Revenue of $168.2
million, Net Income of $380.7
million, Adjusted EBITDA of $84.6
million
Revenue Growth of 19%, Organic Revenue Growth
of 12% Compared to Year Ago Quarter
Incremental Annualized Revenue Bookings of
$22 million and Total Contract Value
of $104 million
LAS
VEGAS, Aug. 8, 2022 /PRNewswire/ -- Switch,
Inc. (NYSE: SWCH) ("Switch") today announced financial results for
the quarter ended June 30, 2022.
"Switch continued to execute favorably on its robust sales
pipeline and maintained a strong growth trajectory in the second
quarter of 2022," said Rob Roy,
Founder and CEO of Switch. "Customer demand remains elevated across
the five Primes and pre-sales continue to improve with respect to
facilities that are currently under construction. To meet this high
level of demand, we are accelerating our long-term development
pipeline to deliver more than four million square feet of capacity
through 2026, with enough land to construct an additional seven
million square feet thereafter. In addition, LAS VEGAS 15 is pacing well ahead of
historical fill rates as the first two sectors are now
substantially committed to clients. Additionally, we have pre-sold
multiple megawatts at the TAHOE RENO 2 facility scheduled to come online in
the first half of 2023."
Second Quarter 2022
Financial Results
|
Financial
Summary
($ in millions,
except per share amounts)
|
Q2
2021
|
Q1
2022
|
Q2
2022
|
|
Y/Y%
Change
|
Q/Q%
Change
|
|
|
|
|
|
|
|
Consolidated
revenue
|
$
141.7
|
$
164.6
|
$
168.2
|
|
19 %
|
2 %
|
Switch revenue
(excluding Data Foundry)
|
$
138.4
|
$
152.3
|
$
155.4
|
|
12 %
|
2 %
|
Data Foundry
revenue
|
$ 3.3
|
$
12.3
|
$
12.8
|
|
n.m.
|
4 %
|
Income from
operations
|
$
24.8
|
$
27.2
|
$
21.2
|
|
-15 %
|
-22 %
|
Net
income1
|
$ 9.7
|
$
23.9
|
$
380.7
|
|
n.m.
|
n.m.
|
Net income per diluted
share1
|
$
0.03
|
$
0.08
|
$
1.51
|
|
n.m.
|
n.m.
|
Adjusted net income per
diluted share
|
$
0.04
|
$
0.04
|
$
0.02
|
|
-56 %
|
-55 %
|
Adjusted
EBITDA
|
$
79.0
|
$
86.8
|
$
84.6
|
|
7 %
|
-3 %
|
Adjusted EBITDA
Margin %
|
55.7 %
|
52.7 %
|
50.3 %
|
|
-550
bp
|
240
bp
|
Adjusted Funds from
Operations
|
$
64.3
|
$
70.3
|
$
66.4
|
|
3 %
|
-6 %
|
|
|
|
|
|
|
|
Key Performance
Indicators
|
Q2
2021
|
Q1
2022
|
Q2
2022
|
|
LTM
Average
|
Total Contract
Value
|
$
80.6
|
$
159.5
|
$
104.0
|
|
$124.4
|
Annualized Monthly
Recurring Revenue
|
$
23.6
|
$
47.8
|
$
37.4
|
|
$36.5
|
Incremental Annualized
Revenue
|
$
15.9
|
$
19.9
|
$
22.3
|
|
$20.4
|
Weighted Average Term
(yrs)
|
3.8
|
4.2
|
3.1
|
|
4.3
|
1Q2 2022 net
income and net income per diluted share include a $372.8 million
gain on termination of the tax receivable agreement.
|
"We are pleased with our strong second quarter results, and
remain focused on executing upon our operational goals while making
continued progress toward closing the previously announced
go-private transaction with DigitalBridge and IFM," said
Thomas Morton, President of Switch.
"We would like to thank our public shareholders for their
overwhelming support of the go-private transaction at the recent
special meeting on August 4th.
Switch's Board of Directors and senior management team continue to
believe this deal delivers tremendous value to all stakeholders in
our company."
"Our second quarter 2022 revenue growth reflects the continued
strong demand for our premium data center solutions and the benefit
of favorable sales execution," said Gabe
Nacht, CFO of Switch. "Anomalous elevated power costs due to
extraordinary world events affected Q2 margins, which we expect to
continue during the third quarter. While we and our clients have
seen an increase in power costs, our contracts are structured to
allow us to recover increases in power, which combined with our
hedging strategy, will enable Switch to recapture these costs over
time."
Update on Pending Transaction with DigitalBridge and
IFM
Switch previously announced it has entered into a definitive
agreement with DigitalBridge Group, Inc., under which DigitalBridge
Partners II and an affiliate of global infrastructure investor IFM
Investors will acquire all outstanding common shares of Switch for
$34.25 per share in an all-cash
transaction valued at approximately $11
billion, including the assumption of debt. The transaction
was approved by Switch stockholders on August 4, 2022. In addition, the waiting period
under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as
amended, with respect to the transaction expired on July 28, 2022. The transaction is expected to
close in the fourth quarter of 2022. Completion of the transaction
is subject to the satisfaction of the remaining closing conditions.
Due to the pending merger transaction, Switch management is not
providing new guidance or affirming past guidance.
Second Quarter 2022 Operating Results
Switch reported consolidated second quarter 2022 revenue of
$168.2 million, increasing 19%
compared to the second quarter of 2021. Organic revenue growth was
12%, which excludes a $9.5 million
increase in the revenue contribution from the Texas assets acquired from Data Foundry in
June 2021. Adjusted EBITDA totaled
$84.6 million for Q2 2022, compared
to $79.0 million in Q2 2021,
reflecting an Adjusted EBITDA margin of 50.3% and year-over-year
growth of 7%. Compared to the year ago quarter, Adjusted EBITDA
margins were affected by increased power costs. Switch reported
second quarter 2022 net income of $380.7
million, compared to net income of $9.7 million in Q2 2021. Second quarter 2022 net
income includes a $372.8 million gain
on termination of the tax receivable agreement ("TRA") and a
$2.4 million gain on swaps. Adjusted
net income was $2.9 million in the
second quarter, or $0.02 per diluted
share. Second quarter 2022 Adjusted Funds from Operations were
$66.4 million, compared to
$64.3 million in the year ago
quarter.
Balance Sheet and Liquidity
As of June 30, 2022, Switch's net
debt was $1.81 billion(1),
resulting in a net debt to Q2 2022 annualized Adjusted
EBITDA(2) ratio of 5.4x. As of June 30, 2022, Switch had liquidity of
$224.3 million, including cash and
cash equivalents and availability under its revolver.
________________________________________
|
(1)
|
Net debt is calculated
as total debt outstanding, including finance lease liabilities, of
$1.84 billion, net of cash and cash equivalents of $31.2 million,
as of June 30, 2022.
|
(2)
|
Annualized Adjusted
EBITDA is calculated as second quarter 2022 Adjusted EBITDA
multiplied by four.
|
Capital Expenditures and Development
Capital expenditures for the second quarter totaled $135.5 million, including maintenance capital
expenditures of $1.5 million, or 0.9%
of total revenue. Growth capital expenditures, excluding land
purchases, were $134.0 million for
the second quarter of 2022, compared to $91.1 million in the same period last year.
During the quarter ended June 30,
2022, Switch capital expenditures were incurred as follows:
(i) $60.9 million in The Core Campus
primarily related to ongoing construction and tenant improvements
at LAS VEGAS 15 and site
preparation for future facilities including LAS VEGAS 14, 16, 17 and 18; (ii) $30.6 million in The Keep Campus primarily for
construction of the ATLANTA 3 data
center scheduled to open in the second half of 2023 and site
development costs related to ATLANTA 2 and 4; (iii) $29.1 million in The Citadel Campus for ongoing
construction of the TAHOE RENO 2
facility scheduled to open in early 2023 and site development costs
for TAHOE RENO 3, 4 and 5; (iv)
$14.1 million in The Rock Campus
primarily related to site preparation for the AUSTIN 4 and AUSTIN 5 data centers in Round Rock; and (v) $0.8 million in The Pyramid Campus for site
preparation work related to the GRAND
RAPIDS 2 data center.
Dividend
Switch announced today that its Board of Directors has declared
a cash dividend of $0.0525 per share
of Switch's Class A common stock. The dividend will be payable on
September 1, 2022 to all stockholders
of record as of the close of business on August 22, 2022. Prior to the payment of this
dividend, Switch, Ltd. will make a cash distribution to all holders
of record of common units of Switch, Ltd., including Switch, of
$0.0525 per common unit.
Future declarations of dividends are subject to the
determination and discretion of Switch's Board of Directors based
on its consideration of many factors, including Switch's results of
operations, financial condition, capital requirements, restrictions
in Switch, Ltd.'s debt agreements, and other factors that Switch's
Board of Directors deems relevant.
Recent Business Highlights
- Signed a four megawatt expansion order with an existing Fortune
50 global technology customer at The Core Campus and The Keep
Campus representing $7.5 million of
incremental annualized revenue.
- Signed a two megawatt expansion order with the streaming
division of a Fortune 100 global media and entertainment customer
at The Core Campus, totaling approximately $3 million of incremental annualized revenue and
$13 million in total contract
value.
- Signed a multi-year renewal and expansion with a leading global
defense contractor at The Core Campus, representing approximately
$2 million of incremental annualized
revenue and $15 million of total
contract value inclusive of the renewal.
- Signed a five-year renewal with a multi-trillion dollar global
asset management company at The Core Campus totaling more than
$8 million in total contract
value.
- Signed an expansion order for both colocation and network
services with an existing global logistics customer at The Core
Campus and The Keep Campus totaling approximately $4 million of incremental annualized
revenue.
Use of Non-GAAP Financial Measures
To supplement Switch's condensed consolidated financial
statements, which are prepared and presented in accordance with
accounting principles generally accepted in the United States of America ("GAAP"), Switch
uses Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Funds From
Operations, adjusted net income attributable to Switch, Inc.,
adjusted net income per diluted share, net debt, and net debt to
annualized Adjusted EBITDA, which are non-GAAP measures, in this
press release. In addition, Switch presents revenue, excluding Data
Foundry, which is also a non-GAAP measure. Switch defines Adjusted
EBITDA as net income (loss) adjusted for interest expense, interest
income, income taxes, depreciation and amortization of property and
equipment, amortization of customer relationships, and for specific
and defined supplemental adjustments to exclude (i) non-cash
equity-based compensation expense; (ii) equity in net losses of
investments; and (iii) certain other items that Switch believes are
not indicative of its core operating performance. Switch defines
Adjusted EBITDA margin as Adjusted EBITDA divided by revenue.
Switch defines Adjusted Funds from Operations as net income (loss)
adjusted for depreciation and amortization of property and
equipment, amortization of customer relationships, noncash
equity-based compensation, deferred income tax expense, unrealized
loss (gain) on swaps, loss on debt extinguishment, gain on
termination of tax receivable agreement, maintenance capital
expenditures, and certain other items that Switch believes are not
indicative of its core operating performance. Switch defines
adjusted net income attributable to Switch, Inc. as net income
(loss) adjusted for gain (loss) on swaps and gain on termination of
tax receivable agreement, net of noncontrolling interest and income
taxes calculated using the specific tax treatment applicable to the
adjustments. Switch defines net debt as total debt outstanding,
including finance lease liabilities, net of cash and cash
equivalents. Switch defines net debt to last quarter annualized
Adjusted EBITDA as net debt divided by quarterly Adjusted EBITDA
multiplied by four. Switch uses net debt and net debt to last
quarter annualized Adjusted EBITDA as measures to evaluate its net
debt and leverage position. Switch believes that investors also may
find such measures to be helpful in assessing its ability to pursue
business opportunities and investments.
The presentation of these financial measures is not intended to
be considered in isolation or as a substitute for, or superior to,
financial information prepared and presented in accordance with
GAAP. Investors are cautioned that there are material limitations
associated with the use of non-GAAP financial measures as an
analytical tool. These measures may be different from non-GAAP
financial measures used by other companies, limiting their
usefulness for comparison purposes. In addition, the non-GAAP
financial measures exclude certain recurring expenses that have
been and will continue to be significant expenses of Switch's
business.
Switch believes these non-GAAP financial measures provide useful
information to investors and others in understanding and evaluating
its operating results, enhancing the overall understanding of its
past performance and future prospects, and allowing for greater
transparency with respect to key financial metrics used by its
management in financial and operational-decision making. For more
information on Switch's non-GAAP financial measures and a
reconciliation of GAAP to non-GAAP measures, please see the
"Reconciliation of Net Income to Adjusted EBITDA", "Reconciliation
of Net Income to Adjusted Funds From Operations," and the
"Reconciliation of Net Income Attributable to Switch, Inc. to
Adjusted Net Income Attributable to Switch, Inc." tables in this
press release.
Forward-Looking Statements
This press release contains forward-looking statements within
the meaning of federal securities laws. Forward-looking statements
generally relate to future events or Switch's future financial or
operating performance. In some cases, you can identify
forward-looking statements because they contain words such as
"may," "will," "should," "expects," "plans," "anticipates,"
"could," "intends," "target," "projects," "contemplates,"
"believes," "estimates," "predicts," "potential" or "continue" or
the negative of these words or other similar terms or expressions
that concern the company's expectations, strategy, plans or
intentions. Forward-looking statements in this press release
include, but are not limited to Switch's guidance relating to
revenue, Adjusted EBITDA and capital expenditures for the year
ending December 31, 2022; Switch's
expectations regarding operating results, including the timing of
revenue growth in 2022; Switch's expectations regarding its plans
to pursue a conversion to a REIT structure, including the timing or
completion of such conversion; Switch's estimated data center
construction and opening timelines; Switch's expectations regarding
customer demand and retention, market position, growth and
financial results; and Switch's expectations regarding future
declarations of dividends and cash distributions. Switch's
expectations and beliefs regarding these matters may not
materialize, and actual results in future periods are subject to
inherent risks, uncertainties and changes in circumstance that are
difficult or impossible to predict. The risks and uncertainties
that could affect Switch's financial and operating results and
cause actual results to differ materially from those indicated by
the forward-looking statements made in this press release include,
without limitation (i) the impact of COVID-19 and its variants on
its business operations, including the duration, spread, severity,
and reoccurrences of such pandemic, the duration and scope of
related government orders and restrictions, the impact on its
employees, and the impact on the global economy including demand
for its customers, partners and vendors' products and services;
(ii) the impact of COVID-19 and its variants on its vendors and
suppliers, including disruptions and inefficiencies in the supply
chain; (iii) its ability to successfully implement its business
strategies and effectively manage its growth and expansion plans;
(iv) delays or unexpected costs in development and opening of data
center facilities; (v) any slowdown in demand for its existing data
center resources; (vi) its ability to attract new customers,
realize the anticipated benefits of its new contracts and achieve
sufficient customer demand to realize future expected returns on
its investments; (vii) its ability to effectively compete in the
data center market; (viii) its ability to license space in its
existing data centers; (ix) the geographic concentration of its
data centers in certain markets; (x) local economic, credit and
market conditions that impact its customers in these markets; (xi)
the impact of delays or disruptions in third-party network
connectivity; (xii) developments in the technology and data center
industries in general that negatively impact Switch, including
development of new technologies, adoption of new industry
standards, declines in the technology industry or slowdown in the
growth of the Internet; (xiii) its ability to adapt to evolving
technologies and customer demands in a timely and cost-effective
manner; (xiv) its ability to obtain necessary capital to fund its
capital requirements and its ability to continue to comply with
covenants and terms in its credit instruments; (xv) fluctuations in
interest rates and increased operating costs, including power
costs; (xvi) significant disruptions, security breaches, including
cyber security breaches, or system failures at any of its data
center facilities; (xvii) loss of significant customers or key
personnel; (xviii) the impact of future changes in legislation and
regulations, including changes in real estate and zoning laws, the
Americans with Disabilities Act of 1990, environmental and other
laws that impact its business and industry, in addition to those
under the captions "Risk Factors" and "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and
elsewhere in Switch's most recent Annual Report on Form 10-K and in
Switch's other reports filed with the Securities and Exchange
Commission ("SEC"). Switch's SEC filings are available on the
Investors section of Switch's website at investors.switch.com and
on the SEC's website at www.sec.gov. The forward-looking statements
in this press release are based on information available to Switch
as of the date hereof, and Switch disclaims any obligation to
update any forward-looking statements to reflect any change in its
expectations or any change in events, conditions, or circumstances
on which any such statement is based, except as required by law.
These forward-looking statements should not be relied upon as
representing Switch's views as of any date subsequent to the date
of this press release.
ABOUT Switch
Switch (NYSE: SWCH), is the independent leader in exascale data
center ecosystems, edge data center designs, industry-leading
telecommunications solutions and next-generation technology
innovation. Switch Founder and CEO Rob
Roy has developed more than 700 issued and pending patent
claims covering data center designs that have manifested into the
company's world-renowned data centers and technology solutions.
We innovate to sustainably progress the digital foundation of
the connected world with a focus on enterprise-class and emerging
hybrid cloud solutions. The Switch PRIMEs, located in Las Vegas and Tahoe Reno, Nevada; Grand
Rapids, Michigan; Atlanta,
Georgia; and Austin, Texas
are the world's most powerful exascale data center campus
ecosystems with low latency to major U.S. markets. Visit switch.com
for more information or follow us on LinkedIn and Twitter.
Switch,
Inc. Consolidated Balance Sheets (in
thousands, except per share data)
|
|
June 30,
2022
|
|
December 31,
2021
|
|
(unaudited)
|
|
|
ASSETS
|
|
|
|
CURRENT
ASSETS:
|
|
|
|
Cash and cash
equivalents
|
$
31,226
|
|
$
48,325
|
Restricted
cash
|
—
|
|
1,890
|
Accounts receivable,
net of allowance for credit losses of $395 and $361,
respectively
|
20,597
|
|
18,368
|
Prepaid
expenses
|
8,470
|
|
10,265
|
Other current assets,
net of allowance for credit losses of $3
|
6,539
|
|
4,624
|
Total current
assets
|
66,832
|
|
83,472
|
Property and equipment,
net
|
2,386,870
|
|
2,237,059
|
Long-term
deposit
|
38,741
|
|
13,504
|
Deferred income
taxes
|
328,389
|
|
295,699
|
Intangible assets,
net
|
123,342
|
|
125,758
|
Goodwill
|
106,350
|
|
106,350
|
Other assets, net of
allowance for credit losses of $94 and $91, respectively
|
59,583
|
|
56,776
|
TOTAL ASSETS
|
$
3,110,107
|
|
$ 2,918,618
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
Long-term debt,
current portion
|
$
4,000
|
|
$
4,000
|
Accounts
payable
|
35,691
|
|
55,262
|
Accrued salaries and
benefits
|
10,075
|
|
6,786
|
Accrued
interest
|
8,646
|
|
8,577
|
Accrued expenses and
other
|
18,878
|
|
18,285
|
Accrued construction
payables
|
28,946
|
|
31,093
|
Deferred revenue,
current portion
|
21,395
|
|
16,905
|
Customer
deposits
|
16,998
|
|
16,335
|
Swap liability,
current portion
|
1,796
|
|
8,062
|
Operating lease
liability, current portion
|
3,138
|
|
3,281
|
Liabilities under tax
receivable agreement, current portion
|
75,108
|
|
—
|
Total current
liabilities
|
224,671
|
|
168,586
|
Long-term debt,
net
|
1,780,904
|
|
1,611,962
|
Operating lease
liability
|
31,276
|
|
32,157
|
Finance lease
liability
|
57,316
|
|
57,376
|
Deferred
revenue
|
23,854
|
|
25,921
|
Liabilities under tax
receivable agreement
|
—
|
|
395,615
|
Other long-term
liabilities
|
935
|
|
8,360
|
TOTAL
LIABILITIES
|
2,118,956
|
|
2,299,977
|
Commitments and
contingencies
|
|
|
|
STOCKHOLDERS'
EQUITY:
|
|
|
|
Preferred stock, $0.001
par value per share, 10,000 shares authorized, none issued and
outstanding
|
—
|
|
—
|
Class A common stock,
$0.001 par value per share, 750,000 shares authorized, 150,767 and
145,187
shares issued and outstanding, respectively
|
151
|
|
145
|
Class B common stock,
$0.001 par value per share, 300,000 shares authorized, 94,131 and
98,331
shares issued and outstanding, respectively
|
94
|
|
98
|
Class C common stock,
$0.001 par value per share, 75,000 shares authorized, none issued
and outstanding
|
—
|
|
—
|
Additional paid in
capital
|
392,972
|
|
352,984
|
Retained earnings
(accumulated deficit)
|
350,567
|
|
(23,022)
|
Accumulated other
comprehensive loss
|
(568)
|
|
(568)
|
Total Switch, Inc.
stockholders' equity
|
743,216
|
|
329,637
|
Noncontrolling
interest
|
247,935
|
|
289,004
|
TOTAL STOCKHOLDERS'
EQUITY
|
991,151
|
|
618,641
|
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY
|
$
3,110,107
|
|
$ 2,918,618
|
Switch,
Inc. Consolidated Statements of Comprehensive
Income (in thousands, except per share
data) (unaudited)
|
|
Three Months
Ended
June
30,
|
|
Six Months
Ended
June
30,
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
Revenue
|
$ 168,185
|
|
$ 141,690
|
|
$ 332,794
|
|
$ 272,556
|
Cost of
revenue
|
101,352
|
|
76,994
|
|
195,843
|
|
148,687
|
Gross profit
|
66,833
|
|
64,696
|
|
136,951
|
|
123,869
|
Selling, general and
administrative expense
|
45,647
|
|
39,875
|
|
88,518
|
|
74,873
|
Income from
operations
|
21,186
|
|
24,821
|
|
48,433
|
|
48,996
|
Other income
(expense):
|
|
|
|
|
|
|
|
Interest expense,
including $662, $620, $1,324, and $1,203, respectively, in
amortization of debt issuance costs and original issue
discount
|
(14,186)
|
|
(10,198)
|
|
(27,383)
|
|
(18,955)
|
Gain (loss) on
swaps
|
2,353
|
|
(2,970)
|
|
16,002
|
|
235
|
Equity in net losses
of investments
|
—
|
|
(379)
|
|
—
|
|
(599)
|
Gain on sale of equity
method investment
|
—
|
|
—
|
|
—
|
|
5,374
|
Gain on termination of
tax receivable agreement
|
372,784
|
|
—
|
|
372,784
|
|
—
|
Other
|
405
|
|
321
|
|
880
|
|
3,592
|
Total other income
(expense)
|
361,356
|
|
(13,226)
|
|
362,283
|
|
(10,353)
|
Income before income
taxes
|
382,543
|
|
11,595
|
|
410,717
|
|
38,643
|
Income tax
expense
|
(1,803)
|
|
(1,911)
|
|
(6,043)
|
|
(4,565)
|
Net income
|
380,740
|
|
9,684
|
|
404,674
|
|
34,078
|
Less: net income
attributable to noncontrolling interest
|
3,905
|
|
5,323
|
|
15,046
|
|
18,076
|
Net income attributable
to Switch, Inc.
|
$
376,835
|
|
$
4,361
|
|
$
389,628
|
|
$
16,002
|
|
|
|
|
|
|
|
|
Net income per
share:
|
|
|
|
|
|
|
|
Basic
|
$
2.51
|
|
$
0.03
|
|
$
2.62
|
|
$
0.12
|
Diluted
|
$
1.51
|
|
$
0.03
|
|
$
1.60
|
|
$
0.12
|
|
|
|
|
|
|
|
|
Weighted average shares
used in computing net income per share:
|
|
|
|
|
|
|
|
Basic
|
150,036
|
|
130,163
|
|
148,861
|
|
128,412
|
Diluted
|
251,089
|
|
245,527
|
|
250,422
|
|
131,660
|
|
|
|
|
|
|
|
|
Other comprehensive
loss:
|
|
|
|
|
|
|
|
Foreign currency
translation adjustment, net of reclassification adjustment and tax
of $0
|
—
|
|
—
|
|
—
|
|
(474)
|
Comprehensive
income
|
380,740
|
|
9,684
|
|
404,674
|
|
33,604
|
Less: comprehensive
income attributable to noncontrolling interest
|
3,905
|
|
5,323
|
|
15,046
|
|
17,663
|
Comprehensive income
attributable to Switch, Inc.
|
$
376,835
|
|
$
4,361
|
|
$
389,628
|
|
$
15,941
|
Switch,
Inc. Reconciliation of Net Income to Adjusted
EBITDA (in
thousands) (unaudited)
|
|
Three Months
Ended
|
|
June
30, 2022
|
|
March 31,
2022
|
|
June
30, 2021
|
Net income
|
$
380,740
|
|
$
23,934
|
|
$
9,684
|
Interest
expense
|
14,186
|
|
13,197
|
|
10,198
|
Interest
income
|
(43)
|
|
(37)
|
|
(38)
|
Income tax
expense
|
1,803
|
|
4,240
|
|
1,911
|
Depreciation and
amortization of property and equipment
|
49,509
|
|
47,833
|
|
41,285
|
Amortization of
customer relationships
|
1,563
|
|
1,562
|
|
417
|
Loss on disposal of
property and equipment
|
45
|
|
193
|
|
372
|
Equity-based
compensation
|
6,980
|
|
6,681
|
|
7,528
|
(Gain) loss on
swaps
|
(2,353)
|
|
(13,649)
|
|
2,970
|
REIT and related
restructuring/strategic initiatives
|
4,700
|
|
2,839
|
|
—
|
Litigation
expense
|
215
|
|
—
|
|
—
|
Gain on termination of
tax receivable agreement
|
(372,784)
|
|
—
|
|
—
|
Equity in net losses of
investments
|
—
|
|
—
|
|
379
|
Acquisition-related
costs
|
—
|
|
—
|
|
4,263
|
Adjusted
EBITDA
|
$
84,561
|
|
$
86,793
|
|
$
78,969
|
Switch,
Inc.
Reconciliation of
Net Income to Adjusted Funds From Operations
(in
thousands)
(unaudited)
|
|
Three Months
Ended
|
|
June
30, 2022
|
|
March 31,
2022
|
|
June
30, 2021
|
Net income
|
$
380,740
|
|
$
23,934
|
|
$
9,684
|
Deferred income
taxes
|
1,803
|
|
4,240
|
|
1,911
|
Depreciation and
amortization of property and equipment
|
49,509
|
|
47,833
|
|
41,285
|
Amortization of
customer relationships
|
1,563
|
|
1,562
|
|
417
|
Loss on disposal of
property and equipment
|
45
|
|
193
|
|
372
|
Maintenance capital
expenditures
|
(1,483)
|
|
(1,833)
|
|
(3,562)
|
Equity-based
compensation
|
6,980
|
|
6,681
|
|
7,528
|
Unrealized (gain) loss
on swaps
|
(4,091)
|
|
(15,994)
|
|
563
|
Amortization of
deferred financing costs
|
662
|
|
662
|
|
620
|
Installation
adjustment, net
|
(531)
|
|
689
|
|
654
|
Other adjustments,
net
|
(965)
|
|
(534)
|
|
141
|
REIT and related
restructuring/strategic initiatives
|
4,700
|
|
2,839
|
|
—
|
Litigation
expense
|
215
|
|
—
|
|
—
|
Gain on termination of
tax receivable agreement
|
(372,784)
|
|
—
|
|
—
|
Equity in net losses of
investments
|
—
|
|
—
|
|
379
|
Acquisition-related
costs
|
—
|
|
—
|
|
4,263
|
Adjusted Funds From
Operations
|
$
66,363
|
|
$
70,272
|
|
$
64,255
|
Switch,
Inc. Reconciliation of Net Income Attributable to Switch,
Inc. to Adjusted Net Income Attributable to Switch,
Inc. (in thousands, except per share
data) (unaudited)
|
|
Three Months
Ended
|
|
June
30,
2022
|
|
March
31,
2022
|
|
June
30,
2021
|
Net income attributable
to Switch, Inc.
|
$
376,835
|
|
$
12,793
|
|
$
4,361
|
(Gain) loss on
swaps
|
(2,353)
|
|
(13,649)
|
|
2,970
|
Gain on termination of
tax receivable agreement
|
(372,784)
|
|
—
|
|
—
|
Income tax impact on
adjustments(1)
|
304
|
|
1,733
|
|
(339)
|
Noncontrolling interest
impact on adjustments
|
904
|
|
5,397
|
|
(1,354)
|
Adjusted net income
attributable to Switch, Inc.
|
$
2,906
|
|
$
6,274
|
|
$
5,638
|
|
|
|
|
|
|
Adjusted net income per
share—diluted
|
$
0.02
|
|
$
0.04
|
|
$
0.04
|
Weighted average shares
used in computing adjusted net income per share—diluted
|
156,432
|
|
153,265
|
|
134,190
|
________________________________________
(1)
The income tax impact is derived by applying the U.S. statutory tax
rate to Switch, Inc.'s portion of the adjustment.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/switch-announces-second-quarter-2022-financial-results-301601171.html
SOURCE Switch, Inc.