Sun International Hotels Limited
                              Summary Segment Data
                  (Dollars In Millions Except Room Statistics)
                                   (Unaudited)


                                                     For the Three Months
                                                        Ended March 31,
                                                     2002              2001
    Paradise Island operations
        Gross revenues (1)                          $143.8            $151.8
          Casino                                      37.0              42.4
          Hotel (2)                                  106.8             109.4

        EBITDA (3)                                   $51.2             $50.8

        Atlantis
          Occupancy                                    85%               90%
          ADR                                         $284              $284
          RevPar                                      $240              $256

        Ocean Club
          Occupancy                                    71%               73%
          ADR                                         $865              $739
          RevPar                                      $612              $542

    Online gaming operations
        Gross revenues                                $0.1               $--

        EBITDA loss (4)                              $(2.1)              $--


     (1) The three month period of 2001 excludes revenues of $4.9 million
         from Ocean Club Estates lot sales
     (2) Excludes results of the Company's wholly owned tour operator.
     (3) The three month period of 2001 excludes a gain of $3.6 million from
         Ocean Club Estates lot sales and pre-opening expenses of
         $1.5 million.
     (4) Costs related to online gaming in the three-month period of 2001
         was comprised of pre-opening expenses of $1.7 million


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


                                                    For the Three Months
                                                        Ended March 31,
                                                     2002              2001
                                                          (Unaudited)
     Revenues:
          Casino and resort revenues               143,924           $151,793
          Less: promotional allowances              (7,001)            (8,801)
                                                   136,923            142,992
          Tour operations                           10,053             10,626
          Management and other fees                  8,900             10,116
          Real estate related                           --              4,864
          Other                                      1,168                771
                                                   157,044            169,369

     Expenses:
          Casino and resort expenses                66,959             71,936
          Tour operations                            8,536              9,398
          Selling, general and
           administrative                           22,575             21,727
          Real estate related                           --              1,266
          Corporate expenses                         6,805              5,992
          Depreciation and amortization             13,654             11,505
          Pre-opening expenses                          --              3,257
                                                   118,529            125,081

     Operating income                               38,515             44,288

     Other income and expenses:
          Interest income                              908              2,749
          Interest expense, net of
           capitalization                          (10,654)           (14,210)
          Equity in earnings of
           associated companies, net                 1,263              1,823
          Other, net                                  (130)                --

     Income before income taxes                     29,902             34,650

     Income tax provision                             (292)            (1,427)

     Net income                                    $29,610            $33,223

     Diluted earnings per share                      $1.04              $1.21

     Weighted average number of shares
      outstanding - diluted                         28,402             27,410