Consolidated Statement Of Operations For The Fiscal Years Ended Sept. 29, 2002, and Sept. 30, 2001

-------------------------------------------------------------------------

PREDECESSOR

COMPANY

Fiscal Year ended Fiscal Year ended

Sept. 29, 2002 Sept. 30, 2001

NET SALES $ 513,173,000 $ 643,519,000

COSTS AND EXPENSES:

Cost of goods sold 487,114,000 612,707,000

Selling and administrative

65,380,000 82,274,000

Reorganization costs 14,350,000 --

Restructuring and impaired asset charges

71,050,000 71,375,000

637,894,000 766,356,000

OPERATING LOSS (124,721,000) (122,837,000)

OTHER EXPENSE:

Interest expense 14,080,000 25,292,000

Fresh start adjustments

16,393,000 --

(Gain) loss on debt restructuring

(20,588,000) 4,725,000

Impaired investments 8,063,000 11,451,000

Other expense (income), net

(2,963,000) 911,000

14,985,000 42,379,000

LOSS BEFORE INCOME TAX BENEFIT (139,706,000) (165,216,000)

INCOME TAX BENEFIT (16,393,000) (4,459,000)

NET LOSS $ (123,313,000) $ (160,757,000)

NET LOSS PER SHARE:

Basic $ (6.66) $ (8.48)

Diluted (6.66) (8.48)