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
|
|
8.75% Series A Fixed-to-Floating Rate
Cumulative Redeemable Perpetual Preferred 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
|
|
|
|
|
|
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 and the sufficiency of risk management and hedging policies;
|
|
•
|
extreme and unpredictable weather conditions, and the impact of hurricanes and other natural disasters;
|
|
•
|
federal, state and local regulation, including the industry's ability to address or adapt to potentially restrictive new regulations that may be enacted by the New York Public Service Commission;
|
|
•
|
our ability to borrow funds and access credit markets and restrictions in our debt agreements and collateral requirements;
|
|
•
|
credit risk with respect to suppliers and customers;
|
|
•
|
changes in costs to acquire customers and actual customer attrition rates;
|
|
•
|
accuracy of billing systems;
|
|
•
|
whether our majority stockholder or its affiliates offer us acquisition opportunities on terms that are commercially acceptable to us;
|
|
•
|
ability to successfully identify, complete, and efficiently integrate acquisitions into our operations;
|
|
•
|
competition; and
|
|
•
|
the “Risk Factors” in this Annual Report, and in our quarterly reports, other public filings and press releases.
|
|
•
|
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, 2017
,
2016
and
2015
, approximately
82%
,
76%
and
64%
, respectively, of our retail revenue were derived from the sale of electricity.
|
|
•
|
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, 2017
,
2016
and
2015
, approximately
18%
,
24%
and
36%
, 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.
|
|
Company / Portfolio
|
Date Completed
|
RCEs
|
Segment
|
Acquisition Source
|
|
|
Customer Portfolio
|
February 28, 2015
|
12,500
|
Electricity
|
Third Party
|
|
|
CenStar Energy Corp.
|
July 8, 2015
|
65,000
|
Natural Gas
Electricity
|
Third Party
|
|
|
Oasis Power Holdings, LLC
|
July 31, 2015
|
40,000
|
Natural Gas
Electricity
|
Founder / NG&E
|
|
|
Customer Portfolio
|
September 30, 2015
|
9,500
|
Natural Gas
|
Third Party
|
|
|
Provider Companies
(1)
|
August 1, 2016
|
121,000
|
Electricity
|
Third Party
|
|
|
Major Energy Companies
(2)
|
August 23, 2016
|
220,000
|
Natural Gas
Electricity
|
Founder / NG&E
|
|
|
Perigee Energy, LLC
|
April 1, 2017
|
17,000
|
Natural Gas
Electricity
|
Founder / NG&E
|
|
|
Verde Companies
(3)
|
July 1, 2017
|
145,000
|
Electricity
|
Third Party
|
|
|
Customer Portfolio
(4)
|
October 31, 2017
(4)
|
44,000
|
Electricity
|
Third Party
|
|
|
HIKO Energy, LLC
|
March 1, 2018
|
29,000
|
Natural Gas
Electricity
|
Third Party
|
|
|
Customer Portfolio
|
(5)
|
50,000
|
Natural Gas
Electricity
|
Founder / NG&E
|
|
|
(1)
|
Included Electricity Maine, LLC, Electricity N.H., LLC, Provider Power Mass, LLC (collectively, the “Provider Companies”).
|
|
(2)
|
Included Major Energy Services, LLC, Major Energy Electric Services, LLC, and Respond Power, LLC (collectively, the “Major Energy Companies”).
|
|
(3)
|
Included Verde Energy USA, Inc.; Verde Energy USA Commodities, LLC; Verde Energy USA Connecticut, LLC; Verde Energy USA DC, LLC; Verde Energy USA Illinois, LLC; Verde Energy USA Maryland, LLC; Verde Energy USA Massachusetts, LLC; Verde Energy USA New Jersey, LLC; Verde Energy USA New York, LLC; Verde Energy USA Ohio, LLC; Verde Energy USA Pennsylvania, LLC; Verde Energy USA Texas Holdings, LLC; Verde Energy USA Trading, LLC; and Verde Energy Solutions, LLC (collectively, the “Verde Companies”).
|
|
(4)
|
Includes customers transferred from April 2017 through October 2017 from the original owner of Perigee.
|
|
(5)
|
Customers will begin transferring to the Company in April 2018.
|
|
Indirect Sales Brokers
|
30
|
%
|
|
Acquisitions
|
25
|
%
|
|
Web Based
|
14
|
%
|
|
Door to Door
|
13
|
%
|
|
Outbound
|
5
|
%
|
|
Other
|
13
|
%
|
|
—
|
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;
|
|
—
|
significant changes in the pricing methods in the wholesale markets in which we operate;
|
|
—
|
changes in regulatory policies concerning how markets are structured, how compensation is provided for service, and the kinds of different services that can or must be offered;
|
|
—
|
federal, state, foreign and other governmental regulation and legislation; and
|
|
—
|
demand side management, conservation, alternative or renewable energy sources.
|
|
–
|
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;
|
|
–
|
increased liquidity needs to support working capital for the purchase of natural gas and electricity supply to meet our customers’ needs, for the credit requirements of forward physical supply and for generally higher operating expenses;
|
|
–
|
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;
|
|
–
|
ensuring our hedging strategy adequately covers a customer base that is managed through multiple systems; and
|
|
–
|
successfully recognizing expected cost savings and other synergies in overlapping functions.
|
|
—
|
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 and Series A Preferred Stock, or to use our cash flow to fund our operations, capital expenditures and future business opportunities;
|
|
—
|
limiting our ability to fund future acquisitions or engage in other activities that we view as in our long-term best interest;
|
|
—
|
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 are 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;
|
|
—
|
incorrect tax remittances;
|
|
—
|
reduced effectiveness and efficiency of our operations;
|
|
—
|
inability to adequately hedge our portfolio;
|
|
—
|
increased overhead costs;
|
|
—
|
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.
|
|
—
|
prevailing interest rates;
|
|
—
|
the market for similar securities;
|
|
—
|
our financial condition, results of operations and prospects.
|
|
—
|
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 shareholders, subject to the rights of the holders of any series of preferred stock with respect to such series (prior to such time, such actions may be taken without a meeting by written consent of holders of the outstanding stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting);
|
|
—
|
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.
|
|
|
2017
|
2016
|
||
|
Quarter Ended
|
Low
|
High
|
Low
|
High
|
|
March 31
|
$12.25
|
$16.83
|
$8.85
|
$13.81
|
|
June 30
|
$14.18
|
$23.65
|
$8.91
|
$17.82
|
|
September 30
|
$14.50
|
$21.40
|
$11.29
|
$17.35
|
|
December 31
|
$10.70
|
$15.30
|
$11.53
|
$16.23
|
|
|
2017
|
||
|
|
Per Share Amount
|
Record Date
|
Payment Date
|
|
First Quarter
|
$0.18125
|
3/1/2017
|
3/16/2017
|
|
Second Quarter
|
$0.18125
|
5/30/2017
|
6/14/2017
|
|
Third Quarter
|
$0.18125
|
8/29/2017
|
9/14/2017
|
|
Fourth Quarter
|
$0.18125
|
11/29/2017
|
12/14/2017
|
|
|
2016
|
||
|
|
Per Share Amount
|
Record Date
|
Payment Date
|
|
First Quarter
|
$0.18125
|
2/29/2016
|
3/14/2016
|
|
Second Quarter
|
$0.18125
|
5/31/2016
|
6/14/2016
|
|
Third Quarter
|
$0.18125
|
8/29/2016
|
9/13/2016
|
|
Fourth Quarter
|
$0.18125
|
12/1/2016
|
12/14/2016
|
|
Period
|
Total Number of Class A Common Stock Purchased
|
Average Price Paid Per Share of Class A Common Stock
|
Total Number of Shares of Class A Common Stock Purchased as Part of Publicly Announced Program
(1)
|
Approximate Dollar Value of Class A Common Stock That May Yet Be Purchased Under the Program
(in thousands) (1)
|
||||||
|
October 1, 2017 through October 31, 2017
|
|
|
|
$
|
48,112
|
|
||||
|
November 1, 2017 through November 30, 2017
|
|
|
|
$
|
48,112
|
|
||||
|
December 1, 2017 through December 31, 2017
(2)
|
10,000
|
|
$
|
12.28
|
|
10,000
|
|
$
|
47,989
|
|
|
Total
|
10,000
|
|
$
|
12.28
|
|
10,000
|
|
$
|
47,989
|
|
|
(in thousands, except per share and volumetric data)
|
|
Year Ended December 31,
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
2014
|
2013
|
|||||||||||
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
||||||||||
|
Total Revenues
|
|
$
|
798,055
|
|
|
$
|
546,697
|
|
|
$
|
358,153
|
|
$
|
322,876
|
|
$
|
317,090
|
|
|
Operating income
|
|
102,420
|
|
|
84,001
|
|
|
29,905
|
|
(3,841
|
)
|
32,829
|
|
|||||
|
Net income
|
|
76,281
|
|
|
65,673
|
|
|
25,975
|
|
(4,265
|
)
|
31,412
|
|
|||||
|
Net Income (Loss) Attributable to Non-Controlling Interests
|
|
57,427
|
|
|
51,229
|
|
|
22,110
|
|
(4,211
|
)
|
—
|
|
|||||
|
Net income attributable to Spark Energy, Inc. stockholders
|
|
18,854
|
|
|
14,444
|
|
|
3,865
|
|
(54
|
)
|
31,412
|
|
|||||
|
Net income attributable to stockholders of Class A common stock
|
|
15,816
|
|
|
14,444
|
|
|
3,865
|
|
(54
|
)
|
31,412
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss) attributable to Spark Energy, Inc. per share of Class A common stock
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
|
$
|
1.20
|
|
|
$
|
1.27
|
|
|
$
|
0.63
|
|
$
|
(0.01
|
)
|
N/A
(1)
|
|
|
|
Diluted
|
|
$
|
1.19
|
|
|
$
|
1.11
|
|
|
$
|
0.53
|
|
$
|
(0.01
|
)
|
N/A
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Basic
|
|
13,143
|
|
|
11,402
|
|
|
6,129
|
|
6,000
|
|
N/A
(1)
|
|
|||||
|
Diluted
|
|
13,346
|
|
|
12,690
|
|
|
6,655
|
|
6,000
|
|
N/A
(1)
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
||||||||||
|
Current assets
|
|
$
|
296,738
|
|
|
$
|
197,983
|
|
|
$
|
102,680
|
|
$
|
105,989
|
|
$
|
101,291
|
|
|
Current liabilities
|
|
$
|
151,027
|
|
|
$
|
184,056
|
|
|
$
|
84,188
|
|
$
|
92,816
|
|
$
|
73,142
|
|
|
Total assets
|
|
$
|
505,949
|
|
|
$
|
375,230
|
|
|
$
|
162,234
|
|
$
|
138,397
|
|
$
|
109,073
|
|
|
Long-term liabilities
|
|
$
|
152,446
|
|
|
$
|
67,438
|
|
|
$
|
44,727
|
|
$
|
21,463
|
|
$
|
18
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash Flow Data:
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows from operating activities
|
|
$
|
63,912
|
|
|
$
|
67,793
|
|
|
$
|
45,931
|
|
$
|
5,874
|
|
$
|
44,480
|
|
|
Cash flows used in investing activities
|
|
$
|
(97,757
|
)
|
|
$
|
(36,344
|
)
|
|
$
|
(41,943
|
)
|
$
|
(3,040
|
)
|
$
|
(1,481
|
)
|
|
Cash flows provided by (used in) financing activities
|
|
$
|
44,304
|
|
|
$
|
(16,963
|
)
|
|
$
|
(3,873
|
)
|
$
|
(5,664
|
)
|
$
|
(42,369
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other Financial Data:
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted EBITDA
(2)
|
|
$
|
102,884
|
|
|
$
|
81,892
|
|
|
$
|
36,869
|
|
$
|
11,324
|
|
$
|
33,533
|
|
|
Retail gross margin
(2)
|
|
$
|
224,509
|
|
|
$
|
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
|
|
$
|
(43,319
|
)
|
|
$
|
(43,297
|
)
|
|
$
|
(20,043
|
)
|
$
|
(3,305
|
)
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other Operating Data:
|
|
|
|
|
|
|
|
|
||||||||||
|
RCEs (thousands)
|
|
1,042
|
|
|
774
|
|
|
415
|
|
326
|
|
310
|
|
|||||
|
Electricity volumes (MWh)
|
|
6,755,663
|
|
|
4,170,593
|
|
|
2,075,479
|
|
1,526,652
|
|
1,829,657
|
|
|||||
|
Natural gas volumes (MMBtu)
|
|
18,203,684
|
|
|
16,819,713
|
|
|
14,786,681
|
|
15,724,708
|
|
16,598,751
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
•
|
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, 2017
,
2016
and
2015
, approximately
82%
,
76%
and
64%
, respectively, of our retail revenues were derived from the sale of electricity.
|
|
•
|
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, 2017
,
2016
and
2015
, approximately
18%
,
24%
and
36%
, 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.
|
|
RCEs:
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
||
|
(In thousands)
|
2017
|
2016
|
% Increase (Decrease)
|
2016
|
2015
|
% Increase (Decrease)
|
|
Retail Electricity
|
868
|
571
|
52%
|
571
|
257
|
122%
|
|
Retail Natural Gas
|
174
|
203
|
(14)%
|
203
|
158
|
28%
|
|
Total Retail
|
1,042
|
774
|
35%
|
774
|
415
|
87%
|
|
RCEs by Geographic Location:
|
|
|
|
|
|
|
|
(In thousands)
|
Electricity
|
% of Total
|
Natural Gas
|
% of Total
|
Total
|
% of Total
|
|
New England
|
394
|
46%
|
32
|
18%
|
426
|
41%
|
|
Mid-Atlantic
|
324
|
37%
|
72
|
42%
|
396
|
38%
|
|
Midwest
|
70
|
8%
|
45
|
26%
|
115
|
11%
|
|
Southwest
|
80
|
9%
|
25
|
14%
|
105
|
10%
|
|
Total
|
868
|
100%
|
174
|
100%
|
1,042
|
100%
|
|
•
|
New England - Connecticut, Maine, Massachusetts, New Hampshire;
|
|
•
|
Mid-Atlantic - Delaware, Maryland (including the District of Columbia), New Jersey, New York and Pennsylvania;
|
|
•
|
Midwest - Illinois, Indiana, Michigan and Ohio; and
|
|
•
|
Southwest - Arizona, California, Colorado, Nevada, Texas and Florida.
|
|
(In thousands)
|
Retail Electricity
|
Retail Natural Gas
|
Total
|
% Annual Increase (Decrease)
|
|
December 31, 2014
|
157
|
169
|
326
|
|
|
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%
|
|
Additions
(3)
|
659
|
61
|
720
|
|
|
Attrition
|
(362)
|
(90)
|
(452)
|
|
|
December 31, 2017
|
868
|
174
|
1,042
|
35%
|
|
|
|
||||||||
|
(In thousands)
|
2017
|
2016
|
2015
|
||||||
|
Customer Acquisition Costs Incurred
|
$
|
25,874
|
|
$
|
24,934
|
|
$
|
19,869
|
|
|
|
|
||
|
Attrition on RCE basis
|
|||||
|
|
Year Ended
|
Quarter Ended
|
|||
|
|
December 31
|
December 31
|
September 30
|
June 30
|
March 31
|
|
2015
|
5.1%
|
4.5%
|
5.0%
|
5.2%
|
5.7%
|
|
2016
|
4.3%
|
4.8%
|
3.8%
|
4.1%
|
4.4%
|
|
2017
|
4.3%
|
4.9%
|
4.2%
|
4.1%
|
3.8%
|
|
|
Year Ended December 31
|
|||||
|
|
2017
|
2016
|
2015
|
|||
|
Total Non-POR Bad Debt as Percent of Revenue
|
2.5
|
%
|
0.6
|
%
|
5.0
|
%
|
|
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Adjusted EBITDA
|
$
|
102,884
|
|
|
$
|
81,892
|
|
|
$
|
36,869
|
|
|
Retail Gross Margin
|
$
|
224,509
|
|
|
$
|
182,369
|
|
|
$
|
113,615
|
|
|
•
|
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)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Reconciliation of Adjusted EBITDA to Net Income:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
76,281
|
|
|
$
|
65,673
|
|
|
$
|
25,975
|
|
|
Depreciation and amortization
|
42,341
|
|
|
32,788
|
|
|
25,378
|
|
|||
|
Interest expense
|
11,134
|
|
|
8,859
|
|
|
2,280
|
|
|||
|
Income tax expense
|
37,528
|
|
|
10,426
|
|
|
1,974
|
|
|||
|
EBITDA
(1)
|
167,284
|
|
|
117,746
|
|
|
55,607
|
|
|||
|
Less:
|
|
|
|
|
|
||||||
|
Net, Gains (losses) on derivative instruments
|
5,008
|
|
|
22,407
|
|
|
(18,497
|
)
|
|||
|
Net, Cash settlements on derivative instruments
|
16,309
|
|
|
(2,146
|
)
|
|
20,547
|
|
|||
|
Customer acquisition costs
|
25,874
|
|
|
24,934
|
|
|
19,869
|
|
|||
|
Plus:
|
|
|
|
|
|
|
|
|
|||
|
Non-cash compensation expense
|
5,058
|
|
|
5,242
|
|
|
3,181
|
|
|||
|
Contract termination charge related to Major Energy
Companies change of control |
—
|
|
|
4,099
|
|
|
—
|
|
|||
|
Change in Tax Receivable Agreement liability
(1)
|
(22,267
|
)
|
|
—
|
|
|
—
|
|
|||
|
Adjusted EBITDA
(2)
|
$
|
102,884
|
|
|
$
|
81,892
|
|
|
$
|
36,869
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Reconciliation of Adjusted EBITDA to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Net cash provided by operating activities
|
$
|
63,912
|
|
|
$
|
67,793
|
|
|
$
|
45,931
|
|
|
Amortization of deferred financing costs
|
(1,035
|
)
|
|
(668
|
)
|
|
(412
|
)
|
|||
|
Allowance for doubtful accounts and bad debt expense
|
(6,550
|
)
|
|
(1,261
|
)
|
|
(7,908
|
)
|
|||
|
Interest expense
|
11,134
|
|
|
8,859
|
|
|
2,280
|
|
|||
|
Income tax expense
|
37,528
|
|
|
10,426
|
|
|
1,974
|
|
|||
|
Change in Tax Receivable Agreement liability
(1)
|
(22,267
|
)
|
|
—
|
|
|
—
|
|
|||
|
Changes in operating working capital
|
|
|
|
|
|
||||||
|
Accounts receivable, prepaids, current assets
|
31,905
|
|
|
12,135
|
|
|
(18,820
|
)
|
|||
|
Inventory
|
718
|
|
|
542
|
|
|
4,544
|
|
|||
|
Accounts payable and accrued liabilities
|
(13,672
|
)
|
|
(17,653
|
)
|
|
13,008
|
|
|||
|
Other
|
1,211
|
|
|
1,719
|
|
|
(3,728
|
)
|
|||
|
Adjusted EBITDA
|
$
|
102,884
|
|
|
$
|
81,892
|
|
|
$
|
36,869
|
|
|
Cash Flow Data:
|
|
|
|
|
|
||||||
|
Cash flows provided by operating activity
|
$
|
63,912
|
|
|
$
|
67,793
|
|
|
$
|
45,931
|
|
|
Cash flows used in investing activity
|
$
|
(97,757
|
)
|
|
$
|
(36,344
|
)
|
|
$
|
(41,943
|
)
|
|
Cash flows provided by (used in) financing activity
|
$
|
44,304
|
|
|
$
|
(16,963
|
)
|
|
$
|
(3,873
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Reconciliation of Retail Gross Margin to Operating Income (Loss):
|
|
|
|
|
|
||||||
|
Operating income
|
$
|
102,420
|
|
|
$
|
84,001
|
|
|
$
|
29,905
|
|
|
Depreciation and amortization
|
42,341
|
|
|
32,788
|
|
|
25,378
|
|
|||
|
General and administrative
|
101,127
|
|
|
84,964
|
|
|
61,682
|
|
|||
|
Less:
|
|
|
|
|
|
||||||
|
Net asset optimization (expenses) revenues
|
(717
|
)
|
|
(586
|
)
|
|
1,494
|
|
|||
|
Net, Gains (losses) on non-trading derivative instruments
|
5,588
|
|
|
22,254
|
|
|
(18,423
|
)
|
|||
|
Net, Cash settlements on non-trading derivative instruments
|
16,508
|
|
|
(2,284
|
)
|
|
20,279
|
|
|||
|
Retail Gross Margin
|
$
|
224,509
|
|
|
$
|
182,369
|
|
|
$
|
113,615
|
|
|
Retail Gross Margin - Retail Electricity Segment
|
$
|
158,468
|
|
|
$
|
118,136
|
|
|
$
|
60,255
|
|
|
Retail Gross Margin - Retail Natural Gas Segment
|
$
|
66,041
|
|
|
$
|
64,233
|
|
|
$
|
53,360
|
|
|
In Thousands
|
Year Ended December 31,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
||||||
|
Revenues:
|
|
|
|
|
|
|
|||||
|
Retail revenues
|
$
|
798,772
|
|
|
$
|
547,283
|
|
|
$
|
251,489
|
|
|
Net asset optimization revenues
|
(717
|
)
|
|
(586
|
)
|
|
(131
|
)
|
|||
|
Total Revenues
|
798,055
|
|
|
546,697
|
|
|
251,358
|
|
|||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|||
|
Retail cost of revenues
|
552,167
|
|
|
344,944
|
|
|
207,223
|
|
|||
|
General and administrative
|
101,127
|
|
|
84,964
|
|
|
16,163
|
|
|||
|
Depreciation and amortization
|
42,341
|
|
|
32,788
|
|
|
9,553
|
|
|||
|
Total Operating Expenses
|
695,635
|
|
|
462,696
|
|
|
232,939
|
|
|||
|
Operating income
|
102,420
|
|
|
84,001
|
|
|
18,419
|
|
|||
|
Other (expense)/income:
|
|
|
|
|
|
|
|
|
|||
|
Interest expense
|
(11,134
|
)
|
|
(8,859
|
)
|
|
(2,275
|
)
|
|||
|
Change in Tax Receivable Agreement liability
(1)
|
22,267
|
|
|
—
|
|
|
22,267
|
|
|||
|
Interest and other income
|
256
|
|
|
957
|
|
|
(701
|
)
|
|||
|
Total other (expenses)/income
|
11,389
|
|
|
(7,902
|
)
|
|
19,291
|
|
|||
|
Income before income tax expense
|
113,809
|
|
|
76,099
|
|
|
37,710
|
|
|||
|
Income tax expense
|
37,528
|
|
|
10,426
|
|
|
27,102
|
|
|||
|
Net income
|
$
|
76,281
|
|
|
$
|
65,673
|
|
|
$
|
10,608
|
|
|
Adjusted EBITDA
(2)
|
$
|
102,884
|
|
|
$
|
81,892
|
|
|
$
|
20,992
|
|
|
Retail Gross Margin
(2)
|
224,509
|
|
|
182,369
|
|
|
42,140
|
|
|||
|
Customer Acquisition Costs
|
25,874
|
|
|
24,934
|
|
|
940
|
|
|||
|
RCE Attrition
|
4.3
|
%
|
|
4.3
|
%
|
|
—
|
|
|||
|
Distributions paid to Class B non-controlling unit holders and dividends paid to Class A common shareholders
|
$
|
(43,319
|
)
|
|
$
|
(43,297
|
)
|
|
$
|
(22
|
)
|
|
Change in electricity volumes sold
|
$
|
258.6
|
|
|
Change in natural gas volumes sold
|
10.7
|
|
|
|
Change in electricity unit revenue per MWh
|
(18.2
|
)
|
|
|
Change in natural gas unit revenue per MMBtu
|
0.4
|
|
|
|
Change in net asset optimization revenue (expense)
|
(0.1
|
)
|
|
|
Change in total revenues
|
$
|
251.4
|
|
|
Change in electricity volumes sold
|
$
|
185.4
|
|
|
Change in natural gas volumes sold
|
5.4
|
|
|
|
Change in electricity unit cost per MWh
|
14.6
|
|
|
|
Change in natural gas unit cost per MMBtu
|
4.0
|
|
|
|
Change in value of retail derivative portfolio
|
(2.1
|
)
|
|
|
Change in retail cost of revenues
|
$
|
207.3
|
|
|
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
|
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 before income tax expense
|
76,099
|
|
|
27,949
|
|
|
48,150
|
|
|||
|
Income tax expense
|
10,426
|
|
|
1,974
|
|
|
8,452
|
|
|||
|
Net income
|
$
|
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
|
)
|
|
Change in electricity volumes sold
|
$
|
231.7
|
|
|
Change in natural gas volumes sold
|
17.5
|
|
|
|
Change in electricity unit revenue per MWh
|
(44
|
)
|
|
|
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
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
(in thousands, except volume and per unit operating data)
|
||||||||||
|
Retail Electricity Segment
|
|
|
|
|
|
||||||
|
Total Revenues
|
$
|
657,561
|
|
|
$
|
417,229
|
|
|
$
|
229,490
|
|
|
Retail Cost of Revenues
|
477,012
|
|
|
286,795
|
|
|
170,684
|
|
|||
|
Less: Net Asset Optimization Revenues
|
(5
|
)
|
|
—
|
|
|
—
|
|
|||
|
Less: Net Gains (Losses) on non-trading derivatives, net of cash settlements
|
22,086
|
|
|
12,298
|
|
|
(1,449
|
)
|
|||
|
Retail Gross Margin
(1)
—Electricity
|
$
|
158,468
|
|
|
$
|
118,136
|
|
|
$
|
60,255
|
|
|
Volumes—Electricity (MWhs)
|
6,755,663
|
|
|
4,170,593
|
|
|
2,075,479
|
|
|||
|
Retail Gross Margin
(2)
—Electricity per MWh
|
$
|
23.46
|
|
|
$
|
28.33
|
|
|
$
|
29.03
|
|
|
|
|
|
|
|
|
||||||
|
Retail Natural Gas Segment
|
|
|
|
|
|
||||||
|
Total Revenues
|
$
|
140,494
|
|
|
$
|
129,468
|
|
|
$
|
128,663
|
|
|
Retail Cost of Revenues
|
75,155
|
|
|
58,149
|
|
|
70,504
|
|
|||
|
Less: Net Asset Optimization Revenues
|
(712
|
)
|
|
(586
|
)
|
|
1,494
|
|
|||
|
Less: Net Gains (Losses) on non-trading derivatives, net of cash settlements
|
10
|
|
|
7,672
|
|
|
3,305
|
|
|||
|
Retail Gross Margin
(1)
—Gas
|
$
|
66,041
|
|
|
$
|
64,233
|
|
|
$
|
53,360
|
|
|
Volumes—Gas (MMBtus)
|
18,203,684
|
|
|
16,819,713
|
|
|
14,786,681
|
|
|||
|
Retail Gross Margin
(2)
—Gas per MMBtu
|
$
|
3.63
|
|
|
$
|
3.82
|
|
|
$
|
3.61
|
|
|
Change in volumes sold
|
$
|
73.2
|
|
|
Change in unit margin per MWh
|
(32.8
|
)
|
|
|
Change in retail electricity segment retail gross margin
|
$
|
40.4
|
|
|
Change in volumes sold
|
$
|
5.3
|
|
|
Change in unit margin per MMBtu
|
(3.5
|
)
|
|
|
Change in retail natural gas segment retail gross margin
|
$
|
1.8
|
|
|
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
|
$
|
7.3
|
|
|
Change in unit margin per MMBtu
|
3.5
|
|
|
|
Change in retail natural gas segment retail gross margin
|
$
|
10.8
|
|
|
|
December 31,
|
||
|
($ in thousands)
|
2017
|
||
|
Cash and cash equivalents
|
$
|
29,419
|
|
|
Senior Credit Facility Availability
(1)
|
12,501
|
|
|
|
Subordinated Debt Availability
(2)
|
25,000
|
|
|
|
Total Liquidity
|
$
|
66,920
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
||||||
|
Net cash provided by operating activities
|
$
|
63,912
|
|
|
$
|
67,793
|
|
|
$
|
(3,881
|
)
|
|
Net cash used in investing activities
|
$
|
(97,757
|
)
|
|
$
|
(36,344
|
)
|
|
$
|
(61,413
|
)
|
|
Net cash provided by (used in) financing activities
|
$
|
44,304
|
|
|
$
|
(16,963
|
)
|
|
$
|
61,267
|
|
|
|
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
|
)
|
|
•
|
the Eurodollar rate plus an applicable margin of up to
3.00%
per annum (based on the prevailing
utilization); or
|
|
•
|
the alternate base rate plus an applicable margin of up to
2.00%
per annum (based on the prevailing utilization). The alternate base rate is equal to the highest of (i) the prime rate (as published in the Wall Street Journal), (ii) the federal funds rate plus
0.50%
per annum, or (iii) the reference Eurodollar rate plus
1.00%
.
|
|
•
|
the Eurodollar rate plus an applicable margin of
3.75%
per annum; or
|
|
•
|
the alternate base rate plus an applicable margin of
2.75%
per annum. The alternate base rate is equal to the highest of (i) the prime rate (as published in the Wall Street Journal), (ii) the federal funds rate plus
0.50%
per annum, or (iii) the reference Eurodollar rate plus
1.00%
.
|
|
•
|
Minimum Fixed Charge Coverage Ratio
. Spark Energy, Inc. must maintain a minimum fixed charge coverage ratio of not less than
1.25
to 1.00. The Fixed Charge Coverage Ratio is defined as the ratio of (a) Adjusted EBITDA to (b) the sum of consolidated (with respect to the Company and the Co-Borrowers) interest expense (other than interest paid-in-kind in respect of any Subordinated Debt but including interest in respect of that certain promissory note made by Censtar Energy Corp in connection with the permitted acquisition from Verde Energy USA Holdings, LLC), letter of credit fees, commitment fees, acquisition earn-out payments (excluding earnout payments funded with proceeds from newly issued preferred or common equity of the Company), distributions, the aggregate amount of repurchases of the Company’s Class A common stock or commitments for such purchases, taxes and scheduled amortization payments.
|
|
•
|
Maximum Total Leverage Ratio
. Spark Energy, Inc. must maintain a ratio of total indebtedness (excluding eligible subordinated debt) to Adjusted EBITDA of no more than
2.00
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;
|
|
•
|
materially modify certain agreements; or
|
|
•
|
enter into transactions with affiliates
|
|
|
Total
|
2018
|
2019
|
2020
|
2021
|
2022
|
> 5 years
|
||||||||||||||
|
Operating leases
(1)
|
$
|
4.6
|
|
$
|
1.8
|
|
$
|
1.5
|
|
$
|
1.0
|
|
$
|
0.2
|
|
$
|
0.1
|
|
$
|
—
|
|
|
Purchase obligations:
|
|
|
|
|
|
|
|
||||||||||||||
|
Natural gas and electricity related purchase obligations
(2)
|
4.3
|
|
4.3
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Pipeline transportation agreements
|
12.5
|
|
6.7
|
|
0.8
|
|
0.6
|
|
0.6
|
|
0.6
|
|
3.2
|
|
|||||||
|
Other purchase obligations
(3)
|
13.4
|
|
5.6
|
|
3.6
|
|
2.6
|
|
1.6
|
|
—
|
|
—
|
|
|||||||
|
Total purchase obligations
|
$
|
34.8
|
|
$
|
18.4
|
|
$
|
5.9
|
|
$
|
4.2
|
|
$
|
2.4
|
|
$
|
0.7
|
|
$
|
3.2
|
|
|
Senior Credit Facility
|
$
|
125.3
|
|
$
|
7.5
|
|
$
|
117.8
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
Note payable
|
20.5
|
|
13.4
|
|
7.1
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Debt
|
$
|
145.8
|
|
$
|
20.9
|
|
$
|
124.9
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
(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 consolidated balance sheet.
|
|
(3)
|
The amounts presented here include contracts for billing services and other software agreements.
|
|
•
|
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.
|
|
•
|
September 2017 - ASU No. 2017-13,
Amendments to SEC Paragraphs Pursuant to the Staff Announcement at the July 20, 2017 EITF Meeting and Rescission of Prior SEC Staff Announcements and Observer Comments
("ASU 2017-13"). ASU 2017-13 provides additional implementation guidance related to ASC Topic 606 and is effective for annual reporting periods beginning after December 15, 2017.
|
|
•
|
November 2017 - ASU No. 2017-14,
Amendments to SEC Paragraphs Pursuant to Staff Accounting Bulletin No. 116 and SEC Release No. 33-10403
("ASU 2017-14"). ASU 2017-14 amends various paragraphs in ASC 605,
Revenue Recognition
; and ASC 606,
Revenue from Contracts With Customers
, that contain SEC guidance. The amendments include superseding ASC 605-10-S25-1 (SAB Topic 13) as a result of SEC Staff Accounting Bulletin No. 116 and adding ASC 606-10-S25-1 as a result of SEC Release No. 33-10403.
|
|
•
|
The fair value of the modified award is the same as the fair value of the original award immediately before the original award is modified
|
|
•
|
The vesting conditions of the modified award are the same as the vesting conditions of the original award immediately before the original award is modified
|
|
•
|
The classification of the modified award as an equity instrument or a liability instrument is the same as the classification of the original award immediately before the original award is modified.
|
|
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, 2017 AND DECEMBER 31, 2016
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE YEARS ENDED DECEMBER 31, 2017, 2016 AND 2015
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE YEARS ENDED DECEMBER 31, 2017, 2016 AND 2015
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 2017, 2016 AND 2015
|
|
|
|
|
|
|
|
NOTES TO THE 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, 2017
|
|
|
December 31, 2016
|
||||
|
Assets
|
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
29,419
|
|
|
|
$
|
18,960
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $4.0 million and $2.3 million as of December 31, 2017 and 2016, respectively
|
158,814
|
|
|
|
112,491
|
|
||
|
Accounts receivable
—
affiliates
|
3,661
|
|
|
|
2,624
|
|
||
|
Inventory
|
4,470
|
|
|
|
3,752
|
|
||
|
Fair value of derivative assets
|
31,191
|
|
|
|
8,344
|
|
||
|
Customer acquisition costs, net
|
22,123
|
|
|
|
18,834
|
|
||
|
Customer relationships, net
|
18,653
|
|
|
|
12,113
|
|
||
|
Prepaid assets
|
1,028
|
|
|
|
1,361
|
|
||
|
Deposits
|
7,701
|
|
|
|
7,329
|
|
||
|
Other current assets
|
19,678
|
|
|
|
12,175
|
|
||
|
Total current assets
|
296,738
|
|
|
|
197,983
|
|
||
|
Property and equipment, net
|
8,275
|
|
|
|
4,706
|
|
||
|
Fair value of derivative assets
|
3,309
|
|
|
|
3,083
|
|
||
|
Customer acquisition costs, net
|
6,949
|
|
|
|
6,134
|
|
||
|
Customer relationships, net
|
34,839
|
|
|
|
21,410
|
|
||
|
Deferred tax assets
|
24,185
|
|
|
|
54,109
|
|
||
|
Goodwill
|
120,154
|
|
|
|
79,147
|
|
||
|
Other assets
|
11,500
|
|
|
|
8,658
|
|
||
|
Total Assets
|
$
|
505,949
|
|
|
|
$
|
375,230
|
|
|
Liabilities, Series A Preferred Stock and Stockholders' Equity
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
||||
|
Accounts payable
|
$
|
77,510
|
|
|
|
$
|
52,309
|
|
|
Accounts payable—affiliates
|
4,622
|
|
|
|
3,775
|
|
||
|
Accrued liabilities
|
33,679
|
|
|
|
36,619
|
|
||
|
Fair value of derivative liabilities
|
1,637
|
|
|
|
680
|
|
||
|
Current portion of Senior Credit Facility
|
7,500
|
|
|
|
51,287
|
|
||
|
Current payable pursuant to tax receivable agreement—affiliates
|
5,937
|
|
|
|
—
|
|
||
|
Current contingent consideration for acquisitions
|
4,024
|
|
|
|
11,827
|
|
||
|
Current portion of note payable
|
13,443
|
|
|
|
15,501
|
|
||
|
Convertible subordinated notes to affiliates
|
—
|
|
|
|
6,582
|
|
||
|
Other current liabilities
|
2,675
|
|
|
|
5,476
|
|
||
|
Total current liabilities
|
151,027
|
|
|
|
184,056
|
|
||
|
Long-term liabilities:
|
|
|
|
|
|
|
||
|
Fair value of derivative liabilities
|
492
|
|
|
|
68
|
|
||
|
Payable pursuant to tax receivable agreement—affiliates
|
26,355
|
|
|
|
49,886
|
|
||
|
Long-term portion of Senior Credit Facility
|
117,750
|
|
|
|
—
|
|
||
|
Subordinated debt—affiliate
|
—
|
|
|
|
5,000
|
|
||
|
Contingent consideration for acquisitions
|
626
|
|
|
|
10,826
|
|
||
|
Other long-term liabilities
|
172
|
|
|
|
1,658
|
|
||
|
Long-term portion of note payable
|
7,051
|
|
|
|
—
|
|
||
|
Total liabilities
|
303,473
|
|
|
|
251,494
|
|
||
|
Commitments and contingencies (Note 13)
|
|
|
|
|
|
|
||
|
Series A Preferred Stock, par value $0.01 per share, 20,000,000 shares authorized, 1,704,339 shares issued and outstanding at December 31, 2017 and zero shares issued and outstanding at December 31, 2016
|
41,173
|
|
|
|
—
|
|
||
|
Stockholders' equity:
|
|
|
|
|
|
|
||
|
Common Stock
(1)
:
|
|
|
|
|
|
|
||
|
Class A common stock, par value $0.01 per share, 120,000,000 shares authorized, 13,235,082 issued and 13,135,636 outstanding at December 31, 2017 and 12,993,118 issued and outstanding at December 31, 2016
|
132
|
|
|
|
130
|
|
||
|
Class B common stock, par value $0.01 per share, 60,000,000 shares authorized, 21,485,126 issued and outstanding at December 31, 2017 and 20,449,484 issued and outstanding at December 31, 2016
|
216
|
|
|
|
206
|
|
||
|
Additional paid-in capital
(1)
|
26,914
|
|
|
|
25,272
|
|
||
|
Accumulated other comprehensive (loss)/income
|
(11
|
)
|
|
|
11
|
|
||
|
Retained earnings
|
11,008
|
|
|
|
4,711
|
|
||
|
Treasury stock, at cost, 99,446 shares at December 31, 2017 and zero shares at December 31, 2016
|
(2,011
|
)
|
|
|
—
|
|
||
|
Total stockholders' equity
|
36,248
|
|
|
|
30,330
|
|
||
|
Non-controlling interest in Spark HoldCo, LLC
(1)
|
125,055
|
|
|
|
93,406
|
|
||
|
Total equity
|
161,303
|
|
|
|
123,736
|
|
||
|
Total Liabilities, Series A Preferred Stock and stockholders' equity
|
$
|
505,949
|
|
|
|
$
|
375,230
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
(1)
|
|
2016
(2)
|
|
2015
(3)
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Retail revenues
|
$
|
798,772
|
|
|
$
|
547,283
|
|
|
$
|
356,659
|
|
|
Net asset optimization (expense)/revenues
(4)
|
(717
|
)
|
|
(586
|
)
|
|
1,494
|
|
|||
|
Total Revenues
|
798,055
|
|
|
546,697
|
|
|
358,153
|
|
|||
|
Operating Expenses:
|
|
|
|
|
|
||||||
|
Retail cost of revenues
(5)
|
552,167
|
|
|
344,944
|
|
|
241,188
|
|
|||
|
General and administrative
(6)
|
101,127
|
|
|
84,964
|
|
|
61,682
|
|
|||
|
Depreciation and amortization
|
42,341
|
|
|
32,788
|
|
|
25,378
|
|
|||
|
Total Operating Expenses
|
695,635
|
|
|
462,696
|
|
|
328,248
|
|
|||
|
Operating income
|
102,420
|
|
|
84,001
|
|
|
29,905
|
|
|||
|
Other (expense)/income:
|
|
|
|
|
|
||||||
|
Interest expense
|
(11,134
|
)
|
|
(8,859
|
)
|
|
(2,280
|
)
|
|||
|
Change in tax receivable agreement liability
|
22,267
|
|
|
—
|
|
|
—
|
|
|||
|
Interest and other income
|
256
|
|
|
957
|
|
|
324
|
|
|||
|
Total other expenses
|
11,389
|
|
|
(7,902
|
)
|
|
(1,956
|
)
|
|||
|
Income before income tax expense
|
113,809
|
|
|
76,099
|
|
|
27,949
|
|
|||
|
Income tax expense
|
37,528
|
|
|
10,426
|
|
|
1,974
|
|
|||
|
Net income
|
76,281
|
|
|
65,673
|
|
|
25,975
|
|
|||
|
Less: Net income attributable to non-controlling interests
|
57,427
|
|
|
51,229
|
|
|
22,110
|
|
|||
|
Net income attributable to Spark Energy, Inc. stockholders
|
$
|
18,854
|
|
|
$
|
14,444
|
|
|
$
|
3,865
|
|
|
Less: Dividend on Series A preferred stock
|
3,038
|
|
|
—
|
|
|
—
|
|
|||
|
Net income attributable to stockholders of Class A common stock
|
15,816
|
|
|
14,444
|
|
|
3,865
|
|
|||
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
||||||
|
Currency translation (loss) gain
|
(59
|
)
|
|
41
|
|
|
—
|
|
|||
|
Other comprehensive (loss) income
|
(59
|
)
|
|
41
|
|
|
—
|
|
|||
|
Comprehensive income
|
76,222
|
|
|
65,714
|
|
|
25,975
|
|
|||
|
Less: Comprehensive income attributable to non-controlling interests
|
57,390
|
|
|
51,259
|
|
|
22,110
|
|
|||
|
Comprehensive income attributable to Spark Energy, Inc. stockholders
|
18,832
|
|
|
14,455
|
|
|
3,865
|
|
|||
|
|
|
|
|
|
|
||||||
|
Net income attributable to Spark Energy, Inc. per share of Class A common stock
|
|
|
|
|
|
||||||
|
Basic
|
$
|
1.20
|
|
|
$
|
1.27
|
|
|
$
|
0.63
|
|
|
Diluted
|
$
|
1.19
|
|
|
$
|
1.11
|
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average shares of Class A common stock outstanding
|
|
|
|
|
|
||||||
|
Basic
|
13,143
|
|
|
11,402
|
|
|
6,129
|
|
|||
|
Diluted
|
13,346
|
|
|
12,690
|
|
|
6,655
|
|
|||
|
|
Issued Shares of Class A Common Stock
(1)
|
Issued Shares of Class B Common Stock
(1)
|
Treasury Stock
|
Class A Common Stock
(1)
|
Class B Common Stock
(1)
|
Treasury Stock
|
Accumulated Other Comprehensive Income (Loss)
|
Additional Paid-In Capital
(1)
|
Retained Earnings (Deficit)
|
Total Stockholders' Equity
|
Non-controlling Interest
(1)
|
Total Equity
|
|||||||||||||||||||||
|
Balance at 12/31/2014:
|
6,000
|
|
21,500
|
|
—
|
|
$
|
60
|
|
$
|
216
|
|
$
|
—
|
|
$
|
—
|
|
$
|
9,158
|
|
$
|
(775
|
)
|
$
|
8,659
|
|
$
|
15,458
|
|
$
|
24,117
|
|
|
Stock based compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,165
|
|
—
|
|
2,165
|
|
—
|
|
2,165
|
|
|||||||||
|
Restricted stock unit vesting
|
238
|
|
—
|
|
—
|
|
2
|
|
—
|
|
—
|
|
—
|
|
185
|
|
—
|
|
187
|
|
—
|
|
187
|
|
|||||||||
|
Contribution from NuDevco
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
129
|
|
—
|
|
129
|
|
—
|
|
129
|
|
|||||||||
|
Consolidated net income
(2)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
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:
|
6,238
|
|
21,500
|
|
—
|
|
$
|
62
|
|
$
|
216
|
|
$
|
—
|
|
$
|
—
|
|
$
|
12,426
|
|
$
|
(1,366
|
)
|
$
|
11,338
|
|
$
|
21,981
|
|
$
|
33,319
|
|
|
Stock based compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
|
2,270
|
|
—
|
|
2,270
|
|
—
|
|
2,270
|
|
|||||||||
|
Restricted stock unit vesting
|
305
|
|
—
|
|
—
|
|
4
|
|
—
|
|
—
|
|
—
|
|
1,058
|
|
—
|
|
1,062
|
|
—
|
|
1,062
|
|
|||||||||
|
Excess tax benefit related to restricted stock vesting
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
186
|
|
—
|
|
186
|
|
—
|
|
186
|
|
|||||||||
|
Consolidated net income
(3)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
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
|
6,450
|
|
(6,450
|
)
|
—
|
|
64
|
|
(64
|
)
|
—
|
|
—
|
|
2,716
|
|
—
|
|
2,716
|
|
(2,716
|
)
|
—
|
|
|||||||||
|
Issuance of Class B Common Stock
|
—
|
|
5,400
|
|
—
|
|
—
|
|
54
|
|
—
|
|
—
|
|
—
|
|
—
|
|
54
|
|
53,940
|
|
53,994
|
|
|||||||||
|
Balance at 12/31/2016:
|
12,993
|
|
20,450
|
|
—
|
|
$
|
130
|
|
$
|
206
|
|
$
|
—
|
|
$
|
11
|
|
$
|
25,272
|
|
$
|
4,711
|
|
$
|
30,330
|
|
$
|
93,406
|
|
$
|
123,736
|
|
|
Stock based compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,754
|
|
—
|
|
2,754
|
|
—
|
|
2,754
|
|
|||||||||
|
Restricted stock unit vesting
|
242
|
|
—
|
|
—
|
|
2
|
|
—
|
|
—
|
|
—
|
|
1,052
|
|
—
|
|
1,054
|
|
—
|
|
1,054
|
|
|||||||||
|
Consolidated net income
(4)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
18,854
|
|
18,854
|
|
57,427
|
|
76,281
|
|
|||||||||
|
Foreign currency translation adjustment for equity method investee
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(22
|
)
|
—
|
|
—
|
|
(22
|
)
|
(37
|
)
|
(59
|
)
|
|||||||||
|
Distributions paid to non-controlling unit holders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(33,800
|
)
|
(33,800
|
)
|
|||||||||
|
Net contribution by NG&E
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
274
|
|
274
|
|
|||||||||
|
Dividends paid to Class A common stockholders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(9,519
|
)
|
(9,519
|
)
|
—
|
|
(9,519
|
)
|
|||||||||
|
Dividends to Preferred Stock
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(3,038
|
)
|
(3,038
|
)
|
—
|
|
(3,038
|
)
|
|||||||||
|
Proceeds from disgorgement of stockholder short-swing profits
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
708
|
|
—
|
|
708
|
|
—
|
|
708
|
|
|||||||||
|
Tax receivable agreement liability true-up
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(2,872
|
)
|
—
|
|
(2,872
|
)
|
—
|
|
(2,872
|
)
|
|||||||||
|
Conversion of Convertible Subordinated Notes to Class B Common Stock
|
—
|
|
1,035
|
|
—
|
|
—
|
|
10
|
|
—
|
|
—
|
|
—
|
|
—
|
|
10
|
|
7,785
|
|
7,795
|
|
|||||||||
|
Treasury Stock
|
—
|
|
—
|
|
(99
|
)
|
—
|
|
—
|
|
(2,011
|
)
|
—
|
|
—
|
|
—
|
|
(2,011
|
)
|
—
|
|
(2,011
|
)
|
|||||||||
|
Balance at 12/31/2017:
|
13,235
|
|
21,485
|
|
(99
|
)
|
$
|
132
|
|
$
|
216
|
|
$
|
(2,011
|
)
|
$
|
(11
|
)
|
$
|
26,914
|
|
$
|
11,008
|
|
$
|
36,248
|
|
$
|
125,055
|
|
$
|
161,303
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
(1)
|
|
2016
(2)
|
|
2015
(3)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
76,281
|
|
|
$
|
65,673
|
|
|
$
|
25,975
|
|
|
Adjustments to reconcile net income to net cash flows provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization expense
|
42,666
|
|
|
48,526
|
|
|
25,378
|
|
|||
|
Deferred income taxes
|
28,584
|
|
|
3,382
|
|
|
1,340
|
|
|||
|
Change in Tax Receivable Agreement liability
|
(22,267
|
)
|
|
—
|
|
|
—
|
|
|||
|
Stock based compensation
|
5,058
|
|
|
5,242
|
|
|
3,181
|
|
|||
|
Amortization of deferred financing costs
|
1,035
|
|
|
668
|
|
|
412
|
|
|||
|
Change in fair value of Earnout liabilities
|
(7,898
|
)
|
|
(297
|
)
|
|
—
|
|
|||
|
Accretion on fair value of Earnout liabilities
|
4,108
|
|
|
5,060
|
|
|
—
|
|
|||
|
Excess tax benefit related to restricted stock vesting
|
179
|
|
|
—
|
|
|
—
|
|
|||
|
Bad debt expense
|
6,550
|
|
|
1,261
|
|
|
7,908
|
|
|||
|
(Gain) loss on derivatives, net
|
(5,008
|
)
|
|
(22,407
|
)
|
|
18,497
|
|
|||
|
Current period cash settlements on derivatives, net
|
(19,598
|
)
|
|
(24,427
|
)
|
|
(23,948
|
)
|
|||
|
Accretion of discount to convertible subordinated notes to affiliate
|
1,004
|
|
|
—
|
|
|
—
|
|
|||
|
Other
|
(5
|
)
|
|
(407
|
)
|
|
(1,320
|
)
|
|||
|
Changes in assets and liabilities:
|
|
|
|
|
|
||||||
|
Decrease in restricted cash
|
—
|
|
|
—
|
|
|
707
|
|
|||
|
(Increase) decrease in accounts receivable
|
(32,361
|
)
|
|
(12,088
|
)
|
|
7,876
|
|
|||
|
Increase in accounts receivable
—
affiliates
|
(1,459
|
)
|
|
(118
|
)
|
|
(608
|
)
|
|||
|
(Increase) decrease in inventory
|
(718
|
)
|
|
542
|
|
|
4,544
|
|
|||
|
Increase in customer acquisition costs
|
(25,874
|
)
|
|
(21,907
|
)
|
|
(19,869
|
)
|
|||
|
Decrease in prepaid and other current assets
|
1,915
|
|
|
71
|
|
|
10,845
|
|
|||
|
(Increase) decrease in other assets
|
(465
|
)
|
|
1,321
|
|
|
(1,101
|
)
|
|||
|
Increase in customer relationships and trademarks
|
—
|
|
|
—
|
|
|
(2,776
|
)
|
|||
|
Increase (decrease) in accounts payable and accrued liabilities
|
14,831
|
|
|
14,831
|
|
|
(13,307
|
)
|
|||
|
Increase in accounts payable
—
affiliates
|
51
|
|
|
458
|
|
|
944
|
|
|||
|
(Decrease) increase in other current liabilities
|
(1,210
|
)
|
|
2,364
|
|
|
(645
|
)
|
|||
|
(Decrease) increase in other non-current liabilities
|
(1,487
|
)
|
|
45
|
|
|
1,898
|
|
|||
|
Net cash provided by
operating activities
|
63,912
|
|
|
67,793
|
|
|
45,931
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Purchases of property and equipment
|
(1,704
|
)
|
|
(2,258
|
)
|
|
(1,766
|
)
|
|||
|
Acquisitions of CenStar and Oasis
|
—
|
|
|
—
|
|
|
(39,847
|
)
|
|||
|
Acquisition of Major Energy Companies and Provider Companies
|
(1,853
|
)
|
|
(31,641
|
)
|
|
—
|
|
|||
|
Acquisitions of Perigee and other customers
|
(11,759
|
)
|
|
—
|
|
|
—
|
|
|||
|
Acquisition of the Verde Companies
|
(69,538
|
)
|
|
—
|
|
|
—
|
|
|||
|
Payment of CenStar Earnout
|
—
|
|
|
(1,343
|
)
|
|
—
|
|
|||
|
Payment of the Major Energy Companies Earnout
|
(7,403
|
)
|
|
—
|
|
|
—
|
|
|||
|
Payment of the Provider Companies Earnout
|
(5,500
|
)
|
|
—
|
|
|
—
|
|
|||
|
Contribution to equity method investment
|
—
|
|
|
(1,102
|
)
|
|
(330
|
)
|
|||
|
Net cash used in investing activities
|
(97,757
|
)
|
|
(36,344
|
)
|
|
(41,943
|
)
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Proceeds from issuance of Series A Preferred Stock, net of issuance costs paid
|
40,241
|
|
|
—
|
|
|
—
|
|
|||
|
Borrowings on notes payable
|
206,400
|
|
|
79,048
|
|
|
59,224
|
|
|||
|
Payments on notes payable
|
(152,939
|
)
|
|
(66,652
|
)
|
|
(49,826
|
)
|
|||
|
Issuance of convertible subordinated notes to affiliate
|
—
|
|
|
—
|
|
|
7,075
|
|
|||
|
Restricted stock vesting
|
(3,091
|
)
|
|
(1,183
|
)
|
|
(432
|
)
|
|||
|
Contributions from NuDevco
|
—
|
|
|
—
|
|
|
129
|
|
|||
|
Proceeds from issuance of Class B common stock
|
—
|
|
|
13,995
|
|
|
—
|
|
|||
|
Proceeds from disgorgement of stockholders short-swing profits
|
1,129
|
|
|
941
|
|
|
—
|
|
|||
|
Excess tax benefit related to restricted stock vesting
|
—
|
|
|
185
|
|
|
—
|
|
|||
|
Payment of dividends to Class A common shareholders
|
(9,519
|
)
|
|
(8,367
|
)
|
|
(4,456
|
)
|
|||
|
Payment of distributions to non-controlling unitholders
|
(33,800
|
)
|
|
(34,930
|
)
|
|
(15,587
|
)
|
|||
|
Payment of dividends to Preferred Stock
|
(2,106
|
)
|
|
—
|
|
|
—
|
|
|||
|
Purchase of Treasury Stock
|
(2,011
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net cash provided by (used in) financing activities
|
44,304
|
|
|
(16,963
|
)
|
|
(3,873
|
)
|
|||
|
Increase in Cash and cash equivalents and Restricted Cash
|
10,459
|
|
|
14,486
|
|
|
115
|
|
|||
|
Cash and cash equivalents and Restricted cash—beginning of period
|
18,960
|
|
|
4,474
|
|
|
4,359
|
|
|||
|
Cash and cash equivalents and Restricted cash—end of period
|
$
|
29,419
|
|
|
$
|
18,960
|
|
|
$
|
4,474
|
|
|
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
|
|
|
$
|
—
|
|
|
Net contribution by NG&E in excess of cash
|
$
|
274
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Installment consideration incurred in connection with the Provider Companies acquisition
|
$
|
—
|
|
|
$
|
1,890
|
|
|
$
|
—
|
|
|
Installment consideration incurred in connection with the Verde Companies acquisition and Verde Earnout Termination Note
|
$
|
19,994
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Tax benefit from tax receivable agreement
|
$
|
(1,802
|
)
|
|
$
|
31,490
|
|
|
$
|
(64
|
)
|
|
Liability due to tax receivable agreement
|
$
|
4,674
|
|
|
$
|
(26,722
|
)
|
|
$
|
(55
|
)
|
|
Property and equipment purchase accrual
|
$
|
91
|
|
|
$
|
(32
|
)
|
|
$
|
45
|
|
|
CenStar Earnout accrual
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
500
|
|
|
Cash paid during the period for:
|
|
|
|
|
|
||||||
|
Interest
|
$
|
5,715
|
|
|
$
|
2,280
|
|
|
$
|
1,661
|
|
|
Taxes
|
$
|
11,205
|
|
|
$
|
7,326
|
|
|
$
|
216
|
|
|
•
|
“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 and Series A Preferred Stock payable during the applicable four-quarter period,
|
|
|
The Company
|
NuDevco Retail and Retailco
(1) (2)
|
|
On December 31, 2016
|
38.85%
|
61.15%
|
|
On December 31, 2017
|
38.12%
|
61.88%
|
|
|
|
|
|
(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.
|
||
|
(2) In January 2017, Retailco converted the CenStar Note and Oasis Note to 269,462 and 766,180 shares, respectively, of Class B common stock.
|
||
|
•
|
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.
|
|
•
|
September 2017 - ASU No. 2017-13,
Amendments to SEC Paragraphs Pursuant to the Staff Announcement at the July 20, 2017 EITF Meeting and Rescission of Prior SEC Staff Announcements and Observer Comments
("ASU 2017-13"). ASU 2017-13 provides additional implementation guidance related to ASC Topic 606 and is effective for annual reporting periods beginning after December 15, 2017.
|
|
•
|
November 2017 - ASU No. 2017-14,
Amendments to SEC Paragraphs Pursuant to Staff Accounting Bulletin No. 116 and SEC Release No. 33-10403
("ASU 2017-14"). ASU 2017-14 amends various paragraphs in ASC 605,
Revenue Recognition
; and ASC 606,
Revenue from Contracts With Customers
, that contain SEC guidance. The amendments include superseding ASC 605-10-S25-1 (SAB Topic 13) as a result of SEC Staff Accounting Bulletin No. 116 and adding ASC 606-10-S25-1 as a result of SEC Release No. 33-10403.
|
|
•
|
The fair value of the modified award is the same as the fair value of the original award immediately before the original award is modified
|
|
•
|
The vesting conditions of the modified award are the same as the vesting conditions of the original award immediately before the original award is modified
|
|
•
|
The classification of the modified award as an equity instrument or a liability instrument is the same as the classification of the original award immediately before the original award is modified.
|
|
|
|
|
Final as of December 31, 2016
|
||
|
Cash
|
|
|
$
|
431
|
|
|
Net working capital, net of cash acquired
|
|
|
812
|
|
|
|
Intangible assets - customer relationships and non-compete agreements
|
|
|
24,417
|
|
|
|
Intangible assets - trademark
|
|
|
529
|
|
|
|
Goodwill
|
|
|
26,040
|
|
|
|
Fair value of derivative liabilities
|
|
|
(18,163
|
)
|
|
|
Total
|
|
|
$
|
34,066
|
|
|
|
|
Reported as of December 31, 2016
|
|
2017 Adjustments
(1)
|
|
December 31, 2017
|
||||||
|
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
|
|
34,728
|
|
|
260
|
|
|
34,988
|
|
|||
|
Net working capital, net of cash acquired
|
|
(6,746
|
)
|
|
—
|
|
|
(6,746
|
)
|
|||
|
Fair value of derivative liabilities
|
|
(7,260
|
)
|
|
—
|
|
|
(7,260
|
)
|
|||
|
Total
|
|
$
|
68,390
|
|
|
$
|
260
|
|
|
$
|
68,650
|
|
|
|
Year Ended December 31,
|
|
|
|
2016
|
2015
|
|
Revenue
|
$603,673
|
$547,381
|
|
Earnings
|
$15,776
|
$15,460
|
|
|
As of December 31, 2017
|
||
|
Cash
|
$
|
23
|
|
|
Intangible assets - customer relationships
|
1,100
|
|
|
|
Goodwill
|
1,540
|
|
|
|
Net working capital, net of cash acquired
|
2,085
|
|
|
|
Fair value of derivative liabilities
|
(443
|
)
|
|
|
Total
|
$
|
4,305
|
|
|
|
|
December 31, 2017
|
||
|
Cash and restricted cash
|
|
$
|
1,653
|
|
|
Property and equipment
|
|
4,560
|
|
|
|
Intangible assets - customer relationships
|
|
28,700
|
|
|
|
Intangible assets - trademarks
|
|
3,000
|
|
|
|
Goodwill
|
|
39,207
|
|
|
|
Net working capital, net of cash acquired
|
|
19,132
|
|
|
|
Deferred tax liability
|
|
(3,126
|
)
|
|
|
Fair value of derivative liabilities
|
|
(1,942
|
)
|
|
|
Total
|
|
$
|
91,184
|
|
|
|
Year Ended December 31,
|
|||||
|
|
2017
|
2016
|
||||
|
Revenues
|
$
|
868,415
|
|
$
|
716,696
|
|
|
Earnings
|
$
|
18,047
|
|
$
|
17,860
|
|
|
Non-controlling Interest Economic Interest
|
|
|
||
|
|
The Company
|
NuDevco Retail and Retailco
(1) (2)
|
||
|
December 31, 2016
|
38.85
|
%
|
61.15
|
%
|
|
December 31, 2017
|
38.12
|
%
|
61.88
|
%
|
|
|
2017
|
2016
|
2015
|
||||||
|
|
|
|
|
||||||
|
Net income allocated to non-controlling interest
|
$
|
56,696
|
|
$
|
52,300
|
|
$
|
21,779
|
|
|
Income tax expense (benefit) allocated to non-controlling interest
|
(731
|
)
|
1,071
|
|
(331
|
)
|
|||
|
Net income attributable to non-controlling interest
|
$
|
57,427
|
|
$
|
51,229
|
|
$
|
22,110
|
|
|
|
Year Ended December 31,
|
||||||||
|
|
2017
|
2016
|
2015
|
||||||
|
Net income attributable to Spark Energy, Inc. stockholders
|
$
|
18,854
|
|
$
|
14,444
|
|
$
|
3,865
|
|
|
Less: Dividend on Series A preferred stock
|
3,038
|
|
—
|
|
—
|
|
|||
|
Net income attributable to stockholders of Class A common stock
|
$
|
15,816
|
|
$
|
14,444
|
|
$
|
3,865
|
|
|
|
|
|
|
||||||
|
Basic weighted average Class A common shares outstanding
|
13,143
|
|
11,402
|
|
6,129
|
|
|||
|
Basic EPS attributable to stockholders
|
$
|
1.20
|
|
$
|
1.27
|
|
$
|
0.63
|
|
|
|
|
|
|
||||||
|
Net income attributable to stockholders of Class A common stock
|
$
|
15,816
|
|
$
|
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
(1)
|
—
|
|
(310
|
)
|
(334
|
)
|
|||
|
Diluted net income attributable to stockholders of Class A common stock
|
$
|
15,816
|
|
$
|
14,134
|
|
$
|
3,531
|
|
|
|
|
|
|
||||||
|
Basic weighted average Class A common shares outstanding
|
13,143
|
|
11,402
|
|
6,129
|
|
|||
|
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
|
—
|
|
1,010
|
|
420
|
|
|||
|
Effect of dilutive restricted stock units
|
203
|
|
278
|
|
106
|
|
|||
|
Diluted weighted average shares outstanding
|
13,346
|
|
12,690
|
|
6,655
|
|
|||
|
|
|
|
|
||||||
|
Diluted EPS attributable to stockholders
|
$
|
1.19
|
|
$
|
1.11
|
|
$
|
0.53
|
|
|
|
December 31, 2017
|
||
|
Assets
|
|
||
|
Current assets:
|
|
||
|
Cash and cash equivalents
|
$
|
29,385
|
|
|
Accounts receivable
|
158,814
|
|
|
|
Other current assets
|
105,165
|
|
|
|
Total current assets
|
293,364
|
|
|
|
Non-current assets:
|
|
||
|
Goodwill
|
120,154
|
|
|
|
Other assets
|
62,552
|
|
|
|
Total non-current assets
|
182,706
|
|
|
|
Total Assets
|
$
|
476,070
|
|
|
|
|
||
|
Liabilities
|
|
||
|
Current liabilities:
|
|
||
|
Accounts Payable and Accrued Liabilities
|
$
|
110,152
|
|
|
Current portion of Senior Credit Facility
|
7,500
|
|
|
|
Contingent consideration
|
4,024
|
|
|
|
Other current liabilities
|
8,933
|
|
|
|
Total current liabilities
|
130,609
|
|
|
|
Long-term liabilities:
|
|
||
|
Long-term portion of Senior Credit Facility
|
117,750
|
|
|
|
Contingent consideration
|
626
|
|
|
|
Other long-term liabilities
|
663
|
|
|
|
Total long-term liabilities
|
119,039
|
|
|
|
Total Liabilities
|
$
|
249,648
|
|
|
|
|
(in thousands)
|
||
|
Mezzanine equity at December 31, 2016
|
|
$
|
—
|
|
|
Issuance of Series A Preferred Stock, net of issuance cost
|
|
40,241
|
|
|
|
Accumulated dividends on Series A Preferred Stock
|
|
932
|
|
|
|
Mezzanine equity at December 31, 2017
|
|
$
|
41,173
|
|
|
|
Estimated
useful lives (years) |
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
Information technology
|
2 – 5
|
|
$
|
34,103
|
|
|
$
|
29,675
|
|
|
Leasehold improvements
|
2 – 5
|
|
4,568
|
|
|
4,568
|
|
||
|
Furniture and fixtures
|
2 – 5
|
|
1,964
|
|
|
1,024
|
|
||
|
Building improvements
|
2 – 5
|
|
809
|
|
|
—
|
|
||
|
Total
|
|
|
41,444
|
|
|
35,267
|
|
||
|
Accumulated depreciation
|
|
|
(33,169
|
)
|
|
(30,561
|
)
|
||
|
Property and equipment—net
|
|
|
$
|
8,275
|
|
|
$
|
4,706
|
|
|
|
|
|
|
||||
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
Goodwill
|
$
|
120,154
|
|
|
$
|
79,147
|
|
|
Customer Relationships
— Acquired
(1)
|
|
|
|
||||
|
Cost
|
$
|
93,371
|
|
|
$
|
63,571
|
|
|
Accumulated amortization
|
(46,681
|
)
|
|
(31,660
|
)
|
||
|
Customer Relationships
—Acquired, net
|
$
|
46,690
|
|
|
$
|
31,911
|
|
|
Customer Relationships
— Other
(2)
|
|
|
|
||||
|
Cost
|
$
|
12,336
|
|
|
$
|
4,320
|
|
|
Accumulated amortization
|
(5,534
|
)
|
|
(2,708
|
)
|
||
|
Customer Relationships
—Other, net
|
$
|
6,802
|
|
|
$
|
1,612
|
|
|
Trademarks
(3)
|
|
|
|
||||
|
Cost
|
$
|
9,770
|
|
|
$
|
6,770
|
|
|
Accumulated amortization
|
(1,212
|
)
|
|
(431
|
)
|
||
|
Trademarks, net
|
$
|
8,558
|
|
|
$
|
6,339
|
|
|
(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
16 "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, the Major Energy Companies and the Verde Companies. These trademarks are recorded as other assets in the consolidated balance sheets. See Note
3 "Acquisitions"
for further discussion.
|
|
|
Goodwill
(1)
|
|
Customer Relationships— Acquired & Non-Compete Agreements
|
|
Customer Relationships
— Other
|
|
Trademarks
|
||||||||
|
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
|
|
|
Additions (Major Working Capital Adjustment)
|
$
|
260
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Acquisition of Perigee
|
1,540
|
|
|
1,100
|
|
|
—
|
|
|
—
|
|
||||
|
Acquisition of Verde
|
39,207
|
|
|
28,700
|
|
|
—
|
|
|
3,000
|
|
||||
|
Additions (Other)
(2)
|
—
|
|
|
—
|
|
|
8,016
|
|
|
—
|
|
||||
|
Amortization expense
|
—
|
|
|
(15,021
|
)
|
|
(2,826
|
)
|
|
(781
|
)
|
||||
|
Balance at December 31, 2017
|
$
|
120,154
|
|
|
$
|
46,690
|
|
|
$
|
6,802
|
|
|
$
|
8,558
|
|
|
Year Ending December 31,
|
|
||
|
2018
|
$
|
19,469
|
|
|
2019
|
14,894
|
|
|
|
2020
|
10,474
|
|
|
|
2021
|
8,912
|
|
|
|
2022
|
4,700
|
|
|
|
> 5 years
|
3,601
|
|
|
|
Total
|
$
|
62,050
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
Current portion of Senior Credit Facility—Bridge Loan
(5)
|
$
|
7,500
|
|
|
$
|
—
|
|
|
Current portion of Prior Senior Credit Facility—Working Capital Line
(1)
|
—
|
|
|
29,000
|
|
||
|
Current portion of Prior Senior Credit Facility—Acquisition Line
(2)
|
—
|
|
|
22,287
|
|
||
|
Current portion of Note Payable—Pacific Summit Energy
|
—
|
|
|
15,501
|
|
||
|
Convertible subordinated notes to affiliate
(3)
|
—
|
|
|
6,582
|
|
||
|
Current portion of Note Payable—Verde
|
13,443
|
|
|
—
|
|
||
|
Total current debt
|
20,943
|
|
|
73,370
|
|
||
|
Long-term portion of Senior Credit Facility
(4) (5)
|
117,750
|
|
|
—
|
|
||
|
Subordinated Debt
|
—
|
|
|
5,000
|
|
||
|
Long-term portion of Note Payable—Verde
|
7,051
|
|
|
—
|
|
||
|
Total long-term debt
|
124,801
|
|
|
5,000
|
|
||
|
Total debt
|
$
|
145,744
|
|
|
$
|
78,370
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Interest incurred on Senior Credit Facility
|
$
|
3,275
|
|
|
$
|
1,730
|
|
|
$
|
1,144
|
|
|
Accretion related to Earnouts
(1)
|
4,108
|
|
|
5,060
|
|
|
—
|
|
|||
|
Letters of credit fees and commitment fees
|
1,125
|
|
|
883
|
|
|
517
|
|
|||
|
Amortization of deferred financing costs
(2)
|
1,035
|
|
|
668
|
|
|
412
|
|
|||
|
Interest incurred on convertible subordinated notes to affiliate
(3)
|
1,052
|
|
|
518
|
|
|
207
|
|
|||
|
Interest incurred on subordinated debt
|
167
|
|
|
—
|
|
|
—
|
|
|||
|
Interest on Verde promissory note
|
372
|
|
|
—
|
|
|
—
|
|
|||
|
Interest expense
|
$
|
11,134
|
|
|
$
|
8,859
|
|
|
$
|
2,280
|
|
|
•
|
the Eurodollar rate plus an applicable margin of up to
3.00%
per annum (based on the prevailing utilization); or
|
|
•
|
the alternate base rate plus an applicable margin of up to
2.00%
per annum (based on the prevailing utilization). The alternate base rate is equal to the highest of (i) the prime rate (as published in the Wall Street Journal), (ii) the federal funds rate plus
0.50%
per annum, or (iii) the reference Eurodollar rate plus
1.00%
.
|
|
•
|
the Eurodollar rate plus an applicable margin of
3.75%
per annum; or
|
|
•
|
the alternate base rate plus an applicable margin of
2.75%
per annum. The alternate base rate is equal to the highest of (i) the prime rate (as published in the Wall Street Journal), (ii) the federal funds rate plus
0.50%
per annum, or (iii) the reference Eurodollar rate plus
1.00%
.
|
|
•
|
Minimum Fixed Charge Coverage Ratio
. Spark Energy, Inc. must maintain a minimum fixed charge coverage ratio of not less than
1.25
to 1.00. The Fixed Charge Coverage Ratio is defined as the ratio of (a) Adjusted EBITDA to (b) the sum of consolidated (with respect to the Company and the Co-Borrowers) interest expense (other than interest paid-in-kind in respect of any Subordinated Debt but including interest in respect of that certain promissory note made by Censtar Energy Corp in connection with the permitted acquisition from Verde Energy USA Holdings, LLC), letter of credit fees, commitment fees, acquisition earn-out payments (excluding earnout payments funded with proceeds from newly issued preferred or common equity of the Company), distributions, the aggregate amount of repurchases of the Company’s Class A common stock or commitments for such purchases, taxes and scheduled amortization payments.
|
|
•
|
Maximum Total Leverage Ratio
. Spark Energy, Inc. must maintain a ratio of total indebtedness (excluding eligible subordinated debt) to Adjusted EBITDA of no more than
2.00
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;
|
|
•
|
materially modify certain agreements; 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
|
|
•
|
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, 2017
|
|
|
|
|
|
|
|
||||||||
|
Non-trading commodity derivative assets
|
$
|
158
|
|
|
$
|
33,886
|
|
|
$
|
—
|
|
|
$
|
34,044
|
|
|
Trading commodity derivative assets
|
—
|
|
|
456
|
|
|
—
|
|
|
456
|
|
||||
|
Total commodity derivative assets
|
$
|
158
|
|
|
$
|
34,342
|
|
|
$
|
—
|
|
|
$
|
34,500
|
|
|
Non-trading commodity derivative liabilities
|
$
|
(387
|
)
|
|
$
|
(950
|
)
|
|
$
|
—
|
|
|
$
|
(1,337
|
)
|
|
Trading commodity derivative liabilities
|
(555
|
)
|
|
(237
|
)
|
|
—
|
|
|
(792
|
)
|
||||
|
Total commodity derivative liabilities
|
$
|
(942
|
)
|
|
$
|
(1,187
|
)
|
|
$
|
—
|
|
|
$
|
(2,129
|
)
|
|
Contingent payment arrangement
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(4,650
|
)
|
|
$
|
(4,650
|
)
|
|
|
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
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(22,653
|
)
|
|
$
|
(22,653
|
)
|
|
|
CenStar Earnout
|
|
Major Earnout and Stock Earnout
|
|
Provider Earnout
|
|
Verde Earnout
|
Total
|
||||||||||
|
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
|
|
|
70
|
|
|
—
|
|
5,060
|
|
|||||
|
Payments and settlements
(1)
|
(1,343
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
(1,343
|
)
|
|||||
|
Fair Value at December 31, 2016
|
$
|
—
|
|
|
$
|
17,760
|
|
|
$
|
4,893
|
|
|
$
|
—
|
|
$
|
22,653
|
|
|
Purchase price consideration
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,400
|
|
$
|
5,400
|
|
|
Change in fair value of contingent consideration, net
|
—
|
|
|
(9,555
|
)
|
|
500
|
|
|
347
|
|
(8,708
|
)
|
|||||
|
Accretion of contingent earnout consideration (included within interest expense)
|
—
|
|
|
3,848
|
|
|
107
|
|
|
153
|
|
4,108
|
|
|||||
|
Payments and settlements
(1)
|
—
|
|
|
(7,403
|
)
|
|
(5,500
|
)
|
|
(5,900
|
)
|
(18,803
|
)
|
|||||
|
Fair Value at December 31, 2017
|
$
|
—
|
|
|
$
|
4,650
|
|
|
$
|
—
|
|
|
$
|
—
|
|
$
|
4,650
|
|
|
•
|
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
|
|
December 31, 2017
|
|
December 31, 2016
|
||
|
Natural Gas
|
MMBtu
|
|
9,191
|
|
|
8,016
|
|
|
Natural Gas Basis
|
MMBtu
|
|
—
|
|
|
—
|
|
|
Electricity
|
MWh
|
|
8,091
|
|
|
3,958
|
|
|
Commodity
|
Notional
|
|
December 31, 2017
|
|
December 31, 2016
|
||
|
Natural Gas
|
MMBtu
|
|
26
|
|
|
(953
|
)
|
|
Natural Gas Basis
|
MMBtu
|
|
(225
|
)
|
|
(380
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Gain (loss) on non-trading derivatives, net
|
5,588
|
|
|
22,254
|
|
|
(18,423
|
)
|
|||
|
(Loss) gain on trading derivatives, net
|
(580
|
)
|
|
153
|
|
|
(74
|
)
|
|||
|
Gain (loss) on derivatives, net
|
$
|
5,008
|
|
|
$
|
22,407
|
|
|
$
|
(18,497
|
)
|
|
Current period settlements on non-trading derivatives
(1) (2) (3) (4)
|
16,508
|
|
|
(2,284
|
)
|
|
20,279
|
|
|||
|
Current period settlements on trading derivatives
|
(199
|
)
|
|
138
|
|
|
268
|
|
|||
|
Total current period settlements on derivatives
(1) (2) (3) (4)
|
$
|
16,309
|
|
|
$
|
(2,146
|
)
|
|
$
|
20,547
|
|
|
|
December 31, 2017
|
||||||||||||||||||
|
Description
|
Gross Assets
|
|
Gross
Amounts Offset |
|
Net Assets
|
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
|
Non-trading commodity derivatives
|
$
|
60,167
|
|
|
$
|
(29,432
|
)
|
|
$
|
30,735
|
|
|
$
|
—
|
|
|
$
|
30,735
|
|
|
Trading commodity derivatives
|
918
|
|
|
(462
|
)
|
|
456
|
|
|
—
|
|
|
456
|
|
|||||
|
Total Current Derivative Assets
|
61,085
|
|
|
(29,894
|
)
|
|
31,191
|
|
|
—
|
|
|
31,191
|
|
|||||
|
Non-trading commodity derivatives
|
16,055
|
|
|
(12,746
|
)
|
|
3,309
|
|
|
—
|
|
|
3,309
|
|
|||||
|
Trading commodity derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total Non-current Derivative Assets
|
16,055
|
|
|
(12,746
|
)
|
|
3,309
|
|
|
—
|
|
|
3,309
|
|
|||||
|
Total Derivative Assets
|
$
|
77,140
|
|
|
$
|
(42,640
|
)
|
|
$
|
34,500
|
|
|
$
|
—
|
|
|
$
|
34,500
|
|
|
|
December 31, 2017
|
||||||||||||||||||
|
Description
|
Gross
Liabilities |
|
Gross
Amounts Offset |
|
Net
Liabilities |
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
|
Non-trading commodity derivatives
|
$
|
(4,517
|
)
|
|
$
|
3,059
|
|
|
$
|
(1,458
|
)
|
|
$
|
65
|
|
|
$
|
(1,393
|
)
|
|
Trading commodity derivatives
|
(517
|
)
|
|
273
|
|
|
(244
|
)
|
|
—
|
|
|
(244
|
)
|
|||||
|
Total Current Derivative Liabilities
|
(5,034
|
)
|
|
3,332
|
|
|
(1,702
|
)
|
|
65
|
|
|
(1,637
|
)
|
|||||
|
Non-trading commodity derivatives
|
(676
|
)
|
|
732
|
|
|
56
|
|
|
|
|
|
56
|
|
|||||
|
Trading commodity derivatives
|
(566
|
)
|
|
18
|
|
|
(548
|
)
|
|
—
|
|
|
(548
|
)
|
|||||
|
Total Non-current Derivative Liabilities
|
(1,242
|
)
|
|
750
|
|
|
(492
|
)
|
|
—
|
|
|
(492
|
)
|
|||||
|
Total Derivative Liabilities
|
$
|
(6,276
|
)
|
|
$
|
4,082
|
|
|
$
|
(2,194
|
)
|
|
$
|
65
|
|
|
$
|
(2,129
|
)
|
|
|
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
|
)
|
|
|
Number of Shares (in thousands)
|
Weighted Average Grant Date Fair Value
|
|||
|
Unvested at December 31, 2016
|
526
|
|
$
|
9.56
|
|
|
Granted
|
307
|
|
18.10
|
|
|
|
Dividend reinvestment issuances
|
27
|
|
15.64
|
|
|
|
Vested
|
(180
|
)
|
17.88
|
|
|
|
Forfeited
|
(40
|
)
|
13.27
|
|
|
|
Unvested at December 31, 2017
|
640
|
|
$
|
11.56
|
|
|
|
Number of Shares (in thousands)
|
Weighted Average Reporting Date Fair Value
|
|||
|
Unvested at December 31, 2016
|
252
|
|
$
|
15.15
|
|
|
Granted
|
140
|
|
12.40
|
|
|
|
Dividend reinvestment issuances
|
10
|
|
12.40
|
|
|
|
Vested
|
(176
|
)
|
16.93
|
|
|
|
Forfeited
|
(2
|
)
|
12.40
|
|
|
|
Unvested at December 31, 2017
|
224
|
|
$
|
12.40
|
|
|
(in thousands)
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Current:
|
|
|
|
|
|
|
||||||
|
Federal
|
|
$
|
6,992
|
|
|
$
|
5,361
|
|
|
$
|
268
|
|
|
State
|
|
1,952
|
|
|
1,683
|
|
|
(277
|
)
|
|||
|
Total Current
|
|
8,944
|
|
|
7,044
|
|
|
(9
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Deferred:
|
|
|
|
|
|
|
||||||
|
Federal
|
|
26,583
|
|
|
2,944
|
|
|
1,820
|
|
|||
|
State
|
|
2,001
|
|
|
438
|
|
|
163
|
|
|||
|
Total Deferred
|
|
28,584
|
|
|
3,382
|
|
|
1,983
|
|
|||
|
Provision for income taxes
|
|
$
|
37,528
|
|
|
$
|
10,426
|
|
|
$
|
1,974
|
|
|
(in thousands)
|
2017
|
2016
|
||||
|
Expected provision at federal statutory rate
|
$
|
39,833
|
|
$
|
26,635
|
|
|
Increase (decrease) resulting from:
|
|
|
||||
|
Impact of U.S. Tax Reform
|
13,217
|
|
—
|
|
||
|
Non-controlling interest
|
(19,810
|
)
|
(17,740
|
)
|
||
|
State income taxes, net of federal income tax effect
|
2,569
|
|
1,346
|
|
||
|
Other
|
1,719
|
|
185
|
|
||
|
Provision for income taxes
|
$
|
37,528
|
|
$
|
10,426
|
|
|
(in thousands)
|
2017
|
2016
|
||||
|
Deferred Tax Assets:
|
|
|
||||
|
Investment in Spark HoldCo
|
$
|
18,340
|
|
$
|
35,359
|
|
|
Benefit of TRA Liability
|
8,175
|
|
19,705
|
|
||
|
Federal net operating loss carryforward
|
660
|
|
2,076
|
|
||
|
State net operating loss carryforward
|
166
|
|
366
|
|
||
|
Total deferred tax assets
|
27,341
|
|
57,506
|
|
||
|
|
|
|
||||
|
Deferred Tax Liabilities:
|
|
|
||||
|
Derivative liabilities
|
(811
|
)
|
(1,849
|
)
|
||
|
Intangibles
|
(2,287
|
)
|
(1,519
|
)
|
||
|
Property and equipment
|
—
|
|
(10
|
)
|
||
|
Other
|
(58
|
)
|
(19
|
)
|
||
|
Total deferred tax liabilities
|
(3,156
|
)
|
(3,397
|
)
|
||
|
Total deferred tax assets/liabilities
|
$
|
24,185
|
|
$
|
54,109
|
|
|
•
|
“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 and Series A Preferred 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)
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Reconciliation of Retail Gross Margin to Income before taxes
|
|
|
|
|
|
|
||||||
|
Income before income tax expense
|
|
$
|
113,809
|
|
|
$
|
76,099
|
|
|
$
|
27,949
|
|
|
Change in Tax Receivable Agreement Liability
|
|
(22,267
|
)
|
|
—
|
|
|
—
|
|
|||
|
Interest and other income
|
|
(256
|
)
|
|
(957
|
)
|
|
(324
|
)
|
|||
|
Interest expense
|
|
11,134
|
|
|
8,859
|
|
|
2,280
|
|
|||
|
Operating Income
|
|
102,420
|
|
|
84,001
|
|
|
29,905
|
|
|||
|
Depreciation and amortization
|
|
42,341
|
|
|
32,788
|
|
|
25,378
|
|
|||
|
General and administrative
|
|
101,127
|
|
|
84,964
|
|
|
61,682
|
|
|||
|
Less:
|
|
|
|
|
|
|
|
|
||||
|
Net asset optimization (expenses) revenue
|
|
(717
|
)
|
|
(586
|
)
|
|
1,494
|
|
|||
|
Net, Gain (losses) on non-trading derivative instruments
|
|
5,588
|
|
|
22,254
|
|
|
(18,423
|
)
|
|||
|
Net, Cash settlements on non-trading derivative instruments
|
|
16,508
|
|
|
(2,284
|
)
|
|
20,279
|
|
|||
|
Retail Gross Margin
|
|
$
|
224,509
|
|
|
$
|
182,369
|
|
|
$
|
113,615
|
|
|
Year Ended December 31, 2017
|
Retail
Electricity |
|
Retail
Natural Gas |
|
Corporate
and Other |
|
Eliminations
|
|
Spark Retail
|
||||||||||
|
Total Revenues
|
$
|
657,561
|
|
|
$
|
140,494
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
798,055
|
|
|
Retail cost of revenues
|
477,012
|
|
|
75,155
|
|
|
—
|
|
|
—
|
|
|
552,167
|
|
|||||
|
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net asset optimization (expense)
|
(5
|
)
|
|
(712
|
)
|
|
—
|
|
|
—
|
|
|
(717
|
)
|
|||||
|
Net, Gains (losses) on non-trading derivative instruments
|
5,784
|
|
|
(196
|
)
|
|
—
|
|
|
—
|
|
|
5,588
|
|
|||||
|
Current period settlements on non-trading derivatives
|
16,302
|
|
|
206
|
|
|
—
|
|
|
—
|
|
|
16,508
|
|
|||||
|
Retail gross margin
|
$
|
158,468
|
|
|
$
|
66,041
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
224,509
|
|
|
Total Assets
|
$
|
1,228,552
|
|
|
$
|
421,896
|
|
|
$
|
209,428
|
|
|
$
|
(1,353,927
|
)
|
|
$
|
505,949
|
|
|
Goodwill
|
$
|
117,624
|
|
|
$
|
2,530
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
120,154
|
|
|
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 (expense)
|
—
|
|
|
(586
|
)
|
|
—
|
|
|
—
|
|
|
(586
|
)
|
|||||
|
Net, Gains 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
|
$
|
576,757
|
|
|
$
|
242,739
|
|
|
$
|
169,404
|
|
|
$
|
(613,670
|
)
|
|
$
|
375,230
|
|
|
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, (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
|
|
|
|
Quarter Ended
|
||||||||||||||
|
|
2017
|
||||||||||||||
|
|
December 31, 2017
|
|
September 30,
2017 |
|
June 30,
2017 |
|
March 31,
2017 (1) |
||||||||
|
|
(In thousands, except per share data)
|
||||||||||||||
|
Total Revenues
|
$
|
234,776
|
|
|
$
|
215,536
|
|
|
$
|
151,436
|
|
|
$
|
196,307
|
|
|
Operating income
|
59,752
|
|
|
18,088
|
|
|
7,797
|
|
|
16,783
|
|
||||
|
Net income
|
47,536
|
|
|
12,942
|
|
|
4,671
|
|
|
11,132
|
|
||||
|
Net income attributable to Spark Energy, Inc. stockholders
|
13,158
|
|
|
2,347
|
|
|
1,079
|
|
|
2,270
|
|
||||
|
Net income attributable to stockholders of Class A common stock
|
12,226
|
|
|
1,415
|
|
|
88
|
|
|
2,087
|
|
||||
|
Net income attributable to Spark Energy, Inc. per common share - basic
|
$
|
0.92
|
|
|
$
|
0.11
|
|
|
$
|
0.01
|
|
|
$
|
0.16
|
|
|
Net (loss) income attributable to Spark Energy, Inc. per common share - diluted
|
$
|
0.92
|
|
|
$
|
0.11
|
|
|
$
|
0.01
|
|
|
$
|
0.16
|
|
|
(1)
|
Financial information has been recast to include results attributable to the acquisition of Perigee Energy, LLC by an affiliate on February 3, 2017. See Notes
2
and
3
"Basis of Presentation and Summary of Significant Accounting Policies" and "Acquisitions," respectively, for further discussion.
|
|
|
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 stockholders of Class A common stock
|
7,747
|
|
|
183
|
|
|
2,341
|
|
|
4,173
|
|
||||
|
Net income attributable to Spark Energy, Inc. per common share - basic
|
$
|
0.60
|
|
|
$
|
0.02
|
|
|
$
|
0.05
|
|
|
$
|
0.56
|
|
|
Net (loss) income attributable to Spark Energy, Inc. per common share - diluted
|
$
|
0.52
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.21
|
|
|
$
|
0.34
|
|
|
(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.
|
|
INDEX TO EXHIBITS
|
||||||
|
|
|
Incorporated by Reference
|
||||
|
Exhibit
|
Exhibit Description
|
Form
|
Exhibit Number
|
Filing Date
|
SEC File No.
|
|
|
2.1#
|
10-Q
|
|
2.1
|
5/5/2016
|
001-36559
|
|
|
2.2#
|
10-Q
|
|
2.2
|
5/5/2016
|
001-36559
|
|
|
2.3#
|
8-K
|
|
2.1
|
8/1/2016
|
001-36559
|
|
|
2.4#
|
10-Q
|
|
2.4
|
5/8/2017
|
001-36559
|
|
|
2.5
|
8-K
|
|
2.1
|
7/6/2017
|
001-36559
|
|
|
2.6#
|
8-K
|
|
2.1
|
1/16/2018
|
001-36559
|
|
|
2.7*#
|
|
|
|
|
|
|
|
3.1
|
8-K
|
|
3.1
|
8/4/2014
|
001-36559
|
|
|
3.2
|
8-K
|
|
3.2
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
3.3
|
8-A
|
|
5
|
3/11/2017
|
001-36559
|
|
|
4.1
|
S-1
|
|
4.1
|
6/30/2014
|
333-196375
|
|
|
|
|
|
|
|
|
|
|
4.2
|
10-Q
|
|
10.8
|
8/13/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
4.3
|
10-Q
|
|
10.9
|
8/13/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
4.4
|
8-K
|
|
10.1
|
7/6/2017
|
001-36559
|
|
|
4.5
|
8-K
|
|
10.2
|
1/16/2018
|
001-36559
|
|
|
4.6
|
8-K
|
|
10.1
|
1/16/2018
|
001-36559
|
|
|
10.1
|
8-K
|
|
10.1
|
5/24/2017
|
001-36559
|
|
|
10.2
|
10-Q
|
|
10.1
|
11/3/2017
|
001-36559
|
|
|
10.3
|
8-K
|
|
10.1
|
7/9/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.4
|
10-K
|
|
10.2
|
3/24/2016
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.5
|
10-K
|
|
10.3
|
3/24/2016
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.6
|
10-Q
|
|
10.4
|
8/11/2016
|
001-36559
|
|
|
10.7
|
|
8-K
|
|
10.2
|
8/1/2016
|
001-36559
|
|
10.8
|
8-K
|
|
10.1
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.9
|
8-K
|
|
10.2
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.10+
|
10-K
|
|
10.6
|
3/24/2016
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.11†
|
S-8
|
|
4.3
|
7/31/2014
|
333-197738
|
|
|
|
|
|
|
|
|
|
|
10.12†
|
10-Q
|
|
10.3
|
11/10/2016
|
001-36559
|
|
|
10.13†
|
S-1
|
|
10.4
|
6/30/2014
|
333-196375
|
|
|
|
|
|
|
|
|
|
|
10.14†
|
S-1
|
|
10.5
|
6/30/2014
|
333-196375
|
|
|
|
|
|
|
|
|
|
|
10.15
|
8-K
|
|
10.3
|
8/4/2014
|
001-36559
|
|
|
|
||||||
|
10.16
|
10-Q
|
|
10.1
|
5/8/2017
|
001-36559
|
|
|
10.17
|
8-K
|
|
10.1
|
1/26/2018
|
001-36559
|
|
|
10.18†
|
8-K
|
|
10.5
|
8/4/2014
|
001-36559
|
|
|
|
|
|||||
|
10.19†
|
8-K
|
|
10.6
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.20†
|
8-K
|
|
10.7
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.21†
|
8-K
|
|
10.8
|
8/4/2014
|
001-36559
|
|
|
|
|
8-K
|
|
10.9
|
8/4/2014
|
001-36559
|
|
10.22†
|
||||||
|
|
|
|||||
|
10.23†
|
8-K
|
|
10.10
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.24†
|
8-K
|
|
10.11
|
8/4/2014
|
001-36559
|
|
|
|
|
|||||
|
10.25†
|
8-K
|
|
10.12
|
8/4/2014
|
001-36559
|
|
|
|
|
|||||
|
10.26†
|
8-K
|
|
10.2
|
5/27/2016
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.27†
|
8-K
|
|
10.1
|
5/27/2016
|
001-36559
|
|
|
10.28†
|
8-K
|
|
10.3
|
6/3/2016
|
001-36559
|
|
|
10.29
|
8-K
|
|
10.4
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.30
|
8-K
|
|
4.1
|
8/4/2014
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.31†
|
8-K
|
|
10.1
|
4/20/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.32†
|
8-K
|
|
10.2
|
4/20/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.33†
|
8-K
|
|
10.3
|
4/20/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.34†
|
8-K
|
|
10.4
|
4/20/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.35†
|
8-K
|
|
10.1
|
8/4/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.36†
|
8-K
|
|
10.1
|
6/3/2016
|
001-36559
|
|
|
10.37
|
10-Q
|
|
10.5
|
5/14/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.38†
|
10-Q
|
|
10.5
|
11/12/2015
|
001-36559
|
|
|
|
|
|
|
|
|
|
|
10.39†
|
8-K
|
|
10.2
|
6/3/2016
|
001-36559
|
|
|
10.40
|
10-Q
|
|
10.1
|
5/5/2016
|
001-36559
|
|
|
10.41
|
8-K
|
|
10.1
|
8/1/2016
|
001-36559
|
|
|
10.42
|
8-K
|
|
10.1
|
12/30/2016
|
001-36559
|
|
|
10.43*
|
|
|
|
|
|
|
|
21.1*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.1*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.1*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32**
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
|
|
|
|
|
|
March 9, 2018
|
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 9, 2018:
|
|||||
|
|
|
|
|||
|
|
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
|
||
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 |
|---|