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 SEPTEMBER 30, 2017 AND DECEMBER 31, 2016 (unaudited)
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2017 AND 2016 AND THE NINE MONTHS ENDED SEPTEMBER 30, 2017 AND 2016 (unaudited)
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (unaudited)
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 AND 2016 (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
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
11,249
|
|
|
$
|
18,960
|
|
Accounts receivable, net of allowance for doubtful accounts of $3.1 million and $2.3 million as of September 30, 2017 and December 31, 2016, respectively
|
111,254
|
|
|
112,491
|
|
||
Accounts receivable—affiliates
|
4,466
|
|
|
2,624
|
|
||
Inventory
|
5,688
|
|
|
3,752
|
|
||
Fair value of derivative assets
|
1,444
|
|
|
8,344
|
|
||
Customer acquisition costs, net
|
20,872
|
|
|
18,834
|
|
||
Customer relationships, net
|
17,978
|
|
|
12,113
|
|
||
Prepaid assets
|
1,353
|
|
|
1,361
|
|
||
Deposits
|
9,570
|
|
|
7,329
|
|
||
Other current assets
|
17,322
|
|
|
12,175
|
|
||
Total current assets
|
201,196
|
|
|
197,983
|
|
||
Property and equipment, net
|
8,623
|
|
|
4,706
|
|
||
Fair value of derivative assets
|
138
|
|
|
3,083
|
|
||
Customer acquisition costs, net
|
6,670
|
|
|
6,134
|
|
||
Customer relationships, net
|
40,559
|
|
|
21,410
|
|
||
Deferred tax assets
|
50,302
|
|
|
55,047
|
|
||
Goodwill
|
120,154
|
|
|
79,147
|
|
||
Other assets
|
11,814
|
|
|
8,658
|
|
||
Total assets
|
$
|
439,456
|
|
|
$
|
376,168
|
|
Liabilities, Series A Preferred Stock and Stockholders' Equity
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
53,866
|
|
|
$
|
52,309
|
|
Accounts payable—affiliates
|
4,683
|
|
|
3,775
|
|
||
Accrued liabilities
|
32,833
|
|
|
36,619
|
|
||
Fair value of derivative liabilities
|
3,879
|
|
|
680
|
|
||
Current portion of Senior Credit Facility
|
7,500
|
|
|
51,287
|
|
||
Current payable pursuant to tax receivable agreement—affiliates
|
1,454
|
|
|
—
|
|
||
Current contingent consideration for acquisitions
|
4,248
|
|
|
11,827
|
|
||
Current portion of note payable
|
13,276
|
|
|
15,501
|
|
||
Convertible subordinated notes to affiliates
|
—
|
|
|
6,582
|
|
||
Other current liabilities
|
1,804
|
|
|
5,476
|
|
||
Total current liabilities
|
123,543
|
|
|
184,056
|
|
||
Long-term liabilities:
|
|
|
|
|
|
||
Fair value of derivative liabilities
|
3,410
|
|
|
68
|
|
||
Payable pursuant to tax receivable agreement—affiliates
|
48,432
|
|
|
49,886
|
|
||
Long-term portion of Senior Credit Facility
|
84,025
|
|
|
—
|
|
||
Subordinated debt—affiliate
|
—
|
|
|
5,000
|
|
||
Deferred tax liability
|
—
|
|
|
938
|
|
||
Contingent consideration for acquisitions
|
4,458
|
|
|
10,826
|
|
||
Other long-term liabilities
|
489
|
|
|
1,658
|
|
||
Long-term portion of note payable
|
4,575
|
|
|
—
|
|
||
Total liabilities
|
268,932
|
|
|
252,432
|
|
||
Commitments and contingencies (Note 13)
|
|
|
|
|
|
||
Series A Preferred Stock, par value $0.01 per share, 20,000,000 shares authorized, 1,704,339 shares issued and outstanding at September 30, 2017 and zero shares issued and outstanding at December 31, 2016
|
41,244
|
|
|
—
|
|
||
Stockholders' equity:
|
|
|
|
|
|
||
Common Stock
(1)
:
|
|
|
|
|
|
||
Class A common stock, par value $0.01 per share, 120,000,000 shares authorized, 13,235,082 issued, and 13,145,636 outstanding at September 30, 2017 and 12,993,118 issued and outstanding at December 31, 2016
|
132
|
|
|
65
|
|
||
Class B common stock, par value $0.01 per share, 60,000,000 shares authorized, 21,485,126 issued and outstanding at September 30, 2017 and 20,449,484 issued and outstanding at December 31, 2016
|
216
|
|
|
103
|
|
||
Additional paid-in capital
|
36,502
|
|
|
25,413
|
|
||
Accumulated other comprehensive (income)/loss
|
(22
|
)
|
|
11
|
|
||
Retained earnings
|
1,164
|
|
|
4,711
|
|
||
Treasury stock, at cost, 89,446 shares at September 30, 2017
and zero shares at December 31, 2016
|
(1,888
|
)
|
|
—
|
|
||
Total stockholders' equity
|
36,104
|
|
|
30,303
|
|
||
Non-controlling interest in Spark HoldCo, LLC
|
93,176
|
|
|
93,433
|
|
||
Total equity
|
129,280
|
|
|
123,736
|
|
||
Total liabilities, Series A Preferred Stock and stockholders' equity
|
$
|
439,456
|
|
|
$
|
376,168
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2017
|
|
2016
(2)
|
|
2017
(1)
|
|
2016
(2)
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
||||||||
Retail revenues
|
$
|
215,856
|
|
|
$
|
157,986
|
|
|
$
|
563,960
|
|
|
$
|
378,063
|
|
Net asset optimization (expense)/revenues
(3)
|
(320
|
)
|
|
108
|
|
|
(681
|
)
|
|
(42
|
)
|
||||
Total Revenues
|
215,536
|
|
|
158,094
|
|
|
563,279
|
|
|
378,021
|
|
||||
Operating Expenses:
|
|
|
|
|
|
|
|
||||||||
Retail cost of revenues
(4)
|
160,373
|
|
|
122,830
|
|
|
420,771
|
|
|
248,593
|
|
||||
General and administrative
(5)
|
25,566
|
|
|
18,009
|
|
|
69,405
|
|
|
55,188
|
|
||||
Depreciation and amortization
|
11,509
|
|
|
8,295
|
|
|
30,435
|
|
|
23,337
|
|
||||
Total Operating Expenses
|
197,448
|
|
|
149,134
|
|
|
520,611
|
|
|
327,118
|
|
||||
Operating income
|
18,088
|
|
|
8,960
|
|
|
42,668
|
|
|
50,903
|
|
||||
Other (expense)/income:
|
|
|
|
|
|
|
|
||||||||
Interest expense
|
(2,863
|
)
|
|
(1,270
|
)
|
|
(8,760
|
)
|
|
(2,855
|
)
|
||||
Interest and other income
|
168
|
|
|
240
|
|
|
102
|
|
|
340
|
|
||||
Total other expenses
|
(2,695
|
)
|
|
(1,030
|
)
|
|
(8,658
|
)
|
|
(2,515
|
)
|
||||
Income before income tax expense
|
15,393
|
|
|
7,930
|
|
|
34,010
|
|
|
48,388
|
|
||||
Income tax expense
|
2,451
|
|
|
1,129
|
|
|
5,265
|
|
|
6,852
|
|
||||
Net income
|
$
|
12,942
|
|
|
$
|
6,801
|
|
|
$
|
28,745
|
|
|
$
|
41,536
|
|
Less: Net income attributable to non-controlling interests
|
10,595
|
|
|
6,618
|
|
|
23,049
|
|
|
34,839
|
|
||||
Net income attributable to Spark Energy, Inc. stockholders
|
$
|
2,347
|
|
|
$
|
183
|
|
|
$
|
5,696
|
|
|
$
|
6,697
|
|
Less: Dividend on Series A preferred stock
|
932
|
|
|
—
|
|
|
2,106
|
|
|
—
|
|
||||
Net income attributable to stockholders of Class A common stock
|
$
|
1,415
|
|
|
$
|
183
|
|
|
$
|
3,590
|
|
|
$
|
6,697
|
|
Other comprehensive loss, net of tax:
|
|
|
|
|
|
|
|
||||||||
Currency translation loss
|
$
|
(13
|
)
|
|
$
|
(12
|
)
|
|
$
|
(88
|
)
|
|
$
|
(73
|
)
|
Other comprehensive loss
|
(13
|
)
|
|
(12
|
)
|
|
(88
|
)
|
|
(73
|
)
|
||||
Comprehensive income
|
$
|
12,929
|
|
|
$
|
6,789
|
|
|
$
|
28,657
|
|
|
$
|
41,463
|
|
Less: Comprehensive income attributable to non-controlling interests
|
10,587
|
|
|
6,611
|
|
|
22,994
|
|
|
34,799
|
|
||||
Comprehensive income attributable to Spark Energy, Inc. stockholders
|
$
|
2,342
|
|
|
$
|
178
|
|
|
$
|
5,663
|
|
|
$
|
6,664
|
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to Spark Energy, Inc. per share of Class A common stock
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.11
|
|
|
$
|
0.01
|
|
|
$
|
0.27
|
|
|
$
|
0.62
|
|
Diluted
|
$
|
0.11
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.27
|
|
|
$
|
0.52
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average shares of Class A common stock outstanding
|
|
|
|
|
|
|
|
|
|
||||||
Basic
|
13,235
|
|
|
12,982
|
|
|
13,112
|
|
|
10,868
|
|
||||
Diluted
|
13,392
|
|
|
14,110
|
|
|
13,315
|
|
|
12,099
|
|
(1)
|
Financial information has been recast to include results attributable to the acquisition of Perigee Energy, LLC by an affiliate on February 3, 2017. See Notes 2 and 3
"Basis of Presentation and Summary of Significant Accounting Policies"
and "Acquisitions," respectively, for further discussion.
|
(2)
|
Financial information has been recast to include results attributable to the acquisition of the Major Energy Companies by an affiliate on April 15, 2016. See Note 2 and 3
"Basis of Presentation and Summary of Significant Accounting Policies"
and "Acquisitions," respectively, for further discussion.
|
(3)
|
Net asset optimization revenues (expenses) includes asset optimization revenues—affiliates of
$0
and
$0
for the
three months ended September 30, 2017
and
2016
, respectively, and asset optimization revenues—affiliates cost of revenues of
$0
and
$0
for the
three months ended September 30, 2017
and
2016
, respectively, and asset optimization revenues—affiliates of
$0
and
$154
for the
nine months ended September 30, 2017
and
2016
, respectively, and asset optimization revenue—affiliates cost of revenues of
$0
and
$1,633
for the
nine months ended September 30, 2017
and
2016
, respectively.
|
(4)
|
Retail cost of revenues includes retail cost of revenues—affiliates of
$0
and
$0
for the
three months ended September 30, 2017
and
2016
, respectively, and
$0
and less than
$100
for the
nine months ended September 30, 2017
and
2016
, respectively.
|
(5)
|
General and administrative expense includes general and administrative expense—affiliates of
$5,500
and
$3,078
for the
three months ended September 30, 2017
and
2016
, respectively, and
$18,800
and
$11,521
for the
nine months ended September 30, 2017
and
2016
, 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 Income (Loss)
|
Additional Paid-in Capital
|
Retained Earnings (Deficit)
|
Total Stockholders' Equity
|
Non-controlling Interest
|
Total Equity
|
|||||||||||||||||||||
Balance at December 31, 2016
|
6,497
|
|
10,225
|
|
—
|
|
$
|
65
|
|
$
|
103
|
|
$
|
—
|
|
$
|
11
|
|
$
|
25,413
|
|
$
|
4,711
|
|
$
|
30,303
|
|
$
|
93,433
|
|
$
|
123,736
|
|
Stock based compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,956
|
|
—
|
|
1,956
|
|
—
|
|
1,956
|
|
|||||||||
Restricted stock unit vesting
|
121
|
|
—
|
|
—
|
|
1
|
|
—
|
|
—
|
|
—
|
|
1,053
|
|
—
|
|
1,054
|
|
—
|
|
1,054
|
|
|||||||||
Consolidated net income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
5,696
|
|
5,696
|
|
23,049
|
|
28,745
|
|
|||||||||
Foreign currency translation adjustment for equity method investee
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(33
|
)
|
—
|
|
—
|
|
(33
|
)
|
(55
|
)
|
(88
|
)
|
|||||||||
Distributions paid to non-controlling unit holders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(24,270
|
)
|
(24,270
|
)
|
|||||||||
Net contribution by NG&E
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,019
|
|
1,019
|
|
|||||||||
Dividends paid to Class A common stockholders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(7,137
|
)
|
(7,137
|
)
|
—
|
|
(7,137
|
)
|
|||||||||
Dividends to Preferred Stock
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(2,106
|
)
|
(2,106
|
)
|
—
|
|
(2,106
|
)
|
|||||||||
Proceeds from disgorgement of stockholder short-swing profits
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
464
|
|
—
|
|
464
|
|
—
|
|
464
|
|
|||||||||
Conversion of Convertible Subordinated Notes to Class B Common Stock
|
—
|
|
518
|
|
—
|
|
—
|
|
5
|
|
—
|
|
—
|
|
7,790
|
|
—
|
|
7,795
|
|
—
|
|
7,795
|
|
|||||||||
Treasury Stock
|
—
|
|
—
|
|
(89
|
)
|
—
|
|
—
|
|
(1,888
|
)
|
—
|
|
—
|
|
—
|
|
(1,888
|
)
|
—
|
|
(1,888
|
)
|
|||||||||
Stock Split
|
6,617
|
|
10,742
|
|
—
|
|
66
|
|
108
|
|
—
|
|
—
|
|
(174
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||||||
Balance at September 30, 2017
|
13,235
|
|
21,485
|
|
(89
|
)
|
$
|
132
|
|
$
|
216
|
|
$
|
(1,888
|
)
|
$
|
(22
|
)
|
$
|
36,502
|
|
$
|
1,164
|
|
$
|
36,104
|
|
$
|
93,176
|
|
$
|
129,280
|
|
|
Nine Months Ended September 30,
|
||||||
|
2017
(1)
|
|
2016
(2)
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
28,745
|
|
|
$
|
41,536
|
|
Adjustments to reconcile net income to net cash flows provided by operating activities:
|
|
|
|
||||
Depreciation and amortization expense
|
30,584
|
|
|
32,743
|
|
||
Deferred income taxes
|
681
|
|
|
1,408
|
|
||
Stock based compensation
|
4,023
|
|
|
4,027
|
|
||
Amortization of deferred financing costs
|
750
|
|
|
465
|
|
||
Excess tax benefit related to restricted stock vesting
|
179
|
|
|
—
|
|
||
Change in Fair Value of Earnout liabilities
|
(9,423
|
)
|
|
843
|
|
||
Accretion on fair value of Earnout liabilities
|
3,787
|
|
|
—
|
|
||
Bad debt expense
|
3,436
|
|
|
842
|
|
||
Loss (gain) on derivatives, net
|
34,225
|
|
|
(2,887
|
)
|
||
Current period cash settlements on derivatives, net
|
(20,816
|
)
|
|
(18,693
|
)
|
||
Accretion of discount to convertible subordinated notes to affiliate
|
1,004
|
|
|
—
|
|
||
Other
|
123
|
|
|
314
|
|
||
Changes in assets and liabilities:
|
|
|
|
||||
Decrease in accounts receivable
|
18,056
|
|
|
21,147
|
|
||
Increase in accounts receivable—affiliates
|
(2,508
|
)
|
|
(997
|
)
|
||
(Increase) decrease in inventory
|
(1,936
|
)
|
|
568
|
|
||
Increase in customer acquisition costs
|
(18,642
|
)
|
|
(10,234
|
)
|
||
Decrease (increase) in prepaid and other current assets
|
1,536
|
|
|
(923
|
)
|
||
(Increase) decrease in other assets
|
(664
|
)
|
|
733
|
|
||
Decrease in accounts payable and accrued liabilities
|
(9,301
|
)
|
|
(6,490
|
)
|
||
Increase in accounts payable—affiliates
|
1,165
|
|
|
636
|
|
||
Increase (decrease) in other current liabilities
|
22
|
|
|
(1,783
|
)
|
||
Decrease in other non-current liabilities
|
(1,170
|
)
|
|
(1,612
|
)
|
||
Decrease in intangible assets - customer acquisitions
|
(32
|
)
|
|
—
|
|
||
Net cash provided by operating activities
|
63,824
|
|
|
61,643
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Purchases of property and equipment
|
(1,438
|
)
|
|
(1,763
|
)
|
||
Payment of CenStar Earnout
|
—
|
|
|
(1,343
|
)
|
||
Payment of the Major Energy Companies Earnout
|
(7,403
|
)
|
|
—
|
|
||
Payment of the Provider Companies Earnout and Installment Note
|
(7,738
|
)
|
|
—
|
|
||
Acquisition of Major Energy Companies and Provider Companies
|
—
|
|
|
(30,507
|
)
|
||
Acquisitions of Perigee and other customers
|
(11,464
|
)
|
|
—
|
|
||
Acquisition of the Verde Companies
|
(67,934
|
)
|
|
—
|
|
||
Contribution to equity method investment in eRex Spark
|
—
|
|
|
(562
|
)
|
||
Net cash used in investing activities
|
(95,977
|
)
|
|
(34,175
|
)
|
||
Cash flows from financing activities:
|
|
|
|
||||
Proceeds from issuance of Series A Preferred Stock, net of issuance costs paid
|
40,312
|
|
|
—
|
|
||
Borrowings on notes payable
|
139,400
|
|
|
47,923
|
|
||
Payments on notes payable
|
(119,664
|
)
|
|
(44,601
|
)
|
||
Proceeds from issuance of Class B common stock
|
—
|
|
|
13,995
|
|
||
Proceeds from disgorgement of stockholders short-swing profits
|
872
|
|
|
941
|
|
||
Restricted stock vesting
|
(2,009
|
)
|
|
(1,183
|
)
|
||
Excess tax benefit related to restricted stock vesting
|
—
|
|
|
185
|
|
||
Payment of dividends to Class A common stockholders
|
(7,137
|
)
|
|
(6,012
|
)
|
||
Payment of distributions to non-controlling unitholders
|
(24,270
|
)
|
|
(26,283
|
)
|
||
Payment (Accrual) of Dividends to Preferred Stock
|
(1,174
|
)
|
|
—
|
|
||
Purchase of Treasury Stock
|
(1,888
|
)
|
|
—
|
|
||
Net cash provided by (used in) financing activities
|
24,442
|
|
|
(15,035
|
)
|
||
(Decrease) increase in Cash and cash equivalents and Restricted cash
|
(7,711
|
)
|
|
12,433
|
|
||
Cash and cash equivalents and Restricted cash—beginning of period
|
18,960
|
|
|
4,474
|
|
||
Cash and cash equivalents and Restricted cash—end of period
|
$
|
11,249
|
|
|
$
|
16,907
|
|
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 Verde Companies acquisition
|
$
|
5,400
|
|
|
$
|
—
|
|
Contingent consideration — earnout obligations incurred in connection with the Provider Companies and Major Energy Companies acquisitions
|
$
|
—
|
|
|
$
|
18,936
|
|
Assumption of legal liability in connection with the Major Energy Companies acquisition
|
$
|
—
|
|
|
$
|
5,000
|
|
Net contribution by NG&E in excess of cash
|
$
|
1,019
|
|
|
$
|
6,040
|
|
Installment consideration incurred in connection with the Verde Companies acquisition
|
$
|
17,851
|
|
|
$
|
—
|
|
Installment consideration incurred in connection with the Provider Companies acquisition
|
$
|
—
|
|
|
$
|
3,023
|
|
Property and equipment purchase accrual
|
$
|
41
|
|
|
$
|
64
|
|
Liability due to tax receivable agreement
|
$
|
—
|
|
|
$
|
(29,912
|
)
|
Tax benefit from tax receivable agreement
|
$
|
—
|
|
|
$
|
33,124
|
|
Cash paid during the period for:
|
|
|
|
||||
Interest
|
$
|
4,113
|
|
|
$
|
1,450
|
|
Taxes
|
$
|
7,769
|
|
|
$
|
3,783
|
|
•
|
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
|
•
|
The fair value of the modified award is the same as the fair value of the original award immediately before the original award is modified
|
•
|
The vesting conditions of the modified award are the same as the vesting conditions of the original award immediately before the original award is modified
|
•
|
The classification of the modified award as an equity instrument or a liability instrument is the same as the classification of the original award immediately before the original award is modified.
|
|
|
|
||
Cash and restricted cash
|
|
$
|
1,653
|
|
Property and equipment
|
|
4,560
|
|
|
Intangible assets - customer relationships
|
|
28,700
|
|
|
Intangible assets - trademarks
|
|
3,000
|
|
|
Goodwill
|
|
39,208
|
|
|
Net working capital, net of cash acquired
|
|
19,132
|
|
|
Deferred tax liability
|
|
(3,126
|
)
|
|
Fair value of derivative liabilities
|
|
(1,942
|
)
|
|
Total
|
|
$
|
91,185
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||
Revenues
|
$
|
215,536
|
|
$
|
206,158
|
|
$
|
633,639
|
|
$
|
512,967
|
|
Earnings
|
$
|
2,347
|
|
$
|
1,761
|
|
$
|
4,991
|
|
$
|
9,623
|
|
|
As of September 30, 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
|
|
|
|
|
|
|
Reported as of December 31, 2016
|
Q1 2017 Adjustments
(1)
|
September 30, 2017
|
||||||
Cash
|
$
|
17,368
|
|
$
|
—
|
|
$
|
17,368
|
|
Property and equipment
|
14
|
|
—
|
|
14
|
|
|||
Intangible assets - customer relationships & non-compete agreements
|
24,271
|
|
—
|
|
24,271
|
|
|||
Other assets - trademarks
|
4,973
|
|
—
|
|
4,973
|
|
|||
Non-current deferred tax assets
|
1,042
|
|
—
|
|
1,042
|
|
|||
Goodwill
|
34,728
|
|
260
|
|
34,988
|
|
|||
Net working capital, net of cash acquired
|
(6,746
|
)
|
—
|
|
(6,746
|
)
|
|||
Fair value of derivative liabilities
|
(7,260
|
)
|
—
|
|
(7,260
|
)
|
|||
Total
|
$
|
68,390
|
|
$
|
260
|
|
$
|
68,650
|
|
|
The Company
|
NuDevco Retail and Retailco
(1) (2)
|
||
December 31, 2016
|
38.85
|
%
|
61.15
|
%
|
September 30, 2017
|
38.12
|
%
|
61.88
|
%
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Net income allocated to non-controlling interest
|
$
|
9,525
|
|
|
$
|
6,569
|
|
|
$
|
21,094
|
|
|
$
|
35,356
|
|
Income tax expense (benefit) allocated to non-controlling interest
|
(1,070
|
)
|
|
(49
|
)
|
|
(1,955
|
)
|
|
517
|
|
||||
Net income attributable to non-controlling interest
|
$
|
10,595
|
|
|
$
|
6,618
|
|
|
$
|
23,049
|
|
|
$
|
34,839
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||
Net income attributable to Spark Energy, Inc. stockholders
|
$
|
2,347
|
|
$
|
183
|
|
$
|
5,696
|
|
$
|
6,697
|
|
Less: Dividend on Series A preferred stock
|
932
|
|
—
|
|
2,106
|
|
—
|
|
||||
Net income attributable to stockholders of Class A common stock
|
$
|
1,415
|
|
$
|
183
|
|
$
|
3,590
|
|
$
|
6,697
|
|
|
|
|
|
|
||||||||
Basic weighted average Class A common shares outstanding
|
13,235
|
|
12,982
|
|
13,112
|
|
10,868
|
|
||||
Basic EPS attributable to stockholders
|
$
|
0.11
|
|
$
|
0.01
|
|
$
|
0.27
|
|
$
|
0.62
|
|
|
|
|
|
|
||||||||
Net income attributable to stockholders of Class A common stock
|
$
|
1,415
|
|
$
|
183
|
|
$
|
3,590
|
|
$
|
6,697
|
|
Effect of conversion of Class B common stock to shares of Class A common stock
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
Effect of conversion of convertible subordinated notes into shares of Class B common stock and shares of Class B common stock into shares of Class A common stock
(1)
|
—
|
|
(467
|
)
|
—
|
|
(358
|
)
|
||||
Diluted net income (loss) attributable to stockholders of Class A common stock
|
1,415
|
|
(284
|
)
|
3,590
|
|
6,339
|
|
||||
|
|
|
|
|
||||||||
Basic weighted average Class A common shares outstanding
|
13,235
|
|
12,982
|
|
13,112
|
|
10,868
|
|
||||
Effect of dilutive Class B common stock
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
Effect of dilutive convertible subordinated notes into shares of Class B common stock and shares of Class B common stock into shares of Class A common stock
(1)
|
—
|
|
1,010
|
|
—
|
|
1,010
|
|
||||
Effect of dilutive restricted stock units
|
157
|
|
118
|
|
203
|
|
221
|
|
||||
Diluted weighted average shares outstanding
|
13,392
|
|
14,110
|
|
13,315
|
|
12,099
|
|
||||
|
|
|
|
|
||||||||
Diluted EPS attributable to stockholders
|
$
|
0.11
|
|
$
|
(0.02
|
)
|
$
|
0.27
|
|
$
|
0.52
|
|
|
September 30, 2017
|
||
Assets
|
|
||
Current assets:
|
|
||
Cash and cash equivalents
|
$
|
11,219
|
|
Accounts receivable
|
111,254
|
|
|
Other current assets
|
74,632
|
|
|
Total current assets
|
197,105
|
|
|
Non-current assets:
|
|
||
Goodwill
|
120,154
|
|
|
Other assets
|
67,140
|
|
|
Total non-current assets
|
187,294
|
|
|
Total Assets
|
$
|
384,399
|
|
|
|
||
Liabilities
|
|
||
Current liabilities:
|
|
||
Accounts payable and Accrued Liabilities
|
$
|
85,571
|
|
Current portion of Senior Credit Facility
|
7,500
|
|
|
Contingent consideration
|
4,248
|
|
|
Other current liabilities
|
23,642
|
|
|
Total current liabilities
|
120,961
|
|
|
Long-term liabilities:
|
|
||
Long-term portion of Senior Credit Facility
|
84,025
|
|
|
Contingent consideration
|
4,458
|
|
|
Other long-term liabilities
|
8,474
|
|
|
Total long-term liabilities
|
96,957
|
|
|
Total Liabilities
|
$
|
217,918
|
|
|
|
(in thousands)
|
||
Mezzanine equity at December 31, 2016
|
|
$
|
—
|
|
Issuance of Series A Preferred Stock, net of issuance cost
|
|
40,312
|
|
|
Accumulated dividends on Series A Preferred Stock
|
|
932
|
|
|
Mezzanine equity at September 30, 2017
|
|
$
|
41,244
|
|
|
Estimated useful
lives (years) |
|
September 30, 2017
|
|
December 31, 2016
|
||||
Information technology
|
2 – 5
|
|
$
|
33,672
|
|
|
$
|
29,675
|
|
Leasehold improvements
|
2 – 5
|
|
4,568
|
|
|
4,568
|
|
||
Furniture and fixtures
|
2 – 5
|
|
1,964
|
|
|
1,024
|
|
||
Building improvements
|
2 – 5
|
|
809
|
|
|
—
|
|
||
Total
|
|
|
41,013
|
|
|
35,267
|
|
||
Accumulated depreciation
|
|
|
(32,390
|
)
|
|
(30,561
|
)
|
||
Property and equipment—net
|
|
|
$
|
8,623
|
|
|
$
|
4,706
|
|
|
September 30, 2017
|
December 31, 2016
|
||||
Goodwill
|
$
|
120,154
|
|
$
|
79,147
|
|
Customer relationships - Acquired
(1)
|
|
|
||||
Cost
|
$
|
93,371
|
|
$
|
63,571
|
|
Accumulated amortization
|
(42,323
|
)
|
(31,660
|
)
|
||
Customer relationships - Acquired, net
|
$
|
51,048
|
|
$
|
31,911
|
|
Customer relationships - Other
(2)
|
|
|
||||
Cost
|
$
|
12,051
|
|
$
|
4,320
|
|
Accumulated amortization
|
(4,562
|
)
|
(2,708
|
)
|
||
Customer relationships - Other, net
|
$
|
7,489
|
|
$
|
1,612
|
|
Trademarks
(3)
|
|
|
||||
Cost
|
$
|
9,770
|
|
$
|
6,770
|
|
Accumulated amortization
|
(942
|
)
|
(431
|
)
|
||
Trademarks, net
|
$
|
8,828
|
|
$
|
6,339
|
|
|
Goodwill
(1)
|
Customer Relationships - Acquired
|
Customer Relationships - Others
|
Trademarks
|
||||||||
Balance at December 31, 2016
|
$
|
79,147
|
|
$
|
31,911
|
|
$
|
1,612
|
|
$
|
6,339
|
|
Additions (Major Working Capital Adjustment)
|
260
|
|
—
|
|
—
|
|
—
|
|
||||
Additions (Perigee)
|
1,540
|
|
1,100
|
|
—
|
|
—
|
|
||||
Additions (Verde)
|
39,207
|
|
28,700
|
|
—
|
|
3,000
|
|
||||
Additions (Other)
(2)
|
—
|
|
—
|
|
7,730
|
|
—
|
|
||||
Amortization expense
|
—
|
|
(10,663
|
)
|
(1,853
|
)
|
(511
|
)
|
||||
Balance at September 30, 2017
|
$
|
120,154
|
|
$
|
51,048
|
|
$
|
7,489
|
|
$
|
8,828
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Current portion of Senior Credit Facility - Bridge Loan
|
$
|
7,500
|
|
|
$
|
—
|
|
Current portion of Prior Senior Credit Facility—Working Capital Line
(1) (2)
|
—
|
|
|
29,000
|
|
||
Current portion of Prior Senior Credit Facility—Acquisition Line
(2)
|
—
|
|
|
22,287
|
|
||
Current portion of Note Payable—Pacific Summit Energy
|
—
|
|
|
15,501
|
|
||
Convertible subordinated notes to affiliate
|
—
|
|
|
6,582
|
|
||
Current portion of Note Payable—Verde
|
13,276
|
|
|
—
|
|
||
Total current debt
|
20,776
|
|
|
73,370
|
|
||
Long-term portion of Senior Credit Facility
|
84,025
|
|
|
—
|
|
||
Subordinated Debt
|
—
|
|
|
5,000
|
|
||
Long-term portion of Note Payable—Verde
|
4,575
|
|
|
|
|||
Total long-term debt
|
88,600
|
|
|
5,000
|
|
||
Total debt
|
$
|
109,376
|
|
|
$
|
78,370
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Interest incurred on Senior Credit Facility
|
$
|
988
|
|
|
$
|
712
|
|
|
$
|
2,216
|
|
|
$
|
1,435
|
|
Accretion related to Earnouts
(1)
|
1,127
|
|
|
—
|
|
|
3,787
|
|
|
—
|
|
||||
Letters of credit fees and commitment fees
|
214
|
|
|
195
|
|
|
632
|
|
|
570
|
|
||||
Amortization of deferred financing costs
|
219
|
|
|
231
|
|
|
750
|
|
|
465
|
|
||||
Interest incurred on convertible subordinated notes to affiliate
(2)
|
—
|
|
|
132
|
|
|
1,052
|
|
|
385
|
|
||||
Interest incurred on subordinated debt
|
153
|
|
|
—
|
|
|
161
|
|
|
—
|
|
||||
Interest on Verde promissory note
|
162
|
|
|
—
|
|
|
162
|
|
|
—
|
|
||||
Interest Expense
|
$
|
2,863
|
|
|
$
|
1,270
|
|
|
$
|
8,760
|
|
|
$
|
2,855
|
|
•
|
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
|
•
|
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, 2017
|
|
|
|
|
|
|
|
||||||||
Non-trading commodity derivative assets
|
$
|
333
|
|
|
$
|
818
|
|
|
$
|
—
|
|
|
$
|
1,151
|
|
Trading commodity derivative assets
|
—
|
|
|
431
|
|
|
—
|
|
|
431
|
|
||||
Total commodity derivative assets
|
$
|
333
|
|
|
$
|
1,249
|
|
|
$
|
—
|
|
|
$
|
1,582
|
|
Non-trading commodity derivative liabilities
|
$
|
—
|
|
|
$
|
(7,016
|
)
|
|
$
|
—
|
|
|
$
|
(7,016
|
)
|
Trading commodity derivative liabilities
|
—
|
|
|
(273
|
)
|
|
—
|
|
|
(273
|
)
|
||||
Total commodity derivative liabilities
|
$
|
—
|
|
|
$
|
(7,289
|
)
|
|
$
|
—
|
|
|
$
|
(7,289
|
)
|
Contingent payment arrangement
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(8,706
|
)
|
|
$
|
(8,706
|
)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
December 31, 2016
|
|
|
|
|
|
|
|
||||||||
Non-trading commodity derivative assets
|
$
|
1,511
|
|
|
$
|
9,385
|
|
|
$
|
—
|
|
|
$
|
10,896
|
|
Trading commodity derivative assets
|
101
|
|
|
430
|
|
|
—
|
|
|
531
|
|
||||
Total commodity derivative assets
|
$
|
1,612
|
|
|
$
|
9,815
|
|
|
$
|
—
|
|
|
$
|
11,427
|
|
Non-trading commodity derivative liabilities
|
$
|
—
|
|
|
$
|
(661
|
)
|
|
$
|
—
|
|
|
$
|
(661
|
)
|
Trading commodity derivative liabilities
|
—
|
|
|
(87
|
)
|
|
—
|
|
|
(87
|
)
|
||||
Total commodity derivative liabilities
|
$
|
—
|
|
|
$
|
(748
|
)
|
|
$
|
—
|
|
|
$
|
(748
|
)
|
Contingent payment arrangement
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(22,653
|
)
|
|
$
|
(22,653
|
)
|
|
|
Major Earnout and Stock Earnout
|
|
Provider Earnout
|
|
Verde Earnout
|
|
Total
|
||||||||
Fair value at December 31, 2016
|
|
$
|
17,760
|
|
|
$
|
4,893
|
|
|
$
|
—
|
|
|
$
|
22,653
|
|
Purchase price consideration
|
|
—
|
|
|
—
|
|
|
5,400
|
|
|
5,400
|
|
||||
Change in fair value of contingent consideration, net
|
|
(10,731
|
)
|
|
500
|
|
|
—
|
|
|
(10,231
|
)
|
||||
Accretion of contingent earnout consideration (included within interest expense)
|
|
3,602
|
|
|
107
|
|
|
78
|
|
|
3,787
|
|
||||
Payments
(1)
|
|
(7,403
|
)
|
|
(5,500
|
)
|
|
—
|
|
|
(12,903
|
)
|
||||
Fair Value at September 30, 2017
|
|
$
|
3,228
|
|
|
$
|
—
|
|
|
$
|
5,478
|
|
|
$
|
8,706
|
|
•
|
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, 2017
|
|
December 31, 2016
|
||
Natural Gas
|
MMBtu
|
|
9,262
|
|
|
8,016
|
|
Electricity
|
MWh
|
|
5,623
|
|
|
3,958
|
|
Commodity
|
Notional
|
|
September 30, 2017
|
|
December 31, 2016
|
||
Natural Gas
|
MMBtu
|
|
532
|
|
|
(953
|
)
|
Natural Gas Basis
|
MMBtu
|
|
—
|
|
|
(380
|
)
|
|
Three Months Ended September 30,
|
||||||
|
2017
|
|
2016
|
||||
Loss on non-trading derivatives, net
|
$
|
(2,568
|
)
|
|
$
|
(1,183
|
)
|
(Loss) gain on trading derivatives, net
|
(184
|
)
|
|
574
|
|
||
Loss on derivatives, net
|
(2,752
|
)
|
|
(609
|
)
|
||
Current period settlements on non-trading derivatives
(1) (2) (3) (4)
|
7,481
|
|
|
(8,889
|
)
|
||
Current period settlements on trading derivatives
|
(24
|
)
|
|
20
|
|
||
Total current period settlements on derivatives
|
$
|
7,457
|
|
|
$
|
(8,869
|
)
|
|
Nine Months Ended September 30,
|
||||||
|
2017
|
|
2016
|
||||
(Loss) gain on non-trading derivatives, net
|
$
|
(34,146
|
)
|
|
$
|
2,519
|
|
(Loss) gain on trading derivatives, net
|
(79
|
)
|
|
368
|
|
||
(Loss) gain on derivatives, net
|
(34,225
|
)
|
|
2,887
|
|
||
Current period settlements on non-trading derivatives
(1) (2) (3) (4)
|
19,016
|
|
|
3,341
|
|
||
Current period settlements on trading derivatives
|
(208
|
)
|
|
86
|
|
||
Total current period settlements on derivatives
|
$
|
18,808
|
|
|
$
|
3,427
|
|
|
September 30, 2017
|
||||||||||||||||||
Description
|
Gross Assets
|
|
Gross
Amounts Offset |
|
Net Assets
|
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
Non-trading commodity derivatives
|
$
|
2,494
|
|
|
$
|
(1,637
|
)
|
|
$
|
857
|
|
|
$
|
—
|
|
|
$
|
857
|
|
Trading commodity derivatives
|
592
|
|
|
(5
|
)
|
|
587
|
|
|
—
|
|
|
587
|
|
|||||
Total Current Derivative Assets
|
3,086
|
|
|
(1,642
|
)
|
|
1,444
|
|
|
—
|
|
|
1,444
|
|
|||||
Non-trading commodity derivatives
|
294
|
|
|
—
|
|
|
294
|
|
|
—
|
|
|
294
|
|
|||||
Trading commodity derivatives
|
23
|
|
|
(179
|
)
|
|
(156
|
)
|
|
—
|
|
|
(156
|
)
|
|||||
Total Non-current Derivative Assets
|
317
|
|
|
(179
|
)
|
|
138
|
|
|
—
|
|
|
138
|
|
|||||
Total Derivative Assets
|
$
|
3,403
|
|
|
$
|
(1,821
|
)
|
|
$
|
1,582
|
|
|
$
|
—
|
|
|
$
|
1,582
|
|
|
September 30, 2017
|
||||||||||||||||||
Description
|
Gross
Liabilities |
|
Gross
Amounts Offset |
|
Net
Liabilities |
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
Non-trading commodity derivatives
|
$
|
(22,538
|
)
|
|
$
|
18,932
|
|
|
$
|
(3,606
|
)
|
|
$
|
—
|
|
|
$
|
(3,606
|
)
|
Trading commodity derivatives
|
(276
|
)
|
|
3
|
|
|
(273
|
)
|
|
—
|
|
|
(273
|
)
|
|||||
Total Current Derivative Liabilities
|
(22,814
|
)
|
|
18,935
|
|
|
(3,879
|
)
|
|
—
|
|
|
(3,879
|
)
|
|||||
Non-trading commodity derivatives
|
(11,788
|
)
|
|
8,378
|
|
|
(3,410
|
)
|
|
—
|
|
|
(3,410
|
)
|
|||||
Trading commodity derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total Non-current Derivative Liabilities
|
(11,788
|
)
|
|
8,378
|
|
|
(3,410
|
)
|
|
—
|
|
|
(3,410
|
)
|
|||||
Total Derivative Liabilities
|
$
|
(34,602
|
)
|
|
$
|
27,313
|
|
|
$
|
(7,289
|
)
|
|
$
|
—
|
|
|
$
|
(7,289
|
)
|
|
December 31, 2016
|
||||||||||||||||||
Description
|
Gross Assets
|
|
Gross
Amounts Offset |
|
Net Assets
|
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
Non-trading commodity derivatives
|
$
|
19,657
|
|
|
$
|
(11,844
|
)
|
|
$
|
7,813
|
|
|
$
|
—
|
|
|
$
|
7,813
|
|
Trading commodity derivatives
|
614
|
|
|
(83
|
)
|
|
531
|
|
|
—
|
|
|
531
|
|
|||||
Total Current Derivative Assets
|
20,271
|
|
|
(11,927
|
)
|
|
8,344
|
|
|
—
|
|
|
8,344
|
|
|||||
Non-trading commodity derivatives
|
7,874
|
|
|
(4,791
|
)
|
|
3,083
|
|
|
—
|
|
|
3,083
|
|
|||||
Total Non-current Derivative Assets
|
7,874
|
|
|
(4,791
|
)
|
|
3,083
|
|
|
—
|
|
|
3,083
|
|
|||||
Total Derivative Assets
|
$
|
28,145
|
|
|
$
|
(16,718
|
)
|
|
$
|
11,427
|
|
|
$
|
—
|
|
|
$
|
11,427
|
|
|
December 31, 2016
|
||||||||||||||||||
Description
|
Gross
Liabilities |
|
Gross
Amounts Offset |
|
Net
Liabilities |
|
Cash
Collateral Offset |
|
Net Amount
Presented |
||||||||||
Non-trading commodity derivatives
|
$
|
(662
|
)
|
|
$
|
69
|
|
|
$
|
(593
|
)
|
|
$
|
—
|
|
|
$
|
(593
|
)
|
Trading commodity derivatives
|
(92
|
)
|
|
5
|
|
|
(87
|
)
|
|
—
|
|
|
(87
|
)
|
|||||
Total Current Derivative Liabilities
|
(754
|
)
|
|
74
|
|
|
(680
|
)
|
|
—
|
|
|
(680
|
)
|
|||||
Non-trading commodity derivatives
|
(305
|
)
|
|
237
|
|
|
(68
|
)
|
|
—
|
|
|
(68
|
)
|
|||||
Total Non-current Derivative Liabilities
|
(305
|
)
|
|
237
|
|
|
(68
|
)
|
|
—
|
|
|
(68
|
)
|
|||||
Total Derivative Liabilities
|
$
|
(1,059
|
)
|
|
$
|
311
|
|
|
$
|
(748
|
)
|
|
$
|
—
|
|
|
$
|
(748
|
)
|
•
|
“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 September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Reconciliation of Retail Gross Margin to Income before taxes
|
|
|
|
|
|
|
|
||||||||
Income before income tax expense
|
$
|
15,393
|
|
|
$
|
7,930
|
|
|
$
|
34,010
|
|
|
$
|
48,388
|
|
Interest and other income
|
(168
|
)
|
|
(240
|
)
|
|
(102
|
)
|
|
(340
|
)
|
||||
Interest expense
|
2,863
|
|
|
1,270
|
|
|
8,760
|
|
|
2,855
|
|
||||
Operating Income
|
18,088
|
|
|
8,960
|
|
|
42,668
|
|
|
50,903
|
|
||||
Depreciation and amortization
|
11,509
|
|
|
8,295
|
|
|
30,435
|
|
|
23,337
|
|
||||
General and administrative
|
25,566
|
|
|
18,009
|
|
|
69,405
|
|
|
55,188
|
|
||||
Less:
|
|
|
|
|
|
|
|
||||||||
Net asset optimization expenses
|
(320
|
)
|
|
108
|
|
|
(681
|
)
|
|
(42
|
)
|
||||
Net, (loss) gain on non-trading derivative instruments
|
(2,568
|
)
|
|
(1,183
|
)
|
|
(34,146
|
)
|
|
2,519
|
|
||||
Net, Cash settlements on non-trading derivative instruments
|
7,481
|
|
|
(8,889
|
)
|
|
19,016
|
|
|
3,341
|
|
||||
Retail Gross Margin
|
$
|
50,570
|
|
|
$
|
45,228
|
|
|
$
|
158,319
|
|
|
$
|
123,610
|
|
Three Months Ended September 30, 2017
|
Retail
Electricity |
|
Retail
Natural Gas |
|
Corporate
and Other |
|
Eliminations
|
|
Spark Retail
|
||||||||||
Total Revenues
|
$
|
202,259
|
|
|
$
|
13,277
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
215,536
|
|
Retail cost of revenues
|
153,594
|
|
|
6,779
|
|
|
—
|
|
|
—
|
|
|
160,373
|
|
|||||
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net asset optimization expenses
|
—
|
|
|
(320
|
)
|
|
—
|
|
|
—
|
|
|
(320
|
)
|
|||||
(Losses) gains on non-trading derivatives
|
(2,762
|
)
|
|
194
|
|
|
—
|
|
|
—
|
|
|
(2,568
|
)
|
|||||
Current period settlements on non-trading derivatives
|
6,932
|
|
|
549
|
|
|
—
|
|
|
—
|
|
|
7,481
|
|
|||||
Retail Gross Margin
|
$
|
44,495
|
|
|
$
|
6,075
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50,570
|
|
Total Assets at September 30, 2017
|
$
|
1,044,914
|
|
|
$
|
351,244
|
|
|
$
|
238,119
|
|
|
$
|
(1,194,821
|
)
|
|
$
|
439,456
|
|
Goodwill at September 30, 2017
|
$
|
117,624
|
|
|
$
|
2,530
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
120,154
|
|
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 revenues
|
—
|
|
|
108
|
|
|
—
|
|
|
—
|
|
|
108
|
|
|||||
Gains (losses) 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
|
|
Total Assets at December 31, 2016
|
$
|
577,695
|
|
|
$
|
242,739
|
|
|
$
|
169,404
|
|
|
$
|
(613,670
|
)
|
|
$
|
376,168
|
|
Goodwill at December 31, 2016
|
$
|
76,617
|
|
|
$
|
2,530
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
79,147
|
|
Nine Months Ended September 30, 2017
|
Retail
Electricity |
|
Retail
Natural Gas |
|
Corporate
and Other |
|
Eliminations
|
|
Spark Retail
|
||||||||||
Total revenues
|
$
|
467,861
|
|
|
$
|
95,418
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
563,279
|
|
Retail cost of revenues
|
364,518
|
|
|
56,253
|
|
|
—
|
|
|
—
|
|
|
420,771
|
|
|||||
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net asset optimization expenses
|
—
|
|
|
(681
|
)
|
|
—
|
|
|
—
|
|
|
(681
|
)
|
|||||
Losses on non-trading derivatives
|
(31,722
|
)
|
|
(2,424
|
)
|
|
—
|
|
|
—
|
|
|
(34,146
|
)
|
|||||
Current period settlements on non-trading derivatives
|
18,936
|
|
|
80
|
|
|
—
|
|
|
—
|
|
|
19,016
|
|
|||||
Retail Gross Margin
|
$
|
116,129
|
|
|
$
|
42,190
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
158,319
|
|
Total Assets at September 30, 2017
|
$
|
1,044,914
|
|
|
$
|
351,244
|
|
|
$
|
238,119
|
|
|
$
|
(1,194,821
|
)
|
|
$
|
439,456
|
|
Goodwill at September 30, 2017
|
$
|
117,624
|
|
|
$
|
2,530
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
120,154
|
|
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
|
)
|
|||||
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 December 31, 2016
|
$
|
577,695
|
|
|
$
|
242,739
|
|
|
$
|
169,404
|
|
|
$
|
(613,670
|
)
|
|
$
|
376,168
|
|
Goodwill at December 31, 2016
|
$
|
76,617
|
|
|
$
|
2,530
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
79,147
|
|
•
|
changes in commodity prices,
|
•
|
extreme and unpredictable weather conditions,
|
•
|
milder than forecasted weather conditions,
|
•
|
impact of hurricanes and other natural disasters,
|
•
|
the sufficiency of risk management and hedging policies,
|
•
|
customer concentration,
|
•
|
federal, state and local regulation, including the industry's ability to prevail on its challenge to the New York Public Service Commission's order enacting new regulations that sought to impose significant new restrictions on retail energy providers operating in New York,
|
•
|
key license retention,
|
•
|
increased regulatory scrutiny and compliance costs,
|
•
|
our ability to borrow funds and access credit markets,
|
•
|
restrictions in our debt agreements and collateral requirements,
|
•
|
credit risk with respect to suppliers and customers,
|
•
|
level of indebtedness,
|
•
|
changes in costs to acquire customers,
|
•
|
actual customer attrition rates,
|
•
|
actual bad debt expense in non-POR markets,
|
•
|
actual results of the companies we acquire,
|
•
|
accuracy of 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,
|
•
|
ability to achieve expected future results attributable to acquisitions,
|
•
|
competition, and
|
•
|
the "Risk Factors" in our Annual Report Form 10-K for the year ended December 31, 2016, our Quarterly Report Form 10-Q for the quarter ended June 30, 2017, this Quarterly Report on Form 10-Q, and in our 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 September 30, 2017
and
2016
, approximately
94%
and
91%
, 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 September 30, 2017
and
2016
, approximately
6%
and
9%
, 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)
|
June 30, 2017
|
Additions
(1)
|
Attrition
|
September 30, 2017
|
% Increase (Decrease)
|
Retail Electricity
|
644
|
239
|
(104)
|
779
|
21%
|
Retail Natural Gas
|
182
|
14
|
(18)
|
178
|
(2)%
|
Total Retail
|
826
|
253
|
(122)
|
957
|
16%
|
RCEs by Geographic Location:
|
|
|
|
|
|
|
(In thousands)
|
Electricity
|
% of Total
|
Natural Gas
|
% of Total
|
Total
|
% of Total
|
East
|
592
|
76%
|
105
|
59%
|
697
|
73%
|
Midwest
|
74
|
9%
|
46
|
26%
|
120
|
12%
|
Southwest
|
113
|
15%
|
27
|
15%
|
140
|
15%
|
Total
|
779
|
100%
|
178
|
100%
|
957
|
100%
|
•
|
East - Connecticut, Delaware, Florida, Maine, Maryland (including the District of Columbia), Massachusetts, New Hampshire, New Jersey, New York and Pennsylvania;
|
•
|
Midwest - Illinois, Indiana, Michigan and Ohio; and
|
•
|
Southwest - Arizona, California, Colorado, Nevada and Texas.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
(in thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Adjusted EBITDA
|
$
|
19,610
|
|
|
$
|
20,316
|
|
|
$
|
74,003
|
|
|
$
|
57,076
|
|
Retail Gross Margin
|
$
|
50,570
|
|
|
$
|
45,228
|
|
|
$
|
158,319
|
|
|
$
|
123,610
|
|
•
|
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)
|
2017
|
|
2016
|
2017
|
|
2016
|
||||||||
Reconciliation of Adjusted EBITDA to Net Income:
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
12,942
|
|
|
$
|
6,801
|
|
$
|
28,745
|
|
|
$
|
41,536
|
|
Depreciation and amortization
|
11,509
|
|
|
8,295
|
|
30,435
|
|
|
23,337
|
|
||||
Interest expense
|
2,863
|
|
|
1,270
|
|
8,760
|
|
|
2,855
|
|
||||
Income tax expense
|
2,451
|
|
|
1,129
|
|
5,265
|
|
|
6,852
|
|
||||
EBITDA
|
29,765
|
|
|
17,495
|
|
73,205
|
|
|
74,580
|
|
||||
Less:
|
|
|
|
|
|
|
||||||||
Net, (losses) gains on derivative instruments
|
(2,752
|
)
|
|
(609
|
)
|
(34,225
|
)
|
|
2,887
|
|
||||
Net, Cash settlements on derivative instruments
|
7,457
|
|
|
(8,869
|
)
|
18,808
|
|
|
3,427
|
|
||||
Customer acquisition costs
|
6,568
|
|
|
8,242
|
|
18,642
|
|
|
15,217
|
|
||||
Plus:
|
|
|
|
|
|
|
|
|
|
|
||||
Non-cash compensation expense
|
1,118
|
|
|
1,585
|
|
4,023
|
|
|
4,027
|
|
||||
Adjusted EBITDA
|
$
|
19,610
|
|
|
$
|
20,316
|
|
$
|
74,003
|
|
|
$
|
57,076
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
(in thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Reconciliation of Adjusted EBITDA to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||||||
Net cash provided by (used in) operating activities
|
$
|
16,418
|
|
|
$
|
(48,157
|
)
|
|
$
|
63,824
|
|
|
$
|
61,643
|
|
Amortization of deferred financing costs
|
(219
|
)
|
|
(231
|
)
|
|
(750
|
)
|
|
(465
|
)
|
||||
Allowance for doubtful accounts and bad debt expense
|
(2,517
|
)
|
|
(381
|
)
|
|
(3,436
|
)
|
|
(842
|
)
|
||||
Interest expense
|
2,863
|
|
|
1,270
|
|
|
8,760
|
|
|
2,855
|
|
||||
Income tax expense
|
2,451
|
|
|
1,129
|
|
|
5,265
|
|
|
6,852
|
|
||||
Changes in operating working capital
|
|
|
|
|
|
|
|
||||||||
Accounts receivable, prepaids, current assets
|
4,457
|
|
|
4,475
|
|
|
(17,084
|
)
|
|
(19,227
|
)
|
||||
Inventory
|
2,246
|
|
|
1,672
|
|
|
1,936
|
|
|
(568
|
)
|
||||
Accounts payable and accrued liabilities
|
(9,973
|
)
|
|
54,299
|
|
|
8,136
|
|
|
5,854
|
|
||||
Other
|
3,884
|
|
|
6,240
|
|
|
7,352
|
|
|
974
|
|
||||
Adjusted EBITDA
|
$
|
19,610
|
|
|
$
|
20,316
|
|
|
$
|
74,003
|
|
|
$
|
57,076
|
|
Cash Flow Data:
|
|
|
|
|
|
|
|
||||||||
Cash flows provided by (used in) operating activities
|
$
|
16,418
|
|
|
$
|
(48,157
|
)
|
|
$
|
63,824
|
|
|
$
|
61,643
|
|
Cash flows (used in) provided by investing activities
|
(5,712
|
)
|
|
17,976
|
|
|
(95,977
|
)
|
|
(34,175
|
)
|
||||
Cash flows (used in) provided by financing activities
|
(13,502
|
)
|
|
34,242
|
|
|
24,442
|
|
|
(15,035
|
)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
(in thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Reconciliation of Retail Gross Margin to Operating Income:
|
|
|
|
|
|
|
|
||||||||
Operating income
|
$
|
18,088
|
|
|
$
|
8,960
|
|
|
$
|
42,668
|
|
|
$
|
50,903
|
|
Depreciation and amortization
|
11,509
|
|
|
8,295
|
|
|
30,435
|
|
|
23,337
|
|
||||
General and administrative
|
25,566
|
|
|
18,009
|
|
|
69,405
|
|
|
55,188
|
|
||||
Less:
|
|
|
|
|
|
|
|
||||||||
Net asset optimization (expenses) revenues
|
(320
|
)
|
|
108
|
|
|
(681
|
)
|
|
(42
|
)
|
||||
Net, Losses (gains) on non-trading derivative instruments
|
(2,568
|
)
|
|
(1,183
|
)
|
|
(34,146
|
)
|
|
2,519
|
|
||||
Net, Cash settlements on non-trading derivative instruments
|
7,481
|
|
|
(8,889
|
)
|
|
19,016
|
|
|
3,341
|
|
||||
Retail Gross Margin
|
$
|
50,570
|
|
|
$
|
45,228
|
|
|
$
|
158,319
|
|
|
$
|
123,610
|
|
Retail Gross Margin - Retail Electricity Segment
|
$
|
44,495
|
|
|
$
|
39,189
|
|
|
$
|
116,129
|
|
|
$
|
82,226
|
|
Retail Gross Margin - Retail Natural Gas Segment
|
$
|
6,075
|
|
|
$
|
6,039
|
|
|
$
|
42,190
|
|
|
$
|
41,384
|
|
(In Thousands)
|
Three Months Ended September 30,
|
|
|
||||||||
|
2017
|
|
2016
|
|
Change
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Retail revenues
|
$
|
215,856
|
|
|
$
|
157,986
|
|
|
$
|
57,870
|
|
Net asset optimization (expenses)/revenues
|
(320
|
)
|
|
108
|
|
|
(428
|
)
|
|||
Total Revenues
|
215,536
|
|
|
158,094
|
|
|
57,442
|
|
|||
Operating Expenses:
|
|
|
|
|
|
|
|
|
|||
Retail cost of revenues
|
160,373
|
|
|
122,830
|
|
|
37,543
|
|
|||
General and administrative
|
25,566
|
|
|
18,009
|
|
|
7,557
|
|
|||
Depreciation and amortization
|
11,509
|
|
|
8,295
|
|
|
3,214
|
|
|||
Total Operating Expenses
|
197,448
|
|
|
149,134
|
|
|
48,314
|
|
|||
Operating income
|
18,088
|
|
|
8,960
|
|
|
9,128
|
|
|||
Other expense/(income):
|
|
|
|
|
|
|
|
|
|||
Interest expense
|
(2,863
|
)
|
|
(1,270
|
)
|
|
(1,593
|
)
|
|||
Interest and other income
|
168
|
|
|
240
|
|
|
(72
|
)
|
|||
Total other expenses
|
(2,695
|
)
|
|
(1,030
|
)
|
|
(1,665
|
)
|
|||
Income before income tax expense
|
15,393
|
|
|
7,930
|
|
|
7,463
|
|
|||
Income tax expense
|
2,451
|
|
|
1,129
|
|
|
1,322
|
|
|||
Net income
|
$
|
12,942
|
|
|
$
|
6,801
|
|
|
$
|
6,141
|
|
Adjusted EBITDA
(1)
|
$
|
19,610
|
|
|
$
|
20,316
|
|
|
$
|
(706
|
)
|
Retail Gross Margin
(1)
|
50,570
|
|
|
45,228
|
|
|
5,342
|
|
|||
Customer Acquisition Costs
|
6,568
|
|
|
8,242
|
|
|
(1,674
|
)
|
|||
RCE Attrition
|
4.2
|
%
|
|
3.8
|
%
|
|
0.4
|
%
|
(1)
|
Adjusted EBITDA and Retail Gross Margin are non-GAAP financial measures. See “—How We Evaluate Our Operations” for a reconciliation of Adjusted EBITDA and Retail Gross Margin to their most directly comparable financial measures presented in accordance with GAAP.
|
Change in electricity volumes sold
|
$
|
60.9
|
|
Change in natural gas volumes sold
|
(0.6
|
)
|
|
Change in electricity unit revenue per MWh
|
(2.8
|
)
|
|
Change in natural gas unit revenue per MMBtu
|
0.3
|
|
|
Change in net asset optimization revenue
|
(0.4
|
)
|
|
Change in total revenues
|
$
|
57.4
|
|
Change in electricity volumes sold
|
$
|
44.4
|
|
Change in natural gas volumes sold
|
(0.3
|
)
|
|
Change in electricity unit cost per MWh
|
8.3
|
|
|
Change in natural gas unit cost per MMBtu
|
0.2
|
|
|
Change in value of retail derivative portfolio
|
(15.0
|
)
|
|
Change in retail cost of revenues
|
$
|
37.6
|
|
In Thousands
|
Nine Months Ended September 30,
|
|
|
||||||||
|
2017
|
|
2016
|
|
Change
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Retail revenues
|
$
|
563,960
|
|
|
$
|
378,063
|
|
|
$
|
185,897
|
|
Net asset optimization expenses
|
(681
|
)
|
|
(42
|
)
|
|
(639
|
)
|
|||
Total Revenues
|
563,279
|
|
|
378,021
|
|
|
185,258
|
|
|||
Operating Expenses:
|
|
|
|
|
|
|
|
|
|||
Retail cost of revenues
|
420,771
|
|
|
248,593
|
|
|
172,178
|
|
|||
General and administrative
|
69,405
|
|
|
55,188
|
|
|
14,217
|
|
|||
Depreciation and amortization
|
30,435
|
|
|
23,337
|
|
|
7,098
|
|
|||
Total Operating Expenses
|
520,611
|
|
|
327,118
|
|
|
193,493
|
|
|||
Operating income
|
42,668
|
|
|
50,903
|
|
|
(8,235
|
)
|
|||
Other expense/(income):
|
|
|
|
|
|
|
|
|
|||
Interest expense
|
(8,760
|
)
|
|
(2,855
|
)
|
|
(5,905
|
)
|
|||
Interest and other income
|
102
|
|
|
340
|
|
|
(238
|
)
|
|||
Total other expenses
|
(8,658
|
)
|
|
(2,515
|
)
|
|
(6,143
|
)
|
|||
Income before income tax expense
|
34,010
|
|
|
48,388
|
|
|
(14,378
|
)
|
|||
Income tax expense
|
5,265
|
|
|
6,852
|
|
|
(1,587
|
)
|
|||
Net income
|
$
|
28,745
|
|
|
$
|
41,536
|
|
|
$
|
(12,791
|
)
|
Adjusted EBITDA
(1)
|
$
|
74,003
|
|
|
$
|
57,076
|
|
|
$
|
16,927
|
|
Retail Gross Margin
(1)
|
158,319
|
|
|
123,610
|
|
|
34,709
|
|
|||
Customer Acquisition Costs
|
18,642
|
|
|
15,217
|
|
|
3,425
|
|
|||
RCE Attrition
|
4.0
|
%
|
|
4.1
|
%
|
|
(0.1
|
)%
|
(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
|
$
|
192.3
|
|
Change in natural gas volumes sold
|
13.0
|
|
|
Change in electricity unit revenue per MWh
|
(18.0
|
)
|
|
Change in natural gas unit revenue per MMBtu
|
(1.4
|
)
|
|
Change in net asset optimization revenue (expense)
|
(0.6
|
)
|
|
Change in total revenues
|
$
|
185.3
|
|
Change in electricity volumes sold
|
$
|
138.4
|
|
Change in natural gas volumes sold
|
6.6
|
|
|
Change in electricity unit cost per MWh
|
2.0
|
|
|
Change in natural gas unit cost per MMBtu
|
4.2
|
|
|
Change in value of retail derivative portfolio
|
21.0
|
|
|
Change in retail cost of revenues
|
$
|
172.2
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(in thousands, except volume and per unit operating data)
|
||||||||||||||
Retail Electricity Segment
|
|
|
|
|
|
|
|
||||||||
Total Revenues
|
$
|
202,259
|
|
|
$
|
144,243
|
|
|
$
|
467,861
|
|
|
$
|
293,571
|
|
Retail Cost of Revenues
|
153,594
|
|
|
113,600
|
|
|
364,518
|
|
|
209,617
|
|
||||
Less: Net Gains (Losses) on non-trading derivatives, net of cash settlements
|
4,170
|
|
|
(8,546
|
)
|
|
(12,786
|
)
|
|
1,728
|
|
||||
Retail Gross Margin
(1)
— Electricity
|
$
|
44,495
|
|
|
$
|
39,189
|
|
|
$
|
116,129
|
|
|
$
|
82,226
|
|
Volumes — Electricity (MWhs)
|
2,063,894
|
|
|
1,451,182
|
|
|
4,828,629
|
|
|
2,917,674
|
|
||||
Retail Gross Margin
(2)
— Electricity per MWh
|
$
|
21.56
|
|
|
$
|
27.01
|
|
|
$
|
24.05
|
|
|
$
|
28.18
|
|
|
|
|
|
|
|
|
|
||||||||
Retail Natural Gas Segment
|
|
|
|
|
|
|
|
||||||||
Total Revenues
|
13,277
|
|
|
13,851
|
|
|
95,418
|
|
|
84,450
|
|
||||
Retail Cost of Revenues
|
6,779
|
|
|
9,230
|
|
|
56,253
|
|
|
38,976
|
|
||||
Less: Net Asset Optimization (Expenses) Revenues
|
(320
|
)
|
|
108
|
|
|
(681
|
)
|
|
(42
|
)
|
||||
Less: Net Gains (Losses) on non-trading derivatives, net of cash settlements
|
743
|
|
|
(1,526
|
)
|
|
(2,344
|
)
|
|
4,132
|
|
||||
Retail Gross Margin
(1)
— Gas
|
$
|
6,075
|
|
|
$
|
6,039
|
|
|
$
|
42,190
|
|
|
$
|
41,384
|
|
Volumes — Gas (MMBtus)
|
1,706,132
|
|
|
1,775,174
|
|
|
12,554,497
|
|
|
10,893,631
|
|
||||
Retail Gross Margin
(2)
— Gas per MMBtu
|
$
|
3.56
|
|
|
$
|
3.40
|
|
|
$
|
3.36
|
|
|
$
|
3.80
|
|
Change in volumes sold
|
$
|
16.5
|
|
Change in unit margin per MWh
|
(11.2
|
)
|
|
Change in retail electricity segment retail gross margin
|
$
|
5.3
|
|
Change in volumes sold
|
$
|
(0.2
|
)
|
Change in unit margin per MMBtu
|
0.3
|
|
|
Change in retail natural gas segment retail gross margin
|
$
|
0.1
|
|
Change in volumes sold
|
$
|
53.9
|
|
Change in unit margin per MWh
|
(20.0
|
)
|
|
Change in retail electricity segment retail gross margin
|
$
|
33.9
|
|
Change in volumes sold
|
$
|
6.3
|
|
Change in unit margin per MMBtu
|
(5.5
|
)
|
|
Change in retail natural gas segment retail gross margin
|
$
|
0.8
|
|
($ in thousands)
|
September 30, 2017
|
||
Cash and cash equivalents
|
$
|
11,249
|
|
Senior Credit Facility Availability
(1)
|
4,209
|
|
|
Subordinated Debt Availability
|
25,000
|
|
|
Total Liquidity
|
$
|
40,458
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||
|
2017
|
|
2016
|
|
Change
|
||||||
Net cash provided by operating activities
|
$
|
63,824
|
|
|
$
|
61,643
|
|
|
$
|
2,181
|
|
Net cash used in investing activities
|
$
|
(95,977
|
)
|
|
$
|
(34,175
|
)
|
|
$
|
(61,802
|
)
|
Net cash provided by (used in) financing activities
|
$
|
24,442
|
|
|
$
|
(15,035
|
)
|
|
$
|
39,477
|
|
•
|
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.
|
•
|
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.
|
•
|
The fair value of the modified award is the same as the fair value of the original award immediately before the original award is modified
|
•
|
The vesting conditions of the modified award are the same as the vesting conditions of the original award immediately before the original award is modified
|
•
|
The classification of the modified award as an equity instrument or a liability instrument is the same as the classification of the original award immediately before the original award is modified.
|
Period
|
Total Number of Class A Common Stock Purchased
|
Average Price Paid Per Share of Class A Common Stock
|
Total Number of Shares of Class A Common Stock Purchased as Part of Publicly Announced Program
(1)
|
Approximate Dollar Value of Class A Common Stock That May Yet Be Purchased Under the Program
(in thousands) (1)
|
||||||
July 1, 2017 through July 31, 2017
(2)
|
29,720
|
|
$
|
20.27
|
|
29,720
|
|
$
|
48,112
|
|
August 1, 2017 through August 31, 2017
|
—
|
|
—
|
|
—
|
|
$
|
48,112
|
|
|
September 1, 2017 through September 30, 2017
|
—
|
|
—
|
|
—
|
|
$
|
48,112
|
|
|
Total
|
29,720
|
|
$
|
20.27
|
|
29,720
|
|
$
|
48,112
|
|
•
|
The sublimits on the Bridge Loans for acquisitions, currently at $37.5 million, would continue to be capped 25% of the facility, up to a limit of $50.0 million;
|
•
|
Standby Letters of Credit with terms up to 90 days, currently at $150.0 million, would continue to be capped at 100% of the facility, up to a limit of $200.0 million;
|
•
|
Standby Letters of Credit with terms from 90 days up to 365 days, currently at $90.0 million, would continue to be capped at 60% of the facility, up to a limit of $120.0 million.
|
•
|
The Maximum Working Capital Advance Cap would increase up to a maximum of $200.0 million.
|
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
|
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
|
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
|
4.2
|
|
|
Promissory Note of CenStar Energy Corp., effective July 1, 2017, payable to Verde Energy USA Holdings, LLC.
|
|
8-K
|
|
10.1
|
7/6/2017
|
001-36559
|
10.1*
|
|
|
Amendment No. 1 to the Credit Agreement, dated as of November 2, 2017, among Spark HoldCo, LLC, Spark Energy, LLC, Spark Energy Gas, LLC, CenStar Energy Corp, CenStar Operating Company, LLC, Oasis Power, LLC, Oasis Electricity Maine, LLC, Electricity N.H., LLC, Provider Power Mass, LLC, Major Energy Services, LLC, Perigee Energy, LLC, Verde Energy USA, Inc. as Co-Borrowers
|
|
|
|
|
|
|
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 3, 2017
|
|
|
/s/ Robert Lane
|
||
|
|
|
Robert Lane
|
||
|
|
|
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
(a)
|
Clause (b)(i) of the definition of “
Bridge Advance Cap
” in
Section 1.01
of the Credit Agreement is hereby amended by replacing “
$30,000,000
” with “
$37,500,000
”.
|
(b)
|
The definition of “
L/C Caps
” in
Section 1.01
of the Credit Agreement is hereby amended and restated as follows:
|
(c)
|
The definition of “
Maximum Bridge Advance Cap
” in
Section 1.01
of the Credit Agreement is hereby amended and restated as follows:
|
(d)
|
The definition of “
Maximum Working Capital Advance Cap
” in
Section 1.01
of the Credit Agreement is hereby amended and restated as follows:
|
(e)
|
Section 2.02(a)(i)
of the Credit Agreement is hereby amended by replacing such clause in its entirety as follows:
|
(f)
|
Section 2.02(b)
of the Credit Agreement is hereby amended by replacing such clause in its entirety as follows:
|
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.
|