Edcon additonal disclosure including comparitive historical data Edcon Holdings Limited Incorporated in the Republic of South Africa Registration number 2006/036903/06 Company code: BIEDC1 (“Edcon”) Additional disclosure including comparative historical data On the 24th October 2013, Edcon released its preliminary financial results for the 13-week period ended 28 September 2013. This included a change to pro forma adjusted EBITDA as it relates to the sale of the trade receivables book from adjusting for the “percentage of the book actually sold” - which requires a constant updating of comparatives, to adjusting for “100% of the book” - ensuring reported numbers remain comparable in the future. To this end the financial year 2013 pro forma adjusted EBITDA numbers, adjusting for 100% of the book, are disclosed by quarter below: 13 52 52 13 13 13 52 13 weeks weeks weeks weeks weeks weeks weeks weeks ended ended ended ended ended ended ended ended 29 2 Apr 31 Mar 30 Jun 29 Dec 30 Mar 30 Mar 29 Jun Sept 2011 2012 2012 2012 2013 2013 2013 (R millions) 2012 Adjusted 3 624 4 041 852 728 1 361 390 3 331 715 EBITDA* Net income from (1 040 (1 197 previous (245) (364) (93) (36) (738) 3 ) ) card programme Net income from new 314 227 62 76 15 14 167 9 card programme Pro forma 2 3 adjusted 669 440 1 283 368 2 760 727 898 071 EBITDA LTM Adjusted 2 818 EBITDA Permanent 226 adjustments LTM Pro forma 3 044 Adjusted EBITDA * Adjusted EBITDA for FY13 has been changed to include the results of Edgars Zimbabwe. Due to the negligible impact of our consolidation of Edgars Zimbabwe (which contributes less than 5% to Adjusted EBITDA), we have not made adjustments to our historical consolidated financial information for fiscal year 2011 and 2012 while 1Q:FY14 reported includes Edgars Zimbabwe. As of 28 September 2013, Edcon has drawn R1,406 million under our super senior revolving credit facility. 6 November 2013 Debt Sponsor Rand Merchant Bank (A division of FirstRand Bank Limited) Date: 06/11/2013 05:02:00 Produced by the JSE SENS Department. The SENS service is an information dissemination service administered by the JSE Limited ('JSE'). The JSE does not, whether expressly, tacitly or implicitly, represent, warrant or in any way guarantee the truth, accuracy or completeness of the information published on SENS. The JSE, their officers, employees and agents accept no liability for (or in respect of) any direct, indirect, incidental or consequential loss or damage of any kind or nature, howsoever arising, from the use of SENS or the use of, or reliance on, information disseminated through SENS.