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 (loss) 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)
 
NV Energy, Inc.
                 
Funds From Operations (FFO)
                 
   
Year Ended December 31,
   
2009
   
2008
   
2007(1)
 
                   
Net Income
  $ 182,936     $ 208,887     $ 197,295  
                         
Adjustments to reconcile net income to net cash from operating activities:
                 
                         
Depreciation and amortization
    321,921       260,608       235,532  
Deferred taxes and deferred investment tax credit
    111,219       52,060       79,337  
AFUDC (2) (debt and equity)
    (44,503 )     (67,968 )     (57,776 )
Carrying charge on Lenzie Generating Station
    -       -       (16,080 )
Reinstated interest on deferred energy
    -       -       (11,076 )
Gain on sale of investment
    -       -       (1,369 )
Other, net
    (2,004 )     100,482       71,543  
FFO (Before Deferred Energy)
      569,569       554,069       497,406  
Deferred energy
    306,406       2,717       309,587  
Adjusted FFO
  $ 875,975     $ 556,786     $ 806,993  
                         
Long-term debt
  $ 5,303,357     $ 5,266,982     $ 4,137,864  
Current maturities of long-term debt
    134,474       9,291       110,285  
Total Debt
  $ 5,437,831     $ 5,276,273     $ 4,248,149  
                         
                         
Interest expense (net of AFUDC - debt) (2)
  $ 334,314     $ 300,857     $ 279,788  
AFUDC (2) (debt)
    20,229       29,527       25,967  
Adjusted Interest Expense
  $ 354,543     $ 330,384     $ 305,755  
                         
Total Debt/FFO
    9.55 x     9.52 x     8.54 x
Total Debt/Adjusted FFO
    6.21 x     9.48 x     5.26 x
FFO Interest Coverage
    2.61 x     2.68 x     2.63 x
Adjusted FFO Interest Coverage
    3.47 x     2.69 x     3.64 x
Total Shareholders' Equity
  $ 3,223,922     $ 3,131,186     $ 2,996,575  
Total Capitalization (including current maturities of long-term debt)
  $ 8,661,753     $ 8,407,459     $ 7,244,724  
Total Debt/Total Capitalization
    62.78 %     62.76 %     58.64 %
                         
 
(1)
Certain financial statement line items of prior year’s information have been re-grouped or reclassified to conform with current year presentation.  The re-groupings or reclassifications have not affected previously reported results of operations or total shareholders’ equity.
(2)
Allowance for borrowed funds used during construction or allowance for equity funds used during construction.

 
1

 


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(Dollars in thousands)
 
Nevada Power Company
                 
Funds From Operations (FFO)
                 
   
Year Ended December 31,
 
 
 
2009
   
2008
   
2007(1)
 
                   
Net Income
  $ 134,284     $ 151,431     $ 165,694  
                         
Adjustments to reconcile net income to net cash from operating activities:
                       
                         
Depreciation and amortization
    215,873       171,080       152,139  
Deferred taxes and deferred investment tax credit
    96,831       45,039       56,868  
AFUDC (2) (debt and equity)
    (38,209 )     (45,980 )     (29,057 )
Carrying charge on Lenzie Generating Station
    -       -       (16,080 )
Reinstated interest on deferred energy
    -       -       (11,076 )
Other, net
    (34,291 )     73,209       38,821  
FFO (Before Deferred Energy)
    374,488       394,779       357,309  
Deferred energy
    216,629       4,211       218,992  
Adjusted FFO
  $ 591,117     $ 398,990     $ 576,301  
                         
Long-term debt
  $ 3,535,440     $ 3,385,106     $ 2,528,141  
Current maturities of long-term debt
    119,474       8,691       8,642  
Total Debt
  $ 3,654,914     $ 3,393,797     $ 2,536,783  
                         
Interest expense (net of AFUDC - debt) (2)
  $ 226,252     $ 186,822     $ 174,667  
AFUDC (2) (debt)
    17,184       20,063       13,196  
Adjusted Interest Expense
  $ 243,436     $ 206,885     $ 187,863  
                         
Total Debt/FFO
    9.76 x     8.60 x     7.10 x
Total Debt/Adjusted FFO
    6.18 x     8.51 x     4.40 x
FFO Interest Coverage
    2.54 x     2.91 x     2.90 x
Adjusted FFO Interest Coverage
    3.43 x     2.93 x     4.07 x
Total Shareholder's Equity
  $ 2,650,039     $ 2,627,567     $ 2,376,740  
Total Capitalization (including current maturities of long-term debt)
  $ 6,304,953     $ 6,021,364     $ 4,913,523  
Total Debt/Total Capitalization
    57.97 %     56.36 %     51.63 %
                         
 
(1)
Certain financial statement line items of prior year’s information have been re-grouped or reclassified to conform with current year presentation.  The re-groupings or reclassifications have not affected previously reported results of operations or total shareholder's equity.
(2)
Allowance for borrowed funds used during construction or allowance for equity funds used during construction.

 
 
2

 



RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(Dollars in thousands)
 
Sierra Pacific Power Company
                 
Funds From Operations (FFO)
                 
   
Year Ended December 31,
 
   
2009
   
2008
   
2007(1)
 
                   
Net Income
  $ 73,085     $ 90,582     $ 65,667  
                         
Adjustments to reconcile net income to net cash from operating activities:
                 
                         
Depreciation and amortization
    106,048       89,528       83,393  
Deferred taxes and deferred investment tax credit
    32,548       24,598       (36,713 )
AFUDC (2) (debt and equity)
    (6,293 )     (21,988 )     (28,719 )
Other, net
    30,368       22,872       29,451  
Funds from Operations (Before Deferred Energy Costs)
    235,756       205,592       113,079  
Deferred energy
    89,777       (1,494 )     90,595  
Adjusted FFO
  $ 325,533     $ 204,098     $ 203,674  
                         
Long-term debt
  $ 1,282,225     $ 1,395,987     $ 1,084,550  
Current maturities of long-term debt
    15,000       600       101,643  
Total Debt
  $ 1,297,225     $ 1,396,587     $ 1,186,193  
                         
                         
Interest expense (net of AFUDC debt) (2)
  $ 69,413     $ 72,712     $ 60,735  
AFUDC (2) (debt)
    3,044       9,464       12,771  
Adjusted Interest Expense
  $ 72,457     $ 82,176     $ 73,506  
                         
Total Debt/FFO
    5.50 x     6.79 x     10.49 x
Total Debt/Adjusted FFO
    3.98 x     6.84 x     5.82 x
FFO Interest Coverage
    4.25 x     3.50 x     2.54 x
Adjusted FFO Interest Coverage
    5.49 x     3.48 x     3.77 x
Total Shareholder's Equity
  $ 1,009,258     $ 877,961     $ 1,001,840  
Total Capitalization (including current maturities of long-term debt)
  $ 2,306,483     $ 2,274,548     $ 2,188,033  
Total Debt/Total Capitalization
    56.24 %     61.40 %     54.21 %
                         
 
(1)
Certain financial statement line items of prior year’s information have been re-grouped or reclassified to conform with current year presentation.  The re-groupings or reclassifications have not affected previously reported results of operations or total shareholder's equity.
(2)
Allowance for borrowed funds used during construction or allowance for equity funds used during construction.


 
3