XML 94 R31.htm IDEA: XBRL DOCUMENT
v3.19.3.a.u2

Acquisitions (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2019
Business Combinations [Abstract] |
Schedule of Business Acquisition, Pro Forma Information | The unaudited consolidated pro forma financial information (the "Pro Forma Financial Information") below summarizes the combined results of us and IODC on a pro forma basis as if the IODC Transaction had occurred on January 1, 2017. The Pro Forma Financial Information is presented for informational purposes and is not necessarily indicative of the results of operations that would have been achieved if the acquisition had taken place on January 1, 2017. The Pro Forma Financial Information for the period presented includes purchase accounting adjustments (including amortization expenses from acquired intangible assets and depreciation of acquired property, plant and equipment). We and IODC collectively incurred $28,064 of operating expenditures to complete the IODC Transaction (including advisory and professional fees). These operating expenditures have been reflected within the results of operations in the Pro Forma Financial Information as if they were incurred on January 1, 2017.
| (Unaudited)
| Year Ended December 31,
| 2018 |  | 2017
Total Revenues | $ | 4,229,251 |  |  | $ | 3,983,016 |
Income from Continuing Operations | $ | 377,510 |  |  | $ | 110,677 |
Per Share Income from Continuing Operations - Basic | $ | 1.32 |  |  | $ | 0.39 |
Per Share Income from Continuing Operations - Diluted | $ | 1.31 |  |  | $ | 0.39 |
Schedule of recognized identified assets acquired and liabilities assumed | A summary of the cumulative consideration paid and the allocation of the purchase price paid for all of our acquisitions in each respective year is as follows:
| 2019 |  | 2018 |  | 2017
| Total |  | IODC Transaction |  | Other Fiscal Year 2018 Acquisitions |  | Total |  | Total
Cash Paid (gross of cash acquired)(1) | $ | 53,230 |  |  | $ | 1,347,046 |  |  | $ | 432,078 |  |  | $ | 1,779,124 |  |  | $ | 234,314 |
Purchase Price Holdbacks and Other(2) | 4,135 |  |  | — |  |  | 35,218 |  |  | 35,218 |  |  | 20,093 |
Fair Value of Common Stock Issued | — |  |  | — |  |  | — |  |  | — |  |  | 83,014 |
Fair Value of Noncontrolling Interests | — |  |  | — |  |  | — |  |  | — |  |  | 1,507 |
Total Consideration | 57,365 |  |  | 1,347,046 |  |  | 467,296 |  |  | 1,814,342 |  |  | 338,928 |
Fair Value of Identifiable Assets Acquired: |  |  |  |  |  |  |  |  |
Cash | 2,260 |  |  | 34,307 |  |  | 10,227 |  |  | 44,534 |  |  | 14,746 |
Accounts Receivable, Prepaid Expenses and Other Assets | 3,102 |  |  | 7,070 |  |  | 17,662 |  |  | 24,732 |  |  | 24,379 |
Property, Plant and Equipment(3) | 5,396 |  |  | 863,027 |  |  | 225,848 |  |  | 1,088,875 |  |  | 150,878 |
Customer Relationship Intangible Assets(4) | 22,071 |  |  | — |  |  | 44,622 |  |  | 44,622 |  |  | 116,028 |
Operating Lease Right-of-Use Assets | 16,956 |  |  | — |  |  | — |  |  | — |  |  | — |
Data Center In-Place Leases(5) | — |  |  | 104,340 |  |  | 36,130 |  |  | 140,470 |  |  | 6,300 |
Data Center Tenant Relationships(6) | — |  |  | 77,362 |  |  | 18,410 |  |  | 95,772 |  |  | — |
Data Center Above-Market Leases(7) | — |  |  | 16,439 |  |  | 2,381 |  |  | 18,820 |  |  | — |
Other Intangible Assets | — |  |  | — |  |  | — |  |  | — |  |  | 14,487 |
Debt Assumed | — |  |  | — |  |  | (12,312 | ) |  | (12,312 | ) |  | (5,287 | )
Accounts Payable, Accrued Expenses and Other Liabilities | (3,233 | ) |  | (36,230 | ) |  | (17,206 | ) |  | (53,436 | ) |  | (24,869 | )
Operating Lease Liabilities | (16,956 | ) |  | — |  |  | — |  |  | — |  |  | — |
Deferred Income Taxes | (1,813 | ) |  | — |  |  | (43,218 | ) |  | (43,218 | ) |  | (18,122 | )
Data Center Below-Market Leases(7) | — |  |  | (11,421 | ) |  | (694 | ) |  | (12,115 | ) |  | — |
Total Fair Value of Identifiable Net Assets Acquired | 27,783 |  |  | 1,054,894 |  |  | 281,850 |  |  | 1,336,744 |  |  | 278,540 |
Goodwill Initially Recorded(8) | $ | 29,582 |  |  | $ | 292,152 |  |  | $ | 185,446 |  |  | $ | 477,598 |  |  | $ | 60,388 |
_______________________________________________________________________________
(1) | Included in cash paid for acquisitions in our Consolidated Statement of Cash Flows for the year ended December 31, 2019 is net cash acquired of $2,260 and contingent and other payments, net of $7,267 related to acquisitions made in years prior to 2019. Included in cash paid for acquisitions in our Consolidated Statement of Cash Flows for the year ended December 31, 2018 is net cash acquired of $44,534 and contingent and other payments, net of $23,967 related to acquisitions made in years prior to 2018. Included in cash paid for acquisitions in our Consolidated Statement of Cash Flows for the year ended December 31, 2017 is net cash acquired of $14,746 and contingent and other payments, net of $137 related to acquisitions made in years prior to 2017.
(2) | Purchase price holdbacks and other includes $18,824 purchase price accrued for the EvoSwitch Transaction in 2018 and $16,771 purchase price accrued for the Santa Fe China Transaction in 2017.
(3) | Consists primarily of buildings, building improvements, leasehold improvements, data center infrastructure, racking structures, warehouse equipment and computer hardware and software.
(4) | The weighted average lives of customer relationship intangible assets associated with acquisitions in 2019, 2018 and 2017 was 16 years, 10 years and 12 years, respectively.
(5) | The weighted average lives of data center in-place leases associated with acquisitions in 2018 was six years.
(6) | The weighted average lives of data center tenant relationships associated with acquisitions in 2018 was nine years.
(7) | The weighted average lives of data center above-market leases associated with acquisitions in 2018 was three years and the weighted average lives of data center below-market leases associated with acquisitions in 2018 was seven years.
(8) The goodwill associated with acquisitions, including IODC, is primarily attributable to the assembled workforce, expanded market opportunities and costs and other operating synergies anticipated upon the integration of the operations of us and the acquired businesses.

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=116869197&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration