XML 100 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated and Combined Statements of Cash Flows (USD $)
11 Months Ended 1 Months Ended 12 Months Ended 11 Months Ended 1 Months Ended 12 Months Ended
Dec. 31, 2013
Successor [Member]
Jan. 23, 2013
Predecessor [Member]
Dec. 31, 2012
Predecessor [Member]
Dec. 31, 2011
Predecessor [Member]
Dec. 31, 2013
CyrusOne L.P. [Member]
Successor [Member]
Jan. 23, 2013
CyrusOne L.P. [Member]
Predecessor [Member]
Dec. 31, 2012
CyrusOne L.P. [Member]
Predecessor [Member]
Dec. 31, 2011
CyrusOne L.P. [Member]
Predecessor [Member]
Cash flows from operating activities:                
Net (loss) income $ (15,600,000) $ (20,200,000) $ (20,300,000) $ 1,500,000 $ (15,600,000) $ (20,200,000) $ (20,300,000) $ 1,500,000
Adjustments to reconcile net (loss) income to net cash provided by operating activities:                
Depreciation and amortization 89,900,000 5,300,000 73,400,000 55,500,000 89,900,000 5,300,000 73,400,000 55,500,000
Loss on sale of receivables and other assets 0 0 3,000,000 3,500,000 0 0 3,000,000 3,500,000
Provision for bad debt write off 400,000 0 100,000 0 400,000 0 100,000 0
Asset impairments 2,800,000 0 13,300,000 0 2,800,000 0 13,300,000 0
Loss on extinguishment of debt 1,300,000 0 0 1,400,000 1,300,000 0 0 1,400,000
Noncash interest expense 4,000,000 100,000 300,000 0 4,000,000 100,000 300,000 0
Deferred income tax expense (benefit), including valuation allowance change 600,000 300,000 (4,500,000) 1,600,000 600,000 300,000 (4,500,000) 1,600,000
Stock-based compensation expense 6,000,000 200,000   0 6,000,000 200,000 0 0
Changes in operating assets and liabilities, net of effects of acquisitions:                
Increase in receivables and other assets (15,700,000) (9,600,000) (24,000,000) (3,300,000) (15,700,000) (9,600,000) (16,100,000) (3,300,000)
(Decrease) Increase in accounts payable and accrued expenses (14,600,000) 20,500,000 (600,000) 3,500,000 (14,600,000) 20,500,000 (1,400,000) 3,500,000
(Decrease) Increase in deferred revenues (100,000) 3,200,000 3,800,000 2,300,000 (100,000) 3,200,000 3,800,000 2,300,000
Increase in payables to related parties 18,400,000 1,500,000 0 0 18,400,000 1,500,000 0 0
Other 0 700,000 0 0 0 700,000 0 0
Net cash provided by (used in) operating activities 77,400,000 2,000,000 44,500,000 66,000,000 77,400,000 2,000,000 51,600,000 66,000,000
Cash flows from investing activities:                
Capital expenditures – acquisitions of real estate (48,000,000) 0 (25,400,000) (22,400,000) (48,000,000) 0 (25,400,000) (22,400,000)
Capital expenditures – other (172,900,000) (7,700,000) (202,900,000) (95,100,000) (172,900,000) (7,700,000) (202,900,000) (95,100,000)
Proceeds from the sale of assets 0 0 200,000 0 0 0 200,000 0
Increase in restricted cash 0 0 (11,100,000) 0 0 0 (11,100,000) 0
Release of restricted cash 4,400,000 1,900,000 4,800,000    4,400,000 1,900,000 4,800,000 0
Advances (to) from affiliates 0 0 (18,300,000) 11,600,000 0 0 (18,300,000) 11,600,000
Other (200,000) 0 100,000 100,000 (200,000) 0 100,000 100,000
Net cash used in investing activities (216,700,000) (5,800,000) (252,600,000) (105,800,000) (216,700,000) (5,800,000) (252,600,000) (105,800,000)
Cash flows from financing activities:                
Issuance of common stock/partnership units 360,500,000 0 0 0 333,900,000 0 0 0
IPO costs (26,600,000) 0 0 0        
Dividends/Distributions paid (31,000,000) 0 0 0 (31,000,000) 0 0 0
Borrowings from affiliates, net 0 0 119,800,000 66,600,000 0 0 119,800,000 66,600,000
Repayment of related party note 0 0 (400,000,000) 0 0 0 (400,000,000) 0
Proceeds from issuance of debt 0 0 525,000,000 0 0 0 525,000,000 0
Payments on capital lease obligations (5,300,000) (600,000) (9,000,000) (7,000,000) (5,300,000) (600,000) (9,000,000) (7,000,000)
Payments on financing obligations (700,000) 0 0 (16,200,000) (700,000) 0 0 (16,200,000)
Payment to buyout capital leases (9,600,000) 0 0 0 (9,600,000) 0 0 0
Payment to buyout other financing arrangements (10,200,000) 0 0 0 (10,200,000) 0 0 0
Debt issuance costs (1,300,000) 0 (17,200,000) 0 (1,300,000) 0 (17,200,000) 0
Contributions from/(distributions to) parent, net 0 200,000 5,400,000 (7,800,000) 0 200,000 (1,700,000) (7,800,000)
Other 0 0 0 (100,000) 0 0 0 (100,000)
Net cash provided by (used in) by financing activities 275,800,000 (400,000) 224,000,000 35,500,000 275,800,000 (400,000) 216,900,000 35,500,000
Net increase (decrease) in cash and cash equivalents 136,500,000 (4,200,000) 15,900,000 (4,300,000) 136,500,000 (4,200,000) 15,900,000 (4,300,000)
Cash and cash equivalents at beginning of period 12,300,000 16,500,000 600,000 4,900,000 12,300,000 16,500,000 600,000 4,900,000
Cash and cash equivalents at end of period 148,800,000 12,300,000 16,500,000 600,000 148,800,000 12,300,000 16,500,000 600,000
Supplemental disclosures                
Cash paid for interest, net of amount capitalized 40,700,000 300,000 42,400,000 33,000,000 40,700,000 300,000 42,400,000 33,000,000
Capitalized interest 1,600,000 0 2,700,000 2,600,000 1,600,000 0 2,700,000 2,600,000
Noncash investing and financing transactions:                
Acquisition of property in accounts payable and other liabilities 35,800,000 15,700,000 7,700,000 7,600,000 35,800,000 15,700,000 7,700,000 7,600,000
Acquisition of property by assuming capital lease obligations and other financing arrangements 0 0 11,600,000 43,700,000 0 0 11,600,000 43,700,000
Contribution receivable from Parent related to transaction-related compensation 0 19,600,000 0 0 0 19,600,000 0 0
Dividend / Distribution payable 10,400,000 0 0 0 10,400,000 0 0 0
Other contributions from Parent   1,300,000 0   1,300,000 1,700,000 0 0
Non-cash distribution to CyrusOne Inc.         2,400,000 0 0 0
Assets transferred by parent 0 0 2,000,000 0 0 0 2,000,000 0
Divisional control contribution funded by settlement of intercompany balances due to Parent 0 0 203,500,000 0 0 0 196,400,000 0
Deferred IPO costs 0 1,700,000 0 0        
Deferred IPO costs reclassified to additional paid in capital 9,500,000 0 0 0        
Reclass of equipment to held for sale 300,000 0 0 0 300,000 0 0 0
Noncash additions to fixed assets through other financing arrangements $ 4,000,000 $ 0 $ 0 $ 0 $ 4,000,000 $ 0 $ 0 $ 0