Revenue of $174.5
million, Net Loss of $0.2
million, Adjusted EBITDA of $69.5
million
Revenue Growth of 10% Compared to Year Ago
Quarter, All Organic
Signed $21
million in annualized revenue since Q2, including
$8 million during Q3
LAS
VEGAS, Nov. 9, 2022 /PRNewswire/ -- Switch, Inc.
(NYSE: SWCH) ("Switch") today announced financial results for the
quarter ended September 30, 2022.
"Switch maintained a strong double-digit revenue growth
trajectory in the third quarter of 2022," said Rob Roy, Founder and CEO of Switch. "Our sales
pipeline remains active as we continue to have good visibility on
customer demand for facilities that are currently under
construction across the Five Primes. LAS
VEGAS 15 is substantially committed to clients just six
months after its opening, and we have pre-sold multiple megawatts
at the TAHOE RENO 2 and
ATLANTA 3 facilities which are on
track for delivery in H1 2023 and H2 2023, respectively. In
addition, we remain committed to our long-term development plan to
deliver more than four million square feet of capacity through
2026, with enough land to construct an additional seven million
square feet thereafter."
Third Quarter 2022 Financial Results
Financial
Summary
($ in millions,
except per share amounts)
|
Q3
2021
|
Q2
2022
|
Q3
2022
|
|
Y/Y%
Change
|
Q/Q%
Change
|
|
|
|
|
|
|
|
Consolidated
revenue
|
$
158.1
|
$
168.2
|
$
174.5
|
|
10 %
|
4 %
|
Income from
operations
|
$
17.8
|
$
21.2
|
$ 7.5
|
|
-58 %
|
-65 %
|
Net (loss)
income1
|
$
(0.9)
|
$
380.7
|
$
(0.2)
|
|
n.m.
|
n.m.
|
Net (loss) income per
diluted share1
|
$
(0.00)
|
$
1.51
|
$
(0.00)
|
|
n.m.
|
n.m.
|
Adjusted net (loss)
income per diluted share
|
$
0.01
|
$
0.02
|
$
(0.03)
|
|
n.m.
|
n.m.
|
Adjusted
EBITDA
|
$
76.9
|
$
84.6
|
$
69.5
|
|
-10 %
|
-18 %
|
Adjusted EBITDA
Margin %
|
49 %
|
50 %
|
40 %
|
|
-880
bp
|
-1,050
bp
|
Adjusted Funds from
Operations
|
$
51.1
|
$
66.4
|
$
56.4
|
|
10 %
|
-15 %
|
|
|
|
|
|
|
|
Key Performance
Indicators
|
Q3
2021
|
Q2
2022
|
Q3
2022
|
|
LTM
Average
|
Total Contract
Value
|
$
94.1
|
$
104.0
|
$
63.3
|
|
$130.2
|
Annualized Monthly
Recurring Revenue
|
$
26.9
|
$
37.4
|
$
21.9
|
|
$39.9
|
Incremental Annualized
Revenue
|
$
16.2
|
$
22.3
|
$ 8.1
|
|
$22.0
|
Weighted Average Term
(yrs)
|
4.3
|
3.1
|
3.6
|
|
4.1
|
|
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 team's strong execution during a
challenging macroeconomic period, as we continue to deliver the
most resilient technology infrastructure to meet our clients'
mission critical demands," said Thomas
Morton, President of Switch. "Management remains focused on
achieving its operational goals while making continued progress
toward closing our go-private transaction with Digital Bridge and
IFM. Switch's Board of Directors and senior management team
continue to believe in the merits of this transaction and its
tremendous benefits to all stakeholders in the company."
"The continued strength in top line growth during the third
quarter is reflective of ongoing robust market demand for our
premium data center infrastructure," said Gabe Nacht, CFO of Switch. "Elevated power costs
continued to affect margins in Q3, in part due to seasonal factors
which we expect to moderate in the fourth quarter. While power
costs remain elevated on a year-over-year basis, we continue to
engage in pricing and hedging strategies to mitigate the impact of
higher electricity rates."
Update on Pending Transaction with Digital Bridge 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 expiration of
the waiting period under the Hart-Scott-Rodino Antitrust
Improvements Act of 1976, as amended, with respect to the
transaction occurred 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 at this time.
Third Quarter 2022 Operating Results
Switch reported consolidated third quarter 2022 revenue of
$174.5 million, representing 10%
growth compared to the third quarter of 2021 and increasing 4% from
the second quarter of 2022. The strong year-over-year growth in
total revenue was primarily driven by colocation, which increased
by 11%, and connectivity, which increased by 9% compared to the
year ago quarter. Third quarter 2022 Adjusted EBITDA totaled
$69.5 million, compared to
$76.9 million in Q3 2021. Adjusted
EBITDA margin was 40% in Q3 2022 compared to 49% in the year ago
quarter. Relative to the year ago quarter, the differential in
Adjusted EBITDA margins was primarily driven by increased power
costs. Switch reported a third quarter 2022 net loss of
$0.2 million, compared to a net loss
of $0.9 million in Q3 2021. Adjusted
net loss was $4.7 million in the
third quarter, or $0.03 per diluted
share. Third quarter 2022 Adjusted Funds from Operations were
$56.4 million, compared to
$51.1 million in the year ago
quarter.
Balance Sheet and Liquidity
As of September 30, 2022, Switch's
net debt was $1.91
billion(1), resulting in a net debt to Q3 2022
annualized Adjusted EBITDA(2) ratio of 6.9x. As of
September 30, 2022, Switch had
liquidity of $124.3 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
$1.95 billion, net of cash and cash equivalents of $41.3 million,
as of September 30, 2022.
|
(2)
|
Annualized Adjusted
EBITDA is calculated as third quarter 2022 Adjusted EBITDA
multiplied by four.
|
|
|
Capital Expenditures and Development
Capital expenditures for the third quarter totaled $152.4 million, including maintenance capital
expenditures of $0.7 million, or 0.4%
of total revenue. Growth capital expenditures, excluding land
purchases, were $151.7 million for
the third quarter of 2022, compared to $132.1 million in the same period last year.
During the quarter ended September 30,
2022, Switch capital expenditures were incurred as follows:
(i) $65.3 million in The Citadel
Campus for ongoing construction of the TAHOE RENO 2 facility scheduled to open in the first
half of 2023 and site development activities related to TAHOE
RENO 3; (ii) $44.8 million in The Core Campus primarily
related to a strategic customer expansion at LAS VEGAS 11 and ongoing construction and
tenant improvements at LAS VEGAS
15; (iii) $21.8 million in The Keep
Campus primarily for construction of the ATLANTA 3 data center scheduled to open in the
second half of 2023, and continued site development costs to
support future facilities at the campus; (iv) $14.4 million in The Rock Campus primarily
related to ongoing site preparation for the AUSTIN 4 and AUSTIN 5 data centers in Round Rock; and (v) $6.1 million in The Pyramid Campus for
construction and site development 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
December 1, 2022 to all stockholders
of record as of the close of business on November 21, 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
- Switch signed over $8 million in
incremental annualized revenue during the third quarter
representing $63 million in total
contract value. Subsequent to quarter-end, Switch has signed an
additional $13 million of incremental
annualized revenue, including a three-megawatt expansion with an
existing cloud infrastructure customer at the LAS VEGAS 15 facility and a two-megawatt
expansion with a cybersecurity customer with deployments in The
Core Campus and The Citadel
campus.
- Completed a CORE telecom services agreement with an existing
healthcare technology customer, providing connectivity solutions
for its nationwide network of office locations. The agreement
represents over $1 million of
incremental annualized revenue and approximately $4 million in total contract value.
- Executed a CORE telecom services agreement with a global lumber
supply company at The Pyramid Campus representing over $1 million of incremental annualized revenue and
approximately $4 million in total
contract value.
- Signed a multi-year renewal for network and telecommunications
services with a Fortune 500 biotechnology firm at The Core Campus,
representing approximately $4 million
in annualized recurring revenue.
- Signed a multi-year colocation renewal and expansion with a
leading global media and entertainment customer at The Core Campus
representing approximately $11
million in total contract value.
- Signed a colocation expansion order with an existing global
logistics customer at The Keep Campus totaling approximately
$1 million in annualized revenue and
$5 million in total contract
value.
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 (loss) attributable to Switch,
Inc., adjusted net income (loss) per diluted share, net debt, and
net debt to annualized Adjusted EBITDA, which are non-GAAP
measures, in this press release. 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 (loss) attributable to Switch, Inc. as net
income (loss) adjusted for gain (loss) on swaps, gain on
termination of tax receivable agreement, 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 (Loss) Income to Adjusted EBITDA",
"Reconciliation of Net (Loss) Income to Adjusted Funds From
Operations," and the "Reconciliation of Net (Loss) Income
Attributable to Switch, Inc. to Adjusted Net (Loss) 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)
|
|
|
September 30,
2022
|
|
December 31,
2021
|
|
(unaudited)
|
|
|
ASSETS
|
|
|
|
CURRENT
ASSETS:
|
|
|
|
Cash and cash
equivalents
|
$
41,251
|
|
$
48,325
|
Restricted
cash
|
—
|
|
1,890
|
Accounts receivable,
net of allowance for credit losses of $379 and $361,
respectively
|
30,536
|
|
18,368
|
Prepaid
expenses
|
11,122
|
|
10,265
|
Swap asset, current
portion
|
9,569
|
|
—
|
Other current assets,
net of allowance for credit losses of $3
|
4,449
|
|
4,624
|
Total current
assets
|
96,927
|
|
83,472
|
Property and equipment,
net
|
2,500,213
|
|
2,237,059
|
Long-term
deposit
|
39,056
|
|
13,504
|
Deferred income
taxes
|
375,036
|
|
295,699
|
Intangible assets,
net
|
121,952
|
|
125,758
|
Goodwill
|
106,350
|
|
106,350
|
Other assets, net of
allowance for credit losses of $95 and $91, respectively
|
61,729
|
|
56,776
|
TOTAL ASSETS
|
$ 3,301,263
|
|
$ 2,918,618
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
Long-term debt,
current portion
|
$
4,000
|
|
$
4,000
|
Accounts
payable
|
41,224
|
|
55,262
|
Accrued salaries and
benefits
|
14,612
|
|
6,786
|
Accrued
interest
|
8,120
|
|
8,577
|
Accrued expenses and
other
|
29,910
|
|
18,285
|
Accrued construction
payables
|
40,865
|
|
31,093
|
Deferred revenue,
current portion
|
26,839
|
|
16,905
|
Customer
deposits
|
16,976
|
|
16,335
|
Swap liability,
current portion
|
—
|
|
8,062
|
Operating lease
liability, current portion
|
3,983
|
|
3,281
|
Liabilities under tax
receivable agreement, current portion
|
75,108
|
|
—
|
Total current
liabilities
|
261,637
|
|
168,586
|
Long-term debt,
net
|
1,890,375
|
|
1,611,962
|
Operating lease
liability
|
31,143
|
|
32,157
|
Finance lease
liability
|
57,080
|
|
57,376
|
Deferred
revenue
|
26,765
|
|
25,921
|
Liabilities under tax
receivable agreement
|
—
|
|
395,615
|
Other long-term
liabilities
|
1,087
|
|
8,360
|
TOTAL
LIABILITIES
|
2,268,087
|
|
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, 156,960 and
145,187 shares issued and outstanding, respectively
|
157
|
|
145
|
Class B common stock,
$0.001 par value per share, 300,000 shares authorized, 88,104 and
98,331 shares issued and outstanding, respectively
|
88
|
|
98
|
Class C common stock,
$0.001 par value per share, 75,000 shares authorized, none issued
and outstanding
|
—
|
|
—
|
Additional paid in
capital
|
428,481
|
|
352,984
|
Retained earnings
(accumulated deficit)
|
341,904
|
|
(23,022)
|
Accumulated other
comprehensive loss
|
(568)
|
|
(568)
|
Total Switch, Inc.
stockholders' equity
|
770,062
|
|
329,637
|
Noncontrolling
interest
|
263,114
|
|
289,004
|
TOTAL STOCKHOLDERS'
EQUITY
|
1,033,176
|
|
618,641
|
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY
|
$ 3,301,263
|
|
$ 2,918,618
|
|
|
|
Switch,
Inc.
|
Consolidated
Statements of Comprehensive (Loss) Income
|
(in thousands,
except per share data)
|
(unaudited)
|
|
|
Three Months
Ended
September
30,
|
|
Nine Months
Ended
September
30,
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
Revenue
|
$ 174,467
|
|
$ 158,104
|
|
$ 507,261
|
|
$ 430,660
|
Cost of
revenue
|
126,582
|
|
97,413
|
|
322,425
|
|
246,100
|
Gross profit
|
47,885
|
|
60,691
|
|
184,836
|
|
184,560
|
Selling, general and
administrative expense
|
40,373
|
|
42,845
|
|
128,891
|
|
117,718
|
Income from
operations
|
7,512
|
|
17,846
|
|
55,945
|
|
66,842
|
Other income
(expense):
|
|
|
|
|
|
|
|
Interest expense,
including $663, $689, $1,987, and $1,892, respectively, in
amortization of debt issuance costs and original issue
discount
|
(16,696)
|
|
(15,166)
|
|
(44,079)
|
|
(34,121)
|
Gain (loss) on
swaps
|
8,830
|
|
(3,853)
|
|
24,832
|
|
(3,618)
|
Loss on extinguishment
of debt
|
—
|
|
(146)
|
|
—
|
|
(146)
|
Equity in net losses
of investments
|
—
|
|
(326)
|
|
—
|
|
(925)
|
Gain on sale of equity
method investment
|
—
|
|
—
|
|
—
|
|
5,374
|
Gain on termination of
tax receivable agreement
|
—
|
|
—
|
|
372,784
|
|
—
|
Other
|
531
|
|
500
|
|
1,412
|
|
4,092
|
Total other (expense)
income
|
(7,335)
|
|
(18,991)
|
|
354,949
|
|
(29,344)
|
Income (loss) before
income taxes
|
177
|
|
(1,145)
|
|
410,894
|
|
37,498
|
Income tax (expense)
benefit
|
(409)
|
|
278
|
|
(6,452)
|
|
(4,287)
|
Net (loss)
income
|
(232)
|
|
(867)
|
|
404,442
|
|
33,211
|
Less: net income
(loss) attributable to noncontrolling interest
|
25
|
|
(498)
|
|
15,071
|
|
17,578
|
Net (loss) income
attributable to Switch, Inc.
|
$
(257)
|
|
$
(369)
|
|
$ 389,371
|
|
$
15,633
|
|
|
|
|
|
|
|
|
Net (loss) income per
share:
|
|
|
|
|
|
|
|
Basic
|
$
(0.00)
|
|
$
(0.00)
|
|
$
2.58
|
|
$
0.12
|
Diluted
|
$
(0.00)
|
|
$
(0.00)
|
|
$
1.60
|
|
$
0.12
|
|
|
|
|
|
|
|
|
Weighted average shares
used in computing net (loss) income per share:
|
|
|
|
|
|
|
|
Basic
|
154,778
|
|
136,292
|
|
150,855
|
|
131,067
|
Diluted
|
154,778
|
|
136,292
|
|
250,812
|
|
135,091
|
|
|
|
|
|
|
|
|
Other comprehensive
loss:
|
|
|
|
|
|
|
|
Foreign currency
translation adjustment, net of reclassification adjustment and tax
of $0
|
—
|
|
—
|
|
—
|
|
(474)
|
Comprehensive (loss)
income
|
(232)
|
|
(867)
|
|
404,442
|
|
32,737
|
Less: comprehensive
income (loss) attributable to noncontrolling interest
|
25
|
|
(498)
|
|
15,071
|
|
17,165
|
Comprehensive (loss)
income attributable to Switch, Inc.
|
$
(257)
|
|
$
(369)
|
|
$ 389,371
|
|
$
15,572
|
|
|
|
Switch,
Inc.
|
Reconciliation of
Net (Loss) Income to Adjusted EBITDA
|
(in
thousands)
|
(unaudited)
|
|
|
Three Months
Ended
|
|
September
30,
2022
|
|
June
30,
2022
|
|
September
30,
2021
|
Net (loss)
income
|
$
(232)
|
|
$
380,740
|
|
$
(867)
|
Interest
expense
|
16,696
|
|
14,186
|
|
15,166
|
Interest
income
|
(63)
|
|
(43)
|
|
(36)
|
Income tax expense
(benefit)
|
409
|
|
1,803
|
|
(278)
|
Depreciation and
amortization of property and equipment
|
50,544
|
|
49,509
|
|
45,138
|
Amortization of
customer relationships
|
1,562
|
|
1,563
|
|
1,562
|
Loss on disposal of
property and equipment
|
348
|
|
45
|
|
32
|
Equity-based
compensation
|
7,104
|
|
6,980
|
|
7,053
|
(Gain) loss on
swaps
|
(8,830)
|
|
(2,353)
|
|
3,853
|
Litigation
expense
|
213
|
|
215
|
|
4,717
|
REIT and related
restructuring/strategic initiatives
|
1,729
|
|
4,700
|
|
—
|
Gain on termination of
tax receivable agreement
|
—
|
|
(372,784)
|
|
—
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
146
|
Equity in net losses of
investments
|
—
|
|
—
|
|
326
|
Acquisition-related
costs
|
—
|
|
—
|
|
82
|
Adjusted
EBITDA
|
$
69,480
|
|
$
84,561
|
|
$
76,894
|
|
|
|
Switch,
Inc.
|
Reconciliation of
Net (Loss) Income to Adjusted Funds From Operations
|
(in
thousands)
|
(unaudited)
|
|
|
Three Months
Ended
|
|
September
30,
2022
|
|
June
30,
2022
|
|
September
30,
2021
|
Net (loss)
income
|
$
(232)
|
|
$
380,740
|
|
$
(867)
|
Deferred income
taxes
|
409
|
|
1,803
|
|
(278)
|
Depreciation and
amortization of property and equipment
|
50,544
|
|
49,509
|
|
45,138
|
Amortization of
customer relationships
|
1,562
|
|
1,563
|
|
1,562
|
Loss on disposal of
property and equipment
|
348
|
|
45
|
|
32
|
Maintenance capital
expenditures
|
(719)
|
|
(1,483)
|
|
(3,700)
|
Equity-based
compensation
|
7,104
|
|
6,980
|
|
7,053
|
Unrealized gain on
swaps
|
(10,237)
|
|
(4,091)
|
|
(4,293)
|
Amortization of
deferred financing costs
|
663
|
|
662
|
|
689
|
Installation
adjustment, net
|
461
|
|
(531)
|
|
36
|
Other adjustments,
net
|
4,509
|
|
(965)
|
|
407
|
REIT and related
restructuring/strategic initiatives
|
1,729
|
|
4,700
|
|
—
|
Litigation
expense
|
213
|
|
215
|
|
4,717
|
Gain on termination of
tax receivable agreement
|
—
|
|
(372,784)
|
|
—
|
Equity in net losses of
investments
|
—
|
|
—
|
|
326
|
Acquisition-related
costs
|
—
|
|
—
|
|
82
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
146
|
Adjusted Funds From
Operations
|
$
56,354
|
|
$
66,363
|
|
$
51,050
|
|
|
|
Switch,
Inc.
|
Reconciliation of
Net (Loss) Income Attributable to Switch, Inc. to
|
Adjusted Net (Loss)
Income Attributable to Switch, Inc.
|
(in thousands,
except per share data)
|
(unaudited)
|
|
|
Three Months
Ended
|
|
September
30,
2022
|
|
June
30,
2022
|
|
September
30,
2021
|
Net (loss) income
attributable to Switch, Inc.
|
$
(257)
|
|
$
376,835
|
|
$
(369)
|
(Gain) loss on
swaps
|
(8,830)
|
|
(2,353)
|
|
3,853
|
Gain on termination of
tax receivable agreement
|
—
|
|
(372,784)
|
|
—
|
Income tax impact on
adjustments(1)
|
1,172
|
|
304
|
|
(460)
|
Noncontrolling interest
impact on adjustments
|
3,250
|
|
904
|
|
(1,661)
|
Adjusted net (loss)
income attributable to Switch, Inc.
|
$
(4,665)
|
|
$
2,906
|
|
$
1,363
|
|
|
|
|
|
|
Adjusted net (loss)
income per share—diluted
|
$
(0.03)
|
|
$
0.02
|
|
$
0.01
|
Weighted average shares
used in computing adjusted net (loss) income per
share—diluted
|
154,778
|
|
156,432
|
|
141,889
|
________________________________________
(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-third-quarter-2022-financial-results-301673217.html
SOURCE Switch, Inc.