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.)
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
16,907
|
|
|
$
|
4,474
|
|
Accounts receivable, net of allowance for doubtful accounts of $1.9 million as of September 30, 2016 and December 31, 2015, respectively
|
79,744
|
|
|
59,936
|
|
||
Accounts receivable—affiliates
|
2,836
|
|
|
1,840
|
|
||
Inventory
|
3,725
|
|
|
3,665
|
|
||
Fair value of derivative assets
|
1,536
|
|
|
605
|
|
||
Customer acquisition costs, net
|
15,565
|
|
|
13,389
|
|
||
Customer relationships, net
|
19,042
|
|
|
6,627
|
|
||
Prepaid assets
(1)
|
1,515
|
|
|
700
|
|
||
Deposits
|
8,158
|
|
|
7,421
|
|
||
Other current assets
|
10,717
|
|
|
4,023
|
|
||
Total current assets
|
159,745
|
|
|
102,680
|
|
||
Property and equipment, net
|
4,866
|
|
|
4,476
|
|
||
Fair value of derivative assets
|
318
|
|
|
—
|
|
||
Customer acquisition costs, net
|
4,531
|
|
|
3,808
|
|
||
Customer relationships, net
|
24,478
|
|
|
6,802
|
|
||
Non-current deferred tax assets
|
56,101
|
|
|
23,380
|
|
||
Goodwill
|
79,556
|
|
|
18,379
|
|
||
Other assets
|
8,136
|
|
|
2,709
|
|
||
Total assets
|
$
|
337,731
|
|
|
$
|
162,234
|
|
Liabilities and Stockholders' Equity
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
34,964
|
|
|
$
|
29,732
|
|
Accounts payable—affiliates
|
2,598
|
|
|
1,962
|
|
||
Accrued liabilities
|
31,744
|
|
|
12,245
|
|
||
Fair value of derivative liabilities
|
13,762
|
|
|
10,620
|
|
||
Current portion of Senior Credit Facility
|
49,269
|
|
|
27,806
|
|
||
Contingent consideration for acquisitions - current
|
11,325
|
|
|
500
|
|
||
Current portion of note payable
|
13,445
|
|
|
—
|
|
||
Other current liabilities
|
3,662
|
|
|
1,323
|
|
||
Total current liabilities
|
160,769
|
|
|
84,188
|
|
||
Long-term liabilities:
|
|
|
|
|
|
||
Fair value of derivative liabilities
|
1,467
|
|
|
618
|
|
||
Long-term payable pursuant to tax receivable agreement—affiliates
|
50,625
|
|
|
20,713
|
|
||
Long-term portion of Senior Credit Facility
|
—
|
|
|
14,592
|
|
||
Non-current deferred tax liability
|
—
|
|
|
853
|
|
||
Convertible subordinated notes to affiliate
|
6,542
|
|
|
6,339
|
|
||
Contingent consideration for acquisitions
|
7,611
|
|
|
—
|
|
||
Other long-term liabilities
|
—
|
|
|
1,612
|
|
||
Total liabilities
|
227,014
|
|
|
128,915
|
|
||
Commitments and contingencies (Note 11)
|
|
|
|
|
|
||
Stockholders' equity:
|
|
|
|
|
|
||
Common Stock:
|
|
|
|
|
|
||
Class A common stock, par value $0.01 per share, 120,000,000 shares authorized, 6,496,559 issued and outstanding at September 30, 2016 and 3,118,623 issued and outstanding at December 31, 2015
|
65
|
|
|
31
|
|
||
Class B common stock, par value $0.01 per share, 60,000,000 shares authorized, 10,224,742 issued and outstanding at September 30, 2016 and 10,750,000 issued and outstanding at December 31, 2015
|
103
|
|
|
108
|
|
||
Preferred Stock:
|
|
|
|
|
|
||
Preferred stock, par value $0.01 per share, 20,000,000 shares authorized, zero issued and outstanding at September 30, 2016 and December 31, 2015
|
—
|
|
|
—
|
|
||
Additional paid-in capital
|
23,476
|
|
|
12,565
|
|
||
Accumulated other comprehensive loss
|
(33
|
)
|
|
—
|
|
||
Retained deficit
|
(681
|
)
|
|
(1,366
|
)
|
||
Total stockholders' equity
|
22,930
|
|
|
11,338
|
|
||
Non-controlling interest in Spark HoldCo, LLC
|
87,787
|
|
|
21,981
|
|
||
Total equity
|
110,717
|
|
|
33,319
|
|
||
Total liabilities and stockholders' equity
|
$
|
337,731
|
|
|
$
|
162,234
|
|
(1)
|
Prepaid assets includes prepaid assets—affiliates of less than
$1
and
$210
as of
September 30, 2016
and
December 31, 2015
, respectively. See Note 12 "Transaction with Affiliates" for further discussion.
|
(2)
|
See Note 4 "Equity" for disclosure of our variable interest entity in Spark HoldCo, LLC.
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||
|
2016
(1)
|
|
2015
(2)
|
2016
(1)
|
|
2015
(2)
|
||||||||
Revenues:
|
|
|
|
|
|
|
||||||||
Retail revenues
|
$
|
157,986
|
|
|
$
|
91,812
|
|
$
|
378,063
|
|
|
$
|
261,996
|
|
Net asset optimization (expenses) revenues
(3)
|
108
|
|
|
(545
|
)
|
(42
|
)
|
|
1,317
|
|
||||
Total Revenues
|
158,094
|
|
|
91,267
|
|
378,021
|
|
|
263,313
|
|
||||
Operating Expenses:
|
|
|
|
|
|
|
||||||||
Retail cost of revenues
(4)
|
122,830
|
|
|
60,967
|
|
248,593
|
|
|
176,000
|
|
||||
General and administrative
(5)
|
18,009
|
|
|
15,493
|
|
55,188
|
|
|
43,909
|
|
||||
Depreciation and amortization
|
8,295
|
|
|
7,557
|
|
23,337
|
|
|
17,873
|
|
||||
Total Operating Expenses
|
149,134
|
|
|
84,017
|
|
327,118
|
|
|
237,782
|
|
||||
Operating income
|
8,960
|
|
|
7,250
|
|
50,903
|
|
|
25,531
|
|
||||
Other (expense)/income:
|
|
|
|
|
|
|
||||||||
Interest expense
|
(1,270
|
)
|
|
(800
|
)
|
(2,855
|
)
|
|
(1,415
|
)
|
||||
Interest and other income
|
240
|
|
|
5
|
|
340
|
|
|
326
|
|
||||
Total other expenses
|
(1,030
|
)
|
|
(795
|
)
|
(2,515
|
)
|
|
(1,089
|
)
|
||||
Income before income tax expense
|
7,930
|
|
|
6,455
|
|
48,388
|
|
|
24,442
|
|
||||
Income tax expense
|
1,129
|
|
|
580
|
|
6,852
|
|
|
1,599
|
|
||||
Net income
|
$
|
6,801
|
|
|
$
|
5,875
|
|
$
|
41,536
|
|
|
$
|
22,843
|
|
Less: Net income attributable to non-controlling interests
|
6,618
|
|
|
4,561
|
|
34,839
|
|
|
18,959
|
|
||||
Net income attributable to Spark Energy, Inc. stockholders
|
$
|
183
|
|
|
$
|
1,314
|
|
$
|
6,697
|
|
|
$
|
3,884
|
|
Other comprehensive loss, net of tax:
|
|
|
|
|
|
|
||||||||
Currency translation loss
|
$
|
(12
|
)
|
|
$
|
—
|
|
$
|
(73
|
)
|
|
$
|
—
|
|
Other comprehensive loss
|
(12
|
)
|
|
—
|
|
(73
|
)
|
|
—
|
|
||||
Comprehensive income
|
$
|
6,789
|
|
|
$
|
5,875
|
|
$
|
41,463
|
|
|
$
|
22,843
|
|
Less: Comprehensive income attributable to non-controlling interests
|
6,611
|
|
|
4,561
|
|
34,799
|
|
|
18,959
|
|
||||
Comprehensive income attributable to Spark Energy, Inc. stockholders
|
$
|
178
|
|
|
$
|
1,314
|
|
$
|
6,664
|
|
|
$
|
3,884
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) attributable to Spark Energy, Inc. per share of Class A common stock
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.03
|
|
|
$
|
0.42
|
|
$
|
1.23
|
|
|
$
|
1.27
|
|
Diluted
|
$
|
(0.04
|
)
|
|
$
|
0.31
|
|
$
|
1.05
|
|
|
$
|
1.09
|
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average shares of Class A common stock outstanding
|
|
|
|
|
|
|
|
|
||||||
Basic
|
6,491
|
|
|
3,097
|
|
5,434
|
|
|
3,053
|
|
||||
Diluted
|
7,055
|
|
|
14,232
|
|
6,050
|
|
|
13,948
|
|
(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 "Acquisitions," respectively, for further discussion.
|
(2)
|
Financial information has been recast to include results attributable to the acquisition of Oasis Power Holdings LLC from an affiliate on May 12, 2015. See Notes 2 "Basis of Presentation" for further discussion.
|
(3)
|
Net asset optimization (expenses) revenues includes asset optimization revenues—affiliates of
$0
and
$263
for the
three months ended September 30, 2016
and
2015
, respectively, and asset optimization revenues—affiliates cost of revenues of
$0
and
$3,382
for the
three months ended September 30, 2016
and
2015
, respectively and asset optimization revenues—affiliates of
$154
and
$928
for the
nine months ended September 30, 2016
and
2015
, respectively, and asset optimization revenue—affiliates cost of revenues of
$1,633
and
$9,589
for the
nine months ended September 30, 2016
and
2015
, respectively.
|
(4)
|
Retail cost of revenues includes retail cost of revenues—affiliates of
$0
for the
three months ended September 30, 2016
and 2015, respectively, and less than
$100
for the
nine months ended September 30, 2016
and
2015
respectively.
|
(5)
|
General and administrative includes general and administrative expense—affiliates of
$3,078
and
$0
for the
three months ended September 30, 2016
, and
2015
, respectively, and
$11,521
and
$100
for the
nine months ended September 30, 2016
and
2015
, respectively.
|
|
Issued Shares of Class A Common Stock
|
Issued Shares of Class B Common Stock
|
Issued Shares of Preferred Stock
|
Class A Common Stock
|
Class B Common Stock
|
Accumulated Other Comprehensive Income (Loss)
|
Additional Paid-in Capital
|
Retained Earnings (Deficit)
|
Total Stockholders' Equity
|
Non-controlling Interest
|
Total Equity
|
|||||||||||||||||||
Balance at December 31, 2015
|
3,119
|
|
10,750
|
|
—
|
|
$
|
31
|
|
$
|
108
|
|
$
|
—
|
|
$
|
12,565
|
|
$
|
(1,366
|
)
|
$
|
11,338
|
|
$
|
21,981
|
|
$
|
33,319
|
|
Stock based compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,737
|
|
—
|
|
1,737
|
|
—
|
|
1,737
|
|
||||||||
Restricted stock unit vesting
|
153
|
|
—
|
|
—
|
|
2
|
|
—
|
|
—
|
|
1,060
|
|
—
|
|
1,062
|
|
—
|
|
1,062
|
|
||||||||
Excess tax benefit related to restricted stock vesting
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
186
|
|
—
|
|
186
|
|
—
|
|
186
|
|
||||||||
Consolidated net income
(1)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
6,697
|
|
6,697
|
|
34,839
|
|
41,536
|
|
||||||||
Foreign currency translation adjustment for equity method investee
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(33
|
)
|
—
|
|
—
|
|
(33
|
)
|
(40
|
)
|
(73
|
)
|
||||||||
Beneficial conversion feature
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
243
|
|
—
|
|
243
|
|
—
|
|
243
|
|
||||||||
Distributions paid to non-controlling unit holders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(26,284
|
)
|
(26,284
|
)
|
||||||||
Contribution of the Major Energy Companies in excess of cash
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
6,040
|
|
6,040
|
|
||||||||
Dividends paid to Class A common stockholders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(6,012
|
)
|
(6,012
|
)
|
—
|
|
(6,012
|
)
|
||||||||
Proceeds from disgorgement of stockholder short-swing profits
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
941
|
|
—
|
|
941
|
|
—
|
|
941
|
|
||||||||
Tax impact from tax receivable agreement upon exchange of units of Spark HoldCo, LLC to shares of Class A Common Stock
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4,028
|
|
—
|
|
4,028
|
|
—
|
|
4,028
|
|
||||||||
Exchange of shares of Class B common stock to shares of Class A common stock
|
3,225
|
|
(3,225
|
)
|
—
|
|
32
|
|
(32
|
)
|
—
|
|
2,716
|
|
—
|
|
2,716
|
|
(2,716
|
)
|
—
|
|
||||||||
Issuance of Class B Common Stock
|
—
|
|
2,700
|
|
—
|
|
$
|
—
|
|
$
|
27
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
27
|
|
$
|
53,967
|
|
$
|
53,994
|
|
Balance at September 30, 2016
|
6,497
|
|
10,225
|
|
—
|
|
$
|
65
|
|
$
|
103
|
|
$
|
(33
|
)
|
$
|
23,476
|
|
$
|
(681
|
)
|
$
|
22,930
|
|
$
|
87,787
|
|
$
|
110,717
|
|
(1)
|
Financial information has been recast to include results attributable to the acquisition of the Major Energy Companies from an affiliate on August 23, 2016. See Notes 2 and 3 "Basis of Presentation" and "Acquisitions," respectively, for further discussion.
|
|
Nine Months Ended September 30,
|
||||||
|
2016
(1)
|
|
2015
(2)
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
41,536
|
|
|
$
|
22,843
|
|
Adjustments to reconcile net income to net cash flows provided by operating activities:
|
|
|
|
||||
Depreciation and amortization expense
|
32,743
|
|
|
17,873
|
|
||
Deferred income taxes
|
1,408
|
|
|
872
|
|
||
Stock based compensation
|
4,027
|
|
|
1,992
|
|
||
Amortization of deferred financing costs
|
465
|
|
|
295
|
|
||
Change in fair value of CenStar Earnout
|
843
|
|
|
—
|
|
||
Bad debt expense
|
842
|
|
|
6,082
|
|
||
Loss on derivatives, net
|
(2,887
|
)
|
|
6,118
|
|
||
Current period cash settlements on derivatives, net
|
(18,693
|
)
|
|
(15,120
|
)
|
||
Other
|
314
|
|
|
21
|
|
||
Changes in assets and liabilities:
|
|
|
|
||||
Decrease in restricted cash
|
—
|
|
|
707
|
|
||
Decrease in accounts receivable
|
21,147
|
|
|
18,566
|
|
||
(Increase) decrease in accounts receivable—affiliates
|
(997
|
)
|
|
(216
|
)
|
||
Decrease in inventory
|
568
|
|
|
2,978
|
|
||
Increase in customer acquisition costs
|
(10,234
|
)
|
|
(17,725
|
)
|
||
(Increase) decrease in prepaid and other current assets
|
(923
|
)
|
|
11,110
|
|
||
Increase in intangible assets—customer relationships
|
—
|
|
|
(2,776
|
)
|
||
Decrease (increase) in other assets
|
733
|
|
|
(256
|
)
|
||
Decrease in accounts payable and accrued liabilities
|
(6,490
|
)
|
|
(14,610
|
)
|
||
Increase in accounts payable—affiliates
|
636
|
|
|
849
|
|
||
Decrease in other current liabilities
|
(1,783
|
)
|
|
(1,534
|
)
|
||
(Decrease) increase in other non-current liabilities
|
(1,612
|
)
|
|
1,606
|
|
||
Net cash provided by operating activities
|
61,643
|
|
|
39,675
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Purchases of property and equipment
|
(1,763
|
)
|
|
(1,255
|
)
|
||
Acquisition of CenStar and Oasis net assets
|
—
|
|
|
(41,234
|
)
|
||
Acquisition of Major Energy Companies and Provider Companies net assets
|
(30,507
|
)
|
|
—
|
|
||
Payment of CenStar Earnout
|
(1,343
|
)
|
|
—
|
|
||
Investment in eREX Spark Marketing Joint Venture
|
(562
|
)
|
|
(330
|
)
|
||
Net cash used in investing activities
|
(34,175
|
)
|
|
(42,819
|
)
|
||
Cash flows from financing activities:
|
|
|
|
||||
Borrowings on the Senior Credit Facility
|
47,923
|
|
|
52,225
|
|
||
Payments on the Senior Credit Facility
|
(44,601
|
)
|
|
(38,000
|
)
|
||
Contributions from NuDevco
|
—
|
|
|
129
|
|
||
Proceeds from issuance of Class B common stock
|
13,995
|
|
|
—
|
|
||
Proceeds from disgorgement of stockholders short-swing profits
|
941
|
|
|
—
|
|
||
Issuance of convertible subordinated notes to affiliate
|
—
|
|
|
7,075
|
|
||
Restricted stock vesting
|
(1,183
|
)
|
|
(265
|
)
|
||
Excess tax benefit related to restricted stock vesting
|
185
|
|
|
—
|
|
||
Payment of dividends to Class A common stockholders
|
(6,012
|
)
|
|
(3,333
|
)
|
||
Payment of distributions to non-controlling unitholders
|
(26,283
|
)
|
|
(11,691
|
)
|
||
Net cash (used in) provided by financing activities
|
(15,035
|
)
|
|
6,140
|
|
||
Increase in cash and cash equivalents
|
12,433
|
|
|
2,996
|
|
||
Cash and cash equivalents—beginning of period
|
4,474
|
|
|
4,359
|
|
||
Cash and cash equivalents—end of period
|
$
|
16,907
|
|
|
$
|
7,355
|
|
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
|
|
|
$
|
—
|
|
Contribution of the Major Energy Companies in excess of cash
|
$
|
6,040
|
|
|
$
|
—
|
|
Installment consideration incurred in connection with the Provider Companies acquisition
|
$
|
3,023
|
|
|
$
|
—
|
|
Property and equipment purchase accrual
|
$
|
64
|
|
|
$
|
11
|
|
Liability due to tax receivable agreement
|
$
|
(29,912
|
)
|
|
$
|
—
|
|
Tax benefit from tax receivable agreement
|
$
|
33,124
|
|
|
$
|
—
|
|
Cash paid during the period for:
|
|
|
|
||||
Interest
|
$
|
1,450
|
|
|
$
|
1,061
|
|
Taxes
|
$
|
3,783
|
|
|
$
|
157
|
|
(1)
|
Financial information has been recast to include results attributable to the acquisition of the Major Energy Companies from an affiliate on August 23, 2016. See Notes 2 and 3 "Basis of Presentation" and "Acquisitions," respectively, for further discussion.
|
(2)
|
Financial information has been recast to include results attributable to the acquisition of Oasis Power Holdings LLC by an affiliate on May 12, 2015. See Notes 2 "Basis of Presentation" for further discussion.
|
•
|
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.
|
Cash
|
|
$
|
51
|
|
Net working capital, net of cash acquired
|
|
1,229
|
|
|
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
|
|
$
|
34,103
|
|
Cash
|
|
$
|
17,368
|
|
Property and equipment
|
|
14
|
|
|
Intangible assets - customer relationships & non-compete agreements
|
|
24,271
|
|
|
Other assets - trademarks
|
|
4,973
|
|
|
Non-current deferred tax assets
|
|
1,042
|
|
|
Goodwill
|
|
35,137
|
|
|
Net working capital, net of cash acquired
|
|
(6,345
|
)
|
|
Fair value of derivative liabilities
|
|
(7,260
|
)
|
|
Total
|
|
$
|
69,200
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||
|
|
September 30,
|
|
September 30,
|
||
|
|
2016
|
2015
|
|
2016
|
2015
|
|
|
|
|
|
|
|
Revenue
|
|
$158,094
|
$136,590
|
|
$434,997
|
$411,357
|
|
|
|
|
|
|
|
Earnings
|
|
$2,878
|
$2,567
|
|
$17,071
|
$6,503
|
|
The Company
|
NuDevco Retail and Retailco
(1)
|
||
From January 1, 2015 to May 3, 2015
|
21.82
|
%
|
78.18
|
%
|
From May 4, 2015 to December 30, 2015
|
22.37
|
%
|
77.63
|
%
|
From December 31, 2015 to February 2, 2016
|
22.49
|
%
|
77.51
|
%
|
From February 3, 2016 to March 31, 2016
|
29.70
|
%
|
70.30
|
%
|
From April 1, 2016 to May 3, 2016
|
42.14
|
%
|
57.86
|
%
|
From May 4, 2016 to May 17, 2016
|
42.46
|
%
|
57.54
|
%
|
From May 18, 2016 to May 24, 2016
|
42.64
|
%
|
57.36
|
%
|
From May 25, 2016 to June 7, 2016
|
42.66
|
%
|
57.34
|
%
|
From June 8, 2016 to June 30, 2016
|
46.23
|
%
|
53.77
|
%
|
From July 1, 2016 to July 14, 2016
|
46.23
|
%
|
53.77
|
%
|
From July 15, 2016 to July 31, 2016
|
46.32
|
%
|
53.68
|
%
|
From August 1, 2016 to August 17, 2016
|
44.12
|
%
|
55.88
|
%
|
From August 18, 2016 to August 22, 2016
|
44.13
|
%
|
55.87
|
%
|
From August 23, 2016 to September 22, 2016
|
38.85
|
%
|
61.15
|
%
|
From September 23, 2016 to September 30, 2016
|
38.85
|
%
|
61.15
|
%
|
(1)
|
In January 2016, Retailco succeeded to the interest of NuDevco Retail Holdings of its Class B common stock and an equal number of Spark HoldCo units it held pursuant to a series of transfers.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Net income allocated to non-controlling interest
|
$
|
6,569
|
|
|
$
|
5,011
|
|
|
$
|
35,356
|
|
|
$
|
19,058
|
|
Income tax expense (benefit) allocated to non-controlling interest
|
(49
|
)
|
|
450
|
|
|
517
|
|
|
99
|
|
||||
Net income attributable to non-controlling interest
|
$
|
6,618
|
|
|
$
|
4,561
|
|
|
$
|
34,839
|
|
|
$
|
18,959
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||
|
2016
|
2015
|
2016
|
2015
|
||||||||
Net income attributable to stockholders of Class A common stock
|
$
|
183
|
|
$
|
1,314
|
|
$
|
6,697
|
|
$
|
3,884
|
|
Basic weighted average Class A common shares outstanding
|
6,491
|
|
3,097
|
|
5,434
|
|
3,053
|
|
||||
Basic EPS attributable to stockholders
|
$
|
0.03
|
|
$
|
0.42
|
|
$
|
1.23
|
|
$
|
1.27
|
|
|
|
|
|
|
||||||||
Net income attributable to stockholders of Class A common stock
|
$
|
183
|
|
$
|
1,314
|
|
$
|
6,697
|
|
$
|
3,884
|
|
Effect of conversion of Class B common stock to shares of Class A common stock, net of tax effect
|
—
|
|
3,605
|
|
—
|
|
11,734
|
|
||||
Effect of conversion of convertible subordinated notes into shares of Class B common stock and shares of Class B common stock into shares of Class A common stock, net of tax effect
|
(467
|
)
|
(520
|
)
|
(358
|
)
|
(436
|
)
|
||||
Diluted net income (loss) attributable to stockholders of Class A common stock
|
(284
|
)
|
4,399
|
|
6,339
|
|
15,182
|
|
||||
Basic weighted average Class A common shares outstanding
|
6,491
|
|
3,097
|
|
5,434
|
|
3,053
|
|
||||
Effect of dilutive Class B common stock
|
—
|
|
10,750
|
|
—
|
|
10,750
|
|
||||
Effect of dilutive convertible subordinated notes into shares of Class B common stock and shares of Class B common stock into shares of Class A common stock
|
505
|
|
351
|
|
505
|
|
118
|
|
||||
Effect of dilutive restricted stock units
|
59
|
|
34
|
|
111
|
|
27
|
|
||||
Diluted weighted average shares outstanding
|
7,055
|
|
14,232
|
|
6,050
|
|
13,948
|
|
||||
|
|
|
|
|
||||||||
Diluted EPS attributable to stockholders
|
$
|
(0.04
|
)
|
$
|
0.31
|
|
$
|
1.05
|
|
$
|
1.09
|
|
|
September 30, 2016
|
||
Assets
|
|
||
Current assets:
|
|
||
Cash and cash equivalents
|
$
|
16,850
|
|
Accounts receivable
|
79,744
|
|
|
Other current assets
|
63,094
|
|
|
Total current assets
|
159,688
|
|
|
Non-current assets:
|
|
||
Goodwill
|
79,556
|
|
|
Other assets
|
42,485
|
|
|
Total non-current assets
|
122,041
|
|
|
Total Assets
|
$
|
281,729
|
|
|
|
||
Liabilities
|
|
||
Current liabilities:
|
|
||
Accounts payable and accrued liabilities
|
$
|
78,511
|
|
Intercompany payable with Spark Energy, Inc.
|
5,555
|
|
|
Current portion of Senior Credit Facility
|
49,269
|
|
|
Contingent consideration
|
11,464
|
|
|
Other current liabilities
|
20,021
|
|
|
Total current liabilities
|
164,820
|
|
|
Long-term liabilities:
|
|
||
Convertible subordinated notes to affiliates
|
6,542
|
|
|
Contingent consideration
|
7,472
|
|
|
Other long-term liabilities
|
1,467
|
|
|
Total long-term liabilities
|
15,481
|
|
|
Total Liabilities
|
$
|
180,301
|
|
|
Estimated
useful lives |
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
(years)
|
|
(In thousands)
|
||||||
Information technology
|
2 – 5
|
|
$
|
29,228
|
|
|
$
|
27,392
|
|
Leasehold improvements
|
2 – 5
|
|
4,568
|
|
|
4,568
|
|
||
Furniture and fixtures
|
2 – 5
|
|
1,012
|
|
|
1,007
|
|
||
Total
|
|
|
34,808
|
|
|
32,967
|
|
||
Accumulated depreciation
|
|
|
(29,942
|
)
|
|
(28,491
|
)
|
||
Property and equipment—net
|
|
|
$
|
4,866
|
|
|
$
|
4,476
|
|
|
September 30, 2016
|
December 31, 2015
|
||||
Goodwill
|
$
|
79,556
|
|
$
|
18,379
|
|
Customer relationships - Acquired
(1)
|
|
|
||||
Cost
|
$
|
63,571
|
|
$
|
14,883
|
|
Accumulated amortization
|
(22,022
|
)
|
(4,503
|
)
|
||
Customer relationships - Acquired, net
|
$
|
41,549
|
|
$
|
10,380
|
|
Customer relationships - Other
(2)
|
|
|
||||
Cost
|
$
|
4,320
|
|
$
|
4,320
|
|
Accumulated amortization
|
(2,349
|
)
|
(1,271
|
)
|
||
Customer relationships - Other, net
|
$
|
1,971
|
|
$
|
3,049
|
|
Trademarks
(3)
|
|
|
||||
Cost
|
$
|
6,770
|
|
$
|
1,268
|
|
Accumulated amortization
|
(311
|
)
|
(74
|
)
|
||
Trademarks, net
|
$
|
6,459
|
|
$
|
1,194
|
|
|
Goodwill
|
Customer Relationships - Acquired
|
Customer Relationships - Others
|
Trademarks
|
||||||||
Balance at December 31, 2015
|
$
|
18,379
|
|
$
|
10,380
|
|
$
|
3,049
|
|
$
|
1,194
|
|
Additions
|
61,177
|
|
48,688
|
|
—
|
|
5,502
|
|
||||
Amortization expense
|
—
|
|
(17,519
|
)
|
(1,078
|
)
|
(237
|
)
|
||||
Balance at September 30, 2016
|
$
|
79,556
|
|
$
|
41,549
|
|
$
|
1,971
|
|
$
|
6,459
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
Current portion of Senior Credit Facility—Working Capital Line
(1) (2)
|
$
|
26,000
|
|
|
$
|
22,500
|
|
Current portion of Senior Credit Facility—Acquisition Line
(1) (2)
|
23,269
|
|
|
5,306
|
|
||
Current portion of Note Payable—Pacific Summit Energy
|
13,445
|
|
|
—
|
|
||
Total current debt
|
62,714
|
|
|
27,806
|
|
||
Long-term portion of Senior Credit Facility—Acquisition Line
(1)
|
—
|
|
|
14,592
|
|
||
Convertible subordinated notes to affiliate
(3)
|
6,542
|
|
|
6,339
|
|
||
Total long-term debt
|
6,542
|
|
|
20,931
|
|
||
Total debt
|
$
|
69,256
|
|
|
$
|
48,737
|
|
(1)
|
As of
September 30, 2016
and
December 31, 2015
, the Company had
$33.0 million
and
$21.5 million
in letters of credit issued, respectively.
|
(2)
|
As of
September 30, 2016
and
December 31, 2015
, the weighted average interest rate on the current portion of our Senior Credit Facility was
4.38%
and
3.90%
, respectively.
|
(3)
|
During the
three and nine months ended September 30, 2016
, respectively, we paid in-kind
$0.2 million
and $
0.4 million
of interest, which was added to the outstanding balance of the convertible subordinated notes. Unamortized discount of
$0.9 million
and
$0.7 million
at
September 30, 2016
and
December 31, 2015
, respectively, is related to beneficial conversion features of the convertible subordinated notes. On October 5, 2016, RAC issued to the Company an irrevocable commitment to convert the CenStar Note and the Oasis Note into shares of Class B common stock on January 8, 2017 and January 31, 2017, respectively. See Note 14 "Subsequent Events."
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Interest incurred on Senior Credit Facility
|
$
|
712
|
|
|
$
|
351
|
|
|
$
|
1,435
|
|
|
$
|
670
|
|
Commitment fees
|
30
|
|
|
44
|
|
|
113
|
|
|
141
|
|
||||
Letters of credit fees
|
165
|
|
|
124
|
|
|
457
|
|
|
223
|
|
||||
Amortization of deferred financing costs
|
231
|
|
|
195
|
|
|
465
|
|
|
295
|
|
||||
Interest incurred on convertible subordinated notes to affiliate
(1)
|
132
|
|
|
86
|
|
|
385
|
|
|
86
|
|
||||
Interest Expense
|
$
|
1,270
|
|
|
$
|
800
|
|
|
$
|
2,855
|
|
|
$
|
1,415
|
|
1)
|
Includes amortization of the discount on the convertible subordinated notes to affiliates of less than
$0.1 million
and
$0.1 million
, respectively for the
three and nine months ended September 30, 2016
|
•
|
the Eurodollar rate plus an applicable margin of up to
3.00%
per annum (based upon the prevailing utilization); or
|
•
|
the alternate base rate plus an applicable margin of up to
2.00%
per annum (based upon the prevailing utilization). The alternate base rate is equal to the highest of (i) Société Générale’s prime rate, (ii) the federal funds rate plus
0.50%
per annum, or (iii) the reference Eurodollar rate plus
1.00%
; or
|
•
|
the rate quoted by Société Générale as its cost of funds for the requested credit plus up to
2.50%
per annum (based upon the prevailing utilization).
|
•
|
the Eurodollar rate plus an applicable margin of up to
3.75%
per annum (based upon the prevailing utilization); or
|
•
|
the alternate base rate plus an applicable margin of up to
2.75%
per annum (based upon the prevailing utilization). The alternate base rate is equal to the highest of (i) Société Générale's prime rate, (ii) the federal funds rate plus
0.50%
per annum, or (iii) the reference Eurodollar rate plus
1.00%
.
|
•
|
Minimum Net Working Capital
. The Co-Borrowers must maintain minimum consolidated net working capital through December 30, 2016 equal to the greater of
$5.0 million
or
10%
, and from December 31, 2016 and thereafter equal to the greater of
$5.0 million
or
15%
of the elected availability under the Working Capital Line.
|
•
|
Minimum Adjusted Tangible Net Worth.
Spark Energy, Inc. must maintain a minimum consolidated adjusted tangible net worth at all times equal to the net cash proceeds from equity issuances occurring after the date of the Senior Credit Facility plus the greater of (i)
20%
of aggregate commitments under the Working Capital Line plus
33%
of borrowings under the Acquisition Line and (ii)
$18.0 million
.
|
•
|
Minimum Fixed Charge Coverage Ratio.
Spark Energy, Inc. must maintain a minimum fixed charge coverage ratio of
1.10
to 1.00 (with quarterly increases to the numerator of increments of
0.05
up to a maximum of
1.25
). The Fixed Charge Coverage Ratio is defined as the ratio of (a) Adjusted EBITDA to (b) the sum of consolidated interest expense (other than interest paid-in-kind in respect of any Subordinated Debt), letter of credit fees, commitment fees, acquisition earn-out payments, distributions and scheduled amortization payments.
|
•
|
Maximum Total Leverage Ratio.
Spark Energy, Inc. must maintain a ratio of total indebtedness (excluding the Working Capital Facility and qualifying subordinated debt) to Adjusted EBITDA of a maximum of
2.50
to 1.00.
|
•
|
incur certain additional indebtedness;
|
•
|
grant certain liens;
|
•
|
engage in certain asset dispositions;
|
•
|
merge or consolidate;
|
•
|
make certain payments, distributions, investments, acquisitions or loans; or
|
•
|
enter into transactions with affiliates.
|
•
|
Level 1—Quoted prices in active markets for identical assets and liabilities. Instruments categorized in Level 1 primarily consist of financial instruments such as exchange-traded derivative instruments.
|
•
|
Level 2—Inputs other than quoted prices recorded in Level 1 that are either directly or indirectly observable for the asset or liability, including quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived from observable market data by correlation or other means. Instruments categorized in Level 2 primarily include non-exchange traded derivatives such as over-the-counter commodity forwards and swaps and options.
|
•
|
Level 3—Unobservable inputs for the asset or liability, including situations where there is little, if any, observable market activity for the asset or liability. The Level 3 category includes estimated earnout obligations related to the Company's acquisitions.
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
September 30, 2016
|
|
|
|
|
|
|
|
||||||||
Non-trading commodity derivative assets
|
$
|
—
|
|
|
$
|
915
|
|
|
$
|
—
|
|
|
$
|
915
|
|
Trading commodity derivative assets
|
—
|
|
|
939
|
|
|
—
|
|
|
939
|
|
||||
Total commodity derivative assets
|
$
|
—
|
|
|
$
|
1,854
|
|
|
$
|
—
|
|
|
$
|
1,854
|
|
Non-trading commodity derivative liabilities
|
$
|
(448
|
)
|
|
$
|
(14,448
|
)
|
|
$
|
—
|
|
|
$
|
(14,896
|
)
|
Trading commodity derivative liabilities
|
(58
|
)
|
|
(275
|
)
|
|
—
|
|
|
(333
|
)
|
||||
Total commodity derivative liabilities
|
$
|
(506
|
)
|
|
$
|
(14,723
|
)
|
|
$
|
—
|
|
|
$
|
(15,229
|
)
|
Contingent payment arrangement
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(18,935
|
)
|
|
$
|
(18,935
|
)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
December 31, 2015
|
|
|
|
|
|
|
|
||||||||
Non-trading commodity derivative assets
|
$
|
—
|
|
|
$
|
200
|
|
|
$
|
—
|
|
|
$
|
200
|
|
Trading commodity derivative assets
|
—
|
|
|
405
|
|
|
—
|
|
|
405
|
|
||||
Total commodity derivative assets
|
$
|
—
|
|
|
$
|
605
|
|
|
$
|
—
|
|
|
$
|
605
|
|
Non-trading commodity derivative liabilities
|
$
|
(3,324
|
)
|
|
$
|
(7,661
|
)
|
|
$
|
—
|
|
|
$
|
(10,985
|
)
|
Trading commodity derivative liabilities
|
—
|
|
|
(253
|
)
|
|
—
|
|
|
(253
|
)
|
||||
Total commodity derivative liabilities
|
$
|
(3,324
|
)
|
|
$
|
(7,914
|
)
|
|
$
|
—
|
|
|
$
|
(11,238
|
)
|
Contingent payment arrangement
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(500
|
)
|
|
$
|
(500
|
)
|
•
|
Forward contracts, which commit the Company to purchase or sell energy commodities in the future;
|
•
|
Futures contracts, which are exchange-traded standardized commitments to purchase or sell a commodity or financial instrument;
|
•
|
Swap agreements, which require payments to or from counterparties based upon the differential between two prices for a predetermined notional quantity; and
|
•
|
Option contracts, which convey to the option holder the right but not the obligation to purchase or sell a commodity.
|
Commodity
|
Notional
|
|
September 30, 2016
|
|
December 31, 2015
|
||
Natural Gas
|
MMBtu
|
|
6,760
|
|
|
7,543
|
|
Natural Gas Basis
|
MMBtu
|
|
—
|
|
|
455
|
|
Electricity
|
MWh
|
|
3,278
|
|
|
1,187
|
|
Commodity
|
Notional
|
|
September 30, 2016
|
|
December 31, 2015
|
||
Natural Gas
|
MMBtu
|
|
(2,366
|
)
|
|
8
|
|
Natural Gas Basis
|
MMBtu
|
|
242
|
|
|
(455
|
)
|
|
Three Months Ended September 30,
|
||||||
|
2016
|
|
2015
|
||||
(Loss) gain on non-trading derivatives, net
|
$
|
(1,183
|
)
|
|
$
|
132
|
|
Gain (loss) on trading derivatives, net
|
574
|
|
|
(71
|
)
|
||
(Loss) gain on derivatives, net
|
(609
|
)
|
|
61
|
|
||
Current period settlements on non-trading derivatives
(1) (2)
|
(8,889
|
)
|
|
4,035
|
|
||
Current period settlements on trading derivatives
|
20
|
|
|
128
|
|
||
Total current period settlements on derivatives
|
$
|
(8,869
|
)
|
|
$
|
4,163
|
|
(1)
|
Excludes settlements of
$0.5 million
and
$2.0 million
, respectively, for the
three months ended September 30, 2016
and
2015
related to non-trading derivative liabilities assumed in the acquisitions of CenStar and Oasis.
|
(2)
|
Excludes settlements of
$11.2 million
for the
three months ended September 30, 2016
related to non-trading derivative liabilities assumed in the acquisitions of the Provider Companies and Major Energy Companies.
|
|
Nine Months Ended September 30,
|
||||||
|
2016
|
|
2015
|
||||
Gain (loss) on non-trading derivatives, net
|
$
|
2,519
|
|
|
$
|
(5,876
|
)
|
Gain (loss) on trading derivatives, net
|
368
|
|
|
(242
|
)
|
||
Loss on derivatives, net
|
2,887
|
|
|
(6,118
|
)
|
||
Current period settlements on non-trading derivatives
(1) (2)
|
3,341
|
|
|
12,643
|
|
||
Current period settlements on trading derivatives
|
86
|
|
|
244
|
|
||
Total current period settlements on derivatives
|
$
|
3,427
|
|
|
$
|
12,887
|
|
(1)
|
Excludes settlements of
$0.6 million
and
$2.2 million
, respectively, for the
nine months ended September 30, 2016
and
2015
related to non-trading derivative liabilities assumed in the acquisitions of CenStar and Oasis.
|
(2)
|
Excludes settlements of
$14.7 million
for the
nine months ended September 30, 2016
related to non-trading derivative liabilities assumed in the acquisitions of the Provider Companies and Major Energy Companies.
|
|
September 30, 2016
|
||||||||||||||||||
Description
|
Gross Assets
|
|
Gross
Amounts Offset |
|
Net Assets
|
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
Non-trading commodity derivatives
|
$
|
1,909
|
|
|
$
|
(1,312
|
)
|
|
$
|
597
|
|
|
$
|
—
|
|
|
$
|
597
|
|
Trading commodity derivatives
|
952
|
|
|
(13
|
)
|
|
939
|
|
|
—
|
|
|
939
|
|
|||||
Total Current Derivative Assets
|
2,861
|
|
|
(1,325
|
)
|
|
1,536
|
|
|
—
|
|
|
1,536
|
|
|||||
Non-trading commodity derivatives
|
411
|
|
|
(93
|
)
|
|
318
|
|
|
—
|
|
|
318
|
|
|||||
Total Non-current Derivative Assets
|
411
|
|
|
(93
|
)
|
|
318
|
|
|
—
|
|
|
318
|
|
|||||
Total Derivative Assets
|
$
|
3,272
|
|
|
$
|
(1,418
|
)
|
|
$
|
1,854
|
|
|
$
|
—
|
|
|
$
|
1,854
|
|
|
September 30, 2016
|
||||||||||||||||||
Description
|
Gross
Liabilities |
|
Gross
Amounts Offset |
|
Net
Liabilities |
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
Non-trading commodity derivatives
|
$
|
(24,955
|
)
|
|
$
|
10,326
|
|
|
$
|
(14,629
|
)
|
|
$
|
1,200
|
|
|
$
|
(13,429
|
)
|
Trading commodity derivatives
|
(356
|
)
|
|
23
|
|
|
(333
|
)
|
|
—
|
|
|
(333
|
)
|
|||||
Total Current Derivative Liabilities
|
(25,311
|
)
|
|
10,349
|
|
|
(14,962
|
)
|
|
1,200
|
|
|
(13,762
|
)
|
|||||
Non-trading commodity derivatives
|
(4,532
|
)
|
|
3,065
|
|
|
(1,467
|
)
|
|
—
|
|
|
(1,467
|
)
|
|||||
Total Non-current Derivative Liabilities
|
(4,532
|
)
|
|
3,065
|
|
|
(1,467
|
)
|
|
—
|
|
|
(1,467
|
)
|
|||||
Total Derivative Liabilities
|
$
|
(29,843
|
)
|
|
$
|
13,414
|
|
|
$
|
(16,429
|
)
|
|
$
|
1,200
|
|
|
$
|
(15,229
|
)
|
|
December 31, 2015
|
||||||||||||||||||
Description
|
Gross Assets
|
|
Gross
Amounts Offset |
|
Net Assets
|
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
Non-trading commodity derivatives
|
$
|
589
|
|
|
$
|
(389
|
)
|
|
$
|
200
|
|
|
$
|
—
|
|
|
$
|
200
|
|
Trading commodity derivatives
|
411
|
|
|
(6
|
)
|
|
405
|
|
|
—
|
|
|
405
|
|
|||||
Total Current Derivative Assets
|
1,000
|
|
|
(395
|
)
|
|
605
|
|
|
—
|
|
|
605
|
|
|||||
Non-trading commodity derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total Non-current Derivative Assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total Derivative Assets
|
$
|
1,000
|
|
|
$
|
(395
|
)
|
|
$
|
605
|
|
|
$
|
—
|
|
|
$
|
605
|
|
|
December 31, 2015
|
||||||||||||||||||
Description
|
Gross
Liabilities |
|
Gross
Amounts Offset |
|
Net
Liabilities |
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
Non-trading commodity derivatives
|
$
|
(13,618
|
)
|
|
$
|
3,151
|
|
|
$
|
(10,467
|
)
|
|
$
|
100
|
|
|
$
|
(10,367
|
)
|
Trading commodity derivatives
|
(320
|
)
|
|
67
|
|
|
(253
|
)
|
|
—
|
|
|
(253
|
)
|
|||||
Total Current Derivative Liabilities
|
(13,938
|
)
|
|
3,218
|
|
|
(10,720
|
)
|
|
100
|
|
|
(10,620
|
)
|
|||||
Non-trading commodity derivatives
|
(950
|
)
|
|
332
|
|
|
(618
|
)
|
|
—
|
|
|
(618
|
)
|
|||||
Total Non-current Derivative Liabilities
|
(950
|
)
|
|
332
|
|
|
(618
|
)
|
|
—
|
|
|
(618
|
)
|
|||||
Total Derivative Liabilities
|
$
|
(14,888
|
)
|
|
$
|
3,550
|
|
|
$
|
(11,338
|
)
|
|
$
|
100
|
|
|
$
|
(11,238
|
)
|
•
|
“Cash Available for Distribution” is generally defined as the Adjusted EBITDA of Spark HoldCo for the applicable period, less (i) cash interest paid by Spark HoldCo, (ii) capital expenditures of Spark HoldCo (exclusive of customer acquisition costs) and (iii) any taxes payable by Spark HoldCo; and
|
•
|
“Total Distributions” are defined as the aggregate distributions necessary to cause the Company to receive distributions of cash equal to (i) the targeted quarterly distribution the Company intends to pay to holders of its Class A common stock payable during the applicable four-quarter period, plus (ii) the estimated taxes payable by the Company during such four-quarter period, plus (iii) the expected TRA Payment payable during the calendar year for which the TRA Coverage Ratio is being tested.
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||
|
2016
|
|
2015
|
2016
|
|
2015
|
||||||||
Reconciliation of Retail Gross Margin to Income before taxes
|
|
|
|
|
|
|
||||||||
Income before income tax expense
|
$
|
7,930
|
|
|
$
|
6,455
|
|
$
|
48,388
|
|
|
$
|
24,442
|
|
Interest and other income
|
(240
|
)
|
|
(5
|
)
|
(340
|
)
|
|
(326
|
)
|
||||
Interest expense
|
1,270
|
|
|
800
|
|
2,855
|
|
|
1,415
|
|
||||
Operating Income
|
8,960
|
|
|
7,250
|
|
50,903
|
|
|
25,531
|
|
||||
Depreciation and amortization
|
8,295
|
|
|
7,557
|
|
23,337
|
|
|
17,873
|
|
||||
General and administrative
|
18,009
|
|
|
15,493
|
|
55,188
|
|
|
43,909
|
|
||||
Less:
|
|
|
|
|
|
|
||||||||
Net asset optimization (expenses) revenues
|
108
|
|
|
(545
|
)
|
(42
|
)
|
|
1,317
|
|
||||
Net, Gain (losses) on non-trading derivative instruments
|
(1,183
|
)
|
|
132
|
|
2,519
|
|
|
(5,876
|
)
|
||||
Net, Cash settlements on non-trading derivative instruments
|
(8,889
|
)
|
|
4,035
|
|
3,341
|
|
|
12,643
|
|
||||
Retail Gross Margin
|
$
|
45,228
|
|
|
$
|
26,678
|
|
$
|
123,610
|
|
|
$
|
79,229
|
|
Three Months Ended September 30, 2016
|
Retail
Electricity |
|
Retail
Natural Gas |
|
Corporate
and Other |
|
Eliminations
|
|
Spark Retail
|
||||||||||
Total Revenues
|
$
|
144,243
|
|
|
$
|
13,851
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
158,094
|
|
Retail cost of revenues
|
113,600
|
|
|
9,230
|
|
|
—
|
|
|
—
|
|
|
122,830
|
|
|||||
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net asset optimization expenses
|
—
|
|
|
108
|
|
|
—
|
|
|
—
|
|
|
108
|
|
|||||
Gains on non-trading derivatives
|
68
|
|
|
(1,251
|
)
|
|
—
|
|
|
—
|
|
|
(1,183
|
)
|
|||||
Current period settlements on non-trading derivatives
|
(8,614
|
)
|
|
(275
|
)
|
|
—
|
|
|
—
|
|
|
(8,889
|
)
|
|||||
Retail Gross Margin
|
$
|
39,189
|
|
|
$
|
6,039
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
45,228
|
|
Three Months Ended September 30, 2015
|
Retail
Electricity |
|
Retail
Natural Gas |
|
Corporate
and Other |
|
Eliminations
|
|
Spark Retail
|
||||||||||
Total revenues
|
$
|
76,913
|
|
|
$
|
14,354
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
91,267
|
|
Retail cost of revenues
|
50,787
|
|
|
10,180
|
|
|
—
|
|
|
—
|
|
|
60,967
|
|
|||||
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net asset optimization expenses
|
—
|
|
|
(545
|
)
|
|
—
|
|
|
—
|
|
|
(545
|
)
|
|||||
Gains (losses) gains on non-trading derivatives
|
3,891
|
|
|
(3,759
|
)
|
|
—
|
|
|
—
|
|
|
132
|
|
|||||
Current period settlements on non-trading derivatives
|
3,310
|
|
|
725
|
|
|
—
|
|
|
—
|
|
|
4,035
|
|
|||||
Retail Gross Margin
|
$
|
18,925
|
|
|
$
|
7,753
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26,678
|
|
Nine Months Ended September 30, 2016
|
Retail
Electricity |
|
Retail
Natural Gas |
|
Corporate
and Other |
|
Eliminations
|
|
Spark Retail
|
||||||||||
Total revenues
|
$
|
293,571
|
|
|
$
|
84,450
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
378,021
|
|
Retail cost of revenues
|
209,617
|
|
|
38,976
|
|
|
—
|
|
|
—
|
|
|
248,593
|
|
|||||
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net asset optimization expenses
|
—
|
|
|
(42
|
)
|
|
—
|
|
|
—
|
|
|
(42
|
)
|
|||||
(Losses) gains on non-trading derivatives
|
997
|
|
|
1,522
|
|
|
—
|
|
|
—
|
|
|
2,519
|
|
|||||
Current period settlements on non-trading derivatives
|
731
|
|
|
2,610
|
|
|
—
|
|
|
—
|
|
|
3,341
|
|
|||||
Retail Gross Margin
|
$
|
82,226
|
|
|
$
|
41,384
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
123,610
|
|
Total Assets at September 30, 2016
|
$
|
474,575
|
|
|
$
|
185,145
|
|
|
$
|
170,074
|
|
|
$
|
(492,063
|
)
|
|
$
|
337,731
|
|
Goodwill at September 30, 2016
|
$
|
77,271
|
|
|
$
|
2,285
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
79,556
|
|
Nine Months Ended September 30, 2015
|
Retail
Electricity |
|
Retail
Natural Gas |
|
Corporate
and Other |
|
Eliminations
|
|
Spark Retail
|
||||||||||
Total revenues
|
$
|
170,060
|
|
|
$
|
93,253
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
263,313
|
|
Retail cost of revenues
|
122,864
|
|
|
53,136
|
|
|
—
|
|
|
—
|
|
|
176,000
|
|
|||||
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net asset optimization revenues
|
—
|
|
|
1,317
|
|
|
—
|
|
|
—
|
|
|
1,317
|
|
|||||
(Losses) gains on non-trading derivatives
|
(2,201
|
)
|
|
(3,675
|
)
|
|
—
|
|
|
—
|
|
|
(5,876
|
)
|
|||||
Current period settlements on non-trading derivatives
|
5,727
|
|
|
6,916
|
|
|
—
|
|
|
—
|
|
|
12,643
|
|
|||||
Retail Gross Margin
|
$
|
43,670
|
|
|
$
|
35,559
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
79,229
|
|
Total Assets at December 31, 2015
|
$
|
150,245
|
|
|
$
|
113,583
|
|
|
$
|
88,823
|
|
|
$
|
(190,417
|
)
|
|
$
|
162,234
|
|
Goodwill at December 31, 2015
|
$
|
16,476
|
|
|
$
|
1,903
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,379
|
|
•
|
changes in commodity prices,
|
•
|
extreme and unpredictable weather conditions,
|
•
|
the sufficiency of risk management and hedging policies,
|
•
|
customer concentration,
|
•
|
federal, state and local regulation,
|
•
|
key license retention,
|
•
|
increased regulatory scrutiny and compliance costs,
|
•
|
our ability to borrow funds and access credit markets,
|
•
|
restrictions in our debt agreements and collateral requirements,
|
•
|
credit risk with respect to suppliers and customers,
|
•
|
level of indebtedness,
|
•
|
changes in costs to acquire customers,
|
•
|
actual customer attrition rates,
|
•
|
actual bad debt expense in non-POR markets,
|
•
|
accuracy of internal billing systems,
|
•
|
ability to successfully navigate entry into new markets,
|
•
|
whether our majority stockholder or its affiliates offer us acquisition opportunities on terms that are commercially acceptable to us,
|
•
|
ability to successfully and efficiently integrate acquisitions into our operations,
|
•
|
competition, and
|
•
|
other factors discussed in "Risk Factors" in our Form 10-K for the year ended December 31, 2015, our Quarterly Report on Form 10-Q for the quarter ended March 31, 2016 and in our other public filings and press releases.
|
•
|
Retail Natural Gas Segment
. We purchase natural gas supply through physical and financial transactions with market counterparts and supply natural gas to residential and commercial consumers pursuant to fixed-price, variable-price and flat-rate contracts. For the
three months ended September 30, 2016
and
2015
, approximately
9%
and
16%
, respectively, of our retail revenues were derived from the sale of natural gas. We also identify wholesale natural gas arbitrage opportunities in conjunction with our retail procurement and hedging activities, which we refer to as asset optimization.
|
•
|
Retail Electricity Segment
. We purchase electricity supply through physical and financial transactions with market counterparts and ISOs and supply electricity to residential and commercial consumers pursuant to fixed-price and variable-price contracts. For the
three months ended September 30, 2016
and
2015
, approximately
91%
and
84%
, respectively, of our retail revenues were derived from the sale of electricity.
|
RCEs:
|
|
|
|
|
|
(In thousands)
|
June 30, 2016
(1)
|
Additions
(2)
|
Attrition
|
September 30, 2016
|
% Increase (Decrease)
|
Retail Electricity RCEs
|
424
|
195
|
(66)
|
553
|
30%
|
Retail Natural Gas RCEs
|
200
|
16
|
(16)
|
200
|
—%
|
Total Retail RCEs
|
624
|
211
|
(82)
|
753
|
21%
|
•
|
East - New York, Connecticut, Maine, Massachusetts, Pennsylvania, Maryland (including the District of Columbia), New Hampshire, New Jersey, and Florida;
|
•
|
Midwest - Illinois, Indiana, Ohio and Michigan; and
|
•
|
Southwest - Texas, California, Colorado, Arizona and Nevada.
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||
(in thousands)
|
2016
|
|
2015
|
2016
|
|
2015
|
||||||||
Adjusted EBITDA
|
$
|
20,316
|
|
|
$
|
5,601
|
|
$
|
57,076
|
|
|
$
|
20,610
|
|
Retail Gross Margin
|
$
|
45,228
|
|
|
$
|
26,678
|
|
$
|
123,610
|
|
|
$
|
79,229
|
|
•
|
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 September 30,
|
Nine Months Ended September 30,
|
||||||||||||
(in thousands)
|
2016
|
|
2015
|
2016
|
|
2015
|
||||||||
Reconciliation of Adjusted EBITDA to Net Income:
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
6,801
|
|
|
$
|
5,875
|
|
$
|
41,536
|
|
|
$
|
22,843
|
|
Depreciation and amortization
|
8,295
|
|
|
7,557
|
|
23,337
|
|
|
17,873
|
|
||||
Interest expense
|
1,270
|
|
|
800
|
|
2,855
|
|
|
1,415
|
|
||||
Income tax expense
|
1,129
|
|
|
580
|
|
6,852
|
|
|
1,599
|
|
||||
EBITDA
|
17,495
|
|
|
14,812
|
|
74,580
|
|
|
43,730
|
|
||||
Less:
|
|
|
|
|
|
|
||||||||
Net, Gains (losses) on derivative instruments
|
(609
|
)
|
|
61
|
|
2,887
|
|
|
(6,118
|
)
|
||||
Net, Cash settlements on derivative instruments
|
(8,869
|
)
|
|
4,163
|
|
3,427
|
|
|
12,887
|
|
||||
Customer acquisition costs
|
8,242
|
|
|
5,825
|
|
15,217
|
|
|
17,725
|
|
||||
Plus:
|
|
|
|
|
|
|
|
|
|
|
||||
Non-cash compensation expense
|
1,585
|
|
|
838
|
|
4,027
|
|
|
1,374
|
|
||||
Adjusted EBITDA
|
$
|
20,316
|
|
|
$
|
5,601
|
|
$
|
57,076
|
|
|
$
|
20,610
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||
(in thousands)
|
2016
|
|
2015
|
2016
|
|
2015
|
||||||||
Reconciliation of Adjusted EBITDA to net cash provided by operating activities:
|
|
|
|
|
|
|
||||||||
Net cash provided by operating activities
|
$
|
(48,157
|
)
|
|
$
|
(15,887
|
)
|
$
|
61,643
|
|
|
$
|
39,675
|
|
Amortization of deferred financing costs
|
(231
|
)
|
|
(194
|
)
|
(465
|
)
|
|
(295
|
)
|
||||
Bad debt expense
|
(381
|
)
|
|
(1,903
|
)
|
(842
|
)
|
|
(6,082
|
)
|
||||
Interest expense
|
1,270
|
|
|
800
|
|
2,855
|
|
|
1,415
|
|
||||
Income tax expense
|
1,129
|
|
|
580
|
|
6,852
|
|
|
1,599
|
|
||||
Changes in operating working capital
|
|
|
|
|
|
|
||||||||
Accounts receivable, prepaids, current assets
|
4,475
|
|
|
(3,677
|
)
|
(19,227
|
)
|
|
(29,460
|
)
|
||||
Inventory
|
1,672
|
|
|
2,103
|
|
(568
|
)
|
|
(2,978
|
)
|
||||
Accounts payable and accrued liabilities
|
54,299
|
|
|
21,690
|
|
5,854
|
|
|
13,761
|
|
||||
Other
|
6,240
|
|
|
2,089
|
|
974
|
|
|
2,975
|
|
||||
Adjusted EBITDA
|
$
|
20,316
|
|
|
$
|
5,601
|
|
$
|
57,076
|
|
|
$
|
20,610
|
|
Cash Flow Data:
|
|
|
|
|
|
|
||||||||
Cash flows provided by operating activities
|
$
|
(48,157
|
)
|
|
$
|
(15,887
|
)
|
$
|
61,643
|
|
|
$
|
39,675
|
|
Cash flows used in investing activities
|
17,976
|
|
|
(22,057
|
)
|
(34,175
|
)
|
|
(42,819
|
)
|
||||
Cash flows used in financing activities
|
34,242
|
|
|
40,284
|
|
(15,035
|
)
|
|
6,140
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||
(in thousands)
|
2016
|
|
2015
|
2016
|
|
2015
|
||||||||
Reconciliation of Retail Gross Margin to Operating Income:
|
|
|
|
|
|
|
||||||||
Operating income
|
$
|
8,960
|
|
|
$
|
7,250
|
|
$
|
50,903
|
|
|
$
|
25,531
|
|
Depreciation and amortization
|
8,295
|
|
|
7,557
|
|
23,337
|
|
|
17,873
|
|
||||
General and administrative
|
18,009
|
|
|
15,493
|
|
55,188
|
|
|
43,909
|
|
||||
Less:
|
|
|
|
|
|
|
||||||||
Net asset optimization (expenses) revenues
|
108
|
|
|
(545
|
)
|
(42
|
)
|
|
1,317
|
|
||||
Net, Gains (losses) on non-trading derivative instruments
|
(1,183
|
)
|
|
132
|
|
2,519
|
|
|
(5,876
|
)
|
||||
Net, Cash settlements on non-trading derivative instruments
|
(8,889
|
)
|
|
4,035
|
|
3,341
|
|
|
12,643
|
|
||||
Retail Gross Margin
|
$
|
45,228
|
|
|
$
|
26,678
|
|
$
|
123,610
|
|
|
$
|
79,229
|
|
(In Thousands)
|
Three Months Ended September 30,
|
|
|
||||||||
|
2016
|
|
2015
|
|
Change
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Retail revenues
|
$
|
157,986
|
|
|
$
|
91,812
|
|
|
$
|
66,174
|
|
Net asset optimization expenses
|
108
|
|
|
(545
|
)
|
|
653
|
|
|||
Total Revenues
|
158,094
|
|
|
91,267
|
|
|
66,827
|
|
|||
Operating Expenses:
|
|
|
|
|
|
|
|
|
|||
Retail cost of revenues
|
122,830
|
|
|
60,967
|
|
|
61,863
|
|
|||
General and administrative
|
18,009
|
|
|
15,493
|
|
|
2,516
|
|
|||
Depreciation and amortization
|
8,295
|
|
|
7,557
|
|
|
738
|
|
|||
Total Operating Expenses
|
149,134
|
|
|
84,017
|
|
|
65,117
|
|
|||
Operating income
|
8,960
|
|
|
7,250
|
|
|
1,710
|
|
|||
Other (expense)/income:
|
|
|
|
|
|
|
|
|
|||
Interest expense
|
(1,270
|
)
|
|
(800
|
)
|
|
(470
|
)
|
|||
Interest and other income
|
240
|
|
|
5
|
|
|
235
|
|
|||
Total other expenses
|
(1,030
|
)
|
|
(795
|
)
|
|
(235
|
)
|
|||
Income before income tax expense
|
7,930
|
|
|
6,455
|
|
|
1,475
|
|
|||
Income tax expense
|
1,129
|
|
|
580
|
|
|
549
|
|
|||
Net income
|
$
|
6,801
|
|
|
$
|
5,875
|
|
|
$
|
926
|
|
Adjusted EBITDA
(1)
|
$
|
20,316
|
|
|
$
|
5,601
|
|
|
$
|
14,715
|
|
Retail Gross Margin
(1)
|
45,228
|
|
|
26,678
|
|
|
18,550
|
|
|||
Customer Acquisition Costs
|
8,242
|
|
|
5,825
|
|
|
2,417
|
|
|||
RCE Attrition
|
3.8
|
%
|
|
5.0
|
%
|
|
(1.2)%
|
|
(1)
|
Adjusted EBITDA and Retail Gross Margin are non-GAAP financial measures. See “—How We Evaluate Our Operations” for a reconciliation of Adjusted EBITDA and Retail Gross Margin to their most directly comparable financial measures presented in accordance with GAAP.
|
Change in electricity volumes sold
|
$
|
78.2
|
|
Change in natural gas volumes sold
|
0.9
|
|
|
Change in electricity unit revenue per MWh
|
(10.9
|
)
|
|
Change in natural gas unit revenue per MMBtu
|
(2.1
|
)
|
|
Change in net asset optimization revenue (expense)
|
0.7
|
|
|
Change in total revenues
|
$
|
66.8
|
|
Change in electricity volumes sold
|
$
|
58.9
|
|
Change in natural gas volumes sold
|
0.4
|
|
|
Change in electricity unit cost per MWh
|
(11.8
|
)
|
|
Change in natural gas unit cost per MMBtu
|
0.1
|
|
|
Change in value of retail derivative portfolio
|
14.2
|
|
|
Change in retail cost of revenues
|
$
|
61.8
|
|
In Thousands
|
Nine Months Ended September 30,
|
|
|
||||||||
|
2016
|
|
2015
|
|
Change
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Retail revenues
|
$
|
378,063
|
|
|
$
|
261,996
|
|
|
$
|
116,067
|
|
Net asset optimization (expenses) revenues
|
(42
|
)
|
|
1,317
|
|
|
(1,359
|
)
|
|||
Total Revenues
|
378,021
|
|
|
263,313
|
|
|
114,708
|
|
|||
Operating Expenses:
|
|
|
|
|
|
|
|
|
|||
Retail cost of revenues
|
248,593
|
|
|
176,000
|
|
|
72,593
|
|
|||
General and administrative
|
55,188
|
|
|
43,909
|
|
|
11,279
|
|
|||
Depreciation and amortization
|
23,337
|
|
|
17,873
|
|
|
5,464
|
|
|||
Total Operating Expenses
|
327,118
|
|
|
237,782
|
|
|
89,336
|
|
|||
Operating income
|
50,903
|
|
|
25,531
|
|
|
25,372
|
|
|||
Other (expense)/income:
|
|
|
|
|
|
|
|
|
|||
Interest expense
|
(2,855
|
)
|
|
(1,415
|
)
|
|
(1,440
|
)
|
|||
Interest and other income
|
340
|
|
|
326
|
|
|
14
|
|
|||
Total other (expenses)/income
|
(2,515
|
)
|
|
(1,089
|
)
|
|
(1,426
|
)
|
|||
Income before income tax expense
|
48,388
|
|
|
24,442
|
|
|
23,946
|
|
|||
Income tax expense
|
6,852
|
|
|
1,599
|
|
|
5,253
|
|
|||
Net income
|
$
|
41,536
|
|
|
$
|
22,843
|
|
|
$
|
18,693
|
|
Adjusted EBITDA
(1)
|
$
|
57,076
|
|
|
$
|
20,610
|
|
|
$
|
36,466
|
|
Retail Gross Margin
(1)
|
123,610
|
|
|
79,229
|
|
|
44,381
|
|
|||
Customer Acquisition Costs
|
15,217
|
|
|
17,725
|
|
|
(2,508
|
)
|
|||
RCE Attrition
|
4.1
|
%
|
|
5.3
|
%
|
|
(1.2
|
)%
|
(1)
|
Adjusted EBITDA and Retail Gross Margin are non-GAAP financial measures. See “—How We Evaluate Our Operations” for a reconciliation of Adjusted EBITDA and Retail Gross Margin to their most directly comparable financial measures presented in accordance with GAAP.
|
Change in electricity volumes sold
|
$
|
156.6
|
|
Change in natural gas volumes sold
|
3.2
|
|
|
Change in electricity unit revenue per MWh
|
(33.1
|
)
|
|
Change in natural gas unit revenue per MMBtu
|
(10.6
|
)
|
|
Change in net asset optimization revenue (expense)
|
(1.4
|
)
|
|
Change in total revenues
|
$
|
114.7
|
|
Change in electricity volumes sold
|
$
|
116.4
|
|
Change in natural gas volumes sold
|
2.0
|
|
|
Change in electricity unit cost per MWh
|
(31.5
|
)
|
|
Change in natural gas unit cost per MMBtu
|
(15.2
|
)
|
|
Change in value of retail derivative portfolio
|
0.9
|
|
|
Change in retail cost of revenues
|
$
|
72.6
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
(in thousands, except per unit operating data)
|
||||||||||||||
Retail Natural Gas Segment
|
|
|
|
|
|
|
|
||||||||
Total Revenues
|
$
|
13,851
|
|
|
$
|
14,354
|
|
|
$
|
84,450
|
|
|
$
|
93,253
|
|
Retail Cost of Revenues
|
9,230
|
|
|
10,180
|
|
|
38,976
|
|
|
53,136
|
|
||||
Less: Net Asset Optimization (Expenses) Revenues
|
108
|
|
|
(545
|
)
|
|
(42
|
)
|
|
1,317
|
|
||||
Less: Net Gains on non-trading derivatives, net of cash settlements
|
(1,526
|
)
|
|
(3,034
|
)
|
|
4,132
|
|
|
3,241
|
|
||||
Retail Gross Margin—Gas
|
$
|
6,039
|
|
|
$
|
7,753
|
|
|
$
|
41,384
|
|
|
$
|
35,559
|
|
Volume of Gas (MMBtu)
|
1,775,174
|
|
|
1,672,120
|
|
|
10,893,631
|
|
|
10,527,078
|
|
||||
Retail Gross Margin
—
Gas ($/MMBtu)
|
$
|
3.40
|
|
|
$
|
4.64
|
|
|
$
|
3.80
|
|
|
$
|
3.38
|
|
Retail Electricity Segment
|
|
|
|
|
|
|
|
||||||||
Total Revenues
|
$
|
144,243
|
|
|
$
|
76,913
|
|
|
$
|
293,571
|
|
|
$
|
170,060
|
|
Retail Cost of Revenues
|
113,600
|
|
|
50,787
|
|
|
209,617
|
|
|
122,864
|
|
||||
Less: Net Gains (Losses) on non-trading derivatives, net of cash settlements
|
(8,546
|
)
|
|
7,201
|
|
|
1,728
|
|
|
3,526
|
|
||||
Retail Gross Margin—Electricity
|
$
|
39,189
|
|
|
$
|
18,925
|
|
|
$
|
82,226
|
|
|
$
|
43,670
|
|
Volume of Electricity (MWh)
|
1,451,182
|
|
|
719,758
|
|
|
2,917,674
|
|
|
1,519,011
|
|
||||
Retail Gross Margin—Electricity ($/MWh)
|
$
|
27.01
|
|
|
$
|
26.29
|
|
|
$
|
28.18
|
|
|
$
|
28.75
|
|
Change in volumes sold
|
$
|
0.5
|
|
Change in unit margin per MMBtu
|
(2.3
|
)
|
|
Change in retail natural gas segment retail gross margin
|
$
|
(1.8
|
)
|
Change in volumes sold
|
$
|
19.2
|
|
Change in unit margin per MWh
|
1.1
|
|
|
Change in retail electricity segment retail gross margin
|
$
|
20.3
|
|
Change in volumes sold
|
$
|
1.2
|
|
Change in unit margin per MMBtu
|
4.6
|
|
|
Change in retail natural gas segment retail gross margin
|
$
|
5.8
|
|
Change in volumes sold
|
$
|
40.2
|
|
Change in unit margin per MWh
|
(1.7
|
)
|
|
Change in retail electricity segment retail gross margin
|
$
|
38.5
|
|
(In thousands)
|
September 30, 2016
|
||
Cash and cash equivalents
|
$
|
16,907
|
|
Senior Credit Facility Working Capital Line Availability
(1)
|
955
|
|
|
Senior Credit Facility Acquisition Line Availability
(2)
|
1,731
|
|
|
Total Liquidity
|
$
|
19,593
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||
|
2016
|
|
2015
|
|
Change
|
||||||
Net cash provided by operating activities
|
$
|
61,643
|
|
|
$
|
39,675
|
|
|
$
|
21,968
|
|
Net cash used in investing activities
|
$
|
(34,175
|
)
|
|
$
|
(42,819
|
)
|
|
$
|
8,644
|
|
Net cash (used in) provided by financing activities
|
$
|
(15,035
|
)
|
|
$
|
6,140
|
|
|
$
|
(21,175
|
)
|
•
|
the Eurodollar rate plus an applicable margin of up to 3.00% per annum (based upon the prevailing utilization); or
|
•
|
the alternate base rate plus an applicable margin of up to 2.00% per annum (based upon the prevailing utilization). The alternate base rate is equal to the highest of (i) Société Générale’s prime rate, (ii) the federal funds rate plus 0.50% per annum, or (iii) the reference Eurodollar rate plus 1.00%; or
|
•
|
the rate quoted by Société Générale as its cost of funds for the requested credit plus up to 2.50% per annum (based upon the prevailing utilization).
|
•
|
the Eurodollar rate plus an applicable margin of up to 3.75% per annum (based upon the prevailing utilization); or
|
•
|
the alternate base rate plus an applicable margin of up to 2.75% per annum (based upon the prevailing utilization). The alternate base rate is equal to the highest of (i) Société Générale's prime rate, (ii) the federal funds rate plus 0.50% per annum, or (iii) the reference Eurodollar rate plus 1.00%.
|
▪
|
Minimum Net Working Capital
. The Co-Borrowers must maintain minimum consolidated net working capital through December 30, 2016 equal to the greater of $5.0 million or 10% of the elected availability under the Working Capital Line, and from December 31, 2016 and thereafter equal to the greater of $5.0 million or 15% of the elected availability under the Working Capital Line.
|
▪
|
Minimum Adjusted Tangible Net Worth
. The Co-Borrowers must maintain a minimum consolidated adjusted tangible net worth at all times equal to the net cash proceeds from equity issuances occurring after the date
|
▪
|
Minimum Fixed Charge Coverage Ratio
. Spark Energy, Inc. must maintain a minimum fixed charge coverage ratio of 1.10 to 1.00 (with quarterly increases to the numerator of increments of 0.05 up to a maximum of 1.25). The Fixed Charge Coverage Ratio is defined as the ratio of (a) Adjusted EBITDA to (b) the sum of consolidated interest expense (other than interest paid-in-kind in respect of any Subordinated Debt), letter of credit fees, commitment fees, acquisition earn-out payments, distributions and scheduled amortization payments.
|
▪
|
Maximum Total Leverage Ratio
. Spark Energy, Inc. must maintain a ratio of total indebtedness (excluding the Working Capital Facility and qualifying subordinated debt) to Adjusted EBITDA of a maximum of 2.50 to 1.00.
|
•
|
incur certain additional indebtedness;
|
•
|
grant certain liens;
|
•
|
engage in certain asset dispositions;
|
•
|
merge or consolidate;
|
•
|
make certain payments, distributions, investments, acquisitions or loans; or
|
•
|
enter into transactions with affiliates.
|
•
|
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.
|
Item 6. Exhibits
|
|||||||||
|
|
|
|
Incorporated by Reference
|
|||||
Exhibit
|
|
|
Exhibit Description
|
|
Form
|
Exhibit Number
|
Filing Date
|
SEC File No.
|
|
2.1#
|
|
|
Membership Interest Purchase Agreement, by and among Spark Energy, Inc., Spark HoldCo, LLC, Provider Power, LLC, Kevin B. Dean and Emile L. Clavet, dated as of May 3, 2016.
|
|
10-Q
|
|
2.1
|
5/5/2016
|
001-36559
|
2.2#
|
|
|
Membership Interest Purchase Agreement, by and among Spark Energy, Inc., Spark HoldCo, LLC, Retailco, LLC and National Gas & Electric, LLC, dated as of May 3, 2016.
|
|
10-Q
|
|
2.2
|
5/5/2016
|
001-36559
|
2.3#
|
|
|
Amendment No. 1 to the Membership Interest Purchase Agreement, dated as of July 26, 2016, by and among Spark Energy, Inc., Spark HoldCo, LLC, Provider Power, LLC, Kevin B. Dean and Emile L. Clavet.
|
|
8-K
|
|
2.1
|
8/1/2016
|
001-36559
|
3.1
|
|
|
Amended and Restated Certificate of Incorporation of Spark Energy, Inc.
|
|
8-K
|
|
3.1
|
8/4/2014
|
001-36559
|
3.2
|
|
|
Amended and Restated Bylaws of Spark Energy, Inc.
|
|
8-K
|
|
3.2
|
8/4/2014
|
001-36559
|
4.1
|
|
|
Class A Common Stock Certificate
|
|
S-1
|
|
4.1
|
6/30/2014
|
333-196375
|
10.1
|
|
|
Amended and Restated Subscription Agreement, dated as of July 27, 2016, by and among Spark Energy, Inc., Spark HoldCo, LLC and Retailco, LLC.
|
|
8-K
|
|
10.1
|
8/1/2016
|
001-36559
|
10.2
|
|
|
Amendment No. 4 to Amended and Restated Credit Agreement, effective as of August 1, 2016, by and among the Company, Spark HoldCo, Spark Energy, LLC, Spark Energy Gas, LLC, CenStar Energy Corp, CenStar Operating Company, LLC, Oasis Power Holdings, LLC and Oasis Power, LLC, as co-borrowers, the banks party thereto and Société Générale, as administrative agent.
|
|
8-K
|
|
10.2
|
8/1/2016
|
001-36559
|
10.3
†*
|
|
|
Spark Energy, Inc. Amended and Restated Long-Term Incentive Plan.
|
|
|
|
|
|
|
31.1*
|
|
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.
|
|
|
|
|
|
|
31.2*
|
|
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.
|
|
|
|
|
|
|
32**
|
|
|
Certifications pursuant to 18 U.S.C. Section 1350.
|
|
|
|
|
|
|
101.INS*
|
|
|
XBRL Instance Document.
|
|
|
|
|
|
|
101.SCH*
|
|
|
XBRL Schema Document.
|
|
|
|
|
|
|
101.CAL*
|
|
|
XBRL Calculation Document.
|
|
|
|
|
|
|
101.LAB*
|
|
|
XBRL Labels Linkbase Document.
|
|
|
|
|
|
|
101.PRE*
|
|
|
XBRL Presentation Linkbase Document.
|
|
|
|
|
|
|
101.DEF*
|
|
|
XBRL Definition Linkbase Document.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spark Energy, Inc.
|
||||
|
|
|
|||
|
|
|
|
|
|
November 10, 2016
|
|
|
/s/ Robert Lane
|
||
|
|
|
Robert Lane
|
||
|
|
|
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
1.
|
This Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|