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 | | | | | | | | | | | | | | | | | | |
| | Six Months ended June 30, | | | Year ended December 31, | | | LTM June 30, | |
| | 2009 | | | 2008 | | | 2008 | | | 2007 | | | 2006 | | | 2009 | |
Net Income (Loss) | | $ | (3,861 | ) | | $ | 60,192 | | | $ | 208,887 | | | $ | 197,295 | | | $ | 277,451 | | | $ | 144,834 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges (including AFUDC(1)) | | | 166,192 | | | | 135,804 | | | | 300,857 | | | | 279,788 | | | | 311,088 | | | | 331,245 | |
Income taxes (benefit) | | | (1,821 | ) | | | 33,735 | | | | 95,354 | | | | 87,555 | | | | 145,605 | | | | 59,798 | |
Depreciation and amortization | | | 158,371 | | | | 126,411 | | | | 260,608 | | | | 235,532 | | | | 228,875 | | | | 292,568 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 318,881 | | | $ | 356,142 | | | $ | 865,706 | | | $ | 800,170 | | | $ | 963,019 | | | $ | 828,445 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest Charges | | | 1.92 | x | | | 2.62 | x | | | 2.88 | x | | | 2.86 | x | | | 3.10 | x | | | 2.50 | x |
Debt/EBITDA | | | 17.50 | x | | | 12.53 | x | | | 6.09 | x | | | 5.31 | x | | | 4.16 | x | | | 6.74 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
NV Energy, Inc. | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges (including AFUDC(1)) | | $ | 166,192 | | | $ | 135,804 | | | $ | 300,857 | | | $ | 279,788 | | | $ | 311,088 | | | $ | 331,245 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-Term debt | | $ | 5,571,799 | | | $ | 4,451,781 | | | $ | 5,266,982 | | | $ | 4,137,864 | | | $ | 4,001,542 | | | $ | 5,571,799 | |
Current maturities of long term debt | | | 9,085 | | | | 10,298 | | | | 9,291 | | | | 110,285 | | | | 8,348 | | | | 9,085 | |
Total Debt | | $ | 5,580,884 | | | $ | 4,462,079 | | | $ | 5,276,273 | | | $ | 4,248,149 | | | $ | 4,009,890 | | | $ | 5,580,884 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Nevada Power Company | |
| | | | | | | | | | | | | | | | | | |
EBITDA | | | | | | | | | | | | | | | | | | |
| | Six Months ended June 30, | | | Year ended December 31, | | | LTM June 30, | |
| | 2009 | | | 2008 | | | 2008 | | | 2007 | | | 2006 | | | 2009 | |
Net Income (Loss) | | $ | (22,650 | ) | | $ | 41,146 | | | $ | 151,431 | | | $ | 165,694 | | | $ | 224,540 | | | $ | 87,635 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges (including AFUDC(1)) | | | 112,180 | | | | 82,461 | | | | 186,822 | | | | 174,667 | | | | 176,612 | | | | 216,541 | |
Income taxes (benefit) | | | (10,969 | ) | | | 22,519 | | | | 71,382 | | | | 78,352 | | | | 117,510 | | | | 37,894 | |
Depreciation and amortization | | | 105,873 | | | | 82,953 | | | | 171,080 | | | | 152,139 | | | | 141,585 | | | | 194,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 184,434 | | | $ | 229,079 | | | $ | 580,715 | | | $ | 570,852 | | | $ | 660,247 | | | $ | 536,070 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest Charges | | | 1.64 | x | | | 2.78 | x | | | 3.11 | x | | | 3.27 | x | | | 3.74 | x | | | 2.48 | x |
Debt/EBITDA | | | 20.18 | x | | | 11.67 | x | | | 5.84 | x | | | 4.44 | x | | | 3.61 | x | | | 6.94 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
Nevada Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges (including AFUDC(1)) | | $ | 112,180 | | | $ | 82,461 | | | $ | 186,822 | | | $ | 174,667 | | | $ | 176,612 | | | $ | 216,541 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-Term debt | | $ | 3,712,016 | | | $ | 2,664,929 | | | $ | 3,385,106 | | | $ | 2,528,141 | | | $ | 2,380,139 | | | $ | 3,712,016 | |
Current maturities of long term debt | | | 9,085 | | | | 8,636 | | | | 8,691 | | | | 8,642 | | | | 5,948 | | | | 9,085 | |
Total Debt | | $ | 3,721,101 | | | $ | 2,673,565 | | | $ | 3,393,797 | | | $ | 2,536,783 | | | $ | 2,386,087 | | | $ | 3,721,101 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Sierra Pacific Power Company | |
| | | | | | | | | | | | | | | | | | |
EBITDA | | | | | | | | | | | | | | | | | | |
| | Six Months ended June 30, | | | Year ended December 31, | | | LTM June 30, | |
| | 2009 | | | 2008 | | | 2008 | | | 2007 | | | 2006 | | | 2009 | |
Net Income | | $ | 33,940 | | | $ | 35,133 | | | $ | 90,582 | | | $ | 65,667 | | | $ | 57,709 | | | $ | 89,389 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges (including AFUDC(1)) | | | 34,686 | | | | 32,466 | | | | 72,712 | | | | 60,735 | | | | 71,506 | | | | 74,932 | |
Income taxes | | | 15,255 | | | | 18,138 | | | | 37,603 | | | | 26,009 | | | | 27,829 | | | | 34,720 | |
Depreciation and amortization | | | 52,498 | | | | 43,458 | | | | 89,528 | | | | 83,393 | | | | 87,279 | | | | 98,568 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 136,379 | | | $ | 129,195 | | | $ | 290,425 | | | $ | 235,804 | | | $ | 244,323 | | | $ | 297,609 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest Charges | | | 3.93 | x | | | 3.98 | x | | | 3.99 | x | | | 3.88 | x | | | 3.42 | x | | | 3.97 | x |
Debt/EBITDA | | | 10.07 | x | | | 9.78 | x | | | 4.81 | x | | | 5.03 | x | | | 4.39 | x | | | 4.62 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
Sierra Pacific Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges (including AFUDC(1)) | | $ | 34,686 | | | $ | 32,466 | | | $ | 72,712 | | | $ | 60,735 | | | $ | 71,506 | | | $ | 74,932 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-Term debt | | $ | 1,373,992 | | | $ | 1,261,788 | | | $ | 1,395,987 | | | $ | 1,084,550 | | | $ | 1,070,858 | | | $ | 1,373,992 | |
Current maturities of long term debt | | | - | | | | 1,662 | | | | 600 | | | | 101,643 | | | | 2,400 | | | | - | |
Total Debt | | $ | 1,373,992 | | | $ | 1,263,450 | | | $ | 1,396,587 | | | $ | 1,186,193 | | | $ | 1,073,258 | | | $ | 1,373,992 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) Allowance for Funds Used During Construction or Allowance for Borrowed Funds Used During Construction. | |