EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1 exhibit99-1.htm
EXHIBIT 99.1
 
          EBITDA represents net income before interest, taxes, depreciation and amortization.  EBITDA is presented here because NV Energy, Inc. (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)
 
NV Energy, Inc.
 
EBITDA
                                   
   
Nine Months ended September 30,
   
Year ended December 31,
   
LTM September 30,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income
  $ 178,785     $ 210,975     $ 208,887     $ 197,295     $ 277,451     $ 176,697  
                                                 
Interest charges (including AFUDC(1))
    250,996       213,500       300,857       279,788       311,088       338,353  
Income taxes
    80,704       99,146       95,354       87,555       145,605       76,912  
Depreciation and amortization
    240,912       185,656       260,608       235,532       228,875       315,864  
                                                 
EBITDA
  $ 751,397     $ 709,277     $ 865,706     $ 800,170     $ 963,019     $ 907,826  
                                                 
EBITDA/Interest Expense
    2.99 x     3.32 x     2.88 x     2.86 x     3.10 x     2.68 x
Debt/EBITDA
    7.40 x     6.77 x     6.09 x     5.31 x     4.16 x     6.12 x
                                                 
NV Energy, Inc.
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 250,996     $ 213,500     $ 300,857     $ 279,788     $ 311,088     $ 338,353  
                                                 
Long-Term debt
  $ 5,549,052     $ 4,793,078     $ 5,266,982     $ 4,137,864     $ 4,001,542     $ 5,549,052  
Current maturities of long term debt
    9,286       9,794       9,291       110,285       8,348       9,286  
Total Debt
  $ 5,558,338     $ 4,802,872     $ 5,276,273     $ 4,248,149     $ 4,009,890     $ 5,558,338  
                                                 

 

 
 

 

 
 
Nevada Power Company
 
EBITDA
                                   
 
 
Nine Months ended September 30,
   
Year ended December 31,
   
LTM September 30,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income
  $ 140,941     $ 165,482     $ 151,431     $ 165,694     $ 224,540     $ 126,890  
                                                 
Interest charges (including AFUDC(1))
    170,535       130,732       186,822       174,667       176,612       226,625  
Income taxes
    65,857       80,942       71,382       78,352       117,510       56,297  
Depreciation and amortization
    160,869       120,855       171,080       152,139       141,585       211,094  
                                                 
EBITDA
  $ 538,202     $ 498,011     $ 580,715     $ 570,852     $ 660,247     $ 620,906  
                                                 
EBITDA/Interest Expense
    3.16 x     3.81 x     3.11 x     3.27 x     3.74 x     2.74 x
Debt/EBITDA
    6.89 x     5.99 x     5.84 x     4.44 x     3.61 x     5.98 x
                                                 
Nevada Power Company
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 170,535     $ 130,732     $ 186,822     $ 174,667     $ 176,612     $ 226,625  
                                                 
Long-Term debt
  $ 3,701,308     $ 2,975,201     $ 3,385,106     $ 2,528,141     $ 2,380,139     $ 3,701,308  
Current maturities of long term debt
    9,286       8,656       8,691       8,642       5,948       9,286  
Total Debt
  $ 3,710,594     $ 2,983,857     $ 3,393,797     $ 2,536,783     $ 2,386,087     $ 3,710,594  
                                                 
 
 

 
Sierra Pacific Power Company
 
EBITDA
                                   
   
Nine Months ended September 30,
   
Year ended December 31,
   
LTM September 30,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income
  $ 58,206     $ 68,052     $ 90,582     $ 65,667     $ 57,709     $ 80,736  
                                                 
Interest charges (including AFUDC(1))
    51,473       51,458       72,712       60,735       71,506       72,727  
Income taxes
    25,926       29,423       37,603       26,009       27,829       34,106  
Depreciation and amortization
    80,043       64,801       89,528       83,393       87,279       104,770  
                                                 
EBITDA
  $ 215,648     $ 213,734     $ 290,425     $ 235,804     $ 244,323     $ 292,339  
                                                 
EBITDA/Interest Expense
    4.19 x     4.15 x     3.99 x     3.88 x     3.42 x     4.02 x
Debt/EBITDA
    6.32 x     6.05 x     4.81 x     5.03 x     4.39 x     4.66 x
                                                 
Sierra Pacific Power Company
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 51,473     $ 51,458     $ 72,712     $ 60,735     $ 71,506     $ 72,727  
                                                 
Long-Term debt
  $ 1,362,002     $ 1,292,867     $ 1,395,987     $ 1,084,550     $ 1,070,858     $ 1,362,002  
Current maturities of long term debt
    -       1,139       600       101,643       2,400       -  
Total Debt
  $ 1,362,002     $ 1,294,006     $ 1,396,587     $ 1,186,193     $ 1,073,258     $ 1,362,002  
                                                 

(1) Allowance for Funds Used During Construction or Allowance for Borrowed Funds Used During Construction.