EX-99.1 2 b68886spexv99w1.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.

 


 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Dollars in thousands)
 
 
Sierra Pacific Resources
 
EBITDA
                                 
    Year Ended December 31,  
    2007     2006     2005     2004  
Net Income Applicable to Common Stock
  $ 197,295     $ 277,451     $ 82,237     $ 28,571  
 
                               
Interest charges
    279,788       311,088       284,927       307,546  
Income taxes
    87,555       145,605       43,118       18,050  
Depreciation and amortization
    235,532       228,875       214,662       205,922  
 
                       
 
                               
EBITDA
  $ 800,170     $ 963,019     $ 624,944     $ 560,089  
 
                       
 
                               
EBITDA/Interest charges
    2.86 x     3.10 x     2.19 x     1.82 x
Total Debt/EBITDA
    5.31 x     4.16 x     6.20 x     7.30 x
 
                               
 
Sierra Pacific Resources
                               
 
                               
Interest charges
  $ 279,788     $ 311,088     $ 284,927     $ 307,546  
 
                               
Long-term debt
  $ 4,137,864     $ 4,001,542     $ 3,817,122     $ 4,081,281  
Current maturities of long-term debt
    110,285       8,348       58,909       8,491  
 
                       
Total Debt
  $ 4,248,149     $ 4,009,890     $ 3,876,031     $ 4,089,772  
 
                       
 
 
Nevada Power Company
 
EBITDA
                                 
    Year Ended December 31,  
    2007     2006     2005     2004  
Net Income
  $ 165,694     $ 224,540     $ 132,734     $ 104,312  
 
                               
Interest charges
    174,667       176,612       134,657       137,388  
Income taxes
    78,352       117,510       63,995       56,572  
Depreciation and amortization
    152,139       141,585       124,098       118,841  
 
                       
 
                               
EBITDA
  $ 570,852     $ 660,247     $ 455,484     $ 417,113  
 
                       
 
                               
EBITDA/Interest charges
    3.27 x     3.74 x     3.38 x     3.04 x
Total Debt/EBITDA
    4.44 x     3.61 x     4.88 x     5.47 x
 
                               
 
Nevada Power Company
                               
 
                               
Interest charges
  $ 174,667     $ 176,612     $ 134,657     $ 137,388  
 
                               
Long-term debt
  $ 2,528,141     $ 2,380,139     $ 2,214,063     $ 2,275,690  
Current maturities of long-term debt
    8,642       5,948       6,509       6,091  
 
                       
Total Debt
  $ 2,536,783     $ 2,386,087     $ 2,220,572     $ 2,281,781  
 
                       
 
 
Sierra Pacific Power Company
 
EBITDA
                                 
    Year Ended December 31,  
    2007     2006     2005     2004  
Net Income
  $ 65,667     $ 57,709     $ 52,074     $ 18,577  
 
                               
Interest charges
    60,735       71,506       69,067       62,831  
Income taxes
    26,009       27,829       28,379       325  
Depreciation and amortization
    83,393       87,279       90,569       86,806  
 
                       
 
                               
EBITDA
  $ 235,804     $ 244,323     $ 240,089     $ 168,539  
 
                       
 
                               
EBITDA/Interest charges
    3.88 x     3.42 x     3.48 x     2.68 x
Total Debt/EBITDA
    5.03 x     4.39 x     4.14 x     5.91 x
 
                               
 
Sierra Pacific Power Company
                               
 
                               
Interest charges
  $ 60,735     $ 71,506     $ 69,067     $ 62,831  
 
                               
Long-term debt
  $ 1,084,550     $ 1,070,858     $ 941,804     $ 994,309  
Current maturities of long-term debt
    101,643       2,400       52,400       2,400  
 
                       
Total Debt
  $ 1,186,193     $ 1,073,258     $ 994,204     $ 996,709