Greektown Superholdings, Inc. [Rocket]

In millions, except per share items	Dec-31-12	Dec-31-11	Dec-31-08
	10-K	10-K	10-K
Revenues [+]	0.0	333.4	331.6
Food & beverage		23.2
Casino		347.4
Other		4.8
Promotional allowances		52.9
Revenue growth	-100.0%
Cost of goods sold [+]	13.8	119.2	37.5
Food and beverage costs		18.5
Direct hotel costs		9.2
Occupancy costs		20.2
Casino costs		80.5
Gross profit	-13.8	214.1	294.1
Gross margin		64.2%	88.7%
Selling, general and administrative [+]		54.4	41.6
Sales and marketing		8.3
General and administrative	0.0	46.1	41.6
Other operating expenses	-4.4	84.4	206.4
EBITDA [+]	22.9	75.4	64.7
EBITDA growth	-69.7%
EBITDA margin		22.6%	19.5%
Depreciation and amortization	32.3	37.3	18.6
EBIT [+]	-9.4	38.1	46.2
EBIT growth	-124.7%
EBIT margin		11.4%	13.9%
Non-recurring items [+]	13.8
Asset impairment	13.8
Interest expense		50.2	69.8
Interest expense		50.2	69.8
Other income (expense), net [+]	-7.5	-8.1	-41.5
Amortization of financing costs and debt discount	-7.5
Other	-7.5	-1.2
Pre-tax income	-30.7	-20.2	-65.1
Income taxes	-6.9	4.7	0.8
Tax rate	22.6%
Net income	-41.0	-42.0	-65.9
Net margin		-12.6%	-19.9%

Basic EPS [+]	($274.64)	($295.21)
Growth	-7.0%
Diluted EPS [+]	($274.64)	($295.21)
Growth	-7.0%

Shares outstanding (basic) [+]	0.1	0.1
Growth	4.7%
Shares outstanding (diluted) [+]	0.1	0.1
Growth	4.7%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.