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 | | | | | | | | | | | | | | | | | | |
| | Nine Months ended September 30, | | | Year ended December 31, | | | LTM September 30, | |
| | 2008 | | | 2007 | | | 2007 | | | 2006 | | | 2005 | | | 2008 | |
Net Income Applicable to Common Stock | | $ | 210,975 | | | $ | 193,583 | | | $ | 197,295 | | | $ | 277,451 | | | $ | 82,237 | | | $ | 214,687 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges | | | 213,500 | | | | 210,037 | | | | 279,788 | | | | 311,088 | | | | 284,927 | | | | 283,251 | |
Income taxes | | | 99,146 | | | | 96,796 | | | | 87,555 | | | | 145,605 | | | | 43,118 | | | | 89,905 | |
Depreciation and amortization | | | 185,656 | | | | 174,787 | | | | 235,532 | | | | 228,875 | | | | 214,662 | | | | 246,401 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 709,277 | | | $ | 675,203 | | | $ | 800,170 | | | $ | 963,019 | | | $ | 624,944 | | | $ | 834,244 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest Expense | | | 3.32 | x | | | 3.21 | x | | | 2.86 | x | | | 3.10 | x | | | 2.19 | x | | | 2.95 | x |
Debt/EBITDA | | | 6.77 | x | | | 6.59 | x | | | 5.31 | x | | | 4.16 | x | | | 6.20 | x | | | 5.76 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
Sierra Pacific Resources | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest expense | | $ | 213,500 | | | $ | 210,037 | | | $ | 279,788 | | | $ | 311,088 | | | $ | 284,927 | | | $ | 283,251 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-Term debt | | $ | 4,793,078 | | | $ | 4,337,745 | | | $ | 4,137,864 | | | $ | 4,001,542 | | | $ | 3,817,122 | | | $ | 4,793,078 | |
Current maturities of long term debt | | | 9,794 | | | | 109,614 | | | | 110,285 | | | | 8,348 | | | | 58,909 | | | | 9,794 | |
Total Debt | | $ | 4,802,872 | | | $ | 4,447,359 | | | $ | 4,248,149 | | | $ | 4,009,890 | | | $ | 3,876,031 | | | $ | 4,802,872 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Nevada Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months ended September 30, | | | Year ended December 31, | | | LTM September 30, | |
| | 2008 | | | 2007 | | | 2007 | | | 2006 | | | 2005 | | | 2008 | |
Net Income | | $ | 165,482 | | | $ | 161,280 | | | $ | 165,694 | | | $ | 224,540 | | | $ | 132,734 | | | $ | 169,896 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges | | | 130,732 | | | | 132,155 | | | | 174,667 | | | | 176,612 | | | | 134,657 | | | | 173,244 | |
Income taxes | | | 80,942 | | | | 83,498 | | | | 78,352 | | | | 117,510 | | | | 63,995 | | | | 75,796 | |
Depreciation and amortization | | | 120,855 | | | | 112,745 | | | | 152,139 | | | | 141,585 | | | | 124,098 | | | | 160,249 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 498,011 | | | $ | 489,678 | | | $ | 570,852 | | | $ | 660,247 | | | $ | 455,484 | | | $ | 579,185 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest Expense | | | 3.81 | x | | | 3.71 | x | | | 3.27 | x | | | 3.74 | x | | | 3.38 | x | | | 3.34 | x |
Debt/EBITDA | | | 5.99 | x | | | 5.48 | x | | | 4.44 | x | | | 3.61 | x | | | 4.88 | x | | | 5.15 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
Nevada Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest expense | | $ | 130,732 | | | $ | 132,155 | | | $ | 174,667 | | | $ | 176,612 | | | $ | 134,657 | | | $ | 173,244 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-Term debt | | $ | 2,975,201 | | | $ | 2,677,193 | | | $ | 2,528,141 | | | $ | 2,380,139 | | | $ | 2,214,063 | | | $ | 2,975,201 | |
Current maturities of long term debt | | | 8,656 | | | | 7,971 | | | | 8,642 | | | | 5,948 | | | | 6,509 | | | | 8,656 | |
Total Debt | | $ | 2,983,857 | | | $ | 2,685,164 | | | $ | 2,536,783 | | | $ | 2,386,087 | | | $ | 2,220,572 | | | $ | 2,983,857 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Sierra Pacific Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months ended September 30, | | | Year ended December 31, | | | LTM September 30, | |
| | 2008 | | | 2007 | | | 2007 | | | 2006 | | | 2005 | | | 2008 | |
Net Income | | $ | 68,052 | | | $ | 57,528 | | | $ | 65,667 | | | $ | 57,709 | | | $ | 52,074 | | | $ | 76,191 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges | | | 51,458 | | | | 45,199 | | | | 60,735 | | | | 71,506 | | | | 69,067 | | | | 66,994 | |
Income taxes | | | 29,423 | | | | 24,468 | | | | 26,009 | | | | 27,829 | | | | 28,379 | | | | 30,964 | |
Depreciation and amortization | | | 64,801 | | | | 62,043 | | | | 83,393 | | | | 87,279 | | | | 90,569 | | | | 86,151 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 213,734 | | | $ | 189,238 | | | $ | 235,804 | | | $ | 244,323 | | | $ | 240,089 | | | $ | 260,300 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest Expense | | | 4.15 | x | | | 4.19 | x | | | 3.88 | x | | | 3.42 | x | | | 3.48 | x | | | 3.89 | x |
Debt/EBITDA | | | 6.05 | x | | | 6.40 | x | | | 5.03 | x | | | 4.39 | x | | | 4.14 | x | | | 4.97 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
Sierra Pacific Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest expense | | $ | 51,458 | | | $ | 45,199 | | | $ | 60,735 | | | $ | 71,506 | | | $ | 69,067 | | | $ | 66,994 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-Term debt | | $ | 1,292,867 | | | $ | 1,110,166 | | | $ | 1,084,550 | | | $ | 1,070,858 | | | $ | 941,804 | | | $ | 1,292,867 | |
Current maturities of long term debt | | | 1,139 | | | | 101,643 | | | | 101,643 | | | | 2,400 | | | | 52,400 | | | | 1,139 | |
Total Debt | | $ | 1,294,006 | | | $ | 1,211,809 | | | $ | 1,186,193 | | | $ | 1,073,258 | | | $ | 994,204 | | | $ | 1,294,006 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |