
Razorfish: Mayer De...


| Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
| Sales | 20.04B | 14.66B | 12.16B | 12.71B |
| Cost of Sales | 14.07B | 9.61B | 7.82B | 8.44B |
| Gross Operating Profit | 5.97B | 5.05B | 4.34B | 4.27B |
| Selling, General, and Administrative Expenses | 1.78B | 1.56B | 1.38B | 1.32B |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 4.18B | 3.49B | 2.95B | 2.95B |
| Depreciation & Amortization | 628.00M | 555.00M | 507.00M | 490.00M |
| Interest Income | 10.00M | 18.00M | 13.00M | 9.00M |
| Other Income - Net | -71.00M | -39.00M | -49.00M | -110.00M |
| Special Income / Charges | 0.00 | 0.00 | 0.00 | -147.00M |
| Total Income Before Interest Expenses (EBIT) | 3.55B | 2.96B | 2.45B | 2.26B |
| Interest Expense | 49.00M | 40.00M | 50.00M | 53.00M |
| Pre-Tax Income | 3.50B | 2.92B | 2.40B | 2.21B |
| Income Taxes | 1.02B | 937.00M | 738.00M | 735.00M |
| Minority Interest | -8.00M | -9.00M | -8.00M | 4.00M |
| Net Income From Continuing Operations | 2.48B | 0.00 | 0.00 | 0.00 |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | 2.48B | 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 | 2.49B | 1.99B | 1.67B | 1.47B |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
2.48B | 0.00 | 0.00 | 147.00M |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 2.48B | 0.00 | 0.00 | 0.00 |
| Basic EPS from Continuing Ops. | 5.86 | 4.73 | 3.99 | 3.53 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 5.86 | 4.73 | 3.99 | 3.53 |
| 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 | 5.86 | 4.73 | 3.99 | 3.53 |
| Basic Normalized Net Income/Share | 5.86 | n.a. | n.a. | n.a. |
| EPS fr Continuing Ops. | 5.83 | 4.70 | 3.98 | 3.52 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | 5.83 | 4.70 | 3.98 | 3.52 |
| 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 | 5.83 | 4.70 | 3.98 | 3.52 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
5.83 | n.a. | n.a. | n.a. |
| Dividends Paid per Share | 0.49 | 0.45 | 0.41 | 1.10 |