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, | |
| | 2011 | | | 2010 | | | 2010 | | | 2009 | | | 2008 | |
Net Income | | $ | 15,218 | | | $ | 35,225 | | | $ | 226,984 | | | $ | 182,936 | | | $ | 208,887 | |
| | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | | 158,222 | | | | 160,836 | | | | 333,010 | | | | 334,314 | | | | 300,857 | |
Income tax expense | | | 7,239 | | | | 18,151 | | | | 113,764 | | | | 75,451 | | | | 95,354 | |
Depreciation and amortization | | | 172,708 | | | | 165,644 | | | | 333,059 | | | | 321,921 | | | | 260,608 | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 353,387 | | | $ | 379,856 | | | $ | 1,006,817 | | | $ | 914,622 | | | $ | 865,706 | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | 2.23 | x | | | 2.36 | x | | | 3.02 | x | | | 2.74 | x | | | 2.88 | x |
Total Debt/EBITDA | | | 14.96 | x | | | 13.90 | x | | | 5.24 | x | | | 5.95 | x | | | 6.09 | x |
| | | | | | | | | | | | | | | | | | | | |
NV Energy, Inc. | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | $ | 158,222 | | | $ | 160,836 | | | $ | 333,010 | | | $ | 334,314 | | | $ | 300,857 | |
| | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 5,151,590 | | | $ | 5,242,442 | | | $ | 4,924,109 | | | $ | 5,303,357 | | | $ | 5,266,982 | |
Current maturities of long-term debt | | | 135,991 | | | | 357,163 | | | | 355,929 | | | | 134,474 | | | | 9,291 | |
Total Debt | | $ | 5,287,581 | | | $ | 5,599,605 | | | $ | 5,280,038 | | | $ | 5,437,831 | | | $ | 5,276,273 | |
| | | | | | | | | | | | | | | | | | | | |
(1) Allowance for funds used during construction. | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Nevada Power Company | |
EBITDA | | | | | | | | | | | | | | | |
| | Six Months ended June 30, | | | Year Ended December 31, | |
| | 2011 | | | 2010 | | | 2010 | | | 2009 | | | 2008 | |
Net Income | | $ | 7,043 | | | $ | 17,458 | | | $ | 185,943 | | | $ | 134,284 | | | $ | 151,431 | |
| | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | | 107,769 | | | | 107,352 | | | | 214,367 | | | | 226,252 | | | | 186,822 | |
Income tax expense | | | 3,815 | | | | 8,879 | | | | 91,757 | | | | 61,652 | | | | 71,382 | |
Depreciation and amortization | | | 119,586 | | | | 112,755 | | | | 226,252 | | | | 215,873 | | | | 171,080 | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 238,213 | | | $ | 246,444 | | | $ | 718,319 | | | $ | 638,061 | | | $ | 580,715 | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | 2.21 | x | | | 2.30 | x | | | 3.35 | x | | | 2.82 | x | | | 3.11 | x |
Total Debt/EBITDA | | | 15.12 | x | | | 14.52 | x | | | 4.98 | x | | | 5.73 | x | | | 5.84 | x |
| | | | | | | | | | | | | | | | | | | | |
Nevada Power Company | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | $ | 107,769 | | | $ | 107,352 | | | $ | 214,367 | | | $ | 226,252 | | | $ | 186,822 | |
| | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 3,465,040 | | | $ | 3,475,347 | | | $ | 3,221,833 | | | $ | 3,535,440 | | | $ | 3,385,106 | |
Current maturities of long-term debt | | | 135,991 | | | | 357,163 | | | | 355,929 | | | | 119,474 | | | | 8,691 | |
Total Debt | | $ | 3,601,031 | | | $ | 3,832,510 | | | $ | 3,577,762 | | | $ | 3,654,914 | | | $ | 3,393,797 | |
| | | | | | | | | | | | | | | | | | | | |
(1) Allowance for funds used during construction. | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Sierra Pacific Power Company | |
EBITDA | | | | | | | | | | | | | | | |
| | Six Months ended June 30, | | | Year Ended December 31, | |
| | 2011 | | | 2010 | | | 2010 | | | 2009 | | | 2008 | |
Net Income | | $ | 20,088 | | | $ | 28,435 | | | $ | 72,375 | | | $ | 73,085 | | | $ | 90,582 | |
| | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | | 33,720 | | | | 34,158 | | | | 68,514 | | | | 69,413 | | | | 72,712 | |
Income tax expense | | | 9,945 | | | | 15,693 | | | | 40,404 | | | | 31,225 | | | | 37,603 | |
Depreciation and amortization | | | 53,122 | | | | 52,889 | | | | 106,807 | | | | 106,048 | | | | 89,528 | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 116,875 | | | $ | 131,175 | | | $ | 288,100 | | | $ | 279,771 | | | $ | 290,425 | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | 3.47 | x | | | 3.84 | x | | | 4.20 | x | | | 4.03 | x | | | 3.99 | x |
Total Debt/EBITDA | | | 10.10 | x | | | 9.12 | x | | | 4.15 | x | | | 4.64 | x | | | 4.81 | x |
| | | | | | | | | | | | | | | | | | | | |
Sierra Pacific Power Company | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | $ | 33,720 | | | $ | 34,158 | | | $ | 68,514 | | | $ | 69,413 | | | $ | 72,712 | |
| | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 1,180,051 | | | $ | 1,281,500 | | | $ | 1,195,775 | | | $ | 1,282,225 | | | $ | 1,395,987 | |
Current maturities of long-term debt | | | - | | | | - | | | | - | | | | 15,000 | | | | 600 | |
Total Debt | | $ | 1,180,051 | | | $ | 1,281,500 | | | $ | 1,195,775 | | | $ | 1,297,225 | | | $ | 1,396,587 | |
| | | | | | | | | | | | | | | | | | | | |
(1) Allowance for funds used during construction. | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |