EXHIBIT 99.1
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
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | LTM | |
| | Three Months ended March 31, | | | Year ended December 31, | | | March 31, | |
| | 2008 | | | 2007 | | | 2007 | | | 2006 | | | 2005 | | | 2008 | |
Net Income Applicable to Common Stock | | $ | 24,058 | | | $ | 15,607 | | | $ | 197,295 | | | $ | 277,451 | | | $ | 82,237 | | | $ | 205,746 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges | | | 68,504 | | | | 69,669 | | | | 279,788 | | | | 311,088 | | | | 284,927 | | | | 278,623 | |
Income taxes | | | 16,708 | | | | 10,628 | | | | 87,555 | | | | 145,605 | | | | 43,118 | | | | 93,635 | |
Depreciation and amortization | | | 62,070 | | | | 56,233 | | | | 235,532 | | | | 228,875 | | | | 214,662 | | | | 241,369 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 171,340 | | | $ | 152,137 | | | $ | 800,170 | | | $ | 963,019 | | | $ | 624,944 | | | $ | 819,373 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest Expense | | | 2.50 | x | | | 2.18 | x | | | 2.86 | x | | | 3.10 | x | | | 2.19 | x | | | 2.94 | x |
Debt/EBITDA | | | 25.00 | x | | | 27.32 | x | | | 5.31 | x | | | 4.16 | x | | | 6.20 | x | | | 5.23 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Sierra Pacific Resources | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest expense | | $ | 68,504 | | | $ | 69,669 | | | $ | 279,788 | | | $ | 311,088 | | | $ | 284,927 | | | $ | 278,623 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-Term debt | | $ | 4,173,617 | | | $ | 4,147,322 | | | $ | 4,137,864 | | | $ | 4,001,542 | | | $ | 3,817,122 | | | $ | 4,173,617 | |
Current maturities of long term debt | | | 110,168 | | | | 8,625 | | | | 110,285 | | | | 8,348 | | | | 58,909 | | | | 110,168 | |
| | | | | | | | | | | | | | | | | | |
Total Debt | | $ | 4,283,785 | | | $ | 4,155,947 | | | $ | 4,248,149 | | | $ | 4,009,890 | | | $ | 3,876,031 | | | $ | 4,283,785 | |
| | | | | | | | | | | | | | | | | | |
Nevada Power Company
EBITDA
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months ended March 31, | | | Year ended December 31, | | | LTM March 31, | |
| | 2008 | | | 2007 | | | 2007 | | | 2006 | | | 2005 | �� | | 2008 | |
Net Income | | $ | 7,971 | | | $ | 4,582 | | | $ | 165,694 | | | $ | 224,540 | | | $ | 132,734 | | | $ | 169,083 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges | | | 41,473 | | | | 43,992 | | | | 174,667 | | | | 176,612 | | | | 134,657 | | | | 172,148 | |
Income taxes | | | 6,523 | | | | 2,366 | | | | 78,352 | | | | 117,510 | | | | 63,995 | | | | 82,509 | |
Depreciation and amortization | | | 40,630 | | | | 35,761 | | | | 152,139 | | | | 141,585 | | | | 124,098 | | | | 157,008 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 96,597 | | | $ | 86,701 | | | $ | 570,852 | | | $ | 660,247 | | | $ | 455,484 | | | $ | 580,748 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest Expense | | | 2.33 | x | | | 1.97 | x | | | 3.27 | x | | | 3.74 | x | | | 3.38 | x | | | 3.37 | x |
Debt/EBITDA | | | 26.64 | x | | | 28.93 | x | | | 4.44 | x | | | 3.61 | x | | | 4.88 | x | | | 4.43 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Nevada Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest expense | | $ | 41,473 | | | $ | 43,992 | | | $ | 174,667 | | | $ | 176,612 | | | $ | 134,657 | | | $ | 172,148 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-Term debt | | $ | 2,564,629 | | | $ | 2,501,650 | | | $ | 2,528,141 | | | $ | 2,380,139 | | | $ | 2,214,063 | | | $ | 2,564,629 | |
Current maturities of long term debt | | | 8,616 | | | | 6,225 | | | | 8,642 | | | | 5,948 | | | | 6,509 | | | | 8,616 | |
| | | | | | | | | | | | | | | | | | |
Total Debt | | $ | 2,573,245 | | | $ | 2,507,875 | | | $ | 2,536,783 | | | $ | 2,386,087 | | | $ | 2,220,572 | | | $ | 2,573,245 | |
| | | | | | | | | | | | | | | | | | |
Sierra Pacific Power Company
EBITDA
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | LTM | |
| | Three Months ended March 31, | | | Year ended December 31, | | | March 31, | |
| | 2008 | | | 2007 | | | 2007 | | | 2006 | | | 2005 | | | 2008 | |
Net Income | | $ | 24,284 | | | $ | 21,968 | | | $ | 65,667 | | | $ | 57,709 | | | $ | 52,074 | | | $ | 67,983 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges | | | 16,587 | | | | 14,783 | | | | 60,735 | | | | 71,506 | | | | 69,067 | | | | 62,539 | |
Income taxes | | | 13,233 | | | | 9,571 | | | | 26,009 | | | | 27,829 | | | | 28,379 | | | | 29,671 | |
Depreciation and amortization | | | 21,440 | | | | 20,472 | | | | 83,393 | | | | 87,279 | | | | 90,569 | | | | 84,361 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 75,544 | | | $ | 66,794 | | | $ | 235,804 | | | $ | 244,323 | | | $ | 240,089 | | | $ | 244,554 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest Expense | | | 4.55 | x | | | 4.52 | x | | | 3.88 | x | | | 3.42 | x | | | 3.48 | x | | | 3.91 | x |
Debt/EBITDA | | | 15.69 | x | | | 16.43 | x | | | 5.03 | x | | | 4.39 | x | | | 4.14 | x | | | 4.85 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Sierra Pacific Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest expense | | $ | 16,587 | | | $ | 14,783 | | | $ | 60,735 | | | $ | 71,506 | | | $ | 69,067 | | | $ | 62,539 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-Term debt | | $ | 1,083,870 | | | $ | 1,095,180 | | | $ | 1,084,550 | | | $ | 1,070,858 | | | $ | 941,804 | | | $ | 1,083,870 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Current maturities of long term debt | | | 101,552 | | | | 2,400 | | | | 101,643 | | | | 2,400 | | | | 52,400 | | | | 101,552 | |
| | | | | | | | | | | | | | | | | | |
Total Debt | | $ | 1,185,422 | | | $ | 1,097,580 | | | $ | 1,186,193 | | | $ | 1,073,258 | | | $ | 994,204 | | | $ | 1,185,422 | |
| | | | | | | | | | | | | | | | | | |