
Razorfish: Mayer De...


| Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
| Sales | 17.08B | 16.73B | 15.56B | 15.33B |
| Cost of Sales | 6.76B | 6.72B | 5.98B | 5.97B |
| Gross Operating Profit | 10.33B | 10.01B | 9.58B | 9.36B |
| Selling, General, and Administrative Expenses | 5.93B | 5.76B | 5.41B | 5.28B |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 4.40B | 4.25B | 4.17B | 4.08B |
| Depreciation & Amortization | 425.00M | 421.00M | 376.00M | 351.00M |
| Interest Income | 65.00M | 7.00M | 6.00M | 11.00M |
| Other Income - Net | 6.00M | 9.00M | -301.00M | -111.00M |
| Special Income / Charges | -7.00M | 0.00 | 0.00 | 0.00 |
| Total Income Before Interest Expenses (EBIT) | 3.95B | 3.85B | 3.50B | 3.63B |
| Interest Expense | 80.00M | 59.00M | 65.00M | 88.00M |
| Pre-Tax Income | 3.87B | 3.79B | 3.43B | 3.54B |
| Income Taxes | 1.24B | 1.24B | 1.12B | 1.14B |
| Minority Interest | 159.00M | 123.00M | 110.00M | 106.00M |
| Net Income From Continuing Operations | 2.63B | 0.00 | 0.00 | 0.00 |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | 2.63B | 0.00 | 0.00 | 0.00 |
| Extraordinary Income/Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| Income From Cum. Effect of Acct. Change | 0.00 | 0.00 | 0.00 | 0.00 |
| Income From Tax Loss Carryforward | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Gains / Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Net Income | 2.47B | 2.43B | 2.20B | 2.29B |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
2.72B | 0.00 | 0.00 | 0.00 |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 2.63B | 0.00 | 0.00 | 0.00 |
| Basic EPS from Continuing Ops. | 2.60 | 2.49 | 2.23 | 2.27 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 2.60 | 2.49 | 2.23 | 2.27 |
| Basic EPS from Extraordinary Inc. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Cum Effect of Accounting Change | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Tax Loss Carryf'd. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Other Gains (Losses) | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS, Total | 2.60 | 2.49 | 2.23 | 2.27 |
| Basic Normalized Net Income/Share | 2.68 | n.a. | n.a. | n.a. |
| EPS fr Continuing Ops. | 2.58 | 2.47 | 2.16 | 2.19 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | 2.58 | 2.47 | 2.16 | 2.19 |
| EPS fr Extraord. Inc. | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Cum Effect of Accounting Change | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Tax Loss Carfd. | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Other Gains (L) | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS, Total | 2.58 | 2.47 | 2.16 | 2.19 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
2.66 | n.a. | n.a. | n.a. |
| Dividends Paid per Share | 1.22 | 1.14 | 1.02 | 0.86 |