Reconciliation of Operating Profit (Loss) from Segments to Consolidated |
Below is a reconciliation of retail gross margin to income before income tax expense (in thousands):
| | | | | | | | | | | | | | | | | Three Months Ended September 30, | Nine Months Ended September 30, | | 2016 |
| 2015 | 2016 |
| 2015 | Reconciliation of Retail Gross Margin to Income before taxes |
|
|
|
|
|
| Income before income tax expense | $ | 7,930 |
|
| $ | 6,455 |
| $ | 48,388 |
|
| $ | 24,442 |
| Interest and other income | (240 | ) |
| (5 | ) | (340 | ) |
| (326 | ) | Interest expense | 1,270 |
|
| 800 |
| 2,855 |
|
| 1,415 |
| Operating Income | 8,960 |
|
| 7,250 |
| 50,903 |
|
| 25,531 |
| Depreciation and amortization | 8,295 |
|
| 7,557 |
| 23,337 |
|
| 17,873 |
| General and administrative | 18,009 |
|
| 15,493 |
| 55,188 |
|
| 43,909 |
| Less: |
|
|
|
|
|
| Net asset optimization (expenses) revenues | 108 |
|
| (545 | ) | (42 | ) |
| 1,317 |
| Net, Gain (losses) on non-trading derivative instruments | (1,183 | ) |
| 132 |
| 2,519 |
|
| (5,876 | ) | Net, Cash settlements on non-trading derivative instruments | (8,889 | ) |
| 4,035 |
| 3,341 |
|
| 12,643 |
| Retail Gross Margin | $ | 45,228 |
|
| $ | 26,678 |
| $ | 123,610 |
|
| $ | 79,229 |
|
|
Schedule of Segment Reporting Information, by Segment |
Financial data for business segments are as follows (in thousands): | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2016 | Retail Electricity |
| Retail Natural Gas |
| Corporate and Other |
| Eliminations |
| Spark Retail | Total Revenues | $ | 144,243 |
| | $ | 13,851 |
| | $ | — |
| | $ | — |
| | $ | 158,094 |
| Retail cost of revenues | 113,600 |
| | 9,230 |
| | — |
| | — |
| | 122,830 |
| Less: | | | | | | | | | | Net asset optimization expenses | — |
| | 108 |
| | — |
| | — |
| | 108 |
| Gains on non-trading derivatives | 68 |
| | (1,251 | ) | | — |
| | — |
| | (1,183 | ) | Current period settlements on non-trading derivatives | (8,614 | ) | | (275 | ) | | — |
| | — |
| | (8,889 | ) | Retail Gross Margin | $ | 39,189 |
| | $ | 6,039 |
| | $ | — |
| | $ | — |
| | $ | 45,228 |
|
| | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2015 | Retail Electricity | | Retail Natural Gas | | Corporate and Other | | Eliminations | | Spark Retail | Total revenues | $ | 76,913 |
| | $ | 14,354 |
| | $ | — |
| | $ | — |
| | $ | 91,267 |
| Retail cost of revenues | 50,787 |
| | 10,180 |
| | — |
| | — |
| | 60,967 |
| Less: |
| |
| |
| |
| |
| Net asset optimization expenses | — |
| | (545 | ) | | — |
| | — |
| | (545 | ) | Gains (losses) gains on non-trading derivatives | 3,891 |
| | (3,759 | ) | | — |
| | — |
| | 132 |
| Current period settlements on non-trading derivatives | 3,310 |
| | 725 |
| | — |
| | — |
| | 4,035 |
| Retail Gross Margin | $ | 18,925 |
| | $ | 7,753 |
| | $ | — |
| | $ | — |
| | $ | 26,678 |
|
| | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2016 | Retail Electricity |
| Retail Natural Gas |
| Corporate and Other |
| Eliminations |
| Spark Retail | Total revenues | $ | 293,571 |
|
| $ | 84,450 |
|
| $ | — |
|
| $ | — |
|
| $ | 378,021 |
| Retail cost of revenues | 209,617 |
|
| 38,976 |
|
| — |
|
| — |
|
| 248,593 |
| Less: |
|
|
|
|
|
|
|
|
| Net asset optimization expenses | — |
|
| (42 | ) |
| — |
|
| — |
|
| (42 | ) | (Losses) gains on non-trading derivatives | 997 |
|
| 1,522 |
|
| — |
|
| — |
|
| 2,519 |
| Current period settlements on non-trading derivatives | 731 |
|
| 2,610 |
|
| — |
|
| — |
|
| 3,341 |
| Retail Gross Margin | $ | 82,226 |
|
| $ | 41,384 |
|
| $ | — |
|
| $ | — |
|
| $ | 123,610 |
| Total Assets at September 30, 2016 | $ | 474,575 |
|
| $ | 185,145 |
|
| $ | 170,074 |
|
| $ | (492,063 | ) |
| $ | 337,731 |
| Goodwill at September 30, 2016 | $ | 77,271 |
|
| $ | 2,285 |
|
| $ | — |
|
| $ | — |
|
| $ | 79,556 |
|
| | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2015 | Retail Electricity |
| Retail Natural Gas |
| Corporate and Other |
| Eliminations |
| Spark Retail | Total revenues | $ | 170,060 |
|
| $ | 93,253 |
|
| $ | — |
|
| $ | — |
|
| $ | 263,313 |
| Retail cost of revenues | 122,864 |
|
| 53,136 |
|
| — |
|
| — |
|
| 176,000 |
| Less: |
|
|
|
|
|
|
|
|
| Net asset optimization revenues | — |
|
| 1,317 |
|
| — |
|
| — |
|
| 1,317 |
| (Losses) gains on non-trading derivatives | (2,201 | ) |
| (3,675 | ) |
| — |
|
| — |
|
| (5,876 | ) | Current period settlements on non-trading derivatives | 5,727 |
|
| 6,916 |
|
| — |
|
| — |
|
| 12,643 |
| Retail Gross Margin | $ | 43,670 |
|
| $ | 35,559 |
|
| $ | — |
|
| $ | — |
|
| $ | 79,229 |
| Total Assets at December 31, 2015 | $ | 150,245 |
|
| $ | 113,583 |
|
| $ | 88,823 |
|
| $ | (190,417 | ) |
| $ | 162,234 |
| Goodwill at December 31, 2015 | $ | 16,476 |
|
| $ | 1,903 |
|
| $ | — |
|
| $ | — |
|
| $ | 18,379 |
|
|