Sun International Announces Fourth Quarter Earnings

Company Press Release: Sun International Hotels Limited

January 20, 2000
PARADISE ISLAND, The Bahamas -- Sun International Hotels Limited (NYSE: SIH) reported income for the fourth quarter of $11.3 million, compared to $12.9 million for the same period last year, before pre-opening expenses. Fully diluted earnings per share for the quarter were $0.34 compared to $0.38 for the same period last year, before pre-opening expenses. For the year ended December 31, 1999, the Company achieved income before pre-opening expenses of $75.2 million versus $83.7 million in the previous year. Fully diluted earnings per share for 1999, before pre-opening expenses, were $2.21 compared to $2.46 for last year.

Paradise Island

The Company's flagship Paradise Island operations generated earnings before interest, taxes, depreciation, amortization and pre-opening expenses (``EBITDA'') of $28.9 million in the quarter, including a business interruption insurance recovery of $12.0 million related to Hurricane Floyd. In the same period last year, the Paradise Island operations generated EBITDA of $11.9 million.

The business interruption insurance recovery has been agreed with the loss adjusters appointed by the Company's insurers. No further business interruption recoveries are anticipated with respect to Hurricane Floyd. The rectification of hurricane property damage, at both Atlantis and the Ocean Club, is now effectively complete.

Despite the effects of Hurricane Floyd, Atlantis achieved an average occupancy of 74% for the quarter and recorded an average room rate of $204, an increase of 8% over the same period last year.

The Paradise Island operations achieved EBITDA for the year of $133.2 million, compared to $58.1 million in 1998. This increase of 129% reflected the substantial contribution from Atlantis' new 1,201-room Royal Towers complex, new casino and associated recreational and entertainment facilities, which opened in late 1998. For the year, Atlantis achieved an average occupancy of 81% at an average room rate of $211, an increase of 13% above the average room rate achieved in 1998.

The Ocean Club, the Company's 59-room boutique hotel on Paradise Island, which had been closed due to Hurricane Floyd, re-opened as anticipated on December 22, 1999. During the quarter, construction commenced on a 50-room expansion, which is expected to be completed in the second quarter of 2000.

Atlantic City

Resorts Casino Hotel generated EBITDA of $0.9 million for the quarter, compared to $4.2 million for the same period last year. Gaming revenues for the quarter were comparable to the prior year but marketing expenditures at the property were increased to drive gaming revenues. During the quarter, the Atlantic City gaming market grew by 3% over the previous year. Resorts Casino Hotel, reported EBITDA of $16.3 million for the year, compared to $34.2 million in 1998. The property did not recover business levels it had lost while under reconstruction in the first half of 1999.

Connecticut

The Mohegan Sun Casino generated earnings before interest, taxes, management fees, depreciation and bingo (``Adjusted EBITDA'') of $52.6 million, a 2% increase over the same period last year. The overall Connecticut gaming market continued to demonstrate good growth in the quarter, with slot revenues increasing by 10% over the same period last year.

Through December 31, 1999, the Mohegan Sun Casino was managed by Trading Cove Associates, a partnership in which the Company has a 50% interest. The Company's share of management fees was $8.9 million and $33.2 million for the quarter and the year to date, respectively. In exchange for relinquishing its rights under its existing agreements, effective January 1, 2000, Trading Cove Associates will receive annual payments of 5% of gross revenues of the Mohegan Sun Resorts Complex.

Other Matters

The Company has applied for the necessary gaming licenses in Nevada in order to complete the previously announced acquisition of the Desert Inn in Las Vegas. This process is not expected to be complete until the second half of 2000.

The Company has furnished its quarterly results to the Securities and Exchange Commission.

Inquiries should be directed to John Allison, Executive Vice President - Chief Financial Officer, of Sun International Hotels Limited at (954) 713- 2500.

This press release contains forward-looking statements, which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from the forward-looking statements.

(Condensed Consolidated Statements of Operations and Summary Segment Data follow)

                       Sun International Hotels Limited
                             Summary Segment Data
                                (In Millions)
                                 (Unaudited)

                              For the Three Months      For the Twelve Months
                               Ended December 31,         Ended December 31,
                              1999          1998         1999          1998
    Paradise Island Operations
      Gross revenues         104.8          62.6        440.9         243.7
       Casino                 28.7          23.4        130.5          84.6
       Hotel (1)              64.1          39.2        296.1         159.1
       Insurance Recovery       12                       14.2

     EBITDA                   28.9          11.9        133.2          58.1

     Atlantis
      Occupancy rate           74%           78%          81%           87%
      Average room rate      $204 0         $189        $ 211         $ 187

    Mohegan Sun Casino (2)
     Gross revenues          199.5           181        771.6         674.5
      Casino                 165.4 0       152.7        653.8         576.7
      Other                   34.1 0        28.3        117.8          97.8

     Adjusted EBITDA (3)      52.6          51.7        239.5         216.7

    Resorts Casino Hotel
     Gross revenues             64            65        269.8           289
      Casino                  52.4 0        52.4        221.1         234.7
      Hotel                   11.6 0        12.6         48.7          54.3

     EBITDA (4)                0.9           4.2         16.3          34.2

(1) Excludes results of the Company's wholly owned tour operator.
(2) Managed by a partnership in which the Company holds a 50% interest.
(3) Earnings before interest, taxes, depreciation, management fees and bingo.
(4) Excludes pre-opening expenses in 1999 of $0 and $5.4 million for the 3 month and 12 month periods, respectively.
SOURCE: Sun International Hotels Limited


                 Condensed Consolidated Statements of Operations
                 (In Thousands of Dollars Except Per Share Data)
                                   (Unaudited)


                                 For the Three Months  For the Twelve Months
                                   Ended December 31,     Ended December 31,

                                         1999      1998       1999       1998

     Revenues:
    Casino and resort revenues       $157,006  $127,660   $696,517  $532,736
    Less: promotional allowances     (12,263)   (9,545)   (50,240)   (40,792)
                                      144,743   118,115    646,277   491,944
    Tour operations                     7,130     4,467     28,714    14,757
    Management and other fees          13,118    10,575     46,898    40,645
    Insurance recovery                 12,009       ---     14,209       ---
    Real estate related                   ---       ---        ---       754
    Other                                 728       706      2,869     2,778
                                      177,728   133,863    738,967   550,878


     Expenses:
    Casino and resort expenses        102,513    85,446    423,869   337,142
    Tour operations                     6,375     4,631     27,816    14,653
    Selling, general and
     administrative                    27,619    18,143     93,962    70,024
    Corporate expenses                  3,606     4,417     16,260    18,811
    Depreciation and amortization      14,297     8,941     57,230    32,081
    Pre-opening expenses                  ---    25,961      5,398    25,961
                                      154,410   147,539    624,535   498,672

     Operating income                  23,318  (13,676)    114,432    52,206

     Other income and expenses:
    Interest income                     3,231     3,280     12,725    15,651
    Interest expense, net
     of capitalization               (13,513)   (2,066)   (50,699)    (4,516)
    Equity in earnings of
     associated company                   928     1,689      2,628     2,730
    Other, net                          (805)     (316)         60      (316)

     Income before income taxes        13,159  (11,089)     79,146    65,755

     Provision for income taxes       (1,847)   (2,013)    (9,324)    (8,009)

     Net income                       $11,312 $(13,102)    $69,822   $57,746

     Diluted earnings per share         $0.34   $(0.39)      $2.05     $1.70

     Weighted average number
     of shares outstanding (1)         33,170    33,500     34,005    34,034


     (1)Includes the effect of outstanding stock options.

SOURCE: Sun International Hotels Limited