Revenue of $164.6
million, Net Income of $23.9
million, Adjusted EBITDA of $86.8
million
Revenue Growth of 26%, Organic Revenue Growth
of 16% Compared to Year Ago Quarter
Incremental Annualized Revenue Bookings of
$20 million and Total Contract Value
of $160 million
LAS
VEGAS, May 10, 2022 /PRNewswire/ -- Switch, Inc.
(NYSE: SWCH) ("Switch") today announced financial results for the
quarter ended March 31, 2022.
"Switch maintained its positive momentum in the first quarter of
2022, delivering strong revenue growth and robust sales activity as
we continued to execute upon a significant pipeline of customer
opportunities," said Rob Roy,
Founder and CEO of Switch. "We are extremely pleased with the high
sales velocity and overall demand for LAS
VEGAS 15, with the first sector substantially committed to
clients just weeks after its early Q2 opening, and several
transactions closed in sector two. In addition, our longer term
sales funnel remains at or above record levels as we continue to
see high levels of customer interest for Switch Tier 5 data center
capacity scheduled to come online in 2023 and 2024."
First Quarter 2022 Financial Results
Financial Summary
($ in millions, except per share
amounts)
|
Q1 2021
|
Q4 2021
|
Q1 2022
|
|
Y/Y%
Change
|
Q/Q%
Change
|
|
|
|
|
|
|
|
Consolidated revenue
|
$
130.9
|
$
161.4
|
$
164.6
|
|
26%
|
2%
|
Switch revenue
(excluding Data Foundry)
|
$
130.9
|
$
149.3
|
$
152.3
|
|
16%
|
2%
|
Data Foundry
revenue
|
—
|
$
12.1
|
$
12.3
|
|
n.m.
|
2%
|
Income (loss) from
operations1
|
$
24.2
|
$
(10.8)
|
$
27.2
|
|
13%
|
n.m.
|
Net income
(loss)1
|
$
24.4
|
$
(18.5)
|
$
23.9
|
|
-2%
|
n.m.
|
Net income (loss) per
diluted share
|
$
0.09
|
$
(0.07)
|
$
0.08
|
|
-7%
|
n.m.
|
Adjusted net income per
diluted share
|
$
0.08
|
$
0.03
|
$
0.04
|
|
-49%
|
48%
|
Adjusted EBITDA
|
$
73.4
|
$
85.8
|
$
86.8
|
|
18%
|
1%
|
Adjusted EBITDA Margin %
|
56.1
%
|
53.2
%
|
52.7
%
|
|
-340 bp
|
-50 bp
|
Adjusted Funds From
Operations
|
$
61.0
|
$
68.0
|
$
70.3
|
|
15%
|
3%
|
|
|
|
|
|
|
|
Key Performance Indicators
|
Q1 2021
|
Q4 2021
|
Q1 2022
|
|
LTM Average
|
Total Contract
Value
|
$
117.3
|
$
163.3
|
$
159.5
|
|
$113.9
|
Annualized Monthly
Recurring Revenue
|
$
37.3
|
$
47.6
|
$
47.8
|
|
$33.8
|
Incremental Annualized
Revenue
|
$
18.1
|
$
29.5
|
$
19.9
|
|
$19.9
|
Weighted Average Term
(yrs)
|
4.1
|
4.9
|
4.2
|
|
4.3
|
|
1Fourth
quarter 2021 income (loss) from operations and net income (loss)
includes a noncash litigation settlement of $35 million.
|
"Switch's best-in-class data center designs and compelling
combination of low cost connectivity offerings and highly
sustainable infrastructure continue to gain favor with a broadening
base of enterprise customers," said Thomas
Morton, President of Switch. "We are pleased with our strong
first quarter results and remain focused on driving profitable
growth while increasing value to stakeholders."
"Our strong first quarter 2022 revenue growth reflects the
benefit of favorable capital allocation and execution on strategic
sales objectives over the past several months," said Gabe Nacht, CFO of Switch. "While Q1 margins
were affected by elevated SG&A expenses related to our REIT
conversion, we remain on track to achieve our full year 2022
financial objectives with respect to growth and profitability."
First Quarter 2022 Operating Results
Switch reported consolidated first quarter 2022 revenue of
$164.6 million, increasing 26%
compared to the first quarter of 2021. Excluding Data Foundry
revenue of $12.3 million, Switch
first quarter revenue totaled $152.3
million, representing 16% organic growth compared to the
year ago quarter. Adjusted EBITDA totaled $86.8 million for Q1 2022, compared to
$73.4 million in Q1 2021, reflecting
an Adjusted EBITDA margin of 52.7% and year-over-year growth of
18%. Switch reported first quarter 2022 net income of $23.9 million, compared to net income of
$24.4 million in Q1 2021. Adjusted
net income was $6.3 million in the
first quarter, or $0.04 per diluted
share. First quarter 2022 Adjusted Funds from Operations were
$70.3 million, increasing 15%
compared to $61.0 million in the year
ago quarter.
Balance Sheet and Liquidity
As of March 31, 2022, Switch's net
debt was $1.75 billion(1),
resulting in a net debt to Q1 2022 annualized Adjusted
EBITDA(2) ratio of 5.0x. As of March 31, 2022, Switch had liquidity of
$290.6 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
$1.77 billion, net of cash and cash equivalents of $27.5 million,
as of March 31, 2022.
|
(2)
|
Annualized Adjusted
EBITDA is calculated as first quarter 2022 Adjusted EBITDA
multiplied by four.
|
Capital Expenditures and Development
Capital expenditures for the first quarter totaled $150.4 million, including maintenance capital
expenditures of $1.8 million, or 1.1%
of total revenue. Growth capital expenditures, excluding land
purchases, were $148.6 million for
the first quarter of 2022, compared to $98.3
million in the same period last year.
During the quarter ended March 31,
2022, Switch capital expenditures were primarily incurred as
follows: (i) $65.9 million in The
Core Campus primarily related to ongoing construction and tenant
improvements at LAS VEGAS 15 and
site preparation for LAS VEGAS 14
and LAS VEGAS 16; (ii)
$45.9 million in The Citadel Campus
for ongoing construction of the TAHOE RENO 2 facility scheduled to open in early
2023; (iii) $24.3 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 4; and (iv) $13.9 million in The Rock Campus primarily
related to site preparation for the AUSTIN 4 and AUSTIN 5 data centers in Round Rock.
Dividend
Switch today announced 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
June 6, 2022 to all stockholders of
record as of the close of business on May
24, 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 five-megawatt expansion order with an existing
semiconductor customer at The Citadel Campus representing
$7 million of incremental annualized
revenue and $45 million in total
contract value.
- Signed a four-megawatt expansion with a global cloud
infrastructure provider at The Core Campus representing
$5 million of incremental annualized
revenue.
- Signed an expansion order with a Fortune 500 video game
publisher at The Core Campus totaling over $2 million of incremental annualized revenue and
$6 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 $2
million of incremental annualized revenue.
- Signed a three-year renewal with a top-10 financial technology
customer at The Core Campus representing approximately $45 million in total contract value.
- In April, Switch issued its 2021 Environmental, Social and
Governance ("ESG") Report, prepared in accordance with GRI, TCFD,
GRESB, and SASB reporting frameworks. The report highlights
Switch's leadership and accomplishments across the spectrum of
environmental stewardship, social commitment, and sound corporate
governance.
2022 Guidance
Switch is maintaining its full year 2022 guidance as
follows:
- Revenue in the range of $660
million to $674 million,
reflecting 13% growth at the midpoint.
- Adjusted EBITDA in the range of $345
million to $357 million,
reflecting a margin of 52.6% at the midpoint.
- Capital expenditures, excluding land purchases, in the range of
$510 million to $560 million.
Switch's 2022 guidance reflects management's best assessment of
currently available information and forecasts of sales performance,
customer installations, and renewal activity for the remainder of
2022. Revenue guidance incorporates the company's signed revenue
backlog as of the date of this release, including a $12 million incremental revenue contribution from
the backlog as of March 31, 2022.
Guidance for Adjusted EBITDA and Adjusted EBITDA margin reflects
the company's current operating budget for 2022, including amounts
for variable costs that are dependent on the level of customer
power usage, sales activity, and operating revenue throughout the
year. Guidance for capital expenditures is based upon the
construction projects currently disclosed by management including
data centers that are expected to open in 2023-2024 and thus not
expected to generate revenue in the current year. Actual capital
expenditures are subject to modulation based on customer demand and
deployment timelines.
Switch does not provide reconciliations for the non-GAAP
financial measures included in the 2022 guidance above because we
are unable to provide a meaningful or accurate calculation or
estimation of reconciling items. This is due to the inherent
difficulty in forecasting and quantifying certain amounts that are
necessary for such reconciliations, including net income or loss,
depreciation and amortization expense, impairment charges, gains or
losses on retirement of debt, gains or losses on swaps, and
variations in effective tax rate, which are difficult to predict
and estimate and are primarily dependent on future events, but
which are excluded from Switch's calculation of Adjusted
EBITDA.
Conference Call Information
Switch will host a conference call and live webcast for
analysts and investors at 8:30 a.m. Eastern time on
May 11, 2022. Parties in the
United States can access the call by
dialing 844-200-6205, parties in Canada can dial 226-828-7575, and all
international parties can dial 929-526-1599. Please use participant
access code 250393.
The webcast will be accessible on Switch's investor
relations website at investors.switch.com for one year. A
telephonic replay of the conference call will be available through
Wednesday, May 18, 2022. To access
the replay, U.S. parties can dial 866-813-9403, parties in
Canada can dial 226-828-7578, and
international parties can dial +44 204 525 0658. The replay access
code is 300538.
Upcoming Conferences and Events
Switch management will participate in the following upcoming
investor conferences:
- J.P. Morgan 50th Annual TMC Conference –
May 23-24, 2022 in Boston, MA
- RBC Capital Markets Global Communications Conference –
May 25, 2022 in Denver, CO
- Stifel Cross Sector Insight Conference – June 6, 2022 in Boston,
MA
- Nareit® REITweek 2022 Investor Conference –
June 7-8, 2022 in New York, NY
- William Blair 42nd
Annual Growth Stock Conference – June 9,
2022 in Chicago, IL
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 and Adjusted
EBITDA, excluding Data Foundry, which are also non-GAAP measures.
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, 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 noncash litigation
settlement expense, 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 (Loss) to Adjusted EBITDA",
"Reconciliation of Net Income (Loss) to Adjusted Funds From
Operations," and the "Reconciliation of Net Income (Loss)
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; (xiii) 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)
|
|
|
March 31, 2022
|
|
December 31, 2021
|
|
(unaudited)
|
|
|
ASSETS
|
|
|
|
CURRENT
ASSETS:
|
|
|
|
Cash and cash equivalents
|
$
27,493
|
|
$
48,325
|
Restricted cash
|
1,890
|
|
1,890
|
Accounts receivable, net of allowance for credit losses of
$363 and $361, respectively
|
24,774
|
|
18,368
|
Prepaid expenses
|
11,457
|
|
10,265
|
Other current assets, net of allowance for credit losses of
$3
|
4,627
|
|
4,624
|
Total current assets
|
70,241
|
|
83,472
|
Property and equipment,
net
|
2,317,408
|
|
2,237,059
|
Long-term
deposit
|
15,222
|
|
13,504
|
Deferred income
taxes
|
306,753
|
|
295,699
|
Intangible assets,
net
|
124,354
|
|
125,758
|
Goodwill
|
106,350
|
|
106,350
|
Other assets, net of
allowance for credit losses of $94 and $91, respectively
|
59,097
|
|
56,776
|
TOTAL ASSETS
|
$ 2,999,425
|
|
$ 2,918,618
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
Long-term debt, current portion
|
$
4,000
|
|
$
4,000
|
Accounts payable
|
21,813
|
|
55,262
|
Accrued salaries and benefits
|
8,316
|
|
6,786
|
Accrued interest
|
7,822
|
|
8,577
|
Accrued expenses and other
|
16,580
|
|
18,285
|
Accrued construction payables
|
32,580
|
|
31,093
|
Deferred revenue, current portion
|
21,163
|
|
16,905
|
Customer deposits
|
16,707
|
|
16,335
|
Swap liability, current portion
|
2,846
|
|
8,062
|
Operating lease liability, current portion
|
2,705
|
|
3,281
|
Total current
liabilities
|
134,532
|
|
168,586
|
Long-term debt,
net
|
1,711,433
|
|
1,611,962
|
Operating lease
liability
|
31,467
|
|
32,157
|
Finance lease
liability
|
57,346
|
|
57,376
|
Deferred
revenue
|
25,507
|
|
25,921
|
Liabilities under tax
receivable agreement
|
412,456
|
|
395,615
|
Other long-term
liabilities
|
969
|
|
8,360
|
TOTAL
LIABILITIES
|
2,373,710
|
|
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, 148,846 and
145,187 shares issued and outstanding, respectively
|
149
|
|
145
|
Class B common stock,
$0.001 par value per share, 300,000 shares authorized, 95,773 and
98,331 shares issued and outstanding, respectively
|
96
|
|
98
|
Class C common stock,
$0.001 par value per share, 75,000 shares authorized, none issued
and outstanding
|
—
|
|
—
|
Additional paid in
capital
|
357,286
|
|
352,984
|
Accumulated
deficit
|
(18,188)
|
|
(23,022)
|
Accumulated other
comprehensive loss
|
(568)
|
|
(568)
|
Total Switch, Inc.
stockholders' equity
|
338,775
|
|
329,637
|
Noncontrolling
interest
|
286,940
|
|
289,004
|
TOTAL STOCKHOLDERS'
EQUITY
|
625,715
|
|
618,641
|
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY
|
$ 2,999,425
|
|
$ 2,918,618
|
Switch,
Inc.
|
Consolidated
Statements of Comprehensive Income
|
(in thousands,
except per share data)
|
(unaudited)
|
|
|
Three Months Ended
March 31,
|
|
2022
|
|
2021
|
Revenue
|
$ 164,609
|
|
$ 130,866
|
Cost of
revenue
|
94,491
|
|
71,693
|
Gross profit
|
70,118
|
|
59,173
|
Selling, general and
administrative expense
|
42,871
|
|
34,998
|
Income from
operations
|
27,247
|
|
24,175
|
Other income
(expense):
|
|
|
|
Interest expense, including $662 and $583, respectively, in
amortization of debt issuance costs
and original issue discount
|
(13,197)
|
|
(8,757)
|
Gain on swaps
|
13,649
|
|
3,205
|
Equity in net losses of investments
|
—
|
|
(220)
|
Gain on sale of equity method investment
|
—
|
|
5,374
|
Other
|
475
|
|
3,271
|
Total other income
|
927
|
|
2,873
|
Income before income
taxes
|
28,174
|
|
27,048
|
Income tax
expense
|
(4,240)
|
|
(2,654)
|
Net income
|
23,934
|
|
24,394
|
Less: net income attributable
to noncontrolling interest
|
11,141
|
|
12,753
|
Net income attributable
to Switch, Inc.
|
$
12,793
|
|
$
11,641
|
|
|
|
|
Net income per
share:
|
|
|
|
Basic
|
$
0.09
|
|
$
0.09
|
Diluted
|
$
0.08
|
|
$
0.09
|
|
|
|
|
Weighted average shares
used in computing net income per share:
|
|
|
|
Basic
|
147,745
|
|
126,641
|
Diluted
|
153,265
|
|
129,110
|
|
|
|
|
Other comprehensive
loss:
|
|
|
|
Foreign currency translation adjustment, net of
reclassification adjustment and tax of $0
|
—
|
|
(474)
|
Comprehensive
income
|
23,934
|
|
23,920
|
Less: comprehensive income
attributable to noncontrolling interest
|
11,141
|
|
12,340
|
Comprehensive income
attributable to Switch, Inc.
|
$
12,793
|
|
$
11,580
|
Switch,
Inc.
|
Reconciliation of
Net Income (Loss) to Adjusted EBITDA
|
(in
thousands)
|
(unaudited)
|
|
|
Three Months Ended
|
|
March 31,
2022
|
|
December 31,
2021
|
|
March 31,
2021
|
Net income
(loss)
|
$
23,934
|
|
$
(18,460)
|
|
$
24,394
|
Interest
expense
|
13,197
|
|
13,521
|
|
8,757
|
Interest
income
|
(37)
|
|
(36)
|
|
(39)
|
Income tax expense
(benefit)
|
4,240
|
|
(1,629)
|
|
2,654
|
Depreciation and
amortization of property and equipment
|
47,833
|
|
47,336
|
|
38,791
|
Amortization of
customer relationships
|
1,562
|
|
1,563
|
|
—
|
Loss (gain) on disposal
of property and equipment
|
193
|
|
193
|
|
(193)
|
Equity-based
compensation
|
6,681
|
|
8,005
|
|
7,297
|
Gain on
swaps
|
(13,649)
|
|
(4,203)
|
|
(3,205)
|
REIT and related
restructuring/strategic initiatives
|
2,839
|
|
—
|
|
—
|
Litigation
expense
|
—
|
|
4,253
|
|
—
|
Noncash litigation
settlement expense
|
—
|
|
35,000
|
|
—
|
Equity in net losses of
investments
|
—
|
|
281
|
|
220
|
Acquisition-related
costs
|
—
|
|
—
|
|
140
|
Gain on sale of equity
method investment
|
—
|
|
—
|
|
(5,374)
|
Adjusted
EBITDA
|
$
86,793
|
|
$
85,824
|
|
$
73,442
|
Switch,
Inc.
|
Reconciliation of
Net Income (Loss) to Adjusted Funds From Operations
|
(in
thousands)
|
(unaudited)
|
|
|
Three Months Ended
|
|
March 31,
2022
|
|
December 31,
2021
|
|
March 31,
2021
|
Net income
(loss)
|
$
23,934
|
|
$
(18,460)
|
|
$
24,394
|
Deferred income
taxes
|
4,240
|
|
(1,629)
|
|
2,654
|
Depreciation and
amortization of property and equipment
|
47,833
|
|
47,336
|
|
38,791
|
Amortization of
customer relationships
|
1,562
|
|
1,563
|
|
—
|
Loss (gain) on disposal
of property and equipment
|
193
|
|
193
|
|
(193)
|
Maintenance capital
expenditures
|
(1,833)
|
|
(2,839)
|
|
(2,121)
|
Equity-based
compensation
|
6,681
|
|
8,005
|
|
7,297
|
Unrealized gain on
swaps
|
(15,994)
|
|
(5,881)
|
|
(5,562)
|
Amortization of
deferred financing costs
|
662
|
|
661
|
|
583
|
Installation
adjustment, net
|
689
|
|
1,171
|
|
1,444
|
Other adjustments,
net
|
(534)
|
|
(1,630)
|
|
(1,253)
|
REIT and related
restructuring/strategic initiatives
|
2,839
|
|
—
|
|
—
|
Equity in net losses of
investments
|
—
|
|
281
|
|
220
|
Litigation
expense
|
—
|
|
4,253
|
|
—
|
Noncash litigation
settlement expense
|
—
|
|
35,000
|
|
—
|
Acquisition-related
costs
|
—
|
|
—
|
|
140
|
Gain on sale of equity
method investment
|
—
|
|
—
|
|
(5,374)
|
Adjusted Funds From
Operations
|
$
70,272
|
|
$
68,024
|
|
$
61,020
|
Switch,
Inc.
|
Reconciliation of
Net Income (Loss) Attributable to Switch, Inc. to
|
Adjusted Net Income
Attributable to Switch, Inc.
|
(in thousands,
except per share data)
|
(unaudited)
|
|
|
Three Months Ended
|
|
March 31,
2022
|
|
December 31,
2021
|
|
March 31,
2021
|
Net income (loss)
attributable to Switch, Inc.
|
$
12,793
|
|
$
(10,221)
|
|
$
11,641
|
Gain on
swaps
|
(13,649)
|
|
(4,203)
|
|
(3,205)
|
Noncash litigation
settlement expense
|
—
|
|
35,000
|
|
—
|
Income tax impact on
adjustments(1)
|
1,733
|
|
(3,815)
|
|
355
|
Noncontrolling interest
impact on adjustments
|
5,397
|
|
(12,632)
|
|
1,514
|
Adjusted net income
attributable to Switch, Inc.
|
$
6,274
|
|
$
4,129
|
|
$
10,305
|
|
|
|
|
|
|
Adjusted net income per
share—diluted
|
$
0.04
|
|
$
0.03
|
|
$
0.08
|
Weighted average shares
used in computing adjusted net income per share—diluted
|
153,265
|
|
149,427
|
|
129,110
|
________________________________________
|
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-first-quarter-2022-financial-results-301544388.html
SOURCE Switch, Inc.