ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the combined and consolidated financial statements and the related notes thereto included elsewhere in this report. In this report, the terms “Spark Energy,” “Company,” “we,” “us” and “our” refer collectively to (i) the combined business and assets of the retail natural gas business and asset optimization activities of Spark Energy Gas, LLC and the retail electricity business of Spark Energy, LLC before the completion of our corporate reorganization in connection with the initial public offering of Spark Energy, Inc., which closed on August 1, 2014 (the “IPO”) and (ii) Spark Energy, Inc. and its subsidiaries as of the IPO and thereafter.
Overview
We are a growing independent retail energy services company founded in 1999 that provides residential and commercial customers in competitive markets across the United States with an alternative choice for their natural gas and electricity. We purchase our natural gas and electricity supply from a variety of wholesale providers and bill our customers monthly for the delivery of natural gas and electricity based on their consumption at either a fixed or variable-price. Natural gas and electricity are then distributed to our customers by local regulated utility companies through their existing infrastructure. As of
December 31, 2016
, we operated in
90
utility service territories across
18
states.
Our business consists of two operating segments:
|
|
•
|
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 years ended
December 31, 2016
,
2015
and
2014
, approximately
24%
,
36%
and
45%
, respectively, of our retail revenues were derived from the sale of natural gas. We also identify wholesale natural gas arbitrage opportunities in conjunction with our retail procurement and hedging activities, which we refer to as asset optimization.
|
|
|
•
|
Retail Electricity Segment
. We purchase electricity supply through physical and financial transactions with market counterparts and ISOs and supply electricity to residential and commercial consumers pursuant to fixed-price and variable-price contracts. For the years ended
December 31, 2016
,
2015
and
2014
, approximately
76%
,
64%
and
55%
, respectively, of our retail revenues were derived from the sale of electricity.
|
Spark Energy, Inc. was formed in April 2014 and, as a result, has historical financial operating results only for the portions of the periods covered by this report that are subsequent to the closing of the IPO on August 1, 2014. The following discussion analyzes our historical combined financial condition and results of operations before the IPO, which is the combined businesses and assets of the retail natural gas business and asset optimization activities of Spark Energy Gas, LLC (“SEG”) and the retail electricity business of Spark Energy, LLC (“SE”), and the consolidated results of operations and financial condition of Spark Energy, Inc. and its subsidiaries after the IPO. SE and SEG are the operating subsidiaries through which we have historically operated our retail energy business and were commonly controlled by NuDevco Partners, LLC prior to the IPO.
Recent Developments
Acquisitions of Provider Companies and Major Energy Companies
On August 1, 2016, the Company and Spark HoldCo completed the purchase of all of the outstanding membership interests in the retail energy providers Electricity Maine, LLC, Electricity N.H., LLC, and Provider Power Mass, LLC, (the “Provider Companies”), which are all Maine limited liability companies. On August 23, 2016, the Company and Spark HoldCo completed the purchase of all of the outstanding membership interests in the retail energy providers Major Energy Services, LLC, Major Energy Electric Services, LLC, and Respond Power, LLC (the
"Major Energy Companies"), which are all New York limited liability companies. See “—Drivers of our Business—Acquisitions" for a discussion of these acquisitions.
Subordinated Debt Facility
On December 27, 2016, we entered into the $25.0 million Subordinated Facility with Retailco, LLC ("Retailco"), which is wholly owned by our Founder. See “
—
Liquidity and Capital Resources
—
Subordinated Debt Facility” for a description of the Subordinated Facility.
Residential Customer Equivalents
The following table shows our
residential customer equivalents ("RCEs")
as of
December 31, 2016
,
2015
and 2014:
|
|
|
|
|
|
|
|
RCEs:
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
(In thousands)
|
2016
|
2015
|
% Increase (Decrease)
|
2015
|
2014
|
% Increase (Decrease)
|
Retail Electricity
|
571
|
257
|
122%
|
257
|
157
|
64%
|
Retail Natural Gas
|
203
|
158
|
28%
|
158
|
169
|
(7)%
|
Total Retail
|
774
|
415
|
87%
|
415
|
326
|
27%
|
The following table details our count of RCEs by geographical location as of
December 31, 2016
:
|
|
|
|
|
|
|
|
RCEs by Geographic Location:
|
|
|
|
|
|
|
(In thousands)
|
Electricity
|
% of Total
|
Natural Gas
|
% of Total
|
Total
|
% of Total
|
East
|
451
|
79%
|
118
|
58%
|
569
|
73%
|
Midwest
|
52
|
9%
|
56
|
28%
|
108
|
14%
|
Southwest
|
68
|
12%
|
29
|
14%
|
97
|
13%
|
Total
|
571
|
100%
|
203
|
100%
|
774
|
100%
|
The geographical regions noted above include the following states:
|
|
•
|
East - Connecticut, 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.
|
Drivers of Our Business
Customer Growth
Customer growth is a key driver of our operations. Our customer growth strategy includes acquiring customers through acquisitions as well as organically. We expect an emphasis on growth through acquisition to continue in 2017.
Acquisitions.
Our acquisition strategy has two components. We independently acquire companies and portfolios of companies through some combination of cash, borrowings under the Acquisition Line of the Senior Credit Facility, or through the issuance of common stock, or through financing arrangements with our Founder and his affiliates. Additionally, our Founder formed National Gas & Electric, LLC (“NG&E”) in 2015 for the purpose of purchasing
retail energy companies and retail customer books that could ultimately be resold to us. We currently expect that we would fund any future transaction with some combination of cash, subordinated debt, or the issuance of Class A common stock or Class B common stock (and corresponding Spark HoldCo units) to NG&E. However, actual consideration will depend, among other things, on our capital structure and liquidity at the time of any transaction. This relationship affords us access to opportunities that might not otherwise be available to us due to our size and availability of capital. There is no guarantee that NG&E will continue to offer us opportunities. Additionally, as we grow and our access to capital and opportunities improves, we may rely less upon NG&E as a source of acquisitions and seek to enter into more transactions directly with third parties. See “Business and Properties—Relationship with our Founder and Majority Shareholder” for further discussion.
Our ability to grow at historic levels may be constrained if the market for acquisition candidates is limited and we are unable to make acquisitions of portfolios of customers and retail energy companies on commercially reasonable terms.
Organic Growth.
Our organic sales strategies are used to both maintain and grow our customer base by offering competitive pricing, price certainty and/or green product offerings. We manage growth on a market-by-market basis by developing price curves in each of the markets we serve and comparing the market prices to the price the local regulated utility is offering. We then determine if there is an opportunity in a particular market based on our ability to create a competitive product on economic terms that satisfies our profitability objectives and provides customer value. We develop marketing campaigns using a combination of sales channels, with an emphasis on door-to-door marketing and outbound telemarketing given their flexibility and historical effectiveness. We identify and acquire customers through a variety of additional sales channels, including our inbound customer care call center, online marketing, email, direct mail, affinity programs, direct sales, brokers and consultants. Our marketing team continuously evaluates the effectiveness of each customer acquisition channel and makes adjustments in order to achieve desired growth and profitability targets.
We believe we can continue to grow organically, however achieving significant organic growth rates have become increasingly more difficult given our size, much of which is attributable to recent acquisitions. Additionally, increasing regulatory pressure on marketing channels such as door-to-door and outbound telemarketing and the ability to manage customer acquisition costs are significant factors in our ability to grow organically.
Integration of Acquisitions.
Effective integration of our acquisitions is a key driver of our business. We were able to integrate both CenStar and Oasis and begin recognizing synergies in 2015. The integration of the Provider Companies is progressing well and synergies are being recognized as of December 31, 2016. As the Major Energy Companies Earnout extends over multiple years, the Company is not able to achieve full synergies at this time; however we are working with the Major Energy Companies' management team to optimize supply and transition certain administrative responsibilities.
RCE and Customer Count Activity.
The following table shows our RCE and customer count activity during the years ended
December 31, 2016
,
2015
and
2014
.
|
|
|
|
|
|
(In thousands)
|
Retail Electricity
|
Retail Natural Gas
|
Total
|
% Annual Increase (Decrease)
|
December 31, 2013
|
163
|
147
|
310
|
|
Additions
|
85
|
99
|
184
|
|
Attrition
|
(91)
|
(77)
|
(168)
|
|
December 31, 2014
|
157
|
169
|
326
|
5%
|
Additions
(1)
|
208
|
100
|
308
|
|
Attrition
|
(108)
|
(111)
|
(219)
|
|
December 31, 2015
|
257
|
158
|
415
|
27%
|
Additions
(2)
|
550
|
131
|
681
|
|
Attrition
|
(236)
|
(86)
|
(322)
|
|
December 31, 2016
|
571
|
203
|
774
|
87%
|
(1) Includes 40,000 RCEs from the acquisition of Oasis and 65,000 RCEs from the acquisition of CenStar.
(2) Includes 121,000 RCEs from the acquisition of Provider Companies and 220,000 RCEs from the acquisition of Major Energy Companies.
Our
87%
net RCE growth in
2016
reflects our acquisitions of Major and Provider, which added approximately 341,000 RCEs, or 82% net growth. The remaining 5% net RCE growth in 2016 was the result of organic additions.
Our
27%
net RCE growth in
2015
reflects our acquisitions of CenStar and Oasis, which resulted in an increase in the overall size of individual customers. This growth was partially offset by the slowing of organic additions as we shifted our focus to acquisitions and renegotiated our mass market vendor commission structure in the third quarter of 2015, which correlated commission payments with customer value. These efforts had the effect of resetting our vendor relationships, which in turn slowed organic growth as vendors adapted to the new structure.
Our 5% net RCE growth in 2014 reflected the overall success of our marketing campaigns, which were relaunched in the second half of 2013 after an 18 month reduction in customer acquisition spending as our Founder invested his capital in other businesses. The 2014 growth was primarily organic, but includes two acquisitions of customer contracts in Connecticut. See Note
15
"Customer Acquisitions" to the Company’s Audited Combined and Consolidated Financial Statements included elsewhere in this Report for a discussion of these acquisitions.
Acquisitions
During the first quarter of 2015, the Company entered into a purchase and sale agreement for the purchase of approximately
9,500
RCEs in Northern California for a purchase price of
$2.0 million
. The transaction closed in April 2015.
On July 8, 2015, the Company completed its acquisition of CenStar, a retail energy company based in New York with approximately 65,000 RCEs. CenStar serves natural gas and electricity customers in New York, New Jersey, and Ohio. The purchase price for the CenStar acquisition was
$8.3 million
, subject to working capital adjustments, plus a payment for positive working capital of
$10.4 million
and an earnout payment estimated as of the acquisition date to be
$0.5 million
, which was associated with a financial measurement attributable to the operations of CenStar for the year following the closing (the "CenStar Earnout"). See Note
8
"Fair Value Measurements" to the audited combined and consolidated financial statements for further discussion. The purchase price was financed with
$16.6 million
(including positive working capital of
$10.4 million
) in borrowings under our Senior Credit Facility and
$2.1 million
from the issuance of a convertible subordinated note (the "CenStar Note") from the Company and Spark HoldCo to Retailco Acquisition Co, LLC ("RAC"), an affiliate of the Company’s Founder.
On July 31, 2015, the Company completed its acquisition of Oasis, a retail energy company with approximately 40,000 RCEs in
six
states across
18
utilities. The purchase price for the Oasis acquisition was
$20.0 million
, subject to working capital adjustments. The purchase price was financed with
$15.0 million
of borrowings under our Senior Credit Facility,
$5.0 million
from the issuance of a convertible subordinated note (the "Oasis Note") from the Company and Spark HoldCo to RAC, and
$2.0 million
cash on hand.
Acquisition of the Provider Companies
On August 1, 2016, the Company and Spark HoldCo completed the purchase of all of the outstanding membership interests in the Provider Companies, which are all Maine limited liability companies. The Provider Companies serve electrical customers in Maine, New Hampshire and Massachusetts and had approximately 121,000 RCEs on August 1, 2016. The purchase price for the Provider Companies was approximately
$34.1 million
, which included
$1.3 million
in working capital, subject to adjustments, and up to
$9.0 million
in earnout payments, valued at
$4.8 million
as of the purchase date, to be paid by June 30, 2017, subject to the achievement of certain performance targets. The purchase price was funded by the issuance of
699,742
shares of Class B common stock (and a corresponding number of Spark HoldCo units) sold to Retailco, LLC ("Retailco"), valued at
$14.0 million
based on a value of
$20
per share; borrowings under our Senior Credit Facility (defined below) of
$10.6 million
; and
$3.8 million
in installment consideration to be paid in nine monthly payments that commenced in August 2016. The first payment of
$0.4 million
was made with the initial consideration paid.
Acquisition of the Major Energy Companies
On August 23, 2016, the Company and Spark HoldCo completed the purchase of all of the outstanding membership interests in the retail energy providers Major Energy Services, LLC, Major Energy Electric Services, LLC, and Respond Power, LLC (the "Major Energy Companies"), which are all New York limited liability companies. The Major Energy Companies were purchased from National Gas & Electric, LLC ("NG&E"), which is owned by the Company's Founder. The Major Energy Companies serve natural gas and electricity customers in Connecticut, Illinois, Maryland (including the District of Columbia), Massachusetts, New Jersey, New York, Ohio, and Pennsylvania, and had
220,000
RCEs on August 23, 2016. The purchase price for the Major Energy Companies was approximately
$63.2 million
, which included
$4.3 million
in working capital, subject to adjustments; an assumed litigation reserve of
$5.0 million
, of which
$3.9 million
had been paid as of
December 31, 2016
, and up to
$35.0 million
in installment and earnout payments, valued at
$13.1 million
as of the purchase date, to be paid to the previous members of the Major Energy Companies, in annual installments on March 31, 2017, 2018 and 2019, subject to the achievement of certain performance targets (the “Major Earnout”). In addition, the Company is obligated to issue up to
200,000
shares of Class B common stock (and a corresponding number of Spark HoldCo units) to NG&E, subject to the achievement of certain performance targets, valued at
$0.8 million
(
40,718
shares valued at
$20
per share) as of the purchase date (the "Stock Earnout"). The purchase price was funded by the issuance of
2,000,000
shares of Class B common stock (and a corresponding number of Spark HoldCo units) valued at
$40.0 million
based on a value of
$20
per share, to NG&E. NG&E is owned by our Founder.
See “—Cash Flows—Subordinated Debt to Affiliates” for a discussion of the terms of the aforementioned notes.
Customer Acquisition Costs Incurred
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
2016
|
2015
|
2014
|
Customer Acquisition Costs Incurred
|
$
|
24,934
|
|
$
|
19,869
|
|
$
|
26,191
|
|
Management of customer acquisition costs is a key component to our profitability. Customer acquisition costs are spending for organic customer acquisitions and does not include customer acquisitions through acquisitions of businesses or portfolios of customer contracts, which are recorded as customer relationships.
We attempt to maintain a disciplined approach to recovery of our customer acquisition costs within defined periods. We capitalize and amortize our customer acquisition costs over a two year period, which is based on the expected average length of a customer relationship. We factor in the recovery of customer acquisition costs in determining which markets we enter and the pricing of our products in those markets. Accordingly, our results are significantly influenced by our customer acquisition spending.
Customer acquisition costs incurred for the year ended December 31, 2016 was approximately
$24.9 million
, inclusive of costs attributable to the Provider Companies and Major Energy Companies incurred subsequent to their respective acquisition dates. During the first half of 2016, we reduced the amount we spent on organic customer acquisition costs in order to maintain, rather than grow, our current level of RCEs, and shifted our resources to acquiring companies and entire books of customers. During the second half of 2016, we increased our spending on organic customer acquisitions as we refocused on organic growth.
Our customer acquisition spending in the second half of 2015 slowed, resulting in customer acquisition costs of $19.9 million in 2015 as we shifted our focus to acquisitions and due to changes to our residential vendor commission payment structure to better align them with lifetime customer value.
In 2014, we invested $9.8 million acquiring customers in Southern California, or approximately 37% of total customer acquisition costs of $26.2 million in 2014. Given the abnormally high early termination and disconnect for non-payment attrition rates we faced in this market, this expenditure yielded significantly less net customer growth than in our other markets. As a result, we determined that a portion of our unamortized capitalized customer acquisition costs in Southern California in 2014 was impaired, and we accelerated amortization of these costs by $6.5 million for the year ended December 31, 2014 to reflect the reduced estimated future cash flows of the Southern California customer contracts. See
“—
Southern California Market Entry
”
below for more detailed discussion on our customer acquisition costs in Southern California. The $16.4 million customer acquisition costs outside of Southern California were invested in acquiring gas and electricity customers across our various other markets with economics that met or exceeded our targeted return thresholds.
Our Ability to Manage Customer Attrition
|
|
|
|
|
|
|
Attrition on RCE basis
|
|
Year Ended
|
Quarter Ended
|
|
December 31
|
December 31
|
September 30
|
June 30
|
March 31
|
2014
|
4.9%
|
4.8%
|
4.8%
|
4.9%
|
4.9%
|
2015
|
5.1%
|
4.5%
|
5.0%
|
5.2%
|
5.7%
|
2016
|
4.3%
|
4.8%
|
3.8%
|
4.1%
|
4.4%
|
Customer attrition is primarily due to: (i) customer initiated switches; (ii) residential moves and (iii) disconnection for customer payment defaults.
Customer attrition during the year ended
December 31, 2016
was lower than in previous years as we increased our focus on the acquisition of higher lifetime value customers. We also increased our customer win-back efforts, and more aggressively pursued proactive renewals and other customer relationship strategies to maintain a low level of customer attrition.
Customer attrition during the year ended December 31, 2015 was higher than in previous years due to
high attrition in the first half of 2015 driven by the reduction of the Southern California customer base and billing issues in the Midwest. Both of these issues were actively managed in the first half of 2015, and we saw attrition return to normal levels by the fourth quarter of 2015.
Customer Credit Risk
|
|
|
|
|
|
|
|
|
Year Ended December 31
|
|
2016
|
2015
|
2014
|
Total Non-POR Bad Debt as % of Revenue
|
0.6
|
%
|
5.0
|
%
|
5.7
|
%
|
Total Non-POR Bad Debt as % of Revenue, excluding Southern California
|
0.5
|
%
|
3.8
|
%
|
3.2
|
%
|
For the years ended
December 31, 2016
,
2015
and
2014
, approximately
67%
,
56%
and
44%
, respectively, of our retail revenues were derived from territories in which substantially all of our credit risk was directly linked to local regulated utility companies. As of
December 31, 2016
,
2015
and
2014
, respectively, all of these local regulated utility companies had investment grade ratings. During the same periods, we paid these local regulated utilities a weighted average discount of approximately
1.3%
,
1.4%
and
1.0%
, respectively, of total revenues for customer credit risk protection, respectively.
Our bad debt expense for the years ended
December 31, 2016
,
2015
and
2014
was approximately
0.6%
,
5.0%
and
5.7%
of non-POR market retail revenues, respectively. An increased focus on collection efforts and timely billing along with tighter credit requirements for new enrollments in non-POR markets have led to a reduction in the bad debt expense in 2016. We have also been able to collect on debt that we had previously written off, which further reduced our bad debt expense during 2016.
Bad debt expense as a percentage of non-POR market retail revenues remained high in 2015 due to the negative impact of higher attrition in the Midwest natural gas markets and continued disconnections for non-payment from our Southern California portfolio, where we stopped selling in January 2015. In early 2016, we introduced upfront credit screening to many of our natural gas sales campaigns in order to proactively identify potential at-risk customers.
Bad debt increased in 2014 as a result of several factors, one of which was our focus on customer acquisition in the Southern California gas market in which we bear customer credit risk. A larger than anticipated percentage of new customers in this market terminated service between 30 and 90 days of coming on flow or were not paying their invoices resulting in disconnect for non-payment, which left the Company attempting to recoup one to three months of outstanding balances from these customers. Our management of customer credit risk in this market was primarily through disconnection and aggressive collection efforts. See “—Southern California Market Entry” below. Bad debt expense attributable to the Northeast Region has also increased in 2014 as we have experienced greater difficulty in collecting higher than normal bills from commercial and residential customers following the extreme weather patterns in that region during the 2014 winter season.
Weather Conditions
Weather conditions directly influence the demand for natural gas and electricity and affect the prices of energy commodities. Our hedging strategy is based on forecasted customer energy usage, which can vary substantially as a result of weather patterns deviating from historical norms. We are particularly sensitive to this variability because of our current substantial concentration and focus on growth in the residential customer segment in which energy usage is highly sensitive to weather conditions that impact heating and cooling demand. In the first half of 2016, we experienced milder than anticipated weather conditions, which negatively impacted overall customer usage, but allowed us to optimize our costs of revenues as commodity prices fell. In the second half of 2016, we experienced marginally warmer than normal weather conditions.
In the early part of 2015, colder than anticipated weather increased volumes and thus positively impacted our first quarter earnings. Warmer than normal weather in the fourth quarter of 2015 in the Northeast negatively impacted natural gas volumes, while we also optimized our costs of revenues as commodity prices fell.
In the first quarter of 2014, extreme weather patterns caused commodity demand and prices to rise significantly beyond industry forecasts. As a result, the retail energy industry generally charged higher prices to its variable-price customers resulting in increased attrition and bad debt expense and was subject to decreased margins on fixed-price contracts due to unanticipated increases in volumetric demand that had to be purchased in the spot market at high prices. Our results during the first quarter of 2014 suffered as a result of this severe weather abnormality. After the first quarter 2014 extreme weather conditions, our major markets returned to historical norms for the remainder of the year.
Asset Optimization
Our natural gas business includes opportunistic transactions in the natural gas wholesale marketplace in conjunction with our retail procurement and hedging activities. Asset optimization opportunities primarily arise during the winter heating season when demand for natural gas is the highest. As such, the majority of our asset optimization profits are made in the winter. Given the opportunistic nature of these activities we experience variability in our earnings from our asset optimization activities from year to year. As these activities are accounted for using mark-to-market accounting, the timing of our revenue recognition often differs from the actual cash settlement.
During each of the years ended
December 31, 2016
and
2015
, we were obligated to pay demand charges of approximately
$2.6 million
under certain long-term legacy transportation assets that our predecessor entity acquired prior to 2013. Although these demand payments will decrease over time, a portion of the related capacity agreements extend through 2028. Net asset optimization results were a loss of
$0.6 million
, a gain of
$1.5 million
and a gain of
$2.3 million
for the year ended
December 31, 2016
,
2015
and
2014
, respectively.
Southern California Market Entry
Starting in the second quarter of 2014 we accelerated our growth by acquiring carbon neutral gas customers in Southern California. Although we were successful in our acquisition of customers, the campaign faced significant challenges. These challenges resulted in higher than estimated customer attrition and bad debt expense. We attributed our high customer attrition and non-payment rates in the Southern California gas market to confusion and lack of awareness by consumers in an early stage competitive market that is also a “dual bill” market for which customers receive two bills, one from the local distribution utility for delivery and one from the retail energy provider for the product. These factors were exacerbated by the lack of an immediate savings from the utility price as the products that we are offering provided carbon neutral natural gas at a fixed price rather than an immediate savings claim. As a result, our monthly attrition in the Southern California gas market averaged 11.4% during the time we were actively marketing there (April 2014 to December 2014), as compared to an average attrition rate of 4.8% for the rest of our markets during 2014. Our bad debt expense in this market was heavily impacted by early stage customer attrition and non-payment rates. As noted above, a much larger than anticipated percentage of new customers in this market terminated or had their services disconnected for non-payment between 30 and 90 days of coming on flow, which left us attempting to recoup one to three months of outstanding balances from these customers. Our ability to manage customer credit risk in this market was primarily through disconnection and aggressive collection efforts. Our bad debt expense in the Southern California gas market during 2014 was $4.8 million, or an average of 51.0%, as compared to $5.4 million, or an average of 3.2%, for all other markets.
During the third quarter of 2014, we responded to the initial negative results in the Southern California gas market by reducing customer acquisition spending in this market, revamping our products, renegotiating our compensation structure with our primary sales vendor, and increasing our efforts to train the vendor and educate the customer, all with the goal of improving the overall economics for this market. By the end of the third quarter, we had significantly reduced customer acquisition spending as the mitigation efforts taken in the quarter were not providing the desired results. In the fourth quarter of 2014, we took further steps to reduce our sales in Southern California, such that we substantially ceased marketing efforts in the beginning of 2015. We focused our efforts on aggressive collection initiatives. We invested $9.8 million acquiring customers in Southern California in 2014, or approximately 37% of total customer acquisition spending of $26.2 million in 2014. We determined that a portion
of our unamortized customer acquisition costs in Southern California in 2014 was impaired, resulting in accelerated amortization of these costs of $6.5 million during the year ended December 31, 2014.
Although marketing efforts in Southern California substantially ceased by the end of 2014, new customers continued to come on-flow in the first quarter of 2015, which continued to negatively impact bad debt and attrition in the first half of 2015. We continued to manage the attrition, primarily due to non-payment, of Southern California customers in 2015. We had approximately 3,000 and 2,000 RCEs remaining in the Southern California market as of December 31, 2015 and 2016, respectively.
Factors Affecting Comparability of Historical Financial Results
Tax Receivable Agreement.
The Tax Receivable Agreement between us and Spark Holdco, NuDevco Retail Holdings and NuDevco Retail, which the Company entered into concurrently with the IPO, between us and Spark HoldCo, NuDevco Retail Holdings and NuDevco Retail provides for the payment by us to Retailco, LLC (as successor to NuDevco Retail Holdings) and NuDevco Retail of
85%
of the net cash savings, if any, in U.S. federal, state and local income tax or franchise tax that we actually realize (or are deemed to realize in certain circumstances) in future periods as a result of (i) any tax basis increases resulting from the purchase by us of Spark HoldCo units from NuDevco Retail Holdings, (ii) any tax basis increases resulting from the exchange of Spark HoldCo units for shares of Class A common stock pursuant to the Exchange Right set forth in the limited liability company agreement of Spark HoldCo (or resulting from an exchange of Spark HoldCo units for cash under the Spark HoldCo limited liability agreement) and (iii) any imputed interest deemed to be paid by us as a result of, and additional tax basis arising from, any payments we make under the Tax Receivable Agreement. In addition, payments we make under the Tax Receivable Agreement will be increased by any interest accrued from the due date (without extensions) of the corresponding tax return. We have recorded 85% of the estimated tax benefit as an increase to amounts payable under the Tax Receivable Agreement as a liability. We retain the benefit of the remaining
15%
of these tax savings. See Note
11
"Income Taxes" for further discussion.
Executive Compensation Programs.
Periodically the Company grants restricted stock units to our officers, employees, non-employee directors and certain employees of our affiliates who perform services for the Company. The restricted stock unit awards vest over approximately one year for non-employee directors and ratably over approximately three or four years for officers, employees and employees of affiliates, with the initial vesting date occurring in May of the subsequent year, and include tandem dividend equivalent rights that will vest upon the same schedule as the underlying restricted stock unit.
Financing.
The total amounts outstanding under our credit agreement prior to our IPO included amounts used to fund equity distributions to our common control owner, which, subsequent to the IPO, we no longer make. Concurrently with the closing of the IPO, we entered into a
$70.0 million
Senior Credit Facility, which was subsequently amended and restated on July 8, 2015, and our prior credit agreement was terminated. As such, historical borrowings under our prior credit agreement may not provide an accurate indication of what we need to operate our natural gas and electricity business.
On June 1, 2016, the Company and the Co-Borrowers entered into Amendment No. 3 to the Senior Credit Facility to, among other things, increase the Working Capital Line from $60.0 million to $82.5 million in accordance with the Co-Borrowers' right to increase under the existing terms of the Senior Credit Facility. Amendment No. 3 also provides for the addition of new lenders and re-allocates working capital and revolving commitments among existing and new lenders. Amendment No. 3 also provides for additional representations of the Co-Borrowers and additional protections of the lenders of the Senior Credit Facility.
On August 1, 2016, the Company and the Co-Borrowers entered into Amendment No. 4 to the Senior Credit Facility to, among other things, amend the provisions under the Acquisition Line to allow for the Provider Companies acquisition. Amendment No. 4 also raises the minimum availability under the Working Capital Line to
$40.0 million
. In addition, Amendment No. 4 designates Major Energy Companies as "unrestricted subsidiaries" upon the closing of such acquisition on August 23, 2016. Refer to Note
3
"Acquisitions" for further discussion.
On September 30, 2016, the Company and the Co-Borrowers elected to reduce the capacity of the Working Capital Line from
$82.5 million
to
$60.0 million
. In December 2016, we elected up to the
$70 million
level. The Senior Credit Facility will mature on July 8, 2017. Borrowings under the Acquisition Line will be repaid
25%
per year with the remainder due at maturity. The outstanding balances under the Working Capital Line and the Acquisition Line are classified as current debt as of December 31, 2016.
Presentation of the Acquisition of the Major Energy Companies.
On April 15, 2016, NG&E completed its acquisition of the Major Energy Companies. On May 3, 2016, we and Spark HoldCo, entered into a Membership
Interest Purchase Agreement (the "Major Purchase Agreement") with Retailco and NG&E for the purchase of all the membership interests of the Major Energy Companies. We completed the acquisition of the Major Energy Companies from NG&E on August 23, 2016. Because the acquisition of the Major Energy Companies was a transfer of equity interests of entities under common control, our historical financial statements previously filed with the SEC have been recast in this Form 10-K to include the results attributable to the Major Energy Companies from April 15, 2016. The unaudited condensed consolidated financial statements for this recasted period have been prepared from NG&E's historical cost-basis and may not necessarily be indicative of the actual results of operations that would have occurred had the Company owned the Major Energy Companies during the recasted period.
How We Evaluate Our Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
(in thousands)
|
2016
|
|
2015
|
|
2014
|
Adjusted EBITDA
|
$
|
81,892
|
|
|
$
|
36,869
|
|
|
$
|
11,324
|
|
Retail Gross Margin
|
$
|
182,369
|
|
|
$
|
113,615
|
|
|
$
|
76,944
|
|
Adjusted EBITDA
. We define “Adjusted EBITDA” as EBITDA less (i) customer acquisition costs incurred in the current period, (ii) net gain (loss) on derivative instruments, and (iii) net current period cash settlements on derivative instruments, plus (iv) non-cash compensation expense, and (v) other non-cash and non-recurring operating items. EBITDA is defined as net income (loss) before provision for income taxes, interest expense and depreciation and amortization.
We deduct all current period customer acquisition costs (representing spending for organic customer acquisitions) in the Adjusted EBITDA calculation because such costs reflect a cash outlay in the year in which they are incurred, even though we capitalize such costs and amortize them over two years in accordance with our accounting policies. The deduction of current period customer acquisition costs is consistent with how we manage our business, but the comparability of Adjusted EBITDA between periods may be affected by varying levels of customer acquisition costs. For example, our Adjusted EBITDA is lower in years of customer growth reflecting larger customer acquisition spending.
We do not deduct the cost of customer acquisitions through acquisitions of business or portfolios of customers in calculated Adjusted EBITDA.
We deduct our net gains (losses) on derivative instruments, excluding current period cash settlements, from the Adjusted EBITDA calculation in order to remove the non-cash impact of net gains and losses on derivative instruments. We also deduct non-cash compensation expense as a result of restricted stock units that are issued under our long-term incentive plan.
We believe that the presentation of Adjusted EBITDA provides information useful to investors in assessing our liquidity and financial condition and results of operations and that Adjusted EBITDA is also useful to investors as a financial indicator of our ability to incur and service debt, pay dividends and fund capital expenditures. Adjusted EBITDA is a supplemental financial measure that management and external users of our combined and consolidated financial statements, such as industry analysts, investors, commercial banks and rating agencies, use to assess the following:
|
|
•
|
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.
|
Retail Gross Margin.
We define retail gross margin as operating income (loss) plus (i) depreciation and amortization expenses and (ii) general and administrative expenses, less (i) net asset optimization revenues, (ii) net
gains (losses) on non-trading derivative instruments, and (iii) net current period cash settlements on non-trading derivative instruments. Retail gross margin is included as a supplemental disclosure because it is a primary performance measure used by our management to determine the performance of our retail natural gas and electricity business by removing the impacts of our asset optimization activities and net non-cash income (loss) impact of our economic hedging activities. As an indicator of our retail energy business’ operating performance, retail gross margin should not be considered an alternative to, or more meaningful than, operating income (loss), its most directly comparable financial measure calculated and presented in accordance with GAAP.
The GAAP measures most directly comparable to Adjusted EBITDA are net income (loss) and net cash provided by operating activities. The GAAP measure most directly comparable to Retail Gross Margin is operating income (loss). Our non-GAAP financial measures of Adjusted EBITDA and Retail Gross Margin should not be considered as alternatives to net income (loss), net cash provided by operating activities, or operating income (loss). Adjusted EBITDA and Retail Gross Margin are not presentations made in accordance with GAAP and have important limitations as analytical tools. You should not consider Adjusted EBITDA or Retail Gross Margin in isolation or as a substitute for analysis of our results as reported under GAAP. Because Adjusted EBITDA and Retail Gross Margin exclude some, but not all, items that affect net income (loss) and net cash provided by operating activities, and are defined differently by different companies in our industry, our definition of Adjusted EBITDA and Retail Gross Margin may not be comparable to similarly titled measures of other companies.
Management compensates for the limitations of Adjusted EBITDA and Retail Gross Margin as analytical tools by reviewing the comparable GAAP measures, understanding the differences between the measures and incorporating these data points into management’s decision-making process.
The following table presents a reconciliation of Adjusted EBITDA to net income (loss) for each of the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
(in thousands)
|
2016
|
|
2015
|
|
2014
|
Reconciliation of Adjusted EBITDA to Net Income (Loss):
|
|
|
|
|
|
Net income
|
$
|
65,673
|
|
|
$
|
25,975
|
|
|
$
|
(4,265
|
)
|
Depreciation and amortization
|
32,788
|
|
|
25,378
|
|
|
22,221
|
|
Interest expense
|
8,859
|
|
|
2,280
|
|
|
1,578
|
|
Income tax expense
|
10,426
|
|
|
1,974
|
|
|
(891
|
)
|
EBITDA
(1)
|
117,746
|
|
|
55,607
|
|
|
18,643
|
|
Less:
|
|
|
|
|
|
Net, Gains (losses) on derivative instruments
|
22,407
|
|
|
(18,497
|
)
|
|
(14,535
|
)
|
Net, Cash settlements on derivative instruments
|
(2,146
|
)
|
|
20,547
|
|
|
(3,479
|
)
|
Customer acquisition costs
|
24,934
|
|
|
19,869
|
|
|
26,191
|
|
Plus:
|
|
|
|
|
|
|
|
|
Non-cash compensation expense
|
5,242
|
|
|
3,181
|
|
|
858
|
|
Contract termination charge related to Major Energy
Companies change of control
|
4,099
|
|
|
—
|
|
|
—
|
|
Adjusted EBITDA
(1)
|
$
|
81,892
|
|
|
$
|
36,869
|
|
|
$
|
11,324
|
|
(1) Includes
$1.1 million
related to the change in fair value as the result of the revaluation of the of the Major Earnout liability at December
31, 2016. Refer to Note
8
"Fair Value Measurements" for further discussion of the revaluation of the Major Earnout.
The following table presents a reconciliation of Adjusted EBITDA to net cash provided by operating activities for each of the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
(in thousands)
|
2016
|
|
2015
|
|
2014
|
Reconciliation of Adjusted EBITDA to net cash provided by operating activities:
|
|
|
|
|
|
Net cash provided by operating activities
|
$
|
67,793
|
|
|
$
|
45,931
|
|
|
$
|
5,874
|
|
Amortization of deferred financing costs
|
(668
|
)
|
|
(412
|
)
|
|
(631
|
)
|
Allowance for doubtful accounts and bad debt expense
|
(1,261
|
)
|
|
(7,908
|
)
|
|
(10,164
|
)
|
Interest expense
|
8,859
|
|
|
2,280
|
|
|
1,578
|
|
Income tax expense
|
10,426
|
|
|
1,974
|
|
|
(891
|
)
|
Changes in operating working capital
|
|
|
|
|
|
Accounts receivable, prepaids, current assets
|
12,135
|
|
|
(18,820
|
)
|
|
13,332
|
|
Inventory
|
542
|
|
|
4,544
|
|
|
3,711
|
|
Accounts payable and accrued liabilities
|
(17,653
|
)
|
|
13,008
|
|
|
(2,466
|
)
|
Other
|
1,719
|
|
|
(3,728
|
)
|
|
981
|
|
Adjusted EBITDA
|
$
|
81,892
|
|
|
$
|
36,869
|
|
|
$
|
11,324
|
|
Cash Flow Data:
|
|
|
|
|
|
Cash flows provided by operating activity
|
$
|
67,793
|
|
|
$
|
45,931
|
|
|
$
|
5,874
|
|
Cash flows used in investing activity
|
$
|
(36,344
|
)
|
|
$
|
(41,943
|
)
|
|
$
|
(3,040
|
)
|
Cash flows used in financing activity
|
$
|
(16,963
|
)
|
|
$
|
(3,873
|
)
|
|
$
|
(5,664
|
)
|
The following table presents a reconciliation of Retail Gross Margin to operating income (loss) for each of the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
(in thousands)
|
2016
|
|
2015
|
|
2014
|
Reconciliation of Retail Gross Margin to Operating Income (Loss):
|
|
|
|
|
|
Operating income (loss)
|
$
|
84,001
|
|
|
$
|
29,905
|
|
|
$
|
(3,841
|
)
|
Depreciation and amortization
|
32,788
|
|
|
25,378
|
|
|
22,221
|
|
General and administrative
|
84,964
|
|
|
61,682
|
|
|
45,880
|
|
Less:
|
|
|
|
|
|
Net asset optimization revenue
|
(586
|
)
|
|
1,494
|
|
|
2,318
|
|
Net, Gains (losses) on non-trading derivative instruments
|
22,254
|
|
|
(18,423
|
)
|
|
(8,713
|
)
|
Net, Cash settlements on non-trading derivative instruments
|
(2,284
|
)
|
|
20,279
|
|
|
(6,289
|
)
|
Retail Gross Margin
|
$
|
182,369
|
|
|
$
|
113,615
|
|
|
$
|
76,944
|
|
Retail Gross Margin - Retail Natural Gas Segment
|
$
|
64,233
|
|
|
$
|
53,360
|
|
|
$
|
44,327
|
|
Retail Gross Margin - Retail Electricity Segment
|
$
|
118,136
|
|
|
$
|
60,255
|
|
|
$
|
32,617
|
|
Combined and Consolidated Results of Operations
Year Ended December 31, 2016
Compared to
Year Ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
In Thousands
|
Year Ended December 31,
|
|
|
|
2016
|
|
2015
|
|
Change
|
Revenues:
|
|
|
|
|
|
|
Retail revenues
|
$
|
547,283
|
|
|
$
|
356,659
|
|
|
$
|
190,624
|
|
Net asset optimization revenues
|
(586
|
)
|
|
1,494
|
|
|
(2,080
|
)
|
Total Revenues
|
546,697
|
|
|
358,153
|
|
|
188,544
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
Retail cost of revenues
|
344,944
|
|
|
241,188
|
|
|
103,756
|
|
General and administrative
|
84,964
|
|
|
61,682
|
|
|
23,282
|
|
Depreciation and amortization
|
32,788
|
|
|
25,378
|
|
|
7,410
|
|
Total Operating Expenses
|
462,696
|
|
|
328,248
|
|
|
134,448
|
|
Operating income (loss)
|
84,001
|
|
|
29,905
|
|
|
54,096
|
|
Other (expense)/income:
|
|
|
|
|
|
|
|
|
Interest expense
|
(8,859
|
)
|
|
(2,280
|
)
|
|
(6,579
|
)
|
Interest and other income
|
957
|
|
|
324
|
|
|
633
|
|
Total other (expenses)/income
|
(7,902
|
)
|
|
(1,956
|
)
|
|
(5,946
|
)
|
Income (loss) before income tax expense
|
76,099
|
|
|
27,949
|
|
|
48,150
|
|
Income tax expense (benefit)
|
10,426
|
|
|
1,974
|
|
|
8,452
|
|
Net income (loss)
|
$
|
65,673
|
|
|
$
|
25,975
|
|
|
$
|
39,698
|
|
Adjusted EBITDA
(1)
|
$
|
81,892
|
|
|
$
|
36,869
|
|
|
$
|
45,023
|
|
Retail Gross Margin
(1)
|
$
|
182,369
|
|
|
$
|
113,615
|
|
|
$
|
68,754
|
|
Customer Acquisition Costs
|
$
|
24,934
|
|
|
$
|
19,869
|
|
|
$
|
5,065
|
|
RCE Attrition
|
4.3%
|
|
|
5.1
|
%
|
|
(0.8)%
|
|
Distributions paid to Class B non-controlling unit holders and dividends paid to Class A common shareholders
|
$
|
(43,297
|
)
|
|
$
|
(20,043
|
)
|
|
$
|
(23,254
|
)
|
|
|
(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.
|
Total Revenues.
Total revenues for the
year ended
December 31, 2016
were approximately
$546.7 million
,
an increase
of approximately
$188.5 million
, or
53%
, from approximately
$358.2 million
for the
year ended
December 31, 2015
. This
increase
was primarily due to an increase in electricity and natural gas volumes driven by acquisitions of the Provider Companies and Major Energy Companies, partially offset by decreased electricity pricing and natural gas pricing.
|
|
|
|
|
Change in electricity volumes sold
|
$
|
231.7
|
|
Change in natural gas volumes sold
|
17.5
|
|
Change in electricity unit revenue per MWh
|
(44.0
|
)
|
Change in natural gas unit revenue per MMBtu
|
(14.6
|
)
|
Change in net asset optimization revenue (expense)
|
(2.1
|
)
|
Change in total revenues
|
$
|
188.5
|
|
Retail Cost of Revenues
. Total retail cost of revenues for the
year ended
December 31, 2016
was approximately
$344.9 million
,
an increase
of approximately
$103.7 million
, or
43%
, from approximately
$241.2 million
for the
year ended
December 31, 2015
. This
increase
was primarily due to additional volumes driven by the acquisitions of the Provider Companies and Major Energy Companies, partially offset by lower electricity and natural gas supply costs.
|
|
|
|
|
Change in electricity volumes sold
|
$
|
170.8
|
|
Change in natural gas volumes sold
|
10.1
|
|
Change in electricity unit cost per MWh
|
(41.0
|
)
|
Change in natural gas unit cost per MMBtu
|
(18.1
|
)
|
Change in value of retail derivative portfolio
|
(18.1
|
)
|
Change in retail cost of revenues
|
$
|
103.7
|
|
General and Administrative Expense
. General and administrative expense for the
year ended
December 31, 2016
was approximately
$85.0 million
,
an increase
of approximately
$23.3 million
, or
38%
, as compared to
$61.7 million
for the
year ended
December 31, 2015
. This
increase
was primarily due to increased billing and other variable costs associated with increased RCEs, including those added as a result of the acquisitions of Provider Companies and Major Energy Companies, increased stock-based compensation associated with higher stock prices and additional equity awards, and additional litigation expense. This increase was partially offset by cost reductions from the Master Service Agreement with Retailco Services and lower bad debt expense as we had better than anticipated collections as a result of new collection initiatives, and as the impact of attrition in the Southern California market was limited to 2015.
Depreciation and Amortization Expense
. Depreciation and amortization expense for the
year ended
December 31, 2016
was approximately
$32.8 million
,
an increase
of approximately
$7.4 million
, or
29%
, from approximately
$25.4 million
for the
year ended
December 31, 2015
. This
increase
was primarily due to the increased amortization expense associated with customer intangibles from the acquisitions of Provider Companies and Major Energy Companies.
Customer Acquisition Cost
. Customer acquisition cost for the
year ended
December 31, 2016
was approximately
$24.9 million
,
an increase
of approximately
$5.0 million
, or
25%
from approximately
$19.9 million
for the
year ended
December 31, 2015
. This
increase
was primarily due to customer acquisition costs of the Major Energy Companies of $7.0 million. The increase was partially offset by decreased organic sales in the first half of 2016 as we shifted our focus to growth through acquisitions.
Year Ended December 31, 2015
Compared to
Year Ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
In Thousands
|
Year Ended December 31,
|
|
|
|
2015
|
|
2014
|
|
Change
|
Revenues:
|
|
|
|
|
|
Retail revenues
|
$
|
356,659
|
|
|
$
|
320,558
|
|
|
$
|
36,101
|
|
Net asset optimization revenues
|
1,494
|
|
|
2,318
|
|
|
(824
|
)
|
Total Revenues
|
358,153
|
|
|
322,876
|
|
|
35,277
|
|
Operating Expenses:
|
|
|
|
|
|
|
Retail cost of revenues
|
241,188
|
|
|
258,616
|
|
|
(17,428
|
)
|
General and administrative
|
61,682
|
|
|
45,880
|
|
|
15,802
|
|
Depreciation and amortization
|
25,378
|
|
|
22,221
|
|
|
3,157
|
|
Total Operating Expenses
|
328,248
|
|
|
326,717
|
|
|
1,531
|
|
Operating income (loss)
|
29,905
|
|
|
(3,841
|
)
|
|
33,746
|
|
Other (expense)/income:
|
|
|
|
|
|
|
Interest expense
|
(2,280
|
)
|
|
(1,578
|
)
|
|
(702
|
)
|
Interest and other income
|
324
|
|
|
263
|
|
|
61
|
|
Total other (expenses)/income
|
(1,956
|
)
|
|
(1,315
|
)
|
|
(641
|
)
|
Income (loss) before income tax expense
|
27,949
|
|
|
(5,156
|
)
|
|
33,105
|
|
Income tax expense (benefit)
|
1,974
|
|
|
(891
|
)
|
|
2,865
|
|
Net income (loss)
|
$
|
25,975
|
|
|
$
|
(4,265
|
)
|
|
$
|
30,240
|
|
Adjusted EBITDA
(1)
|
$
|
36,869
|
|
|
$
|
11,324
|
|
|
$
|
25,545
|
|
Retail Gross Margin
(1)
|
$
|
113,615
|
|
|
$
|
76,944
|
|
|
$
|
36,671
|
|
Customer Acquisition Costs
|
$
|
19,869
|
|
|
$
|
26,191
|
|
|
$
|
(6,322
|
)
|
RCE Attrition
|
5.1
|
%
|
|
4.9%
|
|
|
0.2%
|
|
Distributions paid to Class B non-controlling unit holders and dividends paid to Class A common shareholders
|
$
|
(20,043
|
)
|
|
$
|
(3,305
|
)
|
|
$
|
(16,738
|
)
|
|
|
(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.
|
Total Revenues.
Total revenues for the year ended
December 31, 2015
were approximately
$358.2 million
,
an increase
of approximately
$35.3 million
, or
11%
, from approximately
$322.9 million
for the year ended
December 31, 2014
. This increase was primarily due to an increase in electricity volumes, partially offset by decreases in natural gas volumes, electricity pricing and natural gas pricing. The $63.4 million increase in revenues due to our increase in electricity volumes was primarily due to the acquisitions of Oasis and CenStar and organic growth in our electricity utility territories in the East. This increase was offset by a decrease of $18.7 million from decreases in electricity and natural gas pricing, which were driven by falling commodity prices as well as overall pricing decreases due to our increased commercial customer count after the acquisitions of CenStar and Oasis. Additionally, an $8.6 million decrease in revenues was due to our decrease in natural gas volumes in our natural gas utility territories in the East and Midwest and the shift of marketing efforts from commercial customers to residential customers.
|
|
|
|
|
Change in electricity volumes sold
|
$
|
63.4
|
|
Change in natural gas volumes sold
|
(8.6
|
)
|
Change in electricity unit revenue per MWh
|
(10.3
|
)
|
Change in natural gas unit revenue per MMBtu
|
(8.4
|
)
|
Change in net asset optimization revenue (expense)
|
(0.8
|
)
|
Change in total revenues
|
$
|
35.3
|
|
Retail Cost of Revenues
. Total retail cost of revenues for the year ended
December 31, 2015
was approximately
$241.2 million
,
a decrease
of approximately
$17.4 million
, or
7%
, from approximately
$258.6 million
for the year ended
December 31, 2014
.
T
his decrease was primarily due to lower electricity and natural gas supply costs and lower natural gas volumes, partially offset by higher electricity volumes.
The decreases due to lower electricity and natural gas supply costs were $26.3 million and $20.1 million, respectively. These supply cost decreases were due to the overall lower commodity price environment in 2015, compared with exacerbated pricing in early 2014 caused by extreme weather patterns in the Northeast. Additionally, lower natural gas volumes resulted in a $6.0 million decrease in retail cost of revenues, which was a driven by gas attrition outpacing the addition of new gas customers. We saw higher gas usage in 2014 resulting from the extreme weather conditions in the Northeast affecting the first quarter, while 2015 did not see this high usage pattern. We also recorded a $16.8 million loss due to the change in the value of our non-trading derivative portfolio used for hedging. These decreases were offset by an increase of $51.8 million due to higher electricity volumes, primarily from our acquisitions of Oasis and CenStar as well as increased electricity customers from organic sales strategies.
|
|
|
|
|
Change in electricity volumes sold
|
$
|
51.8
|
|
Change in natural gas volumes sold
|
(6.0
|
)
|
Change in electricity unit cost per MWh
|
(26.3
|
)
|
Change in natural gas unit cost per MMBtu
|
(20.1
|
)
|
Change in value of retail derivative portfolio
|
(16.8
|
)
|
Change in retail cost of revenues
|
$
|
(17.4
|
)
|
General and Administrative Expense
. General and administrative expense for the year ended
December 31, 2015
was approximately
$61.7 million
,
an increase
of approximately
$15.8 million
or
34%
, as compared to
$45.9 million
for the year ended
December 31, 2014
. This increase was primarily due to increased billing and other variable costs associated with increased RCEs, including those added as a result of the acquisitions of Oasis and CenStar, and increased costs associated with being a public company for a full year.
Depreciation and Amortization Expense
. Depreciation and amortization expense for the year ended
December 31, 2015
was approximately
$25.4 million
,
an increase
of approximately
$3.2 million
, or
14%
, from approximately
$22.2 million
for the year ended
December 31, 2014
. This increase was primarily due to the amortization from higher average customer relationships and customer acquisition costs amortizing in 2015 than in 2014, primarily due to the acquisitions of Oasis, CenStar and other portfolios of customer contracts.
Customer Acquisition Cost.
Customer acquisition cost for the year ended
December 31, 2015
was approximately
$19.9 million
,
a decrease
of approximately
$6.3 million
, or
24%
from approximately
$26.2 million
for the year ended
December 31, 2014
. This
decrease
was due to the slowing of organic additions as we shifted our focus to acquisitions and recent changes to our residential vendor commission payment structure in the third quarter of 2015, which resulted in decreased customer acquisition spending as vendors adapted to the new structure in the third and fourth quarters of 2015.
Operating Segment Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
|
(in thousands, except volume and per unit operating data)
|
Retail Natural Gas Segment
|
|
|
|
|
|
Total Revenues
|
$
|
129,468
|
|
|
$
|
128,663
|
|
|
$
|
146,470
|
|
Retail Cost of Revenues
|
58,149
|
|
|
70,504
|
|
|
109,164
|
|
Less: Net Asset Optimization Revenues
|
(586
|
)
|
|
1,494
|
|
|
2,318
|
|
Less: Net Gains (Losses) on non-trading derivatives, net of cash settlements
|
7,672
|
|
|
3,305
|
|
|
(9,339
|
)
|
Retail Gross Margin
(1)
—Gas
|
$
|
64,233
|
|
|
$
|
53,360
|
|
|
$
|
44,327
|
|
Volumes—Gas (MMBtus)
|
16,819,713
|
|
|
14,786,681
|
|
|
15,724,708
|
|
Retail Gross Margin
(2)
—Gas per MMBtu
|
$
|
3.82
|
|
|
$
|
3.61
|
|
|
$
|
2.82
|
|
Retail Electricity Segment
|
|
|
|
|
|
Total Revenues
|
$
|
417,229
|
|
|
$
|
229,490
|
|
|
$
|
176,406
|
|
Retail Cost of Revenues
|
286,795
|
|
|
170,684
|
|
|
149,452
|
|
Less: Net Gains (Losses) on non-trading derivatives, net of cash settlements
|
12,298
|
|
|
(1,449
|
)
|
|
(5,663
|
)
|
Retail Gross Margin
(1)
—Electricity
|
$
|
118,136
|
|
|
$
|
60,255
|
|
|
$
|
32,617
|
|
Volumes—Electricity (MWhs)
|
4,170,593
|
|
|
2,075,479
|
|
|
1,526,652
|
|
Retail Gross Margin
(2)
—Electricity per MWh
|
$
|
28.33
|
|
|
$
|
29.03
|
|
|
$
|
21.37
|
|
|
|
(1)
|
Reflects the Retail Gross Margin attributable to our Retail Natural Gas Segment or Retail Electricity Segment, as applicable. Retail Gross Margin is a non-GAAP financial 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.
|
|
|
(2)
|
Reflects the Retail Gross Margin for the Retail Natural Gas Segment or Retail Electricity Segment, as applicable, divided by the total volumes in MMBtu or MWh, respectively.
|
Year Ended December 31, 2016
Compared to the
Year Ended December 31, 2015
Retail Natural Gas Segment
Total revenues for the Retail Natural Gas Segment for the year ended
December 31, 2016
were approximately
$129.5 million
,
an increase
of approximately
$0.8 million
, or
1%
, from approximately
$128.7 million
for the year ended
December 31, 2015
. This
increase
was primarily attributable to an increase in customer sales volumes resulting from the acquisition of Major Energy Companies, which increased total revenues by
$17.5 million
. This increase was largely offset by lower rates driven by the lower commodity pricing environment, which resulted in a decrease in total revenues of
$14.6 million
, and a decrease of
$2.1 million
in net optimization revenues.
Retail cost of revenues for the Retail Natural Gas Segment for the year ended
December 31, 2016
were approximately
$58.1 million
,
a decrease
of approximately
$12.4 million
, or
18%
, from approximately
$70.5 million
for the year ended
December 31, 2015
. This
decrease
was due to decreased supply costs, which resulted in a decrease of
$18.1 million
, and a decrease of
$4.4 million
in the value of our retail derivative portfolio used for hedging. These decreases were partially offset by an increase of
$10.1 million
related to increased volume resulting from the acquisition of the Major Energy Companies.
Retail gross margin for the Retail Natural Gas Segment for the year ended
December 31, 2016
was approximately
$64.2 million
,
an increase
of approximately
$10.8 million
, or
20%
from approximately
$53.4 million
for the year ended
December 31, 2015
, as indicated in the table below (in millions).
|
|
|
|
|
Change in volumes sold
|
$
|
7.3
|
|
Change in unit margin per MMBtu
|
3.5
|
|
Change in retail natural gas segment retail gross margin
|
$
|
10.8
|
|
Unit margins were positively impacted by the overall lower commodity price environment.
The volumes of natural gas sold
increased
from
14,786,681
MMBtu for the year ended
December 31, 2015
to
16,819,713
MMBtu for the year ended
December 31, 2016
. This
increase
was primarily due to our acquisition of Major Energy Companies.
Retail Electricity Segment
Retail revenues for the Retail Electricity Segment for the year ended
December 31, 2016
was approximately
$417.2 million
,
an increase
of approximately
$187.7 million
, or
82%
, from approximately
$229.5 million
for the year ended
December 31, 2015
. This
increase
was primarily due to an increase in volume from the acquisitions of the Major Energy Companies and the Provider Companies and the addition of several higher volume commercial customers in the East, which resulted in an increase in revenues of
$231.7 million
. This increase was partially offset by a decrease in electricity pricing, driven by the lower commodity pricing environment from milder than anticipated weather, which resulted in a decrease of
$44.0 million
.
Retail cost of revenues for the Retail Electricity Segment for the year ended
December 31, 2016
was approximately
$286.8 million
,
an increase
of approximately
$116.1 million
, or
68%
, from approximately
$170.7 million
for the year ended
December 31, 2015
. This
increase
was primarily due to an increase in volume as a result of the acquisitions of the Major Energy Companies and the Provider Companies, as well as organic growth in the East, resulting in an increase of
$170.8 million
. This increase was partially offset by a decrease of
$13.7 million
due to a change in the value of our retail derivative portfolio used for hedging and decreased commodity prices, resulting in a decrease in retail cost of revenues of
$41.0 million
.
Retail gross margin for the Retail Electricity Segment for the year ended
December 31, 2016
was approximately
$118.1 million
,
an increase
of approximately
$57.8 million
, or
96%
, as compared to
$60.3 million
for the year ended
December 31, 2015
as indicated in the table below (in millions).
|
|
|
|
|
Change in volumes sold
|
$
|
60.8
|
|
Change in unit margin per MWh
|
(3.0
|
)
|
Change in retail electricity segment retail gross margin
|
$
|
57.8
|
|
Unit margins were positively impacted by an increase in volume as a result of the acquisitions of the Major Energy Companies and the Provider Companies.
The volumes of electricity sold
increased
from
2,075,479
MWh for the year ended
December 31, 2015
to
4,170,593
MWh for the year ended
December 31, 2016
. This
increase
was primarily due to addition of customers through the acquisitions of Major Energy Companies and Provider Companies and organic growth in the East.
Year Ended December 31, 2015
Compared to the
Year Ended December 31, 2014
Retail Natural Gas Segment
Total revenues for the Retail Natural Gas Segment for the year ended December 31, 2015 were approximately $128.7 million, a decrease of approximately $17.8 million, or 12%, from approximately $146.5 million for the year ended December 31, 2014. This decrease was primarily due to lower customer sales volumes primarily in the East and Midwest, lower average gas RCEs and a return to normalized weather patterns in 2015, resulting in a decrease in revenues of $8.6 million, and decreased pricing, in part due to a return to normalized weather patterns in 2015, resulting in a decrease in revenues of $8.4 million.
Retail cost of revenues for the Retail Natural Gas Segment for the year ended December 31, 2015 were approximately $70.5 million, a decrease of approximately $38.7 million, or 35%, from approximately $109.2 million for the year ended December 31, 2014. This decrease was primarily due to lower natural gas supply costs of $20.1 million, in part due to lower costs in 2015 compared to capacity constraints and higher usage from extreme weather conditions in the Northeast affecting the first quarter of 2014. Additionally, this we recorded a $12.6 million loss due to the decrease in the value of our non-trading derivative portfolio used for hedging and a decrease of $6.0 million resulting from lower customer sales volumes, primarily in the Midwest and East.
Retail gross margin for the Retail Natural Gas Segment for the year ended December 31, 2015 was approximately $53.4 million, an increase of approximately $9.1 million, or 21% as compared to $44.3 million for the year ended December 31, 2014, as indicated in the table below (in millions).
|
|
|
|
|
Change in volumes sold
|
$
|
(2.6
|
)
|
Change in unit margin per MMBtu
|
11.7
|
|
Change in retail natural gas segment retail gross margin
|
$
|
9.1
|
|
Unit margins were positively impacted by expanded spot margins from the overall lower commodity price environment.
The volumes of natural gas sold decreased from 15,724,708 MMBtu for the year ended December 31, 2014 to 14,786,681 MMBtu for the year ended December 31, 2015. This decrease was primarily due to our decreasing organic customer base and warmer than expected weather in fourth quarter of 2015, partially offset by the addition of customers through the acquisitions of CenStar and Oasis.
Retail Electricity Segment
Retail revenues for the Retail Electricity Segment for the year ended December 31, 2015 was approximately $229.5 million, an increase of approximately $53.1 million, or 30%, from approximately $176.4 million for the year ended
December 31, 2014. This increase was primarily due to higher customer sales volumes resulting in an increase in retail revenues of $63.4 million, primarily due to our acquisitions of Oasis and CenStar and from organic growth primarily in the East, partially offset by lower customer sales volumes in the Southwest due to a milder summer. This increase was partially offset by a decrease in retail revenues of $10.3 million due to the overall lower commodity pricing environment.
Retail cost of revenues for the Retail Electricity Segment for the year ended December 31, 2015 was approximately $170.7 million, an increase of approximately $21.2 million, or 14%, from approximately $149.5 million for the year ended December 31, 2014. This increase was primarily due to higher customer sales volumes, which resulted in an increase of approximately $51.7 million, primarily attributable to the acquisitions of Oasis and CenStar and organic growth in the East. This increase was offset by lower supply costs of $26.3 million due to the overall lower commodity price environment. Additionally, we recorded a loss of $4.2 million due to the decrease in the value of our non-trading derivative portfolio used for hedging.
Retail gross margin for the Retail Electricity Segment for the year ended December 31, 2015 was approximately $60.2 million, an increase of approximately $27.6 million, or 85%, as compared to $32.6 million for the year ended December 31, 2014 as indicated in the table below (in millions).
|
|
|
|
|
Change in volumes sold
|
$
|
11.7
|
|
Change in unit margin per MWh
|
15.9
|
|
Change in retail electricity segment retail gross margin
|
$
|
27.6
|
|
Unit margins were positively impacted by the overall lower commodity price environment.
The volumes of electricity sold increased from 1,526,652 MWh for the year ended December 31, 2014 to 2,075,479 MWh for the year ended December 31, 2015. This increase was primarily due to the addition of customers through the acquisitions of Oasis and CenStar and organic growth in East.
Liquidity and Capital Resources
Our liquidity requirements fluctuate with our customer acquisition costs, acquisitions, collateral posting requirements on our derivative instruments portfolio, distributions, the effects of the timing between payments of payables and receipts of receivables, including bad debt receivables, and our general working capital needs for ongoing operations. Our borrowings under the Senior Credit Facility are also subject to material variations on a seasonal basis due to the timing of commodity purchases to satisfy required natural gas inventory purchases and to meet customer demands during periods of peak usage. Moreover, estimating our liquidity requirements is highly dependent on then-current market conditions, including forward prices for natural gas and electricity, and market volatility.
Our primary sources of liquidity are cash generated from operations and borrowings under our Senior Credit Facility. We believe that cash generated from these sources will be sufficient to sustain current operations and to pay required taxes and quarterly cash distributions including the quarterly dividend to the holders of the Class A common stock for the next twelve months.
We amended and restated the Senior Credit Facility on July 8, 2015. The amended covenants under the Senior Credit Facility requires us to hold increasing levels of net working capital over time. The Senior Credit Facility, as amended, includes a $25 million secured revolving line of credit ("Acquisition Line") for the purpose of financing permitted acquisitions, which enables us to pursue growth through mergers and acquisitions. We are obligated to make payments outstanding under the Acquisition Line of 25% per year, which in turn increases availability under the line, with the balance due at maturity. We will be constrained in our ability to grow through acquisitions using financing under the Senior Credit Facility to the extent we have utilized the capacity under this Acquisition Line. In addition, the Senior Credit Facility requires us to finance permitted acquisitions with at least 25% of either cash on hand, equity contributions or subordinated debt. In order to finance the acquisitions of Oasis and CenStar, we have
issued convertible subordinated notes to an affiliate of our Founder and majority shareholder. There can be no assurance that our Founder and majority shareholder and their affiliates will continue to finance our acquisition activities through such notes. The Senior Credit Facility will mature on July 8, 2017. We are in the process of negotiating a new credit facility.
On October 7, 2016, we filed a registration statement under the Securities Act on Form S-3 covering offers and sales, from time to time, by us of up to
$200,000,000
of Class A common stock, preferred stock, depositary shares and warrants, and by the selling stockholders named therein of up to
11,339,563
shares of Class A common stock. The registration statement was declared effective on October 20, 2016.
On December 27, 2016, we entered into the
$25.0 million
Subordinated Facility with Retailco, which is wholly owned by our Founder. Please see "
__
Subordinated Debt Facility" below for a description of the Subordinated Facility.
Based upon our current plans, level of operations and business conditions, we believe that our cash on hand, cash generated from operations, and available borrowings under the Senior Credit Facility and Subordinated Debt Facility will be sufficient to meet our capital requirements and working capital needs. We believe that the financing of any additional growth through acquisitions in 2017 may require equity financing and/or further expansion of our Senior Credit Facility to accommodate such growth.
The following table details our total liquidity as of the date presented:
|
|
|
|
|
|
December 31,
|
($ in thousands)
|
2016
|
Cash and cash equivalents
|
$
|
18,960
|
|
Senior Credit Facility Working Capital Line Availability
(1)
|
11,366
|
|
Senior Credit Facility Acquisition Line Availability
(2)
|
2,712
|
|
Subordinated Debt Availability
|
20,000
|
|
Total Liquidity
|
$
|
53,038
|
|
(1) Subject to Senior Credit Facility borrowing base restrictions. See "
__
Cash Flows
__
Senior Credit Facility."
(2) Subject to Senior Credit Facility covenant restrictions. See "
__
Cash Flows
__
Senior Credit Facility."
Capital expenditures for the year ended
December 31, 2016
included approximately
$24.9 million
on customer acquisitions and approximately
$2.3 million
related to information systems improvements.
The Spark HoldCo, LLC Agreement provides, to the extent cash is available, for distributions pro rata to the holders of Spark HoldCo units such that we receive an amount of cash sufficient to cover the estimated taxes payable by us, the targeted quarterly dividend we intend to pay to holders of our Class A common stock, and payments under the Tax Receivable Agreement we have entered into with Spark HoldCo, Retailco and NuDevco Retail.
We paid dividends to holders of our Class A common stock for the year ended
December 31, 2016
of approximately
$1.45
per share or
$8.4 million
. On
January 19, 2017
, our Board of Directors declared a quarterly dividend of
$0.3625
per share to holders of the Class A common stock as of
March 1, 2017
. This dividend will be paid on
March 16, 2017
. Our ability to pay dividends in the future will depend on many factors, including the performance of our business in the future and restrictions under our Senior Credit Facility. The financial covenants included in the Senior Credit Facility require the Company to retain increasing amounts of working capital over time, which may have the effect of restricting our ability to pay dividends. Management does not currently believe that the financial covenants in the Senior Credit Facility will cause any such restrictions.
As of
December 31, 2016
, in order to pay our stated dividends to holders of our Class A common stock and corresponding distributions to holders of our non-controlling interest, Spark HoldCo generally is required to distribute approximately
$14.8 million
on an annualized basis to holders of its Spark HoldCo units. If our business does not generate enough cash for Spark HoldCo to make such distributions, we may have to borrow to pay our
dividend. If our business generates cash in excess of the amounts required to pay an annual dividend of
$1.45
per share of Class A common stock, we currently expect to reinvest any such excess cash flows in our business and not increase the dividends payable to holders of our Class A common stock. However, our future dividend policy is within the discretion of our board of directors and will depend upon various factors, including the results of our operations, our financial condition, capital requirements and investment opportunities.
We expect to make payments pursuant to the Tax Receivable Agreement that we have entered into with Retailco LLC (as assignee of NuDevco Retail Holdings), NuDevco Retail and Spark HoldCo in connection with our IPO. Except in cases where we elect to terminate the Tax Receivable Agreement early (or the Tax Receivable Agreement is terminated early due to certain mergers or other changes of control) or we have available cash but fail to make payments when due, generally we may elect to defer payments due under the Tax Receivable Agreement for up to five years if we do not have available cash to satisfy our payment obligations under the Tax Receivable Agreement or if our contractual obligations limit our ability to make these payments. Any such deferred payments under the Tax Receivable Agreement generally will accrue interest. If we were to defer substantial payment obligations under the Tax Receivable Agreement on an ongoing basis, the accrual of those obligations would reduce the availability of cash for other purposes, but we would not be prohibited from paying dividends on our Class A common stock.
We did not meet the threshold coverage ratio required to fund the first payment to NuDevco Retail Holdings under the Tax Receivable Agreement during the four-quarter period ending September 30, 2015. As such, the initial payment under the Tax Receivable Agreement due in late 2015 was deferred pursuant to the terms thereof.
We met the threshold coverage ratio required to fund the first TRA Payment to Retailco and NuDevco Retail under the Tax Receivable Agreement during the four-quarter period ending September 30, 2016, resulting in an initial TRA Payment of $1.4 million becoming due in December 2016. On November 6, 2016, Retailco and NuDevco Retail granted us the right to defer the TRA Payment until May 2018. During the period of time when we have elected to defer the TRA Payment, the outstanding payment amount will accrue interest at a rate calculated in the manner provided for under the Tax Receivable Agreement. The liability has been classified as non-current in our consolidated balance sheet at December 31, 2016. See Note
13
“Transactions with Affiliates” in the notes to our consolidated financial statements for additional details on the Tax Receivable Agreement. See also “Risk Factors—Risks Related to our Class A Common Stock” for risks related to the Tax Receivable Agreement.
Pacific Summit Energy LLC
The Major Energy Companies we acquired are party to three trade credit arrangements with Pacific Summit Energy LLC (“Pacific Summit”), which consist of purchase agreements, operating agreements relating to purchasing terms, security agreements, lockbox agreements and guarantees, providing for the exclusive supply of gas and electricity on credit by Pacific Summit to the Major Energy Companies for resale to end users.
The arrangements allow the Major Energy Companies to purchase gas and electricity on credit at fixed prices or prices to be determined at the time of the transaction confirmation. Under the arrangements, when the costs that Pacific Summit has paid to procure and deliver the gas and electricity exceed the payments that the Major Energy Companies have made attributable to the gas and electricity purchased, the Major Energy Companies incur interest on the difference at the floating 90-day LIBOR rate plus 300 basis points. The outstanding balance of the difference may not exceed $15.0 million for Major Energy Services, LLC, and $20.0 million for each of Major Energy Electric Services, LLC and Respond Power, LLC. The operating agreements also allow Pacific Summit to provide credit support, with a limit of $10.0 million for Major Energy Services, LLC and $20.0 million for each of Major Energy Electric Services, LLC and Respond Power, LLC, which also incurs interest at the floating 90-day LIBOR rate plus 300 basis points (except for certain credit support guaranties that do not bear interest). In connection with these arrangements, the Major Companies have granted first liens to Pacific Summit on a substantial portion of the Major Companies’ assets, including present and future accounts receivable, inventory, liquid assets, and control agreements relating to bank accounts. As of December 31, 2016, we had aggregate outstanding payables under these arrangements of approximately
$15.5 million
, bearing an interest rate of
4.0%
. We are also the beneficiary of various credit support guarantees issued by Pacific Summit under these arrangements as of such date.
Pursuant to the operating agreements and the lockbox agreements, payments from the Major Energy Companies are placed into a secured lockbox. The Major Energy Companies are required to maintain a minimum balance in the lockbox accounts, and payments from the lockbox are made to Pacific Summit prior to any payment to the Major Energy Companies. To secure the payment obligations of the Major Energy Companies under the arrangements, Pacific Summit has a security interest, in among other things, funds in the lockbox account, certain accounts receivable and inventory supplied by Pacific Summit. Each of the Major Energy Companies has also guaranteed the payment obligations of the other Major Energy Companies under these arrangements.
Each of the arrangements has a primary term expiring on March 31, 2017, which term automatically renews for one year periods unless either party notifies the other 180 days prior to the expiration of the term. On September 27, 2016, we notified Pacific Summit of our election to trigger the expiration of these arrangements as of March 31, 2017, at the end of the primary term. Upon termination of the Pacific Summit arrangements, the Major Energy Companies will become co-borrowers under the Senior Credit Facility, and their credit requirements and support obligation will be absorbed under our Senior Credit Facility.
Cash Flows
Year Ended
December 31, 2016
Compared to the
Year Ended
December 31, 2015
Our cash flows were as follows for the respective periods (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2016
|
|
2015
|
|
Change
|
Net cash provided by operating activities
|
$
|
67,793
|
|
|
$
|
45,931
|
|
|
$
|
21,862
|
|
Net cash used in investing activities
|
$
|
(36,344
|
)
|
|
$
|
(41,943
|
)
|
|
$
|
5,599
|
|
Net cash used in financing activities
|
$
|
(16,963
|
)
|
|
$
|
(3,873
|
)
|
|
$
|
(13,090
|
)
|
Cash Flows Used in Operating Activities
. Cash flows
provided by
operating activities for the year ended
December 31, 2016
increased
by
$21.9 million
compared to the year ended
December 31, 2015
. The increase was primarily due to an increase in retail gross margin in 2016, including the acquisitions of the Provider Companies and the Major Energy Companies.
Cash Flows Used in Investing Activities
. Cash flows
used in
investing activities
decreased
by
$5.6 million
for the year ended
December 31, 2016
, primarily driven by the decrease in cash used for acquisitions in 2016 compared to 2015.
Cash Flows Used in Financing Activities
. Cash flows
used in
financing activities
increased
by
$13.1 million
for the year ended
December 31, 2016
primarily due to additional dividends and distributions, respectively, made to holders of our Class A common stock and Class B common stock, partially offset by increased net utilization of our Senior Credit Facility and equity issuance to our affiliates of our Founder.
Year Ended
December 31, 2015
Compared to the
Year Ended
December 31, 2014
Our cash flows were as follows for the respective periods (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2015
|
|
2014
|
|
Change
|
|
|
|
|
|
|
Net cash provided by operating activities
|
$
|
45,931
|
|
|
$
|
5,874
|
|
|
$
|
40,057
|
|
Net cash used in investing activities
|
$
|
(41,943
|
)
|
|
$
|
(3,040
|
)
|
|
$
|
(38,903
|
)
|
Net cash used in financing activities
|
$
|
(3,873
|
)
|
|
$
|
(5,664
|
)
|
|
$
|
1,791
|
|
Cash Flows Provided by Operating Activities
. Cash flows provided by operating activities for the year ended
December 31, 2015
increased by
$40.1 million
compared to the year ended
December 31, 2014
. The increase was primarily due to an increase in retail gross margin, due to the lower commodity price environment and operations from the acquisitions of CenStar and Oasis. Additionally, the Company spent less on customer acquisition spending in 2015 and instead focused on acquisitions as discussed below for investing activities. These increases were partially offset by higher settlements on derivative instruments and lower operating working capital.
Cash Flows Used in Investing Activities
. Cash flows used in investing activities increased by
$38.9 million
for the year ended
December 31, 2015
, which was primarily due to the cash used in the acquisitions of CenStar and Oasis.
Cash Flows Used in Financing Activities
. Cash flows used in financing activities decreased by
$1.8 million
for the year ended
December 31, 2015
primarily due to a proceeds of $7.1 million from the issuance of the CenStar and Oasis Notes and a reduction in net distributions (member distributions prior to the IPO and distributions and dividends on common stock after the IPO) in 2015 of $19.7 million, offset by reduced net borrowings under the Senior Credit Facility of $25.1 million.
Senior Credit Facility
The Company, as guarantor, and Spark HoldCo (the “Borrower,” and together with Spark Energy, LLC, Spark Energy Gas, LLC, CenStar Energy Corp, CenStar Operating Company, LLC, Oasis Power Holdings, LLC and Oasis Power, LLC, Electricity Maine, LLC, Electricity N.H., LLC and Provider Power Mass, LLC, each a subsidiary of Spark HoldCo, the “Co-Borrowers”) are party to a senior secured revolving credit facility, as amended (“Senior Credit Facility”).
On June 1, 2016, the Company and the Co-Borrowers entered into Amendment No. 3 to the Senior Credit Facility to, among other things, increase the Working Capital Line from $60.0 million to $82.5 million in accordance with the Co-Borrowers' right to increase under the existing terms of the Senior Credit Facility. Amendment No. 3 also provides for the addition of new lenders and re-allocates working capital and revolving commitments among existing and new lenders. Amendment No. 3 also provides for additional representations of the Co-Borrowers and additional protections of the lenders of the Senior Credit Facility.
The Company and the Co-Borrowers entered into Amendment No. 4 to the Senior Credit Facility, effective August 1, 2016, to, among other things, provide for the acquisition of the Provider Companies and certain additional amendments automatically upon the closing of the acquisition of the Major Energy Companies. Upon the closing of the acquisition of the Major Energy Companies, the Major Energy Companies were designated unrestricted subsidiaries, as that term is defined in the Senior Credit Facility. Amendment No. 4 also raised the minimum availability under the Working Capital Line to
$40.0 million
.
At the Borrower's election, the interest rate under the Working Capital Line is generally determined by reference to:
|
|
•
|
the Eurodollar rate plus an applicable margin of up to
3.00%
per annum (based upon the prevailing utilization); or
|
|
|
•
|
the alternate base rate plus an applicable margin of up to
2.00%
per annum (based upon the prevailing utilization). The alternate base rate is equal to the highest of (i) Société Générale’s prime rate, (ii) the federal funds rate plus
0.50%
per annum, or (iii) the reference Eurodollar rate plus
1.00%
; or
|
|
|
•
|
the rate quoted by Société Générale as its cost of funds for the requested credit plus up to
2.50%
per annum (based upon the prevailing utilization).
|
The interest rate is generally reduced by
25 basis points
if utilization under the Working Capital Line is below
fifty
percent.
Borrowings under the Acquisition Line are generally determined by reference to:
|
|
•
|
the Eurodollar rate plus an applicable margin of up to
3.75%
per annum (based upon the prevailing utilization); or
|
|
|
•
|
the alternate base rate plus an applicable margin of up to
2.75%
per annum (based upon the prevailing utilization). The alternate base rate is equal to the highest of (i) Société Générale's prime rate, (ii) the federal funds rate plus
0.50%
per annum, or (iii) the reference Eurodollar rate plus
1.00%
.
|
The Co-Borrowers pay an annual commitment fee of
0.375%
or
0.50%
on the unused portion of the Working Capital Line, depending upon the unused capacity, and
0.50%
on the unused portion of the Acquisition Line. The lending syndicate under the Senior Credit Facility is entitled to several additional fees including an upfront fee, annual agency fee, and fronting fees based on a percentage of the face amount of letters of credit payable to any syndicate member that issues a letter of credit.
The Company has the ability to elect the availability under the Working Capital Line between
$40.0 million
to
$82.5 million
. On September 30, 2016, the Company and the Co-Borrowers elected to reduce the capacity of the Working Capital Line from $82.5 million to $60.0 million. On
December 31, 2016
, the Company and the Co-Borrowers elected an availability of $70 million under the Working Capital Line. Availability under the working capital line is subject to borrowing base limitations. The borrowing base is calculated primarily based on
80%
to
90%
of the value of eligible accounts receivable and unbilled product sales (depending on the credit quality of the counterparties) and inventory and other working capital assets. The Co-Borrowers must generally seek approval of the agent or the lenders for permitted acquisitions to be financed under the Acquisition Line.
The Senior Credit Facility is secured by pledges of the equity of the portion of Spark HoldCo owned by the Company and of the equity of Spark HoldCo’s subsidiaries (excluding the Major Energy Companies) and the Co-Borrowers’ present and future subsidiaries, all of the Co-Borrowers’ and their subsidiaries’ present and future property and assets, including accounts receivable, inventory and liquid investments, and control agreements relating to bank accounts. The Major Energy Companies are excluded from the definition of "Borrowers" under the Senior Credit Facility. Accordingly, we do not factor in their working capital into our working capital covenants.
The Senior Credit Facility also contains covenants that, among other things, require the maintenance of specified ratios or conditions as follows:
|
|
•
|
Minimum Net Working Capital
. The Co-Borrowers must maintain minimum consolidated net working capital equal to the greater of
$5.0 million
or
15%
of the elected availability under the Working Capital Line.
|
|
|
•
|
Minimum Adjusted Tangible Net Worth.
The Co-Borrowers must maintain a minimum consolidated adjusted tangible net worth at all times equal to the net cash proceeds from equity issuances occurring after the date of the Senior Credit Facility plus the greater of (i)
20%
of aggregate commitments under the Working Capital Line plus
33%
of borrowings under the Acquisition Line and (ii)
$18.0 million
.
|
|
|
•
|
Minimum Fixed Charge Coverage Ratio.
Spark Energy, Inc. must maintain a minimum fixed charge coverage ratio of
1.20
to 1.00 (
1.25
to 1.00 commencing March 31, 2017). The Fixed Charge Coverage Ratio is defined as the ratio of (a) Adjusted EBITDA to (b) the sum of consolidated interest expense (other than interest paid-in-kind in respect of any Subordinated Debt), letter of credit fees, commitment fees, acquisition earn-out payments, distributions and scheduled amortization payments.
|
|
|
•
|
Maximum Total Leverage Ratio.
Spark Energy, Inc. must maintain a ratio of total indebtedness (excluding the Working Capital Facility and qualifying subordinated debt) to Adjusted EBITDA of a maximum of
2.50
to 1.00.
|
The Senior Credit Facility contains various negative covenants that limit the Company’s ability to, among other things, do any of the following:
|
|
•
|
incur certain additional indebtedness;
|
|
|
•
|
engage in certain asset dispositions;
|
|
|
•
|
make certain payments, distributions, investments, acquisitions or loans;
|
|
|
•
|
enter into transactions with affiliates.
|
Spark Energy, Inc. is entitled to pay cash dividends to the holders of the Class A common stock, and Spark HoldCo is entitled to make cash distributions to NuDevco Retail Holdings, LLC so long as: (a) no default exists or would result from such a payment; (b) the Co-Borrowers are in pro forma compliance with all financial covenants before and after giving effect to such payment and (c) the outstanding amount of all loans and letters of credit does not exceed the borrowing base limits. Spark HoldCo’s inability to satisfy certain financial covenants or the existence of an event of default, if not cured or waived, under the Senior Credit Facility could prevent the Company from paying dividends to holders of the Class A common stock.
The Senior Credit Facility contains certain customary representations and warranties and events of default. Events of default include, among other things, payment defaults, breaches of representations and warranties, covenant defaults, cross-defaults and cross-acceleration to certain indebtedness, change in control in which affiliates of our Founder own less than
40%
of the outstanding voting interests in the Company, certain events of bankruptcy, certain events under ERISA, material judgments in excess of
$5.0 million
, certain events with respect to material contracts, actual or asserted failure of any guaranty or security document supporting the Senior Credit Facility to be in full force and effect and changes of control. If such an event of default occurs, the lenders under the Senior Credit Facility would be entitled to take various actions, including the acceleration of amounts due under the facility and all actions permitted to be taken by a secured creditor.
Master Service Agreement with Retailco Services, LLC
We entered into a Master Service Agreement (the “Master Service Agreement”), effective January 1, 2016, with Retailco Services, LLC ("Retailco Services"), which is wholly owned by our Founder. The Master Service Agreement is for a one-year term and renews automatically for successive one-year terms unless the Master Service Agreement is terminated by either party. On January 31, 2017, the Master Service Agreement renewed automatically pursuant to its terms for a one year period ending on December 31, 2017.
Retailco Services provides us with operational support services such as: enrollment and renewal transaction services; customer billing and transaction services; electronic payment processing services; customer services and information technology infrastructure and application support services under the Master Service Agreement.
During the year ended
December 31, 2016
, the Company recorded general and administrative expense of
$14.7 million
, in connection with the Master Service Agreement. For the year ended December 31, 2016, Penalty Payments and Damage Payments totaled
$0.1 million
and
$1.4 million
, respectively.
Additionally, under the Master Service Agreement, we capitalized
$1.3 million
during the year ended
December 31, 2016
of property and equipment for software and consultant time used in the application, development and implementation of various systems including customer billing and resource management systems.
Ongoing Obligations in Connection with Acquisitions
The Company is obligated to make earnout and installment payments in connection with the acquisitions of the Major Energy Companies and Provider Companies as more fully described in this Annual Report on Form 10-K. In the case of the Major Energy Companies acquisition, these payments could be as much as $35 million depending upon operating results and the customer counts through 2019. See further discussion related to the valuation of the earnouts in Note
8
"Fair Value Measurements." See also "Management's Discussion and Analysis of Financial Condition and Results of Operations - Overview - Acquisition of the Major Energy Companies."
Convertible Subordinated Notes to Affiliate
The Company from time to time issues subordinated debt to affiliates of Retailco, which owns a majority of the Company’s outstanding common stock and is indirectly owned by our Founder, who serves as the Chairman of the Board of Directors of the Company. The Company’s Senior Credit Facility requires that at least 25% of permitted acquisitions thereunder be financed with either cash on hand or subordinated debt.
On July 8, 2015, the Company issued a convertible subordinated note to Retailco Acquisition Co, LLC ("RAC"), which is wholly owned by our Founder, for
$2.1 million
. The convertible subordinated note was scheduled to mature on July 8, 2020, and carried interest at an annual rate of
5%
, payable semiannually. The convertible subordinated note was convertible into shares of the Company’s Class B common stock (and a related unit of Spark HoldCo) at a conversion price of
$16.57
, at any time following the eighteen month anniversary of issuance. Shares of Class A common stock resulting from the conversion of the shares of Class B common stock issued as a result of the conversion right under the convertible subordinated note are entitled to registration rights identical to the registration rights currently held by Retailco on shares of Class A common stock it receives upon conversion of its existing shares of Class B common stock. On October 5, 2016, RAC issued to the Company an irrevocable commitment to convert the convertible subordinated note into
134,731
shares of Class B common stock. RAC assigned the convertible subordinated note to Retailco on January 4, 2017, and on January 8, 2017, the convertible subordinate note was converted into
134,731
shares of Class B common stock.
On July 31, 2015, the Company issued a convertible subordinated note to RAC for
$5.0 million
. The convertible subordinated note was scheduled to mature on July 31, 2020, and carried interest at a rate of
5%
per annum, payable semi-annually. The convertible subordinated note was convertible into shares of Class B common stock (and a related unit of Spark HoldCo) at a conversion rate of
$14.00
per share, at any time following the eighteen month anniversary of issuance. Shares of Class A common stock resulting from the conversion of the shares of Class B common stock issued as a result of the conversion right under the convertible subordinated note are entitled to registration rights identical to the registration rights currently held by Retailco on shares of Class A common stock it receives upon conversion of its existing shares of Class B common stock. On October 5, 2016, RAC issued to the Company an irrevocable commitment to convert the convertible subordinated note into
383,090
shares of Class B common stock. RAC assigned the convertible subordinated note to Retailco on January 4, 2017, and on January 31, 2017, the convertible subordinated note was converted into
383,090
shares of Class B common stock.
Subordinated Debt Facility
On December 27, 2016, the Company and Spark HoldCo jointly issued to Retailco, an entity owned by our Founder, a
5%
subordinated note in the principal amount of up to
$25.0 million
. The subordinated note allows us and Spark HoldCo to draw advances in increments of no less than
$1.0 million
per advance up to the maximum principal amount of the subordinated note. The subordinated note matures approximately 3 ½ years following the date of issuance, and advances thereunder accrue interest at
5%
per annum from the date of the advance. We have the right to capitalize interest payments under the subordinated note. The subordinated note is subordinated in certain respects to our Senior Credit Facility pursuant to a subordination agreement. We may pay interest and prepay principal on the subordinated note so long as we are in compliance with our covenants under the Senior Credit Facility, are not in default under the Senior Credit Facility and have minimum availability of
$5.0 million
under our borrowing base under the Senior Credit Facility. Payment of principal and interest under the subordinated note is accelerated upon the occurrence of certain change of control transactions.
We plan to use the Subordinated Facility to enhance working capital, for growth initiatives, and for capital optimization. As of
December 31, 2016
, there were
$5.0
million in outstanding borrowings under the subordinated note.
Investment in ESM
The Company and Spark HoldCo, together with eREX Co., Ltd., a Japanese company, are joint venture partners in eREX Spark Marketing Co., Ltd ("ESM"). Operations for ESM began on April 1, 2016 in connection with the deregulation of the Japanese power market. As of
December 31, 2016
, ESM has approximately
40,000
customers, which are currently excluded from our count of residential customer equivalents ("RCEs"). As of
December 31, 2016
, the Company had contributed 156.4 million Japanese Yen, or $1.4 million for 20% ownership of ESM.
Summary of Contractual Obligations
The following table discloses aggregate information about our contractual obligations and commercial commitments as of
December 31, 2016
(in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
2017
|
2018
|
2019
|
2020
|
2021
|
> 5 years
|
Operating leases
(1)
|
$
|
2.7
|
|
$
|
1.5
|
|
$
|
0.6
|
|
$
|
0.4
|
|
$
|
0.2
|
|
$
|
—
|
|
$
|
—
|
|
Purchase obligations:
|
|
|
|
|
|
|
|
Natural gas and electricity related purchase obligations
(2)
|
3.4
|
|
3.4
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
Pipeline transportation agreements
|
14.7
|
|
7.3
|
|
1.6
|
|
0.8
|
|
0.6
|
|
0.6
|
|
3.8
|
|
Other purchase obligations
(3)
|
1.3
|
|
1.2
|
|
0.1
|
|
—
|
|
—
|
|
—
|
|
—
|
|
Total purchase obligations
|
$
|
22.1
|
|
$
|
13.4
|
|
$
|
2.3
|
|
$
|
1.2
|
|
$
|
0.8
|
|
$
|
0.6
|
|
$
|
3.8
|
|
Senior Credit Facility
|
$
|
51.3
|
|
$
|
51.3
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
Current portion of note payable
|
15.5
|
|
15.5
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
Subordinated debt—affiliate
|
5.0
|
|
—
|
|
—
|
|
—
|
|
5.0
|
|
—
|
|
—
|
|
Convertible subordinated notes to affiliates
(4)
|
6.6
|
|
6.6
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
Debt
|
$
|
78.4
|
|
$
|
73.4
|
|
$
|
—
|
|
$
|
—
|
|
$
|
5.0
|
|
$
|
—
|
|
$
|
—
|
|
|
|
(1)
|
Included in the total amount are future minimum payments for leases for services and equipment to support our operations and office rent.
|
|
|
(2)
|
The amounts represent the notional value of capacity purchase contracts (electricity related) that are not accounted for as derivative financial instruments recorded at fair market value as capacity contracts do not meet the definition of a derivative, and therefore are not recognized as liabilities on the combined and consolidated balance sheet.
|
|
|
(3)
|
The amounts presented here include contracts for billing services and other software agreements.
|
|
|
(4)
|
On October 5, 2016 RAC issued an irrevocable commitment to convert the CenStar Note and Oasis Note into shares of Class B common stock. RAC assigned the notes to Retailco on January 4, 2017 and on January 8, 2017 and January 31, 2017, the CenStar Note and Oasis Note were converted into 134,731 and 383,090 shares of Class B common stock, respectively.
|
Off-Balance Sheet Arrangements
As of
December 31, 2016
we had no material off-balance sheet arrangements.
Related Party Transactions
For a discussion of related party transactions see Note
13
“Transactions with Affiliates” in the Company’s audited combined and consolidated financial statements.
Critical Accounting Policies and Estimates
Our significant accounting policies are described in Note
2
"Basis of Presentation and Summary of Significant Accounting Policies" to our audited combined and consolidated financial statements. We prepare our financial statements in conformity with accounting principles generally accepted in the United States of America and pursuant to the rules and regulations of the SEC, which require us to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying footnotes. Actual results could differ from those estimates. We consider the following policies to be the most critical in understanding the judgments that are involved in preparing our financial statements and the uncertainties that could impact our financial condition and results of operations.
Revenue Recognition and Retail Cost of Revenues
Our revenues are derived primarily from the sale of natural gas and electricity to retail customers. We also record revenues from sales of natural gas and electricity to wholesale counterparties, including affiliates. Revenues are recognized by using the following criteria: (1) persuasive evidence of an exchange arrangement exists, (2) delivery has occurred or services have been rendered, (3) the buyer’s price is fixed or determinable and (4) collection is reasonably assured. Utilizing these criteria, revenue is recognized when the natural gas or electricity is delivered. Similarly, cost of revenues is recognized when the commodity is delivered.
Revenues for natural gas and electricity sales are recognized upon delivery under the accrual method. Natural gas and electricity sales that have been delivered but not billed by period end are estimated. Accrued unbilled revenues are based on estimates of customer usage since the date of the last meter read provided by the utility. Volume estimates are based on forecasted volumes and estimated customer usage by class. Unbilled revenues are calculated by multiplying these volume estimates by the applicable rate by customer class. Estimated amounts are adjusted when actual usage is known and billed.
The cost of natural gas and electricity for sale to retail customers is based on estimated supply volumes for the applicable reporting period. In estimating supply volumes, we consider the effects of historical customer volumes, weather factors and usage by customer class. Transmission and distribution delivery fees, where applicable, are estimated using the same method used for sales to retail customers. In addition, other load related costs, such as ISO fees, ancillary services and renewable energy credits are estimated based on historical trends, estimated supply volumes and initial utility data. Volume estimates are then multiplied by the supply rate and recorded as retail cost of revenues in the applicable reporting period. Estimated amounts are adjusted when actual usage is known and billed.
Our asset optimization activities, which primarily include natural gas physical arbitrage and other short term storage and transportation opportunities, meet the definition of trading activities and are recorded on a net basis in the combined and consolidated statements of operations in net asset optimization revenues as required by the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 815,
Derivatives and Hedging.
Accounts Receivable
We accrue an allowance for doubtful accounts based upon estimated uncollectible accounts receivable considering historical collections, accounts receivable aging analysis, credit risk and other factors. We write off accounts receivable balances against the allowance for doubtful accounts when the accounts receivable is deemed to be uncollectible.
We conduct business in many utility service markets where the local regulated utility purchases our receivables, and then becomes responsible for billing the customer and collecting payment from the customer (“POR programs”). This POR service results in substantially all of our credit risk being linked to the applicable utility in these territories, which generally has an investment-grade rating, and not to the end-use customer. We monitor the financial condition of each utility and currently believe that our susceptibility to an individually significant write-off as a result of concentrations of customer accounts receivable with those utilities is remote.
In markets that do not offer POR services or when we choose to directly bill our customers, certain accounts receivable are billed and collected by us. We bear the credit risk on these accounts and record an appropriate allowance for doubtful accounts to reflect any losses due to non-payment by customers. Our customers are individually insignificant and geographically dispersed in these markets. We write off customer balances when we believe that amounts are no longer collectible and when we have exhausted all means to collect these receivables.
Capitalized Customer Acquisition Costs
Capitalized customer acquisition costs consist primarily of hourly and commission based telemarketing costs, door-to-door agent commissions and other direct advertising costs associated with proven customer generation, and are capitalized and amortized over the estimated two-year average life of a customer in accordance with the provisions of FASB ASC 340-20,
Capitalized Advertising Costs
.
Recoverability of customer acquisition costs is evaluated based on a comparison of the carrying amount of the customer acquisition costs to the future net cash flows expected to be generated by the customers acquired, considering specific assumptions for customer attrition, per unit gross profit, and operating costs. These assumptions are based on forecasts and historical experience.
Accounting for Derivative and Hedging Activities
We use derivative instruments such as futures, swaps, forwards and options to manage the commodity price risks of our business operations.
All derivatives, other than those for which an exception applies, are recorded in the combined and consolidated balance sheets at fair value. Derivative instruments representing unrealized gains are reported as derivative assets while derivative instruments representing unrealized losses are reported as derivative liabilities. We have elected to offset amounts on the combined and consolidated balance sheets for recognized derivative instruments executed with the same counterparty under a master netting arrangement. One of the exceptions to fair value accounting, normal purchases and normal sales, has been elected by us for certain derivative instruments when the contract satisfies certain criteria, including a requirement that physical delivery of the underlying commodity is probable and is expected to be used in normal course of business. Retail revenues and retail cost of revenues resulting from deliveries of commodities under normal purchase contracts and normal sales contracts are included in earnings at the time of contract settlement.
To manage commodity price risk, we hold certain derivative instruments that are not held for trading purposes and are not designated as hedges for accounting purposes. However, to the extent we do not hold offsetting positions for such derivatives, we believe these instruments represent economic hedges that mitigate our exposure to fluctuations in commodity prices. As part of our strategy to optimize our assets and manage related commodity risks, we also manage a portfolio of commodity derivative instruments held for trading purposes. We use established policies and procedures to manage the risks associated with price fluctuations in these energy commodities and use derivative instruments to reduce risk by generally creating offsetting market positions.
Changes in the fair value of and amounts realized upon settlement of derivative instruments not held for trading purposes are recognized currently in earnings in retail revenues or retail costs of revenues, respectively.
Changes in the fair value of and amounts realized upon settlement of derivative instruments held for trading purposes are recognized currently in earnings in net asset optimization revenues.
Goodwill
Goodwill represents the excess of cost over fair value of the assets of businesses acquired in accordance with FASB ASC Topic 350
Intangibles-Goodwill and Other
("ASC 350"). The goodwill on our consolidated balance sheet as of December 31, 2016 is associated with both our Retail Natural Gas and Retail Electricity reporting units. We determine our reporting units by identifying each unit that engaged in business activities from which it may earn revenues and incur expenses, had operating results regularly reviewed by the segment manager for purposes of resource allocation and performance assessment, and had discrete financial information.
Goodwill is assessed for impairment whenever events or circumstances indicate that impairment of the carrying value of goodwill is likely, but no less often than annually as of October 31, 2016. During the fourth quarter of 2016, we performed a qualitative assessment of goodwill in accordance with guidance from ASC 350, which permits an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit
is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill impairment test. If we fail the qualitative test, then we must compare our estimate of the fair value of a reporting unit with its carrying value, including goodwill. If the carrying value of the reporting unit exceeds its fair value, we perform the second step of the goodwill impairment test to measure the amount of goodwill impairment loss to be recorded, as necessary. The second step compares the implied fair value of the reporting unit’s goodwill to the carrying value, if any, of that goodwill. We determine the implied fair value of the goodwill in the same manner as determining the amount of goodwill to be recognized in a business combination.
We completed our annual assessment of goodwill impairment at October 31, 2016, and the test indicated no impairment.
Recent Accounting Pronouncements
Adopted Standards
In August 2014, the FASB issued ASU No. 2014-15,
Presentation of Financial Statements - Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern
(“ASU 2014-15”). The new guidance clarifies management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to continue as a going concern and to provide related footnote disclosure. ASU 2014-15 is effective for annual periods ending after December 15, 2016 and for annual periods and interim periods thereafter. Early adoption is permitted. The Company adopted ASU 2014-15 effective January 1, 2016, and the adoption of this standard did not have a material impact on the Company's consolidated financial statements.
In November 2014, the FASB issued ASU No. 2014-16,
Derivatives and Hedging
("ASU 2014-16"), which clarifies how current GAAP should be interpreted in evaluating the economic characteristics and risks of a host contract in a hybrid financial instrument that is issued in the form of a share. The amendments in this Update are effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. Early adoption, including adoption in an interim period, is permitted. The Update does not change the current criteria in GAAP for determining when separation of certain embedded derivative features in a hybrid financial instrument is required. The Company adopted ASU 2014-16 effective January 1, 2016, and the adoption of this standard did not have a material impact on the Company's consolidated financial statements.
In February 2015, the FASB issued ASU No. 2015-02,
Consolidation (Topic 810)
("ASU 2015-02"). ASU 2015-02 changed the analysis that a reporting entity must perform to determine whether it should consolidate certain types of legal entities. On January 1, 2016, we adopted ASU No. 2015-02. Upon adoption, we continued to consolidate Spark HoldCo, but considered Spark HoldCo to be a variable interest entity requiring additional disclosures in the footnotes of our consolidated financial statements.
In April 2015, the FASB issued ASU No. 2015-03,
Interest - Imputation of Interest (Subtopic 835-30)
(“ASU 2015-03”). The new guidance requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. ASU 2015-03 is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2015. Early adoption is permitted for financial statements that have not been previously issued. The Company adopted ASU 2015-03 effective January 1, 2016, and reclassification of any unamortized debt issuance costs as a direct deduction from the carrying amount of those associated debt liabilities relating to the prior period was not considered necessary at that time. The adoption of ASU 2015-03 had no material impact for the current period.
In August 2015, the FASB issued ASU No. 2015-15,
Interest - Imputation of Interest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements
("ASU 2015-15"). The amendment in ASU 2015-15 clarifies the presentation and subsequent measurement of debt issuance costs associated with lines of credit. The debt issuance cost associated with line-of-credit may be presented as an asset and amortized ratably over the term of the line of credit arrangement, regardless of whether there are outstanding borrowings on the arrangement. ASU 2015-15 is effective for fiscal years, and for interim periods
within those fiscal years, beginning after December 15, 2015. Early adoption is permitted for financial statements that have not been previously issued. The Company adopted ASU 2015-15 effective January 1, 2016 in conjunction with ASU 2015-03. The adoption of this standard did not have a material impact on the Company's consolidated financial statements.
In September 2015, the FASB issued ASU No. 2015-16,
Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments
("ASU 2015-16"). ASU 2015-16 eliminates the requirement that the acquirer in a business combination account for measurement period adjustments retrospectively. Instead, the acquirer will recognize adjustments to provisional amounts identified within the measurement period in the reporting period in which those adjustments are determined. ASU 2015-16 is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2015. The guidance is to be applied prospectively for adjustments to provisional amounts that occur after the effective date. Early adoption is permitted for financial statements that have not been issued. The Company adopted ASU 2015-16 effective January 1, 2016, and the adoption of this standard did not have a material impact on the Company's consolidated financial statements.
In November 2015, the FASB issued ASU No. 2015-17,
Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes
("ASU 2015-17") that is intended to simplify the presentation of deferred taxes by requiring that all deferred taxes be classified as noncurrent and presented as a single noncurrent amount for each tax-payment component of an entity. The ASU 2015-17 is effective for fiscal years beginning after December 15, 2016; however, the Company elected early adoption on January 1, 2016, on a retrospective basis. The adoption of ASU 2015-17 resulted in the reclassification of previously-classified net current deferred taxes of approximately $0.9 million from other current liabilities, resulting in a $23.4 million noncurrent deferred tax asset and a $0.9 million noncurrent deferred tax liability on the Company’s consolidated balance sheet at
December 31, 2015
. There was no impact to our consolidated statements of operations for the year ended
December 31, 2016
.
Standards Being Evaluated/Standards Not Yet Adopted
In May 2014, the FASB issued ASU No. 2014-09,
Revenue from Contracts with Customers
, which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. ASU 2014-09 will replace most existing revenue recognition guidance in GAAP when it becomes effective on January 1, 2017. Early application is not permitted. The standard permits the use of either the retrospective or cumulative effect transition method. In August 2015, the FASB issued ASU No. 2015-14,
Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date
, which deferred the effective date to periods beginning after December 15, 2017. Early adoption is permitted only as of annual reporting periods beginning after December 15, 2016. In December 2016, the FASB further issued ASU No. 2016-20,
Technical
Corrections and Improvements to Topic 606, Revenue from Contracts with Customers,
to increase stakeholders' awareness of the proposals and to expedite improvements to ASU 2014-09. After assessing the new standard, the Company expects that there will be no material impacts to our revenue recognition procedures.
The FASB issued additional amendments to ASU No. 2014-09, as amended by ASU No. 2015-14:
|
|
•
|
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.
|
In July 2015, the FASB issued ASU No. 2015-11,
Inventory (Topic 330): Simplifying the Measurement of Inventory
(“ASU 2015-11”). ASU 2015-11 amends existing guidance to require subsequent measurement of inventory at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. ASU 2015-11 is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2016. Earlier application is permitted as of the beginning of an interim or annual reporting period. The Company does not expect the adoption of ASU 2015-11 will have a material effect on its consolidated financial statements.
In February 2016, the FASB issued ASU No. 2016-02,
Leases (Topic 842)
("ASU 2016-02")
.
ASU 2016-02 amends existing accounting standard for lease accounting by requiring entities to include substantially all leases on the balance sheet by requiring the recognition of right-of-use assets and lease liabilities for all leases. Entities may elect to not recognize leases with a maximum possible term of less than 12 months. For lessees, a lease is classified as finance or operating and the asset and liability are initially measured at the present value of the lease payments. For lessors, accounting for leases is largely unchanged from previous guidance. ASU 2016-02 also requires qualitative disclosures along with certain specific quantitative disclosures for both lessees and lessors. The amendments in this ASU are effective for fiscal years beginning after December 15, 2018, with early adoption permitted, and is effective for interim periods in the year of adoption. The ASU should be applied using a modified retrospective approach, which requires lessees and lessors to recognize and measure leases at the beginning of the earliest period presented. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In March 2016, issued ASU No. 2016-09,
Compensation - Stock Compensation (Topic 718)
("ASU 2016-09"). ASU 2016-09 includes provisions intended to simplify various aspects of accounting for shared-based payments, including income tax consequences, classification of awards as either equity or liability and classification on the statement of cash flows. Under current U.S. GAAP, excess tax benefits are currently recorded in equity and presented as a financing activity on the statement of cash flows. Upon adoption, excess tax benefits for share-based payments will be recorded as a reduction of income taxes and reflected in operating cash flows. This guidance is effective for annual and interim reporting periods of public entities beginning after December 15, 2016, with early adoption permitted.
The FASB issued an additional amendment to ASU No. 2016-09, as amended by ASU No. 2016-19:
|
|
•
|
December 2016 - ASU No. 2016-19,
Compensation-Stock Compensation (Topic 718): Improvements to Share-Based Payment Accounting
("ASU 2016-19"). ASU 2016-19 simplifies several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. The Company will adopt ASU 2015-19 on January 1, 2017 and does not expect the adoption of this standard will have a material impact on the Company's consolidated financial statements.
|
In June 2016, the FASB issued ASU No. 2016-13,
Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
("ASU 2016-13"). ASU 2016-13 requires entities to use a current expected credit loss ("CECL") model, which is a new impairment model based on expected losses rather than incurred losses. The model requires financial assets measured at amortized cost be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis. The income statement reflects the measurement of credit losses for newly recognized financial assets, as well as the expected credit losses during the period. The measurement of expected losses is based upon historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported
amount. This guidance is effective for interim and annual reporting periods beginning after December 15, 2019, with early adoption permitted for annual reporting periods beginning after December 15, 2018. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In August 2016, the FASB issued ASU No. 2016-15,
Statement of Cash Flows (Topic 230), Classification of Certain Cash Receipts and Cash Payments
("ASU 2016-15")
.
ASU 2016-15 provides guidance on the presentation and classification of eight specific cash flow issues in the statement of cash flows. Those issues are cash payment for debt prepayment or debt extinguishment costs; settlement of zero-coupon debt instrument or other debt instrument with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing; contingent consideration payments made after a business combination; cash proceeds from the settlement of insurance claims, cash received from settlement of corporate-owned life insurance policies; distribution received from equity method investees; beneficial interest in securitization transactions; and classification of cash receipts and payments that have aspects of more than one class of cash flows. The guidance is effective for interim and annual reporting periods beginning after December 15, 2017, with early adoption permitted. This ASU should be applied using a retrospective transition method for each period presented. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In October 2016, the FASB issued ASU No. 2016-16,
Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory
(“ASU 2016-16”). ASU 2016-16 requires immediate recognition of the current and deferred income tax consequences of intercompany asset transfers other than inventory. Current U.S. GAAP prohibits the recognition of current and deferred income taxes for an intra-entity asset transfer until the asset has been sold to an outside party. This guidance is effective for annual and interim reporting periods of public entities beginning after December 15, 2017, with early adoption permitted as of the beginning of an annual reporting period for which financial statements (interim or annual) have not been issued or made available for issuance. This ASU should be applied using a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In October 2016, the FASB issued ASU No. 2016-17,
Consolidation (Topic 810): Interests Held through Related Parties that Are under Common Control
("ASU 2016-17"). ASU 2016-17 amends the consolidation guidance on how a reporting entity that is the single decision maker of a variable interest entity (VIE) should treat indirect interests in the entity held through related parties that are under common control with the reporting entity when determining whether it is the primary beneficiary of that VIE. Under ASU 2016-17, a single decision maker of a VIE is required to consider indirect economic interests in the entity held through related parties on a proportionate basis when determining whether it is the primary beneficiary of that VIE. If a single decision maker and its related party are under common control, the single decision maker is required to consider indirect interests in the entity held through those related parties to be the equivalent of direct interests in their entirety. The amendments are effective for public business entities for fiscal years beginning after December 15, 2016 (the Company's first quarter of fiscal 2017), including interim periods within those fiscal years. Early adoption is permitted. The standard may be applied retrospectively or through a cumulative effect adjustment to retained earnings as of the beginning of the fiscal year of adoption. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In November 2016, the FASB issued ASU No. 2016-18,
Statement of Cash Flows (Topic 230): Restricted Cash
("ASU 2016-18"). ASU 2016-18 is intended to add and clarify guidance on the classification and presentation of restricted cash on the statement of cash flows. ASU 2016-18 requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Therefore, amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The amendments are effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In January 2017, the FASB issued ASU No. 2017-01,
Business Combinations (Topic 805): Clarifying the Definition of a Business
("ASU 2017-01"). ASU 2017-01 clarifies the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The definition of a business affects many areas of accounting, including acquisitions, disposals, goodwill, and consolidation. ASU 2017-01 is effective for annual periods beginning after December 15, 2017, including interim periods within those periods, and the amendments should be applied prospectively on or after the effective date. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In January 2017, the FASB issued ASU No. 2017-03,
Accounting Changes and Error Corrections (Topic 250) and Investments - Equity Method and Joint Ventures (Topic 323)
("ASU 2017-03"). ASU 2017-03 offers amendments to SEC paragraphs pursuant to staff announcements at the September 22, 2016 and November 17, 2016 EITF meetings for clarification purposes. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In January 2017, the FASB issued ASU No. 2017-04,
Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment
("ASU 2017-04"). ASU 2017-04 simplifies the subsequent measurement of goodwill by eliminating Step 2 from the goodwill impairment test. Under the amendments in this update, an entity should perform its annual or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value. However, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. ASU 2017-04 should be applied on a prospective basis and is effective for annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
Contingencies
In the ordinary course of business, we may become party to lawsuits, administrative proceedings and governmental investigations, including regulatory and other matters. As of
December 31, 2016
, management does not believe that any of our outstanding lawsuits, administrative proceedings or investigations could result in a material adverse effect.
Liabilities for loss contingencies arising from claims, assessments, litigation, fines, penalties and other sources are recorded when it is probable that a liability has been incurred and the amount can be reasonably estimated.
For a discussion of the status of current litigation and governmental investigations, see Note
12
“Commitments and Contingencies” in the Company’s audited combined and consolidated financial statements.
Emerging Growth Company Status
We are an “emerging growth company” within the meaning of the federal securities laws. For as long as we are an emerging growth company, we will not be required to comply with certain requirements that are applicable to other public companies that are not “emerging growth companies” including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, the reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements and the exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden parachute payments not previously approved. In addition, Section 107 of the JOBS Act provides that an emerging growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards, but we have irrevocably opted out of the extended transition period and, as a result, we will adopt new or revised accounting standards on the relevant dates on which adoption of such standards is required for other public companies.
We intend to take advantage of these exemptions until we are no longer an emerging growth company. We will cease to be an “emerging growth company” upon the earliest of: (i) the last day of the fiscal year in which we have $1.0 billion or more in annual revenues; (ii) the date on which we become a “large accelerated filer” (the fiscal year-end on which the total market value of our common equity securities held by non-affiliates is $700 million or more as of June 30); (iii) the date on which we issue more than $1.0 billion of non-convertible debt over a three-year period; or (iv) the last day of 2019.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Market risks relating to our operations result primarily from changes in commodity prices and interest rates, as well as counterparty credit risk. We employ established policies and procedures to manage our exposure to these risks.
Commodity Price Risk
We hedge and procure our energy requirements from various wholesale energy markets, including both physical and financial markets and through short and long term contracts. Our financial results are largely dependent on the margin we are able to realize between the wholesale purchase price of natural gas and electricity plus related costs and the retail sales price we charge our customers. We actively manage our commodity price risk by entering into various derivative or non-derivative instruments to hedge the variability in future cash flows from fixed-price forecasted sales and purchases of natural gas and electricity in connection with our retail energy operations. These instruments include forwards, futures, swaps, and option contracts traded on various exchanges, such as NYMEX and Intercontinental Exchange, or ICE, as well as over-the-counter markets. These contracts have varying terms and durations, which range from a few days to a few years, depending on the instrument. Our asset optimization group utilizes similar derivative contracts in connection with its trading activities to attempt to generate incremental gross margin by effecting transactions in markets where we have a retail presence. Generally, any of such instruments that are entered into to support our retail electricity and natural gas business are categorized as having been entered into for non-trading purposes, and instruments entered into for any other purpose are categorized as having been entered into for trading purposes. Our net gain (loss) on non-trading derivative instruments, net of cash settlements, was
$20.0 million
for the year ended
December 31, 2016
.
We have adopted risk management policies to measure and limit market risk associated with our fixed-price portfolio and our hedging activities. For additional information regarding our commodity price risk and our risk management policies, see “Item 1A—Risk Factors
”
.
We measure the commodity risk of our non-trading energy derivatives using a sensitivity analysis on our net open position. As of
December 31, 2016
, our Gas Non-Trading Fixed Price Open Position (hedges net of retail load) was a long position of
532,647
MMBtu. An increase in 10% in the market prices (NYMEX) from their
December 31, 2016
levels would have increased the fair market value of our net non-trading energy portfolio by
$0.1 million
. Likewise, a decrease in 10% in the market prices (NYMEX) from their
December 31, 2016
levels would have decreased the fair market value of our non-trading energy derivatives by
$0.1 million
. As of
December 31, 2016
, our Electricity Non-Trading Fixed Price Open Position (hedges net of retail load) was a short position of
160,040
MWhs. An increase in 10% in the forward market prices from their
December 31, 2016
levels would have decreased the fair market value of our net non-trading energy portfolio by
$1.0 million
. Likewise, a decrease in 10% in the forward market prices from their
December 31, 2016
levels would have increased the fair market value of our non-trading energy derivatives by
$1.0 million
.
We measure the commodity risk of our trading energy derivatives using a sensitivity analysis on our net open position. As of
December 31, 2016
, we did not have a Gas Trading Fixed Price Open Position.
Credit Risk
In many of the utility services territories where we conduct business, POR programs have been established, whereby the local regulated utility purchases our receivables, and becomes responsible for billing the customer and collecting payment from the customer. This service results in substantially all of our credit risk being linked to the applicable utility and not to our end-use customer in these territories. Approximately
67%
,
56%
and
44%
of our retail revenues were derived from territories in which substantially all of our credit risk was directly linked to local regulated utility companies as of
December 31, 2016
,
2015
and
2014
, respectively, all of which had investment grade ratings as of such date. During the same period, we paid these local regulated utilities a weighted average discount of approximately
1.3%
,
1.4%
and
1.0%
, respectively, of total revenues for customer credit risk protection. In certain of the POR markets in which we operate, the utilities limit their collections exposure by retaining the ability to transfer a delinquent account back to us for collection when collections are past due for a specified period.
If our collection efforts are unsuccessful, we return the account to the local regulated utility for termination of service. Under these service programs, we are exposed to credit risk related to payment for services rendered during the time between when the customer is transferred to us by the local regulated utility and the time we return the customer to the utility for termination of service, which is generally one to two billing periods. We may also realize a loss on fixed-price customers in this scenario due to the fact that we will have already fully hedged the customer's expected commodity usage for the life of the contract.
In non-POR markets (and in POR markets where we may choose to direct bill our customers), we manage customer credit risk through formal credit review in the case of commercial customers, and credit score screening, deposits and disconnection for non-payment, in the case of residential customers. Economic conditions may affect our customers' ability to pay bills in a timely manner, which could increase customer delinquencies and may lead to an increase in bad debt expense. Our bad debt expense for the year ended
December 31, 2016
,
2015
and
2014
was approximately
0.6%
,
5.0%
and
5.7%
of non-POR market retail revenues, respectively. See “Management's Discussion and Analysis of Financial Condition and Results of Operations—Drivers of our Business—Customer Credit Risk” for an analysis of our bad debt expense related to non-POR markets during 2016.
We are exposed to wholesale counterparty credit risk in our retail and asset optimization activities. We manage this risk at a counterparty level and secure our exposure with collateral or guarantees when needed. At
December 31, 2016
and
2015
, approximately
96%
and
77%
of our total exposure of
$14.6 million
and
$4.3 million
, respectively, was either with an investment grade customer or otherwise secured with collateral or a guarantee. The credit worthiness of the remaining exposure with other customers was evaluated with no material allowance recorded at
December 31, 2016
and
2015
.
Interest Rate Risk
We are exposed to fluctuations in interest rates under our variable-price debt obligations. At
December 31, 2016
, we were co-borrowers under the Senior Credit Facility, under which
$51.3 million
of variable rate indebtedness was outstanding. Based on the average amount of our variable rate indebtedness outstanding during the year ended
December 31, 2016
, a 1% percent increase in interest rates would have resulted in additional annual interest expense of approximately
$0.5 million
. We do not currently employ interest rate hedges, although we may choose to do so in the future.
Item 8. Financial Statements and Supplementary Data
|
|
|
|
ITEM 8. FINANCIAL STATEMENTS
|
|
|
|
|
|
MANAGEMENT'S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
|
|
|
|
|
|
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 2016 AND DECEMBER 31, 2015
|
|
|
|
|
|
COMBINED AND CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014
|
|
|
|
|
|
COMBINED AND CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014
|
|
|
|
|
|
COMBINED AND CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 2016, 2015 AND 2014
|
|
|
|
|
|
NOTES TO THE COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
MANAGEMENT'S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
It is the responsibility of the management of Spark Energy, Inc. to establish and maintain adequate internal control over financial reporting. Internal control over financial reporting is defined in Rule 13a-15(f) or 15d-15(f) promulgated under the Securities Exchange Act of 1934, as amended, as a process designed by, or under the supervision of, our principal executive and principal financial officers and effected by our board of directors, management, and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles and includes those policies and procedures that:
|
|
•
|
Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect our transactions and dispositions of the assets;
|
|
|
•
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and the receipts and expenditures are being made only in accordance with authorizations of our management and directors; and
|
|
|
•
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of our assets that could have a material effect on our financial statements.
|
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Management has assessed the effectiveness of the Company’s internal control over financial reporting as of
December 31, 2016
, utilizing the criteria in the Committee of Sponsoring Organizations of the Treadway Commission’s
Internal Control-Integrated Framework (2013)
. Based on its assessment, our management concluded the Company’s internal control over financial reporting was effective as of
December 31, 2016
.
As permitted, the business of Major Energy Services, LLC, Major Energy Electric Services, LLC, and Respond Power, LLC (collectively, the "Major Energy Companies"), which the Company purchased on August 23, 2016, was excluded from the scope of management’s assessment of the effectiveness of our internal control over financial reporting as of
December 31, 2016
. The business constituted 27.0% of the Company’s total assets as of
December 31, 2016
and 23.0% of the Company’s consolidated revenues for the year ended
December 31, 2016
.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors and Stockholders
Spark Energy, Inc.:
We have audited the accompanying consolidated balance sheets of Spark Energy, Inc. and subsidiaries as of
December 31, 2016
and
2015
, and the related combined and consolidated statements of operations and comprehensive income (loss), changes in equity, and cash flows for each of the years in the three year period ended
December 31, 2016
. These combined and consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these combined and consolidated financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the combined and consolidated financial statements referred to above present fairly, in all material respects, the financial position of Spark Energy, Inc. and subsidiaries as of
December 31, 2016
and
2015
, and the results of their operations and their cash flows for each of the years in the three‑year period ended
December 31, 2016
, in conformity with U.S. generally accepted accounting principles.
/s/ KPMG LLP
Houston, Texas
March 2, 2017
AUDITED COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS
SPARK ENERGY, INC.
CONSOLIDATED BALANCE SHEETS AS OF
DECEMBER 31, 2016
AND
DECEMBER 31, 2015
(in thousands)
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
Assets
|
|
|
|
Current assets:
|
|
|
|
Cash and cash equivalents
|
$
|
18,960
|
|
|
$
|
4,474
|
|
Accounts receivable, net of allowance for doubtful accounts of $2.3 million and $1.9 million as of December 31, 2016 and 2015, respectively
|
112,491
|
|
|
59,936
|
|
Accounts receivable
—
affiliates
|
2,624
|
|
|
1,840
|
|
Inventory
|
3,752
|
|
|
3,665
|
|
Fair value of derivative assets
|
8,344
|
|
|
605
|
|
Customer acquisition costs, net
|
18,834
|
|
|
13,389
|
|
Customer relationships, net
|
12,113
|
|
|
6,627
|
|
Prepaid assets
(1)
|
1,361
|
|
|
700
|
|
Deposits
|
7,329
|
|
|
7,421
|
|
Other current assets
|
12,175
|
|
|
4,023
|
|
Total current assets
|
197,983
|
|
|
102,680
|
|
Property and equipment, net
|
4,706
|
|
|
4,476
|
|
Fair value of derivative assets
|
3,083
|
|
|
—
|
|
Customer acquisition costs, net
|
6,134
|
|
|
3,808
|
|
Customer relationships, net
|
21,410
|
|
|
6,802
|
|
Deferred tax assets
|
55,047
|
|
|
23,380
|
|
Goodwill
|
79,147
|
|
|
18,379
|
|
Other assets
|
8,658
|
|
|
2,709
|
|
Total Assets
|
$
|
376,168
|
|
|
$
|
162,234
|
|
Liabilities and Stockholders' Equity
|
|
|
|
Current liabilities:
|
|
|
|
Accounts payable
|
$
|
52,309
|
|
|
$
|
29,732
|
|
Accounts payable—affiliates
|
3,775
|
|
|
1,962
|
|
Accrued liabilities
|
36,619
|
|
|
12,245
|
|
Fair value of derivative liabilities
|
680
|
|
|
10,620
|
|
Current portion of Senior Credit Facility
|
51,287
|
|
|
27,806
|
|
Current contingent consideration for acquisitions
|
11,827
|
|
|
500
|
|
Current portion of note payable
|
15,501
|
|
|
—
|
|
Convertible subordinated notes to affiliates
|
6,582
|
|
|
—
|
|
Other current liabilities
|
5,476
|
|
|
1,323
|
|
Total current liabilities
|
184,056
|
|
|
84,188
|
|
Long-term liabilities:
|
|
|
|
|
|
Fair value of derivative liabilities
|
68
|
|
|
618
|
|
Payable pursuant to tax receivable agreement—affiliates
|
49,886
|
|
|
20,713
|
|
Long-term portion of Senior Credit Facility
|
—
|
|
|
14,592
|
|
Subordinated debt—affiliate
|
5,000
|
|
|
—
|
|
Deferred tax liability
|
938
|
|
|
853
|
|
Convertible subordinated notes to affiliates
|
—
|
|
|
6,339
|
|
Contingent consideration for acquisitions
|
10,826
|
|
|
—
|
|
Other long-term liabilities
|
1,658
|
|
|
1,612
|
|
Total liabilities
|
252,432
|
|
|
128,915
|
|
Commitments and contingencies (Note 12)
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Common Stock:
|
|
|
|
|
|
Class A common stock, par value $0.01 per share, 120,000,000 shares authorized, 6,496,559 issued and outstanding at December 31, 2016 and 3,118,623 issued and outstanding at December 31, 2015
|
65
|
|
|
31
|
|
Class B common stock, par value $0.01 per share, 60,000,000 shares authorized, 10,224,742 and 10,750,000 issued and outstanding at December 31, 2016 and 2015
|
103
|
|
|
108
|
|
Preferred Stock:
|
|
|
|
|
|
Preferred stock, par value $0.01 per share, 20,000,000 shares authorized, zero issued and outstanding at December 31, 2016 and 2015
|
—
|
|
|
—
|
|
Additional paid-in capital
|
25,413
|
|
|
12,565
|
|
Accumulated other comprehensive loss
|
11
|
|
|
—
|
|
Retained earnings (deficit)
|
4,711
|
|
|
(1,366
|
)
|
Total stockholders' equity
|
30,303
|
|
|
11,338
|
|
Non-controlling interest in Spark HoldCo, LLC
|
93,433
|
|
|
21,981
|
|
Total equity
|
123,736
|
|
|
33,319
|
|
Total Liabilities and Stockholders' Equity
|
$
|
376,168
|
|
|
$
|
162,234
|
|
(1) Prepaid assets includes prepaid assets—affiliates of
$0
and
$210
as of December 31, 2016 and 2015, respectively. See Note
13
“Transactions with
Affiliates" for further discussion.
(2) See Note
4
"Equity" for disclosure of our variable interest entity in Spark HoldCo, LLC.
The accompanying notes are an integral part of the combined and consolidated financial statements.
SPARK ENERGY, INC.
COMBINED AND CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(LOSS)
FOR THE
YEARS ENDED
DECEMBER 31, 2016
,
2015
and
2014
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2016
(1)
|
|
2015
(2)
|
|
2014
|
Revenues:
|
|
|
|
|
|
Retail revenues
(3)
|
$
|
547,283
|
|
|
$
|
356,659
|
|
|
$
|
320,558
|
|
Net asset optimization (expense)/revenues
(4)
|
(586
|
)
|
|
1,494
|
|
|
2,318
|
|
Total Revenues
|
546,697
|
|
|
358,153
|
|
|
322,876
|
|
Operating Expenses:
|
|
|
|
|
|
Retail cost of revenues
(5)
|
344,944
|
|
|
241,188
|
|
|
258,616
|
|
General and administrative
(6)
|
84,964
|
|
|
61,682
|
|
|
45,880
|
|
Depreciation and amortization
|
32,788
|
|
|
25,378
|
|
|
22,221
|
|
Total Operating Expenses
|
462,696
|
|
|
328,248
|
|
|
326,717
|
|
Operating income (loss)
|
84,001
|
|
|
29,905
|
|
|
(3,841
|
)
|
Other (expense)/income:
|
|
|
|
|
|
Interest expense
|
(8,859
|
)
|
|
(2,280
|
)
|
|
(1,578
|
)
|
Interest and other income
|
957
|
|
|
324
|
|
|
263
|
|
Total other expenses
|
(7,902
|
)
|
|
(1,956
|
)
|
|
(1,315
|
)
|
Income (loss) before income tax expense
|
76,099
|
|
|
27,949
|
|
|
(5,156
|
)
|
Income tax expense (benefit)
|
10,426
|
|
|
1,974
|
|
|
(891
|
)
|
Net income (loss)
|
65,673
|
|
|
25,975
|
|
|
(4,265
|
)
|
Less: Net income (loss) attributable to non-controlling interests
|
51,229
|
|
|
22,110
|
|
|
(4,211
|
)
|
Net income (loss) attributable to Spark Energy, Inc. stockholders
|
$
|
14,444
|
|
|
$
|
3,865
|
|
|
$
|
(54
|
)
|
Other comprehensive income (loss):
|
|
|
|
|
|
Currency translation gain
|
41
|
|
|
—
|
|
|
—
|
|
Other comprehensive income
|
41
|
|
|
—
|
|
|
—
|
|
Comprehensive income (loss)
|
$
|
65,714
|
|
|
$
|
25,975
|
|
|
$
|
(4,265
|
)
|
Less: Comprehensive income attributable to non-controlling interests
|
51,259
|
|
|
22,110
|
|
|
(4,211
|
)
|
Comprehensive income attributable to Spark Energy, Inc. stockholders
|
14,455
|
|
|
3,865
|
|
|
(54
|
)
|
Net income (loss) attributable to Spark Energy, Inc. per common share
|
|
|
|
|
|
Basic
|
$
|
2.53
|
|
|
$
|
1.26
|
|
|
$
|
(0.02
|
)
|
Diluted
|
$
|
2.23
|
|
|
$
|
1.06
|
|
|
$
|
(0.02
|
)
|
|
|
|
|
|
|
Weighted average commons shares outstanding
|
|
|
|
|
|
Basic
|
5,701
|
|
|
3,064
|
|
|
3,000
|
|
Diluted
|
6,345
|
|
|
3,327
|
|
|
3,000
|
|
(1) Financial information has been recast to include results attributable to the acquisition of Major Energy Companies by an affiliate on April 15, 2016. See Notes
2
and
3
"Basis of Presentation and 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 Oasis Power Holdings LLC from an affiliate on May 12, 2015. See Notes
2
and
3
"Basis of Presentation and Summary of Significant Accounting Policies" and "Acquisitions", respectively, for further discussion.
|
|
(3)
|
Retail revenues includes retail revenues—affiliates of
$0
,
$0
and
$2,170
for the years ended
December 31, 2016
,
2015
and
2014
, respectively
.
|
|
|
(4)
|
Net asset optimization revenues includes asset optimization (expense)/revenues—affiliates of
$154
,
$1,101
and
$12,842
for the years ended
December 31, 2016
,
2015
and
2014
, respectively, and asset optimization revenues—affiliates cost of revenues of
$1,633
,
$11,285
and
$30,910
for the years ended
December 31, 2016
,
2015
and
2014
, respectively.
|
|
|
(5)
|
Retail cost of revenues includes retail cost of revenues—affiliates of
$9
,
$17
and
$13
for the years
December 31, 2016
,
2015
and
2014
, respectively.
|
(6) General and administrative includes general and administrative expense—affiliates of
$15,700
,
$0
and less than
$100
for the years ended
December 31, 2016
,
2015
and
2014
, respectively.
The accompanying notes are an integral part of the combined and consolidated financial statements.
SPARK ENERGY, INC.
COMBINED AND CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE
YEARS ENDED
DECEMBER 31, 2016
,
2015
and
2014
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 Earnings (Deficit)
|
Total Stockholders' Equity
|
Non-controlling Interest
|
Total Equity
|
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
|
|
Stock based compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
2,270
|
|
—
|
|
2,270
|
|
—
|
|
2,270
|
|
Restricted stock unit vesting
|
—
|
|
153
|
|
—
|
|
—
|
|
2
|
|
—
|
|
—
|
|
1,060
|
|
—
|
|
1,062
|
|
—
|
|
1,062
|
|
Excess tax benefit related to restricted stock vesting
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
186
|
|
—
|
|
186
|
|
—
|
|
186
|
|
Consolidated net income
(1)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
14,444
|
|
14,444
|
|
51,229
|
|
65,673
|
|
Foreign currency translation adjustment for equity method investee
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
11
|
|
—
|
|
—
|
|
11
|
|
30
|
|
41
|
|
Beneficial conversion feature
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
243
|
|
—
|
|
243
|
|
—
|
|
243
|
|
Distributions paid to non-controlling unit holders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(34,931
|
)
|
(34,931
|
)
|
Net contribution of the Major Energy Companies
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
3,873
|
|
3,873
|
|
Dividends paid to Class A common stockholders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(8,367
|
)
|
(8,367
|
)
|
—
|
|
(8,367
|
)
|
Proceeds from disgorgement of stockholder short-swing profits
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,605
|
|
—
|
|
1,605
|
|
—
|
|
1,605
|
|
Tax impact from tax receivable agreement upon exchange of units of Spark HoldCo, LLC to shares of Class A Common Stock
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4,768
|
|
—
|
|
4,768
|
|
—
|
|
4,768
|
|
Exchange of shares of Class B common stock to shares of Class A common stock
|
|
3,225
|
|
(3,225
|
)
|
—
|
|
32
|
|
(32
|
)
|
—
|
|
2,716
|
|
—
|
|
2,716
|
|
(2,716
|
)
|
—
|
|
Issuance of Class B Common Stock
|
—
|
|
—
|
|
2,700
|
|
—
|
|
—
|
|
27
|
|
—
|
|
—
|
|
—
|
|
27
|
|
53,967
|
|
53,994
|
|
Balance at 12/31/2016:
|
$
|
—
|
|
6,497
|
|
10,225
|
|
—
|
|
$
|
65
|
|
$
|
103
|
|
$
|
11
|
|
$
|
25,413
|
|
$
|
4,711
|
|
$
|
30,303
|
|
$
|
93,433
|
|
$
|
123,736
|
|
(1) Financial information has been recast to include results attributable to the acquisition of Major Energy Companies by an affiliate on April 15, 2016. See Notes
2
and
3
"Basis of Presentation and Summary of Significant Accounting Policies" and "Acquisitions," respectively, for further discussion.
The accompanying notes are an integral part of the combined and consolidated financial statements.
SPARK ENERGY, INC.
COMBINED AND CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE
YEARS ENDED
DECEMBER 31, 2016
,
2015
AND
2014
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2016
(1)
|
|
2015
(2)
|
|
2014
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income (loss)
|
$
|
65,673
|
|
|
$
|
25,975
|
|
|
$
|
(4,265
|
)
|
Adjustments to reconcile net income (loss) to net cash flows provided by operating activities:
|
|
|
|
|
|
Depreciation and amortization expense
|
48,526
|
|
|
25,378
|
|
|
22,221
|
|
Deferred income taxes
|
3,382
|
|
|
1,340
|
|
|
(1,064
|
)
|
Stock based compensation
|
5,242
|
|
|
3,181
|
|
|
858
|
|
Amortization and write off of deferred financing costs
|
668
|
|
|
412
|
|
|
631
|
|
Change in fair value of earnout liabilities
|
(297
|
)
|
|
—
|
|
|
—
|
|
Accretion on fair value of Major Earnout and Provider Earnout liabilities
|
5,059
|
|
|
—
|
|
|
—
|
|
Bad debt expense
|
1,261
|
|
|
7,908
|
|
|
10,164
|
|
(Gain) loss on derivatives, net
|
(22,407
|
)
|
|
18,497
|
|
|
14,535
|
|
Current period cash settlements on derivatives, net
|
(24,427
|
)
|
|
(23,948
|
)
|
|
3,479
|
|
Other
|
(407
|
)
|
|
(1,320
|
)
|
|
—
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
Decrease (increase) in restricted cash
|
—
|
|
|
707
|
|
|
(707
|
)
|
(Increase) decrease in accounts receivable
|
(12,088
|
)
|
|
7,876
|
|
|
(11,283
|
)
|
(Increase) in accounts receivable
—
affiliates
|
(118
|
)
|
|
(608
|
)
|
|
5,563
|
|
Decrease (increase) in inventory
|
542
|
|
|
4,544
|
|
|
(3,711
|
)
|
Increase in customer acquisition costs
|
(21,907
|
)
|
|
(19,869
|
)
|
|
(26,191
|
)
|
Decrease (increase) in prepaid and other current assets
|
71
|
|
|
10,845
|
|
|
(6,905
|
)
|
Decrease (increase) in other assets
|
1,321
|
|
|
(1,101
|
)
|
|
(90
|
)
|
Increase in customer relationships and trademarks
|
—
|
|
|
(2,776
|
)
|
|
(1,545
|
)
|
Increase (decrease) in accounts payable and accrued liabilities
|
14,831
|
|
|
(13,307
|
)
|
|
1,449
|
|
Increase in accounts payable
—
affiliates
|
458
|
|
|
944
|
|
|
1,017
|
|
Increase (decrease) in other current liabilities
|
2,364
|
|
|
(645
|
)
|
|
1,867
|
|
Decrease in other non-current liabilities
|
46
|
|
|
1,898
|
|
|
(149
|
)
|
Net cash provided by operating activities
|
67,793
|
|
|
45,931
|
|
|
5,874
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Acquisitions of CenStar and Oasis
|
—
|
|
|
(39,847
|
)
|
|
—
|
|
Acquisition of Major Energy Companies and Provider Companies net assets
|
(31,641
|
)
|
|
—
|
|
|
—
|
|
Payment of CenStar Earnout
|
(1,343
|
)
|
|
—
|
|
|
—
|
|
Purchases of property and equipment
|
(2,258
|
)
|
|
(1,766
|
)
|
|
(3,040
|
)
|
Contribution to equity method investment in eRex Spark
|
(1,102
|
)
|
|
(330
|
)
|
|
—
|
|
Net cash used in investing activities
|
(36,344
|
)
|
|
(41,943
|
)
|
|
(3,040
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
Borrowings on notes payable
|
79,048
|
|
|
59,224
|
|
|
78,500
|
|
Payments on notes payable
|
(66,652
|
)
|
|
(49,826
|
)
|
|
(44,000
|
)
|
Issuance of convertible subordinated notes to affiliate
|
—
|
|
|
7,075
|
|
|
—
|
|
Restricted stock vesting
|
(1,183
|
)
|
|
(432
|
)
|
|
—
|
|
Contributions from NuDevco
|
—
|
|
|
129
|
|
|
—
|
|
Deferred financing costs
|
—
|
|
|
—
|
|
|
(402
|
)
|
Member contribution (distributions), net
|
—
|
|
|
—
|
|
|
(36,406
|
)
|
Proceeds from issuance of Class A common stock
|
—
|
|
|
—
|
|
|
50,220
|
|
Proceeds from issuance of Class B common stock
|
13,995
|
|
|
—
|
|
|
—
|
|
Proceeds from disgorgement of stockholders short-swing profits
|
941
|
|
|
—
|
|
|
—
|
|
Excess tax benefit related to restricted stock vesting
|
185
|
|
|
—
|
|
|
—
|
|
Distributions of proceeds from IPO to affiliate
|
—
|
|
|
—
|
|
|
(47,554
|
)
|
Payment of note payable to NuDevco
|
—
|
|
|
—
|
|
|
(50
|
)
|
IPO costs
|
—
|
|
|
—
|
|
|
(2,667
|
)
|
Payment of distributions to Class B non-controlling unit holders
|
(34,930
|
)
|
|
(15,587
|
)
|
|
(2,584
|
)
|
Payment of dividends to Class A common shareholders
|
(8,367
|
)
|
|
(4,456
|
)
|
|
(721
|
)
|
Net cash used in financing activities
|
(16,963
|
)
|
|
(3,873
|
)
|
|
(5,664
|
)
|
Increase (decrease) in cash and cash equivalents
|
14,486
|
|
|
115
|
|
|
(2,830
|
)
|
Cash and cash equivalents—beginning of period
|
4,474
|
|
|
4,359
|
|
|
7,189
|
|
Cash and cash equivalents—end of period
|
$
|
18,960
|
|
|
$
|
4,474
|
|
|
$
|
4,359
|
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
Non-cash items:
|
|
|
|
|
|
Issuance of Class B common stock to affiliates for Major Energy Companies acquisition
|
$
|
40,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Contingent consideration - earnout obligations incurred in connection with the Provider Companies and Major Energy Companies acquisitions
|
$
|
18,936
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Assumption of legal liability in connection with the Major Energy Companies acquisition
|
$
|
5,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net contribution of the Major Energy Companies
|
$
|
3,873
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Installment consideration incurred in connection with the Provider Companies acquisition
|
$
|
1,890
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Issuance of Class B common stock
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
28,486
|
|
Liabilities retained by affiliate
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29,000
|
|
Tax benefit from tax receivable agreement
|
$
|
31,490
|
|
|
$
|
(64
|
)
|
|
$
|
23,636
|
|
Liability due to tax receivable agreement
|
$
|
(26,722
|
)
|
|
$
|
(55
|
)
|
|
$
|
20,767
|
|
Initial allocation of non-controlling interest
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
22,232
|
|
Property and equipment purchase accrual
|
$
|
(32
|
)
|
|
$
|
45
|
|
|
$
|
19
|
|
CenStar Earnout accrual
|
$
|
—
|
|
|
$
|
500
|
|
|
$
|
—
|
|
Cash paid during the period for:
|
|
|
|
|
|
Interest
|
$
|
2,280
|
|
|
$
|
1,661
|
|
|
$
|
860
|
|
Taxes
|
$
|
7,326
|
|
|
$
|
216
|
|
|
$
|
85
|
|
(1) Financial information has been recast to include results attributable to the acquisition of the Major Energy Companies from an affiliate on
August 23, 2016. See Notes
2
and
3
"Basis of Presentation and 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 Oasis Power Holdings LLC by an affiliate on
May 12, 2015. See Notes
2
"Basis of Presentation and Summary of Significant Accounting Policies" for further discussion.
The accompanying notes are an integral part of the combined and consolidated financial statements.
SPARK ENERGY, INC.
NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS
1. Formation and Organization
Organization
Spark Energy, Inc. ("Spark Energy," the “Company,” "we," or "us") is an independent retail energy services company that provides residential and commercial customers in competitive markets across the United States with an alternative choice for natural gas and electricity. The Company is a holding company whose sole material asset consists of units in Spark HoldCo, LLC (“Spark HoldCo”). Spark HoldCo owns all of the outstanding membership interests in each of Spark Energy, LLC (“SE”), Spark Energy Gas, LLC (“SEG”), Oasis Power Holdings, LLC ("Oasis"), CenStar Energy Corp. ("CenStar"), Electricity Maine, LLC, Electricity N.H., LLC and Provider Power Mass, LLC (collectively, the "Provider Companies"); and Major Energy Services, LLC, Major Energy Electric Services, LLC, and Respond Power, LLC (collectively, the "Major Energy Companies"), the operating subsidiaries through which the Company operates. The Company is the sole managing member of Spark HoldCo, is responsible for all operational, management and administrative decisions relating to Spark HoldCo’s business and consolidates the financial results of Spark HoldCo and its subsidiaries.
The Company is a Delaware corporation formed on April 22, 2014 by Spark Energy Ventures, LLC (“Spark Energy Ventures”) for the purpose of succeeding to Spark Energy Ventures’ ownership in SE and SEG. Spark Energy Ventures, a single member limited liability company formed on October 8, 2007 under the Texas Limited Liability Company Act (“TLLCA”), is an affiliate of NuDevco Retail Holdings, LLC (“NuDevco Retail Holdings”), a single member Texas limited liability company formed by Spark Energy Ventures on May 19, 2014 under the Texas Business Organizations Code (“TBOC”). NuDevco Retail Holdings was formed by Spark Energy Ventures to hold its investment in Spark HoldCo, LLC, our subsidiary and the direct parent of SEG and SE. Retailco, LLC (“Retailco”) succeeded to the interest of NuDevco Retail Holdings in
10,612,500
shares of our Class B common stock and an equal number of Spark HoldCo units pursuant to a series of transfers that occurred in January 2016. NuDevco Retail Holdings is currently a direct wholly owned subsidiary of Electric Holdco, LLC, which is indirectly wholly owned by W. Keith Maxwell III ("Founder"). NuDevco Retail Holdings formed NuDevco Retail, LLC (“NuDevco Retail” and, together with NuDevco Retail Holdings (or its successor in interest), “NuDevco”), a single member limited liability company, on May 29, 2014 and it holds a
1%
interest in Spark HoldCo formerly held by NuDevco Retail Holdings (or its predecessor-in-interest).
Prior to the closing of the Company’s initial public offering ("IPO") on August 1, 2014 of
3,000,000
shares of Class A common stock, par value
$0.01
per share (the “Class A common stock”), representing a
21.82%
interest in the Company, Spark Energy Ventures contributed all of its interest in each of SE and SEG to NuDevco Retail Holdings. NuDevco Retail Holdings in turn contributed all of its interest in each of SE and SEG to Spark HoldCo. The contribution of the interests in SE and SEG to Spark HoldCo is not considered a business combination accounted for under the purchase method, as it was a transfer of assets and operations under common control, and accordingly, balances were transferred at their historical cost. The Company’s historical combined financial statements prior to the IPO are prepared using SE’s and SEG’s historical basis in the assets and liabilities, and include all revenues, costs, assets and liabilities attributed to the retail natural gas and asset optimization and retail electricity businesses of SE and SEG.
SE is a licensed retail electric provider in multiple states. SE provides retail electricity services to end-use retail customers, ranging from residential and small commercial customers to large commercial and industrial users. SE was formed on February 5, 2002 under the Texas Revised Limited Partnership Act (as recodified by the TBOC) and was converted to a Texas limited liability company on May 21, 2014.
SEG is a retail natural gas provider and asset optimization business competitively serving residential, commercial and industrial customers in multiple states. SEG was formed on January 17, 2001 under the Texas Revised Limited Partnership Act (as recodified by the TBOC) and was converted to a Texas limited liability company on May 21, 2014.
Oasis, through its operating subsidiary, Oasis Power LLC, is a retail energy provider formed on August 28, 2009 as a limited liability company under the TBOC. We acquired Oasis on July 31, 2015 from an affiliate. See Note
3
“Acquisitions” for further discussion.
CenStar is a retail energy provider incorporated on July 18, 2008 under the New York Business Corporation Law. We acquired CenStar on July 8, 2015. See Note
3
“Acquisitions” for further discussion.
The Provider Companies operate as retail energy providers. Electricity Maine, LLC, Electricity N.H., LLC, and Provider Power Mass, LLC were formed on June 17, 2010, January 20, 2012 and August 22, 2012, respectively, as limited liability companies under the Maine Limited Liability Company Act. We acquired the Provider Companies on August 1, 2016.
The Major Energy Companies operate as retail energy providers. Major Energy Services, LLC, Major Energy Electric Services, LLC and Respond Power, LLC were formed on October 11, 2005, September 12, 2007 and July 11, 2008, respectively, as limited liability companies under the New York Limited Liability Company Law. We completed the purchase of all the outstanding membership interests of the Major Energy Companies on August 23, 2016 from an affiliate, as described in Note
3
"Acquisitions."
We are a Delaware corporation formed on April 22, 2014 for the purpose facilitating an initial public offering ("IPO") of our Class A common stock, par value
$0.01
per share ("Class A common stock"), and to become the sole managing member of, and to hold an ownership interest in, Spark HoldCo. In connection with our IPO, NuDevco Retail Holdings LLC ("NuDevco Retail Holdings") formed NuDevco Retail, LLC (“NuDevco Retail”), a single member limited liability company, on May 29, 2014, to hold the remaining Spark HoldCo units and shares of our Class B common stock, par value
$0.01
per share ("Class B common stock"). In January 2016, Retailco, LLC ("Retailco") succeeded to the interest of NuDevco Retail Holdings of its Class B common stock and an equal number of Spark HoldCo units it held pursuant to a series of transfers. See Note
4
“Equity” for further discussion.
Relationship with our Founder and Majority Shareholder
W. Keith Maxwell, III (our "Founder") is the owner of a majority in voting power of our common stock through his ownership of NuDevco Retail and Retailco. Retailco is a wholly owned subsidiary of TxEx Energy Investments, LLC ("TxEx"), which is wholly owned by Mr. Maxwell. NuDevco Retail is a wholly owned subsidiary of NuDevco Retail Holdings, which is a wholly owned subsidiary of Electric HoldCo, LLC, which is also a wholly owned subsidiary of TxEx.
We entered into a Master Service Agreement effective January 1, 2016 with Retailco Services, LLC, which is wholly owned by W. Keith Maxwell III. See Note
13
“Transactions with Affiliates” for further discussion.
Emerging Growth Company Status
As a company with less than
$1.0 billion
in revenues during its last fiscal year, the Company qualifies as an “emerging growth company” as defined in the Jumpstart Our Business Startups Act of 2012, or the JOBS Act. An emerging growth company may take advantage of specified reduced reporting and other regulatory requirements.
The Company will remain an “emerging growth company” until as late as the last day of the Company's 2019 fiscal year, or until the earliest of (i) the last day of the fiscal year in which the Company has
$1.0 billion
or more in annual revenues; (ii) the date on which the Company becomes a “large accelerated filer” (the fiscal year-end on which the total market value of the Company’s common equity securities held by non-affiliates is
$700 million
or more as of June 30); (iii) the date on which the Company issues more than
$1.0 billion
of non-convertible debt over a
three
-year period.
As a result of the Company's election to avail itself of certain provisions of the JOBS Act, the information that the Company provides may be different than what you may receive from other public companies in which you hold an equity interest.
Initial Public Offering of Spark Energy, Inc.
On August 1, 2014, the Company completed the IPO of
3,000,000
shares of its Class A common stock for
$18.00
per share, representing a
21.82%
voting interest in the Company.
Net proceeds from the IPO were
$47.6 million
, after underwriting discounts and commissions, structuring fees and offering expenses. The net proceeds from the IPO were used to acquire units of Spark HoldCo (the “Spark HoldCo units”) representing approximately
21.82%
of the outstanding Spark HoldCo units after the IPO from NuDevco Retail Holdings and to repay a promissory note from the Company in the principal amount of
$50,000
(the “NuDevco Note”). The Company did not retain any of the net proceeds from the IPO. The Company recorded
$2.7 million
of previously deferred incremental costs directly attributable to the IPO as a reduction in equity at the IPO date, which were funded by the IPO proceeds.
The Company also issued
10,750,000
shares of Class B common stock, par value
0.01
per share (the “Class B common stock”) to Spark HoldCo,
10,612,500
of which Spark HoldCo distributed to NuDevco Retail Holdings, and
137,500
of which Spark HoldCo distributed to NuDevco Retail.
At the consummation of the IPO, the Company's outstanding common stock is summarized in the table below:
|
|
|
|
|
|
|
|
|
|
Shares of
|
|
|
common stock
|
|
|
Number
|
|
Percent Voting Interest
|
Publicly held Class A common stock
|
|
3,000,000
|
|
|
21.82
|
%
|
Class B common stock held by NuDevco
|
|
10,750,000
|
|
|
78.18
|
%
|
Total
|
|
13,750,000
|
|
|
100.00
|
%
|
Senior Credit Facility
Concurrently with the closing of the IPO, the Company entered into the Senior Credit Facility, which was amended and restated on July 8, 2015, June 1, 2016 and August 1, 2016, respectively. Refer to Note
7
"Debt" for further discussion.
Exchange and Registration Rights
The Spark HoldCo Limited Liability Company Agreement provides that anytime the Company issues a new share of Class A or Class B common stock (except for issuances of Class A common stock upon an exchange of Class B common stock), Spark HoldCo will concurrently issue a limited liability company unit either to the holder of the Class B common stock or to the Company in the case of the issuance of shares of Class A common stock. As a result, the number of Spark HoldCo units held by the Company always equals the number of shares of Class A common stock outstanding.
Each share of Class B common stock, all of which are held by NuDevco Retail and Retailco, has no economic rights but entitles the holder to
one
vote on all matters to be voted on by stockholders generally. Holders of Class A common stock and Class B common stock vote together as a single class on all matters presented to our stockholders for their vote or approval, except as otherwise required by applicable law or by our certificate of incorporation.
NuDevco Retail and Retailco have the right to exchange (the “Exchange Right”) all or a portion of their Spark HoldCo units (together with a corresponding number of shares of Class B common stock) for Class A common stock (or cash at Spark Energy, Inc.’s or Spark HoldCo’s election (the “Cash Option”)) at an exchange ratio of
one
share of Class A common stock for each Spark HoldCo unit (and corresponding share of Class B common stock) exchanged. In addition, NuDevco Retail and Retailco have the right, under certain circumstances, to cause the
Company to register the offer and resale of NuDevco Retail's and Retailco's shares of Class A common stock obtained pursuant to the Exchange Right. Retail Acquisition Co., LLC ("RAC") is entitled to similar registration rights under the CenStar and Oasis Note. Refer to Note
7
"Debt" for further information.
Tax Receivable Agreement
Concurrently with the closing of the IPO, the Company entered into a Tax Receivable Agreement with Spark HoldCo, NuDevco Retail Holdings and NuDevco Retail. Retailco, LLC became a party to this agreement in connection with the transfer by NuDevco Retail Holdings of its
10,612,500
shares of our Class B common stock and a corresponding number of Spark HoldCo units to Retailco, LLC in January 2016. See Note
13
“Transactions with Affiliates” for further discussion.
This agreement generally provides for the payment by the Company to Retailco, LLC (as successor to NuDevco Retail Holdings) and NuDevco Retail of
85%
of the net cash savings, if any, in U.S. federal, state and local income tax or franchise tax that the Company actually realizes (or is deemed to realize in certain circumstances) in future periods as a result of (i) any tax basis increases resulting from the purchase by the Company of Spark HoldCo units from NuDevco Retail Holdings, (ii) any tax basis increases resulting from the exchange of Spark HoldCo units for shares of Class A common stock pursuant to the Exchange Right (or resulting from an exchange of Spark HoldCo units for cash pursuant to the Cash Option) and (iii) any imputed interest deemed to be paid by the Company as a result of, and additional tax basis arising from, any payments the Company makes under the Tax Receivable Agreement. The Company retains the benefit of the remaining 15% of these tax savings. See Note
11
“Income Taxes” for further discussion.
In certain circumstances, the Company may defer or partially defer any payment due (a “TRA Payment”) to the holders of rights under the Tax Receivable Agreement, which are currently Retailco and NuDevco Retail. During the five-year period ending September 30, 2019, the Company will defer all or a portion of any TRA Payment owed pursuant to the Tax Receivable Agreement to the extent that Spark HoldCo does not generate sufficient Cash Available for Distribution (as defined below) during the four-quarter period ending September 30th of the applicable year in which the TRA Payment is to be made in an amount that equals or exceeds
130%
(the “TRA Coverage Ratio”) of the Total Distributions (as defined below) paid in such four-quarter period by Spark HoldCo. For purposes of computing the TRA Coverage Ratio:
|
|
•
|
“Cash Available for Distribution” is generally defined as the Adjusted EBITDA of Spark HoldCo for the applicable period, less (i) cash interest paid by Spark HoldCo, (ii) capital expenditures of Spark HoldCo (exclusive of customer acquisition costs) and (iii) any taxes payable by Spark HoldCo; and
|
|
|
•
|
“Total Distributions” are defined as the aggregate distributions necessary to cause the Company to receive distributions of cash equal to (i) the targeted quarterly distribution the Company intends to pay to holders of its Class A common stock payable during the applicable four-quarter period, plus (ii) the estimated taxes payable by the Company during such four-quarter period, plus (iii) the expected TRA Payment payable during the calendar year for which the TRA Coverage Ratio is being tested.
|
In the event that the TRA Coverage Ratio is not satisfied in any calendar year, the Company will defer all or a portion of the TRA Payment to NuDevco Retail or Retailco under the Tax Receivable Agreement to the extent necessary to permit Spark HoldCo to satisfy the TRA Coverage Ratio (and Spark HoldCo is not required to make and will not make the pro rata distributions to its members with respect to the deferred portion of the TRA Payment). If the TRA Coverage Ratio is satisfied in any calendar year, the Company is obligated to pay NuDevco Retail or Retailco the full amount of the TRA Payment.
Following the five-year deferral period ending September 30, 2019, the Company will be obligated to pay any outstanding deferred TRA Payments to the extent such deferred TRA Payments do not exceed (i) the lesser of the Company's proportionate share of aggregate Cash Available for Distribution of Spark HoldCo during the five-year deferral period or the cash distributions actually received by the Company during the five-year deferral period, reduced by (ii) the sum of (a) the aggregate target quarterly dividends (which, for the purposes of the Tax Receivable Agreement, will be
$0.3625
per share per quarter) during the five-year deferral period, (b) the
Company's estimated taxes during the five-year deferral period, and (c) all prior TRA Payments and (y) if with respect to the quarterly period during which the deferred TRA Payment is otherwise paid or payable, Spark HoldCo has or reasonably determines it will have amounts necessary to cause the Company to receive distributions of cash equal to the target quarterly distribution payable during that quarterly period. Any portion of the deferred TRA Payments not payable due to these limitations will no longer be payable.
We met the threshold coverage ratio required to fund the first TRA Payment to Retailco and NuDevco Retail under the Tax Receivable Agreement during the four-quarter period ending
December 31, 2016
, resulting in an initial TRA Payment of $1.4 million in December 2016. On November 6, 2016, Retailco and NuDevco Retail granted the Company the right to defer the TRA Payment until May 2018. During the period of time when the Company has elected to defer the TRA Payment, the outstanding payment amount will accrue interest at a rate calculated in the manner provided for under the Tax Receivable Agreement. The liability has been classified as non-current in our consolidated balance sheet at
December 31, 2016
.
Other Transactions in Connection with the Consummation of the IPO
In connection with the IPO the following restructuring transactions occurred:
|
|
•
|
SEG and SE were converted from limited partnerships into limited liability companies;
|
|
|
•
|
SEG, SE and an affiliate entered into an interborrower agreement, pursuant to which such affiliate agreed to be solely responsible for
$29.0 million
of the outstanding indebtedness. SE and SEG repaid their outstanding indebtedness of
$10.0 million
and borrowed
$10.0 million
under the Company's Senior Credit Facility,
|
|
|
•
|
NuDevco Retail Holdings contributed all of its interests in SEG and SE to Spark HoldCo in exchange for all of the outstanding units of Spark HoldCo and transferred
1%
of those Spark HoldCo units to NuDevco Retail;
|
|
|
•
|
NuDevco Retail Holdings transferred Spark HoldCo units to the Company for the
$50,000
NuDevco Note and the limited liability company agreement of Spark HoldCo was amended and restated to admit the Company as its sole managing member.
|
Following the IPO, the Company purchased
2,997,222
Spark HoldCo units from NuDevco Retail Holdings and repaid the NuDevco Note. The
2,997,222
Spark HoldCo units we purchased with the proceeds from the IPO, together with the
2,778
Spark HoldCo units we purchased in exchange for the NuDevco Note prior to the IPO, represent a
21.82%
ownership interest in Spark HoldCo. After giving effect to these transactions and the IPO, the Company owned an approximate
21.82%
interest in Spark HoldCo. NuDevco Retail Holdings owned an approximate
77.18%
interest in Spark HoldCo and
10,612,500
shares of Class B common stock, and NuDevco Retail owns a
1%
interest in Spark HoldCo and
137,500
shares of Class B common stock.
Each share of Class B common stock, all of which is held by NuDevco, has no economic rights but entitles its holder to one vote on all matters to be voted on by shareholders generally. Holders of Class A common stock and Class B common stock vote together as a single class on all matters presented to our shareholders for their vote or approval, except as otherwise required by applicable law or by our certificate of incorporation.
2. Basis of Presentation and Summary of Significant Accounting Policies
The accompanying combined and consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). The Company's consolidated financial statements include the accounts of all wholly-owned and controlled subsidiaries. We account for investments over which we have significant influence but not a controlling financial interest using the equity method of accounting. All significant intercompany transactions and balances have been eliminated in the combined and consolidated financial statements.
The accompanying combined and consolidated financial statements have been prepared in accordance with Regulation S-X, Article 3,
General Instructions as to Financial Statements and Staff
Accounting Bulletin (“SAB”) Topic 1-B, Allocations of Expenses and Related Disclosures in Financial
Statements of Subsidiaries, Divisions or Lesser Business Components of Another Entity
on a stand-alone basis and are derived from SE’s and SEG’s historical basis in the assets and liabilities before the IPO and Spark Energy Inc.’s financial results after the IPO, and include all revenues, costs, assets and liabilities attributable to the retail natural gas and asset optimization and retail electricity businesses of SE and SEG for the periods prior to the IPO that are specifically identifiable or have been allocated to the Company. Management has made certain assumptions and estimates in order to allocate a reasonable share of expenses to the Company, such that the Company’s combined and consolidated financial statements reflect substantially all of its costs of doing business.
Transactions with Affiliates
The Company enters into transactions with and pays certain costs on behalf of affiliates that are commonly controlled by W. Keith Maxwell III, and these affiliates enter into transactions with and pay certain costs on our behalf, in order to reduce risk, reduce administrative expense, create economies of scale, create strategic alliances and supply goods and services among these related parties.
These transactions include, but are not limited to, certain services to the affiliated companies associated with the Company’s debt facility prior to the IPO, employee benefits provided through the Company’s benefit plans, insurance plans, leased office space, administrative salaries for management due diligence work, recurring management consulting, and accounting, tax, legal, or technology services based on services provided, departmental usage, or headcount, which are considered reasonable by management. As such, the accompanying combined and consolidated financial statements include costs that have been incurred by the Company and then directly billed or allocated to affiliates, and costs that have been incurred by our affiliates and then directly billed or allocated to us, and are recorded net in general and administrative expense on the combined and consolidated statements of operations with a corresponding accounts receivable—affiliates or accounts payable—affiliates, respectively, recorded in the consolidated balance sheets. Additionally, the Company enters into transactions with certain affiliates for sales or purchases of natural gas and electricity, which are recorded in retail revenues, retail cost of revenues, and net asset optimization revenues in the combined and consolidated statements of operations with a corresponding accounts receivable—affiliate or accounts payable—affiliate in the combined and consolidated balance sheets. The allocations and related estimates and assumptions are described more fully in Note
13
“Transactions with Affiliates.”
These costs are not necessarily indicative of the cost that the Company would have incurred had it operated as an independent stand-alone entity prior to the IPO. Affiliates also relied upon Spark Energy Ventures as a participant in the credit facility for periods prior to the IPO as described more fully in Note
7
“Debt.” As such, the Company’s combined and consolidated financial statements do not fully reflect what the Company’s financial position, results of operations and cash flows would have been had the Company operated as an independent stand-alone company prior to the IPO. As a result, historical financial information prior to the IPO is not necessarily indicative of what the Company’s results of operations, financial position and cash flows will be in the future. The Company’s combined and consolidated financial statements are presented on a consolidated basis and include all wholly-owned and controlled subsidiaries.
Cash and Cash Equivalents
Cash and cash equivalents consist of all unrestricted demand deposits and funds invested in highly liquid instruments with original maturities of three months or less. The Company periodically assesses the financial condition of the institutions where these funds are held and believes that its credit risk is minimal with respect to these institutions.
Accounts Receivable
Trade accounts receivable are recorded at the invoiced amount and do not bear interest. Accounts receivable in the combined and consolidated balance sheets are net of allowance for doubtful accounts of
$2.3 million
and
$1.9 million
as of
December 31, 2016
and
2015
, respectively.
The Company accrues an allowance for doubtful accounts based upon estimated uncollectible accounts receivable considering historical collections, accounts receivable aging analysis, credit risk and other factors. The Company writes off accounts receivable balances against the allowance for doubtful accounts when the accounts receivable is deemed to be uncollectible. Bad debt expense of
$1.3 million
,
$7.9 million
and
$10.2 million
was recorded in general and administrative expense in the combined and consolidated statements of operations for the years ended
December 31, 2016
,
2015
and
2014
, respectively.
The Company conducts business in many utility service markets where the local regulated utility purchases our receivables, and then becomes responsible for billing the customer and collecting payment from the customer (“POR programs”). This POR service results in substantially all of the Company’s credit risk being linked to the applicable utility, which generally has an investment-grade rating, and not to the end-use customer. The Company monitors the financial condition of each utility and currently believes that its susceptibility to an individually significant write-off as a result of concentrations of customer accounts receivable with those utilities is remote. Trade accounts receivable that are part of a local regulated utility’s POR program are recorded on a gross basis in accounts receivable in the combined and consolidated balance sheets. The discount paid to the local regulated utilities is recorded in general and administrative expense in the combined and consolidated statements of operations.
In markets that do not offer POR services or when the Company chooses to directly bill its customers, certain receivables are billed and collected by the Company. The Company bears the credit risk on these accounts and records an appropriate allowance for doubtful accounts to reflect any losses due to non-payment by customers. The Company’s customers are individually insignificant and geographically dispersed in these markets. The Company writes off customer balances when it believes that amounts are no longer collectible and when it has exhausted all means to collect these receivables.
Inventory
Inventory consists of natural gas used to fulfill and manage seasonality for fixed and variable-price retail customer load requirements and is valued at the lower of weighted average cost or market. Purchased natural gas costs are recognized in the combined and consolidated statements of operations, within retail cost of revenues, when the natural gas is sold and delivered out of the storage facility. There were
no
inventory impairments recorded for the years ended
December 31, 2016
,
2015
and
2014
. When natural gas is sold costs are recognized in the combined and consolidated statements of operations, within retail cost of revenues, at the weighted average cost value at the time of the sale.
Customer Acquisition Costs
The Company has retail natural gas and electricity customer acquisition costs, net of
$18.8 million
and
$13.4 million
recorded in current assets and
$6.1 million
and
$3.8 million
recorded in noncurrent assets representing direct response advertising costs as of
December 31, 2016
and
2015
, respectively. Customer acquisition costs are spending for organic customer acquisitions and do not include customer acquisitions through merger and acquisition activities, which are recorded as customer relationships. Amortization of customer acquisition costs, recorded in depreciation and amortization in the combined and consolidated statements of operations, was
$17.5 million
,
$18.0 million
and
$18.5 million
for the years ended
December 31, 2016
,
2015
and
2014
, respectively. Capitalized direct response advertising costs consist primarily of hourly and commission based telemarketing costs, door-to-door agent commissions and other direct advertising costs associated with proven customer generation, and are capitalized and amortized over the estimated
two
-year average life of a customer in accordance with the provisions of FASB ASC 340-20,
Capitalized Advertising Costs
.
Recoverability of customer acquisition costs is evaluated based on a comparison of the carrying amount of the customer acquisition costs to the future net cash flows expected to be generated by the customers acquired, considering specific assumptions for customer attrition, per unit gross profit, and operating costs. These assumptions are based on forecasts and historical experience.
Based on the analysis described above, for the year ended December 31, 2014, the Company recorded accelerated amortization of such costs of
$6.5 million
associated with capitalized customer acquisition costs in California and
$0.2 million
associated with capitalized customer acquisition costs in Massachusetts. This accelerated amortization expense was included in “depreciation and amortization” on the combined and consolidated statement of operations. There were
no
such accelerated amortization charges recorded for the years ended
December 31, 2016
or 2015.
Customer Relationships
Customer acquisitions through direct acquisitions of customer contracts or recorded as part of the acquisition method in accordance with FASB ASC Topic 805,
Business Combinations
("ASC 805") are recorded as customer relationships and represent customer contract acquisitions not acquired through the direct response advertising discussed above at “
Customer Acquisition Costs.
” The Company has recorded
$12.1 million
and
$6.6 million
, net of amortization, as current assets as of
December 31, 2016
and
2015
, respectively, and
$21.4 million
and
$6.8 million
, net of amortization, as non-current assets as of
December 31, 2016
and
2015
, respectively, related to these intangible assets. These intangibles are amortized on a straight-line basis over the estimated average life of the related customer contracts acquired, which ranges from
three years
to
six years
.
The acquired customer relationships intangibles related to Oasis, CenStar, Major Energy Companies and the Provider Companies, are reflective of the acquired companies’ customer base, and were valued at the respective dates of acquisition using an excess earnings method under the income approach. Using this method, the Company estimated the future cash flows resulting from the existing customer relationships, considering attrition as well as charges for contributory assets, such as net working capital, fixed assets, and assembled workforce. These future cash flows were then discounted using an appropriate risk-adjusted rate of return by retail unit to arrive at the present value of the expected future cash flows. CenStar and Oasis customer relationships are amortized to depreciation and amortization based on the expected future net cash flows by year. The acquired customer relationship intangibles related to Major Energy Companies and Provider Companies were bifurcated between hedged and unhedged and amortized to depreciation and amortization based on the expected future cash flows by year and expensed to retail cost of revenue based on the expected term of the underlying fixed price contract in each reporting period, respectively.
Amortization expense was
$28.6 million
and
$5.7 million
for the years ended
December 31, 2016
and
2015
, respectively. Approximately
$15.8 million
of the
$28.6 million
customer relationships amortization expense for the twelve months ending
December 31, 2016
was included in retail cost of revenue. We recorded less than
$0.1 million
amortization expense for the year ended
December 31, 2014
.
We review customer relationships for impairment whenever events or changes in business circumstances indicate the carrying value of the intangible assets may not be recoverable. Impairment is indicated when the undiscounted cash flows estimated to be generated by the intangible assets are less than their respective carrying value. If an impairment exists, a loss would be recognized for the difference between the fair value and carrying value of the intangible assets.
No
impairments of customer relationships were recorded for the years ended December 31,
2016
,
2015
and
2014
.
Non-compete agreements
The non-compete agreements provide the Company with a certain level of assurance that acquired companies' expected earnings streams will not be disrupted by competition from the companies’ previous members. The fair values of non-compete agreements are determined using the differential valuation approach at acquisition date. Under this approach, the Company estimates the present value of expected future cash flows under two scenarios;
one scenario assumes the non-compete agreements are in place and the other scenario assumes the absence of non-compete agreements. The resulting difference between the two scenarios is the implied value of the non-compete agreements, which is further adjusted by an estimated probability factor representing the likelihood that previous members of acquired companies would be successful competitors.
As a result of the Provider Companies and Major Energy Companies acquisitions, the Company has recorded
$1.2 million
, net of amortization, as Acquired customer intangibles - current and
$1.4 million
, net of amortization, as Acquired customer intangibles - non-current as of December 31, 2016 related to these non-compete agreements. These non-compete agreements are amortized over their estimated three-year life on a straight-line basis. Amortization expense was
$0.9 million
for the year ended December 31, 2016. We recorded no amortization expense for the year ended December 31, 2015.
Trademarks
Trademarks recorded as part of the acquisition method in accordance with ASC 805 represent the value associated with the recognition and positive reputation of an acquired company to its target markets. This value would otherwise have to be internally developed through significant time and expense or by paying a third party for its use. The fair values of trademark assets were determined at the date of acquisition using a royalty savings method under the income approach. Under this approach, the Company estimates the present value of expected cash flows resulting from avoiding royalty payments to use a third party trademark. The Company analyzes market royalty rates charged for licensing trademarks and applied an expected royalty rate to a forecast of estimated revenue, which was then discounted using an appropriate risk adjusted rate of return.
The Company has recorded
$6.3 million
and
$1.2 million
, net of amortization, as other assets as of
December 31, 2016
and
2015
related to these trademarks. These intangibles are amortized over the estimated five-year to twenty-year life of the trademarks on a straight-line basis. Amortization expense was
$0.4 million
and
$0.1 million
for the years ended
December 31, 2016
and
2015
. We recorded
no
amortization expense for the year ended
December 31, 2014
.
We review trademarks for impairment whenever events or changes in business circumstances indicate the carrying value of the intangible assets may not be recoverable. Impairment is indicated when the undiscounted cash flows estimated to be generated by the intangible assets are less than their respective carrying value. If an impairment exists, a loss would be recognized for the difference between the fair value and carrying value of the intangible assets.
No
impairments of trademarks were recorded for the years ended December 31,
2016
,
2015
and
2014
.
Deferred Financing Costs
Costs incurred in connection with the issuance of long-term debt are capitalized and amortized to interest expense using the straight-line method over the life of the related long-term debt due to the variable nature of the Company’s long-term debt.
Property and Equipment
The Company records property and equipment at historical cost. Depreciation expense is recorded on a straight-line method based on estimated useful lives. When assets are placed into service, management makes estimates with respect to useful lives and salvage values of the assets.
When items of property and equipment are sold or otherwise disposed of, any gain or loss is recorded in the combined and consolidated statements of operations.
The Company capitalizes costs associated with internal-use software projects in accordance with FASB ASC Topic 350-40,
Internal-Use Software
. Capitalized costs are the costs incurred during the application development stage of
the internal-use software project such as software configuration, coding, installation of hardware and testing. Costs incurred during the preliminary or post-implementation stage of the internal-use software project are expensed in the period incurred. These types of costs include formulation of ideas and alternatives, training and application maintenance. After internal-use software projects are completed, the associated capitalized costs are depreciated over the estimated useful life of the related asset. Interest costs incurred while developing internal-use software projects are capitalized in accordance with FASB ASC Topic 835-20,
Capitalization of Interest
. Capitalized interest costs for the years ended
December 31, 2016
,
2015
and
2014
were not material.
Goodwill
Goodwill represents the excess of cost over fair value of the assets of businesses acquired in accordance with FASB ASC Topic 350 Intangibles-Goodwill and Other ("ASC 350"). The goodwill on our consolidated balance sheet as of
December 31, 2016
is associated with both our Retail Natural Gas and Retail Electricity reporting units. We determine our reporting units by identifying each unit that engaged in business activities from which it may earn revenues and incur expenses, had operating results regularly reviewed by the segment manager for purposes of resource allocation and performance assessment, and had discrete financial information.
Goodwill is assessed for impairment whenever events or circumstances indicate that impairment of the carrying value of goodwill is likely, but no less often than annually as of October 31, 2016. On October 31, 2016, we performed a qualitative assessment of goodwill in accordance with guidance from ASC 350, which permits an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill impairment test. If we fail the qualitative test, then we must compare our estimate of the fair value of a reporting unit with its carrying value, including goodwill. If the carrying value of the reporting unit exceeds its fair value, we perform the second step of the goodwill impairment test to measure the amount of goodwill impairment loss to be recorded, as necessary. The second step compares the implied fair value of the reporting unit’s goodwill to the carrying value, if any, of that goodwill. We determine the implied fair value of the goodwill in the same manner as determining the amount of goodwill to be recognized in a business combination.
We completed our annual assessment of goodwill impairment as of October 31, 2016 during the fourth quarter of 2016, and the test indicated no impairment.
Equity Method Investment
The Company accounts for investments in unconsolidated entities using the equity method of accounting, as prescribed in FASB ASC Topic 323-10,
Investments-Equity Method and Joint Venture,
if the investment gives us the ability to exercise significant influence over, but not control, of an investee. Significant influence generally exists if we have an ownership interest representing between 20% and 50% of the voting stock of the investee. Under the equity method of accounting, investments are stated at initial cost and are adjusted for subsequent additional investments and our proportionate share of earnings or losses and distributions. Such investment is presented on the consolidated balance sheet under "Other assets" and our share of their income as "Interest and other income" on the combined and consolidated statements of operations. The Company determines its equity investment earnings using the Hypothetical Liquidation at Book Value (HLBV) method. Under the HLBV method, a calculation is prepared at each balance sheet date to determine the amount the Company would receive if the investee were to liquidate all of its assets, as valued in accordance with U.S. GAAP, and distribute that cash to the investors. The difference between the calculated liquidation distribution amounts at the beginning and the end of the reporting period, after adjusting for capital contributions and distributions, is the Company's share of the earnings or losses from the equity investment for the period. See Note
16
“Equity Method Investment” for further discussion.
Segment Reporting
The FASB ASC Topic 280,
Segment Reporting
, established standards for entities to report information about the operating segments and geographic areas in which they operate. The Company operates
two
segments, retail natural gas and retail electricity, and all of its operations are located in the United States.
Revenues and Cost of Revenues
The Company’s revenues are derived primarily from the sale of natural gas and electricity to retail customers. The Company also records revenue from sales of natural gas and electricity to wholesale counterparties, including affiliates. Revenues are recognized by the Company using the following criteria: (1) persuasive evidence of an exchange arrangement exists, (2) delivery has occurred or services have been rendered, (3) the buyer’s price is fixed or determinable and (4) collection is reasonably assured. Utilizing these criteria, revenue is recognized when the natural gas or electricity is delivered. Similarly, cost of revenues is recognized when the commodity is delivered.
Revenues for natural gas and electricity sales are recognized upon delivery under the accrual method. Natural gas and electricity sales that have been delivered but not billed by period end are estimated. Accrued unbilled revenues are based on estimates of customer usage since the date of the last meter read provided by the utility. Volume estimates are based on forecasted volumes and estimated customer usage by class. Unbilled revenues are calculated by multiplying these volume estimates by the applicable rate by customer class. Estimated amounts are adjusted when actual usage is known and billed.
The Company records gross receipts taxes on a gross basis in retail revenues and retail cost of revenues. During the years ended
December 31, 2016
,
2015
and
2014
, the Company’s retail revenues and retail cost of revenues included gross receipts taxes of
$5.3 million
,
$3.0 million
and
$3.0 million
, respectively.
Costs for natural gas and electricity sales are recognized as the commodity is delivered to the customer under the accrual method. Natural gas and electricity costs that have not been billed to the Company by suppliers but have been incurred by period end are estimated. The Company estimates volumes for natural gas and electricity delivered based on the forecasted revenue volumes, estimated transportation cost volumes and estimation of other costs associated with retail load that varies by commodity utility territory. These costs include items like ISO fees, ancillary services and renewable energy credits. Estimated amounts are adjusted when actual usage is known and billed.
The Company’s asset optimization activities, which primarily include natural gas physical arbitrage and other short term storage and transportation opportunities, meet the definition of trading activities and are recorded on a net basis in the combined and consolidated statements of operations in net asset optimization revenues pursuant to FASB ASC Topic 815,
Derivatives and Hedging
. The Company recorded asset optimization revenues, primarily related to physical sales or purchases of commodities, of
$133.0 million
,
$154.1 million
and
$284.6 million
for the years ended
December 31, 2016
,
2015
and
2014
, respectively, and recorded asset optimization costs of revenues of
$133.6 million
,
$152.6 million
and
$282.3 million
for the years ended
December 31, 2016
,
2015
and
2014
, respectively, which are presented on a net basis in asset optimization revenues.
Natural Gas Imbalances
The combined and consolidated balance sheets include natural gas imbalance receivables and payables, which primarily results when customers consume more or less gas than has been delivered by the Company to local distribution companies (“LDCs”). The settlement of natural gas imbalances varies by LDC, but typically the natural gas imbalances are settled in cash or in kind on a monthly, quarterly, semi-annual or annual basis. The imbalances are valued at an estimated net realizable value. The Company recorded an imbalance receivable of
$0.9 million
and
$0.7 million
recorded in other current assets on the consolidated balance sheets as of
December 31, 2016
and
2015
, respectively. The Company recorded an imbalance payable of
$0.1 million
and
$0.3 million
recorded in other current liabilities on the combined and consolidated balance sheets as of
December 31, 2016
and
2015
, respectively.
Fair Value
FASB ASC Topic 820,
Fair Value Measurement
, established a single authoritative definition of fair value, set out a framework for measuring fair value, and requires disclosures about fair value measurements. The standard clarifies that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. The standard utilizes a fair value hierarchy that prioritizes the inputs to the valuation techniques used to measure fair value into three broad levels based on quoted prices in active market, observable market prices, and unobservable market prices.
When the Company is required to measure fair value, and there is not a quoted or observable market price for a similar asset or liability, the Company utilizes the cost, income, or market valuation approach depending on the quality of information available to support management’s assumptions.
Derivative Instruments
The Company uses derivative instruments such as futures, swaps, forwards and options to manage the commodity price risks of its business operations.
All derivatives, other than those for which an exception applies, are recorded in the consolidated balance sheets at fair value. Derivative instruments representing unrealized gains are reported as derivative assets while derivative instruments representing unrealized losses are reported as derivative liabilities. The Company has elected to offset amounts in the consolidated balance sheets for derivative instruments executed with the same counterparty under a master netting arrangement. One of the exceptions to fair value accounting, normal purchases and normal sales, has been elected by the Company for certain derivative instruments when the contract satisfies certain criteria, including a requirement that physical delivery of the underlying commodity is probable and is expected to be used in normal course of business. Retail revenues and retail cost of revenues resulting from deliveries of commodities under normal purchase contracts and normal sales contracts are included in earnings at the time of contract settlement.
To manage commodity price risk, the Company holds certain derivative instruments that are not held for trading purposes and are not designated as hedges for accounting purposes. However, to the extent the Company does not hold offsetting positions for such derivatives, they believe these instruments represent economic hedges that mitigate their exposure to fluctuations in commodity prices. As part of the Company’s strategy to optimize its assets and manage related commodity risks, it also manages a portfolio of commodity derivative instruments held for trading purposes. The Company uses established policies and procedures to manage the risks associated with price fluctuations in these energy commodities and uses derivative instruments to reduce risk by generally creating offsetting market positions.
Changes in the fair value of and amounts realized upon settlement of derivative instruments not held for trading purposes are recognized currently in retail costs of revenues.
Changes in the fair value of and amounts realized upon settlement of derivative instruments held for trading purposes are recognized currently in earnings in net asset optimization revenues.
Income Taxes
The Company recognizes the amount of taxes payable or refundable for the year. In addition, the Company follows the asset and liability method of accounting for income taxes where deferred tax assets and liabilities are recognized for the expected future tax consequences of events that have been recognized in the financial statements or tax returns and operating loss carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in those years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in the tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is provided for deferred tax assets if it is more likely than not that these items will not be realized.
In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the projected future taxable income and tax planning strategies in making this assessment. Based upon the level of historical taxable income and projections for future taxable income over the periods in which the deferred tax assets are deductible, management believes it is more likely than not that we will realize the benefits of these deductible differences.
The Company recognizes interest and penalties related to unrecognized tax benefits within the provision for income taxes on continuing operations in our consolidated statements of operations.
Earnings per Share
Basic earnings per share (“EPS”) is computed by dividing net income attributable to shareholders (the numerator) by the weighted-average number of Class A common shares outstanding for the period (the denominator). Class B common shares are not included in the calculation of basic earnings per share because they are not participating securities and have no economic interest in the Company. Diluted earnings per share is similarly calculated except that the denominator is increased (1) using the treasury stock method to determine the potential dilutive effect of the Company’s outstanding unvested restricted stock units, (2) using the if-converted method to determine the potential dilutive effect of the Company’s Class B common stock and (3) using the if-converted method to determine the potential dilutive effect of the outstanding convertible subordinated notes into the Company's Class B common stock.
Non-controlling Interest
As a result of the IPO, the Company acquired a
21.82%
economic interest in Spark HoldCo, and is the sole managing member in Spark HoldCo, with NuDevco retaining a
78.18%
economic interest in Spark HoldCo at the IPO date. As a result, the Company has consolidated the financial position and results of operations of Spark HoldCo and reflected the economic interest retained by NuDevco as a non-controlling interest.
Subsequent to the IPO through
December 31, 2016
, the Company and NuDevco owned the following economic interests in Spark HoldCo:
|
|
|
|
|
The Company
|
NuDevco Retail and Retailco
(1)
|
From the IPO to December 31, 2014
|
21.82%
|
78.18%
|
On December 31, 2015
|
22.49%
|
77.51%
|
On December 31, 2016
|
38.85%
|
61.15%
|
(1) In January 2016, Retailco succeeded to the interest of NuDevco Retail Holdings of its Class B common stock and in equal number of Spark HoldCo units it held pursuant to a series of transfers.
|
See Note
4
"Equity" for further detail.
Net income attributable to non-controlling interest for the years ended
December 31, 2016
and
2015
represents the net income attributable to NuDevco prior to the IPO and NuDevco’s retained interest subsequent to the IPO. The weighted average ownership percentages for the applicable reporting period are used to allocate income (loss) before income taxes to the non-controlling interest and the Company, which is then adjusted by the amount of income tax expense (benefit) attributable to each economic interest owner.
Commitments and Contingencies
The Company enters into various firm purchase and sale commitments for natural gas, storage, transportation, and electricity that do not meet the definition of a derivative instrument or for which the Company has elected the normal purchase or normal sales exception. Management does not anticipate that such commitments will result in any significant gains or losses based on current market conditions.
Liabilities for loss contingencies arising from claims, assessments, litigation, fines, penalties and other sources are recorded when it is probable that a liability has been incurred and the amount can be reasonably estimated. Legal costs incurred in connection with loss contingencies are expensed as incurred.
Use of Estimates and Assumptions
The preparation of the Company’s combined and consolidated financial statements requires estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the combined financial statements and the reported amounts of revenues and expenses during the period. Actual results could materially differ from those estimates. Significant items subject to such estimates by the Company’s management include estimates for unbilled revenues and related cost of revenues, provisions for uncollectible receivables, valuation of customer acquisition costs, estimated useful lives of property and equipment, valuation of derivatives and reserves for contingencies.
Subsequent Events
Subsequent events have been evaluated through the date these financial statements are issued. Any material subsequent events that occurred prior to such date have been properly recognized or disclosed in the combined and consolidated financial statements. See Note
17
“Subsequent Events” for further discussion.
Reclassifications
Certain amounts in the prior period financial statements have been reclassified to conform to the current period presentation. These reclassifications had no effect on reported earnings.
Recent Accounting Pronouncements
Adopted Standards
In August 2014, the FASB issued ASU No. 2014-15,
Presentation of Financial Statements - Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern
(“ASU 2014-15”). The new guidance clarifies management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to continue as a going concern and to provide related footnote disclosure. ASU 2014-15 is effective for annual periods ending after December 15, 2016 and for annual periods and interim periods thereafter. Early adoption is permitted. The Company adopted ASU 2014-15 effective January 1, 2016, and the adoption of this standard did not have a material impact on the Company's consolidated financial statements.
In November 2014, the FASB issued ASU No. 2014-16,
Derivatives and Hedging
("ASU 2014-16"), which clarifies how current GAAP should be interpreted in evaluating the economic characteristics and risks of a host contract in a hybrid financial instrument that is issued in the form of a share. The amendments in this Update are effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. Early adoption, including adoption in an interim period, is permitted. The Update does not change the current criteria in GAAP for determining when separation of certain embedded derivative features in a hybrid financial instrument is required. The Company adopted ASU 2014-16 effective January 1, 2016, and the adoption of this standard did not have a material impact on the Company's consolidated financial statements.
In February 2015, the FASB issued ASU No. 2015-02,
Consolidation (Topic 810)
("ASU 2015-02"). ASU 2015-02 changed the analysis that a reporting entity must perform to determine whether it should consolidate certain types of legal entities. On January 1, 2016, we adopted ASU No. 2015-02. Upon adoption, we continued to consolidate
Spark HoldCo, but considered Spark HoldCo to be a variable interest entity requiring additional disclosures in the footnotes of our consolidated financial statements.
In August 2015, the FASB issued ASU No. 2015-15,
Interest - Imputation of Interest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements
("ASU 2015-15"). The amendment in ASU 2015-15 clarifies the presentation and subsequent measurement of debt issuance costs associated with lines of credit. The debt issuance cost associated with line-of-credit may be presented as an asset and amortized ratably over the term of the line of credit arrangement, regardless of whether there are outstanding borrowings on the arrangement. ASU 2015-15 is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2015. Early adoption is permitted for financial statements that have not been previously issued. The Company adopted ASU 2015-15 effective January 1, 2016 in conjunction with ASU 2015-03. The adoption of this standard did not have a material impact on the Company's consolidated financial statements.
In September 2015, the FASB issued ASU No. 2015-16,
Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments
("ASU 2015-16"). ASU 2015-16 eliminates the requirement that the acquirer in a business combination account for measurement period adjustments retrospectively. Instead, the acquirer will recognize adjustments to provisional amounts identified within the measurement period in the reporting period in which those adjustments are determined. ASU 2015-16 is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2015. The guidance is to be applied prospectively for adjustments to provisional amounts that occur after the effective date. Early adoption is permitted for financial statements that have not been issued. The Company adopted ASU 2015-16 effective January 1, 2016, and the adoption of this standard did not have a material impact on the Company's consolidated financial statements.
In November 2015, the FASB issued ASU No. 2015-17,
Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes
("ASU 2015-17") that is intended to simplify the presentation of deferred taxes by requiring that all deferred taxes be classified as noncurrent and presented as a single noncurrent amount for each tax-payment component of an entity. The ASU 2015-17 is effective for fiscal years beginning after December 15, 2016; however, the Company elected early adoption on January 1, 2016, on a retrospective basis. The adoption of ASU 2015-17 resulted in the reclassification of previously-classified net current deferred taxes of approximately
$0.9 million
from other current liabilities, resulting in a
$23.4 million
noncurrent deferred tax asset and a
$0.9 million
noncurrent deferred tax liability on the Company’s consolidated balance sheet at
December 31, 2015
. There was no impact to our consolidated statements of operations for the year ended
December 31, 2016
.
Standards Being Evaluated/Standards Not Yet Adopted
In February 2016, the FASB issued ASU No. 2016-02,
Leases (Topic 842)
("ASU 2016-02")
.
ASU 2016-02 amends existing accounting standard for lease accounting by requiring entities to include substantially all leases on the balance sheet by requiring the recognition of right-of-use assets and lease liabilities for all leases. Entities may elect to not recognize leases with a maximum possible term of less than 12 months. For lessees, a lease is classified as finance or operating and the asset and liability are initially measured at the present value of the lease payments. For lessors, accounting for leases is largely unchanged from previous guidance. ASU 2016-02 also requires qualitative disclosures along with certain specific quantitative disclosures for both lessees and lessors. The amendments in this ASU are effective for fiscal years beginning after December 15, 2018, with early adoption permitted, and is effective for interim periods in the year of adoption. The ASU should be applied using a modified retrospective approach, which requires lessees and lessors to recognize and measure leases at the beginning of the earliest period presented. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In June 2016, the FASB issued ASU No. 2016-13,
Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
("ASU 2016-13"). ASU 2016-13 requires entities to use a current expected credit loss ("CECL") model, which is a new impairment model based on expected losses rather than
incurred losses. The model requires financial assets measured at amortized cost be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis. The income statement reflects the measurement of credit losses for newly recognized financial assets, as well as the expected credit losses during the period. The measurement of expected losses is based upon historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. This guidance is effective for interim and annual reporting periods beginning after December 15, 2019, with early adoption permitted for annual reporting periods beginning after December 15, 2018. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In August 2016, the FASB issued ASU No. 2016-15,
Statement of Cash Flows (Topic 230), Classification of Certain Cash Receipts and Cash Payments
("ASU 2016-15")
.
ASU 2016-15 provides guidance on the presentation and classification of eight specific cash flow issues in the statement of cash flows. Those issues are cash payment for debt prepayment or debt extinguishment costs; settlement of zero-coupon debt instrument or other debt instrument with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing; contingent consideration payments made after a business combination; cash proceeds from the settlement of insurance claims, cash received from settlement of corporate-owned life insurance policies; distribution received from equity method investees; beneficial interest in securitization transactions; and classification of cash receipts and payments that have aspects of more than one class of cash flows. The guidance is effective for interim and annual reporting periods beginning after December 15, 2017, with early adoption permitted. This ASU should be applied using a retrospective transition method for each period presented. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In October 2016, the FASB issued ASU No. 2016-16,
Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory
(“ASU 2016-16”). ASU 2016-16 requires immediate recognition of the current and deferred income tax consequences of intercompany asset transfers other than inventory. Current U.S. GAAP prohibits the recognition of current and deferred income taxes for an intra-entity asset transfer until the asset has been sold to an outside party. This guidance is effective for annual and interim reporting periods of public entities beginning after December 15, 2017, with early adoption permitted as of the beginning of an annual reporting period for which financial statements (interim or annual) have not been issued or made available for issuance. This ASU should be applied using a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In October 2016, the FASB issued ASU No. 2016-17,
Consolidation (Topic 810): Interests Held through Related Parties that Are under Common Control
("ASU 2016-17"). ASU 2016-17 amends the consolidation guidance on how a reporting entity that is the single decision maker of a variable interest entity (VIE) should treat indirect interests in the entity held through related parties that are under common control with the reporting entity when determining whether it is the primary beneficiary of that VIE. Under ASU 2016-17, a single decision maker of a VIE is required to consider indirect economic interests in the entity held through related parties on a proportionate basis when determining whether it is the primary beneficiary of that VIE. If a single decision maker and its related party are under common control, the single decision maker is required to consider indirect interests in the entity held through those related parties to be the equivalent of direct interests in their entirety. The amendments are effective for public business entities for fiscal years beginning after December 15, 2016 (the Company's first quarter of fiscal 2017), including interim periods within those fiscal years. Early adoption is permitted. The standard may be applied retrospectively or through a cumulative effect adjustment to retained earnings as of the beginning of the fiscal year of adoption. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In November 2016, the FASB issued ASU No. 2016-18,
Statement of Cash Flows (Topic 230): Restricted Cash
("ASU 2016-18"). ASU 2016-18 is intended to add and clarify guidance on the classification and presentation of restricted cash on the statement of cash flows. ASU 2016-18 requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Therefore, amounts generally described as restricted cash and restricted cash equivalents
should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The amendments are effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In January 2017, the FASB issued ASU No. 2017-01,
Business Combinations (Topic 805): Clarifying the Definition of a Business
("ASU 2017-01"). ASU 2017-01 clarifies the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The definition of a business affects many areas of accounting, including acquisitions, disposals, goodwill, and consolidation. ASU 2017-01 is effective for annual periods beginning after December 15, 2017, including interim periods within those periods, and the amendments should be applied prospectively on or after the effective date. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In January 2017, the FASB issued ASU No. 2017-03,
Accounting Changes and Error Corrections (Topic 250) and Investments - Equity Method and Joint Ventures (Topic 323)
("ASU 2017-03"). ASU 2017-03 offers amendments to SEC paragraphs pursuant to staff announcements at the September 22, 2016 and November 17, 2016 EITF meetings for clarification purposes. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
In January 2017, the FASB issued ASU No. 2017-04,
Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment
("ASU 2017-04"). ASU 2017-04 simplifies the subsequent measurement of goodwill by eliminating Step 2 from the goodwill impairment test. Under the amendments in this update, an entity should perform its annual or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value. However, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. ASU 2017-04 should be applied on a prospective basis and is effective for annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial statements.
3. Acquisitions
Acquisition of CenStar Energy Corp
On July 8, 2015, the Company completed its acquisition of CenStar, a retail energy company based in New York. CenStar serves natural gas and electricity customers in New York, New Jersey, and Ohio. The purchase price for the CenStar acquisition was
$8.3 million
, subject to working capital adjustments, plus a payment for positive working capital of
$10.4 million
and an earnout payment estimated as of the acquisition date to be
$0.5 million
, which was associated with a financial measurement attributable to the operations of CenStar for the year following the closing ("CenStar Earnout"). See Note
8
"Fair Value Measurements" for further discussion of the CenStar Earnout. The purchase price was financed with
$16.6 million
(including positive working capital of
$10.4 million
) under our Senior Credit Facility and
$2.1 million
from the issuance of a convertible subordinated note ("CenStar Note") from the Company and Spark HoldCo to Retailco Acquisition Co, LLC ("RAC"). See Note
7
"Debt" for further discussion of the Senior Credit Facility and the CenStar Note.
The acquisition of CenStar has been accounted for under the acquisition method in accordance with ASC 805
.
The allocation of purchase consideration was based upon the estimated fair value of the tangible and identifiable intangible assets acquired and liabilities assumed in the acquisition. The allocation was made to major categories of assets and liabilities based on management’s best estimates, supported by independent third-party analyses. The excess of the purchase price over the estimated fair value of tangible and intangible assets acquired and liabilities assumed was allocated to goodwill. The allocation of the purchase consideration is as follows (in thousands):
|
|
|
|
|
|
|
|
Final as of December 31, 2015
|
Cash
|
|
$
|
371
|
|
Net working capital, net of cash acquired
|
|
8,819
|
|
Property and equipment
|
|
52
|
|
Intangible assets - customer relationships
|
|
5,494
|
|
Intangible assets - trademark
|
|
651
|
|
Goodwill
|
|
6,396
|
|
Deferred tax liability
|
|
(191
|
)
|
Fair value of derivative liabilities
|
|
(3,475
|
)
|
Total
|
|
$
|
18,117
|
|
The fair values of intangible assets were measured primarily based on significant inputs that are not observable in the market and thus represent a Level 3 measurement as defined by ASC 820,
"Fair Value Measurement"
("ASC 820"). The fair value of derivative liabilities were measured by utilizing readily available quoted market prices and non-exchange-traded contracts fair valued using market price quotations available through brokers or over-the-counter and on-line exchanges and represent a Level 2 measurement as defined by ASC 820. Refer to Note
8
"Fair Value Measurements" for further discussion on the fair values hierarchy. Significant inputs for Level 3 measurements related to customer relationships and trademarks are discussed in Note
2
"Basis of Presentation and Summary of Significant Accounting Policies". Significant inputs for Level 3 measurements related to goodwill were as follows:
Goodwill.
The excess of the purchase consideration over the estimated fair value of the amounts initially assigned to the identifiable assets acquired and liabilities assumed was recorded as goodwill. Goodwill arose on the acquisition of CenStar primarily due to its strong brand and broker affinity relationships, along with access to new utility service territories. Goodwill recorded in connection with the acquisition of CenStar is not deductible for income tax purposes because CenStar was an acquisition of all outstanding equity interests.
The Company’s combined and consolidated statements of operations for the year ended
December 31, 2015
included
$21.4 million
of revenue and a
$1.4 million
loss on operations of CenStar. The Company incurred
$0.1 million
of acquisition related costs for the year ended December 31, 2015, in connection with the acquisition of CenStar, which have been expensed as incurred and included in general and administrative expense in the combined and consolidated statement of operations.
Acquisition of Oasis Power Holdings, LLC
On July 31, 2015, the Company completed its acquisition of Oasis, a retail energy company operating in
six
states across
18
utilities. The purchase price for the Oasis acquisition was
$20.0 million
, subject to working capital adjustments. The purchase price was financed with
$15.0 million
in borrowings under our Senior Credit Facility,
$5.0 million
from the issuance of a convertible subordinated note ("Oasis Note") from the Company and Spark HoldCo to RAC, and
$2.0 million
cash on hand. See Note
7
"Debt" for further discussion of the Senior Credit Facility and the Oasis Note.
The acquisition of Oasis by the Company from RAC was a transfer of equity interests of entities under common control on July 31, 2015. Accordingly, the assets acquired and liabilities assumed were based on their historical values as of July 31, 2015 as follows (in thousands):
|
|
|
|
|
|
|
|
Final as of December 31, 2015
|
Cash
|
|
$
|
271
|
|
Net working capital, net of cash acquired
|
|
1,831
|
|
Property and equipment
|
|
38
|
|
Intangible assets - customer relationships
|
|
7,824
|
|
Intangible assets - trademark
|
|
602
|
|
Goodwill
|
|
11,983
|
|
Fair value of derivative liabilities
|
|
(819
|
)
|
Total
|
|
$
|
21,730
|
|
The fair values of intangible assets were measured primarily based on significant inputs that are not observable in the market and thus represent a Level 3 measurement as defined by ASC 820,
"Fair Value Measurement"
("ASC 820"). The fair value of derivative liabilities were measured by utilizing readily available quoted market prices and non-exchange-traded contracts fair valued using market price quotations available through brokers or over-the-counter and on-line exchanges and represent a Level 2 measurement as defined by ASC 820. Refer to Note
8
"Fair Value Measurements" for further discussion on the fair values hierarchy. Significant inputs for Level 3 measurements related to customer relationships and trademarks are discussed in Note
2
"Basis of Presentation and Summary of Significant Accounting Policies". Significant inputs for Level 3 measurements related to goodwill were as follows:
Goodwill
The excess of the purchase consideration over the estimated fair value of the amounts initially assigned to the identifiable assets acquired and liabilities assumed was recorded as goodwill. Goodwill arose on the acquisition of the Oasis by RAC primarily due the value of Oasis's brand strength, established vendor relationships and access to new utility service territories. Goodwill recorded in connection with the acquisition of Oasis is deductible for income tax purposes because the acquisition of Oasis was an acquisition of all of the assets of Oasis. The valuation and purchase price allocation of Oasis was based on a preliminary fair value analysis performed as of May 12, 2015, the date Oasis was acquired by RAC. Prior to the measurement period's expiration, the Company recorded adjustments to the working capital balances upon settlement of the final working capital balances per the terms of the purchase agreement.
Goodwill was transferred based on the acquisition of Oasis by RAC on May 12, 2015 and was primarily due to Oasis's brand strength, established vendor relationships and access to new utility service territories. Goodwill recorded in connection with the transfer of Oasis is deductible for income tax purposes.
The Company’s combined and consolidated statements of operations for year ended
December 31, 2015
included
$26.9 million
of revenue and a
$0.5 million
loss on the operations of Oasis.
Acquisition of the Provider Companies
On August 1, 2016, the Company and Spark HoldCo completed the purchase of all of the outstanding membership interests of the Provider Companies. The Provider Companies serve electrical customers in Maine, New Hampshire and Massachusetts. The purchase price for the Provider Companies was approximately
$34.1 million
, which included
$1.3 million
in working capital, subject to adjustments, and up to
$9.0 million
in earnout payments, valued at
$4.8 million
as of the purchase date, to be paid by June 30, 2017, subject to the achievement of certain performance targets (the "Provider Earnout"). See Note
8
"Fair Value Measurements" for further discussion on the Provider Earnout. The purchase price was funded by the issuance of
699,742
shares of Class B common stock (and a corresponding number of Spark HoldCo units) sold to Retailco, valued at
$14.0 million
based on a value of
$20
per share; borrowings under the Senior Credit Facility of
$10.6 million
; and
$3.8 million
in net installment consideration to be paid in ten monthly payments that commenced in August 2016. The first payment of
$0.4
million
was made with the initial consideration paid. See Note
7
"Debt" for further discussion of the Senior Credit Facility.
The acquisition of the Provider Companies has been accounted for under the acquisition method in accordance with ASC 805,
Business Combinations
(“ASC 805”). The allocation of purchase consideration was based upon the estimated fair value of the tangible and identifiable intangible assets acquired and liabilities assumed in the acquisition. The allocation was made to major categories of assets and liabilities
based on management’s best
estimates, supported by independent third-party analyses. The excess of the purchase price over the estimated fair value of tangible and intangible assets acquired and liabilities assumed was allocated to goodwill.
The allocation of the purchase consideration is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported as of September 30, 2016
|
|
Q4 2016 Adjustments
(1)
|
|
Final as of December 31, 2016
|
Cash
|
|
$
|
51
|
|
|
$
|
380
|
|
|
$
|
431
|
|
Net working capital, net of cash acquired
|
|
1,229
|
|
|
(417
|
)
|
|
812
|
|
Intangible assets - customer relationships and non-compete agreements
|
|
24,417
|
|
|
—
|
|
|
24,417
|
|
Intangible assets - trademark
|
|
529
|
|
|
—
|
|
|
529
|
|
Goodwill
|
|
26,040
|
|
|
—
|
|
|
26,040
|
|
Fair value of derivative liabilities
|
|
(18,163
|
)
|
|
—
|
|
|
(18,163
|
)
|
Total
|
|
34,103
|
|
|
(37
|
)
|
|
34,066
|
|
|
|
(1)
|
Changes to the purchase price allocation in the fourth quarter of 2016 were due to the settlement of final working capital balances per the purchase agreement.
|
The fair values of intangible assets were measured primarily based on significant inputs that are not observable in the market and thus represent a Level 3 measurement as defined by ASC 820,
Fair Value Measurement
("ASC 820"). The fair value of derivative liabilities were measured by utilizing readily available quoted market prices and non-exchange-traded contracts fair valued using market price quotations available through brokers or over-the-counter and on-line exchanges and represent a Level 2 measurement as defined by ASC 820. Refer to Note
8
"Fair Value Measurements" for further discussion on the fair values hierarchy. Significant inputs for Level 3 measurements related to customer relationships, non-compete agreements and trademarks are discussed in Note
2
"Basis of Presentation and Summary of Significant Accounting Policies". Significant inputs for Level 3 measurements related to goodwill were as follows:
Goodwill
The excess of the purchase consideration over the estimated fair value of the amounts initially assigned to the identifiable assets acquired and liabilities assumed was recorded as goodwill. Goodwill arose on the acquisition of the Provider Companies primarily due the value of its assembled workforce, along with access to new utility service territories. Goodwill recorded in connection with the acquisition of the Provider Companies is deductible for income tax purposes because the Provider Companies was an acquisition of all of the assets of the Provider Companies. The valuation and purchase price allocation of the Provider Companies was based on a preliminary fair value analysis. Prior to the measurement period's expiration, the Company recorded adjustments to the working capital balances upon settlement of the final working capital balances per the terms of the purchase agreement.
The Company’s consolidated statements of operations for the year ended
December 31, 2016
, respectively, included
$46.8 million
of revenue and
$12.8 million
of losses from operations related to the operations of the Provider Companies. We have not included pro forma information for the Provider Companies acquisition because it did not have a material impact on our financial position or results of operations.
Acquisition of the Major Energy Companies
On August 23, 2016, the Company and Spark HoldCo completed the transfer of all of the outstanding membership interests of the Major Energy Companies, which are retail energy companies operating in Connecticut, Illinois, Maryland (including the District of Columbia), Massachusetts, New Jersey, New York, Ohio, and Pennsylvania across
43
utilities, from NG&E in exchange for consideration of
$63.2 million
, which included
$4.3 million
in working capital, subject to adjustments; an assumed litigation
reserve of
$5.0 million
, and up to
$35.0 million
in installment and earnout payments, valued at
$13.1 million
as of the purchase date, to be paid to the
previous
members of the Major Energy Companies, in annual installments on March 31, 2017, 2018 and 2019, subject to the achievement of certain performance targets (the “Major Earnout”). The Company is obligated to issue up to
200,000
shares of Class B common stock (and a corresponding number of Spark HoldCo units) to NG&E, subject to the achievement of certain performance targets, valued at
$0.8 million
(
40,718
shares valued at
$20
per share) as of the purchase date (the "Stock Earnout"). See Note
8
“Fair Value Measurements” for further discussion on the Major Earnout and Stock Earnout. The purchase price was funded by the issuance of
2,000,000
shares of Class B common stock (and a corresponding number of Spark HoldCo units) valued at
$40.0 million
based on a value of
$20
per share, to NG&E. NG&E is owned by our Founder.
The acquisition of the Major Energy Companies by the Company and Spark HoldCo from NG&E was a transfer of equity interests of entities under common control on August 23, 2016. Accordingly, the assets acquired and liabilities assumed were based on their historical values as of August 23, 2016. NG&E acquired the Major Energy Companies on April 15, 2016 and the fair value of the net assets acquired were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported as of September 30, 2016
|
|
Q4 2016 Adjustments
(1)
|
|
Final as of December 31, 2016
|
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
|
|
35,137
|
|
|
(409
|
)
|
|
34,728
|
|
Net working capital, net of cash acquired
|
|
(6,345
|
)
|
|
(401
|
)
|
|
(6,746
|
)
|
Fair value of derivative liabilities
|
|
(7,260
|
)
|
|
—
|
|
|
(7,260
|
)
|
Total
|
|
69,200
|
|
|
(810
|
)
|
|
68,390
|
|
(1) Changes to the purchase price allocation in the fourth quarter of 2016 related to estimated working capital adjustments per the purchase agreement between NG&E and the Major Energy Companies as of
December 31, 2016
and an adjustment to goodwill related to contingent consideration payable to NG&E.
The initial working capital estimate paid to the Major Energy Companies by NG&E was
$10.3 million
and is subject to adjustment and is being negotiated as of December 31, 2016. The Company subsequently paid
$4.3 million
in working capital to NG&E on August 23, 2016. Approximately
$6.0 million
was recorded as an equity transaction and treated as a contribution on August 23, 2016, revised to
$4.7 million
based on the estimated working capital true-up adjustment with NG&E as of December 31, 2016. Finalization of the Company's working capital adjustment with NG&E is still pending as of December 31, 2016, subject to finalization of the working capital estimate as of April 15, 2016. An estimated working capital adjustment between the Company and NG&E of
$1.4 million
was recorded as of December 31, 2016 and is included in accounts payable - affiliates. The Stock Earnout of
$0.8 million
due to NG&E is also reflected as a reduction to equity as of December 31, 2016.
The fair values of intangible assets were measured primarily based on significant inputs that are not observable in the market and thus represent a Level 3 measurement as defined by ASC 820,
Fair Value Measurement
("ASC 820"). The fair value of derivative liabilities were measured by utilizing readily available quoted market prices and non-exchange-traded contracts fair valued using market price quotations available through brokers or over-the-counter and on-line exchanges and represent a Level 2 measurement as defined by ASC 820. Refer to Note
8
"Fair Value Measurements" for further discussion on the fair values hierarchy. Significant inputs for Level 3
measurements related to customer relationships, non-compete agreements and trademarks are discussed in Note
2
"Basis of Presentation and Summary of Significant Accounting Policies". Significant inputs for Level 3 measurements related to goodwill were as follows:
Goodwill
The excess of the purchase consideration over the estimated fair value of the amounts initially assigned to the identifiable assets acquired and liabilities assumed was recorded as goodwill. Goodwill arose on the acquisition of the Major Energy Companies by NG&E primarily due the value of the Major Energy Companies brand strength, established vendor relationships and access to new utility service territories. Goodwill recorded in connection with the acquisition of the Major Energy Companies is deductible for income tax purposes because the acquisition of the Major Energy Companies was an acquisition of all of the assets of the Major Energy Companies. The valuation and purchase price allocation of the Major Energy Companies was based on a preliminary fair value analysis performed as of April 15, 2016, the date the Major Energy Companies were acquired by NG&E. During the measurement period, the Company may record adjustments to the working capital balances upon settlement of the final working capital balances per the terms of the purchase agreement.
Goodwill was transferred to the Company based on the acquisition of the Major Energy Companies by NG&E on April 15, 2016. Goodwill recorded in connection with the transfer of the Major Energy Companies is deductible for income tax purposes.
In December 2016, certain executives of the Major Energy Companies exercised a change of control provision under employment agreements with the Major Energy Companies. As a result, the Company recorded employment contract termination costs of
$4.1 million
as of December 31, 2016, to be paid over a 22 month period beginning April 1, 2017. The Major Energy Companies contributed revenues of
$125.6 million
and earnings of
$1.3 million
to the Company for the year ended
December 31, 2016
.
The following unaudited pro forma revenue and earnings summary presents consolidated information of the Company as if the acquisition had occurred on January 1, 2015 (in thousands):
|
|
|
|
|
Year Ended December 31,
|
|
2016
|
2015
|
Revenue
|
$603,673
|
$547,381
|
Earnings
|
$15,776
|
$15,460
|
The pro forma results are not necessarily indicative of our consolidated results of operations in future periods or the results that actually would have been realized had the companies operated on a combined basis during the periods presented. The revenue and earnings for the twelve months ended
December 31, 2016
reflects actual results of operations since the financial results were fully combined during that period. The pro forma results include adjustments primarily related to amortization of acquired intangibles, and certain accounting policy alignments as well as direct and incremental acquisition related costs reflected in the historical financial statements. The purchase price allocation was used to prepare the pro forma adjustments.
4. Equity
Non-controlling Interest
The Company holds an economic interest and is the sole managing member in Spark HoldCo, with NuDevco Retail and Retailco holding the remaining economic interest in Spark HoldCo. As a result, the Company has consolidated
the financial position and results of operations of Spark HoldCo and reflected the economic interest retained by NuDevco Retail and Retailco as a non-controlling interest.
The Company and NuDevco Retail and Retailco owned the following economic interests in Spark HoldCo at
December 31, 2015
and
December 31, 2016
, respectively.
|
|
|
|
|
|
Non-controlling Interest Economic Interest
|
|
|
|
The Company
|
NuDevco Retail and Retailco
(1)
|
December 31, 2015
|
22.49
|
%
|
77.51
|
%
|
December 31, 2016
|
38.85
|
%
|
61.15
|
%
|
(1) In January 2016, Retailco succeeded to the interest of NuDevco Retail Holdings of its Class B common stock and in equal number of Spark HoldCo units it held pursuant to a series of transfers.
|
The following table summarizes the portion of net income and income tax expense (benefit) attributable to non-controlling interest (in thousands):
|
|
|
|
|
|
|
|
|
2016
|
2015
|
|
|
|
Net income allocated to non-controlling interest
|
$
|
52,300
|
|
$
|
21,779
|
|
Income tax expense (benefit) allocated to non-controlling interest
|
1,071
|
|
(331
|
)
|
Net income attributable to non-controlling interest
|
$
|
51,229
|
|
$
|
22,110
|
|
Class A Common Stock
The Company had a total of
6,496,559
and
3,118,623
shares of its Class A common stock outstanding at
December 31, 2016
and
2015
, respectively. Each share of Class A common stock holds economic rights and entitles its holder to
one
vote on all matters to be voted on by shareholders generally.
Issuance of Class A Common Stock Upon Vesting of Restricted Stock Units
On May 4, 2016,
101,210
restricted stock units vested, with
77,814
shares of common stock distributed to the holders of these units and with
23,396
shares of common stock withheld by the Company to cover taxes owed on the vesting of such units. On May 18, 2016,
53,853
restricted stock units vested, with
43,683
shares of common stock distributed to the holders of these units and with
10,170
shares of common stock withheld by the Company to cover taxes owed on the vesting of such units.
Conversion of Class B Common Stock to Class A Common Stock
On February 3, 2016, April 1, 2016 and June 8, 2016, Retailco exchanged
1,000,000
,
1,725,000
and
500,000
, respectively, of its Spark HoldCo units (together with a corresponding number of shares of Class B common stock) for shares of Class A common stock at an exchange ratio of one share of Class A common stock for each Spark HoldCo unit (and corresponding share of Class B common stock) exchanged. Refer to Note
11
"Income Taxes" for further discussion.
Class B Common Stock
The Company has a total of
10,224,742
and
10,750,000
shares of its Class B common stock outstanding at
December 31, 2016
and
2015
, respectively. Each share of Class B common stock, all of which are held by NuDevco
Retail and Retailco, have no economic rights but entitles its holder to
one
vote on all matters to be voted on by shareholders generally.
Holders of Class A common stock and Class B common stock vote together as a single class on all matters presented to our shareholders for their vote or approval, except as otherwise required by applicable law or by our certificate of incorporation.
Issuance of Class B Common Stock
On August 1, 2016, the Company issued
699,742
shares of Class B common stock to Retailco in connection with the acquisition of the Provider Companies. On August 23, 2016, the Company issued
2,000,000
shares of Class B common stock to Retailco in connection with the acquisition of Major Energy Companies.
Preferred Stock
The Company has
20,000,000
shares of authorized preferred stock for which there are
no
issued and outstanding shares at
December 31, 2016
and
2015
.
Earnings Per Share
Basic earnings per share (“EPS”) is computed by dividing net income attributable to stockholders (the numerator) by the weighted-average number of Class A common shares outstanding for the period (the denominator). Class B common shares are not included in the calculation of basic earnings per share because they are not participating securities and have no economic interest in the Company. Diluted earnings per share is similarly calculated except that the denominator is increased (1) using the treasury stock method to determine the potential dilutive effect of the Company's outstanding unvested restricted stock units, (2) using the if-converted method to determine the potential dilutive effect of the Company's Class B common stock and (3) using the if-converted method to determine the potential dilutive effect of the outstanding convertible subordinated notes into the Company's Class B common stock.
The following table presents the computation of earnings per share for the years ended
December 31, 2016
and
2015
(in thousands, except per share data):
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2016
|
2015
|
Net income attributable to stockholders of Class A common stock
|
$
|
14,444
|
|
$
|
3,865
|
|
Basic weighted average Class A common shares outstanding
|
5,701
|
|
3,064
|
|
Basic EPS attributable to stockholders
|
$
|
2.53
|
|
$
|
1.26
|
|
|
|
|
Net income attributable to stockholders of Class A common stock
|
$
|
14,444
|
|
$
|
3,865
|
|
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
|
(310
|
)
|
(334
|
)
|
Diluted net income attributable to stockholders of Class A common stock
|
$
|
14,134
|
|
$
|
3,531
|
|
Basic weighted average Class A common shares outstanding
|
5,701
|
|
3,064
|
|
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
|
505
|
|
210
|
|
Effect of dilutive restricted stock units
|
139
|
|
53
|
|
Diluted weighted average shares outstanding
|
6,345
|
|
3,327
|
|
|
|
|
Diluted EPS attributable to stockholders
|
$
|
2.23
|
|
$
|
1.06
|
|
The conversion of shares of Class B common stock to shares of Class A common stock was not recognized in dilutive earnings per share for the years ended
December 31, 2016
and
2015
as the effect of the conversion was antidilutive.
Variable Interest Entity
On January 1, 2016, we adopted ASU No. 2015-02,
Consolidation (Topic 810) (“ASU 2015-02”)
. ASU 2015-02 changed the analysis that a reporting entity must perform to determine whether it should consolidate certain types of legal entities. Upon adoption, we continued to consolidate Spark HoldCo, but considered Spark HoldCo to be a variable interest entity requiring additional disclosures in the footnotes of our consolidated financial statements.
Spark HoldCo is a variable interest entity due to its lack of rights to participate in significant financial and operating decisions and inability to dissolve or otherwise remove its management. Spark HoldCo owns all of the outstanding membership interests in each of the operating subsidiaries through which the Company operates. The Company is the sole managing member of Spark HoldCo, manages Spark HoldCo's operating subsidiaries through this managing membership interest, and is considered the primary beneficiary of Spark HoldCo.
The assets of Spark HoldCo cannot be used to settle the obligations of the Company except through distributions to the Company, and the liabilities of Spark HoldCo cannot be settled by the Company except through contributions to Spark HoldCo.
Conversion of CenStar and Oasis Notes
On October 5, 2016, RAC issued to the Company an irrevocable commitment to convert the CenStar Note and Oasis Note into
134,731
and
383,090
shares, respectively, of Class B common stock (and related Spark HoldCo units) on January 8, 2017 and January 31, 2017, respectively. Refer to Note
7
"Debt" and Note
17
"Subsequent Events" for further discussion.
The following table includes the carrying amounts and classification of the assets and liabilities of Spark HoldCo that are included in the Company's consolidated balance sheet as of
December 31, 2016
(in thousands):
|
|
|
|
|
|
December 31, 2016
|
Assets
|
|
Current assets:
|
|
Cash and cash equivalents
|
$
|
18,945
|
|
Accounts receivable
|
112,491
|
|
Other current assets
|
65,866
|
|
Total current assets
|
197,302
|
|
Non-current assets:
|
|
Goodwill
|
79,147
|
|
Other assets
|
43,991
|
|
Total non-current assets
|
123,138
|
|
Total Assets
|
$
|
320,440
|
|
|
|
Liabilities
|
|
Current liabilities:
|
|
Accounts Payable and Accrued Liabilities
|
88,547
|
|
Intercompany payable with Spark Energy, Inc.
|
(3,399
|
)
|
Current portion of Senior Credit Facility
|
51,287
|
|
Contingent consideration
|
11,827
|
|
Convertible subordinated notes to affiliates
|
6,582
|
|
Other current liabilities
|
9,932
|
|
Total current liabilities
|
164,776
|
|
Long-term liabilities:
|
|
Subordinated debt—affiliate
|
5,000
|
|
Contingent consideration
|
10,826
|
|
Other long-term liabilities
|
68
|
|
Total long-term liabilities
|
15,894
|
|
Total Liabilities
|
$
|
180,670
|
|
5. Property and Equipment
Property and equipment consist of the following amounts as of (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Estimated
useful
lives (years)
|
|
December 31, 2016
|
|
December 31, 2015
|
Information technology
|
2 – 5
|
|
$
|
29,675
|
|
|
$
|
27,392
|
|
Leasehold improvements
|
2 – 5
|
|
4,568
|
|
|
4,568
|
|
Furniture and fixtures
|
2 – 5
|
|
1,024
|
|
|
1,007
|
|
Total
|
|
|
35,267
|
|
|
32,967
|
|
Accumulated depreciation
|
|
|
(30,561
|
)
|
|
(28,491
|
)
|
Property and equipment—net
|
|
|
$
|
4,706
|
|
|
$
|
4,476
|
|
Information technology assets include software and consultant time used in the application, development and implementation of various systems including customer billing and resource management systems. As of
December 31, 2016
and
2015
, information technology includes
$1.1 million
and
$0.5 million
, respectively, of costs associated with assets not yet placed into service.
Depreciation expense recorded in the combined and consolidated statements of operations was
$2.1 million
,
$1.6 million
and
$3.7 million
for the years ended
December 31, 2016
,
2015
and
2014
, respectively.
6. Goodwill, Customer Relationships and Trademarks
Goodwill, customer relationships and trademarks consist of the following amounts as of (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
Goodwill
|
$
|
79,147
|
|
|
$
|
18,379
|
|
Customer Relationships
— Acquired
(1)
|
|
|
|
Cost
|
63,571
|
|
|
14,883
|
|
Accumulated amortization
|
(31,660
|
)
|
|
(4,503
|
)
|
Customer Relationships
—Acquired, net
|
$
|
31,911
|
|
|
$
|
10,380
|
|
Customer Relationships
— Other
(2)
|
|
|
|
Cost
|
4,320
|
|
|
4,320
|
|
Accumulated amortization
|
(2,708
|
)
|
|
(1,271
|
)
|
Customer Relationships
—Other, net
|
$
|
1,612
|
|
|
$
|
3,049
|
|
Trademarks
(3)
|
|
|
|
Cost
|
6,770
|
|
|
1,268
|
|
Accumulated amortization
|
(431
|
)
|
|
(74
|
)
|
Trademarks, net
|
$
|
6,339
|
|
|
$
|
1,194
|
|
|
|
(1)
|
Customer relationships—Acquired represent those customer acquisitions accounted for under the acquisition method in accordance with ASC 805. See Note
3
"Acquisitions" for further discussion.
|
|
|
(2)
|
Customer relationships—Other represent portfolios of customer contracts not accounted for in accordance with ASC 805 as these acquisitions were not in conjunction with the acquisition of businesses. See Note
15
"Customer Acquisitions" for further discussion.
|
|
|
(3)
|
Trademarks reflect values associated with the recognition and positive reputation of acquired businesses accounted for as part of the acquisition method in accordance with ASC 805 through the acquisitions of CenStar, Oasis, the Provider Companies and the Major Energy Companies. These trademarks are recorded as other assets in the consolidated balance sheets. See Note
3
"Acquisitions" for further discussion.
|
Changes in goodwill, customer relationships and trademarks consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
Customer Relationships— Acquired & Non-Compete Agreements
|
|
Customer Relationships
— Other
|
|
Trademarks
|
Balance at December 31, 2013
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Additions
|
—
|
|
|
—
|
|
|
1,589
|
|
|
—
|
|
Amortization expense
|
—
|
|
|
—
|
|
|
(88
|
)
|
|
—
|
|
Balance at December 31, 2014
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,501
|
|
|
$
|
—
|
|
Additions
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,731
|
|
|
$
|
—
|
|
Acquisition of CenStar
|
6,396
|
|
|
5,494
|
|
|
—
|
|
|
651
|
|
Acquisition of Oasis
|
11,983
|
|
|
9,389
|
|
|
—
|
|
|
617
|
|
Amortization expense
|
—
|
|
|
(4,503
|
)
|
|
(1,183
|
)
|
|
(74
|
)
|
Balance at December 31, 2015
|
$
|
18,379
|
|
|
$
|
10,380
|
|
|
$
|
3,049
|
|
|
$
|
1,194
|
|
Additions
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Acquisition of Provider Companies
|
26,040
|
|
|
24,417
|
|
|
—
|
|
|
529
|
|
Acquisition of Major Energy Companies
|
34,728
|
|
|
24,271
|
|
|
—
|
|
|
4,973
|
|
Amortization expense
|
—
|
|
|
(27,157
|
)
|
|
(1,437
|
)
|
|
(357
|
)
|
Balance at December 31, 2016
|
$
|
79,147
|
|
|
$
|
31,911
|
|
|
$
|
1,612
|
|
|
$
|
6,339
|
|
The acquired customer relationship related to Major Energy Companies and Provider Companies were bifurcated between hedged and unhedged and amortized to depreciation and amortization based on the expected future cash flows by year and expensed to retail cost of revenue based on the expected term of the underlying fixed price contract in each reporting period, respectively. Approximately
$15.8 million
of the $
27.2 million
customer relationships amortization expense for the twelve months ending
December 31, 2016
is included in cost of revenues.
Estimated future amortization expense for customer relationships and trademarks at
December 31, 2016
is as follows (in thousands):
|
|
|
|
|
Year Ending December 31,
|
|
2017
|
$
|
12,913
|
|
2018
|
10,337
|
|
2019
|
5,892
|
|
2020
|
2,894
|
|
2021
|
2,592
|
|
> 5 years
|
5,234
|
|
Total
|
$
|
39,862
|
|
7. Debt
Balance Sheet and Income Statement Summary
Debt consists of the following amounts as of (in thousands):
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
Current portion of Senior Credit Facility—Working Capital Line
(1) (2)
|
$
|
29,000
|
|
|
$
|
22,500
|
|
Current portion of Senior Credit Facility—Acquisition Line
(2)
|
22,287
|
|
|
5,306
|
|
Current portion of Note Payable - Pacific Summit Energy
|
15,501
|
|
|
—
|
|
Convertible subordinated notes to affiliate
|
6,582
|
|
|
—
|
|
Total current debt
|
73,370
|
|
|
27,806
|
|
Long-term portion of Senior Credit Facility—Acquisition Line
(1)
|
—
|
|
|
14,592
|
|
Subordinated Debt
|
5,000
|
|
|
—
|
|
Convertible subordinated notes to affiliate
|
—
|
|
|
6,339
|
|
Total long-term debt
|
5,000
|
|
|
20,931
|
|
Total debt
|
$
|
78,370
|
|
|
$
|
48,737
|
|
|
|
(1)
|
As of
December 31, 2016
and
2015
, the Company had
$29.6 million
and
$21.5 million
in letters of credit issued, respectively.
|
|
|
(2)
|
As of
December 31, 2016
and
2015
, the weighted average interest rate on the current portion of our Senior Credit Facility was
4.93%
and
3.90%
, respectively.
|
|
|
(3)
|
On October 5, 2016, RAC issued to the Company an irrevocable commitment to convert the CenStar Note and the Oasis Note into shares of Class B common stock on January 8, 2017 and January 31, 2017, respectively. RAC assigned the CenStar Note and Oasis Note to Retailco on January 4, 2017, and on January 8, 2017 and January 31, 2017, the CenStar Note and Oasis Note were converted into
134,731
and
383,090
shares of Class B common stock, respectively.
|
Deferred financing costs were
$0.4 million
and
$0.7 million
as of
December 31, 2016
and
2015
, respectively, representing capitalized financing costs in connection with the amendment and restatement of our Senior Credit Facility on July 8, 2015. Of these amounts,
$0.4 million
and
$0.5 million
is recorded in other current assets in the combined and consolidated balance sheets as of
December 31, 2016
and
2015
, and
zero
and
$0.2 million
is recorded in other assets in the consolidated balance sheets as of
December 31, 2016
and
2015
, respectively, based on the terms of the Senior Credit Facility.
Interest expense consists of the following components for the periods indicated (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
Interest incurred on Senior Credit Facility
(1)
|
$
|
1,730
|
|
|
$
|
1,144
|
|
|
$
|
418
|
|
Accretion related to Earnouts
(2)
|
5,059
|
|
|
—
|
|
|
—
|
|
Commitment fees
|
180
|
|
|
160
|
|
|
144
|
|
Letters of credit fees
|
704
|
|
|
357
|
|
|
385
|
|
Amortization of deferred financing costs
(3)
|
668
|
|
|
412
|
|
|
631
|
|
Interest incurred on convertible subordinated notes to affiliate
(4)
|
518
|
|
|
207
|
|
|
—
|
|
Interest expense
|
$
|
8,859
|
|
|
$
|
2,280
|
|
|
$
|
1,578
|
|
(1) Includes interest expense attributed to other revolving credit facilities prior to the IPO.
(2) Includes accretion related to the Provider Earnout of
$0.1 million
and the Major Earnout of
$4.9 million
for the year ended December 31,
2016.
|
|
(3)
|
Write offs of deferred financing costs included in the above amortization were
$0.1 million
in connection with the amended and restated Senior Credit Facility on July 8, 2015,
$0.3 million
upon extinguishment of the Seventh Amended Credit Facility and
$0.1 million
in connection with the execution of the Seventh Amended Credit Facility for the years ended
December 31,
2015
and
2014
, respectively.
|
(4) Includes amortization of the discount on the convertible subordinated notes to affiliates of
$0.2 million
and less than
$0.1 million
for the
years ended
December 31,
2016
and
2015
.
Prior to the IPO - Working Capital Facility
The working capital facility was
$150 million
in 2012 under the Fifth Amended Credit Agreement and was later amended to
$70 million
on December 17, 2012 under the Sixth Amended Credit Agreement. On July 31, 2013, and in conjunction with the Seventh Amended Credit Agreement, the working capital facility was increased to
$80 million
.
The working capital facility was available for use by Spark Energy Ventures and its affiliates to finance the working capital requirements related to the purchase and sale of natural gas, electricity, and other commodity products not related to the retail natural gas and asset optimization and retail electricity businesses of the Company. The working capital facility was drawn upon and repaid on a monthly basis to fund working capital needs. Portions of the borrowings were used to fund equity distributions to the sole member of the Company to fund unrelated operations of an affiliate under the common control of the sole member prior to the IPO. The total amounts outstanding under the facility as of December 31, 2013 and through the IPO date included
$29.0 million
that was retained and paid off by an affiliate in connection with the IPO.
Further, through the issuance of letters of credit, the Company was able to secure payment to suppliers. No obligation is recorded for such outstanding letters of credit unless they are drawn upon by the suppliers and in the event a supplier draws on a letter of credit, repayment is due by the earlier of demand by the bank or at the expiration of the applicable Credit Agreement. Under the working capital facility, the Company paid a fee with respect to each letter of credit issued and outstanding.
Under the Sixth Amended Credit Agreement, the Company was able to elect to have loans under the working credit facility bear interest either (i) at a Eurodollar-based rate plus a margin ranging from
3.00%
to
3.75%
depending on the Company’s consolidated funded indebtedness ratio then in effect, or (ii) at a base rate loan plus a margin ranging from
2.00%
to
2.75%
depending on the Company’s consolidated funded indebtedness ratio then in effect. The Company also paid a nonutilization fee equal to
0.50%
per annum.
Under the Seventh Amended Credit Agreement, the Company was able to elect to have loans under the working capital facility bear interest (i) at a Eurodollar-based rate plus a margin ranging from
3.00%
to
3.25%
, depending on the Spark Energy Ventures’ aggregate amount outstanding then in effect, (ii) at a base rate loan plus a margin ranging from
2.00%
to
2.25%
, depending on Spark Energy Ventures’ aggregate amount outstanding then in effect or (iii) a cost of funds rate loan plus a margin ranging from
2.50%
to
2.75%
, depending on Spark Energy Ventures’ aggregate amount outstanding then in effect. Each working capital loan made as a result of a drawing under a letter of credit bears interest on the outstanding principal amount thereof from the date funded at a floating rate per annum equal to the cost of funds rate plus the applicable margin until such loan has been outstanding for more than two business days and, thereafter, bears interest on the outstanding principal amount thereof at a floating rate per annum equal to the base rate plus the applicable margin, plus
2.00%
per annum. The Company also paid a commitment fee equal to
0.50%
per annum.
Prior to the IPO - NuDevco Note
NuDevco Retail Holdings transferred Spark HoldCo units to the Company for the
$50,000
NuDevco Note, and the limited liability company agreement of Spark HoldCo was amended and restated to admit Spark Energy, Inc. as its sole managing member. This promissory note was repaid in connection with proceeds from the IPO.
Senior Credit Facility Executed at the IPO
Concurrently with the closing of the IPO, the Company entered into a new
$70.0 million
Senior Credit Facility, which was originally set to mature on August 1, 2016. If no event of default has occurred, the Company has the right, subject to approval by the administrative agent and each issuing bank, to increase the commitments under the Senior Credit Facility up to
$120.0 million
. The Company borrowed approximately
$10.0 million
under the Senior Credit Facility at the closing of the IPO to repay in full the outstanding indebtedness under the Seventh Amended Credit Agreement that SEG and SE agreed to be responsible for pursuant to an interborrower agreement between SEG, SE and an affiliate. The remaining
$29.0 million
of indebtedness outstanding under the Seventh Amended Credit Agreement at the IPO date was paid down by our affiliate with its own funds concurrent with the closing of
the IPO pursuant to the terms of the interborrower agreement. Following this repayment, the Seventh Amended Credit Agreement was terminated. The Company had
$15.0 million
in letters of credit issued under the Senior Credit Facility at inception.
On July 8, 2015, the Company as guarantor, and Spark HoldCo (the “Borrower," and together with the subsidiaries of Spark HoldCo, the “Co-Borrowers”) amended and restated the Senior Credit Facility to include a senior secured revolving working capital facility of
$60.0 million
("Working Capital Line") and a secured revolving line of credit of
$25.0 million
("Acquisition Line") to be used specifically for the financing of up to
75%
of the cost of acquisitions with the remainder to be financed by the Company either through cash on hand, equity contributions or the issuance of subordinated debt and extended the maturity date. The Senior Credit Facility will mature on July 8, 2017. Borrowings under the Acquisition Line will be repaid
25%
per year with the remaining
50%
due at maturity. The outstanding balances under the Working Capital Line and the Acquisition Line are classified as current debt as of December 31, 2016.
Senior Credit Facility
The Company, as guarantor, and Spark HoldCo (the “Borrower,” and together with Spark Energy, LLC, Spark Energy Gas, LLC, CenStar Energy Corp, CenStar Operating Company, LLC, Oasis, Oasis Power, LLC, Electricity Maine, LLC, Electricity N.H., LLC, and Provider Power Mass, LLC, each a subsidiary of Spark HoldCo, the “Co-Borrowers”) are party to a senior secured revolving credit facility (“Senior Credit Facility”), which includes a senior secured revolving working capital facility up to
$82.5 million
("Working Capital Line") and a secured revolving line of credit of
$25.0 million
("Acquisition Line") to be used specifically for the financing of up to
75%
of the cost of acquisitions with the remainder to be financed by the Company either through cash on hand or the issuance of subordinated debt or equity.
On June 1, 2016, the Company and the Co-Borrowers entered into Amendment No. 3 to the Senior Credit Facility to, among other things, increase the Working Capital Line from
$60.0 million
to
$82.5 million
in accordance with the Co-Borrowers' right to increase under the existing terms of the Senior Credit Facility. Amendment No. 3 also provides for the addition of new lenders and re-allocates working capital and revolving commitments among existing and new lenders. Amendment No. 3 also provides for additional representations of the Co-Borrowers and additional protections of the lenders of the Senior Credit Facility.
On August 1, 2016, the Company and the Co-Borrowers entered into Amendment No. 4 to the Senior Credit Facility to, among other things, amend the provisions under the Acquisition Line to allow for the Provider Companies acquisition. Amendment No. 4 also raises the minimum availability under the Working Capital Line to
$40.0 million
. In addition, Amendment No. 4 designates Major Energy Companies as "unrestricted subsidiaries" upon the closing of such acquisition on August 23, 2016. Refer to Note
3
"Acquisitions" for further discussion.
On September 30, 2016, the Company and the Co-Borrowers elected to reduce the capacity of the Working Capital Line from
$82.5 million
to
$60.0 million
. At year-end, we elected up to the
$70.0 million
level. The Senior Credit Facility will mature on July 8, 2017. Borrowings under the Acquisition Line will be repaid 25% per year with the remainder due at maturity. The outstanding balances under the Working Capital Line and the Acquisition Line are classified as current debt as of December 31, 2016.
At our election, the interest rate under the Working Capital Line is generally determined by reference to:
|
|
•
|
the Eurodollar-based rate plus an applicable margin of up to
3.00%
per annum (based upon the prevailing utilization); or
|
|
|
•
|
the alternate base rate plus an applicable margin of up to
2.00%
per annum (based upon the prevailing utilization). The alternate base rate is equal to the highest of (i) Société Générale's prime rate, (ii) the federal funds rate plus
0.50%
per annum, or (iii) the reference Eurodollar rate plus
1.00%
; or
|
|
|
•
|
the rate quoted by Société Générale as its cost of funds for the requested credit plus up to
2.50%
per annum, (based upon the prevailing utilization).
|
The interest rate is generally reduced by
25 basis points
if utilization under the Working Capital Line is below
fifty
percent.
Borrowings under the Acquisition Line are generally determined by reference to:
|
|
•
|
the Eurodollar rate plus an applicable margin of up to
3.75%
per annum (based upon the prevailing utilization); or
|
|
|
•
|
the alternate base rate plus an applicable margin of up to
2.75%
per annum (based upon the prevailing utilization). The alternate base rate is equal to the highest of (i) Société Générale's prime rate, (ii) the federal funds rate plus
0.50%
per annum, or (iii) the reference Eurodollar rate plus
1.00%
.
|
The Co-Borrowers pay an annual commitment fee of
0.375%
or
0.50%
on the unused portion of the Working Capital Line depending upon the unused capacity and
0.50%
on the unused portion of the Acquisition Line. The lending syndicate under the Senior Credit Facility is entitled to several additional fees including an upfront fee, annual agency fee, and fronting fees based on a percentage of the face amount of letters of credit payable to any syndicate member that issues a letter a credit.
The Company has the ability to elect the availability under the Working Capital Line between
$40.0 million
to
$82.5 million
. On September 30, 2016, the Company and the Co-Borrowers elected to reduce the capacity of the Working Capital Line from
$82.5 million
to
$60.0 million
. At year-end, we elected up to the
$70 million
level. Availability under the working capital line will be subject to borrowing base limitations. The borrowing base is calculated primarily based on
80%
to
90%
of the value of eligible accounts receivable and unbilled product sales (depending on the credit quality of the counterparties) and inventory and other working capital assets. The Co-Borrowers must generally seek approval of the agent or the lenders for permitted acquisitions to be financed under the Acquisition Line.
The Senior Credit Facility is secured by pledges of the equity of the portion of Spark HoldCo owned by the Company and of the equity of Spark HoldCo’s subsidiaries (excluding the Major Energy Companies) and the Co-Borrowers’ present and future subsidiaries, all of the Co-Borrowers’ and their subsidiaries’ present and future property and assets, including accounts receivable, inventory and liquid investments, and control agreements relating to bank accounts. The Major Energy Companies are excluded from the definition of "Borrowers" under the Senior Credit Facility. Accordingly, we do not factor in their working capital into our working capital covenants.
The Senior Credit Facility also contains covenants that, among other things, require the maintenance of specified ratios or conditions as follows:
|
|
•
|
Minimum Net Working Capital.
The Co-Borrowers must maintain minimum consolidated net working capital equal to the greater of
$5.0 million
or
15%
of the elected availability under the Working Capital Line.
|
|
|
•
|
Minimum Adjusted Tangible Net Worth.
The Co-Borrowers must maintain a minimum consolidated adjusted tangible net worth at all times equal to the net cash proceeds from equity issuances occurring after the date of the Senior Credit Facility plus the greater of (i)
20%
of aggregate commitments under the Working Capital Line plus
33%
of borrowings under the Acquisition Line and (ii)
$18.0 million
.
|
|
|
•
|
Minimum Fixed Charge Coverage Ratio.
Spark Energy, Inc. must maintain a minimum fixed charge coverage ratio of
1.20
to
1.00
(
1.25
to
1.00
commencing March 31, 2017). The Fixed Charge Coverage Ratio is defined as the ratio of (a) Adjusted EBITDA to (b) the sum of consolidated interest expense (other than interest paid-in-kind in respect of any Subordinated Debt), letter of credit fees, commitment fees, acquisition earn-out payments, distributions and scheduled amortization payments.
|
|
|
•
|
Maximum Total Leverage Ratio.
Spark Energy, Inc. must maintain a ratio of total indebtedness (excluding the Working Capital Facility and qualifying subordinated debt) to Adjusted EBITDA of a maximum of
2.50
to
1.00
.
|
The Senior Credit Facility contains various negative covenants that limit the Company’s ability to, among other things, do any of the following:
|
|
•
|
incur certain additional indebtedness;
|
|
|
•
|
engage in certain asset dispositions;
|
|
|
•
|
make certain payments, distributions, investments, acquisitions or loans; or
|
|
|
•
|
enter into transactions with affiliates.
|
Spark Energy, Inc. is entitled to pay cash dividends to the holders of the Class A common stock, and Spark HoldCo will be entitled to make cash distributions to NuDevco Retail and Retailco (or their successor in interest) so long as: (a) no default exists or would result from such a payment; (b) the Co- Borrowers are in pro forma compliance with all financial covenants before and after giving effect to such payment and (c) the outstanding amount of all loans and letters of credit does not exceed the borrowing base limits. Spark HoldCo’s inability to satisfy certain financial covenants or the existence of an event of default, if not cured or waived, under the Senior Credit Facility could prevent the Company from paying dividends to holders of the Class A common stock.
The Senior Credit Facility contains certain customary representations and warranties and events of default. Events of default include, among other things, payment defaults, breaches of representations and warranties, covenant defaults, cross-defaults and cross-acceleration to certain indebtedness, change in control in which affiliates of W. Keith Maxwell III own less than
40%
of the outstanding voting interests in the Company, certain events of bankruptcy, certain events under ERISA, material judgments in excess of
$5.0 million
, certain events with respect to material contracts, actual or asserted failure of any guaranty or security document supporting the Senior Credit Facility to be in full force and effect and changes of control. If such an event of default occurs, the lenders under the Senior Credit Facility would be entitled to take various actions, including the acceleration of amounts due under the facility and all actions permitted to be taken by a secured creditor.
In addition, the Senior Credit Facility contains affirmative covenants that are customary for credit facilities of this type. The covenants include delivery of financial statements, including any filings made with the SEC, maintenance of property and insurance, payment of taxes and obligations, material compliance with laws, inspection of property, books and records and audits, use of proceeds, payments to bank blocked accounts, notice of defaults and certain other customary matters.
Convertible Subordinated Notes to Affiliate
In connection with the financing of the CenStar acquisition, the Company, together with Spark HoldCo, issued the CenStar Note to RAC for
$2.1 million
on July 8, 2015. The CenStar Note matures on July 8, 2020, and bears interest at an annual rate of
5%
, payable semiannually. The Company has the right to pay interest in kind at its option. The CenStar Note is convertible into shares of the Company’s Class B common stock, par value
$0.01
per share (and a related unit of Spark HoldCo) at a conversion price of
$16.57
per share. RAC may not exercise conversion rights for the first
eighteen months
after the CenStar Note is issued. The CenStar Note is subject to automatic conversion upon a sale of the Company. The CenStar Note is subordinated in certain respects to the Senior Credit Facility pursuant to a subordination agreement. The Company may pay interest and prepay principal so long as the Company is in compliance with its covenants; is not in default under the Senior Credit Facility and has minimum availability of
$5.0 million
under its borrowing base under the Senior Credit Facility. Shares of Class A common stock resulting from the conversion of the shares of Class B common stock issued as a result of the conversion right under the CenStar Note will be entitled to registration rights identical to the registration rights currently held by NuDevco Retail and Retailco on shares of Class A common stock it receives upon conversion of
its existing shares of Class B common stock. On October 5, 2016, RAC issued to the Company an irrevocable commitment to convert the CenStar Note into
134,731
shares of Class B common stock. RAC assigned the CenStar Note to Retailco on January 4, 2017, and on January 8, 2017, the CenStar Note was converted into
134,731
shares of Class B common stock. Please see Note
17
"Subsequent Events."
In connection with the financing of the Oasis acquisition, the Company, together with Spark HoldCo, issued the Oasis Note to RAC for
$5.0 million
on July 31, 2015. The Oasis Note matures on July 31, 2020, and bears interest at an annual rate of
5%
, payable semiannually. The Company has the right to pay-in-kind any interest at its option. The Oasis Note is convertible into shares of the Company's Class B common stock, par value
$0.01
per share (and a related unit of Spark HoldCo) at a conversion price of
$14.00
per share. RAC may not exercise conversion rights for the first
eighteen months
after the Oasis Note is issued. The Oasis Note is subject to automatic conversion upon a sale of the Company. The Oasis Note is subordinated in certain respects to the Senior Credit Facility pursuant to a subordination agreement. The Company may pay interest and prepay principal so long as the Company is in compliance with its covenants; is not in default under the Senior Credit Facility and has minimum availability of
$5.0 million
under its borrowing base under the Senior Credit Facility. Shares of Class A common stock resulting from the conversion of the shares of Class B common stock issued as a result of the conversion right under the Oasis Note will be entitled to registration rights identical to the registration rights currently held by NuDevco Retail and Retailco on shares of Class A common stock it receives upon conversion of its existing shares of Class B common stock. On October 5, 2016, RAC issued to the Company an irrevocable commitment to convert the Oasis Note into
383,090
shares of Class B common stock. RAC assigned the Oasis Note to Retailco on January 4, 2017, and on January 31, 2017 the Oasis Note was converted into
383,090
shares of Class B common stock. Please see Note
17
"Subsequent Events."
The conversion rate of
$14.00
per share for the Oasis Note was fixed as of the date of the execution of the Oasis acquisition agreement on May 12, 2015. Due to a rise in the price of our common stock from May 12, 2015 to the closing of Oasis acquisition on July 31, 2015, the conversion rate of
$14.00
per share was below the market price per share of Class A common stock of
$16.21
on the issuance date of the Oasis Note on July 31, 2015. As a result, the Company assessed the Oasis Note for a beneficial conversion feature. Due to this conversion feature being "in-the-money" upon issuance, we recognized a beneficial conversion feature based on its intrinsic value of
$0.8 million
as a discount to the Oasis Note and as additional paid-in capital. This discount was amortized as interest expense under the effective interest method over the life of the Oasis Note through December 31, 2016.
Subordinated Debt Facility
On December 27, 2016, we and Spark HoldCo jointly issued to Retailco, an entity owned by our Founder, a
5%
subordinated note in the principal amount of up to
$25.0 million
. The subordinated note allows the Company and
Spark HoldCo to draw advances in increments of no less than
$1.0 million
per advance up to the maximum principal amount of the subordinated note. The subordinated note matures approximately 3 ½ years following the date of issuance, and advances thereunder accrue interest at
5%
per annum from the date of the advance. The Company has the right to capitalize interest payments under the subordinated note. The subordinated note is subordinated in certain respects to the Company's Senior Credit Facility pursuant to a subordination agreement. The Company may pay interest and prepay principal on the subordinated note so long as it is in compliance with its covenants under the Senior Credit Facility, is not in default under the Senior Credit Facility and has minimum availability of
$5.0 million
under the borrowing base under the Senior Credit Facility. Payment of principal and interest under the subordinated note is accelerated upon the occurrence of certain change of control or sale transactions. As of
December 31, 2016
, there were
$5.0
million in outstanding borrowings under the subordinated note.
Pacific Summit Energy LLC
The Major Energy Companies acquired by the Company are party to three trade credit arrangements with Pacific Summit Energy LLC (“Pacific Summit”), which consist of purchase agreements, operating agreements relating to purchasing terms, security agreements, lockbox agreements and guarantees, providing for the exclusive supply of gas and electricity on credit by Pacific Summit to the Major Energy Companies for resale to end users.
Under these arrangements, when the costs that Pacific Summit has paid to procure and deliver the gas and electricity exceed the payments that the Major Energy Companies have made attributable to the gas and electricity purchased, the Major Energy Companies incur interest on the difference. The operating agreements also allow Pacific Summit to provide credit support. Each form of borrowing incurs interest at the floating 90-day LIBOR rate plus 300 basis points (except for certain credit support guaranties that do not bear interest). In connection with these arrangements, the Major Companies have granted first liens to Pacific Summit on a substantial portion of the Major Companies’ assets, including present and future accounts receivable, inventory, liquid assets, and control agreements relating to bank accounts. As of
December 31, 2016
, the Company had aggregate outstanding amounts payable under these arrangements of approximately
$15.5 million
, bearing an interest rate of approximately
4.0%
. The Company was also the beneficiary under various credit support guarantees issued by Pacific Summit under these arrangements as of such date. On September 27, 2016, we notified Pacific Summit of our election to trigger the expiration of these arrangements as of March 31, 2017, at the end of the primary term.
8. Fair Value Measurements
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (exit price) in an orderly transaction between market participants at the measurement date. Fair values are based on assumptions that market participants would use when pricing an asset or liability, including assumptions about risk and the risks inherent in valuation techniques and the inputs to valuations. This includes not only the credit standing of counterparties involved and the impact of credit enhancements but also the impact of the Company’s own nonperformance risk on its liabilities.
The Company applies fair value measurements to its commodity derivative instruments and a contingent payment arrangement based on the following fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels:
|
|
•
|
Level 1—Quoted prices in active markets for identical assets and liabilities. Instruments categorized in Level 1 primarily consist of financial instruments such as exchange-traded derivative instruments.
|
|
|
•
|
Level 2—Inputs other than quoted prices recorded in Level 1 that are either directly or indirectly observable for the asset or liability, including quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived from observable market data by correlation or other means. Instruments categorized in Level 2 primarily include non-exchange traded derivatives such as over-the-counter commodity forwards and swaps and options.
|
|
|
•
|
Level 3—Unobservable inputs for the asset or liability, including situations where there is little, if any, observable market activity for the asset or liability. The Level 3 category includes estimated earnout obligations related to the Company's acquisitions.
|
As the fair value hierarchy gives the highest priority to quoted prices in active markets (Level 1) and the lowest priority to unobservable data (Level 3), the Company maximizes the use of observable inputs and minimizes the use of unobservable inputs when measuring fair value. In some cases, the inputs used to measure fair value might fall in different levels of the fair value hierarchy. In these cases, the lowest level input that is significant to a fair value measurement in its entirety determines the applicable level in the fair value hierarchy.
Non-Derivative Financial Instruments
The carrying amount of cash and cash equivalents, accounts receivable, accounts receivable—affiliates, accounts payable, accounts payable—affiliates, and accrued liabilities recorded in the consolidated balance sheets approximate fair value due to the short-term nature of these items. The carrying amount of long-term debt recorded in the consolidated balance sheets approximates fair value because of the variable rate nature of the Company’s long-term debt. The fair value of our convertible subordinated notes to affiliates is not determinable for accounting
purposes due to the affiliate nature and terms of this instrument with the affiliate. The fair value of the payable pursuant to tax receivable agreement—affiliate is not determinable for accounting purposes due to the affiliate nature and terms of the associated agreement with the affiliate.
Assets and Liabilities Measured at Fair Value on a Recurring Basis
The following tables present assets and liabilities measured and recorded at fair value in the Company’s combined and consolidated balance sheets on a recurring basis by and their level within the fair value hierarchy as of (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(22,652
|
)
|
|
$
|
(22,652
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
December 31, 2015
|
|
|
|
|
|
|
|
Non-trading commodity derivative assets
|
$
|
—
|
|
|
$
|
200
|
|
|
$
|
—
|
|
|
$
|
200
|
|
Trading commodity derivative assets
|
—
|
|
|
405
|
|
|
—
|
|
|
405
|
|
Total commodity derivative assets
|
$
|
—
|
|
|
$
|
605
|
|
|
$
|
—
|
|
|
$
|
605
|
|
Non-trading commodity derivative liabilities
|
$
|
(3,324
|
)
|
|
$
|
(7,661
|
)
|
|
$
|
—
|
|
|
$
|
(10,985
|
)
|
Trading commodity derivative liabilities
|
—
|
|
|
(253
|
)
|
|
—
|
|
|
(253
|
)
|
Total commodity derivative liabilities
|
$
|
(3,324
|
)
|
|
$
|
(7,914
|
)
|
|
$
|
—
|
|
|
$
|
(11,238
|
)
|
Contingent payment arrangement
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(500
|
)
|
|
$
|
(500
|
)
|
The Company had no transfers of assets or liabilities between any of the above levels during the years ended
December 31, 2016
,
2015
and
2014
.
The Company’s derivative contracts include exchange-traded contracts fair valued utilizing readily available quoted market prices and non-exch
ange-traded contra
cts fair valued using market price quotations available through brokers or over-the-counter and on-line exchanges. In addition, in determining the fair value of the Company’s derivative contracts, the Company applies a credit risk valuation adjustment to reflect credit risk which is calculated based on the Company’s or the counterparty’s historical credit risks. As of
December 31, 2016
and
2015
, the credit risk valuation adjustment was not material.
The contingent payment arrangements referred to above reflect estimated earnout obligations incurred in relation to the Company's acquisitions. As of
December 31, 2016
, the estimated earnout obligations were
$22.7 million
, which was comprised of the Provider Earnout, the Major Earnout and the Stock Earnout in the amount of $4.9 million,
$17.1 million
, and
$0.7 million
, respectively. As of
December 31, 2015
, the estimated earnout obligations were attributed to the CenStar acquisition (the "CenStar Earnout") in the amount of
$0.5 million
, which was settled by
December 31, 2016
. As of
December 31, 2016
, the estimated earnout reside on our consolidated balance sheets in current liabilities - contingent consideration and long-term liabilities - contingent consideration in the amount of
$11.8 million
and
$8.4 million
, respectively; and as of
December 31, 2015
, in current liabilities - contingent consideration in the amount of
$0.5 million
.
The CenStar, Provider, and Major Earnouts are recorded in other current liabilities in the consolidated balance sheet and discussed in Note
3
"Acquisitions."
The CenStar Earnout was based on a financial measurement attributable to the operations of CenStar for the year following the closing of the acquisition. In determining the fair value of the CenStar Earnout, the Company forecasted a one year performance measurement, as defined by the CenStar stock purchase agreement. As this calculation was based on management's estimates of the liability, we had classified the CenStar Earnout as a Level 3 measurement. During the first quarter of 2016, our estimate of the CenStar Earnout was increased to
$1.5 million
, which was based on the results of operations during such period. In August 2016, we entered into a settlement and release agreement with the seller of CenStar in which the Company paid
$1.3 million
to such seller and released an additional
$0.6 million
from escrow in full satisfaction of the earnout obligation under the CenStar stock purchase agreement. During the year ended
December 31, 2016
, the remaining estimated earnout liability of
$0.2 million
was written off via a reduction to general and administrative expense in our consolidated statements of operations.
The Provider Earnout is based on achievement by the Provider Companies of a certain customer count criteria over the
nine
month period following the closing of the Provider Companies acquisition. The sellers of the Provider Companies are entitled to a maximum of
$9.0 million
and a minimum of
$5.0 million
in earnout payments based on the level of customer count attained, as defined by the Provider Companies membership interest purchase agreement. During the period from August 1, 2016 (acquisition date) through December 31, 2016, the Company recorded accretion of
$0.1 million
to reflect the impact of the time value of the liability. The Company has revalued the liability at December 31, 2016 with no expected change of the earnout payments. In determining the fair value of the Provider Earnout, the Company forecasted an expected customer count and certain other related criteria and
calculated the probability of such forecast being attained. As this calculation is based on management's estimates of the liability, we classified the Provider Earnout as a Level 3 measurement.
The Major Earnout is based on the achievement by the Major Energy Companies of certain performance targets over the
33
month period following NG&E's closing of the Major Energy Companies acquisition (i.e., April 15, 2016). The previous members of Major Energy Companies are entitled to a maximum of
$20.0 million
in earnout payments based on the level of performance targets attained, as defined by the Major Purchase Agreement. The Stock Earnout obligation is contingent upon the Major Energy Companies achieving the Major Earnout's performance target ceiling, thereby earning the maximum Major Earnout payments. If the Major Energy Companies earn such maximum Major Earnout payments, NG&E would be entitled to a maximum of
200,000
shares of Class B common stock (and a corresponding number of Spark HoldCo units). In determining the fair value of the Major Earnout and the Stock Earnout, the Company forecasted certain expected performance targets and calculated the probability of such forecast being attained. During the period from April 15, 2016 (NG&E acquisition date) through December 31, 2016, the Company recorded accretion of
$5.0 million
to reflect the impact of the time value of the liability. The Company revalued the liability at December 31, 2016, resulting in the write-down of the fair value of the liability to
$17.8 million
. The impact of the
$1.1 million
decrease in fair value is recorded in general and administrative expenses. As this calculation is based on management's estimates of the liability, we classified the Major Earnout as a Level 3 measurement.
The following tables present reconciliations of liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the years ended
December 31, 2016
and
2015
, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CenStar Earnout
|
|
Major Earnout and Stock Earnout
|
|
Provider Earnout
|
|
Total
|
December 31, 2014
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Purchase price contingent consideration
|
500
|
|
|
—
|
|
|
—
|
|
|
500
|
|
Fair value at December 31, 2015
|
$
|
500
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
500
|
|
Purchase price contingent consideration
|
$
|
—
|
|
|
$
|
13,910
|
|
|
$
|
4,823
|
|
|
$
|
18,733
|
|
Change in fair value of contingent consideration, net
|
843
|
|
|
(1,140
|
)
|
|
—
|
|
|
(297
|
)
|
Accretion of contingent earnout consideration (included within interest expense)
|
—
|
|
|
4,990
|
|
|
69
|
|
|
5,059
|
|
Settlements
(1)
|
(1,343
|
)
|
|
—
|
|
|
—
|
|
|
(1,343
|
)
|
Fair value at December 31, 2016
|
$
|
—
|
|
|
$
|
17,760
|
|
|
$
|
4,892
|
|
|
$
|
22,652
|
|
(1) Settlements include pay downs at maturity
Other Financial Instruments
The carrying amount of cash and cash equivalents, accounts receivable, accounts receivable—affiliates, accounts payable, accounts payable—affiliates, and accrued liabilities recorded in the consolidated balance sheets approximate fair value due to the short-term nature of these items. The carrying amount of the Senior Credit Facility recorded in the consolidated balance sheets approximates fair value because of the variable rate nature of the Company’s line of credit. The fair value of our convertible subordinated notes to affiliates is not determinable for accounting purposes due to the affiliate nature and terms of the associated debt instrument with the affiliate. The fair value of the payable pursuant to tax receivable agreement—affiliate is not determinable for accounting purposes due to the affiliate nature and terms of the associated agreement with the affiliate.
9. Accounting for Derivative Instruments
The Company is exposed to the impact of market fluctuations in the price of electricity and natural gas and basis costs, storage and ancillary capacity charges from independent system operators. The Company uses derivative instruments to manage exposure to these risks, and historically designated certain derivative instruments as cash flow hedges for accounting purposes. For derivatives designated in a qualifying cash flow hedging relationship, the effective portion of the change in fair value is recognized in accumulated other comprehensive income (“OCI”) and reclassified to earnings in the period in which the hedged item affects earnings. Any ineffective portion of the derivative’s change in fair value is recognized currently in earnings.
The Company also holds certain derivative instruments that are not held for trading purposes but are also not designated as hedges for accounting purposes. These derivative instruments represent economic hedges that mitigate the Company’s exposure to fluctuations in commodity prices. For these derivative instruments, changes in the fair value are recognized currently in earnings in retail revenues or retail costs of revenues.
As part of the Company’s strategy to optimize its assets and manage related risks, it also manages a portfolio of commodity derivative instruments held for trading purposes. The Company’s commodity trading activities are subject to limits within the Company’s Risk Management Policy. For these derivative instruments, changes in the fair value are recognized currently in earnings in net asset optimization revenues.
Derivative assets and liabilities are presented net in the Company’s consolidated balance sheets when the derivative instruments are executed with the same counterparty under a master netting arrangement. The Company’s derivative contracts include transactions that are executed both on an exchange and centrally cleared, as well as over-the-counter, bilateral contracts that are transacted directly with a third party. To the extent the Company has paid or received collateral related to the derivative assets or liabilities, such amounts would be presented net against the related derivative asset or liability’s fair value. As of
December 31, 2016
and
2015
, the Company had paid
zero
and
$0.1 million
in collateral, respectively. The specific types of derivative instruments the Company may execute to manage the commodity price risk include the following:
•
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.
The Company has entered into other energy-related contracts that do not meet the definition of a derivative instrument or qualify for the normal purchase or normal sale exception and are therefore not accounted for at fair value including the following:
•
Forward electricity and natural gas purchase contracts for retail customer load; and,
•
Natural gas transportation contracts and storage agreements.
Volumetric Underlying Derivative Transactions
The following table summarizes the net notional volume buy/(sell) of the Company’s open derivative financial instruments accounted for at fair value, broken out by commodity, as of (in thousands):
Non-trading
|
|
|
|
|
|
|
|
|
Commodity
|
Notional
|
|
December 31, 2016
|
|
December 31, 2015
|
Natural Gas
|
MMBtu
|
|
8,016
|
|
|
7,543
|
|
Natural Gas Basis
|
MMBtu
|
|
—
|
|
|
455
|
|
Electricity
|
MWh
|
|
3,958
|
|
|
1,187
|
|
Trading
|
|
|
|
|
|
|
|
|
Commodity
|
Notional
|
|
December 31, 2016
|
|
December 31, 2015
|
Natural Gas
|
MMBtu
|
|
(953
|
)
|
|
8
|
|
Natural Gas Basis
|
MMBtu
|
|
(380
|
)
|
|
(455
|
)
|
Gains (Losses) on Derivative Instruments
Gains (losses) on derivative instruments, net and current period settlements on derivative instruments were as follows for the periods indicated (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
Gain (loss) on non-trading derivatives, net
|
22,254
|
|
|
(18,423
|
)
|
|
(8,713
|
)
|
Gain (loss) on trading derivatives, net (including gain on trading derivatives—affiliates, net of $0, $0 and $203 for the years ended December 31, 2016, 2015 and 2014, respectively)
|
153
|
|
|
(74
|
)
|
|
(5,822
|
)
|
Gain (loss) on derivatives, net
|
$
|
22,407
|
|
|
$
|
(18,497
|
)
|
|
$
|
(14,535
|
)
|
Current period settlements on non-trading derivatives
(1) (2)
|
(2,284
|
)
|
|
20,279
|
|
|
(6,289
|
)
|
Current period settlements on trading derivatives (including current period settlements on trading derivatives—affiliates, net of $0, $0 and $315 for the years ended December 31, 2016, 2015 and 2014, respectively)
|
138
|
|
|
268
|
|
|
2,810
|
|
Total current period settlements on derivatives
(1) (2)
|
$
|
(2,146
|
)
|
|
$
|
20,547
|
|
|
$
|
(3,479
|
)
|
|
|
(1)
|
Excludes settlements of
$1.0 million
and
$3.4 million
, respectively, for the years ended
December 31, 2016
and
2015
, respectively related to non-trading derivative liabilities assumed in the acquisitions of CenStar and Oasis.
|
|
|
(2)
|
Excludes settlements of
$25.6 million
for the year ended
December 31, 2016
related to non-trading derivative liabilities assumed in the acquisitions of Provider Companies and Major Energy Companies.
|
Gains (losses) on trading derivative instruments are recorded in net asset optimization revenues, and gains (losses) on non-trading derivative instruments are recorded in retail cost of revenues on the consolidated statements of operations.
Fair Value of Derivative Instruments
The following tables summarize the fair value and offsetting amounts of the Company’s derivative instruments by counterparty and collateral received or paid as of (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015
|
Description
|
Gross Assets
|
|
Gross
Amounts
Offset
|
|
Net Assets
|
|
Cash
Collateral
Offset
|
|
Net Amount
Presented
|
Non-trading commodity derivatives
|
$
|
589
|
|
|
$
|
(389
|
)
|
|
$
|
200
|
|
|
$
|
—
|
|
|
$
|
200
|
|
Trading commodity derivatives
|
411
|
|
|
(6
|
)
|
|
405
|
|
|
—
|
|
|
405
|
|
Total Current Derivative Assets
|
1,000
|
|
|
(395
|
)
|
|
605
|
|
|
—
|
|
|
605
|
|
Non-trading commodity derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total Non-current Derivative Assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total Derivative Assets
|
$
|
1,000
|
|
|
$
|
(395
|
)
|
|
$
|
605
|
|
|
$
|
—
|
|
|
$
|
605
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015
|
Description
|
Gross
Liabilities
|
|
Gross
Amounts
Offset
|
|
Net
Liabilities
|
|
Cash
Collateral
Offset
|
|
Net Amount
Presented
|
Non-trading commodity derivatives
|
$
|
(13,618
|
)
|
|
$
|
3,151
|
|
|
$
|
(10,467
|
)
|
|
$
|
100
|
|
|
$
|
(10,367
|
)
|
Trading commodity derivatives
|
(320
|
)
|
|
67
|
|
|
(253
|
)
|
|
—
|
|
|
(253
|
)
|
Total Current Derivative Liabilities
|
(13,938
|
)
|
|
3,218
|
|
|
(10,720
|
)
|
|
100
|
|
|
(10,620
|
)
|
Non-trading commodity derivatives
|
(950
|
)
|
|
332
|
|
|
(618
|
)
|
|
—
|
|
|
(618
|
)
|
Total Non-current Derivative Liabilities
|
(950
|
)
|
|
332
|
|
|
(618
|
)
|
|
—
|
|
|
(618
|
)
|
Total Derivative Liabilities
|
$
|
(14,888
|
)
|
|
$
|
3,550
|
|
|
$
|
(11,338
|
)
|
|
$
|
100
|
|
|
$
|
(11,238
|
)
|
10. Stock-Based Compensation
Restricted Stock Units
In connection with the IPO, the Company adopted the Spark Energy, Inc. Long-Term Incentive Plan for the employees, consultants and directors of the Company and its affiliates who perform services for the Company. The Long-Term Incentive Plan was amended and restated on September 1, 2016 (as amended and restated, the "LTIP"). The purpose of the LTIP is to provide a means to attract and retain individuals to serve as directors, employees and consultants who provide services to the Company by affording such individuals a means to acquire and maintain ownership of awards, the value of which is tied to the performance of the Company’s Class A common stock. The LTIP provides for grants of cash payments, stock options, stock appreciation rights, restricted stock or units, bonus stock, dividend equivalents, and other stock-based awards with the total number of shares of stock available for issuance under the LTIP not to exceed
1,375,000
shares.
Periodically the Company grants restricted stock units to our officers, employees, non-employee directors and certain employees of our affiliates who perform services for the Company. The restricted stock unit awards vest over approximately
one
year for non-employee directors and ratably over approximately
three
or
four
years for officers, employees, and employees of affiliates, with the initial vesting date occurring in May of the subsequent year. Each restricted stock unit is entitled to receive a dividend equivalent when dividends are declared and distributed to shareholders of Class A common stock. These dividend equivalents shall be retained by the Company, reinvested in additional restricted stock units effective as of the record date of such dividends and vested upon the same schedule as the underlying restricted stock unit.
In accordance with ASC 718,
Compensation - Stock Compensation (“ASC 718”)
, the Company measures the cost of awards classified as equity awards based on the grant date fair value of the award, and the Company measures the cost of awards classified as liability awards at the fair value of the award at each reporting period. The Company has utilized an estimated
6%
annual forfeiture rate of restricted stock units in determining the fair value for all awards excluding those issued to executive level recipients and non-employee directors, for which no
forfeitures are estimated to occur. The Company has elected to recognize related compensation expense on a straight-line basis over the associated vesting periods.
Although the restricted stock units allow for cash settlement of the awards at the sole discretion of management of the Company, management intends to settle the awards by issuing shares of the Company’s Class A common stock.
Total stock-based compensation expense for the years ended
December 31, 2016
,
2015
and
2014
was
$5.2 million
,
$3.2 million
and
$0.9 million
. Total income tax benefit related to stock-based compensation recognized in net income (loss) was
$2.1 million
,
$1.2 million
and
$0.3 million
for the years ended
December 31, 2016
,
2015
and
2014
.
Equity Classified Restricted Stock Units
Restricted stock units issued to employees and officers of the Company are classified as equity awards. The fair value of the equity classified restricted stock units is based on the Company’s Class A common stock price as of the grant date. The Company recognized stock based compensation expense of
$2.3 million
,
$2.2 million
and
$0.5 million
for the years ended
December 31, 2016
,
2015
and
2014
, respectively, in general and administrative expense with a corresponding increase to additional paid in capital.
The following table summarizes equity classified restricted stock unit activity and unvested restricted stock units for the year ended
December 31, 2016
:
|
|
|
|
|
|
|
|
Number of Shares (in thousands)
|
Weighted Average Grant Date Fair Value
|
Unvested at December 31, 2015
|
285
|
|
$
|
16.33
|
|
Granted
|
153
|
|
29.77
|
|
Dividend reinvestment issuances
|
13
|
|
26.84
|
|
Vested
|
(115
|
)
|
27.66
|
|
Forfeited
|
(73
|
)
|
18.47
|
|
Unvested at December 31, 2016
|
263
|
|
$
|
19.13
|
|
For the year ended
December 31, 2016
,
115,271
restricted stock units vested, with
81,864
shares of common stock distributed to the holders of these units and
33,407
shares of common stock withheld by the Company to cover taxes owed on the vesting of such units.
As of
December 31, 2016
, there was
$4.7 million
of total unrecognized compensation cost related to the Company’s equity classified restricted stock units, which is expected to be recognized over a weighted average period of approximately
2.9
years.
Liability Classified Restricted Stock Units
Restricted stock units issued to non-employee directors of the Company and employees of certain of our affiliates are classified as liability awards in accordance with ASC 718 as the awards are either to a) non-employee directors that allow for the recipient to choose net settlement for the amount of withholding taxes dues upon vesting or b) to employees of certain affiliates of the Company and are therefore not deemed to be employees of the Company. The fair value of the liability classified restricted stock units is based on the Company’s Class A common stock price as of the reported period ending date. The Company recognized stock based compensation expense of
$3.0 million
and
$1.0 million
and
$0.3 million
for years ended
December 31, 2016
,
2015
and
2014
, respectively, in general and administrative expense with a corresponding increase to liabilities. As of
December 31, 2016
, the Company’s liabilities related to these restricted stock units recorded in current liabilities was
$1.5 million
. As of
December 31, 2015
, the Company's liabilities related to these restricted stock units recorded in current liabilities was
$0.7 million
.
The following table summarizes liability classified restricted stock unit activity and unvested restricted stock units for the year ended
December 31, 2016
:
|
|
|
|
|
|
|
|
Number of Shares (in thousands)
|
Weighted Average Reporting Date Fair Value
|
Unvested at December 31, 2015
|
100
|
|
$
|
20.72
|
|
Granted
|
106
|
|
30.30
|
|
Dividend reinvestment issuances
|
7
|
|
30.30
|
|
Vested
|
(82
|
)
|
27.18
|
|
Forfeited
|
(5
|
)
|
30.30
|
|
Unvested at December 31, 2016
|
126
|
|
$
|
30.30
|
|
For the year ended
December 31, 2016
,
82,257
restricted stock units vested, with
71,072
shares of common stock distributed to the holders of these units and
11,185
shares of common stock withheld by the Company to cover taxes owed on the vesting of such units.
As of
December 31, 2016
, there was
$2.0 million
of total unrecognized compensation cost related to the Company’s liability classified restricted stock units, which is expected to be recognized over a weighted average period of approximately
1.9
years.
11. Income Taxes
The Company is a C-corporation and subject to U.S. federal and state income taxes. The Company reports federal and state income taxes for its share of the partnership income attributable to its ownership in Spark HoldCo and for the income taxes attributable to CenStar, a C-corporation, which is owned by Spark HoldCo. The income tax liability for the partnership does not accrue to the partnership, but rather the investors are responsible for the income taxes based upon the investor's share of the partnership's income. Net income attributable to the non-controlling interest in CenStar includes the provision for income taxes.
The provision (benefit) for income taxes included the following components:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
2016
|
|
2015
|
|
2014
|
Current:
|
|
|
|
|
|
|
Federal
|
|
$
|
5,361
|
|
|
$
|
268
|
|
|
$
|
—
|
|
State
|
|
1,683
|
|
|
(277
|
)
|
|
173
|
|
Total Current
|
|
7,044
|
|
|
(9
|
)
|
|
173
|
|
|
|
|
|
|
|
|
Deferred:
|
|
|
|
|
|
|
Federal
|
|
2,944
|
|
|
1,820
|
|
|
(957
|
)
|
State
|
|
438
|
|
|
163
|
|
|
(107
|
)
|
Total Deferred
|
|
3,382
|
|
|
1,983
|
|
|
(1,064
|
)
|
Provision (benefit) for income taxes
|
|
$
|
10,426
|
|
|
$
|
1,974
|
|
|
$
|
(891
|
)
|
The effective income tax rate was
13.7%
and
7.1%
for the years ended
December 31, 2016
and
2015
, respectively. The following table reconciles the income tax benefit included in the combined and consolidated statement of operations with income tax expense that would result from application of the statutory federal tax rate,
35%
and
34%
for the years ended December 31, 2016 and 2015, respectively, to loss before income tax expense (benefit):
|
|
|
|
|
|
|
|
(in thousands)
|
2016
|
2015
|
Expected provision at federal statutory rate
|
$
|
26,635
|
|
$
|
9,503
|
|
Increase (decrease) resulting from:
|
|
|
Non-controlling interest
|
(17,740
|
)
|
(7,356
|
)
|
State income taxes, net of federal income tax effect
|
1,346
|
|
(222
|
)
|
Other
|
185
|
|
49
|
|
Provision for income taxes
|
$
|
10,426
|
|
$
|
1,974
|
|
Total income tax expense for the year ended
December 31, 2016
differed from amounts computed by applying the U.S. federal statutory tax rates to pre-tax income primarily due to state taxes and the impact of permanent differences between book and taxable income, most notably the income attributable to non-controlling interest. The effective tax rate includes a rate benefit attributable to the fact that Spark HoldCo operates as a limited liability company treated as a partnership for federal and state income tax purposes and is not subject to federal and state income taxes. Accordingly, the portion of earnings attributable to non-controlling interest is subject to tax when reported as a component of the non-controlling interest’s taxable income. The February, April and June 2016 exchanges by Retailco decreased the effective tax rate benefit attributable to non-controlling interest.
The Company accounts for income taxes using the assets and liabilities method. Deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and those assets and liabilities tax bases. The Company applies existing tax law and the tax rate that the Company expects to apply to taxable income in the years in which those differences are expected to be recovered or settled in calculating the deferred tax assets and liabilities. Effects of changes in tax rates on deferred tax assets and liabilities are recognized in income in the period of the tax rate enactment. A valuation allowance is recorded when it is not more likely than not that some or all of the benefit from the deferred tax asset will be realized.
The adoption of ASU 2015-17 resulted in the reclassification of previously-classified net current deferred taxes of approximately
$0.9 million
from other current liabilities, resulting in a
$23.4 million
noncurrent deferred tax asset and a
$0.9 million
noncurrent deferred tax liability on the Company’s consolidated balance sheet at December 31, 2015. There was no impact to our consolidated balance sheet for the year ended December 31, 2016.
The components of the Company’s deferred tax assets as of
December 31, 2016
and
2015
are as follows:
|
|
|
|
|
|
|
|
(in thousands)
|
2016
|
2015
|
Deferred Tax Assets:
|
|
|
Investment in Spark HoldCo
|
$
|
35,359
|
|
$
|
14,901
|
|
Benefit of TRA Liability
|
19,705
|
|
7,876
|
|
Other
|
(17
|
)
|
2
|
|
Total deferred tax assets
|
55,047
|
|
22,779
|
|
|
|
|
Deferred Tax Liabilities:
|
|
|
Derivative liabilities
|
(1,849
|
)
|
(613
|
)
|
Intangibles
|
(1,519
|
)
|
(1,400
|
)
|
Property and equipment
|
(10
|
)
|
(18
|
)
|
Federal net operating loss carryforward
|
2,076
|
|
1,488
|
|
State net operating loss carryforward
|
366
|
|
290
|
|
Other
|
(2
|
)
|
1
|
|
Total deferred tax liabilities
|
(938
|
)
|
(252
|
)
|
Total deferred tax assets/liabilities
|
$
|
54,109
|
|
$
|
22,527
|
|
On the IPO date, the Company recorded a net deferred tax asset of
$15.6 million
related to the step up in tax basis resulting from the purchase by the Company of Spark HoldCo units from NuDevco. In addition, the Company had a long-term liability of
$20.7 million
to record the effect of the Tax Receivable Agreement liability and a
corresponding long-term deferred tax asset of
$7.9 million
. As of
December 31, 2016
and 2015, the Company had a total liability of
$49.9 million
and
$20.7 million
, respectively, for the effect of the Tax Receivable Agreement liability classified as a long-term liability. The Company had a long-term deferred tax asset of approximately
$20.0 million
related to the Tax Receivable Agreement liability. See Note
13
“Transactions with Affiliates” for further discussion.
The Company has a federal net operating loss carry forward totaling
$6.5 million
expiring in 2036 and a state net operating loss of
$6.4 million
expiring through 2036. No valuation allowance has been recorded as management believes that there will be sufficient future taxable income to fully utilize deferred tax assets.
The Company periodically assesses whether it is more likely than not that it will generate sufficient taxable income to realize its deferred income tax assets. In making this determination, the Company considers all available positive and negative evidence and makes certain assumptions. The Company considers, among other things, its deferred tax liabilities, the overall business environment, its historical earnings and losses, current industry trends, and its outlook for future years. The Company believes it is more likely than not that the deferred tax assets will be utilized.
On February 3, 2016, Retailco exchanged
1,000,000
of its Spark HoldCo units (together with a corresponding number of shares of Class B common stock) for shares of Class A common stock. The exchange resulted in a step up in tax basis, which gave rise to a deferred tax asset of approximately
$8.0 million
on the exchange date. In addition, the Company recorded an additional long-term liability as a result of the exchange of approximately
$10.3 million
pursuant to the Tax Receivable Agreement and a corresponding long-term deferred tax asset of approximately
$3.9 million
. The initial estimate for the deferred tax asset, net of the liability, under the Tax Receivable Agreement was recorded within additional paid-in capital on our consolidated balance sheet at
December 31, 2016
.
On April 1, 2016, Retailco exchanged
1,725,000
of its Spark HoldCo units (together with a corresponding number of shares of Class B common stock) for shares of Class A common stock. The exchange resulted
in a step up in tax basis, which gave rise to a deferred tax asset of approximately
$7.6 million
on the exchange date. In addition, the Company recorded an additional long-term liability as a result of the exchange of approximately
$10.3 million
pursuant to the Tax Receivable Agreement and a corresponding long-term deferred tax asset of approximately
$3.9 million
. The initial estimate for the deferred tax asset, net of the liability, under the Tax Receivable Agreement was recorded within additional paid-in capital on our consolidated balance sheet at
December 31, 2016
.
On June 8, 2016, Retailco exchanged
500,000
of its Spark HoldCo units (together with a corresponding number of shares of Class B common stock) for shares of Class A common stock. The exchange resulted in a step up in tax basis, which gave rise to a deferred tax asset of approximately
$5.3 million
on the exchange date. In addition, the Company recorded an additional long-term liability as a result of the exchange of approximately
$6.9 million
pursuant to the Tax Receivable Agreement and a corresponding long-term deferred tax asset of approximately
$2.6 million
. The initial estimate for the deferred tax asset, net of the liability, under the Tax Receivable Agreement was recorded within additional paid-in capital on our consolidated balance sheet at
December 31, 2016
.
Separate federal and state income tax returns are filed for Spark Energy, Inc., Spark HoldCo and CenStar. The tax years 2011 through 2014 remain open to examination by the major taxing jurisdictions to which the Company is subject to income tax. NuDevco would be responsible for any audit adjustments incurred in connection with transactions occurring up to July 31, 2014 for Spark Energy, Inc. and Spark HoldCo. The last closed audit period of exam was for the 2011 Spark Energy, LLC’s federal tax return and resulted in no adjustments by the IRS. Spark Energy, Inc., Spark HoldCo and CenStar are not currently under any income tax audits.
Accounting for uncertainty in income taxes prescribes a recognition threshold and measurement methodology for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. As of
December 31, 2016
and
2015
there was no liability and for the years ended
December 31, 2016
,
2015
and
2014
, there was
no
expense recorded for interest and penalties associated with uncertain tax positions or
unrecognized tax positions. Additionally, the Company does
no
t have unrecognized tax benefits as of
December 31, 2016
and
2015
.
12. Commitments and Contingencies
From time to time, the Company may be involved in legal, tax, regulatory and other proceedings in the ordinary course of business. Other than proceedings discussed below, management does not believe that we are a party to any litigation, claims or proceedings that will have a material impact on the Company’s combined and consolidated financial condition or results of operations. Liabilities for loss contingencies arising from claims, assessments, litigations or other sources are recorded when it is probable that a liability has been incurred and the amount can be reasonably estimated.
Indirect Tax Audits
The Company is undergoing various types of indirect tax audits spanning from years 2006 to 2016 for which the Company may have additional liabilities arise. At the time of filing these consolidated financial statements, these indirect tax audits are at an early stage and subject to substantial uncertainties concerning the outcome of audit findings and corresponding responses. As of
December 31, 2016
we have accrued of
$1.8 million
related to indirect tax audit. The outcome of these indirect tax audits may result in additional expense.
Legal Proceedings
The Company is the subject of the following lawsuits. At the time of filing these combined and consolidated financial statements, this litigation is at an early stage and subject to substantial uncertainties concerning the outcome of material factual and legal issues. Accordingly, we cannot currently predict the manner and timing of the resolution of this litigation or estimate a range of possible losses or a minimum loss that could result from an adverse verdict in a potential lawsuit.
John Melville et al v. Spark Energy Inc. and Spark Energy Gas, LLC
is a purported class action filed on December 17, 2015 in the United States District Court for the District of New Jersey alleging, among other things, that (i) sales representatives engaged as independent contractors for Spark Energy Gas, LLC engaged in deceptive acts in violation of the New Jersey Consumer Fraud Act, (ii) Spark Energy Gas, LLC breach its contract with plaintiff, including a breach of the covenant of good faith and fair dealing. Plaintiffs are seeking unspecified compensatory and punitive damages for the purported class, injunctive relief and/or declaratory relief, disgorgement of revenues and/or profits and attorneys’ fees. On March 14, 2016, Spark Energy Gas, LLC and Spark Energy, Inc. filed a Motion to Dismiss this case. On April 18, 2016, Plaintiff filed his Opposition to the Motion to Dismiss. On April 25, 2016, Spark Energy, Inc. and Spark Energy Gas, LLC filed a Reply in support of their Motion to Dismiss. On November 15, 2016, the Court entered an order granting Spark Energy, Inc. and Spark Energy Gas, LLC’s Motion to Dismiss in Part and dismissed Plaintiff’s breach of covenant of good faith and fair dealing claim as well as Plaintiff’s unjust enrichment claim. On February 15, 2017, Plaintiffs filed an Amended Complaint to try to expand the class to a nation-wide class. The response to this Amended Complaint for Spark Energy, Inc. and Spark Energy Gas, LLC is due on March 15, 2017. Initial discovery has begun. We cannot predict the outcome or consequences of this case.
Halifax-American Energy Company, LLC et al v. Provider Power, LLC, Electricity N.H., LLC, Electricity Maine, LLC, Emile Clavet and Kevin Dean
is a lawsuit initially filed on June 12, 2014 in the Rockingham County Superior Court, State of New Hampshire, alleging various claims related to the Provider Companies’ employment of a sales contractor formerly employed with one or more of the plaintiffs, including misappropriation of trade secrets and tortious interference with a contractual relationship. The dispute occurred prior to the Company's acquisition of the Provider Companies. Portions of the original claim proceeded to trial and on January 19, 2016, a jury found in favor of the plaintiff. Damages totaling approximately
$0.6 million
and attorney’s fees totaling approximately
$0.3 million
were awarded to the plaintiff. On May 4, 2016, following post-verdict motions, the defendants filed an appeal in the State of New Hampshire Supreme Court, appealing, among other things the failure of the trial court to direct a verdict for the defendants, to set aside the verdict, or grant judgment for the defendants, and the trial court's
award of certain attorneys' fees. On August 1, 2016, in connection with the Company’s closing of the acquisition of the Provider Companies, the Provider Companies entered into a joint defense agreement with the remaining defendants. The Provider Companies have posted an appeal bond of
$1.0 million
in connection with the appeal. On November 2, 2016, a briefing order was distributed by the court. The Provider Companies filed their brief and appendix on December 30, 2016. The opposition brief is due March 1, 2017, and the Provider Companies will have the opportunity to submit a reply brief thereafter. As of
December 31, 2016
, the Company has accrued approximately
$1.0 million
in contingent liabilities related to this litigation. Initial damages and attorney's fees have been factored into the purchase price for the Provider Companies and the Company has full indemnity coverage and set-off rights against future price installments for any actual exposure in the appeal.
Katherine Veilleux and Jennifer Chon, individually and on behalf of all other similarly situated v. Electricity Maine. LLC, Provider Power, LLC, Spark Holdco, LLC, Kevin Dean and Emile Clavet
is a purported class action lawsuit filed on November 18, 2016 in the United States District Court of Maine, alleging that Electricity Maine, LLC, an entity acquired by Spark Holdco, LLC in 2016, enrolled customers through fraudulent and misleading advertising and promotions. Plaintiffs allege the following claims against all Defendants: violation of the Maine Unfair Trade Practices Act, violation of RICO, negligence, negligent misrepresentation, fraudulent misrepresentation, unjust enrichment and breach of contract. Plaintiffs seek unspecified damages for themselves and the purported class, rescission of contracts with Electricity Maine, injunctive relief, restitution, and attorney’s fees. Defendants’ initial responsive pleading was filed on February 6, 2017. In early February, Spark HoldCo filed a motion to dismiss the claims for which a hearing is expected in the second quarter. Discovery has not yet commenced in this matter but we anticipate it will commence soon. We cannot predict the outcome or consequences of this case. Under the terms of the acquisition, we are indemnified for losses and expenses in connection with this action subject to certain limits.
13. Transactions with Affiliates
The Company enters into transactions with and pays certain costs on behalf of affiliates that are commonly controlled in order to reduce risk, reduce administrative expense, create economies of scale, create strategic alliances and supply goods and services to these related parties. The Company also sells and purchases natural gas and electricity with affiliates. The Company presents receivables and payables with the same affiliate on a net basis in the consolidated balance sheets as all affiliate activity is with parties under common control.
Acquisition of Oasis Power Holdings, LLC
The acquisition of Oasis by the Company from RAC was a transfer of equity interests of entities under common control on July 31, 2015. Refer to Note
3
"Acquisitions" for further discussion.
Master Service Agreement with Retailco Services, LLC
We entered into a Master Service Agreement (the “Master Service Agreement”) effective January 1, 2016 with Retailco Services, LLC ("Retailco Services"), which is wholly owned by our Founder. The Master Service Agreement is for a one-year term and renews automatically for successive one-year terms unless the Master Service Agreement is terminated by either party. Retailco Services provides us with operational support services such as: enrollment and renewal transaction services; customer billing and transaction services; electronic payment processing services; customer services and information technology infrastructure and application support services under the Master Service Agreement. See "Cost Allocations" for further discussion of the fees paid in connection with the Master Service Agreement during the year ended
December 31, 2016
.
Accounts Receivable and Payable
—
Affiliates
The Company recorded current accounts receivable—affiliates of
$2.6 million
and
$1.8 million
as of
December 31, 2016
and
2015
, respectively, and current accounts payable—affiliates of
$3.8 million
and
$2.0 million
as of
December 31, 2016
and
2015
for certain direct billings and cost allocations for services the Company provided to affiliates, services our affiliates provided to us, and sales or purchases of natural gas and electricity with affiliates.
Prepaid Assets
—
Affiliates
The Company prepaid NuDevco Retail and Retailco for costs of certain employee benefits to be provided through the Company’s benefit plans and recorded current prepaid assets—affiliates of
zero
and
$0.2
million as of
December 31, 2016
and
2015
, respectively.
Convertible Subordinated Notes to Affiliate
In connection with the financing of the CenStar acquisition, the Company, together with Spark HoldCo, issued the CenStar Note to Retailco Acquisition Co, LLC ("RAC"), which is wholly owned by our Founder, for
$2.1 million
on July 8, 2015. In connection with the financing of the Oasis acquisition, the Company, together with Spark HoldCo, issued the Oasis Note to RAC for
$5.0 million
on July 31, 2015. On October 5, 2016, RAC became irrevocably bound to convert the CenStar Note and the Oasis Note into shares of Class B common stock on January 8, 2017 and January 31, 2017, respectively. Refer to Note
7
"Debt" for further discussion.
Revenues and Cost of Revenues
—
Affiliates
The Company and an affiliate are party to an agreement whereby the Company purchases natural gas from an affiliate. Cost of revenues—affiliates, recorded in net asset optimization revenues in the consolidated statements of operations for the years ended
December 31,
2016
,
2015
and
2014
related to this agreement were
$1.6
million,
$11.3
million and
$30.3 million
.
The Company also purchases natural gas at a nearby third party plant inlet that was then sold to the affiliate. Revenues—affiliates, recorded in net asset optimization revenues in the combined and consolidated statements of operations for the years ended
December 31,
2016
,
2015
and
2014
related to these sales were
$0.2
million,
$1.1
million, and
$12.8
million, respectively.
Additionally, the Company entered into a natural gas transportation agreement with another affiliate at its pipeline, whereby the Company transports retail natural gas and pays the higher of (i) a minimum monthly payment or (ii) a transportation fee per MMBtu times actual volumes transported. The current transportation agreement renews annually on February 28 at a fixed rate per MMBtu without a minimum monthly payment. While this transportation agreement remains in effect, this entity is no longer an affiliate as our Founder terminated his interest in the affiliate on May 16, 2016. Cost of revenues —affiliates, recorded in retail cost of revenues in the consolidated statements of operations related to this activity, was less than
$0.1 million
for the years ended
December 31,
2016
,
2015
and
2014
, respectively.
Also included in the Company’s results are cost of revenues—affiliates related to derivative instruments, recorded in net asset optimization revenues in the combined and consolidated statements of operations. There were
no
cost of revenues—affiliates related to derivative instruments for the years ended
December 31, 2016
and
2015
. We recognized a loss of
$0.6 million
for the year ended
December 31,
2014
.
Cost Allocations
The Company paid certain expenses on behalf of affiliates, which are reimbursed by the affiliates to the Company, and our affiliates paid certain expenses on our behalf, which are reimbursed by us. These transactions include costs that can be specifically identified and certain allocated overhead costs associated with general and administrative services, including executive management, due diligence work, recurring management consulting, facilities, banking arrangements, professional fees, insurance, information services, human resources and other support departments to the affiliates. Where costs incurred on behalf of the affiliate or us could not be determined by specific identification for direct billing, the costs were primarily allocated to the affiliated entities or us based on percentage of departmental usage, wages or headcount. The total net amount direct billed and allocated from affiliates was
$17.0 million
,
$2.1 million
and
$5.1 million
for the years ended
December 31, 2016
,
2015
and
2014
, respectively.
Of the
$17.0 million
total net amount directly billed and allocated to affiliates, the Company recorded general and administrative expense of
$14.7 million
for the year ended
December 31, 2016
, in the consolidated statement of operations in connection with fees paid, net of damages charged, under the Master Service Agreement with Retailco Services. Additionally under the Master Service Agreement, we capitalized
$1.3 million
of property and equipment for the application, development and implementation of various systems during the year ended
December 31, 2016
. The remaining amount was direct billed and allocated from other affiliates and recorded as general and administrative expense in the consolidated statement of operations.
The total net amount direct billed and allocated to affiliates was
$2.1 million
and
$5.1 million
for the years ended
December 31, 2015
, and 2014, respectively, which was recorded as a reduction in general and administrative expense in the consolidated statement of operations.
Prior to May 2014, the Company paid residual commissions to an affiliate for all customers enrolled by the affiliate who pay their monthly retail gas or retail electricity bill. Commissions paid to the affiliate was less than
$0.1 million
for the year ended December 31, 2014, which is recorded in general and administrative expense in the combined and consolidated statements of operations. This agreement with the affiliate was terminated in May 2014.
Distributions to and Contributions from Affiliates
During the years ended
December 31, 2016
,
2015
and
2014
, the Company made net capital distributions to NuDevco Retail and Retailco of
$23.7 million
,
$15.6 million
and
$36.4 million
, respectively, in conjunction with the payment of quarterly distributions attributable to its Spark HoldCo units. During the year ended
December 31, 2016
, the Company made distributions to NuDevco Retail and Retailco for gross-up distributions of
$11.3 million
in connection with distributions made between Spark HoldCo and Spark Energy, Inc. for payment of income taxes incurred by Spark Energy, Inc. Additionally, during the year ended December 31, 2015, the Company received a capital contribution from NuDevco of
$0.1 million
as NuDevco forgave an account payable due to NuDevco that arose from the payment of withholding taxes related to the vesting of restricted stock units of certain employees of NuDevco who perform services for the Company.
In contemplation of the Company’s IPO, the Company entered into an agreement with an affiliate in April 2014 to permanently forgive all net outstanding accounts receivable balances from the affiliate through the IPO date. As such, the accounts receivable balances from the affiliate have been eliminated and presented as a distribution to our Founder for the year ended December 31, 2014.
Proceeds from Disgorgement of Stockholder Short-swing Profits
During the year ended
December 31, 2016
, the Company recorded
$1.6 million
from Retailco for the disgorgement of stockholder short-swing profits under Section 16(b) under the Exchange Act. Of the
$1.6 million
, the Company received
$0.9 million
cash during the year ended
December 31, 2016
and received
$0.7 million
cash in January 2017. The amount was recorded as an increase to additional paid-in capital in our consolidated balance sheet.
Class B Common Stock
In connection with the Major Energy Companies acquisition, the Company issued Retailco
2,000,000
shares of Class B common stock (and a corresponding number of Spark HoldCo units) to NG&E. In connection with the financing of the Provider Companies acquisition, the Company sold
699,742
shares of Class B common stock (and a corresponding number of Spark HoldCo units) to RetailCo, valued at
$14.0 million
based on a value of
$20
per share. See Note
3
"Acquisitions" for further discussion.
Subordinated Debt Facility
On December 27, 2016, the Company and Spark HoldCo jointly issued to Retailco, an entity owned by our Founder, a
5%
subordinated note in the principal amount of up to
$25.0 million
. The subordinated note allows the Company and Spark HoldCo to draw advances in increments of no less than
$1.0 million
per advance up to the
maximum principal amount of the subordinated note. The subordinated note matures approximately three and a half years following the date of issuance, and advances thereunder accrue interest at
5%
per annum from the date of the advance. The Company has the right to capitalize interest payments under the subordinated note. The subordinated note is subordinated in certain respects to the Company's Senior Credit Facility pursuant to a subordination agreement. The Company may pay interest and prepay principal on the subordinated note so long as it is in compliance with its covenants under the Senior Credit Facility, is not in default under the Senior Credit Facility and has minimum availability of
$5.0 million
under its borrowing base under the Senior Credit Facility. Payment of principal and interest under the subordinated note is accelerated upon the occurrence of certain change of control or sale transactions. As of
December 31, 2016
, there were
$5.0
million in outstanding borrowings under the subordinated note.
Tax Receivable Agreement
Concurrently with the closing of the IPO, the Company entered into a Tax Receivable Agreement with Spark HoldCo, NuDevco Retail Holdings and NuDevco Retail.
The Company is party to a Tax Receivable Agreement with Spark HoldCo, NuDevco Retail Holdings and NuDevco Retail. This agreement generally provides for the payment by the Company to Retailco, LLC (as the successor to NuDevco Retail Holdings) and NuDevco Retail of
85%
of the net cash savings, if any, in U.S. federal, state and local income tax or franchise tax that the Company actually realizes (or is deemed to realize in certain circumstances) in future periods as a result of (i) any tax basis increases resulting from the purchase by the Company of Spark HoldCo units from NuDevco Retail Holdings, (ii) any tax basis increases resulting from the exchange of Spark HoldCo units for shares of Class A common stock pursuant to the Exchange Right (or resulting from an exchange of Spark HoldCo units for cash pursuant to the Cash Option) and (iii) any imputed interest deemed to be paid by the Company as a result of, and additional tax basis arising from, any payments the Company makes under the Tax Receivable Agreement. The Company retains the benefit of the remaining
15%
of these tax savings. See Note
11
“Income Taxes” for further discussion.
In certain circumstances, the Company may defer or partially defer any payment due (a “TRA Payment”) to the holders of rights under the Tax Receivable Agreement, which are currently Retailco and NuDevco Retail. During the
five
-year period ending September 30, 2019, the Company will defer all or a portion of any TRA Payment owed pursuant to the Tax Receivable Agreement to the extent that Spark HoldCo does not generate sufficient Cash Available for Distribution (as defined below) during the four-quarter period ending September 30th of the applicable year in which the TRA Payment is to be made in an amount that equals or exceeds
130%
(the “TRA Coverage Ratio”) of the Total Distributions (as defined below) paid in such four-quarter period by Spark HoldCo. For purposes of computing the TRA Coverage Ratio:
|
|
•
|
“Cash Available for Distribution” is generally defined as the Adjusted EBITDA of Spark HoldCo for the applicable period, less (i) cash interest paid by Spark HoldCo, (ii) capital expenditures of Spark HoldCo (exclusive of customer acquisition costs) and (iii) any taxes payable by Spark HoldCo; and
|
|
|
•
|
“Total Distributions” are defined as the aggregate distributions necessary to cause the Company to receive distributions of cash equal to (i) the targeted quarterly distribution the Company intends to pay to holders of its Class A common stock payable during the applicable four-quarter period, plus (ii) the estimated taxes payable by the Company during such four-quarter period, plus (iii) the expected TRA Payment payable during the calendar year for which the TRA Coverage Ratio is being tested.
|
In the event that the TRA Coverage Ratio is not satisfied in any calendar year, the Company will defer all or a portion of the TRA Payment to NuDevco Retail or Retailco under the Tax Receivable Agreement to the extent necessary to permit Spark HoldCo to satisfy the TRA Coverage Ratio (and Spark HoldCo is not required to make and will not make the pro rata distributions to its members with respect to the deferred portion of the TRA Payment). If the TRA Coverage Ratio is satisfied in any calendar year, the Company will pay NuDevco Retail or Retailco the full amount of the TRA Payment.
Following the
five
-year deferral period ending September 30, 2019, the Company will be obligated to pay any outstanding deferred TRA Payments to the extent such deferred TRA Payments do not exceed (i) the lesser of the Company’s proportionate share of aggregate Cash Available for Distribution of Spark HoldCo during the
five
-year deferral period or the cash distributions actually received by the Company during the
five
-year deferral period, reduced by (ii) the sum of (a) the aggregate target quarterly dividends (which, for the purposes of the Tax Receivable Agreement, will be
$0.3625
per share per quarter) during the
five
-year deferral period, (b) the Company’s estimated taxes during the
five
-year deferral period, and (c) all prior TRA Payments and (y) if with respect to the quarterly period during which the deferred TRA Payment is otherwise paid or payable, Spark HoldCo has or reasonably determines it will have amounts necessary to cause the Company to receive distributions of cash equal to the target quarterly distribution payable during that quarterly period. Any portion of the deferred TRA Payments not payable due to these limitations will no longer be payable.
We did not meet the threshold coverage ratio required to fund the first payment to Retailco under the Tax Receivable Agreement during the four-quarter period ended September 30, 2015. As such, the initial payment under the Tax Receivable Agreement due in late 2015 was deferred pursuant to the terms thereof.
We met the threshold coverage ratio required to fund the first TRA Payment to Retailco and NuDevco Retail under the Tax Receivable Agreement during the four-quarter period ending September 30, 2016, resulting in an initial TRA Payment of
$1.4 million
becoming due in December 2016. On November 6, 2016, Retailco and NuDevco Retail granted the Company the right to defer the TRA Payment until May 2018. During the period of time when the Company has elected to defer the TRA Payment, the outstanding payment amount will accrue interest at a rate calculated in the manner provided for under the Tax Receivable Agreement. The liability has been classified as non-current in our consolidated balance sheet at December 31, 2016.
On November 6, 2016, Retailco and NuDevco Retail waived their right to receive an approximate
$1.4 million
payment for the Tax Receivable Agreement that was due from the Company on December 15, 2016. The Company has been given the right to defer this payment for up to eighteen months, subject to interest at the rate agreed to in the Tax Receivable Agreement. The liability has been classified as non-current as of
December 31, 2016
.
14. Segment Reporting
The Company’s determination of reportable business segments considers the strategic operating units under which the Company makes financial decisions, allocates resources and assesses performance of its retail and asset optimization businesses.
The Company’s reportable business segments are retail natural gas and retail electricity. The retail natural gas segment consists of natural gas sales to, and natural gas transportation and distribution for, residential and commercial customers. Asset optimization activities, considered an integral part of securing the lowest price natural gas to serve retail gas load, are part of the retail natural gas segment. The Company recorded asset optimization revenues of
$133.0 million
,
$154.1 million
and
$284.6 million
and asset optimization cost of revenues of
$133.6 million
,
$152.6 million
and
$282.3 million
for the
years ended
December 31, 2016
,
2015
and
2014
, respectively, which are presented on a net basis in asset optimization revenues. The retail electricity segment consists of electricity sales and transmission to residential and commercial customers. Corporate and other consists of expenses and assets of the retail natural gas and retail electricity segments that are managed at a consolidated level such as general and administrative expenses.
The acquisitions of CenStar, Oasis in 2015 and acquisitions of Major Energy Companies and Provider Energy Companies in 2016 had no impact on our reportable business segments as the portions of those acquisitions related to retail natural gas and retail electricity have been included in those existing business segments.
To assess the performance of the Company’s operating segments, the Chief Operating Decision Maker analyzes retail gross margin. The Company defines retail gross margin as operating income (loss) plus (i) depreciation and amortization expenses and (ii) general and administrative expenses, less (i) net asset optimization revenues (expenses), (ii) net gains (losses) on non-trading derivative instruments, and (iii) net current period cash settlements
on non-trading derivative instruments. The Company deducts net gains (losses) on non-trading derivative instruments, excluding current period cash settlements, from the retail gross margin calculation in order to remove the non-cash impact of net gains and losses on non-trading derivative instruments.
Retail gross margin is a primary performance measure used by our management to determine the performance of our retail natural gas and electricity business by removing the impacts of our asset optimization activities and net non-cash income (loss) impact of our economic hedging activities. As an indicator of our retail energy business’ operating performance, retail gross margin should not be considered an alternative to, or more meaningful than, operating income, as determined in accordance with GAAP.
Below is a reconciliation of retail gross margin to income before income tax expense (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
(in thousands)
|
|
2016
|
|
2015
|
|
2014
|
Reconciliation of Retail Gross Margin to Income before taxes
|
|
|
|
|
|
|
Income before income tax expense
|
|
$
|
76,099
|
|
|
$
|
27,949
|
|
|
$
|
(5,156
|
)
|
Interest and other income
|
|
(957
|
)
|
|
(324
|
)
|
|
(263
|
)
|
Interest expense
|
|
8,859
|
|
|
2,280
|
|
|
1,578
|
|
Operating Income
|
|
84,001
|
|
|
29,905
|
|
|
(3,841
|
)
|
Depreciation and amortization
|
|
32,788
|
|
|
25,378
|
|
|
22,221
|
|
General and administrative
|
|
84,964
|
|
|
61,682
|
|
|
45,880
|
|
Less:
|
|
|
|
|
|
|
Net asset optimization (expenses) revenue
|
|
(586
|
)
|
|
1,494
|
|
|
2,318
|
|
Net, Gain (losses) on non-trading derivative instruments
|
|
22,254
|
|
|
(18,423
|
)
|
|
(8,713
|
)
|
Net, Cash settlements on non-trading derivative instruments
|
|
(2,284
|
)
|
|
20,279
|
|
|
(6,289
|
)
|
Retail Gross Margin
|
|
$
|
182,369
|
|
|
$
|
113,615
|
|
|
$
|
76,944
|
|
The Company uses retail gross margin and net asset optimization revenues as the measure of profit or loss for its business segments. This measure represents the lowest level of information that is provided to the chief operating decision maker for our reportable segments.
Financial data for business segments are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2016
|
Retail
Electricity
|
|
Retail
Natural Gas
|
|
Corporate
and Other
|
|
Eliminations
|
|
Spark Retail
|
Total Revenues
|
$
|
417,229
|
|
|
$
|
129,468
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
546,697
|
|
Retail cost of revenues
|
286,795
|
|
|
58,149
|
|
|
—
|
|
|
—
|
|
|
344,944
|
|
Less:
|
|
|
|
|
|
|
|
|
|
Net asset optimization revenues
|
—
|
|
|
(586
|
)
|
|
—
|
|
|
—
|
|
|
(586
|
)
|
Net, Gains (losses) on non-trading derivative instruments
|
17,187
|
|
|
5,067
|
|
|
—
|
|
|
—
|
|
|
22,254
|
|
Current period settlements on non-trading derivatives
|
(4,889
|
)
|
|
2,605
|
|
|
—
|
|
|
—
|
|
|
(2,284
|
)
|
Retail gross margin
|
$
|
118,136
|
|
|
$
|
64,233
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
182,369
|
|
Total Assets
|
$
|
577,695
|
|
|
$
|
242,739
|
|
|
$
|
169,404
|
|
|
$
|
(613,670
|
)
|
|
$
|
376,168
|
|
Goodwill
|
$
|
76,617
|
|
|
$
|
2,530
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
79,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2015
|
Retail
Electricity
|
|
Retail
Natural Gas
|
|
Corporate
and Other
|
|
Eliminations
|
|
Spark Retail
|
Total Revenues
|
$
|
229,490
|
|
|
$
|
128,663
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
358,153
|
|
Retail cost of revenues
|
170,684
|
|
|
70,504
|
|
|
—
|
|
|
—
|
|
|
241,188
|
|
Less:
|
|
|
|
|
|
|
|
|
|
Net asset optimization revenues
|
—
|
|
|
1,494
|
|
|
—
|
|
|
—
|
|
|
1,494
|
|
Net, Gains (losses) on non-trading derivative instruments
|
(13,348
|
)
|
|
(5,075
|
)
|
|
—
|
|
|
—
|
|
|
(18,423
|
)
|
Current period settlements on non-trading derivatives
|
11,899
|
|
|
8,380
|
|
|
—
|
|
|
—
|
|
|
20,279
|
|
Retail gross margin
|
$
|
60,255
|
|
|
$
|
53,360
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
113,615
|
|
Total Assets
|
$
|
150,245
|
|
|
$
|
113,583
|
|
|
$
|
88,823
|
|
|
$
|
(190,417
|
)
|
|
$
|
162,234
|
|
Goodwill
|
$
|
16,476
|
|
|
$
|
1,903
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2014
|
Retail
Electricity
|
|
Retail
Natural Gas
|
|
Corporate
and Other
|
|
Eliminations
|
|
Spark Retail
|
Total Revenues
|
$
|
176,406
|
|
|
$
|
146,470
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
322,876
|
|
Retail cost of revenues
|
149,452
|
|
|
109,164
|
|
|
—
|
|
|
—
|
|
|
258,616
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
Net asset optimization revenues
|
—
|
|
|
2,318
|
|
|
—
|
|
|
—
|
|
|
2,318
|
|
Net, Gains (losses) on non-trading derivative instruments
|
(518
|
)
|
|
(8,195
|
)
|
|
—
|
|
|
—
|
|
|
(8,713
|
)
|
Current period settlements on non-trading derivatives
|
(5,145
|
)
|
|
(1,144
|
)
|
|
—
|
|
|
—
|
|
|
(6,289
|
)
|
Retail gross margin
|
$
|
32,617
|
|
|
$
|
44,327
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
76,944
|
|
Total Assets
|
$
|
46,848
|
|
|
$
|
101,711
|
|
|
$
|
27,285
|
|
|
$
|
(37,447
|
)
|
|
$
|
138,397
|
|
Significant Customers
For each of the years ended
December 31, 2016
,
2015
and
2014
, the Company did not have any significant customers that individually accounted for more than
10%
of the Company’s combined and consolidated retail revenue.
Significant Suppliers
For the years ended
December 31, 2016
,
2015
and
2014
, the Company had
two
,
one
and
one
significant suppliers, respectively, that individually accounted for more than
10%
of the Company’s combined and consolidated retail cost of revenues and net asset optimization.
15. Customer Acquisitions
During the first quarter of 2015, the Company entered into a purchase and sale agreement for the purchase of approximately
9,500
RCEs in Northern California for a purchase price of
$2.0 million
. The transaction closed in April 2015. The purchase price was capitalized as customer relationships in our consolidated balance sheet and is being amortized over a
three
-year period as customers use natural gas under a contract with the Company.
During the fourth quarter of 2014, the Company entered into
two
purchase and sale agreements for the purchase of approximately
12,500
RCEs in Connecticut for a purchase price of approximately
$2.2 million
. The purchase prices are capitalized as customer relationships to be amortized over a
three
year period as customers begin using electricity under a contract with the Company. As of December 31, 2014 the Company had paid and capitalized approximately
$1.5 million
related to these purchases.
16. Equity Method Investment
Investment in eREX Spark Marketing Co., Ltd
In September 2015, the Company and Spark HoldCo, together with eREX Co., Ltd., a Japanese company, entered into an agreement ("eREX JV Agreement") to form a new joint venture, eREX Spark Marketing Co., Ltd ("eREX Spark"). As part of this agreement, the Company made contributions of
156.4 million
Japanese Yen, or
$1.4 million
, for
20%
ownership of eREX Spark. The Company is entitled to share in
30%
of the dividends distributed by eREX Spark for the first year a qualifying dividend is paid and for the subsequent
four years
thereafter. After this period, dividends will be distributed proportionately with the equity ownership of eREX Spark. eREX Spark's board of directors consists of
four
directors, one of whom is appointed by the Company.
Based on the Company's significant influence, as reflected by the
20%
equity ownership and
25%
control of the eREX Spark board of directors, we recorded the investment in eREX Spark as an equity method investment. Our investment in eREX Spark was
$2.3 million
as of
December 31, 2016
, reflecting contributions made by the Company through
December 31, 2016
and our proportionate share of earnings as determined under the HLBV method as of
December 31, 2016
, and recorded in other assets in the consolidated balance sheet. There were no basis differences between our initial contribution and the underlying net assets of eREX Spark. We recorded our proportionate share of eREX Spark's earnings of
$0.9 million
in our combined and consolidated statement of operations for the year ended
December 31, 2016
.
17. Subsequent Events
Acquisition from NG&E
The Company has entered into a letter agreement with NG&E for the acquisition of approximately 19,000 RCEs with an option to acquire an additional 41,000 RCEs. The Company will pay approximately
$2.2 million
in cash, subject to working capital adjustments.
Declaration of Dividends
On
January 19, 2017
, the Company declared a dividend of
$0.3625
per share to holders of record of our Class A common stock on
March 1, 2017
that will be paid on
March 16, 2017
.
Conversion of CenStar and Oasis Notes
On October 5, 2016, RAC issued to the Company an irrevocable commitment to convert the CenStar Note and Oasis Note into
134,731
and
383,090
shares, respectively, of Class B common stock (and related Spark HoldCo units). RAC assigned the CenStar Note and Oasis Note to Retailco on January 4, 2017, and on January 8, 2017 and January 31, 2017, the CenStar Note and Oasis Note were converted into
134,731
and
383,090
shares of Class B common stock, respectively. See Note
7
"Debt."
Supplemental Quarterly Financial Data (unaudited)
Summarized unaudited quarterly financial data is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
2016
|
|
December 31,
2016
|
|
September 30,
2016
|
|
June 30,
2016
(1)
|
|
March 31,
2016
|
|
(In thousands, except per share data)
|
Total Revenues
|
$
|
168,676
|
|
|
$
|
158,094
|
|
|
$
|
109,381
|
|
|
$
|
110,546
|
|
Operating income
|
33,098
|
|
|
8,960
|
|
|
24,366
|
|
|
17,577
|
|
Net income
|
24,137
|
|
|
6,801
|
|
|
18,994
|
|
|
15,741
|
|
Net income attributable to Spark Energy, Inc. stockholders
|
7,747
|
|
|
183
|
|
|
2,341
|
|
|
4,173
|
|
Net income attributable to Spark Energy, Inc. per common share - basic
|
$
|
1.19
|
|
|
$
|
0.03
|
|
|
$
|
0.09
|
|
|
$
|
1.11
|
|
Net (loss) income attributable to Spark Energy, Inc. per common share - diluted
|
$
|
1.04
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.41
|
|
|
$
|
0.68
|
|
|
|
(1)
|
Financial information has been recast to include results attributable to the acquisition of Major Energy Companies by an affiliate on April 15, 2016. See Notes
2
and
3
"Basis of Presentation and Summary of Significant Accounting Policies" and "Acquisitions," respectively, for further discussion.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
2015
|
|
December 31,
2015
|
|
September 30,
2015
|
|
June 30,
2015
(1)
|
|
March 31,
2015
|
|
(In thousands, except per share data)
|
Total Revenues
|
$
|
94,840
|
|
|
$
|
91,267
|
|
|
$
|
70,243
|
|
|
$
|
101,803
|
|
Operating income
|
4,374
|
|
|
7,250
|
|
|
4,545
|
|
|
13,736
|
|
Net income
|
3,132
|
|
|
5,875
|
|
|
4,039
|
|
|
12,929
|
|
Net (loss) income attributable to Spark Energy, Inc. stockholders
|
(19
|
)
|
|
1,314
|
|
|
161
|
|
|
2,409
|
|
Net (loss) income attributable to Spark Energy, Inc. per common share - basic
|
$
|
(0.01
|
)
|
|
$
|
0.42
|
|
|
$
|
0.05
|
|
|
$
|
0.80
|
|
Net (loss) income attributable to Spark Energy, Inc. per common share - diluted
|
$
|
(0.01
|
)
|
|
$
|
0.31
|
|
|
$
|
0.05
|
|
|
$
|
0.80
|
|
|
|
(1)
|
Financial information has been recast to include results attributable to the acquisition of Oasis Power Holdings LLC on May 12, 2015 from an affiliate. See Note
3
"Acquisitions" for further discussion.
|