First Time Loading...

CyrusOne Inc
NASDAQ:CONE

Watchlist Manager
CyrusOne Inc Logo
CyrusOne Inc
NASDAQ:CONE
Watchlist
Price: 90.36 USD Market Closed
Updated: May 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Balance Sheet

7.5B
+2%
Assets
Growth Rates:
1 Year
+8%
3 Years
+33%
5 Years
+161%
7 Years
+374%
10 Years
+681%
4.5B
-0.1%
Liabilities
Growth Rates:
1 Year
+4%
3 Years
+35%
5 Years
+168%
7 Years
+308%
10 Years
+604%
2.9B
+4%
Equity
Growth Rates:
1 Year
+14%
3 Years
+31%
5 Years
+152%
7 Years
+534%
10 Years
+839%

Balance Sheet Decomposition
CyrusOne Inc

7.5B
Assets
4.5B
Liabilities
7.5B
Assets
4.5B
Liabilities
Non-Current Assets 7.5B
Long-Term Investments 30.3m
PP&E 5.7B
Intangibles 124.8m
Other Non-Current Assets 1.6B
Non-Current Liabilities 4.5B
Long-Term Debt 3.6B
Other Non-Current Liabilities 878.5m

Balance Sheet
CyrusOne Inc

Rotate your device to view
Balance Sheet
Currency: USD
Dec-2012 Dec-2013 Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021
Assets
Cash & Cash Equivalents
17
149
37
14
15
152
64
76
271
346
Cash Equivalents
17
149
37
14
15
152
64
76
271
346
Total Receivables
33
42
62
76
83
87
235
292
334
420
Accounts Receivables
33
41
61
76
83
87
235
292
334
420
Other Receivables
0
1
1
0
0
0
0
0
0
0
PP&E Net
707
884
1 051
1 392
2 023
3 058
4 311
4 889
5 491
5 734
PP&E Gross
707
884
1 051
1 392
2 023
3 058
4 311
4 889
5 491
5 734
Accumulated Depreciation
177
237
327
436
579
782
1 055
1 379
1 768
2 184
Intangible Assets
103
86
69
170
150
203
236
196
158
125
Long-Term Investments
0
0
0
0
0
176
198
135
67
30
Other Long-Term Assets
6
0
0
2
0
0
26
23
21
21
Other Assets
345
347
353
541
581
636
522
531
556
775
Total Assets
1 211
N/A
1 507
+24%
1 571
+4%
2 196
+40%
2 852
+30%
4 312
+51%
5 593
+30%
6 142
+10%
6 897
+12%
7 452
+8%
Liabilities
Accounts Payable
0
9
7
0
0
0
0
0
0
0
Accrued Liabilities
0
0
0
0
0
0
0
196
249
179
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
0
0
0
0
0
10
0
5
0
0
Other Current Liabilities
0
0
0
0
0
157
246
235
196
198
Long-Term Debt
557
598
711
1 159
1 387
2 221
2 781
2 913
3 438
3 650
Deferred Income Tax
0
0
0
0
0
0
69
61
53
40
Minority Interest
0
456
256
0
0
0
0
0
0
0
Other Liabilities
124
56
66
79
77
112
149
175
251
269
Total Liabilities
711
N/A
1 185
+67%
1 110
-6%
1 374
+24%
1 690
+23%
2 598
+54%
3 367
+30%
3 707
+10%
4 339
+17%
4 528
+4%
Equity
Common Stock
493
0
0
1
1
1
1
1
1
1
Retained Earnings
0
19
56
146
250
487
600
767
967
1 200
Additional Paid In Capital
7
341
517
967
1 412
2 126
2 837
3 202
3 537
4 145
Other Equity
0
0
0
0
1
74
12
1
14
23
Total Equity
500
N/A
322
-36%
461
+43%
822
+78%
1 162
+41%
1 714
+47%
2 226
+30%
2 435
+9%
2 558
+5%
2 924
+14%
Total Liabilities & Equity
1 211
N/A
1 507
+24%
1 571
+4%
2 196
+40%
2 852
+30%
4 312
+51%
5 593
+30%
6 142
+10%
6 897
+12%
7 452
+8%
Shares Outstanding
Common Shares Outstanding
19
22
39
73
84
96
108
115
120
130

See Also

Summary
CONE intrinsic value, competitors valuation, and company profile.
DCF Valuation
CONE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CONE stock valuation using valuation multiples.
Wall Street Estimates
CONE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CONE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 141,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.