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:
| s | | EBITDA does not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments; |
|
|
| s | | EBITDA does not reflect changes in, or cash requirements for, working capital needs; |
|
|
| s | | EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debts; |
|
|
| s | | 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 |
|
|
| s | | 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)
Sierra Pacific Resources
EBITDA
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months ended September 30, | | | Year ended December 31, | | | LTM September 30, | |
| | 2007 | | | 2006 | | | 2006 | | | 2005 | | | 2004 | | | 2007 | |
Net Income Applicable to Common Stock | | $ | 193,583 | | | $ | 251,324 | | | $ | 277,451 | | | $ | 82,237 | | | $ | 28,571 | | | $ | 219,710 | |
|
Interest charges | | | 210,037 | | | | 228,670 | | | | 311,088 | | | | 284,927 | | | | 307,546 | | | | 292,455 | |
Income taxes | | | 96,796 | | | | 132,597 | | | | 145,605 | | | | 43,118 | | | | 18,050 | | | | 109,804 | |
Depreciation and amortization | | | 174,787 | | | | 170,112 | | | | 228,875 | | | | 214,662 | | | | 205,922 | | | | 233,550 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 675,203 | | | $ | 782,703 | | | $ | 963,019 | | | $ | 624,944 | | | $ | 560,089 | | | $ | 855,519 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | | | | | | | | | 3.10 | x | | | 2.19 | x | | | 1.82 | x | | | 2.93 | x |
Debt/EBITDA | | | | | | | | | | | 4.16 | x | | | 6.20 | x | | | 7.30 | x | | | 5.20 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Sierra Pacific Resources | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest expense | | $ | 210,037 | | | $ | 228,670 | | | $ | 311,088 | | | $ | 284,927 | | | $ | 307,546 | | | $ | 292,455 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 4,337,745 | | | $ | 4,162,341 | | | $ | 4,001,542 | | | $ | 3,817,122 | | | $ | 4,081,281 | | | $ | 4,337,745 | |
Current maturities of long-term debt | | | 109,614 | | | | 41,051 | | | | 8,348 | | | | 58,909 | | | | 8,491 | | | | 109,614 | |
| | | | | | | | | | | | | | | | | | |
Total Debt | | $ | 4,447,359 | | | $ | 4,203,392 | | | $ | 4,009,890 | | | $ | 3,876,031 | | | $ | 4,089,772 | | | $ | 4,447,359 | |
Nevada Power Company
EBITDA
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months ended September 30, | | | Year ended December 31, | | | LTM September 30, | |
| | 2007 | | | 2006 | | | 2006 | | | 2005 | | | 2004 | | | 2007 | |
Net Income | | $ | 161,280 | | | $ | 236,273 | | | $ | 224,540 | | | $ | 132,734 | | | $ | 104,312 | | | $ | 149,547 | |
| | | | | | | | | | | | | �� | | | | | | | | | | | |
Interest charges | | | 132,155 | | | | 134,063 | | | | 176,612 | | | | 134,657 | | | | 137,388 | | | | 174,704 | |
Income taxes | | | 83,498 | | | | 123,402 | | | | 117,510 | | | | 63,995 | | | | 56,572 | | | | 77,606 | |
Depreciation and amortization | | | 112,745 | | | | 104,076 | | | | 141,585 | | | | 124,098 | | | | 118,841 | | | | 150,254 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 489,678 | | | $ | 597,814 | | | $ | 660,247 | | | $ | 455,484 | | | $ | 417,113 | | | $ | 552,111 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | | | | | | | | | 3.74 | x | | | 3.38 | x | | | 3.04 | x | | | 3.16 | x |
Debt/EBITDA | | | | | | | | | | | 3.61 | x | | | 4.88 | x | | | 5.47 | x | | | 4.86 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Nevada Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest expense | | $ | 132,155 | | | $ | 134,063 | | | $ | 176,612 | | | $ | 134,657 | | | $ | 137,388 | | | $ | 174,704 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 2,677,193 | | | $ | 2,429,256 | | | $ | 2,380,139 | | | $ | 2,214,063 | | | $ | 2,275,690 | | | $ | 2,677,193 | |
Current maturities of long-term debt | | | 7,971 | | | | 18,651 | | | | 5,948 | | | | 6,509 | | | | 6,091 | | | | 7,971 | |
| | | | | | | | | | | | | | | | | | |
Total Debt | | $ | 2,685,164 | | | $ | 2,447,907 | | | $ | 2,386,087 | | | $ | 2,220,572 | | | $ | 2,281,781 | | | $ | 2,685,164 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Sierra Pacific Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months ended September 30, | | | Year ended December 31, | | | LTM September 30, | |
| | 2007 | | | 2006 | | | 2006 | | | 2005 | | | 2004 | | | 2007 | |
Net Income | | $ | 57,528 | | | $ | 42,299 | | | $ | 57,709 | | | $ | 52,074 | | | $ | 18,577 | | | $ | 72,938 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges | | | 45,199 | | | | 54,833 | | | | 71,506 | | | | 69,067 | | | | 62,831 | | | | 61,872 | |
Income taxes | | | 24,468 | | | | 22,249 | | | | 27,829 | | | | 28,379 | | | | 325 | | | | 30,048 | |
Depreciation and amortization | | | 62,043 | | | | 66,037 | | | | 87,279 | | | | 90,569 | | | | 86,806 | | | | 83,285 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 189,238 | | | $ | 185,418 | | | $ | 244,323 | | | $ | 240,089 | | | $ | 168,539 | | | $ | 248,143 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA/Interest expense | | | | | | | | | | | 3.42 | x | | | 3.48 | x | | | 2.68 | x | | | 4.01 | x |
Debt/EBITDA | | | | | | | | | | | 4.39 | x | | | 4.14 | x | | | 5.91 | x | | | 4.88 | x |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Sierra Pacific Power Company | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest expense | | $ | 45,199 | | | $ | 54,833 | | | $ | 71,506 | | | $ | 69,067 | | | $ | 62,831 | | | $ | 61,872 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 1,110,166 | | | $ | 1,072,076 | | | $ | 1,070,858 | | | $ | 941,804 | | | $ | 994,309 | | | $ | 1,110,166 | |
Current maturities of long-term debt | | | 101,643 | | | | 22,400 | | | | 2,400 | | | | 52,400 | | | | 2,400 | | | | 101,643 | |
| | | | | | | | | | | | | | | | | | |
Total Debt | | $ | 1,211,809 | | | $ | 1,094,476 | | | $ | 1,073,258 | | | $ | 994,204 | | | $ | 996,709 | | | $ | 1,211,809 | |