|
|
|
|
|
Delaware
|
|
001-36559
|
|
46-5453215
|
(State or Other Jurisdiction
of Incorporation)
|
|
(Commission
File Number)
|
|
(IRS Employer
Identification Number)
|
[ ]
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
[ ]
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
[ ]
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
[ ]
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
||
|
|
|
Spark Energy, Inc.
|
||
|
||
By:
|
|
/s/ Nathan Kroeker
|
Name:
|
|
Nathan Kroeker
|
Title:
|
|
President and Chief Executive Officer
|
•
|
A footnote was added to the liquidity table; and
|
•
|
The financial statements and reconciliation tables attached to the Prior Press Release were updated to include the audited balance sheets, income statements, statements of cash flows, and reconciliations as filed in the Company’s Form 10-K.
|
•
|
Recorded $20.1 million in Adjusted EBITDA, $50.2 million in Retail Gross Margin, and $15.3 million in Net Loss for the fourth quarter 2018
|
•
|
Recorded $70.7 million in Adjusted EBITDA, $185.1 million in Retail Gross Margin, and $14.4 million in Net Loss for the year ended 2018
|
•
|
Total RCE count of 908,000 as of December 31, 2018
|
•
|
Average monthly attrition of 4.7% for the year ended December 31, 2018
|
•
|
Closed three acquisitions in 2018
|
•
|
Brand consolidation and other synergies on track for $22 million in run-rate G&A savings
|
•
|
Increased commitments on the senior credit facility to $217.5 million
|
($ in thousands)
|
December 31, 2018
|
||
Cash and cash equivalents
|
$
|
41,002
|
|
Senior Credit Facility Availability
(1)
|
4,360
|
|
|
Subordinated Debt Availability
(2)
|
|
15,000
|
|
Total Liquidity
|
$
|
60,362
|
|
•
|
changes in commodity prices
|
•
|
the sufficiency of risk management and hedging policies and practices;
|
•
|
the impact of extreme and unpredictable weather conditions, including hurricanes and other natural disasters;
|
•
|
federal, state and local regulation, including the industry's ability to address or adapt to potentially restrictive new regulations that may be enacted by public utility commissions;
|
•
|
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;
|
•
|
changes in costs to acquire customers and actual attrition rates;
|
•
|
accuracy of billing systems;
|
•
|
ability to successfully identify, complete, and efficiently integrate acquisitions into our operations;
|
•
|
significant changes in, or new changes by, the ISOs in the regions we operate;
|
•
|
competition; and
|
•
|
the “Risk Factors” in our latest Annual Report on Form 10-K, and in our quarterly reports, other public filings and press releases.
|
|
December 31, 2018
|
|
|
December 31, 2017
|
||||||
Assets
|
|
|
|
|
||||||
Current assets:
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
41,002
|
|
|
|
|
$
|
29,419
|
|
|
Restricted cash
|
8,636
|
|
|
|
|
—
|
|
|
||
Accounts receivable, net of allowance for doubtful accounts of $3,353 and $4,023 as of December 31, 2018 and 2017, respectively
|
150,866
|
|
|
|
|
158,814
|
|
|
||
Accounts receivable—affiliates
|
2,558
|
|
|
|
|
3,661
|
|
|
||
Inventory
|
3,878
|
|
|
|
|
4,470
|
|
|
||
Fair value of derivative assets
|
7,289
|
|
|
|
|
31,191
|
|
|
||
Customer acquisition costs, net
|
14,431
|
|
|
|
|
22,123
|
|
|
||
Customer relationships, net
|
16,630
|
|
|
|
|
18,653
|
|
|
||
Deposits
|
9,226
|
|
|
|
|
7,701
|
|
|
||
Renewable energy credit asset
|
25,717
|
|
|
|
|
12,839
|
|
|
||
Other current assets
|
11,747
|
|
|
|
|
7,867
|
|
|
||
Total current assets
|
291,980
|
|
|
|
|
296,738
|
|
|
||
Property and equipment, net
|
4,366
|
|
|
|
|
8,275
|
|
|
||
Fair value of derivative assets
|
3,276
|
|
|
|
|
3,309
|
|
|
||
Customer acquisition costs, net
|
3,893
|
|
|
|
|
6,949
|
|
|
||
Customer relationships, net
|
26,429
|
|
|
|
|
34,839
|
|
|
||
Deferred tax assets
(1)
|
27,321
|
|
|
|
|
21,977
|
|
|
||
Goodwill
|
120,343
|
|
|
|
|
120,154
|
|
|
||
Other assets
|
11,130
|
|
|
|
|
11,500
|
|
|
||
Total Assets
(1)
|
$
|
488,738
|
|
|
|
|
$
|
503,741
|
|
|
Liabilities, Series A Preferred Stock and Stockholders' Equity
|
|
|
|
|
||||||
Current liabilities:
|
|
|
|
|
||||||
Accounts payable
|
$
|
69,631
|
|
|
|
|
$
|
77,510
|
|
|
Accounts payable—affiliates
|
2,464
|
|
|
|
|
4,622
|
|
|
||
Accrued liabilities
|
10,004
|
|
|
|
|
10,202
|
|
|
||
Renewable energy credit liability
|
42,805
|
|
|
|
|
23,477
|
|
|
||
Fair value of derivative liabilities
|
6,478
|
|
|
|
|
1,637
|
|
|
||
Current portion of Senior Credit Facility
|
—
|
|
|
|
|
7,500
|
|
|
||
Current payable pursuant to tax receivable agreement—affiliates
|
1,658
|
|
|
|
|
5,937
|
|
|
||
Current contingent consideration for acquisitions
|
1,328
|
|
|
|
|
4,024
|
|
|
||
Current portion of note payable
|
6,936
|
|
|
|
|
13,443
|
|
|
||
Other current liabilities
|
647
|
|
|
|
|
2,675
|
|
|
||
Total current liabilities
|
141,951
|
|
|
|
|
151,027
|
|
|
||
Long-term liabilities:
|
|
|
|
|
||||||
Fair value of derivative liabilities
|
106
|
|
|
|
|
492
|
|
|
||
Payable pursuant to tax receivable agreement—affiliates
|
25,917
|
|
|
|
|
26,355
|
|
|
||
Long-term portion of Senior Credit Facility
|
129,500
|
|
|
|
|
117,750
|
|
|
||
Subordinated debt—affiliate
|
10,000
|
|
|
|
|
—
|
|
|
||
Note payable
|
—
|
|
|
|
|
7,051
|
|
|
||
Contingent consideration for acquisitions
|
—
|
|
|
|
|
626
|
|
|
||
Other long-term liabilities
|
212
|
|
|
|
|
172
|
|
|
||
Total liabilities
|
307,686
|
|
|
|
|
303,473
|
|
|
||
Commitments and contingencies
|
|
|
|
|
||||||
Series A Preferred Stock, par value $0.01 per share, 20,000,000 shares authorized, 3,707,256 shares issued and outstanding at December 31, 2018 and 1,704,339 shares issued and outstanding at December 31, 2017
|
90,758
|
|
|
|
|
41,173
|
|
|
||
Stockholders' equity:
|
|
|
|
|
||||||
Common Stock :
|
|
|
|
|
||||||
Class A common stock, par value $0.01 per share, 120,000,000 shares authorized, 14,178,284 issued and 14,078,838 outstanding at December 31, 2018 and 13,235,082 issued and 13,135,636 outstanding at December 31, 2017
|
142
|
|
|
|
|
132
|
|
|
||
Class B common stock, par value $0.01 per share, 60,000,000 shares authorized, 20,800,000 issued and outstanding at December 31, 2018 and 21,485,126 issued and outstanding at December 31, 2017
|
209
|
|
|
|
|
216
|
|
|
Additional paid-in capital
(1)
|
46,157
|
|
|
|
|
47,811
|
|
|
||
Accumulated other comprehensive (loss)/income
|
2
|
|
|
|
|
(11
|
|
)
|
||
Retained (deficit) earnings
(1)
|
1,307
|
|
|
|
|
11,399
|
|
|
||
Treasury stock, at cost, 99,446 shares at December 31, 2018 and December 31, 2017
|
(2,011
|
|
)
|
|
|
(2,011
|
|
)
|
||
Total stockholders' equity
(1)
|
45,806
|
|
|
|
|
57,536
|
|
|
||
Non-controlling interest in Spark HoldCo, LLC
(1)
|
44,488
|
|
|
|
|
101,559
|
|
|
||
Total equity
|
90,294
|
|
|
|
|
159,095
|
|
|
||
Total Liabilities, Series A Preferred Stock and stockholders' equity
|
$
|
488,738
|
|
|
|
|
$
|
503,741
|
|
|
1.
|
2017 amounts have been adjusted to reflect certain immaterial prior period adjustments related to the allocation of income and recorded book equity balances between non-controlling interests and Spark Energy, Inc. stockholders. Please see our Form 10-K for our audited financial statements and Notes thereto which include a discussion of these immaterial adjustments.
|
|
Year Ended December 31,
|
||||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||||
Revenues:
|
|
|
|
|
|
||||||||
Retail revenues
|
$
|
1,001,417
|
|
|
|
$
|
798,772
|
|
|
$
|
547,283
|
|
|
Net asset optimization revenues (expense)
|
4,511
|
|
|
|
(717
|
)
|
|
(586
|
|
)
|
|||
Total revenues
|
1,005,928
|
|
|
|
798,055
|
|
|
546,697
|
|
|
|||
Operating expenses:
|
|
|
|
|
|
||||||||
Retail cost of revenues
|
845,493
|
|
|
|
552,167
|
|
|
344,944
|
|
|
|||
General and administrative
|
111,431
|
|
|
|
101,127
|
|
|
84,964
|
|
|
|||
Depreciation and amortization
|
52,658
|
|
|
|
42,341
|
|
|
32,788
|
|
|
|||
Total operating expenses
|
1,009,582
|
|
|
|
695,635
|
|
|
462,696
|
|
|
|||
Operating (loss) income
|
(3,654
|
|
)
|
|
102,420
|
|
|
84,001
|
|
|
|||
Other (expense)/income:
|
|
|
|
|
|
||||||||
Interest expense
|
(9,410
|
|
)
|
|
(11,134
|
)
|
|
(8,859
|
|
)
|
|||
Change in tax receivable agreement liability
|
—
|
|
|
|
22,267
|
|
|
—
|
|
|
|||
Interest and other income
|
749
|
|
|
|
256
|
|
|
957
|
|
|
|||
Total other expenses
|
(8,661
|
|
)
|
|
11,389
|
|
|
(7,902
|
|
)
|
|||
(Loss) income before income tax expense
|
(12,315
|
|
)
|
|
113,809
|
|
|
76,099
|
|
|
|||
Income tax expense
(1)
|
2,077
|
|
|
|
38,765
|
|
|
10,426
|
|
|
|||
Net (loss) income
(1)
|
(14,392
|
|
)
|
|
75,044
|
|
|
65,673
|
|
|
|||
Less: Net (loss) income attributable to non-controlling interest
(1)
|
(13,206
|
|
)
|
|
55,799
|
|
|
51,229
|
|
|
|||
Net (loss) income attributable to Spark Energy, Inc. stockholders
(1)
|
$
|
(1,186
|
|
)
|
|
$
|
19,245
|
|
|
$
|
14,444
|
|
|
Less: Dividend on Series A preferred stock
|
8,109
|
|
|
|
3,038
|
|
|
—
|
|
|
|||
Net (loss) income attributable to stockholders of Class A common stock
|
(9,295
|
|
)
|
|
16,207
|
|
|
14,444
|
|
|
|||
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
||||||||
Currency translation (loss) gain
|
31
|
|
|
|
(59
|
)
|
|
41
|
|
|
|||
Other comprehensive (loss) income
|
31
|
|
|
|
(59
|
)
|
|
41
|
|
|
|||
Comprehensive (loss) income
|
(14,361
|
|
)
|
|
74,985
|
|
|
65,714
|
|
|
|||
Less: Comprehensive (loss) income attributable to non-controlling interest
(1)
|
(13,188
|
|
)
|
|
55,762
|
|
|
51,259
|
|
|
|||
Comprehensive (loss) income attributable to Spark Energy, Inc. stockholders
(1)
|
(1,173
|
|
)
|
|
19,223
|
|
|
14,455
|
|
|
|||
|
|
|
|
|
|
1.
|
2017 amounts have been adjusted to reflect certain immaterial prior period adjustments related to the allocation of income and recorded book equity balances between non-controlling interests and Spark Energy, Inc. stockholders. Please see our Form 10-K for our audited financial statements and Notes thereto which include a discussion of these immaterial adjustments.
|
|
Year Ended December 31,
|
|||||||||||||
|
2018
|
|
2017
|
|
2016
|
|||||||||
Cash flows from operating activities:
|
|
|
|
|
|
|||||||||
Net (loss) income
(1)
|
$
|
(14,392
|
|
)
|
|
$
|
75,044
|
|
|
|
$
|
65,673
|
|
|
Adjustments to reconcile net (loss) income to net cash flows provided by operating activities:
|
|
|
|
|
|
|||||||||
Depreciation and amortization expense
|
51,436
|
|
|
|
42,666
|
|
|
|
48,526
|
|
|
|||
Deferred income taxes
(1)
|
(2,328
|
|
)
|
|
29,821
|
|
|
|
3,382
|
|
|
|||
Change in TRA liability
|
—
|
|
|
|
(22,267
|
|
)
|
|
—
|
|
|
|||
Stock based compensation
|
5,879
|
|
|
|
5,058
|
|
|
|
5,242
|
|
|
|||
Amortization of deferred financing costs
|
1,291
|
|
|
|
1,035
|
|
|
|
668
|
|
|
|||
Change in fair value of Earnout liabilities
|
(1,715
|
|
)
|
|
(7,898
|
|
)
|
|
(140
|
|
)
|
|||
Accretion on fair value of Earnout liabilities
|
—
|
|
|
|
4,108
|
|
|
|
5,060
|
|
|
|||
Excess tax benefit related to restricted stock vesting
|
(101
|
|
)
|
|
179
|
|
|
|
—
|
|
|
|||
Bad debt expense
|
10,135
|
|
|
|
6,550
|
|
|
|
1,261
|
|
|
|||
Loss (gain) on derivatives, net
|
18,170
|
|
|
|
(5,008
|
|
)
|
|
(22,407
|
|
)
|
|||
Current period cash settlements on derivatives, net
|
11,038
|
|
|
|
(19,598
|
|
)
|
|
(24,427
|
|
)
|
|||
Accretion of discount to convertible subordinated notes to affiliate
|
—
|
|
|
|
1,004
|
|
|
|
150
|
|
|
|||
Earnout Payments
|
—
|
|
|
|
(1,781
|
|
)
|
|
(843
|
|
)
|
|||
Other
|
(882
|
|
)
|
|
(5
|
|
)
|
|
(715
|
|
)
|
|||
Changes in assets and liabilities:
|
|
|
|
|
|
|||||||||
Decrease (increase) in accounts receivable
|
2,692
|
|
|
|
(32,361
|
|
)
|
|
(12,088
|
|
)
|
|||
Decrease (increase) in accounts receivable—affiliates
|
859
|
|
|
|
(1,459
|
|
)
|
|
(118
|
|
)
|
|||
Decrease (increase) in inventory
|
674
|
|
|
|
(718
|
|
)
|
|
542
|
|
|
|||
Increase in customer acquisition costs
|
(13,673
|
|
)
|
|
(25,874
|
|
)
|
|
(21,907
|
|
)
|
|||
(Increase) decrease in prepaid and other current assets
|
(14,033
|
|
)
|
|
1,915
|
|
|
|
71
|
|
|
|||
(Increase) decrease in other assets
|
(335
|
|
)
|
|
(465
|
|
)
|
|
1,321
|
|
|
|||
Increase in accounts payable and accrued liabilities
|
10,301
|
|
|
|
14,831
|
|
|
|
14,831
|
|
|
|||
(Decrease) increase in accounts payable—affiliates
|
(2,158
|
|
)
|
|
51
|
|
|
|
458
|
|
|
|||
(Decrease) increase in other current liabilities
|
(3,050
|
|
)
|
|
(1,210
|
|
)
|
|
2,364
|
|
|
|||
Increase (decrease) in other non-current liabilities
|
41
|
|
|
|
(1,487
|
|
)
|
|
46
|
|
|
|||
Decrease in intangible assets—customer acquisitions
|
(86
|
|
)
|
|
—
|
|
|
|
—
|
|
|
|||
Net cash provided by operating activities
|
59,763
|
|
|
|
62,131
|
|
|
|
66,950
|
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
|||||||||
Purchases of property and equipment
|
(1,429
|
|
)
|
|
(1,704
|
|
)
|
|
(2,258
|
|
)
|
|||
Cash paid for acquisitions
|
(17,552
|
|
)
|
|
(75,854
|
|
)
|
|
(30,129
|
|
)
|
|||
Contribution to equity method investment
|
—
|
|
|
|
—
|
|
|
|
(1,102
|
|
)
|
|||
Net cash used in investing activities
|
(18,981
|
|
)
|
|
(77,558
|
|
)
|
|
(33,489
|
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
|||||||||
Proceeds from issuance of Series A Preferred Stock, net of issuance costs paid
|
48,490
|
|
|
|
40,241
|
|
|
|
—
|
|
|
|||
Payment to affiliates for acquisition of customer book
|
(7,129
|
|
)
|
|
—
|
|
|
|
—
|
|
|
|||
Borrowings on notes payable
|
417,300
|
|
|
|
206,400
|
|
|
|
79,048
|
|
|
|||
Payments on notes payable
|
(403,050
|
|
)
|
|
(152,939
|
|
)
|
|
(66,652
|
|
)
|
|||
Earnout Payments
|
(1,607
|
|
)
|
|
(18,418
|
|
)
|
|
(2,012
|
|
)
|
|||
Payments on the Verde promissory note
|
(13,422
|
|
)
|
|
—
|
|
|
|
—
|
|
|
|||
Restricted stock vesting
|
(2,895
|
|
)
|
|
(3,091
|
|
)
|
|
(1,183
|
|
)
|
|||
Proceeds from issuance of Class B common stock
|
—
|
|
|
|
—
|
|
|
|
13,995
|
|
|
|||
Proceeds from disgorgement of stockholders short-swing profits
|
244
|
|
|
|
1,129
|
|
|
|
941
|
|
|
|||
Excess tax benefit related to restricted stock vesting
|
—
|
|
|
|
—
|
|
|
|
185
|
|
|
|||
Payment of Tax Receivable Agreement Liability
|
(6,219
|
|
)
|
|
—
|
|
|
|
—
|
|
|
|||
Payment of dividends to Class A common shareholders
|
(9,783
|
|
)
|
|
(9,519
|
|
)
|
|
(8,367
|
|
)
|
|||
Payment of distributions to non-controlling unitholders
|
(35,478
|
|
)
|
|
(33,800
|
|
)
|
|
(34,930
|
|
)
|
|||
Payment of dividends to Preferred Stock
|
(7,014
|
|
)
|
|
(2,106
|
|
)
|
|
—
|
|
|
|||
Purchase of Treasury Stock
|
—
|
|
|
|
(2,011
|
|
)
|
|
—
|
|
|
|||
Net cash (used in) provided by financing activities
|
(20,563
|
|
)
|
|
25,886
|
|
|
|
(18,975
|
|
)
|
|||
Increase in Cash and cash equivalents and Restricted Cash
|
20,219
|
|
|
|
10,459
|
|
|
|
14,486
|
|
|
|||
Cash and cash equivalents and Restricted cash—beginning of period
|
29,419
|
|
|
|
18,960
|
|
|
|
4,474
|
|
|
|||
Cash and cash equivalents and Restricted cash—end of period
|
$
|
49,638
|
|
|
|
$
|
29,419
|
|
|
|
$
|
18,960
|
|
|
1.
|
2017 amounts have been adjusted to reflect certain immaterial prior period adjustments related to the allocation of income and recorded book equity balances between non-controlling interests and Spark Energy, Inc. stockholders. Please see our Form 10-K for our audited financial statements and Notes thereto which include a discussion of these immaterial adjustments.
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands, except volume and per unit operating data)
|
||||||||||
Retail Electricity Segment
|
|
|
|
|
|
||||||
Total Revenues
|
$
|
863,451
|
|
|
$
|
657,566
|
|
|
$
|
417,229
|
|
Retail Cost of Revenues
|
762,771
|
|
|
477,012
|
|
|
286,795
|
|
|||
Less: Net (Losses) Gains on non-trading derivatives, net of cash settlements
|
(23,988
|
)
|
|
22,086
|
|
|
12,298
|
|
|||
Retail Gross Margin
—Electricity
|
$
|
124,668
|
|
|
$
|
158,468
|
|
|
$
|
118,136
|
|
Volumes—Electricity (MWhs)
|
8,630,653
|
|
|
6,755,663
|
|
|
4,170,593
|
|
|||
Retail Gross Margin
—Electricity per MWh
|
$
|
14.44
|
|
|
$
|
23.46
|
|
|
$
|
28.33
|
|
|
|
|
|
|
|
||||||
Retail Natural Gas Segment
|
|
|
|
|
|
||||||
Total Revenues
|
$
|
137,966
|
|
|
$
|
141,206
|
|
|
$
|
130,054
|
|
Retail Cost of Revenues
|
82,722
|
|
|
75,155
|
|
|
58,149
|
|
|||
Less: Net (Losses) Gains on non-trading derivatives, net of cash settlements
|
(5,197
|
)
|
|
10
|
|
|
7,672
|
|
|||
Retail Gross Margin —Gas
|
$
|
60,441
|
|
|
$
|
66,041
|
|
|
$
|
64,233
|
|
Volumes—Gas (MMBtus)
|
16,778,393
|
|
|
18,203,684
|
|
|
16,819,713
|
|
|||
Retail Gross Margin —Gas per MMBtu
|
$
|
3.60
|
|
|
$
|
3.63
|
|
|
$
|
3.82
|
|
•
|
our operating performance as compared to other publicly traded companies in the retail energy industry, without regard to financing methods, capital structure or historical cost basis;
|
•
|
the ability of our assets to generate earnings sufficient to support our proposed cash dividends; and
|
•
|
our ability to fund capital expenditures (including customer acquisition costs) and incur and service debt.
|
|
Year Ended December 31,
|
|
Quarter Ended December 31,
|
||||||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||
Reconciliation of Adjusted EBITDA to Net (Loss) Income:
|
|
|
|
|
|
|
|
||||||||||
Net (loss) income
(1)
|
$
|
(14,392
|
|
)
|
|
$
|
75,044
|
|
|
$
|
(15,315
|
|
)
|
|
$
|
46,299
|
|
Depreciation and amortization
|
52,658
|
|
|
|
42,341
|
|
|
12,861
|
|
|
|
11,906
|
|
||||
Interest expense
|
9,410
|
|
|
|
11,134
|
|
|
2,087
|
|
|
|
2,374
|
|
||||
Income tax expense
(1)
|
2,077
|
|
|
|
38,765
|
|
|
1,475
|
|
|
|
33,500
|
|
||||
EBITDA
|
49,753
|
|
|
|
167,284
|
|
|
1,108
|
|
|
|
94,079
|
|
||||
Less:
|
|
|
|
|
|
|
|
||||||||||
Net, (Losses) gains on derivative instruments
|
(18,170
|
|
)
|
|
5,008
|
|
|
(16,799
|
|
)
|
|
39,233
|
|
||||
Net, Cash settlements on derivative instruments
|
(10,587
|
|
)
|
|
16,309
|
|
|
(4,764
|
|
)
|
|
(2,499
|
)
|
||||
Customer acquisition costs
|
13,673
|
|
|
|
25,874
|
|
|
4,724
|
|
|
|
7,232
|
|
||||
Plus:
|
|
|
|
|
|
|
|
||||||||||
Non-cash compensation expense
|
5,879
|
|
|
|
5,058
|
|
|
2,172
|
|
|
|
1,035
|
|
||||
Change in Tax Receivable Agreement liability
(2)
|
—
|
|
|
|
(22,267
|
)
|
|
—
|
|
|
|
(22,267
|
)
|
||||
Adjusted EBITDA
|
$
|
70,716
|
|
|
|
$
|
102,884
|
|
|
$
|
20,119
|
|
|
|
$
|
28,881
|
|
1.
|
2017 amounts have been adjusted to reflect certain immaterial prior period adjustments related to the allocation of income and recorded book equity balances between non-controlling interests and Spark Energy, Inc. stockholders. Please see our Form 10-K for our audited financial statements and Notes thereto which include a discussion of these immaterial adjustments.
|
2.
|
Represents the change in the value of the Tax Receivable Agreement liability due to U.S. Tax Reform.
|
|
Year Ended December 31,
|
|
Quarter Ended December 31,
|
|
|||||||||||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|||||||||||||||
Reconciliation of Adjusted EBITDA to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||||||||||||||
Net cash provided by operating activities
|
$
|
59,763
|
|
|
|
$
|
62,131
|
|
|
$
|
17,910
|
|
|
|
$
|
1,869
|
|
||||||
Amortization of deferred financing costs
|
(1,291
|
|
)
|
|
(1,035
|
)
|
|
(48
|
|
)
|
|
(285
|
)
|
||||||||||
Bad debt expense
|
(10,135
|
|
)
|
|
(6,550
|
)
|
|
(1,655
|
|
)
|
|
(3,114
|
)
|
||||||||||
Interest expense
|
9,410
|
|
|
|
11,134
|
|
|
2,087
|
|
|
|
2,374
|
|
||||||||||
Income tax expense
(1)
|
2,077
|
|
|
|
38,765
|
|
|
1,475
|
|
|
|
33,500
|
|
||||||||||
Change in Tax Receivable Agreement liability
(2)
|
—
|
|
|
|
(22,267
|
)
|
|
—
|
|
|
|
(22,267
|
)
|
||||||||||
Accounts receivable, prepaids, current assets
|
10,482
|
|
|
|
31,905
|
|
|
20,122
|
|
|
|
48,989
|
|
||||||||||
Inventory
|
(674
|
|
)
|
|
718
|
|
|
(199
|
|
)
|
|
(1,218
|
)
|
||||||||||
Accounts payable and accrued liabilities
|
(5,093
|
|
)
|
|
(13,672
|
)
|
|
(23,081
|
|
)
|
|
(21,786
|
)
|
||||||||||
Other
|
6,177
|
|
|
|
1,755
|
|
|
3,508
|
|
|
|
(9,181
|
)
|
||||||||||
Adjusted EBITDA
|
$
|
70,716
|
|
|
|
$
|
102,884
|
|
|
$
|
20,119
|
|
|
|
$
|
28,881
|
|
||||||
Cash Flow Data:
|
|
|
|
|
|
|
|
||||||||||||||||
Cash flows provided by operating activities
|
$
|
59,763
|
|
|
|
$
|
62,131
|
|
|
$
|
17,910
|
|
|
|
$
|
1,869
|
|
||||||
Cash flows used in investing activities
|
$
|
(18,981
|
|
)
|
|
$
|
(77,558
|
)
|
|
$
|
4,712
|
|
|
|
$
|
(19,070
|
)
|
||||||
Cash flows (used in) provided by financing activities
|
$
|
(20,563
|
|
)
|
|
$
|
25,886
|
|
|
$
|
(15,780
|
|
)
|
|
$
|
35,371
|
|
1.
|
2017 amounts have been adjusted to reflect certain immaterial prior period adjustments related to the allocation of income and recorded book equity balances between non-controlling interests and Spark Energy, Inc. stockholders. Please see our Form 10-K for our audited financial statements and Notes thereto which include a discussion of these immaterial adjustments.
|
2.
|
Represents the change in the value of the Tax Receivable Agreement liability due to U.S. Tax Reform.
|
|
Year Ended December 31,
|
|
Quarter Ended 31,
|
||||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Reconciliation of Retail Gross Margin to Operating Income:
|
|
|
|
|
|
|
|
||||||||
Operating income
|
$
|
(3,654
|
)
|
|
$
|
102,420
|
|
|
$
|
(11,795
|
)
|
|
$
|
59,752
|
|
Depreciation and amortization
|
52,658
|
|
|
42,341
|
|
|
12,861
|
|
|
11,906
|
|
||||
General and administrative
|
111,431
|
|
|
101,127
|
|
|
27,909
|
|
|
31,722
|
|
||||
Less:
|
|
|
|
|
|
|
|
||||||||
Net asset optimization (expenses) revenues
|
4,511
|
|
|
(717
|
)
|
|
713
|
|
|
(36
|
)
|
||||
Net, Losses (gains) on non-trading derivative instruments
|
(19,571
|
)
|
|
5,588
|
|
|
(17,348
|
)
|
|
39,734
|
|
||||
Net, Cash settlements on non-trading derivative instruments
|
(9,614
|
)
|
|
16,508
|
|
|
(4,560
|
)
|
|
(2,508
|
)
|
||||
Retail Gross Margin
|
$
|
185,109
|
|
|
$
|
224,509
|
|
|
$
|
50,170
|
|
|
$
|
66,190
|
|
Retail Gross Margin - Retail Electricity Segment
|
$
|
124,668
|
|
|
$
|
158,468
|
|
|
$
|
32,055
|
|
|
$
|
42,339
|
|
Retail Gross Margin - Retail Natural Gas Segment
|
$
|
60,441
|
|
|
66,041
|
|
|
$
|
18,115
|
|
|
$
|
23,851
|
|
Spark Energy, Inc.'s Fourth Quarter 2018 Earnings Conference Call
March 4, 2019
|
PRESENTATION
|
QUESTIONS AND ANSWERS
|
•
|
Recorded $20.1 million in Adjusted EBITDA, $50.2 million in Retail Gross Margin, and $15.3 million in Net Loss for the fourth quarter 2018
|
•
|
Recorded $70.7 million in Adjusted EBITDA, $185.1 million in Retail Gross Margin, and $14.4 million in Net Loss for the year ended 2018
|
•
|
Total RCE count of 908,000 as of December 31, 2018
|
•
|
Average monthly attrition of 4.7% for the year ended December 31, 2018
|
•
|
Closed three acquisitions in 2018
|
•
|
Brand consolidation and other synergies on track for $22 million in run-rate G&A savings
|
•
|
Increased commitments on the senior credit facility to $217.5 million
|
($ in thousands)
|
December 31, 2018
|
||
Cash and cash equivalents
|
$
|
41,002
|
|
Senior Credit Facility Availability
|
4,360
|
|
|
Subordinated Debt Availability
(1)
|
$
|
15,000
|
|
Total Liquidity
|
$
|
60,362
|
|
•
|
changes in commodity prices
|
•
|
the sufficiency of risk management and hedging policies and practices;
|
•
|
the impact of extreme and unpredictable weather conditions, including hurricanes and other natural disasters;
|
•
|
federal, state and local regulation, including the industry's ability to address or adapt to potentially restrictive new regulations that may be enacted by public utility commissions;
|
•
|
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;
|
•
|
changes in costs to acquire customers and actual attrition rates;
|
•
|
accuracy of billing systems;
|
•
|
ability to successfully identify, complete, and efficiently integrate acquisitions into our operations;
|
•
|
significant changes in, or new changes by, the ISOs in the regions we operate;
|
•
|
competition; and
|
•
|
the “Risk Factors” in our latest Annual Report on Form 10-K, and in our quarterly reports, other public filings and press releases.
|
|
December 31, 2018
|
|
|
December 31, 2017
|
||||||
Assets
|
|
|
|
|
||||||
Current assets:
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
41,002
|
|
|
|
|
$
|
29,419
|
|
|
Restricted cash
|
8,636
|
|
|
|
|
—
|
|
|
||
Accounts receivable, net of allowance for doubtful accounts of $3,353 and $4,023 as of December 31, 2018 and 2017, respectively
|
150,866
|
|
|
|
|
158,814
|
|
|
||
Accounts receivable—affiliates
|
2,558
|
|
|
|
|
3,661
|
|
|
||
Inventory
|
3,878
|
|
|
|
|
4,470
|
|
|
||
Fair value of derivative assets
|
7,289
|
|
|
|
|
31,191
|
|
|
||
Customer acquisition costs, net
|
14,431
|
|
|
|
|
22,123
|
|
|
||
Customer relationships, net
|
16,630
|
|
|
|
|
18,653
|
|
|
||
Deposits
|
9,226
|
|
|
|
|
7,701
|
|
|
||
Renewable energy credit asset
|
25,717
|
|
|
|
|
12,839
|
|
|
||
Other current assets
|
11,747
|
|
|
|
|
20,706
|
|
|
||
Total current assets
|
291,980
|
|
|
|
|
296,738
|
|
|
||
Property and equipment, net
|
4,366
|
|
|
|
|
8,275
|
|
|
||
Fair value of derivative assets
|
3,276
|
|
|
|
|
3,309
|
|
|
||
Customer acquisition costs, net
|
3,893
|
|
|
|
|
6,949
|
|
|
||
Customer relationships, net
|
26,429
|
|
|
|
|
34,839
|
|
|
||
Deferred tax assets
(1)
|
27,321
|
|
|
|
|
21,977
|
|
|
||
Goodwill
|
120,343
|
|
|
|
|
120,154
|
|
|
||
Other assets
|
11,130
|
|
|
|
|
11,500
|
|
|
||
Total Assets
(1)
|
$
|
488,738
|
|
|
|
|
$
|
503,741
|
|
|
Liabilities, Series A Preferred Stock and Stockholders' Equity
|
|
|
|
|
||||||
Current liabilities:
|
|
|
|
|
||||||
Accounts payable
|
$
|
69,631
|
|
|
|
|
$
|
77,510
|
|
|
Accounts payable—affiliates
|
2,464
|
|
|
|
|
4,622
|
|
|
||
Accrued liabilities
|
10,004
|
|
|
|
|
33,679
|
|
|
||
Renewable energy credit liability
|
42,805
|
|
|
|
|
23,477
|
|
|
||
Fair value of derivative liabilities
|
6,478
|
|
|
|
|
1,637
|
|
|
||
Current portion of Senior Credit Facility
|
—
|
|
|
|
|
7,500
|
|
|
||
Current payable pursuant to tax receivable agreement—affiliates
|
1,658
|
|
|
|
|
5,937
|
|
|
||
Current contingent consideration for acquisitions
|
1,328
|
|
|
|
|
4,024
|
|
|
||
Current portion of note payable
|
6,936
|
|
|
|
|
13,443
|
|
|
||
Other current liabilities
|
647
|
|
|
|
|
2,675
|
|
|
||
Total current liabilities
|
141,951
|
|
|
|
|
151,027
|
|
|
||
Long-term liabilities:
|
|
|
|
|
||||||
Fair value of derivative liabilities
|
106
|
|
|
|
|
492
|
|
|
||
Payable pursuant to tax receivable agreement—affiliates
|
25,917
|
|
|
|
|
26,355
|
|
|
||
Long-term portion of Senior Credit Facility
|
129,500
|
|
|
|
|
117,750
|
|
|
||
Subordinated debt—affiliate
|
10,000
|
|
|
|
|
—
|
|
|
||
Note payable
|
—
|
|
|
|
|
7,051
|
|
|
||
Contingent consideration for acquisitions
|
—
|
|
|
|
|
626
|
|
|
||
Other long-term liabilities
|
212
|
|
|
|
|
172
|
|
|
||
Total liabilities
|
307,686
|
|
|
|
|
303,473
|
|
|
||
Commitments and contingencies
|
|
|
|
|
||||||
Series A Preferred Stock, par value $0.01 per share, 20,000,000 shares authorized, 3,707,256 shares issued and outstanding at December 31, 2018 and 1,704,339 shares issued and outstanding at December 31, 2017
|
90,758
|
|
|
|
|
41,173
|
|
|
||
Stockholders' equity:
|
|
|
|
|
||||||
Common Stock :
|
|
|
|
|
||||||
Class A common stock, par value $0.01 per share, 120,000,000 shares authorized, 14,178,284 issued and 14,078,838 outstanding at December 31, 2018 and 13,235,082 issued and 13,135,636 outstanding at December 31, 2017
|
142
|
|
|
|
|
132
|
|
|
Class B common stock, par value $0.01 per share, 60,000,000 shares authorized, 20,800,000 issued and outstanding at December 31, 2018 and 21,485,126 issued and outstanding at December 31, 2017
|
209
|
|
|
|
|
216
|
|
|
||
Additional paid-in capital
(1)
|
46,157
|
|
|
|
|
47,811
|
|
|
||
Accumulated other comprehensive (loss)/income
|
2
|
|
|
|
|
(11
|
|
)
|
||
Retained (deficit) earnings
(1)
|
1,307
|
|
|
|
|
11,399
|
|
|
||
Treasury stock, at cost, 99,446 shares at December 31, 2018 and December 31, 2017
|
(2,011
|
|
)
|
|
|
(2,011
|
|
)
|
||
Total stockholders' equity
(1)
|
45,806
|
|
|
|
|
57,536
|
|
|
||
Non-controlling interest in Spark HoldCo, LLC
(1)
|
44,488
|
|
|
|
|
101,559
|
|
|
||
Total equity
|
90,294
|
|
|
|
|
159,095
|
|
|
||
Total Liabilities, Series A Preferred Stock and stockholders' equity
|
$
|
488,738
|
|
|
|
|
$
|
503,741
|
|
|
1.
|
2017 amounts have been adjusted to reflect certain immaterial prior period adjustments related to the allocation of income and recorded book equity balances between non-controlling interests and Spark Energy, Inc. stockholders. Please see our Form 10-K for our audited financial statements and Notes thereto which include a discussion of these immaterial adjustments.
|
|
Year Ended December 31,
|
||||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||||
Revenues:
|
|
|
|
|
|
||||||||
Retail revenues
|
$
|
1,001,417
|
|
|
|
$
|
798,772
|
|
|
$
|
547,283
|
|
|
Net asset optimization revenues (expense)
|
4,511
|
|
|
|
(717
|
)
|
|
(586
|
|
)
|
|||
Total revenues
|
1,005,928
|
|
|
|
798,055
|
|
|
546,697
|
|
|
|||
Operating expenses:
|
|
|
|
|
|
||||||||
Retail cost of revenues
|
845,493
|
|
|
|
552,167
|
|
|
344,944
|
|
|
|||
General and administrative
|
111,431
|
|
|
|
101,127
|
|
|
84,964
|
|
|
|||
Depreciation and amortization
|
52,658
|
|
|
|
42,341
|
|
|
32,788
|
|
|
|||
Total operating expenses
|
1,009,582
|
|
|
|
695,635
|
|
|
462,696
|
|
|
|||
Operating (loss) income
|
(3,654
|
|
)
|
|
102,420
|
|
|
84,001
|
|
|
|||
Other (expense)/income:
|
|
|
|
|
|
||||||||
Interest expense
|
(9,410
|
|
)
|
|
(11,134
|
)
|
|
(8,859
|
|
)
|
|||
Change in tax receivable agreement liability
|
—
|
|
|
|
22,267
|
|
|
—
|
|
|
|||
Interest and other income
|
749
|
|
|
|
256
|
|
|
957
|
|
|
|||
Total other expenses
|
(8,661
|
|
)
|
|
11,389
|
|
|
(7,902
|
|
)
|
|||
(Loss) income before income tax expense
|
(12,315
|
|
)
|
|
113,809
|
|
|
76,099
|
|
|
|||
Income tax expense
(1)
|
2,077
|
|
|
|
38,765
|
|
|
10,426
|
|
|
|||
Net (loss) income
(1)
|
(14,392
|
|
)
|
|
75,044
|
|
|
65,673
|
|
|
|||
Less: Net (loss) income attributable to non-controlling interest
(1)
|
(13,206
|
|
)
|
|
55,799
|
|
|
51,229
|
|
|
|||
Net (loss) income attributable to Spark Energy, Inc. stockholders
(1)
|
$
|
(1,186
|
|
)
|
|
$
|
19,245
|
|
|
$
|
14,444
|
|
|
Less: Dividend on Series A preferred stock
|
8,109
|
|
|
|
3,038
|
|
|
—
|
|
|
|||
Net (loss) income attributable to stockholders of Class A common stock
|
(9,295
|
|
)
|
|
16,207
|
|
|
14,444
|
|
|
|||
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
||||||||
Currency translation (loss) gain
|
31
|
|
|
|
(59
|
)
|
|
41
|
|
|
|||
Other comprehensive (loss) income
|
31
|
|
|
|
(59
|
)
|
|
41
|
|
|
|||
Comprehensive (loss) income
|
(14,361
|
|
)
|
|
74,985
|
|
|
65,714
|
|
|
|||
Less: Comprehensive (loss) income attributable to non-controlling interest
(1)
|
(13,188
|
|
)
|
|
55,762
|
|
|
51,259
|
|
|
|||
Comprehensive (loss) income attributable to Spark Energy, Inc. stockholders
(1)
|
(1,173
|
|
)
|
|
19,223
|
|
|
14,455
|
|
|
|||
|
|
|
|
|
|
1.
|
2017 amounts have been adjusted to reflect certain immaterial prior period adjustments related to the allocation of income and recorded book equity balances between non-controlling interests and Spark Energy, Inc. stockholders. Please see our Form 10-K for our audited financial statements and Notes thereto which include a discussion of these immaterial adjustments.
|
|
Year Ended December 31,
|
|||||||||||||
|
2018
|
|
2017
|
|
2016
|
|||||||||
Cash flows from operating activities:
|
|
|
|
|
|
|||||||||
Net (loss) income
(1)
|
$
|
(14,392
|
|
)
|
|
$
|
75,044
|
|
|
|
$
|
65,673
|
|
|
Adjustments to reconcile net (loss) income to net cash flows provided by operating activities:
|
|
|
|
|
|
|||||||||
Depreciation and amortization expense
|
51,436
|
|
|
|
42,666
|
|
|
|
48,526
|
|
|
|||
Deferred income taxes
(1)
|
(3,970
|
|
)
|
|
29,821
|
|
|
|
3,382
|
|
|
|||
Change in TRA liability
|
1,433
|
|
|
|
(22,267
|
|
)
|
|
—
|
|
|
|||
Stock based compensation
|
5,879
|
|
|
|
5,058
|
|
|
|
5,242
|
|
|
|||
Amortization of deferred financing costs
|
1,291
|
|
|
|
1,035
|
|
|
|
668
|
|
|
|||
Change in fair value of Earnout liabilities
|
(1,715
|
|
)
|
|
(7,898
|
|
)
|
|
(140
|
|
)
|
|||
Accretion on fair value of Earnout liabilities
|
—
|
|
|
|
4,108
|
|
|
|
5,060
|
|
|
|||
Excess tax benefit related to restricted stock vesting
|
(101
|
|
)
|
|
179
|
|
|
|
—
|
|
|
|||
Bad debt expense
|
10,135
|
|
|
|
6,550
|
|
|
|
1,261
|
|
|
|||
Loss (gain) on derivatives, net
|
18,170
|
|
|
|
(5,008
|
|
)
|
|
(22,407
|
|
)
|
|||
Current period cash settlements on derivatives, net
|
11,038
|
|
|
|
(19,598
|
|
)
|
|
(24,427
|
|
)
|
|||
Accretion of discount to convertible subordinated notes to affiliate
|
—
|
|
|
|
1,004
|
|
|
|
150
|
|
|
|||
Earnout Payments
|
—
|
|
|
|
(1,781
|
|
)
|
|
(843
|
|
)
|
|||
Other
|
(673
|
|
)
|
|
(5
|
|
)
|
|
(715
|
|
)
|
|||
Changes in assets and liabilities:
|
|
|
|
|
|
|||||||||
Decrease (increase) in accounts receivable
|
2,692
|
|
|
|
(32,361
|
|
)
|
|
(12,088
|
|
)
|
|||
Decrease (increase) in accounts receivable—affiliates
|
859
|
|
|
|
(1,459
|
|
)
|
|
(118
|
|
)
|
|||
Decrease (increase) in inventory
|
674
|
|
|
|
(718
|
|
)
|
|
542
|
|
|
|||
Increase in customer acquisition costs
|
(13,673
|
|
)
|
|
(25,874
|
|
)
|
|
(21,907
|
|
)
|
|||
(Increase) decrease in prepaid and other current assets
|
(14,033
|
|
)
|
|
1,915
|
|
|
|
71
|
|
|
|||
(Increase) decrease in other assets
|
(335
|
|
)
|
|
(465
|
|
)
|
|
1,321
|
|
|
|||
Increase in accounts payable and accrued liabilities
|
10,301
|
|
|
|
14,831
|
|
|
|
14,831
|
|
|
|||
(Decrease) increase in accounts payable—affiliates
|
(2,158
|
|
)
|
|
51
|
|
|
|
458
|
|
|
|||
(Decrease) increase in other current liabilities
|
(3,050
|
|
)
|
|
(1,210
|
|
)
|
|
2,364
|
|
|
|||
Increase (decrease) in other non-current liabilities
|
42
|
|
|
|
(1,487
|
|
)
|
|
46
|
|
|
|||
Decrease in intangible assets—customer acquisitions
|
(2,161
|
|
)
|
|
—
|
|
|
|
—
|
|
|
|||
Net cash provided by operating activities
|
57,689
|
|
|
|
62,131
|
|
|
|
66,950
|
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
|||||||||
Purchases of property and equipment
|
(1,429
|
|
)
|
|
(1,704
|
|
)
|
|
(2,258
|
|
)
|
|||
Cash paid for acquisitions
|
(22,607
|
|
)
|
|
(75,854
|
|
)
|
|
(30,129
|
|
)
|
|||
Contribution to equity method investment
|
—
|
|
|
|
—
|
|
|
|
(1,102
|
|
)
|
|||
Net cash used in investing activities
|
(24,036
|
|
)
|
|
(77,558
|
|
)
|
|
(33,489
|
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
|||||||||
Proceeds from issuance of Series A Preferred Stock, net of issuance costs paid
|
48,490
|
|
|
|
40,241
|
|
|
|
—
|
|
|
|||
Payment to affiliates for acquisition of customer book
|
(7,129
|
|
)
|
|
—
|
|
|
|
—
|
|
|
|||
Borrowings on notes payable
|
432,300
|
|
|
|
206,400
|
|
|
|
79,048
|
|
|
|||
Payments on notes payable
|
(418,050
|
|
)
|
|
(152,939
|
|
)
|
|
(66,652
|
|
)
|
|||
Earnout Payments
|
(1,607
|
|
)
|
|
(18,418
|
|
)
|
|
(2,012
|
|
)
|
|||
Payments on the Verde promissory note
|
(13,422
|
|
)
|
|
—
|
|
|
|
—
|
|
|
|||
Restricted stock vesting
|
(2,893
|
|
)
|
|
(3,091
|
|
)
|
|
(1,183
|
|
)
|
|||
Proceeds from issuance of Class B common stock
|
—
|
|
|
|
—
|
|
|
|
13,995
|
|
|
|||
Proceeds from disgorgement of stockholders short-swing profits
|
244
|
|
|
|
1,129
|
|
|
|
941
|
|
|
|||
Excess tax benefit related to restricted stock vesting
|
—
|
|
|
|
—
|
|
|
|
185
|
|
|
|||
Payment of Tax Receivable Agreement Liability
|
(6,219
|
|
)
|
|
—
|
|
|
|
—
|
|
|
|||
Payment of dividends to Class A common shareholders
|
(9,784
|
|
)
|
|
(9,519
|
|
)
|
|
(8,367
|
|
)
|
|||
Payment of distributions to non-controlling unitholders
|
(35,479
|
|
)
|
|
(33,800
|
|
)
|
|
(34,930
|
|
)
|
|||
Payment of dividends to Preferred Stock
|
(7,014
|
|
)
|
|
(2,106
|
|
)
|
|
—
|
|
|
|||
Purchase of Treasury Stock
|
—
|
|
|
|
(2,011
|
|
)
|
|
—
|
|
|
|||
Net cash (used in) provided by financing activities
|
(13,434
|
|
)
|
|
25,886
|
|
|
|
(18,975
|
|
)
|
|||
Increase in Cash and cash equivalents and Restricted Cash
|
20,219
|
|
|
|
10,459
|
|
|
|
14,486
|
|
|
Cash and cash equivalents and Restricted cash—beginning of period
|
29,419
|
|
|
|
18,960
|
|
|
|
4,474
|
|
|
|||
Cash and cash equivalents and Restricted cash—end of period
|
$
|
49,638
|
|
|
|
$
|
29,419
|
|
|
|
$
|
18,960
|
|
|
1.
|
2017 amounts have been adjusted to reflect certain immaterial prior period adjustments related to the allocation of income and recorded book equity balances between non-controlling interests and Spark Energy, Inc. stockholders. Please see our Form 10-K for our audited financial statements and Notes thereto which include a discussion of these immaterial adjustments.
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands, except volume and per unit operating data)
|
||||||||||
Retail Electricity Segment
|
|
|
|
|
|
||||||
Total Revenues
|
$
|
863,451
|
|
|
$
|
657,566
|
|
|
$
|
417,229
|
|
Retail Cost of Revenues
|
762,771
|
|
|
477,012
|
|
|
286,795
|
|
|||
Less: Net (Losses) Gains on non-trading derivatives, net of cash settlements
|
(23,988
|
)
|
|
22,086
|
|
|
12,298
|
|
|||
Retail Gross Margin
—Electricity
|
$
|
124,668
|
|
|
$
|
158,468
|
|
|
$
|
118,136
|
|
Volumes—Electricity (MWhs)
|
8,630,653
|
|
|
6,755,663
|
|
|
4,170,593
|
|
|||
Retail Gross Margin
—Electricity per MWh
|
$
|
14.44
|
|
|
$
|
23.46
|
|
|
$
|
28.33
|
|
|
|
|
|
|
|
||||||
Retail Natural Gas Segment
|
|
|
|
|
|
||||||
Total Revenues
|
$
|
137,966
|
|
|
$
|
141,206
|
|
|
$
|
130,054
|
|
Retail Cost of Revenues
|
82,722
|
|
|
75,155
|
|
|
58,149
|
|
|||
Less: Net (Losses) Gains on non-trading derivatives, net of cash settlements
|
(5,197
|
)
|
|
10
|
|
|
7,672
|
|
|||
Retail Gross Margin —Gas
|
$
|
60,441
|
|
|
$
|
66,041
|
|
|
$
|
64,233
|
|
Volumes—Gas (MMBtus)
|
16,778,393
|
|
|
18,203,684
|
|
|
16,819,713
|
|
|||
Retail Gross Margin —Gas per MMBtu
|
$
|
3.60
|
|
|
$
|
3.63
|
|
|
$
|
3.82
|
|
•
|
our operating performance as compared to other publicly traded companies in the retail energy industry, without regard to financing methods, capital structure or historical cost basis;
|
•
|
the ability of our assets to generate earnings sufficient to support our proposed cash dividends; and
|
•
|
our ability to fund capital expenditures (including customer acquisition costs) and incur and service debt.
|
|
Year Ended December 31,
|
|
Quarter Ended December 31,
|
||||||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||
Reconciliation of Adjusted EBITDA to Net (Loss) Income:
|
|
|
|
|
|
|
|
||||||||||
Net (loss) income
(1)
|
$
|
(14,392
|
|
)
|
|
$
|
75,044
|
|
|
$
|
(15,315
|
|
)
|
|
$
|
46,299
|
|
Depreciation and amortization
|
52,658
|
|
|
|
42,341
|
|
|
12,861
|
|
|
|
11,906
|
|
||||
Interest expense
|
9,410
|
|
|
|
11,134
|
|
|
2,087
|
|
|
|
2,374
|
|
||||
Income tax expense
(1)
|
2,077
|
|
|
|
38,765
|
|
|
1,475
|
|
|
|
33,500
|
|
||||
EBITDA
|
49,753
|
|
|
|
167,284
|
|
|
1,108
|
|
|
|
94,079
|
|
||||
Less:
|
|
|
|
|
|
|
|
||||||||||
Net, (Losses) gains on derivative instruments
|
(18,170
|
|
)
|
|
5,008
|
|
|
(16,799
|
|
)
|
|
39,233
|
|
||||
Net, Cash settlements on derivative instruments
|
(10,587
|
|
)
|
|
16,309
|
|
|
(4,764
|
|
)
|
|
(2,499
|
)
|
||||
Customer acquisition costs
|
13,673
|
|
|
|
25,874
|
|
|
4,724
|
|
|
|
7,232
|
|
||||
Plus:
|
|
|
|
|
|
|
|
||||||||||
Non-cash compensation expense
|
5,879
|
|
|
|
5,058
|
|
|
2,172
|
|
|
|
1,035
|
|
||||
Change in Tax Receivable Agreement liability
(2)
|
—
|
|
|
|
(22,267
|
)
|
|
—
|
|
|
|
(22,267
|
)
|
||||
Adjusted EBITDA
|
$
|
70,716
|
|
|
|
$
|
102,884
|
|
|
$
|
20,119
|
|
|
|
$
|
28,881
|
|
1.
|
2017 amounts have been adjusted to reflect certain immaterial prior period adjustments related to the allocation of income and recorded book equity balances between non-controlling interests and Spark Energy, Inc. stockholders. Please see our Form 10-K for our audited financial statements and Notes thereto which include a discussion of these immaterial adjustments.
|
2.
|
Represents the change in the value of the Tax Receivable Agreement liability due to U.S. Tax Reform.
|
|
Year Ended December 31,
|
|
Quarter Ended December 31,
|
||||||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||
Reconciliation of Adjusted EBITDA to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||||||||
Net cash provided by operating activities
|
$
|
57,689
|
|
|
|
$
|
62,131
|
|
|
$
|
17,910
|
|
|
|
$
|
1,869
|
|
Amortization of deferred financing costs
|
(1,291
|
|
)
|
|
(1,035
|
)
|
|
(48
|
|
)
|
|
(285
|
)
|
||||
Bad debt expense
|
(10,135
|
|
)
|
|
(6,550
|
)
|
|
(1,655
|
|
)
|
|
(3,114
|
)
|
||||
Interest expense
|
9,410
|
|
|
|
11,134
|
|
|
2,087
|
|
|
|
2,374
|
|
||||
Income tax expense
(1)
|
2,077
|
|
|
|
38,765
|
|
|
1,475
|
|
|
|
33,500
|
|
||||
Change in Tax Receivable Agreement liability
(2)
|
—
|
|
|
|
(22,267
|
)
|
|
—
|
|
|
|
(22,267
|
)
|
||||
Accounts receivable, prepaids, current assets
|
10,482
|
|
|
|
31,905
|
|
|
20,122
|
|
|
|
48,989
|
|
||||
Inventory
|
(674
|
|
)
|
|
718
|
|
|
(199
|
|
)
|
|
(1,218
|
)
|
||||
Accounts payable and accrued liabilities
|
(5,093
|
|
)
|
|
(13,672
|
)
|
|
(23,081
|
|
)
|
|
(21,786
|
)
|
||||
Other
|
8,251
|
|
|
|
1,755
|
|
|
3,508
|
|
|
|
(9,181
|
)
|
||||
Adjusted EBITDA
|
$
|
70,716
|
|
|
|
$
|
102,884
|
|
|
$
|
20,119
|
|
|
|
$
|
28,881
|
|
Cash Flow Data:
|
|
|
|
|
|
|
|
||||||||||
Cash flows provided by operating activities
|
$
|
57,689
|
|
|
|
$
|
62,131
|
|
|
$
|
17,910
|
|
|
|
$
|
1,869
|
|
Cash flows used in investing activities
|
$
|
(24,036
|
|
)
|
|
$
|
(77,558
|
)
|
|
$
|
4,712
|
|
|
|
$
|
(19,070
|
)
|
Cash flows (used in) provided by financing activities
|
$
|
(13,434
|
|
)
|
|
$
|
25,886
|
|
|
$
|
(15,780
|
|
)
|
|
$
|
35,371
|
|
1.
|
2017 amounts have been adjusted to reflect certain immaterial prior period adjustments related to the allocation of income and recorded book equity balances between non-controlling interests and Spark Energy, Inc. stockholders. Please see our Form 10-K for our audited financial statements and Notes thereto which include a discussion of these immaterial adjustments.
|
2.
|
Represents the change in the value of the Tax Receivable Agreement liability due to U.S. Tax Reform.
|
|
Year Ended December 31,
|
|
Quarter Ended 31,
|
||||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Reconciliation of Retail Gross Margin to Operating Income:
|
|
|
|
|
|
|
|
||||||||
Operating income
|
$
|
(3,654
|
)
|
|
$
|
102,420
|
|
|
$
|
(11,795
|
)
|
|
$
|
59,752
|
|
Depreciation and amortization
|
52,658
|
|
|
42,341
|
|
|
12,861
|
|
|
11,906
|
|
||||
General and administrative
|
111,431
|
|
|
101,127
|
|
|
27,909
|
|
|
31,722
|
|
||||
Less:
|
|
|
|
|
|
|
|
||||||||
Net asset optimization (expenses) revenues
|
4,511
|
|
|
(717
|
)
|
|
713
|
|
|
(36
|
)
|
||||
Net, Losses (gains) on non-trading derivative instruments
|
(19,571
|
)
|
|
5,588
|
|
|
(17,348
|
)
|
|
39,734
|
|
||||
Net, Cash settlements on non-trading derivative instruments
|
(9,614
|
)
|
|
16,508
|
|
|
(4,560
|
)
|
|
(2,508
|
)
|
||||
Retail Gross Margin
|
$
|
185,109
|
|
|
$
|
224,509
|
|
|
$
|
50,170
|
|
|
$
|
66,190
|
|
Retail Gross Margin - Retail Electricity Segment
|
$
|
124,668
|
|
|
$
|
158,468
|
|
|
$
|
32,055
|
|
|
$
|
42,339
|
|
Retail Gross Margin - Retail Natural Gas Segment
|
$
|
60,441
|
|
|
66,041
|
|
|
$
|
18,115
|
|
|
$
|
23,851
|
|