Energy Future (TXU) 10-Q 2013 Q2 Quarterly report

Exhibit 99(d) Energy Future Intermediate Holding Company LLC Consolidated Adjusted EBITDA Reconciliation (millions of dollars)
	Six Months Ended June 30, 2013			Six Months Ended June 30, 2012			Twelve Months Ended June 30, 2013			Twelve Months Ended June 30, 2012
Net income	$	82		$	190		$	207		$	400
Income tax expense	(31		)	29			(33		)	55
Interest expense and related charges	374			232			668			409
EBITDA	$	425		$	451		$	842		$	864
Oncor Holdings distributions of earnings	80			69			158			153
Interest income	(284		)	(310		)	(572		)	(559		)
Equity in earnings of unconsolidated subsidiary (net of tax)	(141		)	(141		)	(270		)	(305		)
Adjusted EBITDA per Incurrence Covenant	$	80		$	69		$	158		$	153
Add Oncor Adjusted EBITDA (reduced by Oncor Holdings distributions)	785			764			1,621			1,564
Adjusted EBITDA per Restricted Payments Covenant	$	865		$	833		$	1,779		$	1,717