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, | |
| | 2010 | | | 2009 | | | 2009 | | | 2008 | | | 2007 | | | 2010 | |
Net Income | | $ | 217,971 | | | $ | 178,785 | | | $ | 182,936 | | | $ | 208,887 | | | $ | 197,295 | | | $ | 222,122 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | | 241,625 | | | | 250,996 | | | | 334,314 | | | | 300,857 | | | | 279,788 | | | | 324,943 | |
Income tax expense | | | 115,052 | | | | 80,704 | | | | 75,451 | | | | 95,354 | | | | 87,555 | | | | 109,799 | |
Depreciation and amortization | | | 249,067 | | | | 240,912 | | | | 321,921 | | | | 260,608 | | | | 235,532 | | | | 330,076 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 823,715 | | | $ | 751,397 | | | $ | 914,622 | | | $ | 865,706 | | | $ | 800,170 | | | $ | 986,940 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | 3.41 | x | | | 2.99 | x | | | 2.74 | x | | | 2.88 | x | | | 2.86 | x | | | 3.04 | x |
Total Debt/EBITDA | | | 6.88 | x | | | 7.40 | x | | | 5.95 | x | | | 6.09 | x | | | 5.31 | x | | | 5.74 | x |
| | |
NV Energy, Inc. | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | $ | 241,625 | | | $ | 250,996 | | | $ | 334,314 | | | $ | 300,857 | | | $ | 279,788 | | | $ | 324,943 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 5,313,407 | | | $ | 5,549,052 | | | $ | 5,303,357 | | | $ | 5,266,982 | | | $ | 4,137,864 | | | $ | 5,313,407 | |
Current maturities of long-term debt | | | 356,538 | | | | 9,286 | | | | 134,474 | | | | 9,291 | | | | 110,285 | | | | 356,538 | |
Total Debt | | $ | 5,669,945 | | | $ | 5,558,338 | | | $ | 5,437,831 | | | $ | 5,276,273 | | | $ | 4,248,149 | | | $ | 5,669,945 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) Allowance for funds used during construction. | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Nevada Power Company | |
EBITDA | | | | | | | | | | | | | | | | | | |
| | Nine Months ended September 30, | | | Year Ended December 31, | | | LTM September 30, | |
| | 2010 | | | 2009 | | | 2009 | | | 2008 | | | 2007 | | | 2010 | |
Net Income | | $ | 181,586 | | | $ | 140,941 | | | $ | 134,284 | | | $ | 151,431 | | | $ | 165,694 | | | $ | 174,929 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | | 161,496 | | | | 170,535 | | | | 226,252 | | | | 186,822 | | | | 174,667 | | | | 217,213 | |
Income tax expense | | | 93,216 | | | | 65,857 | | | | 61,652 | | | | 71,382 | | | | 78,352 | | | | 89,011 | |
Depreciation and amortization | | | 169,330 | | | | 160,869 | | | | 215,873 | | | | 171,080 | | | | 152,139 | | | | 224,334 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 605,628 | | | $ | 538,202 | | | $ | 638,061 | | | $ | 580,715 | | | $ | 570,852 | | | $ | 705,487 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | 3.75 | x | | | 3.16 | x | | | 2.82 | x | | | 3.11 | x | | | 3.27 | x | | | 3.25 | x |
Total Debt/EBITDA | | | 6.44 | x | | | 6.89 | x | | | 5.73 | x | | | 5.84 | x | | | 4.44 | x | | | 5.53 | x |
| | |
Nevada Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | $ | 161,496 | | | $ | 170,535 | | | $ | 226,252 | | | $ | 186,822 | | | $ | 174,667 | | | $ | 217,213 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 3,546,724 | | | $ | 3,701,308 | | | $ | 3,535,440 | | | $ | 3,385,106 | | | $ | 2,528,141 | | | $ | 3,546,724 | |
Current maturities of long-term debt | | | 356,538 | | | | 9,286 | | | | 119,474 | | | | 8,691 | | | | 8,642 | | | | 356,538 | |
Total Debt | | $ | 3,903,262 | | | $ | 3,710,594 | | | $ | 3,654,914 | | | $ | 3,393,797 | | | $ | 2,536,783 | | | $ | 3,903,262 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) Allowance for funds used during construction. | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Sierra Pacific Power Company | |
EBITDA | | | | | | | | | | | | | | | | | | |
| | Nine Months ended September 30, | | | Year Ended December 31, | | | LTM September 30, | |
| | 2010 | | | 2009 | | | 2009 | | | 2008 | | | 2007 | | | 2010 | |
Net Income | | $ | 52,897 | | | $ | 58,206 | | | $ | 73,085 | | | $ | 90,582 | | | $ | 65,667 | | | $ | 67,776 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | | 51,141 | | | | 51,473 | | | | 69,413 | | | | 72,712 | | | | 60,735 | | | | 69,081 | |
Income tax expense | | | 30,066 | | | | 25,926 | | | | 31,225 | | | | 37,603 | | | | 26,009 | | | | 35,365 | |
Depreciation and amortization | | | 79,737 | | | | 80,043 | | | | 106,048 | | | | 89,528 | | | | 83,393 | | | | 105,742 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 213,841 | | | $ | 215,648 | | | $ | 279,771 | | | $ | 290,425 | | | $ | 235,804 | | | $ | 277,964 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | 4.18 | x | | | 4.19 | x | | | 4.03 | x | | | 3.99 | x | | | 3.88 | x | | | 4.02 | x |
Total Debt/EBITDA | | | 5.99 | x | | | 6.32 | x | | | 4.64 | x | | | 4.81 | x | | | 5.03 | x | | | 4.61 | x |
| | |
Sierra Pacific Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | $ | 51,141 | | | $ | 51,473 | | | $ | 69,413 | | | $ | 72,712 | | | $ | 60,735 | | | $ | 69,081 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 1,281,138 | | | $ | 1,362,002 | | | $ | 1,282,225 | | | $ | 1,395,987 | | | $ | 1,084,550 | | | $ | 1,281,138 | |
Current maturities of long-term debt | | | - | | | | - | | | | 15,000 | | | | 600 | | | | 101,643 | | | | - | |
Total Debt | | $ | 1,281,138 | | | $ | 1,362,002 | | | $ | 1,297,225 | | | $ | 1,396,587 | | | $ | 1,186,193 | | | $ | 1,281,138 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) Allowance for funds used during construction. | | | | | | | | | | | | | | | | | | | | | | | | |