Energy Future Intermediate Holding CO LLC - FORM 10-K - EX-99.(A) - CONSOLIDATED ADJUSTED EBITDA RECONCILIATION

file	filename
10-K - FORM 10-K - Energy Future Intermediate Holding CO LLC	d10k.htm
EX-31.(A) - CERTIFICATION OF JOHN F. YOUNG PURSUANT TO SECTION 302 - Energy Future Intermediate Holding CO LLC	dex31a.htm
EX-99.(B) - CONSOLIDATED ADJUSTED EBITDA RECONCILIATION - Energy Future Intermediate Holding CO LLC	dex99b.htm
EX-31.(B) - CERTIFICATION OF PAUL M. KEGLEVIC PURSUANT TO SECTION 302 - Energy Future Intermediate Holding CO LLC	dex31b.htm
EX-12.(A) - COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES - Energy Future Intermediate Holding CO LLC	dex12a.htm
EX-32.(B) - CERTIFICATION OF PAUL M. KEGLEVIC PURSUANT TO SECTION 906 - Energy Future Intermediate Holding CO LLC	dex32b.htm
EX-99.(F) - ONCOR ELECTRIC DELIVERY HOLDINGS COMPANY LLC FINANCIAL STATEMENTS - Energy Future Intermediate Holding CO LLC	dex99f.htm
EX-32.(A) - CERTIFICATION OF JOHN F. YOUNG PURSUANT TO SECTION 906 - Energy Future Intermediate Holding CO LLC	dex32a.htm

Exhibit 99(a)

Energy Future Intermediate Holding Company LLC Consolidated

Adjusted EBITDA Reconciliation


	Year Ended December 31,
	2010			2009
	(millions of dollars)

Net income	$	213		$	74
Income tax benefit		(42	)		(93	)
Interest expense and related charges		315			279
Depreciation and amortization		—			—

EBITDA	$	486		$	260


Oncor Holdings distributions		169			216
Interest income		(209	)		(4	)
Equity in earnings of unconsolidated subsidiary (net of tax)		(277	)		(256	)
Other		—			(1	)

Adjusted EBITDA per Incurrence Covenant	$	169		$	215
Add Oncor Adjusted EBITDA (reduced by Oncor Holdings distributions)	$	1,354		$	1,123

Adjusted EBITDA per Restricted Payments Covenants	$	1,523		$	1,338

Energy Future Intermediate Holding CO LLC - FORM 10-K - EX-99.(A) - CONSOLIDATED ADJUSTED EBITDA RECONCILIATION - February 18, 2011