Acquisitions (Tables)

12 Months Ended

Dec. 31, 2015

Schedule of Assets Acquired and Liabilities Assumed

The consolidated and combined financial statements include the operating results of Cervalis from the date of acquisition. The following table summarizes the estimated fair values of all assets acquired and liabilities assumed at the date of acquisition:



Cash	$	1.1
Rent and other receivables	10.5
Restricted cash	8.8
Net investment in real estate	197.8
Goodwill	177.2
Customer relationships	117.4
Trade name	2.3
Other long-term assets	7.3
Total assets acquired	522.4

Current liabilities	18.3
Capital lease obligations	1.7
Long-term debt	1.5
Other arrangements	101.4
Total liabilities	122.9
Net assets acquired attributable to CyrusOne Inc.	399.5
Cash acquired	(1.1		)
Net cash paid at acquisition	398.4

Pro Forma

The unaudited pro forma combined historical results of CyrusOne, as if Cervalis had been acquired and the financing transactions had been consummated as of January 1, 2014 are:



IN MILLIONS
For the year ended December 31,	2015		2014
Revenue	438.6		399.0
Net loss	(10.9	)	(17.2	)
Loss per share - basic and diluted	(0.16	)	(0.35	)