EX-99.1 2 b69688spexv99w1.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
                                                 
                                            LTM  
    Three Months ended March 31,     Year ended December 31,     March 31,  
    2008     2007     2007     2006     2005     2008  
Net Income Applicable to Common Stock
  $ 24,058     $ 15,607     $ 197,295     $ 277,451     $ 82,237     $ 205,746  
 
                                               
Interest charges
    68,504       69,669       279,788       311,088       284,927       278,623  
Income taxes
    16,708       10,628       87,555       145,605       43,118       93,635  
Depreciation and amortization
    62,070       56,233       235,532       228,875       214,662       241,369  
 
                                   
 
                                               
EBITDA
  $ 171,340     $ 152,137     $ 800,170     $ 963,019     $ 624,944     $ 819,373  
 
                                   
 
                                               
EBITDA/Interest Expense
    2.50     2.18     2.86     3.10     2.19     2.94
Debt/EBITDA
    25.00     27.32     5.31     4.16     6.20     5.23
 
                                               
 
Sierra Pacific Resources
                                               
 
                                               
Net interest expense
  $ 68,504     $ 69,669     $ 279,788     $ 311,088     $ 284,927     $ 278,623  
 
                                               
Long-Term debt
  $ 4,173,617     $ 4,147,322     $ 4,137,864     $ 4,001,542     $ 3,817,122     $ 4,173,617  
Current maturities of long term debt
    110,168       8,625       110,285       8,348       58,909       110,168  
 
                                   
Total Debt
  $ 4,283,785     $ 4,155,947     $ 4,248,149     $ 4,009,890     $ 3,876,031     $ 4,283,785  
 
                                   

 


 

Nevada Power Company
EBITDA
                                                 
    Three Months ended March 31,     Year ended December 31,     LTM March 31,  
    2008     2007     2007     2006     2005     2008  
Net Income
  $ 7,971     $ 4,582     $ 165,694     $ 224,540     $ 132,734     $ 169,083  
 
                                               
Interest charges
    41,473       43,992       174,667       176,612       134,657       172,148  
Income taxes
    6,523       2,366       78,352       117,510       63,995       82,509  
Depreciation and amortization
    40,630       35,761       152,139       141,585       124,098       157,008  
 
                                   
 
                                               
EBITDA
  $ 96,597     $ 86,701     $ 570,852     $ 660,247     $ 455,484     $ 580,748  
 
                                   
 
                                               
EBITDA/Interest Expense
    2.33     1.97     3.27     3.74     3.38     3.37
Debt/EBITDA
    26.64     28.93     4.44     3.61     4.88     4.43
 
                                               
 
Nevada Power Company
                                               
 
                                               
Net interest expense
  $ 41,473     $ 43,992     $ 174,667     $ 176,612     $ 134,657     $ 172,148  
 
                                               
Long-Term debt
  $ 2,564,629     $ 2,501,650     $ 2,528,141     $ 2,380,139     $ 2,214,063     $ 2,564,629  
Current maturities of long term debt
    8,616       6,225       8,642       5,948       6,509       8,616  
 
                                   
Total Debt
  $ 2,573,245     $ 2,507,875     $ 2,536,783     $ 2,386,087     $ 2,220,572     $ 2,573,245  
 
                                   
Sierra Pacific Power Company
EBITDA
                                                 
                                            LTM  
    Three Months ended March 31,     Year ended December 31,     March 31,  
    2008     2007     2007     2006     2005     2008  
Net Income
  $ 24,284     $ 21,968     $ 65,667     $ 57,709     $ 52,074     $ 67,983  
 
                                               
Interest charges
    16,587       14,783       60,735       71,506       69,067       62,539  
Income taxes
    13,233       9,571       26,009       27,829       28,379       29,671  
Depreciation and amortization
    21,440       20,472       83,393       87,279       90,569       84,361  
 
                                   
 
                                               
EBITDA
  $ 75,544     $ 66,794     $ 235,804     $ 244,323     $ 240,089     $ 244,554  
 
                                   
 
                                               
EBITDA/Interest Expense
    4.55     4.52     3.88     3.42     3.48     3.91
Debt/EBITDA
    15.69     16.43     5.03     4.39     4.14     4.85
 
                                               
 
Sierra Pacific Power Company
                                               
 
                                               
Net interest expense
  $ 16,587     $ 14,783     $ 60,735     $ 71,506     $ 69,067     $ 62,539  
 
                                               
Long-Term debt
  $ 1,083,870     $ 1,095,180     $ 1,084,550     $ 1,070,858     $ 941,804     $ 1,083,870  
 
                                               
Current maturities of long term debt
    101,552       2,400       101,643       2,400       52,400       101,552  
 
                                   
Total Debt
  $ 1,185,422     $ 1,097,580     $ 1,186,193     $ 1,073,258     $ 994,204     $ 1,185,422