Energy Future Intermediate Holding CO LLC - FORM 8-K - EX-99.5 - COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES - May 28, 2010

Attached files

file filename
8-K - FORM 8-K - Energy Future Intermediate Holding CO LLCd8k.htm
EX-99.3 - ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS - Energy Future Intermediate Holding CO LLCdex993.htm
EX-99.4 - ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA - Energy Future Intermediate Holding CO LLCdex994.htm
EX-99.1 - GLOSSARY - Energy Future Intermediate Holding CO LLCdex991.htm
EX-99.6 - CONSOLIDATED ADJUSTED EBITDA RECONCILIATION - Energy Future Intermediate Holding CO LLCdex996.htm
EX-99.2 - ITEM 6. SELECTED FINANCIAL DATA - Energy Future Intermediate Holding CO LLCdex992.htm

Exhibit 99.5

Exhibit 12(a)

ENERGY FUTURE INTERMEDIATE HOLDING COMPANY LLC

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

 

    Successor          Predecessor
    Year Ended December 31,     Period  from
October 11,  2007
through
December 31, 2007		          Period  from
January 1,  2007
through
October 10, 2007		   Year Ended December 31,
    2009     2008           2006   2005

EARNINGS:

                

Net loss before income taxes and equity in earnings of unconsolidated subsidiary

   $ (275 )    $ (260 )    $ (68 )        $ —     $ —     $ —  

Add: Distributed income of equity investees

     216        330        —              326     340     —  

Fixed charges (see detail below)

     279        262        68            —       —       —  
                                             

Total earnings

   $ 220      $ 332      $ —            $ 326   $ 340   $ —  
                                             
 

FIXED CHARGES:

                

Interest expense, excluding capitalized interest

   $ 279      $ 262      $ 68          $ —     $ —     $ —  

Rentals representative of the interest factor

     —          —          —              —       —       —  
                                             

Total fixed charges

   $ 279      $ 262      $ 68          $ —     $ —     $ —  
                                             
 

RATIO OF EARNINGS TO FIXED CHARGES (a)

     0.79        1.27        —              —       —       —  
                                             

 

 

(a) Fixed charges exceeded earnings by $59 million and $68 million for the year ended December 31, 2009 and the period from October 11, 2007 through December 31, 2007, respectively.

 

38

Energy Future Intermediate Holding CO LLC Reports