EXHIBIT 99.1
EBITDA represents net income (loss) 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 | | | | |
| | Three Months ended March 31, | | | Year Ended December 31, | | | LTM March 31, | |
| | 2010 | | | 2009 | | | 2009 | | | 2008 | | | 2007 | | | 2010 | |
Net Income (Loss) | | $ | (1,721 | ) | | $ | (22,244 | ) | | $ | 182,936 | | | $ | 208,887 | | | $ | 197,295 | | | $ | 203,459 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC (1) - debt) | | | 80,064 | | | | 82,633 | | | | 334,314 | | | | 300,857 | | | | 279,788 | | | | 331,745 | |
Income tax expense (benefit) | | | 1,256 | | | | (11,414 | ) | | | 75,451 | | | | 95,354 | | | | 87,555 | | | | 88,121 | �� |
Depreciation and amortization | | | 80,948 | | | | 78,048 | | | | 321,921 | | | | 260,608 | | | | 235,532 | | | | 324,821 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 160,547 | | | $ | 127,023 | | | $ | 914,622 | | | $ | 865,706 | | | $ | 800,170 | | | $ | 948,146 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | 2.01 | x | | | 1.54 | x | | | 2.74 | x | | | 2.88 | x | | | 2.86 | x | | | 2.86 | x |
Total Debt/EBITDA | | | 34.60 | x | | | 43.26 | x | | | 5.95 | x | | | 6.09 | x | | | 5.31 | x | | | 5.86 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
NV Energy, Inc. | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC (1) - debt) | | $ | 80,064 | | | $ | 82,633 | | | $ | 334,314 | | | $ | 300,857 | | | $ | 279,788 | | | $ | 331,745 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 5,546,626 | | | $ | 5,485,643 | | | $ | 5,303,357 | | | $ | 5,266,982 | | | $ | 4,137,864 | | | $ | 5,546,626 | |
Current maturities of long-term debt | | | 7,785 | | | | 8,885 | | | | 134,474 | | | | 9,291 | | | | 110,285 | | | | 7,785 | |
Total Debt | | $ | 5,554,411 | | | $ | 5,494,528 | | | $ | 5,437,831 | | | $ | 5,276,273 | | | $ | 4,248,149 | | | $ | 5,554,411 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | |
(Dollars in thousands) | |
Nevada Power Company | |
EBITDA | | | | |
| | Three Months ended March 31, | | | Year Ended December 31, | | | LTM March 31, | |
| | 2010 | | | 2009 | | | 2009 | | | 2008 | | | 2007 | | | 2010 | |
Net Income (Loss) | | $ | (12,326 | ) | | $ | (35,151 | ) | | $ | 134,284 | | | $ | 151,431 | | | $ | 165,694 | | | $ | 157,109 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC (1) - debt) | | | 53,356 | | | | 55,043 | | | | 226,252 | | | | 186,822 | | | | 174,667 | | | | 224,565 | |
Income tax expense (benefit) | | | (4,119 | ) | | | (16,365 | ) | | | 61,652 | | | | 71,382 | | | | 78,352 | | | | 73,898 | |
Depreciation and amortization | | | 55,101 | | | | 52,363 | | | | 215,873 | | | | 171,080 | | | | 152,139 | | | | 218,611 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 92,012 | | | $ | 55,890 | | | $ | 638,061 | | | $ | 580,715 | | | $ | 570,852 | | | $ | 674,183 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | 1.72 | x | | | 1.02 | x | | | 2.82 | x | | | 3.11 | x | | | 3.27 | x | | | 3.00 | x |
Total Debt/EBITDA | | | 41.16 | x | | | 64.51 | x | | | 5.73 | x | | | 5.84 | x | | | 4.44 | x | | | 5.62 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
Nevada Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC (1) - debt) | | $ | 53,356 | | | $ | 55,043 | | | $ | 226,252 | | | $ | 186,822 | | | $ | 174,667 | | | $ | 224,565 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 3,779,120 | | | $ | 3,596,840 | | | $ | 3,535,440 | | | $ | 3,385,106 | | | $ | 2,528,141 | | | $ | 3,779,120 | |
Current maturities of long-term debt | | | 7,785 | | | | 8,885 | | | | 119,474 | | | | 8,691 | | | | 8,642 | | | | 7,785 | |
Total Debt | | $ | 3,786,905 | | | $ | 3,605,725 | | | $ | 3,654,914 | | | $ | 3,393,797 | | | $ | 2,536,783 | | | $ | 3,786,905 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | |
(Dollars in thousands) | |
Sierra Pacific Power Company | |
EBITDA | | | | | | | | | | | | | | | | | | |
| | Three Months ended March 31, | | | Year Ended December 31, | | | LTM March 31, | |
| | 2010 | | | 2009 | | | 2009 | | | 2008 | | | 2007 | | | 2010 | |
Net Income | | $ | 17,120 | | | $ | 19,136 | | | $ | 73,085 | | | $ | 90,582 | | | $ | 65,667 | | | $ | 71,069 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC (1) - debt) | | | 17,045 | | | | 17,927 | | | | 69,413 | | | | 72,712 | | | | 60,735 | | | | 68,531 | |
Income tax expense | | | 7,676 | | | | 9,286 | | | | 31,225 | | | | 37,603 | | | | 26,009 | | | | 29,615 | |
Depreciation and amortization | | | 25,847 | | | | 25,685 | | | | 106,048 | | | | 89,528 | | | | 83,393 | | | | 106,210 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 67,688 | | | $ | 72,034 | | | $ | 279,771 | | | $ | 290,425 | | | $ | 235,804 | | | $ | 275,425 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | 3.97 | x | | | 4.02 | x | | | 4.03 | x | | | 3.99 | x | | | 3.88 | x | | | 4.02 | x |
Total Debt/EBITDA | | | 18.94 | x | | | 19.48 | x | | | 4.64 | x | | | 4.81 | x | | | 5.03 | x | | | 4.65 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
Sierra Pacific Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC (1) - debt) | | $ | 17,045 | | | $ | 17,927 | | | $ | 69,413 | | | $ | 72,712 | | | $ | 60,735 | | | $ | 68,531 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 1,281,863 | | | $ | 1,402,964 | | | $ | 1,282,225 | | | $ | 1,395,987 | | | $ | 1,084,550 | | | $ | 1,281,863 | |
Current maturities of long-term debt | | | - | | | | - | | | | 15,000 | | | | 600 | | | | 101,643 | | | | - | |
Total Debt | | $ | 1,281,863 | | | $ | 1,402,964 | | | $ | 1,297,225 | | | $ | 1,396,587 | | | $ | 1,186,193 | | | $ | 1,281,863 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) Allowance for borrowed funds used during construction.