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-Q
|
|
|
|
|
|
|
|
|
|
Delaware
|
|
|
|
46-5453215
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
|
|
(I.R.S. Employer
Identification No.)
|
|
PART I. FINANCIAL INFORMATION
|
|
|
|
ITEM 1. FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS AS OF MARCH 31, 2016 AND DECEMBER 31, 2015 (unaudited)
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2016 AND 2015 (unaudited)
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE THREE MONTHS ENDED MARCH 31, 2016 (unaudited)
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2016 AND 2015 (unaudited)
|
|
|
|
|
|
|
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
|
|
|
|
|
|
|
|
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
|
|
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
|
|
ITEM 4. CONTROLS AND PROCEDURES
|
|
|
|
PART II. OTHER INFORMATION
|
|
|
|
ITEM 1. LEGAL PROCEEDINGS
|
|
|
|
ITEM 1A. RISK FACTORS
|
|
|
|
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
|
|
|
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
|
|
|
|
ITEM 4. MINE SAFETY DISCLOSURES
|
|
|
|
ITEM 5. OTHER INFORMATION
|
|
|
|
ITEM 6. EXHIBITS
|
|
|
|
APPENDIX A
|
|
|
|
SIGNATURES
|
|
|
|
EXHIBIT INDEX
|
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
2,949
|
|
|
$
|
4,474
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $2.8 million and $1.9 million as of March 31, 2016 and December 31, 2015
|
53,968
|
|
|
59,936
|
|
||
|
Accounts receivable—affiliates
|
2,112
|
|
|
1,840
|
|
||
|
Inventory
|
181
|
|
|
3,665
|
|
||
|
Fair value of derivative assets
|
240
|
|
|
605
|
|
||
|
Customer acquisition costs, net
|
13,026
|
|
|
13,389
|
|
||
|
Customer relationships, net
|
5,698
|
|
|
6,627
|
|
||
|
Prepaid assets
(1)
|
1,597
|
|
|
700
|
|
||
|
Deposits
|
7,073
|
|
|
7,421
|
|
||
|
Other current assets
|
4,537
|
|
|
4,023
|
|
||
|
Total current assets
|
91,381
|
|
|
102,680
|
|
||
|
Property and equipment, net
|
4,755
|
|
|
4,476
|
|
||
|
Customer acquisition costs, net
|
2,381
|
|
|
3,808
|
|
||
|
Customer relationships, net
|
5,512
|
|
|
6,802
|
|
||
|
Non-current deferred tax assets
|
34,531
|
|
|
23,380
|
|
||
|
Goodwill
|
18,379
|
|
|
18,379
|
|
||
|
Other assets
|
2,501
|
|
|
2,709
|
|
||
|
Total assets
|
$
|
159,440
|
|
|
$
|
162,234
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
23,207
|
|
|
$
|
29,732
|
|
|
Accounts payable—affiliates
|
3,910
|
|
|
1,962
|
|
||
|
Accrued liabilities
|
11,885
|
|
|
12,245
|
|
||
|
Fair value of derivative liabilities
|
9,719
|
|
|
10,620
|
|
||
|
Current portion of Senior Credit Facility
|
10,306
|
|
|
27,806
|
|
||
|
Current payable pursuant to tax receivable agreement—affiliates
|
1,407
|
|
|
—
|
|
||
|
Other current liabilities
|
2,878
|
|
|
1,823
|
|
||
|
Total current liabilities
|
63,312
|
|
|
84,188
|
|
||
|
Long-term liabilities:
|
|
|
|
|
|
||
|
Fair value of derivative liabilities
|
546
|
|
|
618
|
|
||
|
Long-term payable pursuant to tax receivable agreement—affiliates
|
29,592
|
|
|
20,713
|
|
||
|
Long-term portion of Senior Credit Facility
|
13,266
|
|
|
14,592
|
|
||
|
Non-current deferred tax liability
|
854
|
|
|
853
|
|
||
|
Convertible subordinated notes to affiliate
|
6,466
|
|
|
6,339
|
|
||
|
Other long-term liabilities
|
1,723
|
|
|
1,612
|
|
||
|
Total liabilities
|
115,759
|
|
|
128,915
|
|
||
|
Commitments and contingencies (Note 10)
|
|
|
|
|
|
||
|
Stockholders' equity:
|
|
|
|
|
|
||
|
Common Stock:
|
|
|
|
|
|
||
|
Class A common stock, par value $0.01 per share, 120,000,000 shares authorized, 4,118,623 issued and outstanding at March 31, 2016 and 3,118,623 issued and outstanding at December 31, 2015
|
41
|
|
|
31
|
|
||
|
Class B common stock, par value $0.01 per share, 60,000,000 shares authorized, 9,750,000 issued and outstanding at March 31, 2016 and 10,750,000 issued and outstanding at December 31, 2015
|
98
|
|
|
108
|
|
||
|
Preferred Stock:
|
|
|
|
|
|
||
|
Preferred stock, par value $0.01 per share, 20,000,000 shares authorized, zero issued and outstanding at March 31, 2016 and December 31, 2015
|
—
|
|
|
—
|
|
||
|
Additional paid-in capital
|
16,600
|
|
|
12,565
|
|
||
|
Retained earnings (deficit)
|
1,314
|
|
|
(1,366
|
)
|
||
|
Total stockholders' equity
|
18,053
|
|
|
11,338
|
|
||
|
Non-controlling interest in Spark HoldCo, LLC
|
25,628
|
|
|
21,981
|
|
||
|
Total equity
|
43,681
|
|
|
33,319
|
|
||
|
Total liabilities and stockholders' equity
|
$
|
159,440
|
|
|
$
|
162,234
|
|
|
(1)
|
Prepaid assets includes prepaid assets - affiliates of
$99
and
$210
as of March 31, 2016 and December 31, 2015, respectively. See Note 11 "Transaction with Affiliates" for further discussion.
|
|
(2)
|
See Note 3 "Equity" for disclosure of our variable interest entity in Spark HoldCo, LLC.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Revenues:
|
|
|
|
||||
|
Retail revenues
(1)
|
$
|
110,019
|
|
|
$
|
99,874
|
|
|
Net asset optimization revenues
(2)
|
527
|
|
|
1,929
|
|
||
|
Total Revenues
|
110,546
|
|
|
101,803
|
|
||
|
Operating Expenses:
|
|
|
|
||||
|
Retail cost of revenues
(3)
|
68,800
|
|
|
69,085
|
|
||
|
General and administrative
(4)
|
17,380
|
|
|
14,704
|
|
||
|
Depreciation and amortization
|
6,789
|
|
|
4,278
|
|
||
|
Total Operating Expenses
|
92,969
|
|
|
88,067
|
|
||
|
Operating income
|
17,577
|
|
|
13,736
|
|
||
|
Other (expense)/income:
|
|
|
|
||||
|
Interest expense
|
(753
|
)
|
|
(381
|
)
|
||
|
Interest and other income
|
(95
|
)
|
|
135
|
|
||
|
Total other expenses
|
(848
|
)
|
|
(246
|
)
|
||
|
Income before income tax expense
|
16,729
|
|
|
13,490
|
|
||
|
Income tax expense
|
988
|
|
|
561
|
|
||
|
Net income
|
$
|
15,741
|
|
|
$
|
12,929
|
|
|
Less: Net income attributable to non-controlling interests
|
11,568
|
|
|
10,520
|
|
||
|
Net income attributable to Spark Energy, Inc. stockholders
|
$
|
4,173
|
|
|
$
|
2,409
|
|
|
|
|
|
|
||||
|
Net income attributable to Spark Energy, Inc. per share of Class A common stock
|
|
|
|
||||
|
Basic
|
$
|
1.11
|
|
|
$
|
0.80
|
|
|
Diluted
|
$
|
0.68
|
|
|
$
|
0.80
|
|
|
|
|
|
|
|
|||
|
Weighted average shares of Class A common stock outstanding
|
|
|
|
|
|||
|
Basic
|
3,756
|
|
|
3,000
|
|
||
|
Diluted
|
14,520
|
|
|
3,000
|
|
||
|
(1)
|
Retail revenues includes retail revenues—affiliates of
$0
for each of the three months ended March 31, 2016 and 2015.
|
|
(2)
|
Net asset optimization revenues includes asset optimization revenues—affiliates of
$113
and
$489
for the three months ended March 31, 2016 and 2015, respectively, and asset optimization revenues—affiliates cost of revenues of
$1,258
and
$3,093
for the three months ended March 31, 2016 and 2015, respectively.
|
|
(3)
|
Retail cost of revenues includes retail cost of revenues—affiliates of less than
$100
for each of the three months ended March 31, 2016 and 2015.
|
|
(4)
|
General and administrative includes general and administrative expense—affiliates of
$4.4 million
and
$0
for the three months ended March 31, 2016 and 2015, respectively.
|
|
|
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
|
Additional Paid In Capital
|
Retained Earnings (Deficit)
|
Total Stockholders Equity
|
Non-controlling Interest
|
Total Equity
|
|||||||||||||||||
|
Balance at December 31, 2015
|
3,119
|
|
10,750
|
|
—
|
|
$
|
31
|
|
$
|
108
|
|
$
|
12,565
|
|
$
|
(1,366
|
)
|
$
|
11,338
|
|
$
|
21,981
|
|
$
|
33,319
|
|
|
Stock based compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
220
|
|
—
|
|
220
|
|
—
|
|
220
|
|
|||||||
|
Consolidated net income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4,173
|
|
4,173
|
|
11,568
|
|
15,741
|
|
|||||||
|
Beneficial conversion feature
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
63
|
|
—
|
|
63
|
|
—
|
|
63
|
|
|||||||
|
Distributions paid to non-controlling unit holders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(5,876
|
)
|
(5,876
|
)
|
|||||||
|
Dividends paid to Class A common stockholders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1,493
|
)
|
(1,493
|
)
|
—
|
|
(1,493
|
)
|
|||||||
|
Tax impact from tax receivable agreement upon exchange of units of Spark HoldCo, LLC to shares of Class A Common Stock
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,707
|
|
—
|
|
1,707
|
|
—
|
|
1,707
|
|
|||||||
|
Exchange of shares of Class B common stock to shares of Class A common stock
|
1,000
|
|
(1,000
|
)
|
—
|
|
10
|
|
(10
|
)
|
2,045
|
|
—
|
|
2,045
|
|
(2,045
|
)
|
—
|
|
|||||||
|
Balance at March 31, 2016
|
4,119
|
|
9,750
|
|
—
|
|
$
|
41
|
|
$
|
98
|
|
$
|
16,600
|
|
$
|
1,314
|
|
$
|
18,053
|
|
$
|
25,628
|
|
$
|
43,681
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
15,741
|
|
|
$
|
12,929
|
|
|
Adjustments to reconcile net income to net cash flows provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization expense
|
6,789
|
|
|
4,278
|
|
||
|
Deferred income taxes
|
841
|
|
|
(159
|
)
|
||
|
Stock based compensation
|
618
|
|
|
550
|
|
||
|
Amortization of deferred financing costs
|
117
|
|
|
50
|
|
||
|
Change in fair value of CenStar Earnout
|
1,000
|
|
|
—
|
|
||
|
Bad debt expense
|
907
|
|
|
2,947
|
|
||
|
Loss on derivatives, net
|
9,749
|
|
|
1,305
|
|
||
|
Current period cash settlements on derivatives, net
|
(10,457
|
)
|
|
(4,191
|
)
|
||
|
Accretion of discount to convertible subordinated notes to affiliate
|
35
|
|
|
—
|
|
||
|
Interest paid in kind - subordinated convertible notes
|
155
|
|
|
—
|
|
||
|
Loss on equity method investment in eRex Spark
|
80
|
|
|
—
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Decrease in restricted cash
|
—
|
|
|
707
|
|
||
|
Decrease in accounts receivable
|
5,060
|
|
|
1,924
|
|
||
|
(Increase) decrease in accounts receivable—affiliates
|
(273
|
)
|
|
207
|
|
||
|
Decrease in inventory
|
3,484
|
|
|
7,521
|
|
||
|
Increase in customer acquisition costs
|
(2,305
|
)
|
|
(5,629
|
)
|
||
|
(Increase) decrease in prepaid and other current assets
|
(1,180
|
)
|
|
2,621
|
|
||
|
Decrease (increase) in intangible assets—customer acquisitions
|
—
|
|
|
(676
|
)
|
||
|
Increase in other assets
|
265
|
|
|
—
|
|
||
|
Decrease in accounts payable and accrued liabilities
|
(7,340
|
)
|
|
(6,226
|
)
|
||
|
Increase in accounts payable—affiliates
|
1,949
|
|
|
415
|
|
||
|
Increase in other current liabilities
|
156
|
|
|
673
|
|
||
|
Increase in other non-current liabilities
|
111
|
|
|
—
|
|
||
|
Net cash provided by operating activities
|
25,502
|
|
|
19,246
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchases of property and equipment
|
(665
|
)
|
|
(441
|
)
|
||
|
Investment in eRex joint venture
|
(168
|
)
|
|
—
|
|
||
|
Net cash used in investing activities
|
(833
|
)
|
|
(441
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Borrowings on the Senior Credit Facility
|
—
|
|
|
3,000
|
|
||
|
Payments on the Senior Credit Facility
|
(18,825
|
)
|
|
(16,000
|
)
|
||
|
Payment of dividends to Class A common stockholders
|
(1,493
|
)
|
|
(1,088
|
)
|
||
|
Payment of distributions to non-controlling unitholders
|
(5,876
|
)
|
|
(3,897
|
)
|
||
|
Net cash used in financing activities
|
(26,194
|
)
|
|
(17,985
|
)
|
||
|
(Decrease) increase in cash and cash equivalents
|
(1,525
|
)
|
|
820
|
|
||
|
Cash and cash equivalents—beginning of period
|
4,474
|
|
|
4,359
|
|
||
|
Cash and cash equivalents—end of period
|
$
|
2,949
|
|
|
$
|
5,179
|
|
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
||||
|
Non cash items:
|
|
|
|
||||
|
Property and equipment purchase accrual
|
$
|
57
|
|
|
$
|
19
|
|
|
Tax impact from tax receivable agreement upon exchange of units of Spark HoldCo, LLC to shares of Class A Common Stock
|
$
|
1,707
|
|
|
$
|
—
|
|
|
Cash paid during the period for:
|
|
|
|
||||
|
Interest
|
$
|
539
|
|
|
$
|
366
|
|
|
Taxes
|
$
|
842
|
|
|
$
|
—
|
|
|
|
The Company
|
NuDevco Retail and Retailco
(1)
|
||
|
From the January 1, 2015 to May 3, 2015
|
21.82
|
%
|
78.18
|
%
|
|
From May 4, 2015 to December 30, 2015
|
22.37
|
%
|
77.63
|
%
|
|
From December 31, 2015 to February 2, 2016
|
22.49
|
%
|
77.51
|
%
|
|
From February 3, 2016 to March 31, 2016
|
29.70
|
%
|
70.30
|
%
|
|
(1)
|
In January 2016, Retailco succeeded to the interest of NuDevco Retail Holdings of its Class B common stock and an equal number of Spark HoldCo units it held pursuant to a series of transfers.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
|
|
|
||||
|
Net income allocated to non-controlling interest
|
$
|
12,008
|
|
|
$
|
10,546
|
|
|
Income tax expense allocated to non-controlling interest
|
440
|
|
|
26
|
|
||
|
Net income attributable to non-controlling interest
|
$
|
11,568
|
|
|
$
|
10,520
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||
|
|
March 31, 2016
|
|
March 31, 2015
|
||||
|
Net income attributable to stockholders of Class A common stock
|
$
|
4,173
|
|
|
$
|
2,409
|
|
|
Basic weighted average Class A common shares outstanding
|
3,756
|
|
|
3,000
|
|
||
|
Basic EPS attributable to stockholders
|
$
|
1.11
|
|
|
$
|
0.80
|
|
|
|
|
|
|
||||
|
Net income attributable to stockholders of Class A common stock
|
$
|
4,173
|
|
|
$
|
2,409
|
|
|
Effect of conversion of Class B common stock to shares of Class A common stock, net of tax effect
|
6,094
|
|
|
—
|
|
||
|
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, net of tax effect
|
(413
|
)
|
|
—
|
|
||
|
Diluted net income attributable to stockholders of Class A common stock
|
9,854
|
|
|
2,409
|
|
||
|
Basic weighted average Class A common shares outstanding
|
3,756
|
|
|
3,000
|
|
||
|
Effect of dilutive Class B common stock
|
10,113
|
|
|
—
|
|
||
|
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
|
493
|
|
|
—
|
|
||
|
Effect of dilutive restricted stock units
|
158
|
|
|
—
|
|
||
|
Diluted weighted average shares outstanding
|
14,520
|
|
|
3,000
|
|
||
|
|
|
|
|
||||
|
Diluted EPS attributable to stockholders
|
$
|
0.68
|
|
|
$
|
0.80
|
|
|
|
March 31, 2016
|
||
|
Assets
|
|
||
|
Current assets:
|
|
||
|
Cash and cash equivalents
|
$
|
2,949
|
|
|
Accounts receivable
|
53,969
|
|
|
|
Intercompany receivable with Spark Energy, Inc.
|
31,638
|
|
|
|
Other current assets
|
34,463
|
|
|
|
Total current assets
|
123,019
|
|
|
|
Non-current assets:
|
|
||
|
Goodwill
|
18,379
|
|
|
|
Other assets
|
15,215
|
|
|
|
Total non-current assets
|
33,594
|
|
|
|
Total Assets
|
$
|
156,613
|
|
|
|
|
||
|
Liabilities
|
|
||
|
Current liabilities:
|
|
||
|
Accounts payable
|
$
|
23,206
|
|
|
Current portion of Senior Credit Facility
|
10,306
|
|
|
|
Other current liabilities
|
29,459
|
|
|
|
Total current liabilities
|
62,971
|
|
|
|
Long-term liabilities:
|
|
||
|
Long-term portion of Senior Credit Facility
|
13,266
|
|
|
|
Convertible subordinated notes to affiliates
|
6,466
|
|
|
|
Other long-term liabilities
|
2,269
|
|
|
|
Total long-term liabilities
|
22,001
|
|
|
|
Total Liabilities
|
$
|
84,972
|
|
|
|
Estimated
useful lives |
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
|
(years)
|
|
(In thousands)
|
||||||
|
Information technology
|
2 – 5
|
|
$
|
28,109
|
|
|
$
|
27,392
|
|
|
Leasehold improvements
|
2 – 5
|
|
4,568
|
|
|
4,568
|
|
||
|
Furniture and fixtures
|
2 – 5
|
|
1,012
|
|
|
1,007
|
|
||
|
Total
|
|
|
33,689
|
|
|
32,967
|
|
||
|
Accumulated depreciation
|
|
|
(28,934
|
)
|
|
(28,491
|
)
|
||
|
Property and equipment—net
|
|
|
$
|
4,755
|
|
|
$
|
4,476
|
|
|
|
March 31, 2016
|
December 31, 2015
|
||||
|
Goodwill
|
$
|
18,379
|
|
$
|
18,379
|
|
|
Customer relationships - Acquired
(1)
|
|
|
||||
|
Cost
|
$
|
14,883
|
|
$
|
14,883
|
|
|
Accumulated amortization
|
(6,363
|
)
|
(4,503
|
)
|
||
|
Customer relationships - Acquired, net
|
$
|
8,520
|
|
$
|
10,380
|
|
|
Customer relationships - Other
(2)
|
|
|
||||
|
Cost
|
$
|
4,320
|
|
$
|
4,320
|
|
|
Accumulated amortization
|
(1,630
|
)
|
(1,271
|
)
|
||
|
Customer relationships - Other, net
|
$
|
2,690
|
|
$
|
3,049
|
|
|
Trademarks
(3)
|
|
|
||||
|
Cost
|
$
|
1,268
|
|
$
|
1,268
|
|
|
Accumulated amortization
|
(105
|
)
|
(74
|
)
|
||
|
Trademarks, net
|
$
|
1,163
|
|
$
|
1,194
|
|
|
|
Goodwill
|
Customer Relationships - Acquired
|
Customer Relationships - Others
|
Trademarks
|
||||||||
|
Balance at December 31, 2015
|
$
|
18,379
|
|
$
|
10,380
|
|
$
|
3,049
|
|
$
|
1,194
|
|
|
Amortization expense
|
—
|
|
(1,860
|
)
|
(359
|
)
|
(31
|
)
|
||||
|
Balance at March 31, 2016
|
$
|
18,379
|
|
$
|
8,520
|
|
$
|
2,690
|
|
$
|
1,163
|
|
|
Year ending December 31,
|
|
||
|
2016
|
$
|
4,504
|
|
|
2017
|
4,116
|
|
|
|
2018
|
2,204
|
|
|
|
2019
|
861
|
|
|
|
2020
|
127
|
|
|
|
> 5 years
|
561
|
|
|
|
Total
|
$
|
12,373
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
Current portion of Senior Credit Facility—Working Capital Line
(1) (2)
|
$
|
5,000
|
|
|
$
|
22,500
|
|
|
Current portion of Senior Credit Facility—Acquisition Line
(1) (2)
|
5,306
|
|
|
5,306
|
|
||
|
Total current debt
|
10,306
|
|
|
27,806
|
|
||
|
Long-term portion of Senior Credit Facility—Acquisition Line
(1)
|
13,266
|
|
|
14,592
|
|
||
|
Convertible subordinated notes to affiliate
(3)
|
6,466
|
|
|
6,339
|
|
||
|
Total long-term debt
|
19,732
|
|
|
20,931
|
|
||
|
Total debt
|
$
|
30,038
|
|
|
$
|
48,737
|
|
|
(1)
|
As of
March 31, 2016
and
December 31, 2015
, the Company had
$21.7 million
and
$21.5 million
in letters of credit issued, respectively.
|
|
(2)
|
As of
March 31, 2016
and
December 31, 2015
, the weighted average interest rate on the current portion of our Senior Credit Facility was
4.09%
and
3.90%
, respectively.
|
|
(3)
|
During the three months ended March 31, 2016, we paid in-kind
$0.2 million
of interest, which was added to the outstanding balance of the convertible subordinated notes. Unamortized discount of
$0.8 million
and
$0.7 million
at
March 31, 2016
and
December 31, 2015
, respectively, is related to beneficial conversion features of the convertible subordinated notes.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Interest incurred on Senior Credit Facility
|
$
|
318
|
|
|
$
|
229
|
|
|
Commitment fees
|
30
|
|
|
77
|
|
||
|
Letters of credit fees
|
162
|
|
|
25
|
|
||
|
Amortization of deferred financing costs
|
117
|
|
|
50
|
|
||
|
Interest incurred on convertible subordinated notes to affiliate
(1)
|
126
|
|
|
—
|
|
||
|
Interest Expense
|
$
|
753
|
|
|
$
|
381
|
|
|
(1)
|
Includes amortization of the discount on the convertible subordinated notes to affiliates
$0.1 million
for the three months ended March 31, 2016.
|
|
- the Eurodollar-based rate plus an applicable margin of up to 3.00% per year (based on the prevailing utilization);
|
|
- the alternate base rate plus an applicable margin of up to 2.00% per year (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 year, 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 year (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%.
|
|
- 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. A contingent payment arrangement related to the CenStar acquisition is categorized as Level 3.
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
March 31, 2016
|
|
|
|
|
|
|
|
||||||||
|
Non-trading commodity derivative assets
|
$
|
—
|
|
|
$
|
235
|
|
|
$
|
—
|
|
|
$
|
235
|
|
|
Trading commodity derivative assets
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
||||
|
Total commodity derivative assets
|
$
|
—
|
|
|
$
|
240
|
|
|
$
|
—
|
|
|
$
|
240
|
|
|
Non-trading commodity derivative liabilities
|
$
|
(3,042
|
)
|
|
$
|
(7,221
|
)
|
|
$
|
—
|
|
|
$
|
(10,263
|
)
|
|
Trading commodity derivative liabilities
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
||||
|
Total commodity derivative liabilities
|
$
|
(3,042
|
)
|
|
$
|
(7,223
|
)
|
|
$
|
—
|
|
|
$
|
(10,265
|
)
|
|
Contingent payment arrangement
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(1,500
|
)
|
|
$
|
(1,500
|
)
|
|
|
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
|
)
|
|
•
|
Forward contracts, which commit the Company to purchase or sell energy commodities in the future;
|
|
•
|
Futures contracts, which are exchange-traded standardized commitments to purchase or sell a commodity or financial instrument;
|
|
•
|
Swap agreements, which require payments to or from counterparties based upon the differential between two prices for a predetermined notional quantity; and
|
|
•
|
Option contracts, which convey to the option holder the right but not the obligation to purchase or sell a commodity.
|
|
Commodity
|
Notional
|
|
March 31, 2016
|
|
December 31, 2015
|
||
|
Natural Gas
|
MMBtu
|
|
5,729
|
|
|
7,543
|
|
|
Natural Gas Basis
|
MMBtu
|
|
—
|
|
|
455
|
|
|
Electricity
|
MWh
|
|
1,097
|
|
|
1,187
|
|
|
Commodity
|
Notional
|
|
March 31, 2016
|
|
December 31, 2015
|
||
|
Natural Gas
|
MMBtu
|
|
(162
|
)
|
|
8
|
|
|
Natural Gas Basis
|
MMBtu
|
|
—
|
|
|
(455
|
)
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Loss on non-trading derivatives, net
|
$
|
(9,620
|
)
|
|
$
|
(1,200
|
)
|
|
Loss on trading derivatives, net
|
(129
|
)
|
|
(105
|
)
|
||
|
Loss on derivatives, net
|
(9,749
|
)
|
|
(1,305
|
)
|
||
|
Current period settlements on non-trading derivatives
(1)
|
11,277
|
|
|
4,115
|
|
||
|
Current period settlements on trading derivatives
|
(5
|
)
|
|
76
|
|
||
|
Total current period settlements on derivatives
|
$
|
11,272
|
|
|
$
|
4,191
|
|
|
|
March 31, 2016
|
||||||||||||||||||
|
Description
|
Gross Assets
|
|
Gross
Amounts Offset |
|
Net Assets
|
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
|
Non-trading commodity derivatives
|
$
|
303
|
|
|
$
|
(68
|
)
|
|
$
|
235
|
|
|
$
|
—
|
|
|
$
|
235
|
|
|
Trading commodity derivatives
|
7
|
|
|
(2
|
)
|
|
5
|
|
|
—
|
|
|
5
|
|
|||||
|
Total Current Derivative Assets
|
310
|
|
|
(70
|
)
|
|
240
|
|
|
—
|
|
|
240
|
|
|||||
|
Non-trading commodity derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total Non-current Derivative Assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total Derivative Assets
|
$
|
310
|
|
|
$
|
(70
|
)
|
|
$
|
240
|
|
|
$
|
—
|
|
|
$
|
240
|
|
|
|
March 31, 2016
|
||||||||||||||||||
|
Description
|
Gross
Liabilities |
|
Gross
Amounts Offset |
|
Net
Liabilities |
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
|
Non-trading commodity derivatives
|
$
|
(11,960
|
)
|
|
$
|
2,243
|
|
|
$
|
(9,717
|
)
|
|
$
|
—
|
|
|
$
|
(9,717
|
)
|
|
Trading commodity derivatives
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||||
|
Total Current Derivative Liabilities
|
(11,962
|
)
|
|
2,243
|
|
|
(9,719
|
)
|
|
—
|
|
|
(9,719
|
)
|
|||||
|
Non-trading commodity derivatives
|
(742
|
)
|
|
196
|
|
|
(546
|
)
|
|
—
|
|
|
(546
|
)
|
|||||
|
Total Non-current Derivative Liabilities
|
(742
|
)
|
|
196
|
|
|
(546
|
)
|
|
—
|
|
|
(546
|
)
|
|||||
|
Total Derivative Liabilities
|
$
|
(12,704
|
)
|
|
$
|
2,439
|
|
|
$
|
(10,265
|
)
|
|
$
|
—
|
|
|
$
|
(10,265
|
)
|
|
|
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
|
)
|
|
•
|
“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.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Reconciliation of Retail Gross Margin to Income before taxes
|
|
|
|
||||
|
Income before income tax expense
|
$
|
16,729
|
|
|
$
|
13,490
|
|
|
Interest and other income
|
95
|
|
|
(135
|
)
|
||
|
Interest expense
|
753
|
|
|
381
|
|
||
|
Operating Income
|
17,577
|
|
|
13,736
|
|
||
|
Depreciation and amortization
|
6,789
|
|
|
4,278
|
|
||
|
General and administrative
|
17,380
|
|
|
14,704
|
|
||
|
Less:
|
|
|
|
||||
|
Net asset optimization revenue
|
527
|
|
|
1,929
|
|
||
|
Net, Losses on non-trading derivative instruments
|
(9,620
|
)
|
|
(1,200
|
)
|
||
|
Net, Cash settlements on non-trading derivative instruments
|
11,277
|
|
|
4,115
|
|
||
|
Retail Gross Margin
|
$
|
39,562
|
|
|
$
|
27,874
|
|
|
Three Months Ended March 31, 2016
|
Retail
Electricity |
|
Retail
Natural Gas |
|
Corporate
and Other |
|
Eliminations
|
|
Spark Retail
|
||||||||||
|
Total revenues
|
$
|
61,933
|
|
|
$
|
48,613
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
110,546
|
|
|
Retail cost of revenues
|
46,300
|
|
|
22,500
|
|
|
—
|
|
|
—
|
|
|
68,800
|
|
|||||
|
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net asset optimization revenues
|
—
|
|
|
527
|
|
|
—
|
|
|
—
|
|
|
527
|
|
|||||
|
Losses on non-trading derivatives
|
(9,390
|
)
|
|
(230
|
)
|
|
—
|
|
|
—
|
|
|
(9,620
|
)
|
|||||
|
Current period settlements on non-trading derivatives
|
9,617
|
|
|
1,660
|
|
|
—
|
|
|
—
|
|
|
11,277
|
|
|||||
|
Retail Gross Margin
|
$
|
15,406
|
|
|
$
|
24,156
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
39,562
|
|
|
Total Assets at March 31, 2016
|
$
|
154,963
|
|
|
$
|
124,665
|
|
|
$
|
97,125
|
|
|
$
|
(217,313
|
)
|
|
$
|
159,440
|
|
|
Goodwill at March 31, 2016
|
$
|
16,476
|
|
|
$
|
1,903
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,379
|
|
|
Three Months Ended March 31, 2015
|
Retail
Electricity |
|
Retail
Natural Gas |
|
Corporate
and Other |
|
Eliminations
|
|
Spark Retail
|
||||||||||
|
Total revenues
|
$
|
44,449
|
|
|
$
|
57,354
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
101,803
|
|
|
Retail cost of revenues
|
35,619
|
|
|
33,466
|
|
|
—
|
|
|
—
|
|
|
69,085
|
|
|||||
|
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net asset optimization revenues
|
—
|
|
|
1,929
|
|
|
—
|
|
|
—
|
|
|
1,929
|
|
|||||
|
Losses on non-trading derivatives
|
(633
|
)
|
|
(567
|
)
|
|
—
|
|
|
—
|
|
|
(1,200
|
)
|
|||||
|
Current period settlements on non-trading derivatives
|
(99
|
)
|
|
4,214
|
|
|
—
|
|
|
—
|
|
|
4,115
|
|
|||||
|
Retail Gross Margin
|
$
|
9,562
|
|
|
$
|
18,312
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
27,874
|
|
|
Total Assets at December 31, 2015
|
$
|
150,245
|
|
|
$
|
113,583
|
|
|
$
|
88,823
|
|
|
$
|
(190,417
|
)
|
|
$
|
162,234
|
|
|
Goodwill at December 31, 2015
|
$
|
16,476
|
|
|
$
|
1,903
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,379
|
|
|
•
|
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 internal billing systems,
|
|
•
|
ability to successfully navigate entry into new markets,
|
|
•
|
whether our majority stockholder or its affiliates offers us acquisition opportunities on terms that are commercially acceptable to us,
|
|
•
|
competition, and
|
|
•
|
other factors discussed in "Risk Factors" in our Form 10-K for the year ended December 31, 2015 and in our 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, variable-price and flat-rate contracts. For the
three months ended March 31, 2016
and
2015
, approximately
44%
and
55%
, 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
three months ended March 31, 2016
and
2015
, approximately
56%
and
45%
, respectively, of our retail revenues were derived from the sale of electricity.
|
|
RCEs:
|
|
|
|
|
|
|
(In thousands)
|
December 31, 2015
|
Additions
|
Attrition
|
March 31, 2016
|
% Increase (Decrease)
|
|
Retail Electricity RCEs
|
257
|
33
|
(33)
|
257
|
—%
|
|
Retail Natural Gas RCEs
|
158
|
15
|
(15)
|
158
|
—%
|
|
Total Retail RCEs
|
415
|
48
|
(48)
|
415
|
—%
|
|
RCEs by Geographic Location:
|
|
|
|
|
|
|
|
(In thousands)
|
Electricity
|
% of Total
|
Natural Gas
|
% of Total
|
Total
|
% of Total
|
|
East
|
156
|
61%
|
70
|
44%
|
226
|
54%
|
|
Midwest
|
44
|
17%
|
52
|
33%
|
96
|
23%
|
|
Southwest
|
57
|
22%
|
36
|
23%
|
93
|
23%
|
|
Total
|
257
|
100%
|
158
|
100%
|
415
|
100%
|
|
•
|
East - New York, New Jersey, Pennsylvania, Connecticut, Massachusetts, Maryland and Florida;
|
|
•
|
Midwest - Illinois, Indiana, Michigan and Ohio; and
|
|
•
|
Southwest - Texas, California, Nevada, Colorado and Arizona.
|
|
|
Three Months Ended March 31,
|
||||||
|
(in thousands)
|
2016
|
|
2015
|
||||
|
Adjusted EBITDA
|
$
|
21,061
|
|
|
$
|
10,184
|
|
|
Retail Gross Margin
|
$
|
39,562
|
|
|
$
|
27,874
|
|
|
•
|
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.
|
|
|
Three Months Ended March 31,
|
||||||
|
(in thousands)
|
2016
|
|
2015
|
||||
|
Reconciliation of Adjusted EBITDA to Net Income:
|
|
|
|
||||
|
Net income
|
$
|
15,741
|
|
|
$
|
12,929
|
|
|
Depreciation and amortization
|
6,789
|
|
|
4,278
|
|
||
|
Interest expense
|
753
|
|
|
381
|
|
||
|
Income tax expense
|
988
|
|
|
561
|
|
||
|
EBITDA
|
24,271
|
|
|
18,149
|
|
||
|
Less:
|
|
|
|
||||
|
Net, Losses on derivative instruments
|
(9,749
|
)
|
|
(1,305
|
)
|
||
|
Net, Cash settlements on derivative instruments
|
11,272
|
|
|
4,191
|
|
||
|
Customer acquisition costs
|
2,305
|
|
|
5,629
|
|
||
|
Plus:
|
|
|
|
|
|
||
|
Non-cash compensation expense
|
618
|
|
|
550
|
|
||
|
Adjusted EBITDA
|
$
|
21,061
|
|
|
$
|
10,184
|
|
|
|
Three Months Ended March 31,
|
||||||
|
(in thousands)
|
2016
|
|
2015
|
||||
|
Reconciliation of Adjusted EBITDA to net cash provided by operating activities:
|
|
|
|
||||
|
Net cash provided by operating activities
|
$
|
25,502
|
|
|
$
|
19,246
|
|
|
Amortization of deferred financing costs
|
(117
|
)
|
|
(50
|
)
|
||
|
Bad debt expense
|
(907
|
)
|
|
(2,947
|
)
|
||
|
Interest expense
|
753
|
|
|
381
|
|
||
|
Income tax expense
|
988
|
|
|
561
|
|
||
|
Changes in operating working capital
|
|
|
|
||||
|
Accounts receivable, prepaids, current assets
|
(3,607
|
)
|
|
(4,783
|
)
|
||
|
Inventory
|
(3,484
|
)
|
|
(7,521
|
)
|
||
|
Accounts payable and accrued liabilities
|
5,391
|
|
|
5,811
|
|
||
|
Other
|
(3,458
|
)
|
|
(514
|
)
|
||
|
Adjusted EBITDA
|
$
|
21,061
|
|
|
$
|
10,184
|
|
|
Cash Flow Data:
|
|
|
|
||||
|
Cash flows provided by operating activities
|
$
|
25,502
|
|
|
$
|
19,246
|
|
|
Cash flows used in investing activities
|
(833
|
)
|
|
(441
|
)
|
||
|
Cash flows used in financing activities
|
(26,194
|
)
|
|
(17,985
|
)
|
||
|
|
Three Months Ended March 31,
|
||||||
|
(in thousands)
|
2016
|
|
2015
|
||||
|
Reconciliation of Retail Gross Margin to Operating Income:
|
|
|
|
||||
|
Operating income
|
$
|
17,577
|
|
|
$
|
13,736
|
|
|
Depreciation and amortization
|
6,789
|
|
|
4,278
|
|
||
|
General and administrative
|
17,380
|
|
|
14,704
|
|
||
|
Less:
|
|
|
|
||||
|
Net asset optimization revenues
|
527
|
|
|
1,929
|
|
||
|
Net, Losses on non-trading derivative instruments
|
(9,620
|
)
|
|
(1,200
|
)
|
||
|
Net, Cash settlements on non-trading derivative instruments
|
11,277
|
|
|
4,115
|
|
||
|
Retail Gross Margin
|
$
|
39,562
|
|
|
$
|
27,874
|
|
|
In Thousands
|
Three Months Ended March 31,
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
Change
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Retail revenues
|
$
|
110,019
|
|
|
$
|
99,874
|
|
|
$
|
10,145
|
|
|
Net asset optimization revenues
|
527
|
|
|
1,929
|
|
|
(1,402
|
)
|
|||
|
Total Revenues
|
110,546
|
|
|
101,803
|
|
|
8,743
|
|
|||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|||
|
Retail cost of revenues
|
68,800
|
|
|
69,085
|
|
|
(285
|
)
|
|||
|
General and administrative
|
17,380
|
|
|
14,704
|
|
|
2,676
|
|
|||
|
Depreciation and amortization
|
6,789
|
|
|
4,278
|
|
|
2,511
|
|
|||
|
Total Operating Expenses
|
92,969
|
|
|
88,067
|
|
|
4,902
|
|
|||
|
Operating income
|
17,577
|
|
|
13,736
|
|
|
3,841
|
|
|||
|
Other (expense)/income:
|
|
|
|
|
|
|
|
|
|||
|
Interest expense
|
(753
|
)
|
|
(381
|
)
|
|
(372
|
)
|
|||
|
Interest and other income
|
(95
|
)
|
|
135
|
|
|
(230
|
)
|
|||
|
Total other (expenses)/income
|
(848
|
)
|
|
(246
|
)
|
|
(602
|
)
|
|||
|
Income before income tax expense
|
16,729
|
|
|
13,490
|
|
|
3,239
|
|
|||
|
Income tax expense
|
988
|
|
|
561
|
|
|
427
|
|
|||
|
Net income
|
$
|
15,741
|
|
|
$
|
12,929
|
|
|
$
|
2,812
|
|
|
Adjusted EBITDA
(1)
|
$
|
21,061
|
|
|
$
|
10,184
|
|
|
$
|
10,877
|
|
|
Retail Gross Margin
(1)
|
39,562
|
|
|
27,874
|
|
|
11,688
|
|
|||
|
Customer Acquisition Costs
|
2,305
|
|
|
5,629
|
|
|
(3,324
|
)
|
|||
|
RCE Attrition
|
4.3
|
%
|
|
5.7
|
%
|
|
(1.4
|
)%
|
|||
|
(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
|
$
|
25.5
|
|
|
Change in natural gas volumes sold
|
(3.8
|
)
|
|
|
Change in electricity unit revenue per MWh
|
(8.0
|
)
|
|
|
Change in natural gas unit revenue per MMBtu
|
(3.6
|
)
|
|
|
Change in net asset optimization revenue (expense)
|
(1.4
|
)
|
|
|
Change in total revenues
|
$
|
8.7
|
|
|
Change in electricity volumes sold
|
$
|
20.0
|
|
|
Change in natural gas volumes sold
|
(2.6
|
)
|
|
|
Change in electricity unit cost per MWh
|
(8.3
|
)
|
|
|
Change in natural gas unit cost per MMBtu
|
(10.6
|
)
|
|
|
Change in value of retail derivative portfolio
|
1.2
|
|
|
|
Change in retail cost of revenues
|
$
|
(0.3
|
)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands, except per unit operating data)
|
||||||
|
Retail Natural Gas Segment
|
|
|
|
||||
|
Total Revenues
|
$
|
48,613
|
|
|
$
|
57,354
|
|
|
Retail Cost of Revenues
|
22,500
|
|
|
33,466
|
|
||
|
Less: Net Asset Optimization Revenues
|
527
|
|
|
1,929
|
|
||
|
Less: Net Gains on non-trading derivatives, net of cash settlements
|
1,430
|
|
|
3,647
|
|
||
|
Retail Gross Margin—Gas
|
$
|
24,156
|
|
|
$
|
18,312
|
|
|
Volume of Gas (MMBtu)
|
6,112,431
|
|
|
6,564,045
|
|
||
|
Retail Gross Margin
—
Gas ($/MMBtu)
|
$
|
3.95
|
|
|
$
|
2.79
|
|
|
Retail Electricity Segment
|
|
|
|
||||
|
Total Revenues
|
$
|
61,933
|
|
|
$
|
44,449
|
|
|
Retail Cost of Revenues
|
46,300
|
|
|
35,619
|
|
||
|
Less: Net Gains (Losses) on non-trading derivatives, net of cash settlements
|
227
|
|
|
(732
|
)
|
||
|
Retail Gross Margin—Electricity
|
$
|
15,406
|
|
|
$
|
9,562
|
|
|
Volume of Electricity (MWh)
|
586,677
|
|
|
372,851
|
|
||
|
Retail Gross Margin—Electricity ($/MWh)
|
$
|
26.26
|
|
|
$
|
25.65
|
|
|
Change in volumes sold
|
$
|
(1.3
|
)
|
|
Change in unit margin per MMBtu
|
7.2
|
|
|
|
Change in retail natural gas segment retail gross margin
|
$
|
5.9
|
|
|
Change in volumes sold
|
$
|
5.5
|
|
|
Change in unit margin per MWh
|
0.3
|
|
|
|
Change in retail electricity segment retail gross margin
|
$
|
5.8
|
|
|
(In thousands)
|
March 31, 2016
|
||
|
Cash and cash equivalents
|
$
|
2,949
|
|
|
Senior Credit Facility Working Capital Line Availability
(1)
|
33,348
|
|
|
|
Senior Credit Facility Acquisition Line Availability
(2)
|
6,428
|
|
|
|
Total Liquidity
|
$
|
42,725
|
|
|
|
Three Months Ended March 31,
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
Change
|
||||||
|
Net cash provided by operating activities
|
$
|
25,502
|
|
|
$
|
19,246
|
|
|
$
|
6,256
|
|
|
Net cash used in investing activities
|
$
|
(833
|
)
|
|
$
|
(441
|
)
|
|
$
|
(392
|
)
|
|
Net cash used in financing activities
|
$
|
(26,194
|
)
|
|
$
|
(17,985
|
)
|
|
$
|
(8,209
|
)
|
|
- 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%.
|
|
- 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.
|
|
|
||||||||||
|
|
|
|
|
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.1
|
|
|
Subscription Agreement, by and between Spark Energy, Inc., Spark HoldCo, LLC and Retailco, LLC, dated as of May 3, 2016.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spark Energy, Inc.
|
||||
|
|
|
|
|||
|
|
|
|
|
|
|
|
May 4, 2016
|
|
|
/s/ Georganne Hodges
|
||
|
|
|
|
Georganne Hodges
|
||
|
|
|
|
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
||
|
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
10.1
|
|
|
Subscription Agreement, by and between Spark Energy, Inc., Spark HoldCo, LLC and Retailco, LLC, dated as of May 3, 2016.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|---|