These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
|
|
|
|
FORM 10-Q
|
|
|
|
|
|
|
|
|
|
Delaware
|
|
|
|
46-5453215
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
|
|
(I.R.S. Employer
Identification No.)
|
|
PART I. FINANCIAL INFORMATION
|
|
|
|
ITEM 1. FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS AS OF MARCH 31, 2018 AND DECEMBER 31, 2017 (unaudited)
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED MARCH 31, 2018 AND 2017 (unaudited)
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE THREE MONTHS ENDED MARCH 31, 2018 (unaudited)
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2018 AND 2017 (unaudited)
|
|
|
|
|
|
|
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
|
|
|
|
|
|
|
|
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
|
|
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
|
|
ITEM 4. CONTROLS AND PROCEDURES
|
|
|
|
PART II. OTHER INFORMATION
|
|
|
|
ITEM 1. LEGAL PROCEEDINGS
|
|
|
|
ITEM 1A. RISK FACTORS
|
|
|
|
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
|
|
|
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
|
|
|
|
ITEM 4. MINE SAFETY DISCLOSURES
|
|
|
|
ITEM 5. OTHER INFORMATION
|
|
|
|
ITEM 6. INDEX TO EXHIBITS
|
|
|
|
APPENDIX A
|
|
|
|
SIGNATURES
|
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
21,065
|
|
|
$
|
29,419
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $4.4 million and $4.0 million as of March 31, 2018 and December 31, 2017, respectively
|
152,454
|
|
|
158,814
|
|
||
|
Accounts receivable—affiliates
|
3,063
|
|
|
3,661
|
|
||
|
Inventory
|
400
|
|
|
4,470
|
|
||
|
Fair value of derivative assets
|
7,965
|
|
|
31,191
|
|
||
|
Customer acquisition costs, net
|
20,181
|
|
|
22,123
|
|
||
|
Customer relationships, net
|
20,878
|
|
|
18,653
|
|
||
|
Prepaid assets
|
3,809
|
|
|
1,028
|
|
||
|
Deposits
|
28,763
|
|
|
7,701
|
|
||
|
Other current assets
|
23,254
|
|
|
19,678
|
|
||
|
Total current assets
|
281,832
|
|
|
296,738
|
|
||
|
Property and equipment, net
|
7,699
|
|
|
8,275
|
|
||
|
Fair value of derivative assets
|
262
|
|
|
3,309
|
|
||
|
Customer acquisition costs, net
|
6,698
|
|
|
6,949
|
|
||
|
Customer relationships, net
|
35,074
|
|
|
34,839
|
|
||
|
Deferred tax assets
|
30,734
|
|
|
24,185
|
|
||
|
Goodwill
|
120,154
|
|
|
120,154
|
|
||
|
Other assets
|
11,452
|
|
|
11,500
|
|
||
|
Total assets
|
$
|
493,905
|
|
|
$
|
505,949
|
|
|
Liabilities, Series A Preferred Stock and Stockholders' Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
61,687
|
|
|
$
|
77,510
|
|
|
Accounts payable—affiliates
|
4,050
|
|
|
4,622
|
|
||
|
Accrued liabilities
|
41,512
|
|
|
33,679
|
|
||
|
Fair value of derivative liabilities
|
12,347
|
|
|
1,637
|
|
||
|
Current portion of Senior Credit Facility
|
—
|
|
|
7,500
|
|
||
|
Current payable pursuant to tax receivable agreement—affiliates
|
5,937
|
|
|
5,937
|
|
||
|
Current contingent consideration for acquisitions
|
3,043
|
|
|
4,024
|
|
||
|
Other current liabilities
|
2,484
|
|
|
2,675
|
|
||
|
Current portion of note payable
|
11,332
|
|
|
13,443
|
|
||
|
Total current liabilities
|
142,392
|
|
|
151,027
|
|
||
|
Long-term liabilities:
|
|
|
|
|
|
||
|
Fair value of derivative liabilities
|
11,038
|
|
|
492
|
|
||
|
Payable pursuant to tax receivable agreement—affiliates
|
26,355
|
|
|
26,355
|
|
||
|
Long-term portion of Senior Credit Facility
|
106,500
|
|
|
117,750
|
|
||
|
Contingent consideration for acquisitions
|
—
|
|
|
626
|
|
||
|
Other long-term liabilities
|
—
|
|
|
172
|
|
||
|
Long-term portion of note payable
|
5,900
|
|
|
7,051
|
|
||
|
Total liabilities
|
292,185
|
|
|
303,473
|
|
||
|
Commitments and contingencies (Note 13)
|
|
|
|
|
|
||
|
Series A Preferred Stock, par value $0.01 per share, 20,000,000 shares authorized, 3,707,256 shares issued and outstanding at March 31, 2018 and 1,704,339 shares issued and outstanding at December 31, 2017
|
90,758
|
|
|
41,173
|
|
||
|
Stockholders' equity:
|
|
|
|
|
|
||
|
Common Stock
(1)
:
|
|
|
|
|
|
||
|
Class A common stock, par value $0.01 per share, 120,000,000 shares authorized, 13,237,981 issued, and 13,138,535 outstanding at March 31, 2018 and 13,235,082 issued and 13,135,636 outstanding at December 31, 2017
|
132
|
|
|
132
|
|
||
|
Class B common stock, par value $0.01 per share, 60,000,000 shares authorized, 21,485,126 issued and outstanding at March 31, 2018 and December 31, 2017
|
216
|
|
|
216
|
|
||
|
Additional paid-in capital
|
27,717
|
|
|
26,914
|
|
||
|
Accumulated other comprehensive loss
|
(43
|
)
|
|
(11
|
)
|
||
|
Retained earnings
|
(5,726
|
)
|
|
11,008
|
|
||
|
Treasury stock, at cost, 99,446 shares at March 31, 2018
and December 31, 2017
|
(2,011
|
)
|
|
(2,011
|
)
|
||
|
Total stockholders' equity
|
20,285
|
|
|
36,248
|
|
||
|
Non-controlling interest in Spark HoldCo, LLC
|
90,677
|
|
|
125,055
|
|
||
|
Total equity
|
110,962
|
|
|
161,303
|
|
||
|
Total liabilities, Series A Preferred Stock and stockholders' equity
|
$
|
493,905
|
|
|
$
|
505,949
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
(1)
|
||||
|
Revenues:
|
|
|
|
||||
|
Retail revenues
|
$
|
284,001
|
|
|
$
|
196,500
|
|
|
Net asset optimization revenues/(expense)
(2)
|
2,687
|
|
|
(193
|
)
|
||
|
Total Revenues
|
286,688
|
|
|
196,307
|
|
||
|
Operating Expenses:
|
|
|
|
||||
|
Retail cost of revenues
|
289,876
|
|
|
145,761
|
|
||
|
General and administrative
(3)
|
30,047
|
|
|
24,493
|
|
||
|
Depreciation and amortization
|
13,019
|
|
|
9,270
|
|
||
|
Total Operating Expenses
|
332,942
|
|
|
179,524
|
|
||
|
Operating (loss) income
|
(46,254
|
)
|
|
16,783
|
|
||
|
Other (expense)/income:
|
|
|
|
||||
|
Interest expense
|
(2,245
|
)
|
|
(3,445
|
)
|
||
|
Interest and other income
|
201
|
|
|
199
|
|
||
|
Total other expenses
|
(2,044
|
)
|
|
(3,246
|
)
|
||
|
(Loss) Income before income tax (benefit) expense
|
(48,298
|
)
|
|
13,537
|
|
||
|
Income tax (benefit)/expense
|
(6,467
|
)
|
|
2,405
|
|
||
|
Net (loss) income
|
$
|
(41,831
|
)
|
|
$
|
11,132
|
|
|
Less: Net (loss) income attributable to non-controlling interests
|
(29,505
|
)
|
|
8,862
|
|
||
|
Net (loss) income attributable to Spark Energy, Inc. stockholders
|
$
|
(12,326
|
)
|
|
$
|
2,270
|
|
|
Less: Dividend on Series A preferred stock
|
2,027
|
|
|
183
|
|
||
|
Net (loss) income attributable to stockholders of Class A common stock
|
$
|
(14,353
|
)
|
|
$
|
2,087
|
|
|
Other comprehensive loss, net of tax:
|
|
|
|
||||
|
Currency translation loss
|
$
|
(83
|
)
|
|
$
|
(49
|
)
|
|
Other comprehensive loss
|
(83
|
)
|
|
(49
|
)
|
||
|
Comprehensive (loss) income
|
$
|
(41,914
|
)
|
|
$
|
11,083
|
|
|
Less: Comprehensive (loss) income attributable to non-controlling interests
|
(29,556
|
)
|
|
8,831
|
|
||
|
Comprehensive (loss) income attributable to Spark Energy, Inc. stockholders
|
$
|
(12,358
|
)
|
|
$
|
2,252
|
|
|
|
|
|
|
||||
|
Net (loss) income attributable to Spark Energy, Inc. per share of Class A common stock
|
|
|
|
||||
|
Basic
|
$
|
(1.09
|
)
|
|
$
|
0.16
|
|
|
Diluted
|
$
|
(1.09
|
)
|
|
$
|
0.16
|
|
|
|
|
|
|
|
|||
|
Weighted average shares of Class A common stock outstanding
|
|
|
|
|
|||
|
Basic
|
13,136
|
|
|
12,996
|
|
||
|
Diluted
|
13,136
|
|
|
13,268
|
|
||
|
(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 4,
"Basis of Presentation and Summary of Significant Accounting Policies"
and "Acquisitions," respectively, for further discussion.
|
|
(2)
|
Net asset optimization revenues (expenses) includes asset optimization revenues—affiliates of
$648
and
$0
for the
three months ended March 31, 2018
and
2017
, respectively, and asset optimization revenues—affiliates cost of revenues of
$12
and
$0
for the
three months ended March 31, 2018
and
2017
, respectively.
|
|
(3)
|
General and administrative expense includes general and administrative expense—affiliates of
$6,400
and
$7,300
for the
three months ended March 31, 2018
and
2017
, respectively.
|
|
|
Issued Shares of Class A Common Stock
|
Issued Shares of Class B Common Stock
|
Treasury Stock
|
Class A Common Stock
|
Class B Common Stock
|
Treasury Stock
|
Accumulated Other Comprehensive Loss
|
Additional Paid-in Capital
|
Retained Earnings (Deficit)
|
Total Stockholders' Equity
|
Non-controlling Interest
|
Total Equity
|
|||||||||||||||||||||
|
Balance at December 31, 2017
|
13,235
|
|
21,485
|
|
(99
|
)
|
$
|
132
|
|
$
|
216
|
|
$
|
(2,011
|
)
|
$
|
(11
|
)
|
$
|
26,914
|
|
$
|
11,008
|
|
$
|
36,248
|
|
$
|
125,055
|
|
$
|
161,303
|
|
|
Stock based compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
817
|
|
—
|
|
817
|
|
—
|
|
817
|
|
|||||||||
|
Restricted stock unit vesting
|
3
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(14
|
)
|
—
|
|
(14
|
)
|
—
|
|
(14
|
)
|
|||||||||
|
Consolidated net loss
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(12,326
|
)
|
(12,326
|
)
|
(29,505
|
)
|
(41,831
|
)
|
|||||||||
|
Foreign currency translation adjustment for equity method investee
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(32
|
)
|
—
|
|
—
|
|
(32
|
)
|
(51
|
)
|
(83
|
)
|
|||||||||
|
Distributions paid to non-controlling unit holders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(4,822
|
)
|
(4,822
|
)
|
|||||||||
|
Dividends paid to Class A common stockholders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(2,381
|
)
|
(2,381
|
)
|
—
|
|
(2,381
|
)
|
|||||||||
|
Dividends to Preferred Stock
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(2,027
|
)
|
(2,027
|
)
|
—
|
|
(2,027
|
)
|
|||||||||
|
Balance at March 31, 2018
|
13,238
|
|
21,485
|
|
(99
|
)
|
$
|
132
|
|
$
|
216
|
|
$
|
(2,011
|
)
|
$
|
(43
|
)
|
$
|
27,717
|
|
$
|
(5,726
|
)
|
$
|
20,285
|
|
$
|
90,677
|
|
$
|
110,962
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
(1)
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net (loss) income
|
$
|
(41,831
|
)
|
|
$
|
11,132
|
|
|
Adjustments to reconcile net income to net cash flows provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization expense
|
11,632
|
|
|
8,204
|
|
||
|
Deferred income taxes
|
(6,549
|
)
|
|
(87
|
)
|
||
|
Stock based compensation
|
1,131
|
|
|
1,367
|
|
||
|
Amortization of deferred financing costs
|
295
|
|
|
248
|
|
||
|
Change in Fair Value of Earnout liabilities
|
—
|
|
|
711
|
|
||
|
Accretion on fair value of Earnout liabilities
|
—
|
|
|
1,226
|
|
||
|
Bad debt expense
|
2,423
|
|
|
356
|
|
||
|
Loss on derivatives, net
|
36,542
|
|
|
21,796
|
|
||
|
Current period cash settlements on derivatives, net
|
16,442
|
|
|
(6,178
|
)
|
||
|
Accretion of discount to convertible subordinated notes to affiliate
|
—
|
|
|
1,004
|
|
||
|
Payment of the Major Energy Companies Earnout
|
—
|
|
|
(1,104
|
)
|
||
|
Other
|
(248
|
)
|
|
6
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Decrease in accounts receivable
|
9,737
|
|
|
3,738
|
|
||
|
Decrease (Increase) in accounts receivable—affiliates
|
354
|
|
|
(55
|
)
|
||
|
Decrease in inventory
|
4,070
|
|
|
3,322
|
|
||
|
Increase in customer acquisition costs
|
(4,274
|
)
|
|
(7,690
|
)
|
||
|
Increase in prepaid and other current assets
|
(22,719
|
)
|
|
(1,302
|
)
|
||
|
Increase in other assets
|
(58
|
)
|
|
—
|
|
||
|
Decrease in accounts payable and accrued liabilities
|
(9,091
|
)
|
|
(8,979
|
)
|
||
|
Decrease in accounts payable—affiliates
|
(572
|
)
|
|
(1,684
|
)
|
||
|
Decrease in other current liabilities
|
(6,653
|
)
|
|
(2,413
|
)
|
||
|
Decrease in other non-current liabilities
|
(171
|
)
|
|
(324
|
)
|
||
|
Net cash (used in) provided by operating activities
|
(9,540
|
)
|
|
23,294
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchases of property and equipment
|
(754
|
)
|
|
(112
|
)
|
||
|
Acquisition of HIKO
|
(15,041
|
)
|
|
—
|
|
||
|
Net cash used in investing activities
|
(15,795
|
)
|
|
(112
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Proceeds from issuance of Series A Preferred Stock, net of issuance costs paid
|
48,490
|
|
|
38,607
|
|
||
|
Borrowings on notes payable
|
83,800
|
|
|
5,625
|
|
||
|
Payments on notes payable
|
(102,550
|
)
|
|
(46,993
|
)
|
||
|
Payment of the Major Energy Companies Earnout
|
(1,607
|
)
|
|
(6,299
|
)
|
||
|
Payment of the Provider Companies Earnout and installment consideration
|
—
|
|
|
(2,097
|
)
|
||
|
Payments on the Verde promissory note
|
(3,261
|
)
|
|
—
|
|
||
|
Proceeds from disgorgement of stockholders short-swing profits
|
244
|
|
|
666
|
|
||
|
Payment of dividends to Class A common stockholders
|
(2,381
|
)
|
|
(2,355
|
)
|
||
|
Payment of distributions to non-controlling unitholders
|
(4,822
|
)
|
|
(4,347
|
)
|
||
|
Payment of Dividends to Preferred Stock
|
(932
|
)
|
|
—
|
|
||
|
Net cash provided by (used in) financing activities
|
16,981
|
|
|
(17,193
|
)
|
||
|
(Decrease) increase in Cash and cash equivalents
|
(8,354
|
)
|
|
5,989
|
|
||
|
Cash and cash equivalents—beginning of period
|
29,419
|
|
|
18,960
|
|
||
|
Cash and cash equivalents—end of period
|
$
|
21,065
|
|
|
$
|
24,949
|
|
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
||||
|
Non-cash items:
|
|
|
|
|
|
||
|
Property and equipment purchase accrual
|
$
|
180
|
|
|
$
|
76
|
|
|
Cash paid during the period for:
|
|
|
|
||||
|
Interest
|
$
|
1,854
|
|
|
$
|
888
|
|
|
Taxes
|
$
|
1,268
|
|
|
$
|
118
|
|
|
|
Reportable segments
|
||||||||||
|
|
Three months ended March 31, 2018
|
||||||||||
|
|
Retail Natural Gas
|
|
Retail Electricity
|
|
Total reportable segments
|
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
Primary geographical markets (a)
|
|
|
|
|
|
||||||
|
New England
|
$
|
9,351
|
|
|
$
|
101,098
|
|
|
$
|
110,449
|
|
|
Mid-Atlantic
|
25,931
|
|
|
77,555
|
|
|
103,486
|
|
|||
|
Midwest
|
19,258
|
|
|
17,835
|
|
|
37,093
|
|
|||
|
Southwest
|
8,562
|
|
|
24,411
|
|
|
32,973
|
|
|||
|
|
$
|
63,102
|
|
|
$
|
220,899
|
|
|
$
|
284,001
|
|
|
|
|
|
|
|
|
||||||
|
Customer type
|
|
|
|
|
|
||||||
|
Commercial
|
$
|
24,299
|
|
|
$
|
96,893
|
|
|
$
|
121,192
|
|
|
Residential
|
45,729
|
|
|
147,994
|
|
|
193,723
|
|
|||
|
Unbilled revenue (b)
|
(6,926
|
)
|
|
(23,988
|
)
|
|
(30,914
|
)
|
|||
|
|
$
|
63,102
|
|
|
$
|
220,899
|
|
|
$
|
284,001
|
|
|
|
|
|
|
|
|
||||||
|
Customer credit risk
|
|
|
|
|
|
||||||
|
POR
|
$
|
36,770
|
|
|
$
|
157,001
|
|
|
$
|
193,771
|
|
|
Non-POR
|
26,332
|
|
|
63,898
|
|
|
90,230
|
|
|||
|
|
$
|
63,102
|
|
|
$
|
220,899
|
|
|
$
|
284,001
|
|
|
|
Reportable segments
|
||||||||||
|
|
Three months ended March 31, 2017
(1)
|
||||||||||
|
|
Retail Natural Gas
|
|
Retail Electricity
|
|
Total reportable segments
|
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
Primary geographical markets (a)
|
|
|
|
|
|
||||||
|
New England
|
$
|
9,631
|
|
|
$
|
49,904
|
|
|
$
|
59,535
|
|
|
Mid-Atlantic
|
24,182
|
|
|
58,471
|
|
|
82,653
|
|
|||
|
Midwest
|
16,954
|
|
|
12,184
|
|
|
29,138
|
|
|||
|
Southwest
|
12,039
|
|
|
13,135
|
|
|
25,174
|
|
|||
|
|
$
|
62,806
|
|
|
$
|
133,694
|
|
|
$
|
196,500
|
|
|
|
|
|
|
|
|
||||||
|
Customer type
|
|
|
|
|
|
||||||
|
Commercial
|
$
|
23,537
|
|
|
$
|
42,997
|
|
|
$
|
66,534
|
|
|
Residential
|
43,969
|
|
|
95,435
|
|
|
139,404
|
|
|||
|
Unbilled revenue (b)
|
(4,700
|
)
|
|
(4,738
|
)
|
|
(9,438
|
)
|
|||
|
|
$
|
62,806
|
|
|
$
|
133,694
|
|
|
$
|
196,500
|
|
|
|
|
|
|
|
|
||||||
|
Customer credit risk
|
|
|
|
|
|
||||||
|
POR
|
$
|
32,984
|
|
|
$
|
92,734
|
|
|
$
|
125,718
|
|
|
Non-POR
|
29,822
|
|
|
40,960
|
|
|
70,782
|
|
|||
|
|
$
|
62,806
|
|
|
$
|
133,694
|
|
|
$
|
196,500
|
|
|
•
|
New England - Connecticut, Maine, Massachusetts, New Hampshire;
|
|
•
|
Mid-Atlantic - Delaware, Maryland (including the District of Colombia), New Jersey, New York and Pennsylvania;
|
|
•
|
Midwest - Illinois, Indiana, Michigan and Ohio; and
|
|
•
|
Southwest - Arizona, California, Colorado, Florida, Nevada, and Texas.
|
|
|
|
As of March 31, 2018
|
|
|
Cash and restricted cash
|
|
309
|
|
|
Intangible assets - customer relationships
|
|
6,205
|
|
|
Net working capital, net of cash acquired
|
|
9,041
|
|
|
Fair value of derivative liabilities
|
|
(205
|
)
|
|
Total
|
|
15,350
|
|
|
|
|
|
As of March 31, 2018
|
||
|
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
|
|
|
|
Three Months Ended March 31,
|
|||||
|
|
2017
|
2016
|
||||
|
Revenues
|
$
|
233,290
|
|
$
|
156,571
|
|
|
Earnings
|
$
|
2,334
|
|
$
|
4,419
|
|
|
|
Final 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
|
|
|
|
The Company
|
NuDevco Retail and Retailco
(1)
|
||
|
December 31, 2017
|
38.12
|
%
|
61.88
|
%
|
|
March 31, 2018
|
38.12
|
%
|
61.88
|
%
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
(1)
|
||||
|
|
|
|
|
||||
|
Net income allocated to non-controlling interest
|
$
|
(29,888
|
)
|
|
$
|
8,405
|
|
|
Income tax benefit allocated to non-controlling interest
|
(383
|
)
|
|
(457
|
)
|
||
|
Net income attributable to non-controlling interest
|
$
|
(29,505
|
)
|
|
$
|
8,862
|
|
|
|
Three Months Ended March 31,
|
|||||
|
|
2018
|
2017
|
||||
|
Net (loss) income attributable to Spark Energy, Inc. stockholders
|
$
|
(12,326
|
)
|
$
|
2,270
|
|
|
Less: Dividend on Series A preferred stock
|
2,027
|
|
183
|
|
||
|
Net (loss) income attributable to stockholders of Class A common stock
|
$
|
(14,353
|
)
|
$
|
2,087
|
|
|
|
|
|
||||
|
Basic weighted average Class A common shares outstanding
|
13,136
|
|
12,996
|
|
||
|
Basic (loss) earnings per share attributable to stockholders
|
$
|
(1.09
|
)
|
$
|
0.16
|
|
|
|
|
|
||||
|
Net (loss) income attributable to stockholders of Class A common stock
|
$
|
(14,353
|
)
|
$
|
2,087
|
|
|
Effect of conversion of Class B common stock to shares of Class A common stock
|
—
|
|
—
|
|
||
|
Diluted net (loss) income attributable to stockholders of Class A common stock
|
$
|
(14,353
|
)
|
$
|
2,087
|
|
|
|
|
|
||||
|
Basic weighted average Class A common shares outstanding
|
13,136
|
|
12,996
|
|
||
|
Effect of dilutive Class B common stock
|
—
|
|
—
|
|
||
|
Effect of dilutive restricted stock units
|
—
|
|
272
|
|
||
|
Diluted weighted average shares outstanding
|
13,136
|
|
13,268
|
|
||
|
|
|
|
||||
|
Diluted (loss) earnings per share attributable to stockholders
|
$
|
(1.09
|
)
|
$
|
0.16
|
|
|
|
March 31, 2018
|
||
|
Assets
|
|
||
|
Current assets:
|
|
||
|
Cash and cash equivalents
|
$
|
21,028
|
|
|
Accounts receivable
|
152,454
|
|
|
|
Other current assets
|
105,895
|
|
|
|
Total current assets
|
279,377
|
|
|
|
Non-current assets:
|
|
||
|
Goodwill
|
120,154
|
|
|
|
Other assets
|
59,567
|
|
|
|
Total non-current assets
|
179,721
|
|
|
|
Total Assets
|
$
|
459,098
|
|
|
|
|
||
|
Liabilities
|
|
||
|
Current liabilities:
|
|
||
|
Accounts payable and Accrued Liabilities
|
$
|
103,084
|
|
|
Contingent consideration
|
3,043
|
|
|
|
Other current liabilities
|
30,212
|
|
|
|
Total current liabilities
|
136,339
|
|
|
|
Long-term liabilities:
|
|
||
|
Long-term portion of Senior Credit Facility
|
106,500
|
|
|
|
Other long-term liabilities
|
16,938
|
|
|
|
Total long-term liabilities
|
123,438
|
|
|
|
Total Liabilities
|
$
|
259,777
|
|
|
|
|
(in thousands)
|
||
|
Mezzanine equity at December 31, 2017
|
|
$
|
41,173
|
|
|
Issuance of Series A Preferred Stock, net of issuance cost
|
|
48,490
|
|
|
|
Accumulated dividends on Series A Preferred Stock
|
|
1,095
|
|
|
|
Mezzanine equity at March 31, 2018
|
|
$
|
90,758
|
|
|
|
Estimated useful
lives (years) |
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Information technology
|
2 – 5
|
|
$
|
34,677
|
|
|
$
|
34,103
|
|
|
Leasehold improvements
|
2 – 5
|
|
4,568
|
|
|
4,568
|
|
||
|
Furniture and fixtures
|
2 – 5
|
|
1,964
|
|
|
1,964
|
|
||
|
Building improvements
|
2 – 5
|
|
809
|
|
|
809
|
|
||
|
Total
|
|
|
42,018
|
|
|
41,444
|
|
||
|
Accumulated depreciation
|
|
|
(34,319
|
)
|
|
(33,169
|
)
|
||
|
Property and equipment—net
|
|
|
$
|
7,699
|
|
|
$
|
8,275
|
|
|
|
March 31, 2018
|
December 31, 2017
|
||||
|
Goodwill
|
$
|
120,154
|
|
$
|
120,154
|
|
|
Customer relationships - Acquired
(1)
|
|
|
||||
|
Cost
|
$
|
99,576
|
|
$
|
93,371
|
|
|
Accumulated amortization
|
(49,578
|
)
|
(46,681
|
)
|
||
|
Customer relationships - Acquired, net
|
$
|
49,998
|
|
$
|
46,690
|
|
|
Customer relationships - Other
(2)
|
|
|
||||
|
Cost
|
$
|
12,336
|
|
$
|
12,336
|
|
|
Accumulated amortization
|
(6,382
|
)
|
(5,534
|
)
|
||
|
Customer relationships - Other, net
|
$
|
5,954
|
|
$
|
6,802
|
|
|
Trademarks
(3)
|
|
|
||||
|
Cost
|
$
|
9,770
|
|
$
|
9,770
|
|
|
Accumulated amortization
|
(1,483
|
)
|
(1,212
|
)
|
||
|
Trademarks, net
|
$
|
8,287
|
|
$
|
8,558
|
|
|
|
Goodwill
|
Customer Relationships - Acquired & Non-Compete Agreements
|
Customer Relationships - Others
|
Trademarks
|
||||||||
|
Balance at December 31, 2017
|
$
|
120,154
|
|
$
|
46,690
|
|
$
|
6,802
|
|
$
|
8,558
|
|
|
Additions (HIKO)
|
—
|
|
6,205
|
|
—
|
|
—
|
|
||||
|
Amortization expense
|
—
|
|
(2,897
|
)
|
(848
|
)
|
(271
|
)
|
||||
|
Balance at March 31, 2018
|
$
|
120,154
|
|
$
|
49,998
|
|
$
|
5,954
|
|
$
|
8,287
|
|
|
Year ending December 31,
|
|
||
|
2018
|
16,487
|
|
|
|
2019
|
16,135
|
|
|
|
2020
|
11,715
|
|
|
|
2021
|
10,153
|
|
|
|
2022
|
5,941
|
|
|
|
> 5 years
|
3,808
|
|
|
|
Total
|
$
|
64,239
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Current portion of Senior Credit Facility—Bridge Loan
(2)
|
$
|
—
|
|
|
$
|
7,500
|
|
|
Current portion of Note Payable—Verde
|
11,332
|
|
|
13,443
|
|
||
|
Total current debt
|
11,332
|
|
|
20,943
|
|
||
|
Long-term portion of Senior Credit Facility
(1) (2)
|
106,500
|
|
|
117,750
|
|
||
|
Long-term portion of Note Payable—Verde
|
5,900
|
|
|
7,051
|
|
||
|
Total long-term debt
|
112,400
|
|
|
124,801
|
|
||
|
Total debt
|
$
|
123,732
|
|
|
$
|
145,744
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Interest incurred on Senior Credit Facility
|
$
|
1,264
|
|
|
$
|
694
|
|
|
Accretion related to Earnouts
(1)
|
—
|
|
|
1,225
|
|
||
|
Letters of credit fees and commitment fees
|
358
|
|
|
226
|
|
||
|
Amortization of deferred financing costs
|
295
|
|
|
248
|
|
||
|
Interest incurred on convertible subordinated notes to affiliate
|
—
|
|
|
1,052
|
|
||
|
Interest incurred on subordinated debt
|
1
|
|
|
—
|
|
||
|
Interest on Verde promissory note
|
327
|
|
|
—
|
|
||
|
Interest Expense
|
$
|
2,245
|
|
|
$
|
3,445
|
|
|
•
|
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 markets, quoted prices for identical or similar assets or liabilities in inactive markets, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived from observable market data by correlation or other means. Instruments categorized in Level 2 primarily include non-exchange traded derivatives such as over-the-counter commodity forwards and swaps and options.
|
|
•
|
Level 3—Unobservable inputs for the asset or liability, including situations where there is little, if any, observable market activity for the asset or liability. The Level 3 category includes estimated earnout obligations related to the Company's acquisitions.
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
March 31, 2018
|
|
|
|
|
|
|
|
||||||||
|
Non-trading commodity derivative assets
|
$
|
8
|
|
|
$
|
8,090
|
|
|
$
|
—
|
|
|
$
|
8,098
|
|
|
Trading commodity derivative assets
|
4
|
|
|
125
|
|
|
—
|
|
|
129
|
|
||||
|
Total commodity derivative assets
|
$
|
12
|
|
|
$
|
8,215
|
|
|
$
|
—
|
|
|
$
|
8,227
|
|
|
Non-trading commodity derivative liabilities
|
$
|
(118
|
)
|
|
$
|
(22,316
|
)
|
|
$
|
—
|
|
|
$
|
(22,434
|
)
|
|
Trading commodity derivative liabilities
|
(912
|
)
|
|
(39
|
)
|
|
—
|
|
|
(951
|
)
|
||||
|
Total commodity derivative liabilities
|
$
|
(1,030
|
)
|
|
$
|
(22,355
|
)
|
|
$
|
—
|
|
|
$
|
(23,385
|
)
|
|
Contingent payment arrangement
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(3,043
|
)
|
|
$
|
(3,043
|
)
|
|
|
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
|
)
|
|
|
|
Major Earnout and Stock Earnout
|
||
|
Fair Value at December 31, 2017
|
|
$
|
4,650
|
|
|
Change in fair value of contingent consideration, net
|
|
—
|
|
|
|
Accretion of contingent earnout consideration (included within interest expense)
|
|
—
|
|
|
|
Payments and settlements
|
|
(1,607
|
)
|
|
|
Fair Value at March 31, 2018
|
|
$
|
3,043
|
|
|
•
|
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.
|
|
•
|
Forward electricity and natural gas purchase contracts for retail customer load, and
|
|
•
|
Natural gas transportation contracts and storage agreements.
|
|
Commodity
|
Notional
|
|
March 31, 2018
|
|
December 31, 2017
|
||
|
Natural Gas
|
MMBtu
|
|
5,585
|
|
|
9,191
|
|
|
Electricity
|
MWh
|
|
7,787
|
|
|
8,091
|
|
|
Commodity
|
Notional
|
|
March 31, 2018
|
|
December 31, 2017
|
||
|
Natural Gas
|
MMBtu
|
|
190
|
|
|
26
|
|
|
Natural Gas Basis
|
MMBtu
|
|
75
|
|
|
(225
|
)
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
(1)
|
||||
|
Loss on non-trading derivatives, net
|
(36,712
|
)
|
|
$
|
(21,376
|
)
|
|
|
Gain (loss) on trading derivatives, net
|
170
|
|
|
(420
|
)
|
||
|
Loss on derivatives, net
|
(36,542
|
)
|
|
(21,796
|
)
|
||
|
Current period settlements on non-trading derivatives
(2) (3) (4) (5) (6)
|
(14,882
|
)
|
|
7,515
|
|
||
|
Current period settlements on trading derivatives
|
(655
|
)
|
|
(160
|
)
|
||
|
Total current period settlements on derivatives
|
$
|
(15,537
|
)
|
|
$
|
7,355
|
|
|
(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 4, "Basis of Presentation and Summary of Significant Accounting Policies" and "Acquisitions," respectively, for further discussion.
|
|
(2)
|
Excludes settlements of
zero
and less than
$0.1 million
, respectively, for the
three months ended March 31, 2018
and
2017
related to non-trading derivative liabilities assumed in the acquisitions of CenStar and Oasis.
|
|
(3)
|
Excludes settlements of
$(0.8) million
and
$(1.3) million
, respectively, for the
three months ended March 31, 2018
and
2017
related to non-trading derivative liabilities assumed in the acquisitions of the Provider Companies and Major Energy Companies.
|
|
|
March 31, 2018
|
||||||||||||||||||
|
Description
|
Gross Assets
|
|
Gross
Amounts Offset |
|
Net Assets
|
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
|
Non-trading commodity derivatives
|
$
|
20,777
|
|
|
$
|
(12,941
|
)
|
|
$
|
7,836
|
|
|
$
|
—
|
|
|
$
|
7,836
|
|
|
Trading commodity derivatives
|
140
|
|
|
(11
|
)
|
|
129
|
|
|
—
|
|
|
129
|
|
|||||
|
Total Current Derivative Assets
|
$
|
20,917
|
|
|
$
|
(12,952
|
)
|
|
$
|
7,965
|
|
|
$
|
—
|
|
|
$
|
7,965
|
|
|
Non-trading commodity derivatives
|
$
|
1,546
|
|
|
$
|
(1,284
|
)
|
|
$
|
262
|
|
|
$
|
—
|
|
|
$
|
262
|
|
|
Trading commodity derivatives
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total Non-current Derivative Assets
|
$
|
1,546
|
|
|
$
|
(1,284
|
)
|
|
$
|
262
|
|
|
$
|
—
|
|
|
$
|
262
|
|
|
Total Derivative Assets
|
$
|
22,463
|
|
|
$
|
(14,236
|
)
|
|
$
|
8,227
|
|
|
$
|
—
|
|
|
$
|
8,227
|
|
|
|
March 31, 2018
|
||||||||||||||||||
|
Description
|
Gross
Liabilities |
|
Gross
Amounts Offset |
|
Net
Liabilities |
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
|
Non-trading commodity derivatives
|
$
|
(34,454
|
)
|
|
$
|
16,486
|
|
|
$
|
(17,968
|
)
|
|
$
|
5,660
|
|
|
$
|
(12,308
|
)
|
|
Trading commodity derivatives
|
(50
|
)
|
|
11
|
|
|
(39
|
)
|
|
—
|
|
|
(39
|
)
|
|||||
|
Total Current Derivative Liabilities
|
$
|
(34,504
|
)
|
|
$
|
16,497
|
|
|
$
|
(18,007
|
)
|
|
$
|
5,660
|
|
|
$
|
(12,347
|
)
|
|
Non-trading commodity derivatives
|
$
|
(17,051
|
)
|
|
$
|
6,925
|
|
|
$
|
(10,126
|
)
|
|
$
|
—
|
|
|
$
|
(10,126
|
)
|
|
Trading commodity derivatives
|
$
|
(932
|
)
|
|
$
|
20
|
|
|
$
|
(912
|
)
|
|
$
|
—
|
|
|
$
|
(912
|
)
|
|
Total Non-current Derivative Liabilities
|
$
|
(17,983
|
)
|
|
$
|
6,945
|
|
|
$
|
(11,038
|
)
|
|
$
|
—
|
|
|
$
|
(11,038
|
)
|
|
Total Derivative Liabilities
|
$
|
(52,487
|
)
|
|
$
|
23,442
|
|
|
$
|
(29,045
|
)
|
|
$
|
5,660
|
|
|
$
|
(23,385
|
)
|
|
|
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
|
)
|
|
•
|
“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, plus (ii) the estimated taxes payable by the Company during such four-quarter period, plus (iii) the expected TRA Payment payable during the calendar year for which the TRA Coverage Ratio is being tested.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
(1)
|
||||
|
Reconciliation of Retail Gross Margin to (Loss) income before taxes
|
|
|
|
||||
|
(Loss) income before income tax expense
|
$
|
(48,298
|
)
|
|
$
|
13,537
|
|
|
Interest and other income
|
(201
|
)
|
|
(199
|
)
|
||
|
Interest expense
|
2,245
|
|
|
3,445
|
|
||
|
Operating (loss) income
|
(46,254
|
)
|
|
16,783
|
|
||
|
Depreciation and amortization
|
13,019
|
|
|
9,270
|
|
||
|
General and administrative
|
30,047
|
|
|
24,493
|
|
||
|
Less:
|
|
|
|
||||
|
Net asset optimization revenues / (expenses)
|
2,687
|
|
|
(193
|
)
|
||
|
Net, loss on non-trading derivative instruments
|
(36,712
|
)
|
|
(21,376
|
)
|
||
|
Net, Cash settlements on non-trading derivative instruments
|
(14,882
|
)
|
|
7,515
|
|
||
|
Retail Gross Margin
|
$
|
45,719
|
|
|
$
|
64,600
|
|
|
Three Months Ended March 31, 2018
|
Retail
Electricity |
|
Retail
Natural Gas |
|
Corporate
and Other |
|
Eliminations
|
|
Spark Retail
|
||||||||||
|
Total Revenues
|
$
|
220,899
|
|
|
$
|
65,789
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
286,688
|
|
|
Retail cost of revenues
|
249,547
|
|
|
40,329
|
|
|
—
|
|
|
—
|
|
|
289,876
|
|
|||||
|
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net asset optimization revenue
|
—
|
|
|
2,687
|
|
|
—
|
|
|
—
|
|
|
2,687
|
|
|||||
|
Losses on non-trading derivatives
|
(33,319
|
)
|
|
(3,393
|
)
|
|
—
|
|
|
—
|
|
|
(36,712
|
)
|
|||||
|
Current period settlements on non-trading derivatives
|
(15,048
|
)
|
|
166
|
|
|
—
|
|
|
—
|
|
|
(14,882
|
)
|
|||||
|
Retail Gross Margin
|
$
|
19,719
|
|
|
$
|
26,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
45,719
|
|
|
Total Assets at March 31, 2018
|
$
|
1,424,086
|
|
|
$
|
494,203
|
|
|
$
|
238,395
|
|
|
$
|
(1,662,779
|
)
|
|
$
|
493,905
|
|
|
Goodwill at March 31, 2018
|
$
|
117,624
|
|
|
$
|
2,530
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
120,154
|
|
|
Three Months Ended March 31, 2017
(1)
|
Retail
Electricity |
|
Retail
Natural Gas |
|
Corporate
and Other |
|
Eliminations
|
|
Spark Retail
|
||||||||||
|
Total revenues
|
$
|
133,694
|
|
|
$
|
62,613
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
196,307
|
|
|
Retail cost of revenues
|
108,844
|
|
|
36,917
|
|
|
—
|
|
|
—
|
|
|
145,761
|
|
|||||
|
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net asset optimization expense
|
—
|
|
|
(193
|
)
|
|
—
|
|
|
—
|
|
|
(193
|
)
|
|||||
|
Losses on non-trading derivatives
|
(19,627
|
)
|
|
(1,749
|
)
|
|
—
|
|
|
—
|
|
|
(21,376
|
)
|
|||||
|
Current period settlements on non-trading derivatives
|
7,706
|
|
|
(191
|
)
|
|
—
|
|
|
—
|
|
|
7,515
|
|
|||||
|
Retail Gross Margin
|
$
|
36,771
|
|
|
$
|
27,829
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
64,600
|
|
|
Total Assets at December 31, 2017
|
$
|
1,228,552
|
|
|
$
|
421,896
|
|
|
$
|
209,428
|
|
|
$
|
(1,353,927
|
)
|
|
$
|
505,949
|
|
|
Goodwill at December 31, 2017
|
$
|
117,624
|
|
|
$
|
2,530
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
120,154
|
|
|
•
|
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 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 our Annual Report Form 10-K for the year ended
December 31, 2017
, in this Quarterly Report on Form 10-Q, and other public filings and press releases.
|
|
•
|
Retail Electricity Segment
. We purchase electricity supply through physical and financial transactions with market counterparts and ISOs and supply electricity to residential and commercial consumers pursuant to fixed-price and variable-price contracts. For the
three months ended March 31, 2018
and
2017
, approximately
78%
and
68%
, 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
three months ended March 31, 2018
and
2017
, approximately
22%
and
32%
, 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:
|
|
|
|
|
|
|
(In thousands)
|
December 31, 2017
|
Additions
|
Attrition
|
March 31, 2018
|
% Increase (Decrease)
|
|
Retail Electricity
|
868
|
132
|
(110)
|
890
|
3%
|
|
Retail Natural Gas
|
174
|
14
|
(23)
|
165
|
(5)%
|
|
Total Retail
|
1,042
|
146
|
(133)
|
1,055
|
1%
|
|
RCEs by Geographic Location:
|
|
|
|
|
|
|
|
(In thousands)
|
Electricity
|
% of Total
|
Natural Gas
|
% of Total
|
Total
|
% of Total
|
|
New England
|
421
|
47%
|
31
|
19%
|
452
|
43%
|
|
Mid-Atlantic
|
301
|
34%
|
68
|
41%
|
369
|
35%
|
|
Midwest
|
67
|
8%
|
44
|
27%
|
111
|
11%
|
|
Southwest
|
101
|
11%
|
22
|
13%
|
123
|
11%
|
|
Total
|
890
|
100%
|
165
|
100%
|
1,055
|
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, Florida, Nevada and Texas.
|
|
|
Three Months Ended March 31,
|
||||||
|
(in thousands)
|
2018
|
|
2017
(1)
|
||||
|
Adjusted EBITDA
|
$
|
15,902
|
|
|
$
|
34,370
|
|
|
Retail Gross Margin
|
$
|
45,719
|
|
|
$
|
64,600
|
|
|
•
|
our operating performance as compared to other publicly traded companies in the retail energy industry, without regard to financing methods, capital structure or historical cost basis;
|
|
•
|
the ability of our assets to generate earnings sufficient to support our proposed cash dividends; and
|
|
•
|
our ability to fund capital expenditures (including customer acquisition costs) and incur and service debt.
|
|
|
Three Months Ended March 31,
|
||||||
|
(in thousands)
|
2018
|
|
2017
(1)
|
||||
|
Reconciliation of Adjusted EBITDA to Net Income:
|
|
|
|
||||
|
Net (loss) income
|
$
|
(41,831
|
)
|
|
$
|
11,132
|
|
|
Depreciation and amortization
|
13,019
|
|
|
9,270
|
|
||
|
Interest expense
|
2,245
|
|
|
3,445
|
|
||
|
Income tax (benefit) expense
|
(6,467
|
)
|
|
2,405
|
|
||
|
EBITDA
|
(33,034
|
)
|
|
26,252
|
|
||
|
Less:
|
|
|
|
||||
|
Net, losses on derivative instruments
|
(36,542
|
)
|
|
(21,796
|
)
|
||
|
Net, Cash settlements on derivative instruments
|
(15,537
|
)
|
|
7,355
|
|
||
|
Customer acquisition costs
|
4,274
|
|
|
7,690
|
|
||
|
Plus:
|
|
|
|
|
|
||
|
Non-cash compensation expense
|
1,131
|
|
|
1,367
|
|
||
|
Adjusted EBITDA
|
$
|
15,902
|
|
|
$
|
34,370
|
|
|
|
Three Months Ended March 31,
|
||||||
|
(in thousands)
|
2018
|
|
2017
(1)
|
||||
|
Reconciliation of Adjusted EBITDA to net cash provided by operating activities:
|
|
|
|
||||
|
Net cash (used in) provided by operating activities
|
$
|
(9,540
|
)
|
|
$
|
23,294
|
|
|
Amortization of deferred financing costs
|
(295
|
)
|
|
(248
|
)
|
||
|
Allowance for doubtful accounts and bad debt expense
|
(2,423
|
)
|
|
(356
|
)
|
||
|
Interest expense
|
2,245
|
|
|
3,445
|
|
||
|
Income tax (benefit) expense
|
(6,467
|
)
|
|
2,405
|
|
||
|
Changes in operating working capital
|
|
|
|
||||
|
Accounts receivable, prepaids, current assets
|
12,628
|
|
|
(2,381
|
)
|
||
|
Inventory
|
(4,070
|
)
|
|
(3,322
|
)
|
||
|
Accounts payable and accrued liabilities
|
16,316
|
|
|
13,076
|
|
||
|
Other
|
7,508
|
|
|
(1,543
|
)
|
||
|
Adjusted EBITDA
|
$
|
15,902
|
|
|
$
|
34,370
|
|
|
Cash Flow Data:
|
|
|
|
||||
|
Cash flows (used in) provided by operating activities
|
$
|
(9,540
|
)
|
|
$
|
23,294
|
|
|
Cash flows used in investing activities
|
(15,795
|
)
|
|
(112
|
)
|
||
|
Cash flows provided by (used in) financing activities
|
16,981
|
|
|
(17,193
|
)
|
||
|
|
Three Months Ended March 31,
|
||||||
|
(in thousands)
|
2018
|
|
2017
(1)
|
||||
|
Reconciliation of Retail Gross Margin to Operating Income:
|
|
|
|
||||
|
Operating (loss) income
|
$
|
(46,254
|
)
|
|
$
|
16,783
|
|
|
Depreciation and amortization
|
13,019
|
|
|
9,270
|
|
||
|
General and administrative
|
30,047
|
|
|
24,493
|
|
||
|
Less:
|
|
|
|
||||
|
Net asset optimization revenues (expenses)
|
2,687
|
|
|
(193
|
)
|
||
|
Net, Losses on non-trading derivative instruments
|
(36,712
|
)
|
|
(21,376
|
)
|
||
|
Net, Cash settlements on non-trading derivative instruments
|
(14,882
|
)
|
|
7,515
|
|
||
|
Retail Gross Margin
|
$
|
45,719
|
|
|
$
|
64,600
|
|
|
Retail Gross Margin - Retail Electricity Segment
|
$
|
19,719
|
|
|
$
|
36,771
|
|
|
Retail Gross Margin - Retail Natural Gas Segment
|
$
|
26,000
|
|
|
$
|
27,829
|
|
|
(In Thousands)
|
Three Months Ended March 31,
|
|
|
||||||||
|
|
2018
|
|
2017
(1)
|
|
Change
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Retail revenues
|
$
|
284,001
|
|
|
$
|
196,500
|
|
|
$
|
87,501
|
|
|
Net asset optimization revenues (expenses)
|
2,687
|
|
|
(193
|
)
|
|
2,880
|
|
|||
|
Total Revenues
|
286,688
|
|
|
196,307
|
|
|
90,381
|
|
|||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|||
|
Retail cost of revenues
|
289,876
|
|
|
145,761
|
|
|
144,115
|
|
|||
|
General and administrative
|
30,047
|
|
|
24,493
|
|
|
5,554
|
|
|||
|
Depreciation and amortization
|
13,019
|
|
|
9,270
|
|
|
3,749
|
|
|||
|
Total Operating Expenses
|
332,942
|
|
|
179,524
|
|
|
153,418
|
|
|||
|
Operating (loss) income
|
(46,254
|
)
|
|
16,783
|
|
|
(63,037
|
)
|
|||
|
Other expense/(income):
|
|
|
|
|
|
|
|
|
|||
|
Interest expense
|
(2,245
|
)
|
|
(3,445
|
)
|
|
1,200
|
|
|||
|
Interest and other income
|
201
|
|
|
199
|
|
|
2
|
|
|||
|
Total other expenses
|
(2,044
|
)
|
|
(3,246
|
)
|
|
1,202
|
|
|||
|
(Loss) income before income tax (benefit) expense
|
(48,298
|
)
|
|
13,537
|
|
|
(61,835
|
)
|
|||
|
Income tax (benefit) expense
|
(6,467
|
)
|
|
2,405
|
|
|
(8,872
|
)
|
|||
|
Net (loss) income
|
$
|
(41,831
|
)
|
|
$
|
11,132
|
|
|
$
|
(52,963
|
)
|
|
Adjusted EBITDA
(2)
|
$
|
15,902
|
|
|
$
|
34,370
|
|
|
$
|
(18,468
|
)
|
|
Retail Gross Margin
(2)
|
45,719
|
|
|
64,600
|
|
|
(18,881
|
)
|
|||
|
Customer Acquisition Costs
|
4,274
|
|
|
7,690
|
|
|
(3,416
|
)
|
|||
|
RCE Attrition
|
4.2
|
%
|
|
3.8
|
%
|
|
0.4
|
%
|
|||
|
(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 4, "Basis of Presentation and Summary of Significant Accounting Policies" and "Acquisitions," respectively, for further discussion.
|
|
(2)
|
Adjusted EBITDA and Retail Gross Margin are non-GAAP financial measures. See “—How We Evaluate Our Operations” for a reconciliation of Adjusted EBITDA and Retail Gross Margin to their most directly comparable financial measures presented in accordance with GAAP.
|
|
Change in electricity volumes sold
|
$
|
83.7
|
|
|
Change in natural gas volumes sold
|
(4.1
|
)
|
|
|
Change in electricity unit revenue per MWh
|
3.5
|
|
|
|
Change in natural gas unit revenue per MMBtu
|
4.4
|
|
|
|
Change in net asset optimization revenue
|
2.9
|
|
|
|
Change in total revenues
|
$
|
90.4
|
|
|
Change in electricity volumes sold
|
$
|
60.7
|
|
|
Change in natural gas volumes sold
|
(2.3
|
)
|
|
|
Change in electricity unit cost per MWh
|
43.6
|
|
|
|
Change in natural gas unit cost per MMBtu
|
4.4
|
|
|
|
Change in value of retail derivative portfolio
|
37.7
|
|
|
|
Change in retail cost of revenues
|
$
|
144.1
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
(1)
|
||||
|
|
(in thousands, except volume and per unit operating data)
|
||||||
|
Retail Electricity Segment
|
|
|
|
||||
|
Total Revenues
|
$
|
220,899
|
|
|
$
|
133,694
|
|
|
Retail Cost of Revenues
|
249,547
|
|
|
108,844
|
|
||
|
Less: Net Losses on non-trading derivatives, net of cash settlements
|
(48,367
|
)
|
|
(11,921
|
)
|
||
|
Retail Gross Margin
(2)
— Electricity
|
$
|
19,719
|
|
|
$
|
36,771
|
|
|
Volumes — Electricity (MWhs)
|
2,252,024
|
|
|
1,385,114
|
|
||
|
Retail Gross Margin
(3)
— Electricity per MWh
|
$
|
8.76
|
|
|
$
|
26.55
|
|
|
|
|
|
|
||||
|
Retail Natural Gas Segment
|
|
|
|
||||
|
Total Revenues
|
65,789
|
|
|
62,613
|
|
||
|
Retail Cost of Revenues
|
40,329
|
|
|
36,917
|
|
||
|
Less: Net Asset Optimization Revenues (Expenses)
|
2,687
|
|
|
(193
|
)
|
||
|
Less: Net Losses on non-trading derivatives, net of cash settlements
|
(3,227
|
)
|
|
(1,940
|
)
|
||
|
Retail Gross Margin
(2)
— Gas
|
$
|
26,000
|
|
|
$
|
27,829
|
|
|
Volumes — Gas (MMBtus)
|
7,677,082
|
|
|
8,219,279
|
|
||
|
Retail Gross Margin
(3)
— Gas per MMBtu
|
$
|
3.39
|
|
|
$
|
3.39
|
|
|
(
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 4, "Basis of Presentation and Summary of Significant Accounting Policies" and "Acquisitions," respectively, for further discussion.
|
|
(2)
|
Reflects the Retail Gross Margin attributable to our Retail Natural Gas Segment or Retail Electricity Segment, as applicable. Retail Gross Margin is a non-GAAP financial measure. See “How We Evaluate Our Operations” for a reconciliation of Adjusted EBITDA and Retail Gross Margin to their most directly comparable financial measures presented in accordance with GAAP.
|
|
(3)
|
Reflects the Retail Gross Margin for the Retail Natural Gas Segment or Retail Electricity Segment, as applicable, divided by the total volumes in MMBtu or MWh, respectively.
|
|
Change in volumes sold
|
$
|
23.0
|
|
|
Change in unit margin per MWh
|
(40.1
|
)
|
|
|
Change in retail electricity segment retail gross margin
|
$
|
(17.1
|
)
|
|
Change in volumes sold
|
$
|
(1.8
|
)
|
|
Change in unit margin per MMBtu
|
—
|
|
|
|
Change in retail natural gas segment retail gross margin
|
$
|
(1.8
|
)
|
|
($ in thousands)
|
March 31, 2018
|
||
|
Cash and cash equivalents
|
$
|
21,065
|
|
|
Senior Credit Facility Availability
(1)
|
43,811
|
|
|
|
Subordinated Debt Availability
(2)
|
25,000
|
|
|
|
Total Liquidity
|
$
|
89,876
|
|
|
|
Three Months Ended March 31,
|
|
|
||||||||
|
|
2018
|
|
2017
(1)
|
|
Change
|
||||||
|
Net cash (used in) provided by operating activities
|
$
|
(9,540
|
)
|
|
$
|
23,294
|
|
|
$
|
(32,834
|
)
|
|
Net cash used in investing activities
|
$
|
(15,795
|
)
|
|
$
|
(112
|
)
|
|
$
|
(15,683
|
)
|
|
Net cash provided by (used in) financing activities
|
$
|
16,981
|
|
|
$
|
(17,193
|
)
|
|
$
|
34,174
|
|
|
•
|
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.
|
|
|
|||||||||
|
|
|
|
|
Incorporated by Reference
|
|||||
|
Exhibit
|
|
|
Exhibit Description
|
|
Form
|
Exhibit Number
|
Filing Date
|
SEC File No.
|
|
|
2.1#
|
|
|
Membership Interest Purchase Agreement, by and among Spark Energy, Inc., Spark HoldCo, LLC, Provider Power, LLC, Kevin B. Dean and Emile L. Clavet, dated as of May 3, 2016.
|
|
10-Q
|
|
2.1
|
5/5/2016
|
001-36559
|
|
2.2#
|
|
|
Membership Interest Purchase Agreement, by and among Spark Energy, Inc., Spark HoldCo, LLC, Retailco, LLC and National Gas & Electric, LLC, dated as of May 3, 2016.
|
|
10-Q
|
|
2.2
|
5/5/2016
|
001-36559
|
|
2.3#
|
|
|
Amendment No. 1 to the Membership Interest Purchase Agreement, dated as of July 26, 2016, by and among Spark Energy, Inc., Spark HoldCo, LLC, Provider Power, LLC, Kevin B. Dean and Emile L. Clavet.
|
|
8-K
|
|
2.1
|
8/1/2016
|
001-36559
|
|
2.4#
|
|
|
Membership Interest and Stock Purchase Agreement, by and among Spark Energy, Inc., CenStar Energy Corp. and Verde Energy USA Holdings, LLC, dated as of May 5, 2017.
|
|
10-Q
|
|
2.4
|
5/8/2017
|
001-36559
|
|
2.5
|
|
|
First Amendment to the Membership Interest and Stock Purchase Agreement, dated July 1, 2017, by and among Spark Energy, Inc., CenStar Energy Corp., and Verde Energy USA Holdings, LLC.
|
|
8-K
|
|
2.1
|
7/6/2017
|
001-36559
|
|
2.6#
|
|
|
Agreement to Terminate Earnout Payments, effective January 12, 2018, by and among Spark Energy, Inc., CenStar Energy Corp., Woden Holdings, LLC (fka Verde Energy USA Holdings, LLC), Verde Energy USA, Inc., Thomas FitzGerald, and Anthony Mench.
|
|
8-K
|
|
2.1
|
1/16/2018
|
001-36559
|
|
2.7#
|
|
|
Asset Purchase Agreement, dated March 7, 2018, by and between Spark HoldCo, LLC and National Gas & Electric, LLC.
|
|
10-K
|
|
2.7
|
3/9/2018
|
001-36559
|
|
3.1
|
|
|
Amended and Restated Certificate of Incorporation of Spark Energy, Inc.
|
|
8-K
|
|
3.1
|
8/4/2014
|
001-36559
|
|
3.2
|
|
|
Amended and Restated Bylaws of Spark Energy, Inc.
|
|
8-K
|
|
3.2
|
8/4/2014
|
001-36559
|
|
3.3
|
|
|
Certificate of Designations of Rights and Preferences of 8.75% Series A Fixed-to-Floating Rate Cumulative Redeemable Perpetual Preferred Stock
|
|
8-A
|
|
5
|
3/14/2017
|
001-36559
|
|
4.1
|
|
|
Class A Common Stock Certificate
|
|
S-1
|
|
4.1
|
6/30/2014
|
333-196375
|
|
10.1
|
|
|
Promissory Note of CenStar Energy Corp., effective January 12, 2018, payable to Woden Holdings, LLC
|
|
8-K
|
|
10.1
|
1/16/2018
|
001-36559
|
|
10.2
|
|
|
Amended and Restated Promissory Note of CenStar Energy Corp., effective January 12, 2018, payable to Woden Holdings, LLC.
|
|
8-K
|
|
10.2
|
1/16/2018
|
001-36559
|
|
10.3
|
|
|
Amendment No. 1, dated as of January 26, 2018, to Third Amended and Restated Limited Liability Company Agreement of Spark Holdco, LLC.
|
|
8-K
|
|
10.1
|
1/26/2018
|
001-36559
|
|
10.4
|
|
|
Termination Agreement, dated March 7, 2018, by and among Spark HoldCo, LLC, Retailco Services, LLC and NuDevco Retail, LLC.
|
|
10-K
|
|
10.43
|
3/9/2018
|
001-36559
|
|
31.1*
|
|
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.
|
|
|
|
|
|
|
|
31.2*
|
|
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.
|
|
|
|
|
|
|
|
32**
|
|
|
Certifications pursuant to 18 U.S.C. Section 1350.
|
|
|
|
|
|
|
|
101.INS*
|
|
|
XBRL Instance Document.
|
|
|
|
|
|
|
|
101.SCH*
|
|
|
XBRL Schema Document.
|
|
|
|
|
|
|
|
101.CAL*
|
|
|
XBRL Calculation Document.
|
|
|
|
|
|
|
|
101.LAB*
|
|
|
XBRL Labels Linkbase Document.
|
|
|
|
|
|
|
|
101.PRE*
|
|
|
XBRL Presentation Linkbase Document.
|
|
|
|
|
|
|
|
101.DEF*
|
|
|
XBRL Definition Linkbase Document.
|
|
|
|
|
|
|
|
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#
|
|
|
|
10-K
|
|
2.7
|
3/9/2018
|
001-36559
|
|
|
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
|
3/14/2017
|
001-36559
|
|
|
4.1
|
|
|
|
S-1
|
|
4.1
|
6/30/2014
|
333-196375
|
|
|
10.1
|
|
|
|
8-K
|
|
10.1
|
1/16/2018
|
001-36559
|
|
|
10.2
|
|
|
|
8-K
|
|
10.2
|
1/16/2018
|
001-36559
|
|
|
10.3
|
|
|
|
8-K
|
|
10.1
|
1/26/2018
|
001-36559
|
|
|
10.4
|
|
|
|
10-K
|
|
10.43
|
3/9/2018
|
001-36559
|
|
|
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spark Energy, Inc.
|
||||
|
|
|
|
|||
|
|
|
|
|
|
|
|
May 10, 2018
|
|
|
/s/ Robert Lane
|
||
|
|
|
|
Robert Lane
|
||
|
|
|
|
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
||
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 |
|---|