Kerzner Announces Second Quarter Results

Recurring Income Increases to $21.5 Million From $21.0 Million

Expansion of Its Luxury Resort Business

Press Release: Kerzner International Limited
August 14, 2002
PARADISE ISLAND, The Bahamas -- Kerzner International Limited (NYSE:KZL; formerly known as Sun International Hotels Limited) reported recurring income for the quarter, adjusted for non-recurring items and operating results from its recently launched Kerzner Interactive (formerly known as SunOnline) internet gaming operations, of $21.5 million compared to recurring earnings of $21.0 million in the same period last year. On this basis, earnings per share for the period were $0.75, equal to the same period last year. Non-recurring items in 2002 include a $15.0 million extraordinary loss from the early extinguishment of debt, partially offset by a $5.1 million net gain on the settlement of a previous territorial dispute with Kersaf Investments Limited. Non-recurring items in 2001 included pre-opening expenses and sale of real estate at the Company's Paradise Island operations.

The Company reported EBITDA for the quarter, excluding Kerzner Interactive, of $44.5 million as compared to $45.4 million in the same period last year. Butch Kerzner, President of the Company commented, "Atlantis continues to demonstrate its resilience in a difficult overall travel market and achieved a small improvement in average room rate over the previous year. The property is benefiting from the significant marketing efforts that have helped establish Atlantis as a strong consumer brand within the traveling public. Further, the property has benefited from a deliberate effort over the last few years to broaden its source markets as defined by geographic origin." Results improved sequentially by month beginning with a somewhat slower April, which did not benefit from Easter as it fell in March this year. The property returned to 2001 trading levels in May and was up over the prior year in June.

The Company recorded net income, after non-recurring items, in the quarter of $9.8 million, compared to net income of $21.8 million for the same period last year. On this basis, fully diluted earnings per share for the quarter were $0.34 compared to $0.78 for the same period last year.

As previously announced, on February 15, 2002, the Company had agreed to sell 50% of Kerzner Interactive to Station Casinos, Inc. ("Station"). The two companies have restructured this agreement such that Station now has acquired an option from the Company to buy a 50% interest in its online operations. The operating loss of $1.8 million from the online operations was in line with management's expectations for the quarter and slightly lower than such losses in the first quarter of this year.

Paradise Island

During the quarter, the Company's Paradise Island operations achieved gross revenues of $133.2 million, 78% of which were generated by hotel and resort operations and 22% by the casino. Also during the quarter, the Company's Paradise Island operations achieved EBITDA of $41.6 million compared to $42.5 million achieved during the same period last year. Paul O'Neil, CEO of the Paradise Island business, commented, "We are very pleased with the outstanding performance of the operations for this year. Against the backdrop of a challenging travel environment, the business achieved EBITDA for the first six months of $92.8 million, which is almost level with the record EBITDA achieved last year of $93.3 million."

Atlantis' revenue per available room ("RevPar") for the quarter was approximately $225, a 4% decline from the same period last year. On a monthly basis, RevPar trends improved each month following an 11% decline in April. RevPar was flat in May and up 3% in June. For the quarter, Atlantis achieved an average occupancy of 86% at a $262 average daily room rate ("ADR").

In the Atlantis casino, slot volumes were strong in the quarter and slot win increased by 10% over the same period last year. Table volumes ("drop") decreased by 20% over the same period last year, as certain major players delayed trips to the property.

The Company's luxury resort hotel on Paradise Island, the Ocean Club, also performed well and continued to outperform other luxury resorts in its category. RevPar in the quarter increased by 2% to $482 in the current year from $473 in the same period last year.

Connecticut

Mohegan Sun reported slot revenues for the quarter of $182.4 million, which was 21% above the same period last year. This increase is primarily attributable to the opening of the Casino of the Sky, which added a total of approximately 2,500 slot machines to Mohegan Sun. Slot win per unit per day was $323 for the quarter, a 31% decline from the same period last year, which is primarily due to an increase in the number of weighted average slots to approximately 6,199 from 3,546 in the same period last year.

Mohegan Sun continues to increase its market share. While the Connecticut slots market grew by 10% over the same period last year, the property increased its market share to 47% in the quarter, up from 43% in the same period last year. The highlight of the quarter was the grand opening of the 34-story Mohegan Sun hotel, which took place from June 21 to June 23. The star-studded event was highly publicized in the media and included performances by Cher, The Blues Brothers, Rosie O'Donnell, Aretha Franklin and Ray Charles.

Trading Cove Associates, an entity 50%-owned by the Company, receives payments from the Mohegan Tribal Gaming Authority of 5% of gross operating revenues of the expanded Mohegan Sun operation.

In terms of the Company's agreements with Trading Cove Associates, the Company recorded income of $6.8 million in the quarter, compared to $6.2 million in the same period last year. In addition, the Company also recognized $2.7 million in development fees earned as a result of the Mohegan Sun expansion.

Luxury Resort Operations

In addition to its interests in the mega-resorts of Atlantis and Mohegan Sun, the Company manages eight other resort hotels in The Bahamas, Mauritius, Dubai and the Maldives. Included in these resort operations are five properties that the Company considers "luxury resorts", namely "The Ocean Club" in The Bahamas; "Le Saint Geran" and "Le Touessrok" in Mauritius; "The Royal Mirage" in Dubai; and "The Kanuhura" in the Maldives. Each one of these properties is unique and positioned at the high-end of its competitive set. These properties are either new or are undergoing extensive renovations in order to ensure that the architectural and interior elements of these hotels remain at the leading edge of the resort industry. For example, during 1999 the Company substantially demolished and redeveloped its leading 165-room hotel in Mauritius, "Le Saint Geran", and the "Ocean Club" in The Bahamas was expanded and remodeled during 2000. During this year, the 200-room Le Touessrok, which is located on one of the most unique beach sites in the world, is also being substantially rebuilt with a new contemporary design.

As stated previously, the Company intends to aggressively grow its luxury resort operations. The Company made significant progress in moving this strategy forward during the quarter. The Company will enter the Mexican market through a definitive agreement to acquire a 50% ownership stake in the 115-room Palmilla Resort for a purchase price of $38.75 million. The Palmilla Resort is a deluxe five star property located near Cabo San Lucas in Baja, Mexico that also owns and operates a 27-hole Jack Nicklaus-designed golf course. Butch Kerzner commented, "The Los Cabos market has positioned itself at the high-end of the resort market for western North America and several properties are achieving excellent room rates. The Palmilla Resort is one of the Mexican tourism industry's original "Grand Dames" and we believe that with some creative redevelopment it has enormous future potential." The property is located on an outstanding site with the most extensive beach frontage of any of the leading hotels in the destination. The property was first developed in 1956 and has gone through numerous renovations and expansions, the most recent having taken place in 1996. The Company has executed this agreement with the existing ownership group led by Goldman Sachs Emerging Markets Real Estate Fund LP and has also entered into a long-term management contract. The transaction is expected to close by the fourth quarter of 2002.

In addition to the Palmilla transaction, the Company has entered into a management and development agreement for a 100-room resort in the Maldives that is expected to open by the end of 2003. This will become the Company's second operation in the Maldives. This property enjoys an excellent location on Medhufinolhu Island within easy access of the Male International Airport. Most of the atolls within easy access of the airport are difficult to obtain for new development as they were originally built upon in the first phase of tourism development in the country over 20 years ago. The Medhufinolhu Island, which is located in the North Male Atoll, currently has a small resort known as Reethi Rah, which will be demolished and redeveloped by the Company into a luxury all-suite resort.

The Company also entered into an amendment of its management contract with the Royal Mirage hotel in Dubai in order to expand the terms of the contract to include the 225-room expansion presently under development at the hotel. The 225-room expansion to the Royal Mirage includes two new developments - the 175-room "Arabian Court" and "The Residence & Spa", the latter being an ultra-luxurious, boutique hotel development. These new developments are scheduled to open during December of this year. The Royal Mirage has continued to post outstanding results and, for the second quarter, achieved the highest RevPar in the destination. Customer demand for the property continues to be extremely strong and the prospects for the new developments are very encouraging.

During the quarter, which is traditionally the low season for these operations, the Company earned management fees of $1.2 million from these operations, compared to $1.6 million in the comparable quarter last year. The decrease in management fees was due primarily to the temporary closure of Le Touessrok in Mauritius, which is closed for refurbishment and is expected to re-open at the end of 2002.

Liquidity

The Company closed the quarter with strong liquidity. At the end of the quarter, the Company held $67.8 million in cash and cash equivalents, including $4.7 million in restricted cash. During the quarter, the Company repurchased $15.2 million of its 8.625% Senior Subordinated Notes due 2007 through transactions in the open market.

In June 2002, the Company completed a tender offer of its $200 million 9% Senior Subordinated Notes due 2007. These notes were replaced by a $200 million add-on offering of its 8.875% Senior Subordinated Notes due 2011 issued at a premium of 3% above par.

These transactions improve the debt maturity profile of the Company by lengthening the terms of its credit obligations and benefit the Company by lowering future interest expense.

The Company's Revolving Credit Facility was paid down in full during the second quarter and currently remains undrawn. During the quarter, the Company increased its Revolving Credit Facility from $200 million to $300 million.

About the Company

Kerzner International Limited is a leading developer and operator of premier casinos, resorts and luxury hotels. The Company's flagship destination is Atlantis, a 2,317-room, ocean-themed resort located on Paradise Island, The Bahamas. Atlantis is a unique destination casino resort featuring three interconnected hotel towers built around a 7-acre lagoon and a 34-acre marine environment that includes the world's largest open-air marine habitat. The Company also developed and receives certain revenues from Mohegan Sun in Uncasville, Connecticut. Following the completion of a $1 billion expansion, the Native American-themed Mohegan Sun has become one of the premier casino resort destinations in the United States. In the luxury resort hotel business, the Company operates eight luxury resorts in The Bahamas, Mauritius, Dubai, and the Maldives. For more information concerning the Company and its operating subsidiaries visit http://www.kerzner.com.

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, which are described in the Company's public filings with the Securities Exchange Commission.

Inquiries should be directed to John Allison, Executive Vice President - Chief Financial Officer of Kerzner International Limited at +1.242.363.6016.

                    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                 535      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)


-------------------------------------------------
Contact:
Kerzner International Limited, Paradise Island
John Allison, +1.242.363.6016