
                                            LTM ended  
    Nine months ended September 30,     Year ended December 31,     September 30,  
    2006     2005     2005     2004     2003     2006  
Net Income (Loss)
  $ 253,665     $ 63,508     $ 86,137     $ 32,471     $ (136,629 )   $ 276,294  
 
                                               
Interest Charges
    228,670       236,957       284,927       306,427       366,282       276,640  
Income taxes
    132,636       31,458       43,173       20,631       (44,207 )     144,351  
Depreciation and Amortization
    170,112       159,949       214,662       205,647       191,259       224,825  
 
                                   
 
                                               
EBITDA
  $ 785,083     $ 491,872     $ 628,899     $ 565,176     $ 376,705     $ 922,110  
 
                                   
 
                                               
EBITDA/Interest Expense
                    2.21 x     1.84 x     1.03 x     3.33 x
Debt/EBITDA
                    6.16 x     7.24 x     10.15 x     4.56 x
 
                                               
Sierra Pacific Resources
                                               
 
                                               
Net interest expense
  $ 228,670     $ 236,957     $ 284,927     $ 306,427     $ 366,282     $ 276,640  
 
                                               
Long-Term Debt
  $ 4,162,341     $ 3,734,822     $ 3,817,122     $ 4,081,281     $ 3,579,674     $ 4,162,341  
Current maturities of long term debt plus short-term borrowings
    41,051       278,804       58,909       8,491       243,970       41,051  
 
                                   
Total Debt
  $ 4,203,392     $ 4,013,626     $ 3,876,031     $ 4,089,772     $ 3,823,644     $ 4,203,392  

 


 

Nevada Power Company
EBITDA
                                                 
                                            LTM ended  
    Nine months ended September 30,     Year ended December 31,     September 30,  
    2006     2005     2005     2004     2003     2006  
Net Income (Loss)
  $ 236,273     $ 112,408     $ 132,734     $ 104,312     $ 19,277     $ 256,599  
 
                                               
Interest Charges
    134,063       118,350       134,657       137,388       190,472       150,370  
Income taxes
    123,402       52,679       63,995       56,572       (614 )     134,718  
Depreciation and Amortization
    104,076       92,421       124,098       118,841       109,655       135,753  
 
                                   
 
                                             
 
                                               
EBITDA
  $ 597,814     $ 375,858     $ 455,484     $ 417,113     $ 318,790     $ 677,440  
 
                                   
 
                                               
EBITDA/Interest Expense
                    3.38 x     3.04 x     1.67 x     4.51 x
Debt/EBITDA
                    4.88 x     5.47 x     6.38 x     3.61 x
 
                                               
Nevada Power Company
                                               
 
                                               
Net interest expense
  $ 134,063     $ 118,350     $ 134,657     $ 137,388     $ 190,472     $ 150,370  
 
                                               
Long-Term Debt
  $ 2,429,256     $ 2,113,370     $ 2,214,063     $ 2,275,690     $ 1,899,709     $ 2,429,256  
Current maturities of long term debt
    18,651       6,404       6,509       6,091       135,570       18,651  
 
                                   
Total Debt
  $ 2,447,907     $ 2,119,774     $ 2,220,572     $ 2,281,781     $ 2,035,279     $ 2,447,907  
Sierra Pacific Power Company
EBITDA
                                                 
                                            LTM ended  
    Nine months ended September 30,     Year ended December 31,     September 30,  
    2006     2005     2005     2004     2003     2006  
Net Income (Loss)
  $ 42,299     $ 38,894     $ 52,074     $ 18,577     $ (23,275 )   $ 55,479  
 
                                               
Interest Charges
    54,833       54,206       69,067       62,831       96,093       69,694  
Income Taxes
    22,249       21,537       28,379       325       (12,237 )     29,091  
Depreciation and Amortization
    66,037       67,534       90,569       86,806       81,514       89,072  
 
                                   
 
                                               
EBITDA
  $ 185,418     $ 182,171     $ 240,089     $ 168,539     $ 142,095     $ 243,336  
 
                                   
 
                                               
EBITDA/Interest Expense
                    3.48 x     2.68 x     1.48 x     3.49 x
Debt/EBITDA
                    4.14 x     5.91 x     7.19 x     4.50 x
 
                                               
Sierra Pacific Power Company
                                               
 
                                               
Net interest expense
  $ 54,833     $ 54,206     $ 69,067     $ 62,831     $ 96,093     $ 69,694  
 
                                               
Long-Term Debt
  $ 1,072,076     $ 962,311     $ 941,804       994,309       912,800     $ 1,072,076  
Current maturities of long term debt plus short-term borrowings
    22,400       32,400       52,400       2,400       108,400       22,400  
 
                                   
Total Debt
  $ 1,094,476     $ 994,711     $ 994,204     $ 996,709     $ 1,021,200     $ 1,094,476