Unaudited interim results announcement for the six month period ended 30 June 2019 SUN INTERNATIONAL LIMITED Registration number: 1967/007528/06 Share code: SUI ISIN: ZAE 000097580 Introduction Unaudited interim results announcement for the six month period ended 30 June 2019 Despite the difficult political landscape and a challenging operating environment, the group's South African operations achieved 2% growth in income and 4% in adjusted EBITDAR. The margin improvement achieved was through a dedicated focus on efficiencies, cost containment and enhancing the guest experience. In South Africa, we concluded agreements that will result in an increase in our equity interest in Sibaya and Sun Slots as follows: - We will increase our interest in Sibaya by 22.4% and mancos for a total consideration of R540 million resulting in our interest in Sibaya increasing to 87.2%; and - We will increase our interest in Sun Slots by 30% for a consideration of R504 million resulting in Sun Slots becoming a wholly-owned subsidiary. Both Sibaya and Sun Slots have been trading well with the above transactions being concluded at attractive valuations and at levels where they will be earnings and cash flow enhancing. We completed the restructure of the Carousel at the end of May 2018 and will shortly complete the restructure of the Boardwalk. Our Wild Coast land claim was finally settled and we submitted our bid for renewal of the licence. The Eastern Cape Gambling Board has extended the existing Wild Coast Casino licence for six months to 28 February 2020. Growth expectations in the Latam countries in which we operate have been subdued although GDP growth of around 3% for both Chile and Peru is still anticipated. Income from Latam was up by 17% and adjusted EBITDA (excluding IFRS 16) up by 1%. However, on a comparable basis, income was in line with the prior period and adjusted EBITDA decreased by 7%. In Latam, we will be disposing of a 14.94% interest in Sun Dreams for US$86 million, thereby reducing our equity interest to 50%. We continued to reduce our debt levels with South African debt down from R9.2 billion as at 31 December 2018 to R8.8 billion and our bank debt covenant of debt to adjusted EBITDA down from 3.0 to 2.8 times. The group continues to trade within its debt covenant levels and has unutilised borrowing facilities of R1.3 billion plus available cash balances of R429 million from continued operations. The group's statement of financial position remains resilient and the operations continue to generate strong cash flows. Significant reporting changes Our results were impacted by the accounting for the disposal of a 14.94% interest in Sun Dreams in terms of IFRS 5: Non-Current Assets Held for Sale and Discontinued Operations wherein the group's entire investment in Sun Dreams has been treated as a discontinued operation and the adoption of IFRS 16: Leases. South Africa Income from our South African operations was up by 2% from the prior period to R5.5 billion with adjusted EBITDAR up by 4% to R1.5 billion reflecting a EBITDAR margin of 27%. Given the difficult trading environment, management continued its focus on maximising efficiencies and reducing costs with this effort reflected in the improved margin. The current period also had the full impact of the 1% increase in the VAT rate, which was increased in April 2018. Time Square, Sibaya and Sun Slots performed well with income increasing by 15%, 6% and 13% respectively. SunBet improved significantly with income up by 146% and EBITDAR at R20 million from R2 million in the prior period. Disappointingly, Sun City (6%), Wild Coast (9%), Windmill (9%) and the Maslow (9%) experienced declining income. Excluding the depreciation of R29 million relating to the right of use assets from capitalised leases, depreciation and amortisation was down by 2%. Property and equipment rentals for the six-month period ended 30 June 2019 of R54 million were capitalised in terms of IFRS 16: Leases. Interest charges were down R90 million due primarily to the prior period's rights offer as well as cash flow from operations having reduced debt levels. This was offset in part by an interest charge of R37 million relating to the capitalised leased assets. The net impact of the capitalisation of the leased assets was a charge of R12 million before tax. Although still high, the effective tax rate reduced from 60% to 46% due to the rights offer proceeds being used to reduce Time Square debt and reduced losses from Time Square where no tax relief is currently being accounted for against the losses. Latam Income from our Latam operations was up by 17% from the prior period to R2.8 billion with adjusted EBITDA (excluding IFRS 16 adjustments) up by 1% to R638 million. These results are not directly comparable to the prior period due to the acquisitions of Thunderbird Resorts in Peru in April 2018 and the Park Hyatt Hotel and Casino in Mendoza, Argentina in July 2018. On a comparable basis income was in line with the prior period at R2.4 billion with adjusted EBITDA down by 7% to R606 million. Financial overview Nigeria and South Africa Latam Swaziland Total R million % 2018 % 2018 % 2018 % 2018 2019 2019 2019 2019 Income 5 526 2 5 405 2 783 17 2 382 156 3 152 8 465 7 7 939 Adjusted EBITDA (excluding IFRS 16) 1 426 3 1 379 638 1 631 (8) (33) (6) 2 056 3 2 004 Adjusted EBITDA 1 480 7 1 379 668 6 631 (8) (33) (6) 2 140 7 2 004 Adjusted operating profit 900 11 814 370 (6) 393 (24) (9) (22) 1 246 5 1 185 Profit before tax 440 43 308 246 (27) 337 (47) (15) (41) 639 6 604 Profit after tax 258 91 135 150 (40) 250 (44) (19) (37) 364 5 348 Group adjusted headline earnings 107 +100 4 88 (32) 130 (23) (21) (19) 172 50 115 Basic earnings per share (cents) 132 21 109 Diluted basic earnings per share (cents) 132 (1) 133 Headline earnings per share (cents) 128 4 123 Diluted adjusted headline earnings per share (cents) 136 30 105 Dividends per share - - - Outlook With an uncertain international environment and the local economy under pressure, combined with weak local business confidence, we do not anticipate an improvement in trading conditions in the short term. Notwithstanding the subdued trading conditions, management will continue to focus on its key strategic objectives and optimising the business. We will place emphasis on improving our operations and guest experience and will continue to take the necessary action on loss-making entities. Time Square is expected to gain further market share and grow income and adjusted EBITDA and we will focus on growing our alternate gaming business. Sun Dreams management is focusing on improving the performance in the second half of 2019 and will leverage off Chile and Peru's positive GDP growth forecast. We continue working on the IPO of Sun Dreams in Chile, exploring further growth opportunities in Latam, including in the online space, where a number of countries are going through the process of regulating this industry. FURTHER INFORMATION This short-form announcement is the responsibility of the directors and is only a summary of the information contained in the full announcement. Any investment decision should be based on the full announcement published on Sun International's website and on the SENS link below. Only the short form announcement will be available on SENS. The full announcement will be available on the link www.suninternational.com or through this link https://senspdf.jse.co.za/documents/2019/jse/isse/SUI/interim.pdf The full announcement is also available at our registered office for inspection, at no charge, during office hours. Copies of the full announcement may be requested by contacting investor.relations@ za.suninternational.com. SPONSOR: Investec Bank Limited www.suninternational.com Date: 02/09/2019 08:00:00 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.