Energy Future (TXU) 10-Q 2015 Q2 Quarterly report

Exhibit 99(b)

TEXAS COMPETITIVE ELECTRIC HOLDINGS COMPANY LLC CONSOLIDATED,

A DEBTOR-IN-POSSESSION

CONSOLIDATED EBITDA RECONCILIATION

(millions of dollars)

	Six Months Ended June 30,						Twelve Months Ended June 30,
	2015			2014 (d)			2015			2014 (d)
Net loss	$	(1,550	)	$	(340	)	$	(6,653	)	$	(340	)
Income tax benefit	(399		)	(143		)	(2,168		)	(143		)
Interest expense and related charges	636			219			1,279			219
Depreciation and amortization	434			225			1,048			225
EBITDA	$	(879	)	$	(39	)	$	(6,494	)	$	(39	)
Amortization of nuclear fuel	77			28			146			28
Purchase accounting adjustments (a)	(9		)	6			2			6
Impairment and write-down of other assets	735			21			5,654			21
Impairment of goodwill	700			—			2,300			—
EBITDA amount attributable to consolidated unrestricted subsidiaries	(18		)	(4		)	(30		)	(4		)
Unrealized net gain resulting from hedging transactions	(74		)	193			(254		)	193
Noncash realized gain on termination of natural gas hedging positions	—			(117		)	—			(117		)
Transition and business optimization costs	7			3			15			3
Reorganization items (b)	114			423			211			423
Restructuring and other	11			(1		)	13			(1		)
Expenses incurred to upgrade or expand a generation station (c)	70			20			100			20
Additional prescribed EBITDA (d)	—			360			—			1,160
Expenses related to unplanned generation station outages	(5		)	19			55			19
Consolidated EBITDA	$	729		$	912		$	1,718		$	1,712

___________

(a) Purchase accounting adjustments include amortization of the intangible net asset value of retail and wholesale power sales agreements, environmental credits, coal purchase contracts, nuclear fuel contracts and power purchase agreements and the stepped up value of nuclear fuel. Also include certain credits and gains on asset sales not recognized in net income due to purchase accounting.

(b) Reorganization items includes expenses and income directly associated with the Chapter 11 Cases.

(c) Expenses incurred to upgrade or expand a generation station represent noncapital outage costs.

(d) In accordance with the TCEH DIP Facility agreement, six and twelve months ended June 30, 2014 results are comprised of May and June 2014 actual results plus an additional prescribed consolidated EBITDA amount for fiscal quarters ended September 30, 2013, December 31, 2013 and March 31, 2014 and April 2014.