Energy Future Intermediate Holding 10-K 2010 FY Annual report

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