Cyxtera Results Presentation Deck

Pro Forma Capitalization ($ in Millions) Cash and Cash Equivalents Revolver (Maturing 11/2023) 1st Lien Debt (Maturing 5/2024) 2nd Lien Debt (Maturing 5/2025) Capital Leases Total Debt Net Debt (1) Less: Optional renewal portion of Capital Leases Contractual Net Debt (Excl. Optional Capital Leases) Less: Contractually obligated Capital Leases Less: Equipment Leases Financial Net Debt (Excl. All Capital Leases) Key Credit Metrics TTM 2021A Transaction Adj. EBITDA / Net Leverage (4) TTM 2Q21A Transaction Adj. EBITDA/ Contractual Net Leverage" TTM 2Q21A Transaction Adj. EBITDAR / Lease Adjusted Leverage TTM 2Q21A Transaction Adj. EBITDA / Financial Net Leverage Total Liquidity Cyxtera (5) (6) Rate L + 300 bps L + 300 bps (2) L + 725 bps Metric 220 220 288 220 Reported 6/30/2021 $60 123 871 (3) 305 964 $2,262 2,203 (145) 2,058 (778) (41) 1,239 10.0X 9.3 (3) 7.5 5.6 Pro Forma Adjustments $7 (123) (305) ($428) Pro Forma 6/30/2021 $67 871 964 $1,835 1,768 (145) 1,624 (778) (41) 805 8.ox 7.4 6.2 3.7 $60 $190 (1) Net Debt is equal to total debt minus cash and cash equivalents; First Lien Net Leverage includes the Revolver and First Lien Term Loan only; (2) Incremental $100m First Lien Term Loan Interest rate of L+ 400 bps; (3) Debt balances are based on GAAP reporting and are shown gross of unam ortized issuance costs; (4) Net leverage is calculated by dividing net debt by LTM Q2 2021A Transaction Adj. EBITDA; (5) Contractual Net Leverage is calculated by dividing Contractual Net Debt (which includes the GAAP calculation of Capital Lease obligations, adjusted to exclude obligations attributable to the term of any future lease extension option exercisable at the Company's discretion) by LTM Q2 2021A Transaction Adj. EBITDA; (6) Lease Adjusted Leverage calculated as financial net debt and secured capital leases + 5x real estate lease payments (5x methodology based on Moody's Communications Infrastructure sector lease capitalization multiple); (7) Financial Net Leverage is calculated by dividing Financial Net Debt (Net Debt, adjusted to exclude all Capital Lease obligations) by LTM Q2 2021A Transaction Adj. EBITDA. 25

View entire presentation