Internap corp (INAP)
Income statement / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08
Net revenues

291,505

316,158

280,718

298,297

-

-

-

-

-

-

-

-

Data center services

-

-

-

-

-

-

-

-

-

128,200

130,711

114,252

Internet protocol (IP) services

-

-

-

-

-

-

-

-

-

115,964

-

-

Total revenues

-

-

-

-

318,293

334,959

-

-

-

244,164

-

253,989

Operating costs and expenses:
Direct Operating Costs

106,946

107,649

106,217

124,255

131,440

-

-

-

-

-

-

-

Internet protocol (IP) services

-

-

-

-

-

-

-

-

-

-

125,548

139,737

Total revenues

-

-

-

-

-

-

-

-

-

-

256,259

-

Data center services

-

-

-

-

-

-

-

-

-

82,761

94,961

83,992

IP services

-

-

-

-

-

-

-

-

-

44,662

48,055

51,885

Direct Cost Of Customer Support

32,111

32,517

25,757

32,184

36,475

36,804

29,687

26,664

21,278

19,861

18,034

16,217

Sales, general and administrative

67,050

75,023

62,728

70,639

81,340

81,859

74,568

-

-

-

-

-

Depreciation and amortization

85,713

88,416

73,429

76,948

92,655

81,169

-

-

-

-

-

-

Goodwill and intangibles impairment

59,126

0

0

-

-

-

-

-

-

-

-

-

Exit activities, restructuring and impairments

8,986

5,406

6,249

-

-

-

-

-

-

-

-

-

Goodwill impairment

-

-

-

80,100

0

-

-

-

-

-

-

-

Direct costs of amortization of acquired and developed technologies

-

-

-

-

-

-

-

4,718

3,500

-

-

-

Direct costs of amortization of acquired technologies

-

-

-

-

-

-

-

-

-

3,811

8,349

-

Direct costs of amortization of acquired technologies

-

-

-

-

-

-

-

-

-

-

-

6,649

Sales and marketing

-

-

-

-

-

-

-

31,343

29,715

29,232

28,131

30,888

General and administrative

-

-

-

-

-

-

-

38,635

33,952

33,048

44,645

44,235

Depreciation and amortization

-

-

-

-

-

-

53,148

36,147

36,926

30,158

28,282

23,865

Loss on disposal of property and equipment, net

-

-

-

-

-

-

-

55

-37

-116

-26

-

Loss (gain) on disposal of property and equipment, net

-

-

-

-

-

-

-

-

-

-

-

16

Exit activities, restructuring and impairments

-

-

-

7,236

2,278

4,520

1,414

1,422

2,833

1,411

54,698

101,441

Total operating costs and expenses

359,932

309,011

274,380

391,367

344,188

349,298

290,829

269,828

248,551

245,060

325,181

359,156

(Loss) income from operations

-68,427

7,147

6,338

-93,070

-25,895

-14,339

-7,487

3,764

-3,923

-896

-68,922

-105,167

Interest expense

75,142

67,823

50,933

30,909

27,596

26,742

11,346

-

-

-

-

-

Gain (Loss) on Disposition of Business

4,196

0

0

-

-

-

-

-

-

-

-

-

Loss on extinguishment of debt

-

-

-

-

-

-

-881

-

-

-

-

-

Loss (gain) on foreign currency, net

-444

258

-525

-485

771

-4

-261

-

-

-

-

-

Interest expense

-

-

-

-

-

-

-

7,566

3,701

2,170

720

-

Interest expense

-

-

-

-

-

-

-

-

-

-

-

1,251

Interest income

-

-

-

-

-

-

-

-

-

-

150

1,884

Other income, net

-

-

-

82

417

-29

-353

-283

-165

-

109

-388

Nonoperating Income (Expense)

-71,390

-67,565

-51,458

-31,312

-26,408

-26,775

-12,841

-7,849

-3,866

-2,170

-461

245

Loss before income taxes and equity in earnings of equity-method investment

-139,817

-60,418

-45,120

-124,382

-52,303

-41,114

-20,328

-4,085

-7,789

-3,066

-69,383

-104,922

Income tax (benefit) expense

-1,648

657

253

530

-3,660

-1,361

-285

453

-5,612

952

357

174

Income (Loss) from Equity Method Investments

0

0

1,207

170

200

259

213

220

475

396

-

283

Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

-138,169

-61,075

-44,166

-124,742

-48,443

-

-

-

-

-

-

-

Net Income (Loss) Attributable to Noncontrolling Interest

81

125

70

0

0

-

-

-

-

-

-

-

Net loss attributable to shareholders

-138,300

-61,200

-44,236

-

-

-

-

-

-

-

-

-

Equity in (earnings) of equity-method investment, net of taxes

-

-

-

-

-

-

-

-

-

-

15

-

Net Income (Loss) Attributable to Parent

-

-

-

-124,742

-48,443

-39,494

-19,830

-4,318

-1,702

-3,622

-69,725

-104,813

Other comprehensive income (loss):
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax, Portion Attributable to Parent

354

259

23

-39

-197

-431

-

84

136

-5

-

-

Foreign currency translation adjustment

-

-

-

-

-

-

464

-

-

-

-

-

Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Gain (Loss) Arising During Period, Net of Tax

0

0

145

600

-745

-

-

-

-

-

-

-

Unrealized gain on interest rate swap

-

-

-

728

84

-36

-777

-

-

-

-

-

Total other comprehensive income

354

259

168

1,289

-858

-467

-1,241

84

136

-

-

-

Comprehensive loss

-137,896

-60,941

-44,068

-123,453

-49,301

-39,961

-21,071

-4,234

-1,566

-3,627

-

-

Basic and diluted net loss per share (in dollars per share)

-5.81

-2.95

-2.33

-9.54

-3.73

-0.77

-0.39

-0.09

-0.03

-0.07

-1.41

-2.13

Weighted average shares outstanding used in computing basic and diluted net loss per share (in shares)

23,790

20,732

18,993

13,083

12,975

51,237

51

50,761

50,422

50,467

-

-

Weighted average shares outstanding used in computing basic and diluted net loss per share

-

-

-

-

-

-

-

-

-

-

49,577

-

Weighted average shares outstanding used in computing basic and diluted net loss per share

-

-

-

-

-

-

-

-

-

-

-

49,238