|
||||
|
|
|
|
|
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))
|
(d)
|
Exhibits.
|
|
|
|
|
Exhibit No.
|
Description
|
|
|
99.1
|
Press Release of Spark Energy, Inc. dated March 23, 2016
|
99.2
|
Investor Presentation of Spark Energy, Inc. – March 2016
|
|
|
|
||
|
|
|
|
|
Dated: March 24, 2016
|
|
Spark Energy, Inc.
|
||
|
|
|
||
|
|
By:
|
|
/s/ Georganne Hodges
|
|
|
Name:
|
|
Georganne Hodges
|
|
|
Title:
|
|
Chief Financial Officer
|
|
|
|
|
(Principal Financial Officer and Principal Accounting Officer)
|
|
|
|
|
Exhibit No.
|
Description
|
|
|
99.1
|
Press Release of Spark Energy, Inc. dated March 23, 2016
|
99.2
|
Investor Presentation of Spark Energy, Inc. – March 2016
|
•
|
$36.9 million in Adjusted EBITDA and $113.6 million in Retail Gross Margin
|
•
|
Invested $19.9 million in organic customer acquisitions
|
•
|
Closed CenStar Energy and Oasis Energy transactions
|
•
|
Completed book purchase of approximately 26,000 Entrust Energy customers
|
•
|
Consistently strong unit margins across both retail natural gas and electricity segments
|
•
|
Increased customer count from 318,000 to 347,000
|
•
|
Increased RCE count from 326,000 to 415,000
|
•
|
Amended and restated existing senior credit facility
|
•
|
Paid annual dividend of $1.45 per share of Class A common stock
|
(in thousands)
|
December 31, 2015
|
|
||
Cash and cash equivalents
|
$
|
4,474
|
|
|
Senior Credit Facility Working Capital Line Availability
(1)
|
|
15,950
|
|
|
Senior Credit Facility Acquisition Line Availability
(2)
|
|
5,102
|
|
|
Total Liquidity
|
$
|
25,526
|
|
|
(1)
Subject to Senior Credit Facility borrowing base restrictions.
|
|
|
||
(2)
Subject to Senior Credit Facility covenant restrictions.
|
|
|
||
|
|
|
•
|
changes in commodity prices,
|
•
|
extreme and unpredictable weather conditions,
|
•
|
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,
|
•
|
accuracy of internal billing systems,
|
•
|
ability to successfully navigate entry into new markets,
|
•
|
whether our majority shareholder or its affiliates offers us acquisition opportunities on terms that are commercially acceptable to us,
|
•
|
competition, and
|
•
|
other factors discussed in “Risk Factors” in our Form 10-K for the year ended December 31, 2014, our Form 10-Q for the quarter ended September 30, 2015 and in our other public filings and press releases.
|
|
December 31, 2015
|
December 31, 2014
|
|
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
4,474
|
|
$
|
4,359
|
|
|
Restricted cash
|
|
-
|
|
|
707
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $1.9 million and $8.0 million as of December 31, 2015 and 2014, respectively
|
|
59,936
|
|
|
63,797
|
|
|
Accounts receivable—affiliates
|
|
1,840
|
|
|
1,231
|
|
|
Inventory
|
|
3,665
|
|
|
8,032
|
|
|
Fair value of derivative assets
|
|
605
|
|
|
216
|
|
|
Customer acquisition costs, net
|
|
13,389
|
|
|
12,369
|
|
|
Customer relationships, net
|
|
6,627
|
|
|
486
|
|
|
Prepaid assets
(1)
|
|
700
|
|
|
1,236
|
|
|
Deposits
|
|
7,421
|
|
|
10,569
|
|
|
Other current assets
|
|
4,023
|
|
|
2,987
|
|
|
Total current assets
|
|
102,680
|
|
|
105,989
|
|
|
Property and equipment, net
|
|
4,476
|
|
|
4,221
|
|
|
Customer acquisition costs, net
|
|
3,808
|
|
|
2,976
|
|
|
Customer relationships, net
|
|
6,802
|
|
|
1,015
|
|
|
Deferred tax assets
|
|
23,380
|
|
|
24,047
|
|
|
Goodwill
|
|
18,379
|
|
|
-
|
|
|
Other assets
|
|
2,709
|
|
|
149
|
|
|
Total Assets
|
$
|
162,234
|
|
$
|
138,397
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
29,732
|
|
$
|
38,210
|
|
|
Accounts payable—affiliates
|
|
1,962
|
|
|
1,017
|
|
|
Accrued liabilities
|
|
12,245
|
|
|
7,195
|
|
|
Fair value of derivative liabilities
|
|
10,620
|
|
|
11,526
|
|
|
Current portion of Senior Credit Facility
|
|
27,806
|
|
|
33,000
|
|
|
Current deferred tax liability
|
|
853
|
|
|
-
|
|
|
Other current liabilities
|
|
1,823
|
|
|
1,868
|
|
|
Total current liabilities
|
|
85,041
|
|
|
92,816
|
|
|
|
Year Ended December 31,
|
|
||||||||
|
|
2015
|
|
|
2014
|
|
|
2013
|
|
|
Revenues:
|
|
|
|
|
||||||
Retail revenues
(1)
|
$
|
356,659
|
|
$
|
320,558
|
|
$
|
316,776
|
|
|
Net asset optimization revenues
(2)
|
|
1,494
|
|
|
2,318
|
|
|
314
|
|
|
Total Revenues
|
|
358,153
|
|
|
322,876
|
|
|
317,090
|
|
|
Operating Expenses:
|
|
|
|
|
||||||
Retail cost of revenues
(3)
|
|
241,188
|
|
|
258,616
|
|
|
233,026
|
|
|
General and administrative
(4)
|
|
61,682
|
|
|
45,880
|
|
|
35,020
|
|
|
Depreciation and amortization
|
|
25,378
|
|
|
22,221
|
|
|
16,215
|
|
|
Total Operating Expenses
|
|
328,248
|
|
|
326,717
|
|
|
284,261
|
|
|
Operating income (loss)
|
|
29,905
|
|
|
(3,841)
|
|
|
32,829
|
|
|
Other (expense)/income:
|
|
|
|
|
||||||
Interest expense
|
|
(2,280)
|
|
|
(1,578)
|
|
|
(1,714)
|
|
|
Interest and other income
|
|
324
|
|
|
263
|
|
|
353
|
|
|
Total other expenses
|
|
(1,956)
|
|
|
(1,315)
|
|
|
(1,361)
|
|
|
Income (loss) before income tax expense
|
|
27,949
|
|
|
(5,156)
|
|
|
31,468
|
|
|
Income tax expense (benefit)
|
|
1,974
|
|
|
(891)
|
|
|
56
|
|
|
Net income (loss)
|
$
|
25,975
|
|
$
|
(4,265)
|
|
$
|
31,412
|
|
|
Less: Net income (loss) attributable to non-controlling interests
|
|
22,110
|
|
|
(4,211)
|
|
|
-
|
|
|
Net income (loss) attributable to Spark Energy, Inc. stockholders
|
$
|
3,865
|
|
$
|
(54)
|
|
$
|
31,412
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
||||||
Deferred gain from cash flow hedges
|
|
-
|
|
|
-
|
|
|
2,620
|
|
|
Reclassification of deferred loss from cash flow hedges into net income
|
|
-
|
|
|
-
|
|
|
(84)
|
|
|
Comprehensive income (loss)
|
$
|
25,975
|
|
$
|
(4,265)
|
|
$
|
33,948
|
|
|
|
|
|
|
|
||||||
Net income (loss) attributable to Spark Energy, Inc. per common share
|
|
|
|
|
||||||
Basic
|
$
|
1.26
|
|
$
|
(0.02)
|
|
|
|
||
Diluted
|
$
|
1.06
|
|
$
|
(0.02)
|
|
|
|
|
|
Member's Equity
|
Issued Shares of Class A Common Stock
|
Issued Shares of Class B Common Stock
|
Issued Shares of Preferred Stock
|
|
Class A Common Stock
|
|
Class B Common Stock
|
|
Accumulated Other Comprehensive Income
|
|
Additional Paid-In Capital
|
|
Retained Deficit
|
|
Total Stock-holders' Equity
|
|
Non-controlling Interest
|
|
Total Equity
|
Balance at 12/31/2012:
|
$
|
63,838
|
-
|
-
|
-
|
$
|
-
|
$
|
-
|
$
|
(2,536)
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
61,302
|
Capital contributions from member
|
|
12,400
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
12,400
|
Distributions to member
|
|
(71,737)
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(71,737)
|
Net income
|
|
31,412
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
31,412
|
Deferred gain from cash flow hedges
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
2,620
|
|
-
|
|
-
|
|
-
|
|
-
|
|
2,620
|
Reclassification of deferred loss from cash flow hedges into net income
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
(84)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(84)
|
Balance at 12/31/2013:
|
$
|
35,913
|
-
|
-
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
35,913
|
Capital contributions from member and liabilities retained by affiliate
|
|
54,201
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
54,201
|
Distributions to member
|
|
(61,607)
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(61,607)
|
Net loss prior to the IPO
|
|
(21)
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(21)
|
Balance prior to Corporate Reorganization and the IPO:
|
|
28,486
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
28,486
|
Reorganization Transaction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Issuance of Class B common stock
|
|
(28,486)
|
-
|
10,750
|
-
|
|
-
|
|
108
|
|
-
|
|
28,378
|
|
-
|
|
28,486
|
|
-
|
|
-
|
IPO Transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
IPO costs paid
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
(2,667)
|
|
-
|
|
(2,667)
|
|
-
|
|
(2,667)
|
Issuance of Class A Common Stock, net of underwriters discount
|
|
-
|
3,000
|
-
|
-
|
|
30
|
|
-
|
|
-
|
|
50,190
|
|
-
|
|
50,220
|
|
-
|
|
50,220
|
Distribution of IPO proceeds and payment of note payable to affiliate
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
(47,604)
|
|
-
|
|
(47,604)
|
|
-
|
|
(47,604)
|
Initial allocation of non-controlling interest of Spark Energy, Inc. effective on date of IPO
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
(22,232)
|
|
-
|
|
(22,232)
|
|
22,232
|
|
-
|
Tax benefit from tax receivable agreement
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
23,636
|
|
-
|
|
23,636
|
|
-
|
|
23,636
|
Liability due to tax receivable agreement
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
(20,915)
|
|
-
|
|
(20,915)
|
|
-
|
|
(20,915)
|
Balance at inception of public company (8/1/2014):
|
$
|
-
|
3,000
|
10,750
|
-
|
$
|
30
|
$
|
108
|
$
|
-
|
$
|
8,786
|
$
|
-
|
$
|
8,924
|
$
|
22,232
|
$
|
31,156
|
Stock based compensation
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
510
|
|
-
|
|
510
|
|
-
|
|
510
|
Consolidated net loss subsequent to the IPO
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(54)
|
|
(54)
|
|
(4,190)
|
|
(4,244)
|
Distributions paid to Class B non-controlling unit holders
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(2,584)
|
|
(2,584)
|
Dividends paid to Class A common shareholders
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(721)
|
|
(721)
|
|
-
|
|
(721)
|
Balance at 12/31/2014:
|
$
|
-
|
3,000
|
10,750
|
-
|
$
|
30
|
$
|
108
|
$
|
-
|
$
|
9,296
|
$
|
(775)
|
$
|
8,659
|
$
|
15,458
|
$
|
24,117
|
Stock based compensation
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
2,165
|
|
-
|
|
2,165
|
|
-
|
|
2,165
|
Restricted stock unit vesting
|
|
-
|
119
|
-
|
-
|
|
1
|
|
-
|
|
-
|
|
186
|
|
-
|
|
187
|
|
-
|
|
187
|
Contribution from NuDevco
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
129
|
|
-
|
|
129
|
|
-
|
|
129
|
Consolidated net income
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
3,865
|
|
3,865
|
|
22,110
|
|
25,975
|
Beneficial conversion feature
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
789
|
|
-
|
|
789
|
|
-
|
|
789
|
Distributions paid to Class B non-controlling unit holders
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(15,587)
|
|
(15,587)
|
Dividends paid to Class A common shareholders
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(4,456)
|
|
(4,456)
|
|
-
|
|
(4,456
|
Balance at 12/31/2015:
|
$
|
-
|
3,119
|
10,750
|
-
|
$
|
31
|
$
|
108
|
$
|
-
|
$
|
12,565
|
$
|
(1,366)
|
$
|
11,338
|
$
|
21,981
|
$
|
33,319
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|||||
|
|
2015
|
|
2014
|
|
2013
|
Cash flows from operating activities:
|
|
|
|
|||
Net income (loss)
|
$
|
25,975
|
$
|
(4,265)
|
$
|
31,412
|
Adjustments to reconcile net income (loss) to net cash flows provided by operating activities:
|
|
|
|
|||
Depreciation and amortization expense
|
|
25,378
|
|
22,221
|
|
16,215
|
Deferred income taxes
|
|
1,340
|
|
(1,064)
|
|
-
|
Stock based compensation
|
|
3,181
|
|
858
|
|
-
|
Amortization and write off of deferred financing costs
|
|
412
|
|
631
|
|
678
|
Bad debt expense
|
|
7,908
|
|
10,164
|
|
3,101
|
Loss (gain) on derivatives, net
|
|
18,497
|
|
14,535
|
|
(6,567)
|
Current period cash settlements on derivatives, net
|
|
(23,948)
|
|
3,479
|
|
(1,040)
|
Other
|
|
(1,320)
|
|
-
|
|
-
|
Changes in assets and liabilities:
|
|
|
|
|||
Decrease (increase) in restricted cash
|
|
707
|
|
(707)
|
|
-
|
Decrease (increase) in accounts receivable
|
|
7,876
|
|
(11,283)
|
|
6,338
|
(Increase) decrease in accounts receivable—affiliates
|
|
(608
|
|
5,563
|
|
13,369
|
Decrease (increase) in inventory
|
|
4,544
|
|
(3,711)
|
|
(599)
|
Increase in customer acquisition costs
|
|
(19,869)
|
|
(26,191)
|
|
(8,257)
|
Decrease (increase) in prepaid and other current assets
|
|
10,845
|
|
(6,905)
|
|
(1,917)
|
(Increase) decrease in other assets
|
|
(1,101)
|
|
(90)
|
|
144
|
Increase in customer relationships and trademarks
|
|
(2,776)
|
|
(1,545)
|
|
-
|
(Decrease) increase in accounts payable and accrued liabilities
|
|
(13,307)
|
|
1,449
|
|
(7,879)
|
Increase in accounts payable—affiliates
|
|
944
|
|
1,017
|
|
-
|
(Decrease) increase in other current liabilities
|
|
(645)
|
|
1,867
|
|
(518)
|
Decrease (increase) in other non-current liabilities
|
|
1,898
|
|
(149)
|
|
-
|
Net cash provided by operating activities
|
|
45,931
|
|
5,874
|
|
44,480
|
Liability due to tax receivable agreement
|
$
|
(55)
|
$
|
20,767
|
$
|
-
|
Initial allocation of non-controlling interest
|
$
|
-
|
$
|
22,232
|
$
|
-
|
Property and equipment purchase accrual
|
$
|
45
|
$
|
19
|
$
|
-
|
CenStar Earnout accrual
|
$
|
500
|
$
|
-
|
$
|
-
|
Cash paid during the period for:
|
|
|
|
|||
Interest
|
$
|
1,661
|
$
|
860
|
$
|
879
|
Taxes
|
$
|
216
|
$
|
85
|
$
|
195
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||
|
|
2015
|
|
|
2014
|
|
|
2013
|
|
Retail Natural Gas Segment
|
|
|
|
||||||
Total Revenues
|
$
|
128.7
|
|
$
|
146.5
|
|
$
|
125.2
|
|
Retail Cost of Revenues
|
|
70.5
|
|
|
109.2
|
|
|
83.1
|
|
Less: Net Asset Optimization Revenues
|
|
1.5
|
|
|
2.3
|
|
|
0.3
|
|
Less: Net Gains (Losses) on non-trading derivatives, net of cash settlements
|
|
3.3
|
|
|
(9.3)
|
|
|
(0.6)
|
|
Retail Gross Margin—Gas
|
$
|
53.4
|
|
$
|
44.3
|
|
$
|
42.4
|
|
Volumes—Gas (MMBtu's)
|
|
14,786,681
|
|
|
15,724,708
|
|
|
16,598,751
|
|
Retail Gross Margin—Gas per MMBtu
|
$
|
3.61
|
|
$
|
2.82
|
|
$
|
2.55
|
|
Retail Electricity Segment
|
|
|
|
||||||
Total Revenues
|
$
|
229.5
|
|
$
|
176.4
|
|
$
|
191.9
|
|
Retail Cost of Revenues
|
|
170.7
|
|
|
149.5
|
|
|
149.9
|
|
Less: Net Gains (Losses) on non-trading derivatives, net of cash settlements
|
|
(1.4)
|
|
|
(5.7)
|
|
|
2.7
|
|
Retail Gross Margin—Electricity
|
$
|
60.2
|
|
$
|
32.6
|
|
$
|
39.3
|
|
Volumes—Electricity (MWh's)
|
|
2,075,479
|
|
|
1,526,652
|
|
|
1,829,657
|
|
Retail Gross Margin—Electricity per MWh
|
$
|
29.03
|
|
$
|
21.37
|
|
$
|
21.48
|
|
|
|
|
|
•
|
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,
|
||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Reconciliation of Adjusted EBITDA to Net Income (Loss):
|
|
|
|
|
||||
Net income (loss)
|
$
|
25,975
|
$
|
(4,265)
|
$
|
3,132
|
$
|
(11,394)
|
Depreciation and amortization
|
|
25,378
|
|
22,221
|
|
7,505
|
|
11,897
|
Interest expense
|
|
2,280
|
|
1,578
|
|
865
|
|
428
|
Income tax expense (benefit)
|
|
1,974
|
|
(891)
|
|
374
|
|
(1,668)
|
EBITDA
|
|
55,607
|
|
18,643
|
|
11,876
|
|
(737)
|
Less:
|
|
|
|
|
||||
Net, Losses on derivative instruments
|
|
(18,497)
|
|
(14,535)
|
|
(12,379)
|
|
(14,797)
|
Net, Cash settlements on derivative instruments
|
|
20,547
|
|
(3,479)
|
|
7,660
|
|
3,773
|
Customer acquisition costs
|
|
19,869
|
|
26,191
|
|
2,144
|
|
5,825
|
Plus:
|
|
|
|
|
||||
Non-cash compensation expense
|
|
3,181
|
|
858
|
|
1,807
|
|
496
|
Adjusted EBITDA
|
$
|
36,869
|
$
|
11,324
|
$
|
16,258
|
$
|
4,958
|
|
|
|
|
Year Ended December 31,
|
Quarter Ended December 31,
|
||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Reconciliation of Adjusted EBITDA to net cash provided by (used in) operating activities:
|
|
|
|
|
||||
Net cash provided by operating activities
|
$
|
45,931
|
$
|
5,874
|
$
|
6,256
|
$
|
(6,091)
|
Amortization of deferred financing costs
|
|
(412)
|
|
(631)
|
|
(117)
|
|
(51)
|
Allowance for doubtful accounts and bad debt expense
|
|
(7,908)
|
|
(10,164)
|
|
(1,826)
|
|
(6,191)
|
Interest expense
|
|
2,280
|
|
1,578
|
|
865
|
|
428
|
Income tax expense (benefit)
|
|
1,974
|
|
(891)
|
|
375
|
|
(1,668)
|
Changes in operating working capital
|
|
|
|
|
||||
Accounts receivable, prepaids, current assets
|
|
(18,820)
|
|
13,332
|
|
10,640
|
|
24,725
|
Inventory
|
|
4,544
|
|
3,711
|
|
7,522
|
|
(1,627)
|
Accounts payable and accrued liabilities
|
|
13,008
|
|
(2,466)
|
|
(753)
|
|
(7,505)
|
Other
|
|
(3,728)
|
|
981
|
|
(6,704)
|
|
2,938
|
Adjusted EBITDA
|
$
|
36,869
|
$
|
11,324
|
$
|
16,258
|
$
|
4,958
|
Cash Flow Data:
|
|
|
|
|
||||
Cash flows provided by (used in) operating activity
|
$
|
45,931
|
$
|
5,874
|
$
|
6,256
|
$
|
(6,091)
|
Cash flows (used in) provided by investing activity
|
$
|
(41,943)
|
$
|
(3,040)
|
$
|
876
|
$
|
(826)
|
Cash flows (used in) provided by financing activity
|
$
|
(3,873)
|
$
|
(5,664)
|
$
|
(10,013)
|
$
|
8,793
|
|
|
|
|
|
|
Year Ended December 31,
|
Quarter Ended December 31,
|
||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Reconciliation of Retail Gross Margin to Operating Income (Loss):
|
|
|
|
|
||||
Operating income (loss)
|
$
|
29,905
|
$
|
(3,841)
|
$
|
4,374
|
$
|
(12,786)
|
Depreciation and amortization
|
|
25,378
|
|
22,221
|
|
7,505
|
|
11,897
|
General and administrative
|
|
61,682
|
|
45,880
|
|
17,773
|
|
17,386
|
Less:
|
|
|
|
|
||||
Net asset optimization revenues
|
|
1,494
|
|
2,318
|
|
177
|
|
637
|
Net, Losses on non-trading derivative instruments
|
|
(18,423)
|
|
(8,713)
|
|
(12,547)
|
|
(14,560)
|
Net, Cash settlements on non-trading derivative instruments
|
|
20,279
|
|
(6,289)
|
|
7,636
|
|
3,670
|
Retail Gross Margin
|
$
|
113,615
|
$
|
76,944
|
$
|
34,386
|
$
|
26,750
|
|