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, | |
| | 2011 | | | 2010 | | | 2010 | | | 2009 | | | 2008 | |
Net Income (Loss) | | $ | 2,330 | | | $ | (1,721 | ) | | $ | 226,984 | | | $ | 182,936 | | | $ | 208,887 | |
| | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | | 77,343 | | | | 80,064 | | | | 333,010 | | | | 334,314 | | | | 300,857 | |
Income tax expense (benefit) | | | (725 | ) | | | 1,256 | | | | 113,764 | | | | 75,451 | | | | 95,354 | |
Depreciation and amortization | | | 83,102 | | | | 80,948 | | | | 333,059 | | | | 321,921 | | | | 260,608 | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 162,050 | | | $ | 160,547 | | | $ | 1,006,817 | | | $ | 914,622 | | | $ | 865,706 | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | 2.10 | x | | | 2.01 | x | | | 3.02 | x | | | 2.74 | x | | | 2.88 | x |
Total Debt/EBITDA | | | 32.47 | x | | | 34.60 | x | | | 5.24 | x | | | 5.95 | x | | | 6.09 | x |
| | | | | | | | | | | | | | | | | | | | |
NV Energy, Inc. | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | $ | 77,343 | | | $ | 80,064 | | | $ | 333,010 | | | $ | 334,314 | | | $ | 300,857 | |
| | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 4,905,822 | | | $ | 5,546,626 | | | $ | 4,924,109 | | | $ | 5,303,357 | | | $ | 5,266,982 | |
Current maturities of long-term debt | | | 355,847 | | | | 7,785 | | | | 355,929 | | | | 134,474 | | | | 9,291 | |
Total Debt | | $ | 5,261,669 | | | $ | 5,554,411 | | | $ | 5,280,038 | | | $ | 5,437,831 | | | $ | 5,276,273 | |
| | | | | | | | | | | | | | | | | | | | |
(1) Allowance for funds used during construction. | | | | | | | | | | | | | | | | | | | | |
Nevada Power Company | |
EBITDA | | | | | | | | | | | | | | | |
| | Three Months ended March 31, | | | Year Ended December 31, | |
| | 2011 | | | 2010 | | | 2010 | | | 2009 | | | 2008 | |
Net Income (Loss) | | $ | (9,020 | ) | | $ | (12,326 | ) | | $ | 185,943 | | | $ | 134,284 | | | $ | 151,431 | |
| | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | | 52,033 | | | | 53,356 | | | | 214,367 | | | | 226,252 | | | | 186,822 | |
Income tax expense (benefit) | | | (4,933 | ) | | | (4,119 | ) | | | 91,757 | | | | 61,652 | | | | 71,382 | |
Depreciation and amortization | | | 57,673 | | | | 55,101 | | | | 226,252 | | | | 215,873 | | | | 171,080 | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 95,753 | | | $ | 92,012 | | | $ | 718,319 | | | $ | 638,061 | | | $ | 580,715 | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | 1.84 | x | | | 1.72 | x | | | 3.35 | x | | | 2.82 | x | | | 3.11 | x |
Total Debt/EBITDA | | | 37.33 | x | | | 41.16 | x | | | 4.98 | x | | | 5.73 | x | | | 5.84 | x |
| | | | | | | | | | | | | | | | | | | | |
Nevada Power Company | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | $ | 52,033 | | | $ | 53,356 | | | $ | 214,367 | | | $ | 226,252 | | | $ | 186,822 | |
| | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 3,218,908 | | | $ | 3,779,120 | | | $ | 3,221,833 | | | $ | 3,535,440 | | | $ | 3,385,106 | |
Current maturities of long-term debt | | | 355,847 | | | | 7,785 | | | | 355,929 | | | | 119,474 | | | | 8,691 | |
Total Debt | | $ | 3,574,755 | | | $ | 3,786,905 | | | $ | 3,577,762 | | | $ | 3,654,914 | | | $ | 3,393,797 | |
| | | | | | | | | | | | | | | | | | | | |
(1) Allowance for funds used during construction. | | | | | | | | | | | | | | | | | | | | |
Sierra Pacific Power Company | |
EBITDA | | | | | | | | | | | | | | | |
| | Three Months ended March 31, | | | Year Ended December 31, | |
| | 2011 | | | 2010 | | | 2010 | | | 2009 | | | 2008 | |
Net Income | | $ | 16,576 | | | $ | 17,120 | | | $ | 72,375 | | | $ | 73,085 | | | $ | 90,582 | |
| | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | | 16,946 | | | | 17,045 | | | | 68,514 | | | | 69,413 | | | | 72,712 | |
Income tax expense | | | 8,318 | | | | 7,676 | | | | 40,404 | | | | 31,225 | | | | 37,603 | |
Depreciation and amortization | | | 25,429 | | | | 25,847 | | | | 106,807 | | | | 106,048 | | | | 89,528 | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 67,269 | | | $ | 67,688 | | | $ | 288,100 | | | $ | 279,771 | | | $ | 290,425 | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | 3.97 | x | | | 3.97 | x | | | 4.20 | x | | | 4.03 | x | | | 3.99 | x |
Total Debt/EBITDA | | | 17.55 | x | | | 18.94 | x | | | 4.15 | x | | | 4.64 | x | | | 4.81 | x |
| | | | | | | | | | | | | | | | | | | | |
Sierra Pacific Power Company | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interest expense (net of AFUDC(1) - debt) | | $ | 16,946 | | | $ | 17,045 | | | $ | 68,514 | | | $ | 69,413 | | | $ | 72,712 | |
| | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 1,180,413 | | | $ | 1,281,863 | | | $ | 1,195,775 | | | $ | 1,282,225 | | | $ | 1,395,987 | |
Current maturities of long-term debt | | | - | | | | - | | | | - | | | | 15,000 | | | | 600 | |
Total Debt | | $ | 1,180,413 | | | $ | 1,281,863 | | | $ | 1,195,775 | | | $ | 1,297,225 | | | $ | 1,396,587 | |
| | | | | | | | | | | | | | | | | | | | |
(1) Allowance for funds used during construction. | | | | | | | | | | | | | | | | | | | | |