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 | | | | | | | | | | | | | | | | | | |
| | Nine Months ended September 30, | | | Year ended December 31, | | | LTM September 30, | |
| | 2009 | | | 2008 | | | 2008 | | | 2007 | | | 2006 | | | 2009 | |
Net Income | | $ | 178,785 | | | $ | 210,975 | | | $ | 208,887 | | | $ | 197,295 | | | $ | 277,451 | | | $ | 176,697 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges (including AFUDC(1)) | | | 250,996 | | | | 213,500 | | | | 300,857 | | | | 279,788 | | | | 311,088 | | | | 338,353 | |
Income taxes | | | 80,704 | | | | 99,146 | | | | 95,354 | | | | 87,555 | | | | 145,605 | | | | 76,912 | |
Depreciation and amortization | | | 240,912 | | | | 185,656 | | | | 260,608 | | | | 235,532 | | | | 228,875 | | | | 315,864 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 751,397 | | | $ | 709,277 | | | $ | 865,706 | | | $ | 800,170 | | | $ | 963,019 | | | $ | 907,826 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest Expense | | | 2.99 | x | | | 3.32 | x | | | 2.88 | x | | | 2.86 | x | | | 3.10 | x | | | 2.68 | x |
Debt/EBITDA | | | 7.40 | x | | | 6.77 | x | | | 6.09 | x | | | 5.31 | x | | | 4.16 | x | | | 6.12 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
NV Energy, Inc. | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges (including AFUDC(1)) | | $ | 250,996 | | | $ | 213,500 | | | $ | 300,857 | | | $ | 279,788 | | | $ | 311,088 | | | $ | 338,353 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-Term debt | | $ | 5,549,052 | | | $ | 4,793,078 | | | $ | 5,266,982 | | | $ | 4,137,864 | | | $ | 4,001,542 | | | $ | 5,549,052 | |
Current maturities of long term debt | | | 9,286 | | | | 9,794 | | | | 9,291 | | | | 110,285 | | | | 8,348 | | | | 9,286 | |
Total Debt | | $ | 5,558,338 | | | $ | 4,802,872 | | | $ | 5,276,273 | | | $ | 4,248,149 | | | $ | 4,009,890 | | | $ | 5,558,338 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Nevada Power Company | |
EBITDA | | | | | | | | | | | | | | | | | | |
| | Nine Months ended September 30, | | | Year ended December 31, | | | LTM September 30, | |
| | 2009 | | | 2008 | | | 2008 | | | 2007 | | | 2006 | | | 2009 | |
Net Income | | $ | 140,941 | | | $ | 165,482 | | | $ | 151,431 | | | $ | 165,694 | | | $ | 224,540 | | | $ | 126,890 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges (including AFUDC(1)) | | | 170,535 | | | | 130,732 | | | | 186,822 | | | | 174,667 | | | | 176,612 | | | | 226,625 | |
Income taxes | | | 65,857 | | | | 80,942 | | | | 71,382 | | | | 78,352 | | | | 117,510 | | | | 56,297 | |
Depreciation and amortization | | | 160,869 | | | | 120,855 | | | | 171,080 | | | | 152,139 | | | | 141,585 | | | | 211,094 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 538,202 | | | $ | 498,011 | | | $ | 580,715 | | | $ | 570,852 | | | $ | 660,247 | | | $ | 620,906 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest Expense | | | 3.16 | x | | | 3.81 | x | | | 3.11 | x | | | 3.27 | x | | | 3.74 | x | | | 2.74 | x |
Debt/EBITDA | | | 6.89 | x | | | 5.99 | x | | | 5.84 | x | | | 4.44 | x | | | 3.61 | x | | | 5.98 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
Nevada Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges (including AFUDC(1)) | | $ | 170,535 | | | $ | 130,732 | | | $ | 186,822 | | | $ | 174,667 | | | $ | 176,612 | | | $ | 226,625 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-Term debt | | $ | 3,701,308 | | | $ | 2,975,201 | | | $ | 3,385,106 | | | $ | 2,528,141 | | | $ | 2,380,139 | | | $ | 3,701,308 | |
Current maturities of long term debt | | | 9,286 | | | | 8,656 | | | | 8,691 | | | | 8,642 | | | | 5,948 | | | | 9,286 | |
Total Debt | | $ | 3,710,594 | | | $ | 2,983,857 | | | $ | 3,393,797 | | | $ | 2,536,783 | | | $ | 2,386,087 | | | $ | 3,710,594 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Sierra Pacific Power Company | |
EBITDA | | | | | | | | | | | | | | | | | | |
| | Nine Months ended September 30, | | | Year ended December 31, | | | LTM September 30, | |
| | 2009 | | | 2008 | | | 2008 | | | 2007 | | | 2006 | | | 2009 | |
Net Income | | $ | 58,206 | | | $ | 68,052 | | | $ | 90,582 | | | $ | 65,667 | | | $ | 57,709 | | | $ | 80,736 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges (including AFUDC(1)) | | | 51,473 | | | | 51,458 | | | | 72,712 | | | | 60,735 | | | | 71,506 | | | | 72,727 | |
Income taxes | | | 25,926 | | | | 29,423 | | | | 37,603 | | | | 26,009 | | | | 27,829 | | | | 34,106 | |
Depreciation and amortization | | | 80,043 | | | | 64,801 | | | | 89,528 | | | | 83,393 | | | | 87,279 | | | | 104,770 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 215,648 | | | $ | 213,734 | | | $ | 290,425 | | | $ | 235,804 | | | $ | 244,323 | | | $ | 292,339 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest Expense | | | 4.19 | x | | | 4.15 | x | | | 3.99 | x | | | 3.88 | x | | | 3.42 | x | | | 4.02 | x |
Debt/EBITDA | | | 6.32 | x | | | 6.05 | x | | | 4.81 | x | | | 5.03 | x | | | 4.39 | x | | | 4.66 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
Sierra Pacific Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges (including AFUDC(1)) | | $ | 51,473 | | | $ | 51,458 | | | $ | 72,712 | | | $ | 60,735 | | | $ | 71,506 | | | $ | 72,727 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-Term debt | | $ | 1,362,002 | | | $ | 1,292,867 | | | $ | 1,395,987 | | | $ | 1,084,550 | | | $ | 1,070,858 | | | $ | 1,362,002 | |
Current maturities of long term debt | | | - | | | | 1,139 | | | | 600 | | | | 101,643 | | | | 2,400 | | | | - | |
Total Debt | | $ | 1,362,002 | | | $ | 1,294,006 | | | $ | 1,396,587 | | | $ | 1,186,193 | | | $ | 1,073,258 | | | $ | 1,362,002 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) Allowance for Funds Used During Construction or Allowance for Borrowed Funds Used During Construction.