XML 29 R32.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Reporting (Tables)
3 Months Ended
Mar. 31, 2020
Segment Reporting [Abstract]  
Reconciliation of Retail Gross Margin to Income Before Income Tax Expense
Below is a reconciliation of retail gross margin to income before income tax expense (in thousands):

  
Three Months Ended March 31,
  
2020

2019
Reconciliation of Retail Gross Margin to Income before taxes



Income before income tax expense
$
11,993


$
3,786

Interest and other income
(160
)

(189
)
Interest expense
1,553


2,223

Operating income
13,386


5,820

Depreciation and amortization
8,796


12,155

General and administrative
25,676


29,476

Less:



Net asset optimization revenues
321


2,552

Net, loss on non-trading derivative instruments
(24,533
)

(19,803
)
Net, Cash settlements on non-trading derivative instruments
16,609


8,125

Retail Gross Margin
$
55,461


$
56,577

Financial Data for Business Segments
Financial data for business segments are as follows (in thousands):

Three Months Ended March 31, 2020
 
Retail
Electricity

Retail
Natural Gas

Corporate
and Other

Eliminations

Consolidated
Total Revenues
$
121,768

 
$
44,592

 
$
321

 
$

 
$
166,681

Retail cost of revenues
100,383

 
18,440

 

 

 
118,823

Less:
 
 
 
 
 
 
 
 
 
Net asset optimization expenses

 

 
321

 

 
321

Net, loss on non-trading derivative instruments
(24,386
)
 
(147
)
 

 

 
(24,533
)
Current period settlements on non-trading derivatives
14,965

 
1,644

 

 

 
16,609

Retail Gross Margin
$
30,806

 
$
24,655

 
$

 
$

 
$
55,461

Total Assets at March 31, 2020
$
2,622,259


$
862,873


$
336,218


$
(3,431,718
)

$
389,632

Goodwill at March 31, 2020
$
117,813


$
2,530


$


$


$
120,343


Three Months Ended March 31, 2019
 
Retail
Electricity
 
Retail
Natural Gas
 
Corporate
and Other
 
Eliminations
 
Consolidated
Total revenues
$
182,092

 
$
58,062

 
$
2,552

 
$

 
$
242,706

Retail cost of revenues
165,888

 
29,367

 

 

 
195,255

Less:

 

 

 

 

Net asset optimization revenues

 

 
2,552

 

 
2,552

Net, (loss) gain on non-trading derivative instruments
(21,942
)
 
2,139

 

 

 
(19,803
)
Current period settlements on non-trading derivatives
8,173

 
(48
)
 

 

 
8,125

Retail Gross Margin
$
29,973

 
$
26,604

 
$

 
$

 
$
56,577

Total Assets at December 31, 2019
$
2,524,884


$
820,601


$
341,411


$
(3,263,928
)

$
422,968

Goodwill at December 31, 2019
$
117,813


$
2,530


$


$


$
120,343