Balance Sheet

Current Liabilities	261.6m
Accounts Payable	41.2m
Accrued Liabilities	97.5m
Other Current Liabilities	122.9m
Non-Current Liabilities	2.3B
Long-Term Debt	1.9B
Other Non-Current Liabilities	322.1m

Currency: USD

	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021
Assets
Cash & Cash Equivalents	14	23	265	82	25	91	48
Cash Equivalents	14	23	265	82	25	91	48
Total Receivables	9	9	16	18	23	22	18
Accounts Receivables	9	9	16	18	23	22	18
Other Receivables	0	0	0	0	0	0	0
Other Current Assets	6	6	7	9	11	10	17
Total Current Assets	29	38	288	108	59	123	83
PP&E Net	598	874	1 134	1 303	1 582	1 768	2 269
PP&E Gross	598	874	1 134	1 303	1 582	1 768	2 269
Accumulated Depreciation	201	266	353	458	567	700	869
Intangible Assets	0	0	0	0	0	1	126
Goodwill	0	0	0	0	0	0	106
Note Receivable	0	0	0	0	0	4	4
Long-Term Investments	10	0	0	0	0	0	0
Other Long-Term Assets	10	9	13	49	133	219	329
Other Assets	0	0	0	0	0	0	106
Total Assets	648 N/A	921 +42%	1 435 +56%	1 460 +2%	1 774 +21%	2 115 +19%	2 919 +38%
Liabilities
Accounts Payable	15	2	19	21	20	15	55
Accrued Liabilities	14	112	19	28	63	52	68
Short-Term Debt	0	0	0	0	0	0	0
Current Portion of Long-Term Debt	9	18	8	6	6	0	4
Other Current Liabilities	14	14	20	21	26	37	41
Total Current Liabilities	52	146	66	75	114	104	169
Long-Term Debt	303	477	605	600	803	1 049	1 669
Deferred Income Tax	0	0	0	53	162	279	396
Minority Interest	0	0	633	565	420	345	289
Other Liabilities	8	20	21	24	67	72	66
Total Liabilities	363 N/A	643 +77%	1 326 +106%	1 317 -1%	1 566 +19%	1 848 +18%	2 589 +40%
Equity
Common Stock	285	279	0	0	0	0	0
Retained Earnings	0	0	2	3	2	0	23
Additional Paid In Capital	0	0	107	140	205	266	353
Other Equity	1	1	0	0	0	0	1
Total Equity	285 N/A	278 -2%	109 -61%	143 +31%	208 +45%	267 +28%	330 +24%
Total Liabilities & Equity	648 N/A	921 +42%	1 435 +56%	1 460 +2%	1 774 +21%	2 115 +19%	2 919 +38%
Shares Outstanding
Common Shares Outstanding	247	247	253	247	241	241	244

Switch Inc
NYSE:SWCH