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)
(Dollars in thousands)
Sierra Pacific Resources
EBITDA
Year Ended December 31, | ||||||||||||||||
2007 | 2006 | 2005 | 2004 | |||||||||||||
Net Income Applicable to Common Stock | $ | 197,295 | $ | 277,451 | $ | 82,237 | $ | 28,571 | ||||||||
Interest charges | 279,788 | 311,088 | 284,927 | 307,546 | ||||||||||||
Income taxes | 87,555 | 145,605 | 43,118 | 18,050 | ||||||||||||
Depreciation and amortization | 235,532 | 228,875 | 214,662 | 205,922 | ||||||||||||
EBITDA | $ | 800,170 | $ | 963,019 | $ | 624,944 | $ | 560,089 | ||||||||
EBITDA/Interest charges | 2.86 | x | 3.10 | x | 2.19 | x | 1.82 | x | ||||||||
Total Debt/EBITDA | 5.31 | x | 4.16 | x | 6.20 | x | 7.30 | x | ||||||||
Sierra Pacific Resources | ||||||||||||||||
Interest charges | $ | 279,788 | $ | 311,088 | $ | 284,927 | $ | 307,546 | ||||||||
Long-term debt | $ | 4,137,864 | $ | 4,001,542 | $ | 3,817,122 | $ | 4,081,281 | ||||||||
Current maturities of long-term debt | 110,285 | 8,348 | 58,909 | 8,491 | ||||||||||||
Total Debt | $ | 4,248,149 | $ | 4,009,890 | $ | 3,876,031 | $ | 4,089,772 | ||||||||
Nevada Power Company
EBITDA
Year Ended December 31, | ||||||||||||||||
2007 | 2006 | 2005 | 2004 | |||||||||||||
Net Income | $ | 165,694 | $ | 224,540 | $ | 132,734 | $ | 104,312 | ||||||||
Interest charges | 174,667 | 176,612 | 134,657 | 137,388 | ||||||||||||
Income taxes | 78,352 | 117,510 | 63,995 | 56,572 | ||||||||||||
Depreciation and amortization | 152,139 | 141,585 | 124,098 | 118,841 | ||||||||||||
EBITDA | $ | 570,852 | $ | 660,247 | $ | 455,484 | $ | 417,113 | ||||||||
EBITDA/Interest charges | 3.27 | x | 3.74 | x | 3.38 | x | 3.04 | x | ||||||||
Total Debt/EBITDA | 4.44 | x | 3.61 | x | 4.88 | x | 5.47 | x | ||||||||
Nevada Power Company | ||||||||||||||||
Interest charges | $ | 174,667 | $ | 176,612 | $ | 134,657 | $ | 137,388 | ||||||||
Long-term debt | $ | 2,528,141 | $ | 2,380,139 | $ | 2,214,063 | $ | 2,275,690 | ||||||||
Current maturities of long-term debt | 8,642 | 5,948 | 6,509 | 6,091 | ||||||||||||
Total Debt | $ | 2,536,783 | $ | 2,386,087 | $ | 2,220,572 | $ | 2,281,781 | ||||||||
Sierra Pacific Power Company
EBITDA
Year Ended December 31, | ||||||||||||||||
2007 | 2006 | 2005 | 2004 | |||||||||||||
Net Income | $ | 65,667 | $ | 57,709 | $ | 52,074 | $ | 18,577 | ||||||||
Interest charges | 60,735 | 71,506 | 69,067 | 62,831 | ||||||||||||
Income taxes | 26,009 | 27,829 | 28,379 | 325 | ||||||||||||
Depreciation and amortization | 83,393 | 87,279 | 90,569 | 86,806 | ||||||||||||
EBITDA | $ | 235,804 | $ | 244,323 | $ | 240,089 | $ | 168,539 | ||||||||
EBITDA/Interest charges | 3.88 | x | 3.42 | x | 3.48 | x | 2.68 | x | ||||||||
Total Debt/EBITDA | 5.03 | x | 4.39 | x | 4.14 | x | 5.91 | x | ||||||||
Sierra Pacific Power Company | ||||||||||||||||
Interest charges | $ | 60,735 | $ | 71,506 | $ | 69,067 | $ | 62,831 | ||||||||
Long-term debt | $ | 1,084,550 | $ | 1,070,858 | $ | 941,804 | $ | 994,309 | ||||||||
Current maturities of long-term debt | 101,643 | 2,400 | 52,400 | 2,400 | ||||||||||||
Total Debt | $ | 1,186,193 | $ | 1,073,258 | $ | 994,204 | $ | 996,709 | ||||||||