XML 55 R39.htm IDEA: XBRL DOCUMENT v3.22.0.1
Segment Reporting (Tables)
12 Months Ended
Dec. 31, 2021
Segment Reporting [Abstract]  
Schedule of Reconciliation of Retail Gross Margin to Income Before Income Tax Expense
Below is a reconciliation of retail gross margin to income (loss) before income tax expense (in thousands):
  
Years Ended December 31,
(in thousands)202120202019
Reconciliation of Retail Gross Margin to Income (loss) before taxes
(Loss) income before income tax expense$(147)$83,954 $21,470 
Gain on disposal of eRex— — (4,862)
Interest and other income(370)(423)(1,250)
Interest expense4,926 5,266 8,621 
Operating income4,409 88,797 23,979 
Depreciation and amortization21,578 30,767 40,987 
General and administrative44,279 90,734 133,534 
Less:
Net asset optimization (expense) revenue(4,243)(657)2,771 
Net, gain (loss) on non-trading derivative instruments22,130 (23,439)(67,955)
Net, cash settlements on non-trading derivative instruments(15,752)37,921 42,944 
Non-recurring event - Winter Storm Uri(64,403)— — 
Retail Gross Margin$132,534 $196,473 $220,740 
Schedule of Financial Data for Business Segments
Financial data for business segments are as follows (in thousands):
Year Ended December 31, 2021
Retail
Electricity
Retail
Natural Gas
Corporate
and Other
EliminationsConsolidated
Total Revenues$322,594 $75,134 $(4,243)$— $393,485 
Retail cost of revenues284,794 38,425 — — 323,219 
Less:
Net asset optimization revenue— — (4,243)— (4,243)
Net, gain on non-trading derivative instruments19,070 3,060 — — 22,130 
Current period settlements on non-trading derivatives(12,876)(2,876)— — (15,752)
Non-recurring event - Winter Storm Uri(64,403)— — — (64,403)
Retail gross margin$96,009 $36,525 $ $ $132,534 
Total Assets
$1,527,456 $7,320 $311,556 $(1,491,056)$355,276 
Goodwill$117,813 $2,530 $ $ $120,343 
Year Ended December 31, 2020
Retail
Electricity
Retail
Natural Gas
Corporate
and Other
EliminationsConsolidated
Total Revenues $461,393 $94,154 $(657)$— $554,890 
Retail cost of revenues306,012 38,580 — — 344,592 
Less:
Net asset optimization expense — — (657)— (657)
Net, losses on non-trading derivative instruments(23,242)(197)— — (23,439)
Current period settlements on non-trading derivatives35,390 2,531 — — 37,921 
Retail gross margin$143,233 $53,240 $ $ $196,473 
Total Assets $2,906,139 $941,569 $318,865 $(3,799,906)$366,667 
Goodwill$117,813 $2,530 $ $ $120,343 
Year Ended December 31, 2019
Retail
Electricity
Retail
Natural Gas
Corporate
and Other
EliminationsConsolidated
Total Revenues$688,451 $122,503 $2,771 $— $813,725 
Retail cost of revenues552,250 62,975 — — 615,225 
Less:
Net asset optimization expense — — 2,771 — 2,771 
Net, Losses on non-trading derivative instruments(66,180)(1,775)— — (67,955)
Current period settlements on non-trading derivatives41,841 1,103 — — 42,944 
Retail gross margin$160,540 $60,200 $ $ $220,740 
Total Assets $2,524,884 $820,601 $341,411 $(3,263,928)$422,968 
Goodwill$117,813 $2,530 $ $ $120,343