XML 68 R53.htm IDEA: XBRL DOCUMENT v3.20.2
Business Combinations - Interxion Acquisition (Details) - USD ($)
$ in Thousands
6 Months Ended
Mar. 09, 2020
Jun. 30, 2020
Dec. 31, 2019
Jun. 30, 2019
Business Acquisition [Line Items]        
Operating lease right-of-use assets, net   $ 1,375,427 $ 628,681  
Goodwill   7,791,522 $ 3,363,070  
Goodwill related to acquisition   4,465,788    
Finance lease obligations   $ (47,957)    
Customer Relationship Value        
Business Acquisition [Line Items]        
Weighted average remaining intangible amortization life (in months) 15 years      
Acquired in-place lease value        
Business Acquisition [Line Items]        
Weighted average remaining intangible amortization life (in months)   5 years 9 months 18 days    
InterXion        
Business Acquisition [Line Items]        
Land $ 159,467 $ 159,467   $ 0
Building and improvements (including finance lease right-of-use assets) 3,246,522 3,246,522   0
Construction in progress 273,590 273,590   0
Land held for development 33,447 33,447   0
Operating lease right-of-use assets, net 556,865 556,865   0
Cash and cash equivalents 108,548 108,548   0
Accounts receivables 218,868 218,868   0
Goodwill 4,443,856 4,424,262    
Goodwill related to acquisition 4,400,000 4,443,856    
Customer relationship value   1,001,568   0
Goodwill   4,443,856   0
Other intangibles 44,943 44,943    
Accounts payable and other accrued liabilities (230,585) (230,585)   0
Finance lease obligations (47,957)      
Operating lease liabilities (556,865) (556,865)   0
Deferred tax liability, net (535,990) (535,990)   0
Other working capital liabilities, net (68,947) (68,947)   0
Equity consideration 6,985,052      
InterXion | Global revolving credit facilities, net        
Business Acquisition [Line Items]        
Long term debt (130,327) (130,327)   0
InterXion | Mortgage Loans [Member]        
Business Acquisition [Line Items]        
Long term debt (74,316)      
InterXion | Unsecured Debt        
Business Acquisition [Line Items]        
Long term debt (1,457,635) $ (1,457,635)   $ 0
InterXion | Tenant relationship value        
Business Acquisition [Line Items]        
Customer relationship value 1,001,568      
InterXion | Previously Reported        
Business Acquisition [Line Items]        
Land 310,310      
Building and improvements (including finance lease right-of-use assets) 3,003,378      
Construction in progress 311,702      
Land held for development 33,447      
Operating lease right-of-use assets, net 526,399      
Cash and cash equivalents 108,548      
Accounts receivables 218,868      
Goodwill 4,192,504      
Accounts payable and other accrued liabilities (230,585)      
Finance lease obligations (47,957)      
Operating lease liabilities (526,399)      
Deferred tax liability, net (559,291)      
Other working capital liabilities, net (68,947)      
Equity consideration 6,975,252      
InterXion | Previously Reported | Global revolving credit facilities, net        
Business Acquisition [Line Items]        
Long term debt (128,282)      
InterXion | Previously Reported | Mortgage Loans [Member]        
Business Acquisition [Line Items]        
Long term debt (74,316)      
InterXion | Previously Reported | Unsecured Debt        
Business Acquisition [Line Items]        
Long term debt (1,434,666)      
InterXion | Previously Reported | Tenant relationship value        
Business Acquisition [Line Items]        
Customer relationship value 1,340,539      
InterXion | Restatement Adjustment        
Business Acquisition [Line Items]        
Land (150,843)      
Building and improvements (including finance lease right-of-use assets) 243,144      
Construction in progress (38,112)      
Operating lease right-of-use assets, net 30,466      
Goodwill 251,352      
Other intangibles 44,943      
Operating lease liabilities (30,466)      
Deferred tax liability, net 23,301      
Equity consideration 9,800      
InterXion | Restatement Adjustment | Global revolving credit facilities, net        
Business Acquisition [Line Items]        
Long term debt (2,045)      
InterXion | Restatement Adjustment | Unsecured Debt        
Business Acquisition [Line Items]        
Long term debt (22,969)      
InterXion | Restatement Adjustment | Tenant relationship value        
Business Acquisition [Line Items]        
Customer relationship value $ (338,971)