
Razorfish: Mayer De...


| Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
| Sales | 2.72B | 2.95B | 2.61B | 2.15B |
| Cost of Sales | 833.44M | 946.58M | 801.32M | 617.74M |
| Gross Operating Profit | 1.81B | 1.94B | 1.76B | 1.49B |
| Selling, General, and Administrative Expenses | 175.15M | 158.04M | 145.56M | 122.62M |
| Research & Development | n.a. | n.a. | n.a. | n.a. |
| Operating Income before D & A (EBITDA) | 1.64B | 1.78B | 1.61B | 1.37B |
| Depreciation & Amortization | 814.71M | 707.97M | 591.94M | 495.29M |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income - Net | 1.03M | 264.00K | 427.00K | 1.45M |
| Special Income / Charges | -1.94B | 0.00 | 0.00 | -907.81M |
| Total Income Before Interest Expenses (EBIT) | -1.11B | 1.08B | 1.02B | -33.52M |
| Interest Expense | 35.66M | 24.08M | 26.16M | 18.64M |
| Pre-Tax Income | -1.15B | 1.05B | 995.49M | -52.16M |
| Income Taxes | -443.14M | 413.22M | 391.66M | -16.36M |
| Minority Interest | 0.00 | 0.00 | -285.00K | -142.00K |
| Net Income From Continuing Operations | -707.06M | 0.00 | 0.00 | -35.65M |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | -707.06M | 0.00 | 0.00 | -35.65M |
| 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 | -707.06M | 637.77M | 604.12M | -35.65M |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
1.23B | 0.00 | 0.00 | 872.16M |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | -707.06M | 0.00 | 0.00 | -35.65M |
| Basic EPS from Continuing Ops. | -2.03 | 1.84 | 1.75 | -0.10 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | -2.03 | 1.84 | 1.75 | -0.10 |
| 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 | -2.03 | 1.84 | 1.75 | -0.10 |
| Basic Normalized Net Income/Share | 3.54 | n.a. | n.a. | 2.45 |
| EPS fr Continuing Ops. | -2.03 | 1.82 | 1.73 | -0.10 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | -2.03 | 1.82 | 1.73 | -0.10 |
| 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 | -2.03 | 1.82 | 1.73 | -0.10 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
3.54 | n.a. | n.a. | 2.45 |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |