FY Ending March 2019 1st Quarter Appendix August 2, 2018 [Disclaimer] The contents of this material and comments made during the questions and answers etc of this briefing session are the judgment and projections of the Company’s management based on currently available information. These contents involve risk and uncertainty and the actual results may differ materially from these contents/comments. © SEGA SAMMY HOLDINGS INC. All Rights Reserved. Consolidated Income Statements (Summary) (JPY Billion) 2018/3 2019/3 Through Through Through Full Year 1Q 2Q 3Q 4Q 1Q Forecast Sales 107.2 194.7 260.8 323.6 68.8 390.0 Pachislot and Pachinko Machines 54.9 88.3 95.4 105.6 21.5 122.0 Entertainment Contents 50.2 101.5 157.9 208.0 45.0 258.0 Resort 2.0 4.7 7.3 9.9 2.3 10.0 Operating Income 16.6 26.8 25.6 17.7 0.9 21.0 Pachislot and Pachinko Machines 15.1 21.4 15.1 11.9 1.7 18.5 Entertainment Contents 3.7 10.1 17.2 14.8 1.6 13.5 Resort -0.7 -1.2 -1.8 -2.5 -0.6 -3.0 Other / Elimination -1.5 -3.4 -4.9 -6.5 -1.8 -8.0 Operating Income Margin 15.5% 13.8% 9.8% 5.5% 1.3% 5.4% Non-operating income 1.1 1.8 3.1 3.2 0.7 1.5 Non-operating expenses 1.5 3.3 4.4 6.4 0.9 6.5 Ordinary Income 16.2 25.2 24.3 14.5 0.6 16.0 Extraordinary income 0.5 0.8 0.8 0.9 0.0 1.0 Extraordinary Loss 0.3 0.4 0.7 3.1 0.0 - Income before income taxes 16.4 25.6 24.4 12.4 0.7 17.0 Profit attributable to owners of parent 11.5 17.7 13.7 8.9 0.3 12.0 Dividends per share (JPY) - 20.00 20.00 40.00 - 40.00 Earnings per share (JPY) 49.22 75.78 58.68 38.10 1.44 51.20 Net Assets per share (JPY) 1,353.20 1,380.42 1,339.46 1,313.90 1,296.55 - -2- Costs and Expenses (JPY Billion) 2018/3 2019/3 Through Through Through Full Year 1Q 2Q 3Q 4Q 1Q Forecast R&D Expense / Content 15.3 30.7 45.5 62.0 14.1 73.3 Production Expense Pachislot and Pachinko Machines 4.5 9.7 13.8 17.3 3.5 18.4 Entertainment Contents 10.8 21.1 31.7 44.9 10.6 54.9 Resort 0.00.00.00.10.00.0 Other / Elimination 0.0 -0.1 0.0 -0.3 0.0 0.0 Cap-ex 5.0 10.3 16.2 24.1 6.4 32.1 Pachislot and Pachinko Machines 1.01.92.73.60.87.6 Entertainment Contents 3.6 7.3 11.8 17.2 4.2 20.4 Resort 0.31.01.51.90.00.5 Other / Elimination 0.10.10.21.41.43.6 Depreciation 4.2 8.2 12.2 16.2 3.9 14.8 Pachislot and Pachinko Machines 1.52.84.15.31.14.1 Entertainment Contents 2.24.56.79.02.38.7 Resort 0.20.50.71.00.21.2 Other / Elimination 0.30.40.70.90.30.8 Advertising 3.2 7.8 11.7 15.4 3.3 22.1 Pachislot and Pachinko Machines 0.41.11.51.90.42.8 Entertainment Contents 2.5 5.4 8.6 11.8 2.6 17.4 Resort 0.10.20.30.40.00.3 Other / Elimination 0.21.11.31.30.31.6 -3- Consolidated Balance Sheet (Summary) (JPY billion) 【 Assets 】 【 Liabilities and Net Assets 】 As of end of As of end of As of end of As of end of Account Change Account Change March 2018 June 2018 March 2018 June 2018 Cash and Deposits 157.8 97.3 -60.5 Accounts Payable 21.7 29.2 +7.5 Accounts Receivable 29.3 34.0 +4.7 Corporate Bonds 10.0 20.0 +10.0 Securities 24.6 62.1 +37.5 Short Term Borrowings 15.8 15.8 - Inventories 40.5 51.6 +11.1 Other 36.9 31.7 -5.2 Other 20.1 20.3 +0.2 Total Current Liabilities 84.4 96.7 +12.3 Total Current Assets 272.3 265.3 -7.0 Corporate Bonds 22.5 12.5 -10.0 Tangible Fixed Assets 78.1 78.8 +0.7 Long Term Debt 38.6 38.6 - Intangible Fixed Assets 23.4 23.4 - Other 17.4 18.0 +0.6 Investment Securities 70.2 75.8 +5.6 Total Noncurrent Liabilities 78.5 69.1 -9.4 Other 29.4 29.1 -0.3 Total Liabilities 163.0 165.8 +2.8 Shareholders Equity 299.6 295.3 -4.3 Total accumulated other comprehensive income 8.2 8.5 +0.3 Warrants 0.8 0.9 +0.1 Non-controlling intesrests 1.6 1.7 +0.1 Total Noncurrent Assets 201.1 207.1 +6.0 Total Net Assets 310.4 306.6 -3.8 Total Assets 473.4 472.4 -1.0 Total Liabilities and Net Assets 473.4 472.4 -1.0 -4- Relocation Expenses One-off expenses of relocation Impact (FY Ending March 2019 1Q) (JPY Billion) 1Q Operating Income one-off expenses of 1Q Operating Income (Before consideration) relocation (After consideration) Total 2.4 -1.5 0.9 Pachislot and Pachinko Machines 2.1 -0.4 1.7 Entertainment Contents 2.3 -0.7 1.6 Resort -0.6 0.0 -0.6 Other / Elimination -1.4 -0.4 -1.8 (For reference) One-off expenses of relocation Impact (FY Ending March 2019) (JPY Billion) Operating Income one-off expenses of Operating Income (Before consideration) relocation (After consideration) Total 28.5 -7.5 21.0 Pachislot and Pachinko Machines 20.1 -1.6 18.5 Entertainment Contents 18.5 -5.0 13.5 Resort -3.0 0.0 -3.0 Other / Elimination -7.1 -0.9 -8.0 *No incurrence of relocation expenses expected for FY ending March 2020 -5- Segment Results: Pachislot and Pachinko Machines (JPY Billion) 2018/3 2019/3 Through Through Through Full Year 1Q 2Q 3Q 4Q 1Q Forecast Sales 54.9 88.3 95.4 105.6 21.5 122.0 Pachislot 10.2 32.3 32.4 36.0 3.1 39.1 Pachinko 41.1 48.8 52.2 55.3 13.9 71.2 Other / Elimination 3.6 7.2 10.8 14.3 4.5 11.7 Operating Income 15.1 21.4 15.1 11.9 1.7 18.5 Operating Income Margin 27.5% 24.2% 15.8% 11.3% 7.9% 15.2% Pachislot Number of Titles 3 titles 8 titles 8 titles 9 titles 1 title 9 titles Unit Sales(unit) 25,440 75,380 75,590 85,041 9,073 103,000 Pachinko Number of Titles 2 titles 4 titles 5 titles 5 titles 1 title 9 titles Unit Sales(unit) 97,499 119,312 129,778 140,013 40,997 201,000 Board + Frame 83,178 92,344 95,912 97,655 13,908 94,500 Board 14,321 26,968 33,866 42,358 27,089 106,500 -6- Segment Results: Pachislot and Pachinko Machines New title ■Major Titles launched in 1Q and titles to be launched in and after 2Q Specification changed title 2019/3 1Q 2Q~ Pachislot Hokuto No Ken Pachislot ARPEGGIO OF BLUE STEEL Full-scale sales of No. 6-type Syura no kuni hen Rasetsu ver. -ARS NOVA- Mental Model ver. will commence in 2H A-SLOT Twin Angel Pachislot DISC UP BREAK Pachislot Pachinko CR Nisemonogatari Pachinko CR The Seven Deadly Sins Pachinko CR Hokuto No Ken 7 Pachinko CR Shin Hokuto Muso Hyakuretsuranbu Chapter 2 Pachinko Dejihane CRA Nisemonogatari 2019/3 1Q Major titles and number of units sold Pachislot title Total sales Installed From Pachinko title Total sales Installed From Pachislot Hokuto No Ken Pachinko CR Hokuto No Ken 7 7,448 units May 22,775 units June Syura no kuni hen Rasetsu ver. Hyakuretsuranbu Pachinko CR Nisemonogatari 18,144 units April -7- Segment Results: Entertainment Contents Business (JPY Billion) 2018/3 2019/3 Through Through Through Full Year 1Q 2Q 3Q 4Q 1Q Forecast Sales 50.2 101.5 157.9 208.0 45.0 258.0 Digital Games 9.5 19.3 28.9 38.5 9.0 70.0 Packaged Games 14.4 27.1 45.9 57.0 12.3 62.0 Amusement Machine Sales 10.4 22.6 33.9 47.1 9.6 58.0 Amusement Center Operations 9.0 19.6 29.2 39.0 9.4 39.0 Animation / Toy 5.1 10.3 16.9 22.5 3.6 26.0 Other / Elimination 1.8 2.6 3.1 3.9 1.1 3.0 Operating Income 3.7 10.1 17.2 14.8 1.6 13.5 Digital Games 1.2 2.0 3.3 3.3 -0.4 9.0 Packaged Games 1.3 3.5 7.5 6.5 2.6 7.0 Amusement Machine Sales 0.5 2.4 3.6 2.7 0.2 0.0 Amusement Center Operations 0.4 1.7 2.2 2.7 0.5 2.0 Animation / Toy 0.1 0.7 1.6 2.0 -0.3 2.0 Other / Elimination 0.2 -0.2 -1.0 -2.4 -1.0 -6.5 Operating Income Margin 7.4% 10.0% 10.9% 7.1% 3.6% 5.2% Domestic Facilities 190 189 191 189 189 189 Same Store Sales Comparisons 100.1% 101.5% 102.1% 101.9% 104.2% 100.5% -8- Segment Results: Entertainment Contents Business 2018/3 2019/3 1Q 2Q 3Q 4Q 1Q Sales（JPY Billion） 9.5 9.8 9.6 9.6 9.0 Domestic Average MAU(Thousands, 3 months average)*1 3,440 3,310 3,220 2,910 6,880 ARPMAU (JPY) *2 2,502 2,435 2,321 2,502 1,123 Share of sales for top 3 titles *3 59.6% 57.7% 51.5% 53.9% 46.2% Overseas Composition ratio of sales 10.4% 10.7% 16.1% 16.3% 11.5% Other indicators Number of Titles(Domestic) 25 21 22 23 25 Number of New Titles(Domestic) 10113 Ratio of advertising expense to net sales *4 8.2% 11.2% 10.1% 9.5% 11.7% Only free-to-play titles are covered for the calculation of Number of titles under service, Domestic MAU, Domestic ARP MAU and Number of downloads.