CYRUSONE INC.

EDGAR

146 filing records in this dataset, filed from 2012-08-08 to 2022-03-23. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

318 million USD

2021 Q4 · USD

Exact inputs and evidence

Operating margin

-0.57%

2021 Q4 · %

Exact inputs and evidence
  • Operating Income: 39300000 USD Source
  • Operating Income: 41100000 USD Source
  • Revenue: 1205700000 USD Source
  • Revenue: 887300000 USD Source

Operating cash flow

88.2 million USD

2021 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 477600000 USD Source
  • Operating Cash Flow: 389400000 USD Source
Cash and cash equivalents
346 million USD Source
Exact value

346300000 USD

Long-term debt including current maturities
3.49 billion USD Source
Exact value

3492900000 USD

Shares outstanding
130 million shares Source
Exact value

129600000 shares

Reported share-count change

7.60% · 9.16 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 120442521 shares · 2020-12-31· Source
  • 129600000 shares · 2021-12-31· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

1.21 billion USD

2021-01-01 – 2021-12-31

Exact inputs and evidence
  • Revenue: 298600000 USD · 2021-01-01 – 2021-03-31 Source
  • Revenue: 284600000 USD · 2021-04-01 – 2021-06-30 Source
  • Revenue: 304100000 USD · 2021-07-01 – 2021-09-30 Source
  • Revenue: 1205700000 USD · 2021-01-01 – 2021-12-31 Source
  • Revenue: 887300000 USD · 2021-01-01 – 2021-09-30 Source

Net income

25.3 million USD

2021-01-01 – 2021-12-31

Exact inputs and evidence
  • Net income: 18200000 USD · 2021-01-01 – 2021-03-31 Source
  • Net income: 7400000 USD · 2021-04-01 – 2021-06-30 Source
  • Net income: 6700000 USD · 2021-07-01 – 2021-09-30 Source
  • Net income: 25300000 USD · 2021-01-01 – 2021-12-31 Source
  • Net income: 32300000 USD · 2021-01-01 – 2021-09-30 Source

Operating cash flow

478 million USD

2021-01-01 – 2021-12-31

Exact inputs and evidence
  • Operating cash flow: 106700000 USD · 2021-01-01 – 2021-03-31 Source
  • Operating cash flow: 226100000 USD · 2021-01-01 – 2021-06-30 Source
  • Operating cash flow: 106700000 USD · 2021-01-01 – 2021-03-31 Source
  • Operating cash flow: 389400000 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: 226100000 USD · 2021-01-01 – 2021-06-30 Source
  • Operating cash flow: 477600000 USD · 2021-01-01 – 2021-12-31 Source
  • Operating cash flow: 389400000 USD · 2021-01-01 – 2021-09-30 Source

Capital expenditure

203 million USD

2018-07-01 – 2019-06-30

Exact inputs and evidence
  • Capital expenditure: 139900000 USD · 2018-07-01 – 2018-09-30 Source
  • Capital expenditure: 182300000 USD · 2018-01-01 – 2018-12-31 Source
  • Capital expenditure: 159600000 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 40100000 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 40100000 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 40100000 USD · 2019-01-01 – 2019-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2022-03-23.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2021-12-31
  • Operating income: 9 of 11 periods available· newest 2021-12-31
  • Net income: 9 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2018-12-31
  • Total assets: 9 of 11 periods available· newest 2021-12-31
  • Total liabilities: 9 of 11 periods available· newest 2021-12-31
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 9 of 11 periods available· newest 2021-12-31
  • Long-term debt including current maturities: 9 of 11 periods available· newest 2021-12-31
  • Shares outstanding: 8 of 11 periods available· newest 2021-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +16.7%

    Prior period

    USD 1.03 billion

    –

    Current period

    USD 1.21 billion

    –

    Exact inputs and evidence

    1205700000 − 1033500000 = 172200000 USD

    1033500000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    1205700000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -38.9%

    Prior period

    USD 41.4 million

    –

    Current period

    USD 25.3 million

    –

    Exact inputs and evidence

    25300000 − 41400000 = -16100000 USD

    41400000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    25300000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +4.7%

    Prior period

    USD 456.3 million

    –

    Current period

    USD 477.6 million

    –

    Exact inputs and evidence

    477600000 − 456300000 = 21300000 USD

    456300000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    477600000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2021 2021-01-01 – 2021-12-31

  • Revenue USD 1.21 billion 100% of revenue
  • Operating costs Derived USD 1.17 billion 97% of revenue
  • Operating income USD 39.3 million 3.3% of revenue
  • Tax, interest and other Derived USD 14 million 1.2% of revenue
  • Net income USD 25.3 million 2.1% of revenue

Cash

  • Operating cash flow USD 477.6 million 40% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 Net loss: net income was −2% of revenue.
  • 2013 Net loss: net income was −2.1% of revenue.
  • 2014 Net loss: net income was −2.4% of revenue.
  • 2015 Net loss: net income was −3.9% of revenue.
  • 2016 9.6%87%
  • 2017 Net loss: net income was −12% of revenue.
  • 2018 11%89%
  • 2019 93%
  • 2020 Net income was higher than operating income, so the split is not drawn.
  • 2021 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2013-01-01 – 2013-12-31263500000 251900000 Derived 11600000 16900000 Derived -5300000 Unavailable
Source
2013 2013-01-24 – 2013-12-31248400000 219500000 Derived 28900000 34200000 Derived -5300000 Unavailable
Source
2014 2014-01-01 – 2014-12-31330900000 290900000 Derived 40000000 47800000 Derived -7800000 Unavailable
Source
2015 2015-01-01 – 2015-12-31399300000 376500000 Derived 22800000 38200000 Derived -15400000 Unavailable
Source
2016 2016-01-01 – 2016-12-31529100000 458600000 Derived 70500000 50600000 Derived 19900000 Unavailable
Source
2017 2017-01-01 – 2017-12-31672000000 647900000 Derived 24100000 107600000 Derived -83500000 254200000 Derived
Source
2018 2018-01-01 – 2018-12-31821400000 731700000 Derived 89700000 88500000 Derived 1200000 127000000 Derived
Source
2019 2019-01-01 – 2019-12-31981300000 914300000 Derived 67000000 25600000 Derived 41400000 Unavailable
Source
2020 2020-01-01 – 2020-12-311033500000 993400000 Derived 40100000 -1300000 Derived 41400000 Unavailable
Source
2021 2021-01-01 – 2021-12-311205700000 1166400000 Derived 39300000 14000000 Derived 25300000 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 1.2B 2021
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.3B976.6M651.1M325.5M0.0201420182021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Revenue330900000
2015Revenue399300000
2016Revenue529100000
2017Revenue672000000
2018Revenue821400000
2019Revenue981300000
2020Revenue1033500000
2021Revenue1205700000

Revenue growth

Change in revenue from the same financial period one year earlier.

16.7% 2021
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.35.1%26.3%17.6%8.8%0.0%201420182021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2014Year over yearNo prior comparable period
2015Year over year20.7%
2016Year over year32.5%
2017Year over year27%
2018Year over year22.2%
2019Year over year19.5%
2020Year over year5.3%
2021Year over year16.7%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 3.3% 2021
Net margin 2.1% 2021
Free cash flow margin 15.5% 2018
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.42%27%13%-2%-16%201420182021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2014Operating margin12.1%
2015Operating margin5.7%
2016Operating margin13.3%
2017Operating margin3.6%
2018Operating margin10.9%
2019Operating margin6.8%
2020Operating margin3.9%
2021Operating margin3.3%
2014Net margin-2.4%
2015Net margin-3.9%
2016Net margin3.8%
2017Net margin-12.4%
2018Net margin0.1%
2019Net margin4.2%
2020Net margin4%
2021Net margin2.1%
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow margin37.8%
2018Free cash flow margin15.5%
2019Free cash flow marginNot reported
2020Free cash flow marginNot reported
2021Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 477.6M 2021
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.515.8M386.9M257.9M129.0M0.0201420182021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Operating cash flow111100000
2015Operating cash flow140200000
2016Operating cash flow180600000
2017Operating cash flow289500000
2018Operating cash flow309300000
2019Operating cash flow365700000
2020Operating cash flow456300000
2021Operating cash flow477600000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 127M 2018
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.274.5M205.9M137.3M68.6M0.0201420182021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flow254200000
2018Free cash flow127000000
2019Free cash flowUnavailable
2020Free cash flowUnavailable
2021Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

60.8% 2021
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.68%51%34%17%0%201420182021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2014Liabilities / assets54.4%
2015Liabilities / assets62.6%
2016Liabilities / assets59.3%
2017Liabilities / assets60.3%
2018Liabilities / assets60.2%
2019Liabilities / assets60.4%
2020Liabilities / assets62.9%
2021Liabilities / assets60.8%

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2014-12-31Current assets / current liabilitiesNot reportedNo source recorded
2015-12-31Current assets / current liabilitiesNot reportedNo source recorded
2016-12-31Current assets / current liabilitiesNot reportedNo source recorded
2017-12-31Current assets / current liabilitiesNot reportedNo source recorded
2018-12-31Current assets / current liabilitiesNot reportedNo source recorded
2019-12-31Current assets / current liabilitiesNot reportedNo source recorded
2020-12-31Current assets / current liabilitiesNot reportedNo source recorded
2021-12-31Current assets / current liabilitiesNot reportedNo source recorded

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2013 2013-01-01 – 2013-12-31
−USD 5.3 million
Exact value

Exact value: -5300000 USD

2013-01-01 – 2013-12-31: -5300000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2013 2013-01-24 – 2013-12-31
−USD 5.3 million
Exact value

Exact value: -5300000 USD

2013-01-24 – 2013-12-31: -5300000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 77.4 million
Exact value

Exact value: 77400000 USD

2013-01-24 – 2013-12-31: 77400000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2014 2014-01-01 – 2014-12-31
−USD 7.8 million
Exact value

Exact value: -7800000 USD

2014-01-01 – 2014-12-31: -7800000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 111.1 million
Exact value

Exact value: 111100000 USD

2014-01-01 – 2014-12-31: 111100000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2015 2015-01-01 – 2015-12-31
−USD 15.4 million
Exact value

Exact value: -15400000 USD

2015-01-01 – 2015-12-31: -15400000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 140.2 million
Exact value

Exact value: 140200000 USD

2015-01-01 – 2015-12-31: 140200000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2016 2016-01-01 – 2016-12-31
USD 19.9 million
Exact value

Exact value: 19900000 USD

2016-01-01 – 2016-12-31: 19900000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 180.6 million
Exact value

Exact value: 180600000 USD

2016-01-01 – 2016-12-31: 180600000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2017 2017-01-01 – 2017-12-31
−USD 83.5 million
Exact value

Exact value: -83500000 USD

2017-01-01 – 2017-12-31: -83500000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 289.5 million
Exact value

Exact value: 289500000 USD

2017-01-01 – 2017-12-31: 289500000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 35.3 million
Exact value

Exact value: 35300000 USD

2017-01-01 – 2017-12-31: 35300000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 254.2 million
Calculation and evidence

289500000 − 35300000 USD

Exact free cash flow: 254200000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2018 2018-01-01 – 2018-12-31
USD 1.2 million
Exact value

Exact value: 1200000 USD

2018-01-01 – 2018-12-31: 1200000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 309.3 million
Exact value

Exact value: 309300000 USD

2018-01-01 – 2018-12-31: 309300000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 182.3 million
Exact value

Exact value: 182300000 USD

2018-01-01 – 2018-12-31: 182300000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 127 million
Calculation and evidence

309300000 − 182300000 USD

Exact free cash flow: 127000000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2019 2019-01-01 – 2019-12-31
USD 41.4 million
Exact value

Exact value: 41400000 USD

2019-01-01 – 2019-12-31: 41400000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 365.7 million
Exact value

Exact value: 365700000 USD

2019-01-01 – 2019-12-31: 365700000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2020 2020-01-01 – 2020-12-31
USD 41.4 million
Exact value

Exact value: 41400000 USD

2020-01-01 – 2020-12-31: 41400000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 456.3 million
Exact value

Exact value: 456300000 USD

2020-01-01 – 2020-12-31: 456300000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2021 2021-01-01 – 2021-12-31
USD 25.3 million
Exact value

Exact value: 25300000 USD

2021-01-01 – 2021-12-31: 25300000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 477.6 million
Exact value

Exact value: 477600000 USD

2021-01-01 – 2021-12-31: 477600000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

146 filings · 2,399 latest values · 2,399 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001553023, 1553023, CONE, edgar:1553023

Also known as CYRUSONE INC., CyrusOne Holdco LLC, CyrusOne Inc.