These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
|
|
|
|
FORM 10-K
|
|
|
|
Delaware
|
|
|
|
46-5453215
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
12140 Wickchester Ln, Suite 100
|
|
(713) 600-2600
|
|
|
|
Houston, Texas 77079
|
|
|
|
|
|
(Address and zip code of principal executive offices)
|
|
(Registrant’s telephone number, including area code)
|
|
Title of each class
|
|
|
|
Name of exchange on which registered
|
|
Class A common stock, par value $0.01 per share
|
|
|
|
The NASDAQ Global Select Market
|
|
|
|
|
|
Page
|
|
PART I
|
|
|
|
|
|
Items 1 & 2.
|
|
Business and Properties
|
|
|
|
Item 1A.
|
|
Risk Factors
|
|
|
|
Item 1B.
|
|
Unresolved Staff Comments
|
|
|
|
Item 3.
|
|
Legal Proceedings
|
|
|
|
Item 4.
|
|
Mine Safety Disclosures
|
|
|
|
PART II
|
|
|
|
|
|
Item 5.
|
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
|
|
|
|
|
Stock Performance Graph
|
|
|
|
Item 6.
|
|
Selected Financial Data
|
|
|
|
Item 7.
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
|
|
|
Overview
|
|
|
|
|
|
Drivers of Our Business
|
|
|
|
|
|
Factors Affecting Comparability of Historical Financial Results
|
|
|
|
|
|
How We Evaluate Our Operations
|
|
|
|
|
|
Combined and Consolidated Results of Operations
|
|
|
|
|
|
Operating Segment Results
|
|
|
|
|
|
Liquidity and Capital Resources
|
|
|
|
|
|
Cash Flows
|
|
|
|
|
|
Summary of Contractual Obligations
|
|
|
|
|
|
Off-Balance Sheet Arrangements
|
|
|
|
|
|
Related Party Transactions
|
|
|
|
|
|
Critical Accounting Policies and Estimates
|
|
|
|
|
|
Contingencies
|
|
|
|
Item 7A.
|
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
|
|
Item 8.
|
|
Financial Statements and Supplementary Data
|
|
|
|
|
|
Index to Consolidated Financial Statements
|
|
|
|
Item 9.
|
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
|
|
|
Item 9A.
|
|
Controls and Procedures
|
|
|
|
Item 9B.
|
|
Other Information
|
|
|
|
PART III
|
|
|
|
|
|
Item 10.
|
|
Directors, Executive Officers and Corporate Governance
|
|
|
|
Item 11.
|
|
Executive Compensation
|
|
|
|
Item 12.
|
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
|
|
|
Item 13.
|
|
Certain Relationships and Related Transactions, and Director Independence
|
|
|
|
Item 14.
|
|
Principal Accounting Fees and Services
|
|
|
|
PART IV
|
|
|
|
|
|
Item 15.
|
|
Exhibits, Financial Statement Schedules
|
|
|
|
Item 16.
|
|
Form 10-K Summary
|
|
|
|
SIGNATURES
|
|
|
|
|
|
EXHIBIT INDEX
|
|
|
|
|
|
•
|
changes in commodity prices,
|
|
•
|
extreme and unpredictable weather conditions,
|
|
•
|
the sufficiency of risk management and hedging policies,
|
|
•
|
customer concentration,
|
|
•
|
federal, state and local regulation, including the industry's ability to prevail on its challenge to the New York Public Service Commission's order enacting new regulations that sought to impose significant new restrictions on retail energy providers operating in New York,
|
|
•
|
key license retention,
|
|
•
|
increased regulatory scrutiny and compliance costs,
|
|
•
|
our ability to borrow funds and access credit markets,
|
|
•
|
restrictions in our debt agreements and collateral requirements,
|
|
•
|
credit risk with respect to suppliers and customers,
|
|
•
|
level of indebtedness,
|
|
•
|
changes in costs to acquire customers,
|
|
•
|
actual customer attrition rates,
|
|
•
|
actual bad debt expense in non-POR markets,
|
|
•
|
accuracy of billing systems,
|
|
•
|
ability to successfully navigate entry into new markets,
|
|
•
|
whether our majority shareholder or its affiliates offers us acquisition opportunities on terms that are commercially acceptable to us,
|
|
•
|
ability to successfully and efficiently integrate acquisitions into our operations,
|
|
•
|
competition, and
|
|
•
|
the “Risk Factors” in this report, and in our quarterly reports, other public filings and press releases.
|
|
•
|
Retail Natural Gas Segment
. We purchase natural gas supply through physical and financial transactions with market counterparts and supply natural gas to residential and commercial consumers pursuant to fixed-price and variable-price contracts. For the years ended
December 31, 2016
,
2015
and
2014
, approximately
24%
,
36%
and
45%
, respectively, of our retail revenues were derived from the sale of natural gas. We also identify wholesale natural gas arbitrage opportunities in conjunction with our retail procurement and hedging activities, which we refer to as asset optimization.
|
|
•
|
Retail Electricity Segment
. We purchase electricity supply through physical and financial transactions with market counterparts and independent system operators ("ISOs") and supply electricity to residential and commercial consumers pursuant to fixed-price and variable-price contracts. For the years ended
December 31, 2016
,
2015
and
2014
, approximately
76%
,
64%
and
55%
, respectively, of our retail revenue were derived from the sale of electricity.
|
|
Acquisitions
|
61
|
%
|
|
Door to Door
|
14
|
%
|
|
Indirect Sales Brokers
|
12
|
%
|
|
Web Based
|
5
|
%
|
|
Outbound
|
5
|
%
|
|
Call Center
|
2
|
%
|
|
Other
|
1
|
%
|
|
—
|
weather conditions;
|
|
—
|
seasonality;
|
|
—
|
demand for energy commodities and general economic conditions;
|
|
—
|
disruption of natural gas or electricity transmission or transportation infrastructure or other constraints or inefficiencies;
|
|
—
|
reduction or unavailability of generating capacity, including temporary outages, mothballing, or retirements;
|
|
—
|
the level of prices and availability of natural gas and competing energy sources, including the impact of changes in environmental regulations impacting suppliers;
|
|
—
|
the creditworthiness or bankruptcy or other financial distress of market participants;
|
|
—
|
changes in market liquidity;
|
|
—
|
natural disasters, wars, embargoes, acts of terrorism and other catastrophic events;
|
|
—
|
federal, state, foreign and other governmental regulation and legislation; and
|
|
—
|
demand side management, conservation, alternative or renewable energy sources.
|
|
—
|
higher customer complaints and increased unanticipated attrition;
|
|
—
|
damage to our reputation with customers and regulators; and
|
|
—
|
increased regulatory scrutiny and sanctions, including fines and termination of our license.
|
|
•
|
coordinating geographically separate organizations and addressing possible differences in corporate cultures and management philosophies;
|
|
•
|
dedicating significant management resources to the integration of acquisitions, which may temporarily distract management's attention from the day-to-day business of the combined company;
|
|
•
|
operating in states and markets where we have not previously conducted business;
|
|
•
|
managing different and competing brands and retail strategies in the same markets;
|
|
•
|
coordinating customer information and billing systems and determining how to optimize those systems on a consolidated level;
|
|
•
|
successfully transitioning acquired business operations to Retailco Services, LLC under the Master Service Agreement; and
|
|
•
|
successfully recognizing expected cost savings and other synergies in overlapping functions.
|
|
•
|
successful identification of accretive acquisition targets by NG&E;
|
|
•
|
material events or changes in the acquired companies that occur after NG&E acquires them, which may preclude us from completing any acquisitions;
|
|
•
|
NG&E's ability to operate these acquired companies in a manner that causes them to retain their value prior to any acquisitions;
|
|
•
|
NG&E’s willingness to offer the opportunities to us at prices that are commercially attractive and on terms that are acceptable to us;
|
|
•
|
our ability to obtain financing for these acquisitions on economically feasible terms, which may depend on NG&E's willingness to accept shares of Class B common stock or other financing in consideration of these acquisitions;
|
|
•
|
our ability to obtain approval by a special committee of independent directors of our Board of any such transaction; and
|
|
•
|
Retailco's ability to sell shares of our Class A common stock for the purposes of financing the underlying transactions.
|
|
•
|
conflicts of interest that may arise between our Founder, who owns Retailco Services, LLC, where he may favor the interests of Retailco Services, LLC over our interests;
|
|
•
|
the charging of higher fees by Retailco Services, LLC than we originally anticipated, or the inability of Retailco Services, LLC to provide us with certain service levels, each of which may be renegotiated quarterly;
|
|
•
|
failure of Retailco Services, LLC to perform or meet other obligations under the Master Service Agreement;
|
|
•
|
counterparty credit risk for certain penalty payments that may be payable to us by Retailco Services, LLC;
|
|
•
|
termination of the Master Service Agreement at a time earlier than we anticipate or at a time that is unfavorable to us, which could subject us to increased costs to transition those services elsewhere;
|
|
•
|
a change of control in which Mr. Maxwell no longer controls or owns a significant interest in either of Retailco Services, LLC or us, which could impact Mr. Maxwell’s incentives to provide us services through Retailco Services, LLC; and
|
|
•
|
a negative impact on our operations and financial reporting due to the outsourcing of certain of our internal controls and data accuracy processes.
|
|
—
|
increasing our vulnerability to general economic and industry conditions;
|
|
—
|
requiring cash flow from operations to be dedicated to the payment of principal and interest on our indebtedness, therefore reducing our ability to pay dividends to holders of our Class A common stock or to use our cash flow to fund our operations, capital expenditures and future business opportunities;
|
|
—
|
limiting our ability to fund future acquisitions;
|
|
—
|
restricting our ability to make certain distributions with respect to our capital stock and the ability of our subsidiaries to make certain distributions to us, in light of restricted payment and other financial covenants, including requirements to maintain certain financial ratios, in our credit facilities and other financing agreements;
|
|
—
|
exposing us to the risk of increased interest rates because borrowings under our Senior Credit Facility will be at variable rates of interest; and
|
|
—
|
limiting our ability to obtain additional financing for working capital including collateral postings, capital expenditures, debt service requirements, acquisitions and general corporate or other purposes.
|
|
—
|
our marketing, pricing and customer operations functions; and
|
|
—
|
various local regulated utilities and ISOs for volume or meter read information, certain billing rates and billing types (e.g., budget billing) and other fees and expenses.
|
|
—
|
inaccurate and/or untimely bills sent to customers;
|
|
—
|
inaccurate accounting and reporting of customer revenues, gross margin and accounts receivable activity;
|
|
—
|
inaccurate measurement of usage rates, throughput and imbalances;
|
|
—
|
customer complaints; and
|
|
—
|
increased regulatory scrutiny.
|
|
—
|
changes in commodity prices, which may be driven by a variety of factors, including, but not limited to, weather conditions, seasonality and demand for energy commodities and general economic conditions;
|
|
—
|
the level and timing of customer acquisition costs we incur;
|
|
—
|
the level of our operating and general and administrative expenses;
|
|
—
|
seasonal variations in revenues generated by our business;
|
|
—
|
our debt service requirements and other liabilities;
|
|
—
|
fluctuations in our working capital needs;
|
|
—
|
our ability to borrow funds and access capital markets;
|
|
—
|
restrictions contained in our debt agreements (including our Senior Credit Facility);
|
|
—
|
abrupt changes in regulatory policies; and,
|
|
—
|
other business risks affecting our cash flows.
|
|
—
|
provide for our board of directors to be divided into three classes of directors, with each class as nearly equal in number as possible, serving staggered three year terms. Our staggered board may tend to discourage a third party from making a tender offer or otherwise attempting to obtain control of us, because it generally makes it more difficult for shareholders to replace a majority of the directors;
|
|
—
|
provide that the authorized number of directors may be changed only by resolution of the board of directors;
|
|
—
|
provide that all vacancies in our board, including newly created directorships, may, except as otherwise required by law or, if applicable, the rights of holders of a series of preferred stock, be filled by the affirmative vote of a majority of directors then in office, even if less than a quorum;
|
|
—
|
provide our board of directors the ability to authorize undesignated preferred stock. This ability makes it possible for our board of directors to issue, without shareholder approval, preferred stock with voting or other rights or preferences that could impede the success of any attempt to change control of us. These and other provisions may have the effect of deferring hostile takeovers or delaying changes in control or management of our company;
|
|
—
|
provide that at any time after the first date upon which W. Keith Maxwell III no longer beneficially owns more than fifty percent of the outstanding Class A common stock and Class B common stock, any action required or permitted to be taken by the shareholders must be effected at a duly called annual or special meeting of shareholders and may not be effected by any consent in writing in lieu of a meeting of such
|
|
—
|
provide that at any time after the first date upon which W. Keith Maxwell III no longer beneficially owns more than fifty percent of the outstanding Class A common stock and Class B common stock, special meetings of our shareholders may only be called by the board of directors, the chief executive officer or the chairman of the board (prior to such time, special meetings may also be called by our Secretary at the request of holders of record of fifty percent of the outstanding Class A common stock and Class B common stock);
|
|
—
|
provide that our amended and restated certificate of incorporation and amended and restated bylaws may be amended by the affirmative vote of the holders of at least two-thirds of our outstanding stock entitled to vote thereon;
|
|
—
|
provide that our amended and restated bylaws can be amended by the board of directors; and
|
|
—
|
establish advance notice procedures with regard to shareholder proposals relating to the nomination of candidates for election as directors or new business to be brought before meetings of our shareholders. These procedures provide that notice of shareholder proposals must be timely given in writing to our corporate secretary prior to the meeting at which the action is to be taken. These requirements may preclude shareholders from bringing matters before the shareholders at an annual or special meeting.
|
|
|
2016
|
2015
|
||
|
Quarter Ended
|
Low
|
High
|
Low
|
High
|
|
March 31
|
$17.70
|
$27.62
|
$13.01
|
$15.95
|
|
June 30
|
$17.81
|
$35.63
|
$11.85
|
$16.10
|
|
September 30
|
$22.57
|
$34.69
|
$14.56
|
$17.65
|
|
December 31
|
$23.05
|
$32.45
|
$15.56
|
$22.53
|
|
|
2016
|
||
|
|
Per Share Amount
|
Record Date
|
Payment Date
|
|
First Quarter
|
$0.3625
|
2/29/2016
|
3/14/2016
|
|
Second Quarter
|
$0.3625
|
5/31/2016
|
6/14/2016
|
|
Third Quarter
|
$0.3625
|
8/29/2016
|
9/13/2016
|
|
Fourth Quarter
|
$0.3625
|
12/1/2016
|
12/14/2016
|
|
|
2015
|
||
|
|
Per Share Amount
|
Record Date
|
Payment Date
|
|
First Quarter
|
$0.3625
|
3/2/2015
|
03/16/2015
|
|
Second Quarter
|
$0.3625
|
6/1/2015
|
06/15/2015
|
|
Third Quarter
|
$0.3625
|
8/31/2015
|
09/14/2015
|
|
Fourth Quarter
|
$0.3625
|
11/30/2015
|
12/14/2015
|
|
(in thousands, except per share and volumetric data)
|
|
Year Ended December 31,
|
|||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
2013
|
|||||||||
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
||||||||
|
Total Revenues
|
|
$
|
546,697
|
|
|
$
|
358,153
|
|
|
$
|
322,876
|
|
$
|
317,090
|
|
|
Operating income (loss)
|
|
84,001
|
|
|
29,905
|
|
|
(3,841
|
)
|
32,829
|
|
||||
|
Net income (loss)
|
|
65,673
|
|
|
25,975
|
|
|
(4,265
|
)
|
31,412
|
|
||||
|
Net Income (Loss) Attributable to Non-Controlling Interests
|
|
51,229
|
|
|
22,110
|
|
|
(4,211
|
)
|
—
|
|
||||
|
Net income (loss) attributable to Spark Energy, Inc. stockholders
|
|
14,444
|
|
|
3,865
|
|
|
(54
|
)
|
31,412
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to Spark Energy, Inc. per share of Class A common stock
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
2.53
|
|
|
$
|
1.26
|
|
|
$
|
(0.02
|
)
|
N/A
(1)
|
|
|
|
Diluted
|
|
$
|
2.23
|
|
|
$
|
1.06
|
|
|
$
|
(0.02
|
)
|
N/A
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Basic
|
|
5,701
|
|
|
3,064
|
|
|
3,000
|
|
N/A
(1)
|
|
||||
|
Diluted
|
|
6,345
|
|
|
3,327
|
|
|
3,000
|
|
N/A
(1)
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
||||||||
|
Current assets
|
|
$
|
197,983
|
|
|
$
|
102,680
|
|
|
$
|
105,989
|
|
$
|
101,291
|
|
|
Current liabilities
|
|
$
|
184,056
|
|
|
$
|
84,188
|
|
|
$
|
92,816
|
|
$
|
73,142
|
|
|
Total assets
|
|
$
|
376,168
|
|
|
$
|
162,234
|
|
|
$
|
138,397
|
|
$
|
109,073
|
|
|
Long-term liabilities
|
|
$
|
68,376
|
|
|
$
|
44,727
|
|
|
$
|
21,463
|
|
$
|
18
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash Flow Data:
|
|
|
|
|
|
|
|
||||||||
|
Cash flows from operating activities
|
|
$
|
67,793
|
|
|
$
|
45,931
|
|
|
$
|
5,874
|
|
$
|
44,480
|
|
|
Cash flows used in investing activities
|
|
$
|
(36,344
|
)
|
|
$
|
(41,943
|
)
|
|
$
|
(3,040
|
)
|
$
|
(1,481
|
)
|
|
Cash flows used in financing activities
|
|
$
|
(16,963
|
)
|
|
$
|
(3,873
|
)
|
|
$
|
(5,664
|
)
|
$
|
(42,369
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other Financial Data:
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA
(2)
|
|
$
|
81,892
|
|
|
$
|
36,869
|
|
|
$
|
11,324
|
|
$
|
33,533
|
|
|
Retail gross margin
(2)
|
|
$
|
182,369
|
|
|
$
|
113,615
|
|
|
$
|
76,944
|
|
$
|
81,668
|
|
|
Distributions paid to Class B non-controlling unit holders and dividends paid to Class A common shareholders
|
|
$
|
(43,297
|
)
|
|
$
|
(20,043
|
)
|
|
$
|
(3,305
|
)
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other Operating Data:
|
|
|
|
|
|
|
|
||||||||
|
RCEs (thousands)
|
|
774
|
|
|
415
|
|
|
326
|
|
310
|
|
||||
|
Natural gas volumes (MMBtu)
|
|
16,819,713
|
|
|
14,786,681
|
|
|
15,724,708
|
|
16,598,751
|
|
||||
|
Electricity volumes (MWh)
|
|
4,170,593
|
|
|
2,075,479
|
|
|
1,526,652
|
|
1,829,657
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
•
|
Retail Natural Gas Segment
. We purchase natural gas supply through physical and financial transactions with market counterparts and supply natural gas to residential and commercial consumers pursuant to fixed-price and variable-price contracts. For the years ended
December 31, 2016
,
2015
and
2014
, approximately
24%
,
36%
and
45%
, respectively, of our retail revenues were derived from the sale of natural gas. We also identify wholesale natural gas arbitrage opportunities in conjunction with our retail procurement and hedging activities, which we refer to as asset optimization.
|
|
•
|
Retail Electricity Segment
. We purchase electricity supply through physical and financial transactions with market counterparts and ISOs and supply electricity to residential and commercial consumers pursuant to fixed-price and variable-price contracts. For the years ended
December 31, 2016
,
2015
and
2014
, approximately
76%
,
64%
and
55%
, respectively, of our retail revenues were derived from the sale of electricity.
|
|
RCEs:
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
||
|
(In thousands)
|
2016
|
2015
|
% Increase (Decrease)
|
2015
|
2014
|
% Increase (Decrease)
|
|
Retail Electricity
|
571
|
257
|
122%
|
257
|
157
|
64%
|
|
Retail Natural Gas
|
203
|
158
|
28%
|
158
|
169
|
(7)%
|
|
Total Retail
|
774
|
415
|
87%
|
415
|
326
|
27%
|
|
RCEs by Geographic Location:
|
|
|
|
|
|
|
|
(In thousands)
|
Electricity
|
% of Total
|
Natural Gas
|
% of Total
|
Total
|
% of Total
|
|
East
|
451
|
79%
|
118
|
58%
|
569
|
73%
|
|
Midwest
|
52
|
9%
|
56
|
28%
|
108
|
14%
|
|
Southwest
|
68
|
12%
|
29
|
14%
|
97
|
13%
|
|
Total
|
571
|
100%
|
203
|
100%
|
774
|
100%
|
|
•
|
East - Connecticut, Florida, Maine, Maryland (including the District of Columbia), Massachusetts, New Hampshire, New Jersey, New York and Pennsylvania;
|
|
•
|
Midwest - Illinois, Indiana, Michigan and Ohio; and
|
|
•
|
Southwest - Arizona, California, Colorado, Nevada and Texas.
|
|
(In thousands)
|
Retail Electricity
|
Retail Natural Gas
|
Total
|
% Annual Increase (Decrease)
|
|
December 31, 2013
|
163
|
147
|
310
|
|
|
Additions
|
85
|
99
|
184
|
|
|
Attrition
|
(91)
|
(77)
|
(168)
|
|
|
December 31, 2014
|
157
|
169
|
326
|
5%
|
|
Additions
(1)
|
208
|
100
|
308
|
|
|
Attrition
|
(108)
|
(111)
|
(219)
|
|
|
December 31, 2015
|
257
|
158
|
415
|
27%
|
|
Additions
(2)
|
550
|
131
|
681
|
|
|
Attrition
|
(236)
|
(86)
|
(322)
|
|
|
December 31, 2016
|
571
|
203
|
774
|
87%
|
|
|
|
||||||||
|
(In thousands)
|
2016
|
2015
|
2014
|
||||||
|
Customer Acquisition Costs Incurred
|
$
|
24,934
|
|
$
|
19,869
|
|
$
|
26,191
|
|
|
|
|
||
|
Attrition on RCE basis
|
|||||
|
|
Year Ended
|
Quarter Ended
|
|||
|
|
December 31
|
December 31
|
September 30
|
June 30
|
March 31
|
|
2014
|
4.9%
|
4.8%
|
4.8%
|
4.9%
|
4.9%
|
|
2015
|
5.1%
|
4.5%
|
5.0%
|
5.2%
|
5.7%
|
|
2016
|
4.3%
|
4.8%
|
3.8%
|
4.1%
|
4.4%
|
|
|
Year Ended December 31
|
|||||
|
|
2016
|
2015
|
2014
|
|||
|
Total Non-POR Bad Debt as % of Revenue
|
0.6
|
%
|
5.0
|
%
|
5.7
|
%
|
|
Total Non-POR Bad Debt as % of Revenue, excluding Southern California
|
0.5
|
%
|
3.8
|
%
|
3.2
|
%
|
|
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
2016
|
|
2015
|
|
2014
|
||||||
|
Adjusted EBITDA
|
$
|
81,892
|
|
|
$
|
36,869
|
|
|
$
|
11,324
|
|
|
Retail Gross Margin
|
$
|
182,369
|
|
|
$
|
113,615
|
|
|
$
|
76,944
|
|
|
•
|
our operating performance as compared to other publicly traded companies in the retail energy industry, without regard to financing methods, capital structure or historical cost basis;
|
|
•
|
the ability of our assets to generate earnings sufficient to support our proposed cash dividends; and
|
|
•
|
our ability to fund capital expenditures (including customer acquisition costs) and incur and service debt.
|
|
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
2016
|
|
2015
|
|
2014
|
||||||
|
Reconciliation of Adjusted EBITDA to Net Income (Loss):
|
|
|
|
|
|
||||||
|
Net income
|
$
|
65,673
|
|
|
$
|
25,975
|
|
|
$
|
(4,265
|
)
|
|
Depreciation and amortization
|
32,788
|
|
|
25,378
|
|
|
22,221
|
|
|||
|
Interest expense
|
8,859
|
|
|
2,280
|
|
|
1,578
|
|
|||
|
Income tax expense
|
10,426
|
|
|
1,974
|
|
|
(891
|
)
|
|||
|
EBITDA
(1)
|
117,746
|
|
|
55,607
|
|
|
18,643
|
|
|||
|
Less:
|
|
|
|
|
|
||||||
|
Net, Gains (losses) on derivative instruments
|
22,407
|
|
|
(18,497
|
)
|
|
(14,535
|
)
|
|||
|
Net, Cash settlements on derivative instruments
|
(2,146
|
)
|
|
20,547
|
|
|
(3,479
|
)
|
|||
|
Customer acquisition costs
|
24,934
|
|
|
19,869
|
|
|
26,191
|
|
|||
|
Plus:
|
|
|
|
|
|
|
|
|
|||
|
Non-cash compensation expense
|
5,242
|
|
|
3,181
|
|
|
858
|
|
|||
|
Contract termination charge related to Major Energy
Companies change of control |
4,099
|
|
|
—
|
|
|
—
|
|
|||
|
Adjusted EBITDA
(1)
|
$
|
81,892
|
|
|
$
|
36,869
|
|
|
$
|
11,324
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
2016
|
|
2015
|
|
2014
|
||||||
|
Reconciliation of Adjusted EBITDA to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Net cash provided by operating activities
|
$
|
67,793
|
|
|
$
|
45,931
|
|
|
$
|
5,874
|
|
|
Amortization of deferred financing costs
|
(668
|
)
|
|
(412
|
)
|
|
(631
|
)
|
|||
|
Allowance for doubtful accounts and bad debt expense
|
(1,261
|
)
|
|
(7,908
|
)
|
|
(10,164
|
)
|
|||
|
Interest expense
|
8,859
|
|
|
2,280
|
|
|
1,578
|
|
|||
|
Income tax expense
|
10,426
|
|
|
1,974
|
|
|
(891
|
)
|
|||
|
Changes in operating working capital
|
|
|
|
|
|
||||||
|
Accounts receivable, prepaids, current assets
|
12,135
|
|
|
(18,820
|
)
|
|
13,332
|
|
|||
|
Inventory
|
542
|
|
|
4,544
|
|
|
3,711
|
|
|||
|
Accounts payable and accrued liabilities
|
(17,653
|
)
|
|
13,008
|
|
|
(2,466
|
)
|
|||
|
Other
|
1,719
|
|
|
(3,728
|
)
|
|
981
|
|
|||
|
Adjusted EBITDA
|
$
|
81,892
|
|
|
$
|
36,869
|
|
|
$
|
11,324
|
|
|
Cash Flow Data:
|
|
|
|
|
|
||||||
|
Cash flows provided by operating activity
|
$
|
67,793
|
|
|
$
|
45,931
|
|
|
$
|
5,874
|
|
|
Cash flows used in investing activity
|
$
|
(36,344
|
)
|
|
$
|
(41,943
|
)
|
|
$
|
(3,040
|
)
|
|
Cash flows used in financing activity
|
$
|
(16,963
|
)
|
|
$
|
(3,873
|
)
|
|
$
|
(5,664
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
2016
|
|
2015
|
|
2014
|
||||||
|
Reconciliation of Retail Gross Margin to Operating Income (Loss):
|
|
|
|
|
|
||||||
|
Operating income (loss)
|
$
|
84,001
|
|
|
$
|
29,905
|
|
|
$
|
(3,841
|
)
|
|
Depreciation and amortization
|
32,788
|
|
|
25,378
|
|
|
22,221
|
|
|||
|
General and administrative
|
84,964
|
|
|
61,682
|
|
|
45,880
|
|
|||
|
Less:
|
|
|
|
|
|
||||||
|
Net asset optimization revenue
|
(586
|
)
|
|
1,494
|
|
|
2,318
|
|
|||
|
Net, Gains (losses) on non-trading derivative instruments
|
22,254
|
|
|
(18,423
|
)
|
|
(8,713
|
)
|
|||
|
Net, Cash settlements on non-trading derivative instruments
|
(2,284
|
)
|
|
20,279
|
|
|
(6,289
|
)
|
|||
|
Retail Gross Margin
|
$
|
182,369
|
|
|
$
|
113,615
|
|
|
$
|
76,944
|
|
|
Retail Gross Margin - Retail Natural Gas Segment
|
$
|
64,233
|
|
|
$
|
53,360
|
|
|
$
|
44,327
|
|
|
Retail Gross Margin - Retail Electricity Segment
|
$
|
118,136
|
|
|
$
|
60,255
|
|
|
$
|
32,617
|
|
|
In Thousands
|
Year Ended December 31,
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
Change
|
||||||
|
Revenues:
|
|
|
|
|
|
|
|||||
|
Retail revenues
|
$
|
547,283
|
|
|
$
|
356,659
|
|
|
$
|
190,624
|
|
|
Net asset optimization revenues
|
(586
|
)
|
|
1,494
|
|
|
(2,080
|
)
|
|||
|
Total Revenues
|
546,697
|
|
|
358,153
|
|
|
188,544
|
|
|||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|||
|
Retail cost of revenues
|
344,944
|
|
|
241,188
|
|
|
103,756
|
|
|||
|
General and administrative
|
84,964
|
|
|
61,682
|
|
|
23,282
|
|
|||
|
Depreciation and amortization
|
32,788
|
|
|
25,378
|
|
|
7,410
|
|
|||
|
Total Operating Expenses
|
462,696
|
|
|
328,248
|
|
|
134,448
|
|
|||
|
Operating income (loss)
|
84,001
|
|
|
29,905
|
|
|
54,096
|
|
|||
|
Other (expense)/income:
|
|
|
|
|
|
|
|
|
|||
|
Interest expense
|
(8,859
|
)
|
|
(2,280
|
)
|
|
(6,579
|
)
|
|||
|
Interest and other income
|
957
|
|
|
324
|
|
|
633
|
|
|||
|
Total other (expenses)/income
|
(7,902
|
)
|
|
(1,956
|
)
|
|
(5,946
|
)
|
|||
|
Income (loss) before income tax expense
|
76,099
|
|
|
27,949
|
|
|
48,150
|
|
|||
|
Income tax expense (benefit)
|
10,426
|
|
|
1,974
|
|
|
8,452
|
|
|||
|
Net income (loss)
|
$
|
65,673
|
|
|
$
|
25,975
|
|
|
$
|
39,698
|
|
|
Adjusted EBITDA
(1)
|
$
|
81,892
|
|
|
$
|
36,869
|
|
|
$
|
45,023
|
|
|
Retail Gross Margin
(1)
|
$
|
182,369
|
|
|
$
|
113,615
|
|
|
$
|
68,754
|
|
|
Customer Acquisition Costs
|
$
|
24,934
|
|
|
$
|
19,869
|
|
|
$
|
5,065
|
|
|
RCE Attrition
|
4.3%
|
|
|
5.1
|
%
|
|
(0.8)%
|
|
|||
|
Distributions paid to Class B non-controlling unit holders and dividends paid to Class A common shareholders
|
$
|
(43,297
|
)
|
|
$
|
(20,043
|
)
|
|
$
|
(23,254
|
)
|
|
(1)
|
Adjusted EBITDA and Retail Gross Margin are non-GAAP financial measures. See “How We Evaluate Our Operations” for a reconciliation of Adjusted EBITDA and Retail Gross Margin to their most directly comparable financial measures presented in accordance with GAAP.
|
|
Change in electricity volumes sold
|
$
|
231.7
|
|
|
Change in natural gas volumes sold
|
17.5
|
|
|
|
Change in electricity unit revenue per MWh
|
(44.0
|
)
|
|
|
Change in natural gas unit revenue per MMBtu
|
(14.6
|
)
|
|
|
Change in net asset optimization revenue (expense)
|
(2.1
|
)
|
|
|
Change in total revenues
|
$
|
188.5
|
|
|
Change in electricity volumes sold
|
$
|
170.8
|
|
|
Change in natural gas volumes sold
|
10.1
|
|
|
|
Change in electricity unit cost per MWh
|
(41.0
|
)
|
|
|
Change in natural gas unit cost per MMBtu
|
(18.1
|
)
|
|
|
Change in value of retail derivative portfolio
|
(18.1
|
)
|
|
|
Change in retail cost of revenues
|
$
|
103.7
|
|
|
In Thousands
|
Year Ended December 31,
|
|
|
||||||||
|
|
2015
|
|
2014
|
|
Change
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Retail revenues
|
$
|
356,659
|
|
|
$
|
320,558
|
|
|
$
|
36,101
|
|
|
Net asset optimization revenues
|
1,494
|
|
|
2,318
|
|
|
(824
|
)
|
|||
|
Total Revenues
|
358,153
|
|
|
322,876
|
|
|
35,277
|
|
|||
|
Operating Expenses:
|
|
|
|
|
|
|
|||||
|
Retail cost of revenues
|
241,188
|
|
|
258,616
|
|
|
(17,428
|
)
|
|||
|
General and administrative
|
61,682
|
|
|
45,880
|
|
|
15,802
|
|
|||
|
Depreciation and amortization
|
25,378
|
|
|
22,221
|
|
|
3,157
|
|
|||
|
Total Operating Expenses
|
328,248
|
|
|
326,717
|
|
|
1,531
|
|
|||
|
Operating income (loss)
|
29,905
|
|
|
(3,841
|
)
|
|
33,746
|
|
|||
|
Other (expense)/income:
|
|
|
|
|
|
|
|||||
|
Interest expense
|
(2,280
|
)
|
|
(1,578
|
)
|
|
(702
|
)
|
|||
|
Interest and other income
|
324
|
|
|
263
|
|
|
61
|
|
|||
|
Total other (expenses)/income
|
(1,956
|
)
|
|
(1,315
|
)
|
|
(641
|
)
|
|||
|
Income (loss) before income tax expense
|
27,949
|
|
|
(5,156
|
)
|
|
33,105
|
|
|||
|
Income tax expense (benefit)
|
1,974
|
|
|
(891
|
)
|
|
2,865
|
|
|||
|
Net income (loss)
|
$
|
25,975
|
|
|
$
|
(4,265
|
)
|
|
$
|
30,240
|
|
|
Adjusted EBITDA
(1)
|
$
|
36,869
|
|
|
$
|
11,324
|
|
|
$
|
25,545
|
|
|
Retail Gross Margin
(1)
|
$
|
113,615
|
|
|
$
|
76,944
|
|
|
$
|
36,671
|
|
|
Customer Acquisition Costs
|
$
|
19,869
|
|
|
$
|
26,191
|
|
|
$
|
(6,322
|
)
|
|
RCE Attrition
|
5.1
|
%
|
|
4.9%
|
|
|
0.2%
|
|
|||
|
Distributions paid to Class B non-controlling unit holders and dividends paid to Class A common shareholders
|
$
|
(20,043
|
)
|
|
$
|
(3,305
|
)
|
|
$
|
(16,738
|
)
|
|
(1)
|
Adjusted EBITDA and Retail Gross Margin are non-GAAP financial measures. See “How We Evaluate Our Operations” for a reconciliation of Adjusted EBITDA and Retail Gross Margin to their most directly comparable financial measures presented in accordance with GAAP.
|
|
Change in electricity volumes sold
|
$
|
63.4
|
|
|
Change in natural gas volumes sold
|
(8.6
|
)
|
|
|
Change in electricity unit revenue per MWh
|
(10.3
|
)
|
|
|
Change in natural gas unit revenue per MMBtu
|
(8.4
|
)
|
|
|
Change in net asset optimization revenue (expense)
|
(0.8
|
)
|
|
|
Change in total revenues
|
$
|
35.3
|
|
|
Change in electricity volumes sold
|
$
|
51.8
|
|
|
Change in natural gas volumes sold
|
(6.0
|
)
|
|
|
Change in electricity unit cost per MWh
|
(26.3
|
)
|
|
|
Change in natural gas unit cost per MMBtu
|
(20.1
|
)
|
|
|
Change in value of retail derivative portfolio
|
(16.8
|
)
|
|
|
Change in retail cost of revenues
|
$
|
(17.4
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(in thousands, except volume and per unit operating data)
|
||||||||||
|
Retail Natural Gas Segment
|
|
|
|
|
|
||||||
|
Total Revenues
|
$
|
129,468
|
|
|
$
|
128,663
|
|
|
$
|
146,470
|
|
|
Retail Cost of Revenues
|
58,149
|
|
|
70,504
|
|
|
109,164
|
|
|||
|
Less: Net Asset Optimization Revenues
|
(586
|
)
|
|
1,494
|
|
|
2,318
|
|
|||
|
Less: Net Gains (Losses) on non-trading derivatives, net of cash settlements
|
7,672
|
|
|
3,305
|
|
|
(9,339
|
)
|
|||
|
Retail Gross Margin
(1)
—Gas
|
$
|
64,233
|
|
|
$
|
53,360
|
|
|
$
|
44,327
|
|
|
Volumes—Gas (MMBtus)
|
16,819,713
|
|
|
14,786,681
|
|
|
15,724,708
|
|
|||
|
Retail Gross Margin
(2)
—Gas per MMBtu
|
$
|
3.82
|
|
|
$
|
3.61
|
|
|
$
|
2.82
|
|
|
Retail Electricity Segment
|
|
|
|
|
|
||||||
|
Total Revenues
|
$
|
417,229
|
|
|
$
|
229,490
|
|
|
$
|
176,406
|
|
|
Retail Cost of Revenues
|
286,795
|
|
|
170,684
|
|
|
149,452
|
|
|||
|
Less: Net Gains (Losses) on non-trading derivatives, net of cash settlements
|
12,298
|
|
|
(1,449
|
)
|
|
(5,663
|
)
|
|||
|
Retail Gross Margin
(1)
—Electricity
|
$
|
118,136
|
|
|
$
|
60,255
|
|
|
$
|
32,617
|
|
|
Volumes—Electricity (MWhs)
|
4,170,593
|
|
|
2,075,479
|
|
|
1,526,652
|
|
|||
|
Retail Gross Margin
(2)
—Electricity per MWh
|
$
|
28.33
|
|
|
$
|
29.03
|
|
|
$
|
21.37
|
|
|
(1)
|
Reflects the Retail Gross Margin attributable to our Retail Natural Gas Segment or Retail Electricity Segment, as applicable. Retail Gross Margin is a non-GAAP financial measures. See “How We Evaluate Our Operations” for a reconciliation of Adjusted EBITDA and Retail Gross Margin to their most directly comparable financial measures presented in accordance with GAAP.
|
|
(2)
|
Reflects the Retail Gross Margin for the Retail Natural Gas Segment or Retail Electricity Segment, as applicable, divided by the total volumes in MMBtu or MWh, respectively.
|
|
Change in volumes sold
|
$
|
7.3
|
|
|
Change in unit margin per MMBtu
|
3.5
|
|
|
|
Change in retail natural gas segment retail gross margin
|
$
|
10.8
|
|
|
Change in volumes sold
|
$
|
60.8
|
|
|
Change in unit margin per MWh
|
(3.0
|
)
|
|
|
Change in retail electricity segment retail gross margin
|
$
|
57.8
|
|
|
Change in volumes sold
|
$
|
(2.6
|
)
|
|
Change in unit margin per MMBtu
|
11.7
|
|
|
|
Change in retail natural gas segment retail gross margin
|
$
|
9.1
|
|
|
Change in volumes sold
|
$
|
11.7
|
|
|
Change in unit margin per MWh
|
15.9
|
|
|
|
Change in retail electricity segment retail gross margin
|
$
|
27.6
|
|
|
|
December 31,
|
||
|
($ in thousands)
|
2016
|
||
|
Cash and cash equivalents
|
$
|
18,960
|
|
|
Senior Credit Facility Working Capital Line Availability
(1)
|
11,366
|
|
|
|
Senior Credit Facility Acquisition Line Availability
(2)
|
2,712
|
|
|
|
Subordinated Debt Availability
|
20,000
|
|
|
|
Total Liquidity
|
$
|
53,038
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
Change
|
||||||
|
Net cash provided by operating activities
|
$
|
67,793
|
|
|
$
|
45,931
|
|
|
$
|
21,862
|
|
|
Net cash used in investing activities
|
$
|
(36,344
|
)
|
|
$
|
(41,943
|
)
|
|
$
|
5,599
|
|
|
Net cash used in financing activities
|
$
|
(16,963
|
)
|
|
$
|
(3,873
|
)
|
|
$
|
(13,090
|
)
|
|
|
Year Ended December 31,
|
|
|
||||||||
|
|
2015
|
|
2014
|
|
Change
|
||||||
|
|
|
|
|
|
|
||||||
|
Net cash provided by operating activities
|
$
|
45,931
|
|
|
$
|
5,874
|
|
|
$
|
40,057
|
|
|
Net cash used in investing activities
|
$
|
(41,943
|
)
|
|
$
|
(3,040
|
)
|
|
$
|
(38,903
|
)
|
|
Net cash used in financing activities
|
$
|
(3,873
|
)
|
|
$
|
(5,664
|
)
|
|
$
|
1,791
|
|
|
•
|
the Eurodollar rate plus an applicable margin of up to
3.00%
per annum (based upon the prevailing utilization); or
|
|
•
|
the alternate base rate plus an applicable margin of up to
2.00%
per annum (based upon the prevailing utilization). The alternate base rate is equal to the highest of (i) Société Générale’s prime rate, (ii) the federal funds rate plus
0.50%
per annum, or (iii) the reference Eurodollar rate plus
1.00%
; or
|
|
•
|
the rate quoted by Société Générale as its cost of funds for the requested credit plus up to
2.50%
per annum (based upon the prevailing utilization).
|
|
•
|
the Eurodollar rate plus an applicable margin of up to
3.75%
per annum (based upon the prevailing utilization); or
|
|
•
|
the alternate base rate plus an applicable margin of up to
2.75%
per annum (based upon the prevailing utilization). The alternate base rate is equal to the highest of (i) Société Générale's prime rate, (ii) the federal funds rate plus
0.50%
per annum, or (iii) the reference Eurodollar rate plus
1.00%
.
|
|
•
|
Minimum Net Working Capital
. The Co-Borrowers must maintain minimum consolidated net working capital equal to the greater of
$5.0 million
or
15%
of the elected availability under the Working Capital Line.
|
|
•
|
Minimum Adjusted Tangible Net Worth.
The Co-Borrowers must maintain a minimum consolidated adjusted tangible net worth at all times equal to the net cash proceeds from equity issuances occurring after the date of the Senior Credit Facility plus the greater of (i)
20%
of aggregate commitments under the Working Capital Line plus
33%
of borrowings under the Acquisition Line and (ii)
$18.0 million
.
|
|
•
|
Minimum Fixed Charge Coverage Ratio.
Spark Energy, Inc. must maintain a minimum fixed charge coverage ratio of
1.20
to 1.00 (
1.25
to 1.00 commencing March 31, 2017). The Fixed Charge Coverage Ratio is defined as the ratio of (a) Adjusted EBITDA to (b) the sum of consolidated interest expense (other than interest paid-in-kind in respect of any Subordinated Debt), letter of credit fees, commitment fees, acquisition earn-out payments, distributions and scheduled amortization payments.
|
|
•
|
Maximum Total Leverage Ratio.
Spark Energy, Inc. must maintain a ratio of total indebtedness (excluding the Working Capital Facility and qualifying subordinated debt) to Adjusted EBITDA of a maximum of
2.50
to 1.00.
|
|
•
|
incur certain additional indebtedness;
|
|
•
|
grant certain liens;
|
|
•
|
engage in certain asset dispositions;
|
|
•
|
merge or consolidate;
|
|
•
|
make certain payments, distributions, investments, acquisitions or loans;
|
|
•
|
enter into transactions with affiliates.
|
|
|
Total
|
2017
|
2018
|
2019
|
2020
|
2021
|
> 5 years
|
||||||||||||||
|
Operating leases
(1)
|
$
|
2.7
|
|
$
|
1.5
|
|
$
|
0.6
|
|
$
|
0.4
|
|
$
|
0.2
|
|
$
|
—
|
|
$
|
—
|
|
|
Purchase obligations:
|
|
|
|
|
|
|
|
||||||||||||||
|
Natural gas and electricity related purchase obligations
(2)
|
3.4
|
|
3.4
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Pipeline transportation agreements
|
14.7
|
|
7.3
|
|
1.6
|
|
0.8
|
|
0.6
|
|
0.6
|
|
3.8
|
|
|||||||
|
Other purchase obligations
(3)
|
1.3
|
|
1.2
|
|
0.1
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Total purchase obligations
|
$
|
22.1
|
|
$
|
13.4
|
|
$
|
2.3
|
|
$
|
1.2
|
|
$
|
0.8
|
|
$
|
0.6
|
|
$
|
3.8
|
|
|
Senior Credit Facility
|
$
|
51.3
|
|
$
|
51.3
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
Current portion of note payable
|
15.5
|
|
15.5
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Subordinated debt—affiliate
|
5.0
|
|
—
|
|
—
|
|
—
|
|
5.0
|
|
—
|
|
—
|
|
|||||||
|
Convertible subordinated notes to affiliates
(4)
|
6.6
|
|
6.6
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Debt
|
$
|
78.4
|
|
$
|
73.4
|
|
$
|
—
|
|
$
|
—
|
|
$
|
5.0
|
|
$
|
—
|
|
$
|
—
|
|
|
(1)
|
Included in the total amount are future minimum payments for leases for services and equipment to support our operations and office rent.
|
|
(2)
|
The amounts represent the notional value of capacity purchase contracts (electricity related) that are not accounted for as derivative financial instruments recorded at fair market value as capacity contracts do not meet the definition of a derivative, and therefore are not recognized as liabilities on the combined and consolidated balance sheet.
|
|
(3)
|
The amounts presented here include contracts for billing services and other software agreements.
|
|
(4)
|
On October 5, 2016 RAC issued an irrevocable commitment to convert the CenStar Note and Oasis Note into shares of Class B common stock. RAC assigned the notes to Retailco on January 4, 2017 and on January 8, 2017 and January 31, 2017, the CenStar Note and Oasis Note were converted into 134,731 and 383,090 shares of Class B common stock, respectively.
|
|
•
|
March 2016 - ASU No. 2016-08,
Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net)
("ASU 2016-08"). ASU 2016-08 clarifies the implementation guidance on principal versus agent considerations. The guidance includes indicators to assist an entity in determining whether it controls a specified good or service before it is transferred to customers.
|
|
•
|
April 2016 - ASU No. 2016-10,
Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing
("ASU 2016-10"). ASU 2016-10 covers two specific topics: performance obligations and licensing. This amendment includes guidance on immaterial promised goods or services, shipping or handling activities, separately identifiable performance obligations, functional or symbolic intellectual property licenses, sales-based and usage-based royalties, license restrictions (time, use, geographical) and licensing renewals.
|
|
•
|
May 2016 - ASU No. 2016-12,
Revenue from Contracts with Customers (Topic 606): Narrow Scope Improvements and Practical Expedients
("ASU 2016-12"). ASU 2016-12 clarifies certain core recognition principles including collectability, sales tax presentation, noncash consideration, contract modifications and completed contracts at transition and disclosures no longer required if the full retrospective transition method is adopted.
|
|
•
|
December 2016 - ASU No. 2016-19,
Compensation-Stock Compensation (Topic 718): Improvements to Share-Based Payment Accounting
("ASU 2016-19"). ASU 2016-19 simplifies several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. The Company will adopt ASU 2015-19 on January 1, 2017 and does not expect the adoption of this standard will have a material impact on the Company's consolidated financial statements.
|
|
ITEM 8. FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
MANAGEMENT'S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
|
|
|
|
|
|
|
|
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 2016 AND DECEMBER 31, 2015
|
|
|
|
|
|
|
|
COMBINED AND CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014
|
|
|
|
|
|
|
|
COMBINED AND CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014
|
|
|
|
|
|
|
|
COMBINED AND CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014
|
|
|
|
|
|
|
|
NOTES TO THE COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
•
|
Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect our transactions and dispositions of the assets;
|
|
•
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and the receipts and expenditures are being made only in accordance with authorizations of our management and directors; and
|
|
•
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of our assets that could have a material effect on our financial statements.
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
18,960
|
|
|
$
|
4,474
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $2.3 million and $1.9 million as of December 31, 2016 and 2015, respectively
|
112,491
|
|
|
59,936
|
|
||
|
Accounts receivable
—
affiliates
|
2,624
|
|
|
1,840
|
|
||
|
Inventory
|
3,752
|
|
|
3,665
|
|
||
|
Fair value of derivative assets
|
8,344
|
|
|
605
|
|
||
|
Customer acquisition costs, net
|
18,834
|
|
|
13,389
|
|
||
|
Customer relationships, net
|
12,113
|
|
|
6,627
|
|
||
|
Prepaid assets
(1)
|
1,361
|
|
|
700
|
|
||
|
Deposits
|
7,329
|
|
|
7,421
|
|
||
|
Other current assets
|
12,175
|
|
|
4,023
|
|
||
|
Total current assets
|
197,983
|
|
|
102,680
|
|
||
|
Property and equipment, net
|
4,706
|
|
|
4,476
|
|
||
|
Fair value of derivative assets
|
3,083
|
|
|
—
|
|
||
|
Customer acquisition costs, net
|
6,134
|
|
|
3,808
|
|
||
|
Customer relationships, net
|
21,410
|
|
|
6,802
|
|
||
|
Deferred tax assets
|
55,047
|
|
|
23,380
|
|
||
|
Goodwill
|
79,147
|
|
|
18,379
|
|
||
|
Other assets
|
8,658
|
|
|
2,709
|
|
||
|
Total Assets
|
$
|
376,168
|
|
|
$
|
162,234
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
52,309
|
|
|
$
|
29,732
|
|
|
Accounts payable—affiliates
|
3,775
|
|
|
1,962
|
|
||
|
Accrued liabilities
|
36,619
|
|
|
12,245
|
|
||
|
Fair value of derivative liabilities
|
680
|
|
|
10,620
|
|
||
|
Current portion of Senior Credit Facility
|
51,287
|
|
|
27,806
|
|
||
|
Current contingent consideration for acquisitions
|
11,827
|
|
|
500
|
|
||
|
Current portion of note payable
|
15,501
|
|
|
—
|
|
||
|
Convertible subordinated notes to affiliates
|
6,582
|
|
|
—
|
|
||
|
Other current liabilities
|
5,476
|
|
|
1,323
|
|
||
|
Total current liabilities
|
184,056
|
|
|
84,188
|
|
||
|
Long-term liabilities:
|
|
|
|
|
|
||
|
Fair value of derivative liabilities
|
68
|
|
|
618
|
|
||
|
Payable pursuant to tax receivable agreement—affiliates
|
49,886
|
|
|
20,713
|
|
||
|
Long-term portion of Senior Credit Facility
|
—
|
|
|
14,592
|
|
||
|
Subordinated debt—affiliate
|
5,000
|
|
|
—
|
|
||
|
Deferred tax liability
|
938
|
|
|
853
|
|
||
|
Convertible subordinated notes to affiliates
|
—
|
|
|
6,339
|
|
||
|
Contingent consideration for acquisitions
|
10,826
|
|
|
—
|
|
||
|
Other long-term liabilities
|
1,658
|
|
|
1,612
|
|
||
|
Total liabilities
|
252,432
|
|
|
128,915
|
|
||
|
Commitments and contingencies (Note 12)
|
|
|
|
|
|
||
|
Stockholders' equity:
|
|
|
|
|
|
||
|
Common Stock:
|
|
|
|
|
|
||
|
Class A common stock, par value $0.01 per share, 120,000,000 shares authorized, 6,496,559 issued and outstanding at December 31, 2016 and 3,118,623 issued and outstanding at December 31, 2015
|
65
|
|
|
31
|
|
||
|
Class B common stock, par value $0.01 per share, 60,000,000 shares authorized, 10,224,742 and 10,750,000 issued and outstanding at December 31, 2016 and 2015
|
103
|
|
|
108
|
|
||
|
Preferred Stock:
|
|
|
|
|
|
||
|
Preferred stock, par value $0.01 per share, 20,000,000 shares authorized, zero issued and outstanding at December 31, 2016 and 2015
|
—
|
|
|
—
|
|
||
|
Additional paid-in capital
|
25,413
|
|
|
12,565
|
|
||
|
Accumulated other comprehensive loss
|
11
|
|
|
—
|
|
||
|
Retained earnings (deficit)
|
4,711
|
|
|
(1,366
|
)
|
||
|
Total stockholders' equity
|
30,303
|
|
|
11,338
|
|
||
|
Non-controlling interest in Spark HoldCo, LLC
|
93,433
|
|
|
21,981
|
|
||
|
Total equity
|
123,736
|
|
|
33,319
|
|
||
|
Total Liabilities and Stockholders' Equity
|
$
|
376,168
|
|
|
$
|
162,234
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
(1)
|
|
2015
(2)
|
|
2014
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Retail revenues
(3)
|
$
|
547,283
|
|
|
$
|
356,659
|
|
|
$
|
320,558
|
|
|
Net asset optimization (expense)/revenues
(4)
|
(586
|
)
|
|
1,494
|
|
|
2,318
|
|
|||
|
Total Revenues
|
546,697
|
|
|
358,153
|
|
|
322,876
|
|
|||
|
Operating Expenses:
|
|
|
|
|
|
||||||
|
Retail cost of revenues
(5)
|
344,944
|
|
|
241,188
|
|
|
258,616
|
|
|||
|
General and administrative
(6)
|
84,964
|
|
|
61,682
|
|
|
45,880
|
|
|||
|
Depreciation and amortization
|
32,788
|
|
|
25,378
|
|
|
22,221
|
|
|||
|
Total Operating Expenses
|
462,696
|
|
|
328,248
|
|
|
326,717
|
|
|||
|
Operating income (loss)
|
84,001
|
|
|
29,905
|
|
|
(3,841
|
)
|
|||
|
Other (expense)/income:
|
|
|
|
|
|
||||||
|
Interest expense
|
(8,859
|
)
|
|
(2,280
|
)
|
|
(1,578
|
)
|
|||
|
Interest and other income
|
957
|
|
|
324
|
|
|
263
|
|
|||
|
Total other expenses
|
(7,902
|
)
|
|
(1,956
|
)
|
|
(1,315
|
)
|
|||
|
Income (loss) before income tax expense
|
76,099
|
|
|
27,949
|
|
|
(5,156
|
)
|
|||
|
Income tax expense (benefit)
|
10,426
|
|
|
1,974
|
|
|
(891
|
)
|
|||
|
Net income (loss)
|
65,673
|
|
|
25,975
|
|
|
(4,265
|
)
|
|||
|
Less: Net income (loss) attributable to non-controlling interests
|
51,229
|
|
|
22,110
|
|
|
(4,211
|
)
|
|||
|
Net income (loss) attributable to Spark Energy, Inc. stockholders
|
$
|
14,444
|
|
|
$
|
3,865
|
|
|
$
|
(54
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
||||||
|
Currency translation gain
|
41
|
|
|
—
|
|
|
—
|
|
|||
|
Other comprehensive income
|
41
|
|
|
—
|
|
|
—
|
|
|||
|
Comprehensive income (loss)
|
$
|
65,714
|
|
|
$
|
25,975
|
|
|
$
|
(4,265
|
)
|
|
Less: Comprehensive income attributable to non-controlling interests
|
51,259
|
|
|
22,110
|
|
|
(4,211
|
)
|
|||
|
Comprehensive income attributable to Spark Energy, Inc. stockholders
|
14,455
|
|
|
3,865
|
|
|
(54
|
)
|
|||
|
Net income (loss) attributable to Spark Energy, Inc. per common share
|
|
|
|
|
|
||||||
|
Basic
|
$
|
2.53
|
|
|
$
|
1.26
|
|
|
$
|
(0.02
|
)
|
|
Diluted
|
$
|
2.23
|
|
|
$
|
1.06
|
|
|
$
|
(0.02
|
)
|
|
|
|
|
|
|
|
||||||
|
Weighted average commons shares outstanding
|
|
|
|
|
|
||||||
|
Basic
|
5,701
|
|
|
3,064
|
|
|
3,000
|
|
|||
|
Diluted
|
6,345
|
|
|
3,327
|
|
|
3,000
|
|
|||
|
(3)
|
Retail revenues includes retail revenues—affiliates of
$0
,
$0
and
$2,170
for the years ended
December 31, 2016
,
2015
and
2014
, respectively
.
|
|
(4)
|
Net asset optimization revenues includes asset optimization (expense)/revenues—affiliates of
$154
,
$1,101
and
$12,842
for the years ended
December 31, 2016
,
2015
and
2014
, respectively, and asset optimization revenues—affiliates cost of revenues of
$1,633
,
$11,285
and
$30,910
for the years ended
December 31, 2016
,
2015
and
2014
, respectively.
|
|
(5)
|
Retail cost of revenues includes retail cost of revenues—affiliates of
$9
,
$17
and
$13
for the years
December 31, 2016
,
2015
and
2014
, respectively.
|
|
|
Member's Equity
|
Issued Shares of Class A Common Stock
|
Issued Shares of Class B Common Stock
|
Issued Shares of Preferred Stock
|
Class A Common Stock
|
Class B Common Stock
|
Accumulated Other Comprehensive Income
|
Additional Paid-In Capital
|
Retained Earnings (Deficit)
|
Total Stockholders' Equity
|
Non-controlling Interest
|
Total Equity
|
|||||||||||||||||||||
|
Balance at 12/31/2013:
|
$
|
35,913
|
|
—
|
|
—
|
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
35,913
|
|
|
Capital contributions from member and liabilities retained by affiliate
|
54,201
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
54,201
|
|
|||||||||
|
Distributions to member
|
(61,607
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(61,607
|
)
|
|||||||||
|
Net loss prior to the IPO
|
(21
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(21
|
)
|
|||||||||
|
Balance prior to Corporate Reorganization and the IPO:
|
28,486
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
28,486
|
|
|||||||||
|
Reorganization Transaction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Issuance of Class B common stock
|
(28,486
|
)
|
—
|
|
10,750
|
|
—
|
|
—
|
|
108
|
|
—
|
|
28,378
|
|
—
|
|
28,486
|
|
—
|
|
—
|
|
|||||||||
|
IPO Transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
IPO costs paid
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(2,667
|
)
|
—
|
|
(2,667
|
)
|
—
|
|
(2,667
|
)
|
|||||||||
|
Issuance of Class A Common Stock, net of underwriters discount
|
—
|
|
3,000
|
|
—
|
|
—
|
|
30
|
|
—
|
|
—
|
|
50,190
|
|
—
|
|
50,220
|
|
—
|
|
50,220
|
|
|||||||||
|
Distribution of IPO proceeds and payment of note payable to affiliate
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(47,604
|
)
|
—
|
|
(47,604
|
)
|
—
|
|
(47,604
|
)
|
|||||||||
|
Initial allocation of non-controlling interest of Spark Energy, Inc. effective on date of IPO
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(22,232
|
)
|
—
|
|
(22,232
|
)
|
22,232
|
|
—
|
|
|||||||||
|
Tax benefit from tax receivable agreement
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
23,636
|
|
—
|
|
23,636
|
|
—
|
|
23,636
|
|
|||||||||
|
Liability due to tax receivable agreement
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(20,915
|
)
|
—
|
|
(20,915
|
)
|
—
|
|
(20,915
|
)
|
|||||||||
|
Balance at inception of public company (8/1/2014):
|
$
|
—
|
|
3,000
|
|
10,750
|
|
—
|
|
$
|
30
|
|
$
|
108
|
|
$
|
—
|
|
$
|
8,786
|
|
$
|
—
|
|
$
|
8,924
|
|
$
|
22,232
|
|
$
|
31,156
|
|
|
Stock based compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
510
|
|
—
|
|
510
|
|
—
|
|
510
|
|
|||||||||
|
Consolidated net loss subsequent to the IPO
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(54
|
)
|
(54
|
)
|
(4,190
|
)
|
(4,244
|
)
|
|||||||||
|
Distributions paid to Class B non-controlling unit holders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(2,584
|
)
|
(2,584
|
)
|
|||||||||
|
Dividends paid to Class A common shareholders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(721
|
)
|
(721
|
)
|
—
|
|
(721
|
)
|
|||||||||
|
Balance at 12/31/2014:
|
$
|
—
|
|
3,000
|
|
10,750
|
|
—
|
|
$
|
30
|
|
$
|
108
|
|
$
|
—
|
|
$
|
9,296
|
|
$
|
(775
|
)
|
$
|
8,659
|
|
$
|
15,458
|
|
$
|
24,117
|
|
|
Stock based compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,165
|
|
—
|
|
2,165
|
|
—
|
|
2,165
|
|
|||||||||
|
Restricted stock unit vesting
|
—
|
|
119
|
|
—
|
|
—
|
|
1
|
|
—
|
|
—
|
|
186
|
|
—
|
|
187
|
|
—
|
|
187
|
|
|||||||||
|
Contribution from NuDevco
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
129
|
|
—
|
|
129
|
|
—
|
|
129
|
|
|||||||||
|
Consolidated net income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
3,865
|
|
3,865
|
|
22,110
|
|
25,975
|
|
|||||||||
|
Beneficial conversion feature
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
789
|
|
—
|
|
789
|
|
—
|
|
789
|
|
|||||||||
|
Distributions paid to Class B non-controlling unit holders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(15,587
|
)
|
(15,587
|
)
|
|||||||||
|
Dividends paid to Class A common shareholders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(4,456
|
)
|
(4,456
|
)
|
—
|
|
(4,456
|
)
|
|||||||||
|
Balance at 12/31/2015:
|
$
|
—
|
|
3,119
|
|
10,750
|
|
—
|
|
$
|
31
|
|
$
|
108
|
|
$
|
—
|
|
$
|
12,565
|
|
$
|
(1,366
|
)
|
$
|
11,338
|
|
$
|
21,981
|
|
$
|
33,319
|
|
|
Stock based compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
2,270
|
|
—
|
|
2,270
|
|
—
|
|
2,270
|
|
||||||||||
|
Restricted stock unit vesting
|
—
|
|
153
|
|
—
|
|
—
|
|
2
|
|
—
|
|
—
|
|
1,060
|
|
—
|
|
1,062
|
|
—
|
|
1,062
|
|
|||||||||
|
Excess tax benefit related to restricted stock vesting
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
186
|
|
—
|
|
186
|
|
—
|
|
186
|
|
|||||||||
|
Consolidated net income
(1)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
14,444
|
|
14,444
|
|
51,229
|
|
65,673
|
|
|||||||||
|
Foreign currency translation adjustment for equity method investee
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
11
|
|
—
|
|
—
|
|
11
|
|
30
|
|
41
|
|
|||||||||
|
Beneficial conversion feature
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
243
|
|
—
|
|
243
|
|
—
|
|
243
|
|
|||||||||
|
Distributions paid to non-controlling unit holders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(34,931
|
)
|
(34,931
|
)
|
|||||||||
|
Net contribution of the Major Energy Companies
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
3,873
|
|
3,873
|
|
|||||||||
|
Dividends paid to Class A common stockholders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(8,367
|
)
|
(8,367
|
)
|
—
|
|
(8,367
|
)
|
|||||||||
|
Proceeds from disgorgement of stockholder short-swing profits
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,605
|
|
—
|
|
1,605
|
|
—
|
|
1,605
|
|
|||||||||
|
Tax impact from tax receivable agreement upon exchange of units of Spark HoldCo, LLC to shares of Class A Common Stock
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4,768
|
|
—
|
|
4,768
|
|
—
|
|
4,768
|
|
|||||||||
|
Exchange of shares of Class B common stock to shares of Class A common stock
|
|
3,225
|
|
(3,225
|
)
|
—
|
|
32
|
|
(32
|
)
|
—
|
|
2,716
|
|
—
|
|
2,716
|
|
(2,716
|
)
|
—
|
|
||||||||||
|
Issuance of Class B Common Stock
|
—
|
|
—
|
|
2,700
|
|
—
|
|
—
|
|
27
|
|
—
|
|
—
|
|
—
|
|
27
|
|
53,967
|
|
53,994
|
|
|||||||||
|
Balance at 12/31/2016:
|
$
|
—
|
|
6,497
|
|
10,225
|
|
—
|
|
$
|
65
|
|
$
|
103
|
|
$
|
11
|
|
$
|
25,413
|
|
$
|
4,711
|
|
$
|
30,303
|
|
$
|
93,433
|
|
$
|
123,736
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
(1)
|
|
2015
(2)
|
|
2014
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net income (loss)
|
$
|
65,673
|
|
|
$
|
25,975
|
|
|
$
|
(4,265
|
)
|
|
Adjustments to reconcile net income (loss) to net cash flows provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization expense
|
48,526
|
|
|
25,378
|
|
|
22,221
|
|
|||
|
Deferred income taxes
|
3,382
|
|
|
1,340
|
|
|
(1,064
|
)
|
|||
|
Stock based compensation
|
5,242
|
|
|
3,181
|
|
|
858
|
|
|||
|
Amortization and write off of deferred financing costs
|
668
|
|
|
412
|
|
|
631
|
|
|||
|
Change in fair value of earnout liabilities
|
(297
|
)
|
|
—
|
|
|
—
|
|
|||
|
Accretion on fair value of Major Earnout and Provider Earnout liabilities
|
5,059
|
|
|
—
|
|
|
—
|
|
|||
|
Bad debt expense
|
1,261
|
|
|
7,908
|
|
|
10,164
|
|
|||
|
(Gain) loss on derivatives, net
|
(22,407
|
)
|
|
18,497
|
|
|
14,535
|
|
|||
|
Current period cash settlements on derivatives, net
|
(24,427
|
)
|
|
(23,948
|
)
|
|
3,479
|
|
|||
|
Other
|
(407
|
)
|
|
(1,320
|
)
|
|
—
|
|
|||
|
Changes in assets and liabilities:
|
|
|
|
|
|
||||||
|
Decrease (increase) in restricted cash
|
—
|
|
|
707
|
|
|
(707
|
)
|
|||
|
(Increase) decrease in accounts receivable
|
(12,088
|
)
|
|
7,876
|
|
|
(11,283
|
)
|
|||
|
(Increase) in accounts receivable
—
affiliates
|
(118
|
)
|
|
(608
|
)
|
|
5,563
|
|
|||
|
Decrease (increase) in inventory
|
542
|
|
|
4,544
|
|
|
(3,711
|
)
|
|||
|
Increase in customer acquisition costs
|
(21,907
|
)
|
|
(19,869
|
)
|
|
(26,191
|
)
|
|||
|
Decrease (increase) in prepaid and other current assets
|
71
|
|
|
10,845
|
|
|
(6,905
|
)
|
|||
|
Decrease (increase) in other assets
|
1,321
|
|
|
(1,101
|
)
|
|
(90
|
)
|
|||
|
Increase in customer relationships and trademarks
|
—
|
|
|
(2,776
|
)
|
|
(1,545
|
)
|
|||
|
Increase (decrease) in accounts payable and accrued liabilities
|
14,831
|
|
|
(13,307
|
)
|
|
1,449
|
|
|||
|
Increase in accounts payable
—
affiliates
|
458
|
|
|
944
|
|
|
1,017
|
|
|||
|
Increase (decrease) in other current liabilities
|
2,364
|
|
|
(645
|
)
|
|
1,867
|
|
|||
|
Decrease in other non-current liabilities
|
46
|
|
|
1,898
|
|
|
(149
|
)
|
|||
|
Net cash provided by operating activities
|
67,793
|
|
|
45,931
|
|
|
5,874
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Acquisitions of CenStar and Oasis
|
—
|
|
|
(39,847
|
)
|
|
—
|
|
|||
|
Acquisition of Major Energy Companies and Provider Companies net assets
|
(31,641
|
)
|
|
—
|
|
|
—
|
|
|||
|
Payment of CenStar Earnout
|
(1,343
|
)
|
|
—
|
|
|
—
|
|
|||
|
Purchases of property and equipment
|
(2,258
|
)
|
|
(1,766
|
)
|
|
(3,040
|
)
|
|||
|
Contribution to equity method investment in eRex Spark
|
(1,102
|
)
|
|
(330
|
)
|
|
—
|
|
|||
|
Net cash used in investing activities
|
(36,344
|
)
|
|
(41,943
|
)
|
|
(3,040
|
)
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Borrowings on notes payable
|
79,048
|
|
|
59,224
|
|
|
78,500
|
|
|||
|
Payments on notes payable
|
(66,652
|
)
|
|
(49,826
|
)
|
|
(44,000
|
)
|
|||
|
Issuance of convertible subordinated notes to affiliate
|
—
|
|
|
7,075
|
|
|
—
|
|
|||
|
Restricted stock vesting
|
(1,183
|
)
|
|
(432
|
)
|
|
—
|
|
|||
|
Contributions from NuDevco
|
—
|
|
|
129
|
|
|
—
|
|
|||
|
Deferred financing costs
|
—
|
|
|
—
|
|
|
(402
|
)
|
|||
|
Member contribution (distributions), net
|
—
|
|
|
—
|
|
|
(36,406
|
)
|
|||
|
Proceeds from issuance of Class A common stock
|
—
|
|
|
—
|
|
|
50,220
|
|
|||
|
Proceeds from issuance of Class B common stock
|
13,995
|
|
|
—
|
|
|
—
|
|
|||
|
Proceeds from disgorgement of stockholders short-swing profits
|
941
|
|
|
—
|
|
|
—
|
|
|||
|
Excess tax benefit related to restricted stock vesting
|
185
|
|
|
—
|
|
|
—
|
|
|||
|
Distributions of proceeds from IPO to affiliate
|
—
|
|
|
—
|
|
|
(47,554
|
)
|
|||
|
Payment of note payable to NuDevco
|
—
|
|
|
—
|
|
|
(50
|
)
|
|||
|
IPO costs
|
—
|
|
|
—
|
|
|
(2,667
|
)
|
|||
|
Payment of distributions to Class B non-controlling unit holders
|
(34,930
|
)
|
|
(15,587
|
)
|
|
(2,584
|
)
|
|||
|
Payment of dividends to Class A common shareholders
|
(8,367
|
)
|
|
(4,456
|
)
|
|
(721
|
)
|
|||
|
Net cash used in financing activities
|
(16,963
|
)
|
|
(3,873
|
)
|
|
(5,664
|
)
|
|||
|
Increase (decrease) in cash and cash equivalents
|
14,486
|
|
|
115
|
|
|
(2,830
|
)
|
|||
|
Cash and cash equivalents—beginning of period
|
4,474
|
|
|
4,359
|
|
|
7,189
|
|
|||
|
Cash and cash equivalents—end of period
|
$
|
18,960
|
|
|
$
|
4,474
|
|
|
$
|
4,359
|
|
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
||||||
|
Non-cash items:
|
|
|
|
|
|
||||||
|
Issuance of Class B common stock to affiliates for Major Energy Companies acquisition
|
$
|
40,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Contingent consideration - earnout obligations incurred in connection with the Provider Companies and Major Energy Companies acquisitions
|
$
|
18,936
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Assumption of legal liability in connection with the Major Energy Companies acquisition
|
$
|
5,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Net contribution of the Major Energy Companies
|
$
|
3,873
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Installment consideration incurred in connection with the Provider Companies acquisition
|
$
|
1,890
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Issuance of Class B common stock
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
28,486
|
|
|
Liabilities retained by affiliate
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29,000
|
|
|
Tax benefit from tax receivable agreement
|
$
|
31,490
|
|
|
$
|
(64
|
)
|
|
$
|
23,636
|
|
|
Liability due to tax receivable agreement
|
$
|
(26,722
|
)
|
|
$
|
(55
|
)
|
|
$
|
20,767
|
|
|
Initial allocation of non-controlling interest
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
22,232
|
|
|
Property and equipment purchase accrual
|
$
|
(32
|
)
|
|
$
|
45
|
|
|
$
|
19
|
|
|
CenStar Earnout accrual
|
$
|
—
|
|
|
$
|
500
|
|
|
$
|
—
|
|
|
Cash paid during the period for:
|
|
|
|
|
|
||||||
|
Interest
|
$
|
2,280
|
|
|
$
|
1,661
|
|
|
$
|
860
|
|
|
Taxes
|
$
|
7,326
|
|
|
$
|
216
|
|
|
$
|
85
|
|
|
|
|
Shares of
|
||||
|
|
|
common stock
|
||||
|
|
|
Number
|
|
Percent Voting Interest
|
||
|
Publicly held Class A common stock
|
|
3,000,000
|
|
|
21.82
|
%
|
|
Class B common stock held by NuDevco
|
|
10,750,000
|
|
|
78.18
|
%
|
|
Total
|
|
13,750,000
|
|
|
100.00
|
%
|
|
•
|
“Cash Available for Distribution” is generally defined as the Adjusted EBITDA of Spark HoldCo for the applicable period, less (i) cash interest paid by Spark HoldCo, (ii) capital expenditures of Spark HoldCo (exclusive of customer acquisition costs) and (iii) any taxes payable by Spark HoldCo; and
|
|
•
|
“Total Distributions” are defined as the aggregate distributions necessary to cause the Company to receive distributions of cash equal to (i) the targeted quarterly distribution the Company intends to pay to holders of its Class A common stock payable during the applicable four-quarter period, plus (ii) the estimated taxes payable by the Company during such four-quarter period, plus (iii) the expected TRA Payment payable during the calendar year for which the TRA Coverage Ratio is being tested.
|
|
•
|
SEG and SE were converted from limited partnerships into limited liability companies;
|
|
•
|
SEG, SE and an affiliate entered into an interborrower agreement, pursuant to which such affiliate agreed to be solely responsible for
$29.0 million
of the outstanding indebtedness. SE and SEG repaid their outstanding indebtedness of
$10.0 million
and borrowed
$10.0 million
under the Company's Senior Credit Facility,
|
|
•
|
NuDevco Retail Holdings contributed all of its interests in SEG and SE to Spark HoldCo in exchange for all of the outstanding units of Spark HoldCo and transferred
1%
of those Spark HoldCo units to NuDevco Retail;
|
|
•
|
NuDevco Retail Holdings transferred Spark HoldCo units to the Company for the
$50,000
NuDevco Note and the limited liability company agreement of Spark HoldCo was amended and restated to admit the Company as its sole managing member.
|
|
|
The Company
|
NuDevco Retail and Retailco
(1)
|
|
From the IPO to December 31, 2014
|
21.82%
|
78.18%
|
|
On December 31, 2015
|
22.49%
|
77.51%
|
|
On December 31, 2016
|
38.85%
|
61.15%
|
|
(1) In January 2016, Retailco succeeded to the interest of NuDevco Retail Holdings of its Class B common stock and in equal number of Spark HoldCo units it held pursuant to a series of transfers.
|
||
|
|
|
Final as of December 31, 2015
|
||
|
Cash
|
|
$
|
371
|
|
|
Net working capital, net of cash acquired
|
|
8,819
|
|
|
|
Property and equipment
|
|
52
|
|
|
|
Intangible assets - customer relationships
|
|
5,494
|
|
|
|
Intangible assets - trademark
|
|
651
|
|
|
|
Goodwill
|
|
6,396
|
|
|
|
Deferred tax liability
|
|
(191
|
)
|
|
|
Fair value of derivative liabilities
|
|
(3,475
|
)
|
|
|
Total
|
|
$
|
18,117
|
|
|
|
|
Final as of December 31, 2015
|
||
|
Cash
|
|
$
|
271
|
|
|
Net working capital, net of cash acquired
|
|
1,831
|
|
|
|
Property and equipment
|
|
38
|
|
|
|
Intangible assets - customer relationships
|
|
7,824
|
|
|
|
Intangible assets - trademark
|
|
602
|
|
|
|
Goodwill
|
|
11,983
|
|
|
|
Fair value of derivative liabilities
|
|
(819
|
)
|
|
|
Total
|
|
$
|
21,730
|
|
|
|
|
Reported as of September 30, 2016
|
|
Q4 2016 Adjustments
(1)
|
|
Final as of December 31, 2016
|
||||||
|
Cash
|
|
$
|
51
|
|
|
$
|
380
|
|
|
$
|
431
|
|
|
Net working capital, net of cash acquired
|
|
1,229
|
|
|
(417
|
)
|
|
812
|
|
|||
|
Intangible assets - customer relationships and non-compete agreements
|
|
24,417
|
|
|
—
|
|
|
24,417
|
|
|||
|
Intangible assets - trademark
|
|
529
|
|
|
—
|
|
|
529
|
|
|||
|
Goodwill
|
|
26,040
|
|
|
—
|
|
|
26,040
|
|
|||
|
Fair value of derivative liabilities
|
|
(18,163
|
)
|
|
—
|
|
|
(18,163
|
)
|
|||
|
Total
|
|
34,103
|
|
|
(37
|
)
|
|
34,066
|
|
|||
|
(1)
|
Changes to the purchase price allocation in the fourth quarter of 2016 were due to the settlement of final working capital balances per the purchase agreement.
|
|
|
|
Reported as of September 30, 2016
|
|
Q4 2016 Adjustments
(1)
|
|
Final as of December 31, 2016
|
||||
|
Cash
|
|
17,368
|
|
|
—
|
|
|
$
|
17,368
|
|
|
Property and equipment
|
|
14
|
|
|
—
|
|
|
14
|
|
|
|
Intangible assets - customer relationships & non-compete agreements
|
|
24,271
|
|
|
—
|
|
|
24,271
|
|
|
|
Other assets - trademarks
|
|
4,973
|
|
|
—
|
|
|
4,973
|
|
|
|
Non-current deferred tax assets
|
|
1,042
|
|
|
—
|
|
|
1,042
|
|
|
|
Goodwill
|
|
35,137
|
|
|
(409
|
)
|
|
34,728
|
|
|
|
Net working capital, net of cash acquired
|
|
(6,345
|
)
|
|
(401
|
)
|
|
(6,746
|
)
|
|
|
Fair value of derivative liabilities
|
|
(7,260
|
)
|
|
—
|
|
|
(7,260
|
)
|
|
|
Total
|
|
69,200
|
|
|
(810
|
)
|
|
68,390
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2016
|
2015
|
|
Revenue
|
$603,673
|
$547,381
|
|
Earnings
|
$15,776
|
$15,460
|
|
Non-controlling Interest Economic Interest
|
|
|
||
|
|
The Company
|
NuDevco Retail and Retailco
(1)
|
||
|
December 31, 2015
|
22.49
|
%
|
77.51
|
%
|
|
December 31, 2016
|
38.85
|
%
|
61.15
|
%
|
|
(1) In January 2016, Retailco succeeded to the interest of NuDevco Retail Holdings of its Class B common stock and in equal number of Spark HoldCo units it held pursuant to a series of transfers.
|
||||
|
|
2016
|
2015
|
||||
|
|
|
|
||||
|
Net income allocated to non-controlling interest
|
$
|
52,300
|
|
$
|
21,779
|
|
|
Income tax expense (benefit) allocated to non-controlling interest
|
1,071
|
|
(331
|
)
|
||
|
Net income attributable to non-controlling interest
|
$
|
51,229
|
|
$
|
22,110
|
|
|
|
Year Ended December 31,
|
|||||
|
|
2016
|
2015
|
||||
|
Net income attributable to stockholders of Class A common stock
|
$
|
14,444
|
|
$
|
3,865
|
|
|
Basic weighted average Class A common shares outstanding
|
5,701
|
|
3,064
|
|
||
|
Basic EPS attributable to stockholders
|
$
|
2.53
|
|
$
|
1.26
|
|
|
|
|
|
||||
|
Net income attributable to stockholders of Class A common stock
|
$
|
14,444
|
|
$
|
3,865
|
|
|
Effect of conversion of Class B common stock to shares of Class A common stock
|
—
|
|
—
|
|
||
|
Effect of conversion of convertible subordinated notes into shares of Class B common stock and shares of Class B common stock into shares of Class A common stock
|
(310
|
)
|
(334
|
)
|
||
|
Diluted net income attributable to stockholders of Class A common stock
|
$
|
14,134
|
|
$
|
3,531
|
|
|
Basic weighted average Class A common shares outstanding
|
5,701
|
|
3,064
|
|
||
|
Effect of dilutive Class B common stock
|
—
|
|
—
|
|
||
|
Effect of dilutive convertible subordinated notes into shares of Class B common stock and shares of Class B common stock into shares of Class A common stock
|
505
|
|
210
|
|
||
|
Effect of dilutive restricted stock units
|
139
|
|
53
|
|
||
|
Diluted weighted average shares outstanding
|
6,345
|
|
3,327
|
|
||
|
|
|
|
||||
|
Diluted EPS attributable to stockholders
|
$
|
2.23
|
|
$
|
1.06
|
|
|
|
December 31, 2016
|
||
|
Assets
|
|
||
|
Current assets:
|
|
||
|
Cash and cash equivalents
|
$
|
18,945
|
|
|
Accounts receivable
|
112,491
|
|
|
|
Other current assets
|
65,866
|
|
|
|
Total current assets
|
197,302
|
|
|
|
Non-current assets:
|
|
||
|
Goodwill
|
79,147
|
|
|
|
Other assets
|
43,991
|
|
|
|
Total non-current assets
|
123,138
|
|
|
|
Total Assets
|
$
|
320,440
|
|
|
|
|
||
|
Liabilities
|
|
||
|
Current liabilities:
|
|
||
|
Accounts Payable and Accrued Liabilities
|
88,547
|
|
|
|
Intercompany payable with Spark Energy, Inc.
|
(3,399
|
)
|
|
|
Current portion of Senior Credit Facility
|
51,287
|
|
|
|
Contingent consideration
|
11,827
|
|
|
|
Convertible subordinated notes to affiliates
|
6,582
|
|
|
|
Other current liabilities
|
9,932
|
|
|
|
Total current liabilities
|
164,776
|
|
|
|
Long-term liabilities:
|
|
||
|
Subordinated debt—affiliate
|
5,000
|
|
|
|
Contingent consideration
|
10,826
|
|
|
|
Other long-term liabilities
|
68
|
|
|
|
Total long-term liabilities
|
15,894
|
|
|
|
Total Liabilities
|
$
|
180,670
|
|
|
|
Estimated
useful lives (years) |
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
Information technology
|
2 – 5
|
|
$
|
29,675
|
|
|
$
|
27,392
|
|
|
Leasehold improvements
|
2 – 5
|
|
4,568
|
|
|
4,568
|
|
||
|
Furniture and fixtures
|
2 – 5
|
|
1,024
|
|
|
1,007
|
|
||
|
Total
|
|
|
35,267
|
|
|
32,967
|
|
||
|
Accumulated depreciation
|
|
|
(30,561
|
)
|
|
(28,491
|
)
|
||
|
Property and equipment—net
|
|
|
$
|
4,706
|
|
|
$
|
4,476
|
|
|
|
|
|
|
||||
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
Goodwill
|
$
|
79,147
|
|
|
$
|
18,379
|
|
|
Customer Relationships
— Acquired
(1)
|
|
|
|
||||
|
Cost
|
63,571
|
|
|
14,883
|
|
||
|
Accumulated amortization
|
(31,660
|
)
|
|
(4,503
|
)
|
||
|
Customer Relationships
—Acquired, net
|
$
|
31,911
|
|
|
$
|
10,380
|
|
|
Customer Relationships
— Other
(2)
|
|
|
|
||||
|
Cost
|
4,320
|
|
|
4,320
|
|
||
|
Accumulated amortization
|
(2,708
|
)
|
|
(1,271
|
)
|
||
|
Customer Relationships
—Other, net
|
$
|
1,612
|
|
|
$
|
3,049
|
|
|
Trademarks
(3)
|
|
|
|
||||
|
Cost
|
6,770
|
|
|
1,268
|
|
||
|
Accumulated amortization
|
(431
|
)
|
|
(74
|
)
|
||
|
Trademarks, net
|
$
|
6,339
|
|
|
$
|
1,194
|
|
|
(1)
|
Customer relationships—Acquired represent those customer acquisitions accounted for under the acquisition method in accordance with ASC 805. See Note
3
"Acquisitions" for further discussion.
|
|
(2)
|
Customer relationships—Other represent portfolios of customer contracts not accounted for in accordance with ASC 805 as these acquisitions were not in conjunction with the acquisition of businesses. See Note
15
"Customer Acquisitions" for further discussion.
|
|
(3)
|
Trademarks reflect values associated with the recognition and positive reputation of acquired businesses accounted for as part of the acquisition method in accordance with ASC 805 through the acquisitions of CenStar, Oasis, the Provider Companies and the Major Energy Companies. These trademarks are recorded as other assets in the consolidated balance sheets. See Note
3
"Acquisitions" for further discussion.
|
|
|
Goodwill
|
|
Customer Relationships— Acquired & Non-Compete Agreements
|
|
Customer Relationships
— Other
|
|
Trademarks
|
||||||||
|
Balance at December 31, 2013
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Additions
|
—
|
|
|
—
|
|
|
1,589
|
|
|
—
|
|
||||
|
Amortization expense
|
—
|
|
|
—
|
|
|
(88
|
)
|
|
—
|
|
||||
|
Balance at December 31, 2014
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,501
|
|
|
$
|
—
|
|
|
Additions
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,731
|
|
|
$
|
—
|
|
|
Acquisition of CenStar
|
6,396
|
|
|
5,494
|
|
|
—
|
|
|
651
|
|
||||
|
Acquisition of Oasis
|
11,983
|
|
|
9,389
|
|
|
—
|
|
|
617
|
|
||||
|
Amortization expense
|
—
|
|
|
(4,503
|
)
|
|
(1,183
|
)
|
|
(74
|
)
|
||||
|
Balance at December 31, 2015
|
$
|
18,379
|
|
|
$
|
10,380
|
|
|
$
|
3,049
|
|
|
$
|
1,194
|
|
|
Additions
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Acquisition of Provider Companies
|
26,040
|
|
|
24,417
|
|
|
—
|
|
|
529
|
|
||||
|
Acquisition of Major Energy Companies
|
34,728
|
|
|
24,271
|
|
|
—
|
|
|
4,973
|
|
||||
|
Amortization expense
|
—
|
|
|
(27,157
|
)
|
|
(1,437
|
)
|
|
(357
|
)
|
||||
|
Balance at December 31, 2016
|
$
|
79,147
|
|
|
$
|
31,911
|
|
|
$
|
1,612
|
|
|
$
|
6,339
|
|
|
Year Ending December 31,
|
|
||
|
2017
|
$
|
12,913
|
|
|
2018
|
10,337
|
|
|
|
2019
|
5,892
|
|
|
|
2020
|
2,894
|
|
|
|
2021
|
2,592
|
|
|
|
> 5 years
|
5,234
|
|
|
|
Total
|
$
|
39,862
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
Current portion of Senior Credit Facility—Working Capital Line
(1) (2)
|
$
|
29,000
|
|
|
$
|
22,500
|
|
|
Current portion of Senior Credit Facility—Acquisition Line
(2)
|
22,287
|
|
|
5,306
|
|
||
|
Current portion of Note Payable - Pacific Summit Energy
|
15,501
|
|
|
—
|
|
||
|
Convertible subordinated notes to affiliate
|
6,582
|
|
|
—
|
|
||
|
Total current debt
|
73,370
|
|
|
27,806
|
|
||
|
Long-term portion of Senior Credit Facility—Acquisition Line
(1)
|
—
|
|
|
14,592
|
|
||
|
Subordinated Debt
|
5,000
|
|
|
—
|
|
||
|
Convertible subordinated notes to affiliate
|
—
|
|
|
6,339
|
|
||
|
Total long-term debt
|
5,000
|
|
|
20,931
|
|
||
|
Total debt
|
$
|
78,370
|
|
|
$
|
48,737
|
|
|
(1)
|
As of
December 31, 2016
and
2015
, the Company had
$29.6 million
and
$21.5 million
in letters of credit issued, respectively.
|
|
(2)
|
As of
December 31, 2016
and
2015
, the weighted average interest rate on the current portion of our Senior Credit Facility was
4.93%
and
3.90%
, respectively.
|
|
(3)
|
On October 5, 2016, RAC issued to the Company an irrevocable commitment to convert the CenStar Note and the Oasis Note into shares of Class B common stock on January 8, 2017 and January 31, 2017, respectively. RAC assigned the CenStar Note and Oasis Note to Retailco on January 4, 2017, and on January 8, 2017 and January 31, 2017, the CenStar Note and Oasis Note were converted into
134,731
and
383,090
shares of Class B common stock, respectively.
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Interest incurred on Senior Credit Facility
(1)
|
$
|
1,730
|
|
|
$
|
1,144
|
|
|
$
|
418
|
|
|
Accretion related to Earnouts
(2)
|
5,059
|
|
|
—
|
|
|
—
|
|
|||
|
Commitment fees
|
180
|
|
|
160
|
|
|
144
|
|
|||
|
Letters of credit fees
|
704
|
|
|
357
|
|
|
385
|
|
|||
|
Amortization of deferred financing costs
(3)
|
668
|
|
|
412
|
|
|
631
|
|
|||
|
Interest incurred on convertible subordinated notes to affiliate
(4)
|
518
|
|
|
207
|
|
|
—
|
|
|||
|
Interest expense
|
$
|
8,859
|
|
|
$
|
2,280
|
|
|
$
|
1,578
|
|
|
(3)
|
Write offs of deferred financing costs included in the above amortization were
$0.1 million
in connection with the amended and restated Senior Credit Facility on July 8, 2015,
$0.3 million
upon extinguishment of the Seventh Amended Credit Facility and
$0.1 million
in connection with the execution of the Seventh Amended Credit Facility for the years ended
December 31,
2015
and
2014
, respectively.
|
|
•
|
the Eurodollar-based rate plus an applicable margin of up to
3.00%
per annum (based upon the prevailing utilization); or
|
|
•
|
the alternate base rate plus an applicable margin of up to
2.00%
per annum (based upon the prevailing utilization). The alternate base rate is equal to the highest of (i) Société Générale's prime rate, (ii) the federal funds rate plus
0.50%
per annum, or (iii) the reference Eurodollar rate plus
1.00%
; or
|
|
•
|
the rate quoted by Société Générale as its cost of funds for the requested credit plus up to
2.50%
per annum, (based upon the prevailing utilization).
|
|
•
|
the Eurodollar rate plus an applicable margin of up to
3.75%
per annum (based upon the prevailing utilization); or
|
|
•
|
the alternate base rate plus an applicable margin of up to
2.75%
per annum (based upon the prevailing utilization). The alternate base rate is equal to the highest of (i) Société Générale's prime rate, (ii) the federal funds rate plus
0.50%
per annum, or (iii) the reference Eurodollar rate plus
1.00%
.
|
|
•
|
Minimum Net Working Capital.
The Co-Borrowers must maintain minimum consolidated net working capital equal to the greater of
$5.0 million
or
15%
of the elected availability under the Working Capital Line.
|
|
•
|
Minimum Adjusted Tangible Net Worth.
The Co-Borrowers must maintain a minimum consolidated adjusted tangible net worth at all times equal to the net cash proceeds from equity issuances occurring after the date of the Senior Credit Facility plus the greater of (i)
20%
of aggregate commitments under the Working Capital Line plus
33%
of borrowings under the Acquisition Line and (ii)
$18.0 million
.
|
|
•
|
Minimum Fixed Charge Coverage Ratio.
Spark Energy, Inc. must maintain a minimum fixed charge coverage ratio of
1.20
to
1.00
(
1.25
to
1.00
commencing March 31, 2017). The Fixed Charge Coverage Ratio is defined as the ratio of (a) Adjusted EBITDA to (b) the sum of consolidated interest expense (other than interest paid-in-kind in respect of any Subordinated Debt), letter of credit fees, commitment fees, acquisition earn-out payments, distributions and scheduled amortization payments.
|
|
•
|
Maximum Total Leverage Ratio.
Spark Energy, Inc. must maintain a ratio of total indebtedness (excluding the Working Capital Facility and qualifying subordinated debt) to Adjusted EBITDA of a maximum of
2.50
to
1.00
.
|
|
•
|
incur certain additional indebtedness;
|
|
•
|
grant certain liens;
|
|
•
|
engage in certain asset dispositions;
|
|
•
|
merge or consolidate;
|
|
•
|
make certain payments, distributions, investments, acquisitions or loans; or
|
|
•
|
enter into transactions with affiliates.
|
|
•
|
Level 1—Quoted prices in active markets for identical assets and liabilities. Instruments categorized in Level 1 primarily consist of financial instruments such as exchange-traded derivative instruments.
|
|
•
|
Level 2—Inputs other than quoted prices recorded in Level 1 that are either directly or indirectly observable for the asset or liability, including quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived from observable market data by correlation or other means. Instruments categorized in Level 2 primarily include non-exchange traded derivatives such as over-the-counter commodity forwards and swaps and options.
|
|
•
|
Level 3—Unobservable inputs for the asset or liability, including situations where there is little, if any, observable market activity for the asset or liability. The Level 3 category includes estimated earnout obligations related to the Company's acquisitions.
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
||||||||
|
Non-trading commodity derivative assets
|
$
|
1,511
|
|
|
$
|
9,385
|
|
|
$
|
—
|
|
|
$
|
10,896
|
|
|
Trading commodity derivative assets
|
101
|
|
|
430
|
|
|
—
|
|
|
531
|
|
||||
|
Total commodity derivative assets
|
$
|
1,612
|
|
|
$
|
9,815
|
|
|
$
|
—
|
|
|
$
|
11,427
|
|
|
Non-trading commodity derivative liabilities
|
$
|
—
|
|
|
$
|
(661
|
)
|
|
$
|
—
|
|
|
$
|
(661
|
)
|
|
Trading commodity derivative liabilities
|
—
|
|
|
(87
|
)
|
|
—
|
|
|
(87
|
)
|
||||
|
Total commodity derivative liabilities
|
$
|
—
|
|
|
$
|
(748
|
)
|
|
$
|
—
|
|
|
$
|
(748
|
)
|
|
Contingent payment arrangement
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(22,652
|
)
|
|
$
|
(22,652
|
)
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
||||||||
|
Non-trading commodity derivative assets
|
$
|
—
|
|
|
$
|
200
|
|
|
$
|
—
|
|
|
$
|
200
|
|
|
Trading commodity derivative assets
|
—
|
|
|
405
|
|
|
—
|
|
|
405
|
|
||||
|
Total commodity derivative assets
|
$
|
—
|
|
|
$
|
605
|
|
|
$
|
—
|
|
|
$
|
605
|
|
|
Non-trading commodity derivative liabilities
|
$
|
(3,324
|
)
|
|
$
|
(7,661
|
)
|
|
$
|
—
|
|
|
$
|
(10,985
|
)
|
|
Trading commodity derivative liabilities
|
—
|
|
|
(253
|
)
|
|
—
|
|
|
(253
|
)
|
||||
|
Total commodity derivative liabilities
|
$
|
(3,324
|
)
|
|
$
|
(7,914
|
)
|
|
$
|
—
|
|
|
$
|
(11,238
|
)
|
|
Contingent payment arrangement
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(500
|
)
|
|
$
|
(500
|
)
|
|
|
CenStar Earnout
|
|
Major Earnout and Stock Earnout
|
|
Provider Earnout
|
|
Total
|
||||||||
|
December 31, 2014
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Purchase price contingent consideration
|
500
|
|
|
—
|
|
|
—
|
|
|
500
|
|
||||
|
Fair value at December 31, 2015
|
$
|
500
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
500
|
|
|
Purchase price contingent consideration
|
$
|
—
|
|
|
$
|
13,910
|
|
|
$
|
4,823
|
|
|
$
|
18,733
|
|
|
Change in fair value of contingent consideration, net
|
843
|
|
|
(1,140
|
)
|
|
—
|
|
|
(297
|
)
|
||||
|
Accretion of contingent earnout consideration (included within interest expense)
|
—
|
|
|
4,990
|
|
|
69
|
|
|
5,059
|
|
||||
|
Settlements
(1)
|
(1,343
|
)
|
|
—
|
|
|
—
|
|
|
(1,343
|
)
|
||||
|
Fair value at December 31, 2016
|
$
|
—
|
|
|
$
|
17,760
|
|
|
$
|
4,892
|
|
|
$
|
22,652
|
|
|
Commodity
|
Notional
|
|
December 31, 2016
|
|
December 31, 2015
|
||
|
Natural Gas
|
MMBtu
|
|
8,016
|
|
|
7,543
|
|
|
Natural Gas Basis
|
MMBtu
|
|
—
|
|
|
455
|
|
|
Electricity
|
MWh
|
|
3,958
|
|
|
1,187
|
|
|
Commodity
|
Notional
|
|
December 31, 2016
|
|
December 31, 2015
|
||
|
Natural Gas
|
MMBtu
|
|
(953
|
)
|
|
8
|
|
|
Natural Gas Basis
|
MMBtu
|
|
(380
|
)
|
|
(455
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Gain (loss) on non-trading derivatives, net
|
22,254
|
|
|
(18,423
|
)
|
|
(8,713
|
)
|
|||
|
Gain (loss) on trading derivatives, net (including gain on trading derivatives—affiliates, net of $0, $0 and $203 for the years ended December 31, 2016, 2015 and 2014, respectively)
|
153
|
|
|
(74
|
)
|
|
(5,822
|
)
|
|||
|
Gain (loss) on derivatives, net
|
$
|
22,407
|
|
|
$
|
(18,497
|
)
|
|
$
|
(14,535
|
)
|
|
Current period settlements on non-trading derivatives
(1) (2)
|
(2,284
|
)
|
|
20,279
|
|
|
(6,289
|
)
|
|||
|
Current period settlements on trading derivatives (including current period settlements on trading derivatives—affiliates, net of $0, $0 and $315 for the years ended December 31, 2016, 2015 and 2014, respectively)
|
138
|
|
|
268
|
|
|
2,810
|
|
|||
|
Total current period settlements on derivatives
(1) (2)
|
$
|
(2,146
|
)
|
|
$
|
20,547
|
|
|
$
|
(3,479
|
)
|
|
(1)
|
Excludes settlements of
$1.0 million
and
$3.4 million
, respectively, for the years ended
December 31, 2016
and
2015
, respectively related to non-trading derivative liabilities assumed in the acquisitions of CenStar and Oasis.
|
|
(2)
|
Excludes settlements of
$25.6 million
for the year ended
December 31, 2016
related to non-trading derivative liabilities assumed in the acquisitions of Provider Companies and Major Energy Companies.
|
|
|
December 31, 2016
|
||||||||||||||||||
|
Description
|
Gross Assets
|
|
Gross
Amounts Offset |
|
Net Assets
|
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
|
Non-trading commodity derivatives
|
$
|
19,657
|
|
|
$
|
(11,844
|
)
|
|
$
|
7,813
|
|
|
$
|
—
|
|
|
$
|
7,813
|
|
|
Trading commodity derivatives
|
614
|
|
|
(83
|
)
|
|
531
|
|
|
—
|
|
|
531
|
|
|||||
|
Total Current Derivative Assets
|
20,271
|
|
|
(11,927
|
)
|
|
8,344
|
|
|
—
|
|
|
8,344
|
|
|||||
|
Non-trading commodity derivatives
|
7,874
|
|
|
(4,791
|
)
|
|
3,083
|
|
|
—
|
|
|
3,083
|
|
|||||
|
Total Non-current Derivative Assets
|
7,874
|
|
|
(4,791
|
)
|
|
3,083
|
|
|
—
|
|
|
3,083
|
|
|||||
|
Total Derivative Assets
|
$
|
28,145
|
|
|
$
|
(16,718
|
)
|
|
$
|
11,427
|
|
|
$
|
—
|
|
|
$
|
11,427
|
|
|
|
December 31, 2016
|
||||||||||||||||||
|
Description
|
Gross
Liabilities |
|
Gross
Amounts Offset |
|
Net
Liabilities |
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
|
Non-trading commodity derivatives
|
$
|
(662
|
)
|
|
$
|
69
|
|
|
$
|
(593
|
)
|
|
|
|
|
$
|
(593
|
)
|
|
|
Trading commodity derivatives
|
(92
|
)
|
|
5
|
|
|
(87
|
)
|
|
—
|
|
|
(87
|
)
|
|||||
|
Total Current Derivative Liabilities
|
(754
|
)
|
|
74
|
|
|
(680
|
)
|
|
—
|
|
|
(680
|
)
|
|||||
|
Non-trading commodity derivatives
|
(305
|
)
|
|
237
|
|
|
(68
|
)
|
|
—
|
|
|
(68
|
)
|
|||||
|
Total Non-current Derivative Liabilities
|
(305
|
)
|
|
237
|
|
|
(68
|
)
|
|
—
|
|
|
(68
|
)
|
|||||
|
Total Derivative Liabilities
|
$
|
(1,059
|
)
|
|
$
|
311
|
|
|
$
|
(748
|
)
|
|
$
|
—
|
|
|
$
|
(748
|
)
|
|
|
December 31, 2015
|
||||||||||||||||||
|
Description
|
Gross Assets
|
|
Gross
Amounts Offset |
|
Net Assets
|
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
|
Non-trading commodity derivatives
|
$
|
589
|
|
|
$
|
(389
|
)
|
|
$
|
200
|
|
|
$
|
—
|
|
|
$
|
200
|
|
|
Trading commodity derivatives
|
411
|
|
|
(6
|
)
|
|
405
|
|
|
—
|
|
|
405
|
|
|||||
|
Total Current Derivative Assets
|
1,000
|
|
|
(395
|
)
|
|
605
|
|
|
—
|
|
|
605
|
|
|||||
|
Non-trading commodity derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total Non-current Derivative Assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total Derivative Assets
|
$
|
1,000
|
|
|
$
|
(395
|
)
|
|
$
|
605
|
|
|
$
|
—
|
|
|
$
|
605
|
|
|
|
December 31, 2015
|
||||||||||||||||||
|
Description
|
Gross
Liabilities |
|
Gross
Amounts Offset |
|
Net
Liabilities |
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
|
Non-trading commodity derivatives
|
$
|
(13,618
|
)
|
|
$
|
3,151
|
|
|
$
|
(10,467
|
)
|
|
$
|
100
|
|
|
$
|
(10,367
|
)
|
|
Trading commodity derivatives
|
(320
|
)
|
|
67
|
|
|
(253
|
)
|
|
—
|
|
|
(253
|
)
|
|||||
|
Total Current Derivative Liabilities
|
(13,938
|
)
|
|
3,218
|
|
|
(10,720
|
)
|
|
100
|
|
|
(10,620
|
)
|
|||||
|
Non-trading commodity derivatives
|
(950
|
)
|
|
332
|
|
|
(618
|
)
|
|
—
|
|
|
(618
|
)
|
|||||
|
Total Non-current Derivative Liabilities
|
(950
|
)
|
|
332
|
|
|
(618
|
)
|
|
—
|
|
|
(618
|
)
|
|||||
|
Total Derivative Liabilities
|
$
|
(14,888
|
)
|
|
$
|
3,550
|
|
|
$
|
(11,338
|
)
|
|
$
|
100
|
|
|
$
|
(11,238
|
)
|
|
|
Number of Shares (in thousands)
|
Weighted Average Grant Date Fair Value
|
|||
|
Unvested at December 31, 2015
|
285
|
|
$
|
16.33
|
|
|
Granted
|
153
|
|
29.77
|
|
|
|
Dividend reinvestment issuances
|
13
|
|
26.84
|
|
|
|
Vested
|
(115
|
)
|
27.66
|
|
|
|
Forfeited
|
(73
|
)
|
18.47
|
|
|
|
Unvested at December 31, 2016
|
263
|
|
$
|
19.13
|
|
|
|
Number of Shares (in thousands)
|
Weighted Average Reporting Date Fair Value
|
|||
|
Unvested at December 31, 2015
|
100
|
|
$
|
20.72
|
|
|
Granted
|
106
|
|
30.30
|
|
|
|
Dividend reinvestment issuances
|
7
|
|
30.30
|
|
|
|
Vested
|
(82
|
)
|
27.18
|
|
|
|
Forfeited
|
(5
|
)
|
30.30
|
|
|
|
Unvested at December 31, 2016
|
126
|
|
$
|
30.30
|
|
|
(in thousands)
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Current:
|
|
|
|
|
|
|
||||||
|
Federal
|
|
$
|
5,361
|
|
|
$
|
268
|
|
|
$
|
—
|
|
|
State
|
|
1,683
|
|
|
(277
|
)
|
|
173
|
|
|||
|
Total Current
|
|
7,044
|
|
|
(9
|
)
|
|
173
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Deferred:
|
|
|
|
|
|
|
||||||
|
Federal
|
|
2,944
|
|
|
1,820
|
|
|
(957
|
)
|
|||
|
State
|
|
438
|
|
|
163
|
|
|
(107
|
)
|
|||
|
Total Deferred
|
|
3,382
|
|
|
1,983
|
|
|
(1,064
|
)
|
|||
|
Provision (benefit) for income taxes
|
|
$
|
10,426
|
|
|
$
|
1,974
|
|
|
$
|
(891
|
)
|
|
(in thousands)
|
2016
|
2015
|
||||
|
Expected provision at federal statutory rate
|
$
|
26,635
|
|
$
|
9,503
|
|
|
Increase (decrease) resulting from:
|
|
|
||||
|
Non-controlling interest
|
(17,740
|
)
|
(7,356
|
)
|
||
|
State income taxes, net of federal income tax effect
|
1,346
|
|
(222
|
)
|
||
|
Other
|
185
|
|
49
|
|
||
|
Provision for income taxes
|
$
|
10,426
|
|
$
|
1,974
|
|
|
(in thousands)
|
2016
|
2015
|
||||
|
Deferred Tax Assets:
|
|
|
||||
|
Investment in Spark HoldCo
|
$
|
35,359
|
|
$
|
14,901
|
|
|
Benefit of TRA Liability
|
19,705
|
|
7,876
|
|
||
|
Other
|
(17
|
)
|
2
|
|
||
|
Total deferred tax assets
|
55,047
|
|
22,779
|
|
||
|
|
|
|
||||
|
Deferred Tax Liabilities:
|
|
|
||||
|
Derivative liabilities
|
(1,849
|
)
|
(613
|
)
|
||
|
Intangibles
|
(1,519
|
)
|
(1,400
|
)
|
||
|
Property and equipment
|
(10
|
)
|
(18
|
)
|
||
|
Federal net operating loss carryforward
|
2,076
|
|
1,488
|
|
||
|
State net operating loss carryforward
|
366
|
|
290
|
|
||
|
Other
|
(2
|
)
|
1
|
|
||
|
Total deferred tax liabilities
|
(938
|
)
|
(252
|
)
|
||
|
Total deferred tax assets/liabilities
|
$
|
54,109
|
|
$
|
22,527
|
|
|
•
|
“Cash Available for Distribution” is generally defined as the Adjusted EBITDA of Spark HoldCo for the applicable period, less (i) cash interest paid by Spark HoldCo, (ii) capital expenditures of Spark HoldCo (exclusive of customer acquisition costs) and (iii) any taxes payable by Spark HoldCo; and
|
|
•
|
“Total Distributions” are defined as the aggregate distributions necessary to cause the Company to receive distributions of cash equal to (i) the targeted quarterly distribution the Company intends to pay to holders of its Class A common stock payable during the applicable four-quarter period, plus (ii) the estimated taxes payable by the Company during such four-quarter period, plus (iii) the expected TRA Payment payable during the calendar year for which the TRA Coverage Ratio is being tested.
|
|
|
|
Years Ended December 31,
|
||||||||||
|
(in thousands)
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Reconciliation of Retail Gross Margin to Income before taxes
|
|
|
|
|
|
|
||||||
|
Income before income tax expense
|
|
$
|
76,099
|
|
|
$
|
27,949
|
|
|
$
|
(5,156
|
)
|
|
Interest and other income
|
|
(957
|
)
|
|
(324
|
)
|
|
(263
|
)
|
|||
|
Interest expense
|
|
8,859
|
|
|
2,280
|
|
|
1,578
|
|
|||
|
Operating Income
|
|
84,001
|
|
|
29,905
|
|
|
(3,841
|
)
|
|||
|
Depreciation and amortization
|
|
32,788
|
|
|
25,378
|
|
|
22,221
|
|
|||
|
General and administrative
|
|
84,964
|
|
|
61,682
|
|
|
45,880
|
|
|||
|
Less:
|
|
|
|
|
|
|
||||||
|
Net asset optimization (expenses) revenue
|
|
(586
|
)
|
|
1,494
|
|
|
2,318
|
|
|||
|
Net, Gain (losses) on non-trading derivative instruments
|
|
22,254
|
|
|
(18,423
|
)
|
|
(8,713
|
)
|
|||
|
Net, Cash settlements on non-trading derivative instruments
|
|
(2,284
|
)
|
|
20,279
|
|
|
(6,289
|
)
|
|||
|
Retail Gross Margin
|
|
$
|
182,369
|
|
|
$
|
113,615
|
|
|
$
|
76,944
|
|
|
Year Ended December 31, 2016
|
Retail
Electricity |
|
Retail
Natural Gas |
|
Corporate
and Other |
|
Eliminations
|
|
Spark Retail
|
||||||||||
|
Total Revenues
|
$
|
417,229
|
|
|
$
|
129,468
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
546,697
|
|
|
Retail cost of revenues
|
286,795
|
|
|
58,149
|
|
|
—
|
|
|
—
|
|
|
344,944
|
|
|||||
|
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net asset optimization revenues
|
—
|
|
|
(586
|
)
|
|
—
|
|
|
—
|
|
|
(586
|
)
|
|||||
|
Net, Gains (losses) on non-trading derivative instruments
|
17,187
|
|
|
5,067
|
|
|
—
|
|
|
—
|
|
|
22,254
|
|
|||||
|
Current period settlements on non-trading derivatives
|
(4,889
|
)
|
|
2,605
|
|
|
—
|
|
|
—
|
|
|
(2,284
|
)
|
|||||
|
Retail gross margin
|
$
|
118,136
|
|
|
$
|
64,233
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
182,369
|
|
|
Total Assets
|
$
|
577,695
|
|
|
$
|
242,739
|
|
|
$
|
169,404
|
|
|
$
|
(613,670
|
)
|
|
$
|
376,168
|
|
|
Goodwill
|
$
|
76,617
|
|
|
$
|
2,530
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
79,147
|
|
|
Year Ended December 31, 2015
|
Retail
Electricity |
|
Retail
Natural Gas |
|
Corporate
and Other |
|
Eliminations
|
|
Spark Retail
|
||||||||||
|
Total Revenues
|
$
|
229,490
|
|
|
$
|
128,663
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
358,153
|
|
|
Retail cost of revenues
|
170,684
|
|
|
70,504
|
|
|
—
|
|
|
—
|
|
|
241,188
|
|
|||||
|
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net asset optimization revenues
|
—
|
|
|
1,494
|
|
|
—
|
|
|
—
|
|
|
1,494
|
|
|||||
|
Net, Gains (losses) on non-trading derivative instruments
|
(13,348
|
)
|
|
(5,075
|
)
|
|
—
|
|
|
—
|
|
|
(18,423
|
)
|
|||||
|
Current period settlements on non-trading derivatives
|
11,899
|
|
|
8,380
|
|
|
—
|
|
|
—
|
|
|
20,279
|
|
|||||
|
Retail gross margin
|
$
|
60,255
|
|
|
$
|
53,360
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
113,615
|
|
|
Total Assets
|
$
|
150,245
|
|
|
$
|
113,583
|
|
|
$
|
88,823
|
|
|
$
|
(190,417
|
)
|
|
$
|
162,234
|
|
|
Goodwill
|
$
|
16,476
|
|
|
$
|
1,903
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,379
|
|
|
Year Ended December 31, 2014
|
Retail
Electricity |
|
Retail
Natural Gas |
|
Corporate
and Other |
|
Eliminations
|
|
Spark Retail
|
||||||||||
|
Total Revenues
|
$
|
176,406
|
|
|
$
|
146,470
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
322,876
|
|
|
Retail cost of revenues
|
149,452
|
|
|
109,164
|
|
|
—
|
|
|
—
|
|
|
258,616
|
|
|||||
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Net asset optimization revenues
|
—
|
|
|
2,318
|
|
|
—
|
|
|
—
|
|
|
2,318
|
|
|||||
|
Net, Gains (losses) on non-trading derivative instruments
|
(518
|
)
|
|
(8,195
|
)
|
|
—
|
|
|
—
|
|
|
(8,713
|
)
|
|||||
|
Current period settlements on non-trading derivatives
|
(5,145
|
)
|
|
(1,144
|
)
|
|
—
|
|
|
—
|
|
|
(6,289
|
)
|
|||||
|
Retail gross margin
|
$
|
32,617
|
|
|
$
|
44,327
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
76,944
|
|
|
Total Assets
|
$
|
46,848
|
|
|
$
|
101,711
|
|
|
$
|
27,285
|
|
|
$
|
(37,447
|
)
|
|
$
|
138,397
|
|
|
|
Quarter Ended
|
||||||||||||||
|
|
2016
|
||||||||||||||
|
|
December 31,
2016 |
|
September 30,
2016 |
|
June 30,
2016 (1) |
|
March 31,
2016 |
||||||||
|
|
(In thousands, except per share data)
|
||||||||||||||
|
Total Revenues
|
$
|
168,676
|
|
|
$
|
158,094
|
|
|
$
|
109,381
|
|
|
$
|
110,546
|
|
|
Operating income
|
33,098
|
|
|
8,960
|
|
|
24,366
|
|
|
17,577
|
|
||||
|
Net income
|
24,137
|
|
|
6,801
|
|
|
18,994
|
|
|
15,741
|
|
||||
|
Net income attributable to Spark Energy, Inc. stockholders
|
7,747
|
|
|
183
|
|
|
2,341
|
|
|
4,173
|
|
||||
|
Net income attributable to Spark Energy, Inc. per common share - basic
|
$
|
1.19
|
|
|
$
|
0.03
|
|
|
$
|
0.09
|
|
|
$
|
1.11
|
|
|
Net (loss) income attributable to Spark Energy, Inc. per common share - diluted
|
$
|
1.04
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.41
|
|
|
$
|
0.68
|
|
|
(1)
|
Financial information has been recast to include results attributable to the acquisition of Major Energy Companies by an affiliate on April 15, 2016. See Notes
2
and
3
"Basis of Presentation and Summary of Significant Accounting Policies" and "Acquisitions," respectively, for further discussion.
|
|
|
Quarter Ended
|
||||||||||||||
|
|
2015
|
||||||||||||||
|
|
December 31,
2015 |
|
September 30,
2015 |
|
June 30,
2015 (1) |
|
March 31,
2015 |
||||||||
|
|
(In thousands, except per share data)
|
||||||||||||||
|
Total Revenues
|
$
|
94,840
|
|
|
$
|
91,267
|
|
|
$
|
70,243
|
|
|
$
|
101,803
|
|
|
Operating income
|
4,374
|
|
|
7,250
|
|
|
4,545
|
|
|
13,736
|
|
||||
|
Net income
|
3,132
|
|
|
5,875
|
|
|
4,039
|
|
|
12,929
|
|
||||
|
Net (loss) income attributable to Spark Energy, Inc. stockholders
|
(19
|
)
|
|
1,314
|
|
|
161
|
|
|
2,409
|
|
||||
|
Net (loss) income attributable to Spark Energy, Inc. per common share - basic
|
$
|
(0.01
|
)
|
|
$
|
0.42
|
|
|
$
|
0.05
|
|
|
$
|
0.80
|
|
|
Net (loss) income attributable to Spark Energy, Inc. per common share - diluted
|
$
|
(0.01
|
)
|
|
$
|
0.31
|
|
|
$
|
0.05
|
|
|
$
|
0.80
|
|
|
(1)
|
Financial information has been recast to include results attributable to the acquisition of Oasis Power Holdings LLC on May 12, 2015 from an affiliate. See Note
3
"Acquisitions" for further discussion.
|
|
March 2, 2017
|
Spark Energy, Inc.
|
||||
|
|
By:
|
|
/s/ Robert Lane
|
||
|
|
|
|
Robert Lane
|
||
|
|
|
|
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
||
|
|
|
||||
|
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed by the following persons on behalf of the registrant in the capacities indicated on March 2, 2017:
|
|||||
|
|
|
|
|||
|
|
By:
|
|
/s/ Nathan Kroeker
|
||
|
|
|
|
Nathan Kroeker
|
||
|
|
|
|
Director, President and Chief Executive Officer
|
||
|
|
|
|
|
|
|
|
|
|
|
/s/ W. Keith Maxwell III
|
||
|
|
|
|
W. Keith Maxwell III
|
||
|
|
|
|
Chairman of the Board of Directors, Director
|
||
|
|
|
|
|
|
|
|
|
|
|
/s/ Robert Lane
|
||
|
|
|
|
Robert Lane
|
||
|
|
|
|
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
||
|
|
|
|
|
|
|
|
|
|
|
/s/ James G. Jones II
|
||
|
|
|
|
James G. Jones II
|
||
|
|
|
|
Director
|
||
|
|
|
|
|
|
|
|
|
|
|
/s/ Nick Evans Jr.
|
||
|
|
|
|
Nick Evans Jr.
|
||
|
|
|
|
Director
|
||
|
|
|
|
|
|
|
|
|
|
|
/s/ Kenneth M. Hartwick
|
||
|
|
|
|
Kenneth M. Hartwick
|
||
|
|
|
|
Director
|
||
|
INDEX TO EXHIBITS
|
|||||||
|
|
|
Incorporated by Reference
|
|||||
|
Exhibit
|
Exhibit Description
|
Form
|
Exhibit Number
|
Filing Date
|
SEC File No.
|
||
|
2.1#
|
Membership Interest Purchase Agreement, by and among Spark Energy, Inc., Spark HoldCo, LLC, Provider Power, LLC, Kevin B. Dean and Emile L. Clavet, dated as of May 3, 2016.
|
10-Q
|
|
2.1
|
5/5/2016
|
001-36559
|
|
|
2.2#
|
Membership Interest Purchase Agreement, by and among Spark Energy, Inc., Spark HoldCo, LLC, Retailco, LLC and National Gas & Electric, LLC, dated as of May 3, 2016.
|
10-Q
|
|
2.2
|
5/5/2016
|
001-36559
|
|
|
2.3#
|
Amendment No. 1 to the Membership Interest Purchase Agreement, dated as of July 26, 2016, by and among Spark Energy, Inc., Spark HoldCo, LLC, Provider Power, LLC, Kevin B. Dean and Emile L. Clavet.
|
8-K
|
|
2.1
|
8/1/2016
|
001-36559
|
|
|
3.1
|
Amended and Restated Certificate of Incorporation of Spark Energy, Inc.
|
8-K
|
|
3.1
|
8/4/2014
|
001-36559
|
|
|
3.2
|
Amended and Restated Bylaws of Spark Energy, Inc.
|
8-K
|
|
3.2
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
|
4.1
|
Class A Common Stock Certificate
|
S-1
|
|
4.1
|
6/30/2014
|
333-196375
|
|
|
|
|
|
|
|
|
|
|
|
4.2
|
Convertible Subordinated Promissory Note of Spark HoldCo, LLC and Spark Energy, Inc. dated July 8, 2015 payable to Retailco Acquisition Co, LLC
|
10-Q
|
|
10.8
|
8/13/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
|
4.3
|
Convertible Subordinated Promissory Note of Spark HoldCo, LLC and Spark Energy, Inc. dated July 31, 2015 payable to Retailco Acquisition Co, LLC
|
10-Q
|
|
10.9
|
8/13/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
|
10.1
|
Amended and Restated Credit Agreement, dated as of July 8, 2015, among Spark Energy, Inc., as parent, Spark HoldCo, LLC, Spark Energy, LLC, Spark Energy Gas, LLC, CenStar Energy Corp, and CenStar Operating Company, LLC, as co-borrowers, Société Générale, as administrative agent, an Issuing Bank and a Bank, and SG Americas Securities, LLC and Compass Bank, as co-lead arranger, SG Americas Securities, LLC, as sole bookrunner, Compass Bank, as syndication agent, Cooperative Centrale Raiffeisen-Boerenleenbank B.A., “Rabobank Nederland,” New York Branch, as documentation agent, and the other financial institutions signatory thereto.
|
8-K
|
|
10.1
|
7/9/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
|
10.2
|
Amendment No. 1 to Amended and Restated Credit Agreement, dated October 30, 2015 and effective as of October 31, 2015, by and among Spark HoldCo, LLC, Spark Energy, LLC, Spark Energy Gas, LLC, CenStar Energy Corp, CenStar Operating Company, LLC, Oasis Power Holdings, LLC, Oasis Power, LLC, Spark Energy, Inc., the Banks party thereto and Société Générale, as administrative agent.
|
10-K
|
|
10.2
|
3/24/2016
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
|
10.3
|
Amendment No. 2 to Amended and Restated Credit Agreement, dated and effective as of December 30, 2015, by and among Spark HoldCo, LLC, Spark Energy, LLC, Spark Energy Gas, LLC, CenStar Energy Corp, CenStar Operating Company, LLC, Oasis Power Holdings, LLC, Oasis Power, LLC, Spark Energy, Inc., the Banks party thereto and Société Générale, as administrative agent.
|
10-K
|
|
10.3
|
3/24/2016
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
|
10.4
|
Amendment No. 3 to Amended and Restated Credit Agreement, dated as of June 1, 2016, by and among the Company, Spark HoldCo, Spark Energy, LLC, Spark Energy Gas, LLC, CenStar Energy Corp, CenStar Operating Company, LLC, Oasis Power Holdings, LLC and Oasis Power, LLC, as co-borrowers, the banks party thereto and Société Générale, as administrative agent.
|
10-Q
|
|
10.4
|
8/11/2016
|
001-36559
|
|
10.5
|
Amendment No. 4 to Amended and Restated Credit Agreement, effective as of August 1, 2016, by and among the Company, Spark HoldCo, Spark Energy, LLC, Spark Energy Gas, LLC, CenStar Energy Corp, CenStar Operating Company, LLC, Oasis Power Holdings, LLC and Oasis Power, LLC, as co-borrowers, the banks party thereto and Société Générale, as administrative agent.
|
8-K
|
|
10.2
|
8/1/2016
|
001-36559
|
|
10.6
|
Credit Agreement, dated as of August 1, 2014, by and among Spark Energy, Inc., as parent, Spark HoldCo, LLC, Spark Energy, LLC, and Spark Energy Gas, LLC, as co-borrowers, Société Générale, as administrative agent, an issuing bank and a bank, SG Americas Securities, LLC, as sole lead arranger and sole bookrunner, Natixis, New York Branch, Cooperatieve Centrale Raiffeisen-Boerenleenbank B.A., New York Branch, and RB International Finance (USA) LLC, as co-documentation agent, Compass Bank, as senior managing agent and the other financial institutions party hereto from time to time.
|
8-K
|
|
10.1
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.7
|
Tax Receivable Agreement, dated as of August 1, 2014, by and among Spark Energy, Inc., Spark HoldCo LLC, NuDevco Retail Holdings, LLC, NuDevco Retail, LLC and W. Keith Maxwell III.
|
8-K
|
|
10.2
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.8+
|
Master Service Agreement, effective as of January 1, 2016, by and among Spark HoldCo, LLC, Retailco Services, LLC, and NuDevco Retail,. LLC.
|
10-K
|
|
10.6
|
3/24/2016
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.9†
|
Spark Energy, Inc. Long-Term Incentive Plan
|
S-8
|
|
4.3
|
7/31/2014
|
333-197738
|
|
|
|
|
|
|
|
|
|
10.10†
|
Spark Energy, Inc. Amended and Restated Long-Term Incentive Plan.
|
10-Q
|
|
10.3
|
11/10/2016
|
001-36559
|
|
10.11†
|
Form of Restricted Stock Unit Agreement
|
S-1
|
|
10.4
|
6/30/2014
|
333-196375
|
|
|
|
|
|
|
|
|
|
10.12†
|
Form of Notice of Grant of Restricted Stock Unit
|
S-1
|
|
10.5
|
6/30/2014
|
333-196375
|
|
|
|
|
|
|
|
|
|
10.13
|
Spark HoldCo, LLC Second Amended and Restated Limited Liability Agreement, dated as of August 1, 2014, by and among Spark Energy, Inc., NuDevco Retail Holdings and NuDevco Retail.
|
8-K
|
|
10.3
|
8/4/2014
|
001-36559
|
|
|
||||||
|
10.14†
|
Indemnification Agreement, dated August 1, 2014, by and between Spark Energy, Inc. and W. Keith Maxwell III.
|
8-K
|
|
10.5
|
8/4/2014
|
001-36559
|
|
|
|
|||||
|
10.15†
|
Indemnification Agreement, dated August 1, 2014, by and between Spark Energy, Inc. and Nathan Kroeker.
|
8-K
|
|
10.6
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.16†
|
Indemnification Agreement, dated August 1, 2014, by and between Spark Energy, Inc. and Allison Wall
|
8-K
|
|
10.7
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.17†
|
Indemnification Agreement, dated August 1, 2014, by and between Spark Energy, Inc. and Georganne Hodges.
|
8-K
|
|
10.8
|
8/4/2014
|
001-36559
|
|
|
|
8-K
|
|
10.9
|
8/4/2014
|
001-36559
|
|
10.18†
|
Indemnification Agreement, dated August 1, 2014, by and between Spark Energy, Inc. and Gil Melman.
|
|||||
|
|
|
|||||
|
10.19†
|
Indemnification Agreement, dated August 1, 2014, by and between Spark Energy, Inc. and James G. Jones II.
|
8-K
|
|
10.10
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.20†
|
Indemnification Agreement, dated August 1, 2014, by and between Spark Energy, Inc. and John Eads.
|
8-K
|
|
10.11
|
8/4/2014
|
001-36559
|
|
|
|
|||||
|
10.21†
|
Indemnification Agreement, dated August 1, 2014, by and between Spark Energy, Inc. and Kenneth M. Hartwick.
|
8-K
|
|
10.12
|
8/4/2014
|
001-36559
|
|
|
|
|||||
|
10.22†
|
Indemnification Agreement, dated May 25, 2016, by and between Spark Energy, Inc. and Jason Garrett.
|
8-K
|
|
10.2
|
5/27/2016
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.23†
|
Indemnification Agreement, dated May 25, 2016, by and between Spark Energy, Inc. and Nick W. Evans, Jr.
|
8-K
|
|
10.1
|
5/27/2016
|
001-36559
|
|
10.24†
|
Indemnification Agreement, dated June 2, 2016, by and between Spark Energy, Inc. and Robert Lane.
|
8-K
|
|
10.3
|
6/3/2016
|
001-36559
|
|
10.25
|
Registration Rights Agreement, dated as of August 1, 2014, by and among Spark Energy, Inc., NuDevco Retail Holdings, LLC and NuDevco Retail LLC.
|
8-K
|
|
10.4
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.26
|
Transaction Agreement II, dated as of July 30, 2014, by and among Spark Energy, Inc., Spark HoldCo, LLC, NuDevco Retail LLC, NuDevco Retail Holdings, LLC, Spark Energy Ventures, LLC, NuDevco Partners Holdings, LLC and Associated Energy Services, LP.
|
8-K
|
|
4.1
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.27†
|
Employment Agreement, dated April 15, 2015, by and between Spark Energy, Inc. and Nathan Kroeker.
|
8-K
|
|
10.1
|
4/20/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.28†
|
Employment Agreement, dated April 15, 2015, by and between Spark Energy, Inc. and Allison Wall.
|
8-K
|
|
10.2
|
4/20/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.29†
|
Employment Agreement, dated April 15, 2015, by and between Spark Energy, Inc. and Georganne Hodges.
|
8-K
|
|
10.3
|
4/20/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.30†
|
Employment Agreement, dated April 15, 2015, by and between Spark Energy, Inc. and Gil Melman.
|
8-K
|
|
10.4
|
4/20/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.31†
|
Employment Agreement, dated August 3, 2015, by and between Spark Energy, Inc. and Jason Garrett.
|
8-K
|
|
10.1
|
8/4/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.32†
|
Amended and Restated Employment Agreement, dated June 2, 2016, by and between Spark Energy, Inc. and Robert Lane.
|
8-K
|
|
10.1
|
6/3/2016
|
001-36559
|
|
10.33
|
Membership Interest Purchase Agreement, dated as of May 12, 2015, by and between Retailco Acquisition Co, LLC and Spark HoldCo, LLC.
|
10-Q
|
|
10.5
|
5/14/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.34†
|
Separation and Release Agreement, dated as of November 9, 2015, by and between Spark Energy, Inc. and Allison Wall.
|
10-Q
|
|
10.5
|
11/12/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
10.35†
|
Employment Separation Agreement, dated June 2, 2016, by and between Spark Energy, Inc. and Georganne Hodges.
|
8-K
|
|
10.2
|
6/3/2016
|
001-36559
|
|
10.36
|
Subscription Agreement, by and between Spark Energy, Inc., Spark HoldCo, LLC and Retailco, LLC, dated as of May 3, 2016.
|
8-K
|
|
10.1
|
5/5/2016
|
001-36559
|
|
10.37
|
Amended and Restated Subscription Agreement, dated as of July 27, 2016, by and among Spark Energy, Inc., Spark HoldCo, LLC and Retailco, LLC.
|
8-K
|
|
10.1
|
8/1/2016
|
001-36559
|
|
10.38
|
Subordinated Promissory Note of Spark HoldCo, LLC and Spark Energy, Inc., dated December 27, 2016.
|
8-K
|
|
10.1
|
12/30/2016
|
001-36559
|
|
21.1*
|
List of Subsidiaries of Spark Energy, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.1*
|
Consent of KPMG
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.1*
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.2*
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32**
|
Certifications pursuant to 18 U.S.C. Section 1350.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.INS*
|
XBRL Instance Document.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.SCH*
|
XBRL Schema Document.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.CAL*
|
XBRL Calculation Document.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.LAB*
|
XBRL Labels Linkbase Document.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.PRE*
|
XBRL Presentation Linkbase Document.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.DEF*
|
XBRL Definition Linkbase Document.
|
|
|
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|