XML 52 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
COMBINED AND CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:      
Net (loss) income $ (4,265)us-gaap_ProfitLoss $ 31,412us-gaap_ProfitLoss $ 26,093us-gaap_ProfitLoss
Adjustments to reconcile net (loss) income to net cash flows provided by operating activities:      
Depreciation and amortization expense 22,221us-gaap_DepreciationDepletionAndAmortization 16,215us-gaap_DepreciationDepletionAndAmortization 22,795us-gaap_DepreciationDepletionAndAmortization
Deferred income taxes (1,064)us-gaap_DeferredIncomeTaxExpenseBenefit 0us-gaap_DeferredIncomeTaxExpenseBenefit 0us-gaap_DeferredIncomeTaxExpenseBenefit
Stock based compensation 858us-gaap_ShareBasedCompensation 0us-gaap_ShareBasedCompensation 0us-gaap_ShareBasedCompensation
Amortization and write off of deferred financing costs 631spke_AmortizationandWriteDownofFinancingCosts 678spke_AmortizationandWriteDownofFinancingCosts 919spke_AmortizationandWriteDownofFinancingCosts
Bad debt expense 10,164us-gaap_ProvisionForDoubtfulAccounts 3,101us-gaap_ProvisionForDoubtfulAccounts 1,835us-gaap_ProvisionForDoubtfulAccounts
(Gain) loss on derivatives, net 14,535us-gaap_UnrealizedGainLossOnDerivativesAndCommodityContracts (6,567)us-gaap_UnrealizedGainLossOnDerivativesAndCommodityContracts 21,485us-gaap_UnrealizedGainLossOnDerivativesAndCommodityContracts
Current period cash settlements on derivatives, net 3,479us-gaap_GainLossOnSaleOfDerivatives (1,040)us-gaap_GainLossOnSaleOfDerivatives (26,801)us-gaap_GainLossOnSaleOfDerivatives
Changes in assets and liabilities:      
Increase in restricted cash (707)us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities 0us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities 0us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities
(Increase) decrease in accounts receivable (11,283)us-gaap_IncreaseDecreaseInAccountsReceivable 6,338us-gaap_IncreaseDecreaseInAccountsReceivable 12,019us-gaap_IncreaseDecreaseInAccountsReceivable
(Increase) decrease in accounts receivable-affiliates 5,563us-gaap_IncreaseDecreaseInDueFromAffiliatesCurrent 13,369us-gaap_IncreaseDecreaseInDueFromAffiliatesCurrent (7,787)us-gaap_IncreaseDecreaseInDueFromAffiliatesCurrent
(Increase) decrease in inventory (3,711)us-gaap_IncreaseDecreaseInInventories (599)us-gaap_IncreaseDecreaseInInventories 3,442us-gaap_IncreaseDecreaseInInventories
Increase in customer acquisition costs (26,191)us-gaap_IncreaseDecreaseInDeferredCharges (8,257)us-gaap_IncreaseDecreaseInDeferredCharges (6,322)us-gaap_IncreaseDecreaseInDeferredCharges
(Increase) decrease in prepaid and other current assets (6,905)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (1,917)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 8,505us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
(Increase) decrease in other assets (90)us-gaap_IncreaseDecreaseInOtherOperatingAssets 144us-gaap_IncreaseDecreaseInOtherOperatingAssets 345us-gaap_IncreaseDecreaseInOtherOperatingAssets
Increase in intangible assets - customer acquisitions (1,545)us-gaap_IncreaseDecreaseInIntangibleAssetsCurrent 0us-gaap_IncreaseDecreaseInIntangibleAssetsCurrent 0us-gaap_IncreaseDecreaseInIntangibleAssetsCurrent
Increase (decrease) in accounts payable and accrued liabilities 1,449us-gaap_IncreaseDecreaseInAccountsPayable (7,879)us-gaap_IncreaseDecreaseInAccountsPayable (11,394)us-gaap_IncreaseDecreaseInAccountsPayable
Increase (decrease) in accounts payable-affiliates 1,017us-gaap_IncreaseDecreaseInDueToAffiliatesCurrent 0us-gaap_IncreaseDecreaseInDueToAffiliatesCurrent (1,295)us-gaap_IncreaseDecreaseInDueToAffiliatesCurrent
Increase (decrease) in other current liabilities 1,867us-gaap_IncreaseDecreaseInOtherCurrentLiabilities (518)us-gaap_IncreaseDecreaseInOtherCurrentLiabilities 237us-gaap_IncreaseDecreaseInOtherCurrentLiabilities
Decrease in other non-current liabilities (149)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities 0us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities 0us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities
Net cash provided by operating activities 5,874us-gaap_NetCashProvidedByUsedInOperatingActivities 44,480us-gaap_NetCashProvidedByUsedInOperatingActivities 44,076us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:      
Purchases of property and equipment (3,040)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (1,481)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (2,220)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Sale of property, plant and equipment-affiliates 0us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 0us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 577us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Net cash used in investing activities (3,040)us-gaap_NetCashProvidedByUsedInInvestingActivities (1,481)us-gaap_NetCashProvidedByUsedInInvestingActivities (1,643)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:      
Borrowings on notes payable 78,500us-gaap_ProceedsFromNotesPayable 80,000us-gaap_ProceedsFromNotesPayable 39,500us-gaap_ProceedsFromNotesPayable
Payments on notes payable (44,000)us-gaap_RepaymentsOfNotesPayable (62,500)us-gaap_RepaymentsOfNotesPayable (68,528)us-gaap_RepaymentsOfNotesPayable
Deferred financing costs (402)us-gaap_PaymentsOfFinancingCosts (532)us-gaap_PaymentsOfFinancingCosts (441)us-gaap_PaymentsOfFinancingCosts
Member contribution (distributions), net (36,406)spke_PaymentsforProceedsfromMemberDistributionsContributions (59,337)spke_PaymentsforProceedsfromMemberDistributionsContributions (10,435)spke_PaymentsforProceedsfromMemberDistributionsContributions
Proceeds from issuance of Class A common stock 50,220us-gaap_ProceedsFromIssuanceOfCommonStock 0us-gaap_ProceedsFromIssuanceOfCommonStock 0us-gaap_ProceedsFromIssuanceOfCommonStock
Distributions of proceeds from Offering to affiliate (47,554)us-gaap_PaymentsOfDistributionsToAffiliates 0us-gaap_PaymentsOfDistributionsToAffiliates 0us-gaap_PaymentsOfDistributionsToAffiliates
Payment of note payable to NuDevco (50)spke_RepaymentOfNotesPayableFromRelatedParties 0spke_RepaymentOfNotesPayableFromRelatedParties 0spke_RepaymentOfNotesPayableFromRelatedParties
Offering costs (2,667)us-gaap_PaymentsOfStockIssuanceCosts 0us-gaap_PaymentsOfStockIssuanceCosts 0us-gaap_PaymentsOfStockIssuanceCosts
Payment of distributions to Class B non-controlling unit holders (2,584)us-gaap_PaymentsOfCapitalDistribution 0us-gaap_PaymentsOfCapitalDistribution 0us-gaap_PaymentsOfCapitalDistribution
Payment of dividends to Class A common shareholders (721)us-gaap_PaymentsOfOrdinaryDividends 0us-gaap_PaymentsOfOrdinaryDividends 0us-gaap_PaymentsOfOrdinaryDividends
Net cash used in financing activities (5,664)us-gaap_NetCashProvidedByUsedInFinancingActivities (42,369)us-gaap_NetCashProvidedByUsedInFinancingActivities (39,904)us-gaap_NetCashProvidedByUsedInFinancingActivities
Decreases in cash and cash equivalents (2,830)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 630us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 2,529us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents—beginning of period 7,189us-gaap_CashAndCashEquivalentsAtCarryingValue 6,559us-gaap_CashAndCashEquivalentsAtCarryingValue 4,030us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents—end of period 4,359us-gaap_CashAndCashEquivalentsAtCarryingValue 7,189us-gaap_CashAndCashEquivalentsAtCarryingValue 6,559us-gaap_CashAndCashEquivalentsAtCarryingValue
Non cash items:      
Issuance of Class B common stock 28,486us-gaap_ConversionOfStockAmountIssued1 0us-gaap_ConversionOfStockAmountIssued1 0us-gaap_ConversionOfStockAmountIssued1
Liabilities retained by affiliate 29,000spke_LiabilitiesAssumedbyAffiliate 0spke_LiabilitiesAssumedbyAffiliate 0spke_LiabilitiesAssumedbyAffiliate
Tax benefit from tax receivable agreement 23,636spke_IncreaseDecreaseIncomeTaxBenefitTaxReceivableWithAffiliate 0spke_IncreaseDecreaseIncomeTaxBenefitTaxReceivableWithAffiliate 0spke_IncreaseDecreaseIncomeTaxBenefitTaxReceivableWithAffiliate
Liability due to tax receivable agreement 20,767spke_IncreaseDecreasePayableForTaxReceivableWithAffiliate 0spke_IncreaseDecreasePayableForTaxReceivableWithAffiliate 0spke_IncreaseDecreasePayableForTaxReceivableWithAffiliate
Initial allocation of non-controlling interest 22,232spke_IncreaseDecreaseFromInitialSaleofParentEquityInterest 0spke_IncreaseDecreaseFromInitialSaleofParentEquityInterest 0spke_IncreaseDecreaseFromInitialSaleofParentEquityInterest
Property and equipment purchase accrual 19us-gaap_CapitalExpendituresIncurredButNotYetPaid 0us-gaap_CapitalExpendituresIncurredButNotYetPaid  
Interest 860us-gaap_InterestPaid 879us-gaap_InterestPaid 2,686us-gaap_InterestPaid
Taxes $ 85us-gaap_IncomeTaxesPaid $ 195us-gaap_IncomeTaxesPaid $ 318us-gaap_IncomeTaxesPaid