Kerzner International Limited
                Consolidated Statements of Operations
           (In Thousands of Dollars Except Per Share Data)

                           		For the Three Months     	For the Six Months
                              		Ended June 30,         		Ended June 30,
                         		 ---------------------- 		---------------------
                            		 2002       2001      	 	2002       	2001
                          		----------- ---------- 		---------- ----------
                               	 	(Unaudited)           		(Unaudited)
Revenues:
 Casino and resort
  revenues                 		$ 133,400  $ 136,153 		 $ 277,324  $ 287,946
 Less: promotional
  allowances                 	 (5,543)    (5,663)  		 (12,544)   (14,464)
                          		----------- ----------		 ---------- ----------
                             		127,857    130,490    		264,780    273,482
 Tour operations             	 10,047     10,085     		20,100     20,711
 Management and other fees    	11,216      8,207     		20,116     18,323
 Real estate related        	       -        2,893          		-               7,757
 Insurance recovery            	1,100          -      		1,100          -
 Other                         		1,094        993      		2,188      1,764
                          		----------- ---------- 		---------- ----------
                             		151,314    152,668    		308,284    322,037
                          		----------- ---------- 		---------- ----------
Expenses:
 Casino and resort expenses   	69,248     68,643    		136,207    140,579
 Tour operations               	8,998      8,643    		 17,534     18,041
 Selling, general and
  administrative              	21,243     20,901     		43,818     42,628
 Real estate related        	       -         1,045         		 -                 2,311
 Corporate expenses            	9,060      6,221    		15,852     12,213
 Depreciation and
  amortization                	13,385     12,611     		27,039     24,116
 Pre-opening expenses           	   -      1,098         		 -                4,355
                          		----------- ---------- 		---------- ----------
                             		121,934    119,162   		 240,450    244,243
                          		----------- ---------- 		---------- ----------

Operating income              	29,380     33,506     		67,834     77,794

Other income and expenses:
 Interest income                 	35      1,521      		1,443      4,270
 Interest expense, net of
  capitalization            	 (10,260)   (12,626)   		(20,914)   (26,836)
 Equity in earnings of
  associated companies,
  net                           		 565        981      		1,828      2,804
 Gain on settlement of
  territorial dispute         	5,069          -      		5,069          -
 Other, net                     	 (13)       (60)       		(82)       (60)
                          		----------- ----------		 ---------- ----------
Income before income
 taxes and extraordinary
 item                        		 25,276     23,322    		 55,178     57,972

Income tax provision           	 (498)    (1,527)      		(790)    (2,954)
                         		 ----------- ---------- 		---------- ----------
Income before
 extraordinary item           	24,778     21,795     		54,388     55,018

Extraordinary loss on early
 extinguishment of debt, net
 of benefit for income
 taxes                       		(15,006)         -    		(15,006)         -
                         		 ----------- ---------- 		---------- ----------
Net income                  	 $ 9,772   $ 21,795   		$ 39,382   $ 55,018
                         	 =========== ========== 		========== ==========

Diluted net income per share:
 Income before
  extraordinary item         	 $ 0.86     $ 0.78    		 $ 1.91     $ 1.99
 Extraordinary loss on
  early extinguishment
  of debt                   		 $ (0.52)       $ -    		$ (0.53)       $ -
                          		----------- ---------- 		---------- ----------
Net income per share          	$ 0.34     $ 0.78     		$ 1.38     $ 1.99

Weighted average number
 of shares outstanding -
 diluted                      		28,799     27,931     		28,454     27,685


                    Kerzner International Limited
                         Summary Segment Data
                            (In Millions)
                             (Unaudited)

                                          	For the          		For the
                                       	Three Months       		Six Months
                                       	Ended June 30,   		Ended June 30,
                                     			---------------------------------
                                        	2002    2001     		2002    2001
                                    			 ---------------------------------
Paradise Island:
  Gross revenues (1)                	 $ 133.2 $ 136.1  		$ 277.0 $ 287.9
    Casino                              	28.8    31.4     		65.8    73.8
    Hotel (2)                          	104.4   104.7    		211.2   214.1

  EBITDA (3)                         	 $ 41.6  $ 42.5   		$ 92.8  $ 93.3

  Atlantis
    Occupancy rate                        86%     89%      		85%     90%
    ADR                                	$ 262   $ 261    		$ 273   $ 273
    RevPar                            	 $ 225   $ 233    		$ 232   $ 244

  Ocean Club
    Occupancy rate                        65%     75%      		68%     74%
    ADR                                	$ 744   $ 632    		$ 806   $ 685
    RevPar                             	$ 482   $ 473   		$ 546   $ 508

Online Gaming:
  EBITDA loss (4)                     	$ (1.7)    $ -  		 $ (3.9)    $ -


(1) The three month period presented for 2002 and 2001 excludes
revenues from Ocean Club Estates lot sales of $-0- and $2.9 million
and $1.1 million and $-0- for insurance recovery, respectively. The
six month period presented for 2002 and 2001 excludes revenues from
Ocean Club Estates lot sales of $-0- and $7.8 million and $1.1 million
and $-0- of insurance recovery, respectively.

(2) Excludes results of the Company's wholly owned tour operator.

(3) The three month period presented for 2002 and 2001 excludes a
gain from Ocean Club Estates lot sales of $-0- million and $1.8
million, respectively. The six month period of 2002 and 2001 excludes
a gain from Ocean Club Estates lot sales of $-0- million and $5.4
million, respectively and excludes pre-opening expenses of $-0-
million and $1.6 million, respectively.

(4) Costs related to Online Gaming for the three month and six
month period of 2001 was comprised of pre-opening expenses of $1.1
million and $2.8 million, respectively.

 WORKSHEET FOR SUMMARY SEGMENT DATA - PRESS RELEASE


                                     		3 Mos    3 Mos    		6 Mos   6 Mos
                                     		Ended    Ended   		 Ended   Ended
                                     		6/30/02  6/30/01  		6/30/02 6/30/01
                                    			----------------------------------

 Paradise Island Operations
   Gross revenues                   	133,212  136,153 		277,008 287,946
     Casino                          	28,768   31,445  		65,804  73,819
     Hotel (Rooms, FB, Oth C/H)     104,444  104,708 		211,204 214,127
     Red card elimination                 	-        -     		 -       -

   EBITDA                            	41,638   42,513  		92,882  93,338
     Operating earnings              	25,342   27,919  		58,264  64,979
     Depreciation add-back           12,956   12,227  		26,177  23,354
     Depreciation Adjustment              -        -    		   -       -
     Amortization ab                      8        8      			16      16
     Management fee ab                3,412    4,208   		8,566   8,887
     Red card elimination                 -        -    			   -       -
     Pre-opening                          -        -     			  -   1,548
     Less O.C Estates                   (80)  (1,849)   		(141) (5,446)