XML 24 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Information (Tables)
6 Months Ended
Jun. 30, 2014
Supplemental Guarantor Information Abstract  
Supplemental Guarantor Information [Table Text Block]
The following information sets forth the Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) for the three and six months ended June 30, 2014 and 2013, Condensed Consolidating Balance Sheets as of June 30, 2014 and December 31, 2013, and Condensed Consolidating Statements of Cash Flows for the six months ended June 30, 2014 and 2013 of (1) the Parent Company, as the guarantor, (2) CBT, as the issuer, and (3) the non-guarantor subsidiaries on a combined basis.  
Condensed Consolidating Statements of Operations and Comprehensive Income (Loss)
  
Three Months Ended June 30, 2014
(dollars in millions)
Parent
(Guarantor)
 
CBT
(Issuer)
 

Non-guarantors
 
Eliminations
 
Total
Revenue
$

 
$
164.3

 
$
170.0

 
$
(14.4
)
 
$
319.9

Operating costs and expenses
4.8

 
115.7

 
178.2

 
(14.4
)
 
284.3

Operating (loss) income
(4.8
)
 
48.6

 
(8.2
)
 

 
35.6

Interest expense (income), net
37.9

 
(1.0
)
 
3.8

 

 
40.7

Other (income) expense, net
(0.4
)
 
2.0

 
(191.9
)
 

 
(190.3
)
(Loss) income before equity in earnings of subsidiaries and income taxes
(42.3
)
 
47.6

 
179.9

 

 
185.2

Income tax (benefit) expense
(11.0
)
 
17.3

 
64.7

 

 
71.0

Equity in earnings of subsidiaries, net of tax
145.5

 

 

 
(145.5
)
 

Net income
114.2

 
30.3

 
115.2

 
(145.5
)
 
114.2

Other comprehensive income
0.6

 

 

 

 
0.6

Total comprehensive income
$
114.8

 
$
30.3

 
$
115.2

 
$
(145.5
)
 
$
114.8

 
 
 
 
 
 
 
 
 
 
Net income
114.2

 
30.3

 
115.2

 
(145.5
)
 
114.2

Preferred stock dividends
2.6

 

 

 

 
2.6

Net income applicable to common shareowners
$
111.6

 
$
30.3

 
$
115.2

 
$
(145.5
)
 
$
111.6

 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2013
 
Parent
(Guarantor)
 
CBT
(Issuer)
 

Non-guarantors
 
Eliminations
 
Total
Revenue
$

 
$
161.6

 
$
164.4

 
$
(14.0
)
 
$
312.0

Operating costs and expenses
13.6

 
113.6

 
152.0

 
(14.0
)
 
265.2

Operating (loss) income
(13.6
)
 
48.0

 
12.4

 

 
46.8

Interest expense (income), net
46.3

 
(5.6
)
 
4.7

 

 
45.4

Other (income) expense, net
(0.3
)
 
0.9

 
4.2

 

 
4.8

(Loss) income before equity in earnings of subsidiaries and income taxes
(59.6
)
 
52.7

 
3.5

 

 
(3.4
)
Income tax (benefit) expense
(21.2
)
 
18.3

 
(1.3
)
 

 
(4.2
)
Equity in earnings of subsidiaries, net of tax
39.2

 

 

 
(39.2
)
 

Net income
0.8

 
34.4

 
4.8

 
(39.2
)
 
0.8

Other comprehensive income
8.9

 

 
0.1

 

 
9.0

Total comprehensive income
$
9.7

 
$
34.4

 
$
4.9

 
$
(39.2
)
 
$
9.8

 
 
 
 
 
 
 
 
 
 
Net income
0.8

 
34.4

 
4.8

 
(39.2
)
 
0.8

Preferred stock dividends
2.6

 

 

 

 
2.6

Net (loss) income applicable to common shareowners
$
(1.8
)
 
$
34.4

 
$
4.8

 
$
(39.2
)
 
$
(1.8
)


Condensed Consolidating Statements of Operations and Comprehensive Income (Loss)
  
Six Months Ended June 30, 2014
(dollars in millions)
Parent
(Guarantor)
 
CBT
(Issuer)
 

Non-guarantors
 
Eliminations
 
Total
Revenue
$

 
$
327.6

 
$
343.6

 
$
(28.8
)
 
$
642.4

Operating costs and expenses
10.9

 
228.6

 
339.2

 
(28.8
)
 
549.9

Operating (loss) income
(10.9
)
 
99.0

 
4.4

 

 
92.5

Interest expense (income), net
75.0

 
(1.8
)
 
7.8

 

 
81.0

Other (income) expense, net
(0.7
)
 
3.9

 
(193.4
)
 

 
(190.2
)
(Loss) income before equity in earnings of subsidiaries and income taxes
(85.2
)
 
96.9

 
190.0

 

 
201.7

Income tax (benefit) expense
(22.5
)
 
35.4

 
67.6

 

 
80.5

Equity in earnings of subsidiaries, net of tax
183.9

 

 

 
(183.9
)
 

Net income
121.2

 
61.5

 
122.4

 
(183.9
)
 
121.2

Other comprehensive income
2.4

 

 

 

 
2.4

Total comprehensive income
$
123.6

 
$
61.5

 
$
122.4

 
$
(183.9
)
 
$
123.6

 
 
 
 
 
 
 
 
 
 
Net income
121.2

 
61.5

 
122.4

 
(183.9
)
 
121.2

Preferred stock dividends
5.2

 

 

 

 
5.2

Net income applicable to common shareowners
$
116.0

 
$
61.5

 
$
122.4

 
$
(183.9
)
 
$
116.0

 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2013
 
Parent
(Guarantor)
 
CBT
(Issuer)
 

Non-guarantors
 
Eliminations
 
Total
Revenue
$

 
$
320.9

 
$
344.9

 
$
(28.1
)
 
$
637.7

Operating costs and expenses
49.7

 
224.7

 
325.4

 
(28.1
)
 
571.7

Operating (loss) income
(49.7
)
 
96.2

 
19.5

 

 
66.0

Interest expense (income), net
82.1

 
(1.1
)
 
12.3

 

 
93.3

Other (income) expense, net
(0.7
)
 
2.6

 
4.5

 

 
6.4

(Loss) income before equity in earnings of subsidiaries and income taxes
(131.1
)
 
94.7

 
2.7

 

 
(33.7
)
Income tax (benefit) expense
(41.3
)
 
34.8

 
8.7

 

 
2.2

Equity in earnings of subsidiaries, net of tax
53.9

 

 

 
(53.9
)
 

Net (loss) income
(35.9
)
 
59.9

 
(6.0
)
 
(53.9
)
 
(35.9
)
Other comprehensive income (loss)
11.7

 

 
(0.1
)
 

 
11.6

Total comprehensive (loss) income
$
(24.2
)
 
$
59.9

 
$
(6.1
)
 
$
(53.9
)
 
$
(24.3
)
 
 
 
 
 
 
 
 
 
 
Net (loss) income
(35.9
)
 
59.9

 
(6.0
)
 
(53.9
)
 
(35.9
)
Preferred stock dividends
5.2

 

 

 

 
5.2

Net (loss) income applicable to common shareowners
$
(41.1
)
 
$
59.9

 
$
(6.0
)
 
$
(53.9
)
 
$
(41.1
)

Condensed Consolidating Balance Sheets
 
 
 
 
 
 
 
 
 
  
As of June 30, 2014
(dollars in millions)
Parent
(Guarantor)
 
CBT
(Issuer)
 

Non-guarantors
 
Eliminations
 
Total
Cash and cash equivalents
$
344.3

 
$
1.8

 
$
1.1

 
$

 
$
347.2

Receivables, net
2.0

 

 
168.0

 

 
170.0

Other current assets
25.2

 
24.2

 
42.0

 
(0.3
)
 
91.1

Total current assets
371.5

 
26.0

 
211.1

 
(0.3
)
 
608.3

Property, plant and equipment, net
0.1

 
718.8

 
155.8

 

 
874.7

Investment in CyrusOne

 

 
290.7

 

 
290.7

Goodwill and intangibles, net

 
2.2

 
102.7

 

 
104.9

Investments in and advances to subsidiaries
1,240.3

 
309.4

 
139.8

 
(1,689.5
)
 

Other noncurrent assets
279.0

 
5.5

 
168.4

 
(154.6
)
 
298.3

Total assets
$
1,890.9

 
$
1,061.9

 
$
1,068.5

 
$
(1,844.4
)
 
$
2,176.9

 
 
 
 
 
 
 
 
 
 
Current portion of long-term debt
$
5.4

 
$
3.5

 
$
3.2

 
$

 
$
12.1

Accounts payable
0.3

 
56.1

 
49.0

 

 
105.4

Other current liabilities
68.4

 
51.4

 
33.3

 

 
153.1

Total current liabilities
74.1

 
111.0

 
85.5

 

 
270.6

Long-term debt, less current portion
1,874.2

 
139.7

 
200.3

 

 
2,214.2

Other noncurrent liabilities
197.8

 
174.4

 
30.8

 
(154.9
)
 
248.1

Intercompany payables
300.8

 

 

 
(300.8
)
 

Total liabilities
2,446.9

 
425.1

 
316.6

 
(455.7
)
 
2,732.9

Shareowners’ (deficit) equity
(556.0
)
 
636.8

 
751.9

 
(1,388.7
)
 
(556.0
)
Total liabilities and shareowners’ equity (deficit)
$
1,890.9

 
$
1,061.9

 
$
1,068.5

 
$
(1,844.4
)
 
$
2,176.9

 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2013
 
Parent
(Guarantor)
 
CBT
(Issuer)
 

Non-guarantors
 
Eliminations
 
Total
Cash and cash equivalents
$
2.1

 
$
1.8

 
$
0.7

 
$

 
$
4.6

Receivables, net
2.6

 

 
152.2

 

 
154.8

Other current assets
4.4

 
24.1

 
63.9

 
(0.7
)
 
91.7

Total current assets
9.1

 
25.9

 
216.8

 
(0.7
)
 
251.1

Property, plant and equipment, net
0.1

 
706.5

 
196.2

 

 
902.8

Investment in CyrusOne

 

 
471.0

 

 
471.0

Goodwill and intangibles, net

 
2.3

 
103.8

 

 
106.1

Investments in and advances to subsidiaries
1,406.6

 
247.7

 

 
(1,654.3
)
 

Other noncurrent assets
359.1

 
6.1

 
178.9

 
(167.8
)
 
376.3

Total assets
$
1,774.9

 
$
988.5

 
$
1,166.7

 
$
(1,822.8
)
 
$
2,107.3

 
 
 
 
 
 
 
 
 
 
Current portion of long-term debt
$
5.4

 
$
3.9

 
$
3.3

 
$

 
$
12.6

Accounts payable
1.5

 
45.9

 
42.5

 

 
89.9

Other current liabilities
67.7

 
49.4

 
34.6

 
0.1

 
151.8

Total current liabilities
74.6

 
99.2

 
80.4

 
0.1

 
254.3

Long-term debt, less current portion
1,916.1

 
141.8

 
194.7

 

 
2,252.6

Other noncurrent liabilities
214.5

 
172.2

 
59.0

 
(168.6
)
 
277.1

Intercompany payables
246.4

 

 
199.7

 
(446.1
)
 

Total liabilities
2,451.6

 
413.2

 
533.8

 
(614.6
)
 
2,784.0

Shareowners’ (deficit) equity
(676.7
)
 
575.3

 
632.9

 
(1,208.2
)
 
(676.7
)
Total liabilities and shareowners’ equity (deficit)
$
1,774.9

 
$
988.5

 
$
1,166.7

 
$
(1,822.8
)
 
$
2,107.3


Condensed Consolidating Statements of Cash Flows
  
Six Months Ended June 30, 2014
(dollars in millions)
Parent
(Guarantor)
 
CBT
(Issuer)
 

Non-guarantors
 
Eliminations
 
Total
Cash flows (used in) provided by operating activities
$
(15.0
)
 
$
120.9

 
$
(12.1
)
 
$

 
$
93.8

Capital expenditures

 
(57.4
)
 
(18.1
)
 

 
(75.5
)
Proceeds received from sale of CyrusOne

 

 
355.9

 

 
355.9

Dividends received from CyrusOne

 

 
16.4

 

 
16.4

Proceeds from sale of assets

 
0.2

 
1.8

 

 
2.0

Other investing activities
(0.2
)
 

 
(5.5
)
 

 
(5.7
)
Cash flows (used in) provided by investing activities
(0.2
)
 
(57.2
)
 
350.5

 

 
293.1

Funding between Parent and subsidiaries, net
404.7

 
(61.7
)
 
(343.0
)
 

 

Net (decrease) increase in corporate credit and receivables facilities with initial maturities less than 90 days
(40.0
)
 

 
8.6

 

 
(31.4
)
Repayment of debt
(2.7
)
 
(2.0
)
 
(3.6
)
 

 
(8.3
)
Proceeds from exercise of options and warrants
1.2

 

 

 

 
1.2

Other financing activities
(5.8
)
 

 

 

 
(5.8
)
Cash flows provided by (used in) financing activities
357.4

 
(63.7
)
 
(338.0
)
 

 
(44.3
)
Increase in cash and cash equivalents
342.2

 

 
0.4

 

 
342.6

Beginning cash and cash equivalents
2.1

 
1.8

 
0.7

 

 
4.6

Ending cash and cash equivalents
$
344.3

 
$
1.8

 
$
1.1

 
$

 
$
347.2

 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2013
 
Parent
(Guarantor)
 
CBT
(Issuer)
 

Non-guarantors
 
Eliminations
 
Total
Cash flows (used in) provided by operating activities
$
(123.1
)
 
$
106.6

 
$
45.9

 
$

 
$
29.4

Capital expenditures

 
(69.3
)
 
(26.6
)
 

 
(95.9
)
Dividends received from CyrusOne

 

 
7.0

 

 
7.0

Proceeds from sale of assets

 
1.6

 

 

 
1.6

Cash divested from deconsolidation of CyrusOne

 

 
(12.2
)
 

 
(12.2
)
Other investing activities

 

 
0.4

 

 
0.4

Cash flows used in investing activities

 
(67.7
)
 
(31.4
)
 

 
(99.1
)
Funding between Parent and subsidiaries, net
115.0

 
(37.9
)
 
(77.1
)
 

 

Net (decrease) increase in corporate credit and receivables facilities with initial maturities less than 90 days

8.0

 

 
48.8

 

 
56.8

Repayment of debt

 
(1.6
)
 
(3.2
)
 

 
(4.8
)
Proceeds from exercise of options and warrants
6.6

 

 

 

 
6.6

Other financing activities
(7.0
)
 

 

 

 
(7.0
)
Cash flows provided by (used in) financing activities
122.6

 
(39.5
)
 
(31.5
)
 

 
51.6

   Decrease in cash and cash equivalents
(0.5
)
 
(0.6
)
 
(17.0
)
 

 
(18.1
)
   Beginning cash and cash equivalents
3.8

 
1.9

 
17.9

 

 
23.6

   Ending cash and cash equivalents
$
3.3

 
$
1.3

 
$
0.9

 
$

 
$
5.5

Supplemental Guarantor Information, High Yield Notes [Table Text Block]
The following information sets forth the Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) for the three and six months ended June 30, 2014 and 2013, Condensed Consolidating Balance Sheets as of June 30, 2014 and December 31, 2013, and Condensed Consolidating Statements of Cash Flows for the six months ended June 30, 2014 and 2013 of (1) the Parent Company, as the issuer, (2) the guarantor subsidiaries on a combined basis, and (3) the non-guarantor subsidiaries on a combined basis.
Condensed Consolidating Statements of Operations and Comprehensive Income (Loss)
 
Three Months Ended June 30, 2014
(dollars in millions)
Parent
(Issuer)
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Total
Revenue
$

 
$
183.2

 
$
151.1

 
$
(14.4
)
 
$
319.9

Operating costs and expenses
4.8

 
190.3

 
103.6

 
(14.4
)
 
284.3

Operating (loss) income
(4.8
)
 
(7.1
)
 
47.5

 

 
35.6

Interest expense (income), net
37.9

 
3.4

 
(0.6
)
 

 
40.7

Other income, net
(0.4
)
 
(186.5
)
 
(3.4
)
 

 
(190.3
)
(Loss) income before equity in earnings of subsidiaries and income taxes
(42.3
)
 
176.0

 
51.5

 

 
185.2

Income tax (benefit) expense
(11.0
)
 
62.8

 
19.2

 

 
71.0

Equity in earnings of subsidiaries, net of tax
145.5

 

 

 
(145.5
)
 

Net income
114.2

 
113.2

 
32.3

 
(145.5
)
 
114.2

Other comprehensive income
0.6

 

 

 

 
0.6

Total comprehensive income
$
114.8

 
$
113.2

 
$
32.3

 
$
(145.5
)
 
$
114.8

 
 
 
 
 
 
 
 
 
 
Net income
114.2

 
113.2

 
32.3

 
(145.5
)
 
114.2

Preferred stock dividends
2.6

 

 

 

 
2.6

Net income applicable to common shareowners
$
111.6

 
$
113.2

 
$
32.3

 
$
(145.5
)
 
$
111.6

 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2013
 
Parent
(Issuer)
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Total
Revenue
$

 
$
177.6

 
$
148.4

 
$
(14.0
)
 
$
312.0

Operating costs and expenses
13.6

 
163.5

 
102.1

 
(14.0
)
 
265.2

Operating (loss) income
(13.6
)
 
14.1

 
46.3

 

 
46.8

Interest expense (income), net
46.3

 
3.8

 
(4.7
)
 

 
45.4

Other income (expense), net
(0.3
)
 
4.2

 
0.9

 

 
4.8

(Loss) income before equity in earnings of subsidiaries and income taxes
(59.6
)
 
6.1

 
50.1

 

 
(3.4
)
Income tax (benefit) expense
(21.2
)
 
(0.7
)
 
17.7

 

 
(4.2
)
Equity in earnings of subsidiaries, net of tax
39.2

 

 

 
(39.2
)
 

Net income
0.8

 
6.8

 
32.4

 
(39.2
)
 
0.8

Other comprehensive income
8.9

 

 
0.1

 

 
9.0

Total comprehensive income
$
9.7

 
$
6.8

 
$
32.5

 
$
(39.2
)
 
$
9.8

 
 
 
 
 
 
 
 
 
 
Net income
0.8

 
6.8

 
32.4

 
(39.2
)
 
0.8

Preferred stock dividends
2.6

 

 

 

 
2.6

Net (loss) income applicable to common shareowners
$
(1.8
)
 
$
6.8

 
$
32.4

 
$
(39.2
)
 
$
(1.8
)

Condensed Consolidating Statements of Operations and Comprehensive Income (Loss)
 
Six Months Ended June 30, 2014
(dollars in millions)
Parent
(Issuer)
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Total
Revenue
$

 
$
370.3

 
$
300.9

 
$
(28.8
)
 
$
642.4

Operating costs and expenses
10.9

 
363.2

 
204.6

 
(28.8
)
 
549.9

Operating (loss) income
(10.9
)
 
7.1

 
96.3

 

 
92.5

Interest expense, net
75.0

 
7.0

 
(1.0
)
 

 
81.0

Other income, net
(0.7
)
 
(183.0
)
 
(6.5
)
 

 
(190.2
)
(Loss) income before equity in earnings of subsidiaries and income taxes
(85.2
)
 
183.1

 
103.8

 

 
201.7

Income tax (benefit) expense
(22.5
)
 
65.1

 
37.9

 

 
80.5

Equity in earnings of subsidiaries, net of tax
183.9

 

 

 
(183.9
)
 

Net income
121.2

 
118.0

 
65.9

 
(183.9
)
 
121.2

Other comprehensive income
2.4

 

 

 

 
2.4

Total comprehensive income
$
123.6

 
$
118.0

 
$
65.9

 
$
(183.9
)
 
$
123.6

 
 
 
 
 
 
 
 
 
 
Net income
121.2

 
118.0

 
65.9

 
(183.9
)
 
121.2

Preferred stock dividends
5.2

 

 

 

 
5.2

Net income applicable to common shareowners
$
116.0

 
$
118.0

 
$
65.9

 
$
(183.9
)
 
$
116.0

 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2013
 
Parent
(Issuer)
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Total
Revenue
$

 
$
353.3

 
$
312.5

 
$
(28.1
)
 
$
637.7

Operating costs and expenses
49.7

 
333.6

 
216.5

 
(28.1
)
 
571.7

Operating (loss) income
(49.7
)
 
19.7

 
96.0

 

 
66.0

Interest expense, net
82.1

 
7.7

 
3.5

 

 
93.3

Other (income) expense, net
(0.7
)
 
8.9

 
(1.8
)
 

 
6.4

(Loss) income before equity in earnings of subsidiaries and income taxes
(131.1
)
 
3.1

 
94.3

 

 
(33.7
)
Income tax (benefit) expense
(41.3
)
 
8.8

 
34.7

 

 
2.2

Equity in earnings of subsidiaries, net of tax
53.9

 
0.7

 

 
(54.6
)
 

Net (loss) income
(35.9
)
 
(5.0
)
 
59.6

 
(54.6
)
 
(35.9
)
Other comprehensive income (loss)
11.7

 

 
(0.1
)
 

 
11.6

Total comprehensive (loss) income
$
(24.2
)
 
$
(5.0
)
 
$
59.5

 
$
(54.6
)
 
$
(24.3
)
 
 
 
 
 
 
 
 
 
 
Net (loss) income
(35.9
)
 
(5.0
)
 
59.6

 
(54.6
)
 
(35.9
)
Preferred stock dividends
5.2

 

 

 

 
5.2

Net (loss) income applicable to common shareowners
$
(41.1
)
 
$
(5.0
)
 
$
59.6

 
$
(54.6
)
 
$
(41.1
)

Condensed Consolidating Balance Sheets
 
 
 
 
 
 
 
 
 
 
As of June 30, 2014
(dollars in millions)
Parent
(Issuer)
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Total
Cash and cash equivalents
$
344.3

 
$
0.6

 
$
2.3

 
$

 
$
347.2

Receivables, net
2.0

 
6.0

 
162.0

 

 
170.0

Other current assets
25.2

 
37.9

 
28.3

 
(0.3
)
 
91.1

Total current assets
371.5

 
44.5

 
192.6

 
(0.3
)
 
608.3

Property, plant and equipment, net
0.1

 
155.4

 
719.2

 

 
874.7

Investment in CyrusOne

 
290.7

 

 

 
290.7

Goodwill and intangibles, net

 
102.7

 
2.2

 

 
104.9

Investments in and advances to subsidiaries
1,240.3

 
178.0

 
294.7

 
(1,713.0
)
 

Other noncurrent assets
279.0

 
169.5

 
4.4

 
(154.6
)
 
298.3

Total assets
$
1,890.9

 
$
940.8

 
$
1,213.1

 
$
(1,867.9
)
 
$
2,176.9

 
 
 
 
 
 
 
 
 
 
Current portion of long-term debt
$
5.4

 
$
3.2

 
$
3.5

 
$

 
$
12.1

Accounts payable
0.3

 
59.2

 
45.9

 

 
105.4

Other current liabilities
68.4

 
36.7

 
48.0

 

 
153.1

Total current liabilities
74.1

 
99.1

 
97.4

 

 
270.6

Long-term debt, less current portion
1,874.2

 
85.6

 
254.4

 

 
2,214.2

Other noncurrent liabilities
197.8

 
33.3

 
171.9

 
(154.9
)
 
248.1

Intercompany payables
300.8

 

 
36.2

 
(337.0
)
 

Total liabilities
2,446.9

 
218.0

 
559.9

 
(491.9
)
 
2,732.9

Shareowners’ (deficit) equity
(556.0
)
 
722.8

 
653.2

 
(1,376.0
)
 
(556.0
)
Total liabilities and shareowners’ equity (deficit)
$
1,890.9

 
$
940.8

 
$
1,213.1

 
$
(1,867.9
)
 
$
2,176.9

 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2013
 
Parent
(Issuer)
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Total
Cash and cash equivalents
$
2.1

 
$
0.3

 
$
2.2

 
$

 
$
4.6

Receivables, net
2.6

 
7.2

 
145.0

 

 
154.8

Other current assets
4.4

 
60.7

 
27.3

 
(0.7
)
 
91.7

Total current assets
9.1

 
68.2

 
174.5

 
(0.7
)
 
251.1

Property, plant and equipment, net
0.1

 
194.1

 
708.6

 

 
902.8

Investment in CyrusOne

 
471.0

 

 

 
471.0

Goodwill and intangibles, net

 
103.8

 
2.3

 

 
106.1

Investments in and advances to subsidiaries
1,406.6

 
(1.6
)
 
218.2

 
(1,623.2
)
 

Other noncurrent assets
359.1

 
179.9

 
5.1

 
(167.8
)
 
376.3

Total assets
$
1,774.9

 
$
1,015.4

 
$
1,108.7

 
$
(1,791.7
)
 
$
2,107.3

 
 
 
 
 
 
 
 
 
 
Current portion of long-term debt
$
5.4

 
$
3.0

 
$
4.2

 
$

 
$
12.6

Accounts payable
1.5

 
72.3

 
16.1

 

 
89.9

Other current liabilities
67.7

 
36.9

 
47.1

 
0.1

 
151.8

Total current liabilities
74.6

 
112.2

 
67.4

 
0.1

 
254.3

Long-term debt, less current portion
1,916.1

 
87.0

 
249.5

 

 
2,252.6

Other noncurrent liabilities
214.5

 
61.3

 
169.9

 
(168.6
)
 
277.1

Intercompany payables
246.4

 
149.9

 
33.2

 
(429.5
)
 

Total liabilities
2,451.6

 
410.4

 
520.0

 
(598.0
)
 
2,784.0

Shareowners’ (deficit) equity
(676.7
)
 
605.0

 
588.7

 
(1,193.7
)
 
(676.7
)
Total liabilities and shareowners’ equity (deficit)
$
1,774.9

 
$
1,015.4

 
$
1,108.7

 
$
(1,791.7
)
 
$
2,107.3

 
Condensed Consolidating Statements of Cash Flows
 
Six Months Ended June 30, 2014
(dollars in millions)
Parent
(Issuer)
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Total
Cash flows (used in) provided by operating activities
$
(15.0
)
 
$
(17.5
)
 
$
126.3

 
$

 
$
93.8

Capital expenditures

 
(18.1
)
 
(57.4
)
 

 
(75.5
)
Proceeds from sale of CyrusOne

 
355.9

 

 

 
355.9

Dividends received from CyrusOne

 
16.4

 

 

 
16.4

Proceeds from sale of assets

 

 
2.0

 

 
2.0

Other investing activities
(0.2
)
 
(5.5
)
 

 

 
(5.7
)
Cash flows (used in) provided by investing activities
(0.2
)
 
348.7

 
(55.4
)
 

 
293.1

Funding between Parent and subsidiaries, net
404.7

 
(329.5
)
 
(75.2
)
 

 

Net (decrease) increase in corporate credit and receivables facilities with initial maturities less than 90 days

(40.0
)
 

 
8.6

 

 
(31.4
)
Repayment of debt
(2.7
)
 
(1.4
)
 
(4.2
)
 

 
(8.3
)
Proceeds from exercise of options and warrants
1.2

 

 

 

 
1.2

Other financing activities
(5.8
)
 

 

 

 
(5.8
)
Cash flows provided by (used in) financing activities
357.4

 
(330.9
)
 
(70.8
)
 

 
(44.3
)
Increase in cash and cash equivalents
342.2

 
0.3

 
0.1

 

 
342.6

Beginning cash and cash equivalents
2.1

 
0.3

 
2.2

 

 
4.6

Ending cash and cash equivalents
$
344.3

 
$
0.6

 
$
2.3

 
$

 
$
347.2

 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2013
  
Parent
(Issuer)
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Total
Cash flows (used in) provided by operating activities
(123.1
)
 
13.1

 
139.4

 

 
29.4

Capital expenditures

 
(18.9
)
 
(77.0
)
 

 
(95.9
)
Dividends received from CyrusOne

 
7.0

 

 

 
7.0

Proceeds from sale of assets

 

 
1.6

 

 
1.6

Cash divested from deconsolidation of CyrusOne

 

 
(12.2
)
 

 
(12.2
)
Other investing activities

 

 
0.4

 

 
0.4

Cash flows used in investing activities

 
(11.9
)
 
(87.2
)
 

 
(99.1
)
Funding between Parent and subsidiaries, net
115.0

 
1.5

 
(116.5
)
 

 

Net (decrease) increase in corporate credit and receivables facilities with initial maturities less than 90 days

8.0

 

 
48.8

 

 
56.8

Repayment of debt

 
(2.3
)
 
(2.5
)
 

 
(4.8
)
Proceeds from exercise of options and warrants
6.6

 

 

 

 
6.6

Other financing activities
(7.0
)
 

 

 

 
(7.0
)
Cash flows provided by (used in) financing activities
122.6

 
(0.8
)
 
(70.2
)
 

 
51.6

   (Decrease) increase in cash and cash equivalents
(0.5
)
 
0.4

 
(18.0
)
 

 
(18.1
)
   Beginning cash and cash equivalents
3.8

 
0.3

 
19.5

 

 
23.6

   Ending cash and cash equivalents
$
3.3

 
$
0.7

 
$
1.5

 
$

 
5.5