Energy Future Intermediate Holding 8-K Other Events

Exhibit 99.6

Exhibit 99(a)

Energy Future Intermediate Holding Company LLC. Consolidated

Adjusted EBITDA Reconciliation

	Year Ended December 31, 2009			Year Ended December 31, 2008
	(millions of dollars)
Net income (loss)	$	74		$	(495	)
Income tax expense (benefit)		(93	)		(88	)
Interest expense and related charges		279			262
Depreciation and amortization		—			—
EBITDA	$	260		$	(321	)
Oncor distributions/dividends (a)		216			1,582
Interest income		(4	)		(2	)
Equity in (earnings) losses of unconsolidated subsidiary (net of tax)		(256	)		323
Other		(1	)		2
Adjusted EBITDA per Incurrence Covenant	$	215		$	1,584
Add back Oncor Holdings adjusted EBITDA (reduced by Oncor Holdings distributions/dividends)	$	1,123		$	(267	)
Adjusted EBITDA per Restricted Payments Covenants	$	1,338		$	1,317

(a) 2008 amount includes $1.253 billion distribution of net proceeds from the sale of equity interests by Oncor.

39