Press Release

LAS VEGAS--(BUSINESS WIRE)--Jan. 30, 2019-- Wynn Resorts, Limited (NASDAQ: WYNN) ("the Company") today reported financial results for the fourth quarter and year ended December 31, 2018. The results reflect the Company’s adoption of the new revenue recognition standard ("ASC 606"), effective January 1, 2018. Certain prior period amounts have been adjusted to reflect the full retrospective adoption of ASC 606, with no impact to operating income, net income or Adjusted Property EBITDA (1).

Operating revenues were $1.69 billion in the fourth quarter of 2018, an increase of 4.0%, or $65.4 million, from $1.62 billion in the fourth quarter of 2017. Operating revenues from Wynn Palace and our Las Vegas Operations increased $84.0 million and $11.7 million, respectively, offset by a decrease of $30.3 million at Wynn Macau.

On a U.S. generally accepted accounting principles ("GAAP") basis, net income attributable to Wynn Resorts, Limited was $476.6 million, or $4.41 per diluted share, for the fourth quarter of 2018, compared to $491.7 million, or $4.77 per diluted share, in the fourth quarter of 2017. During the fourth quarter of 2018, we finalized our analysis of the U.S. Tax Cuts and Jobs Act (“U.S. tax reform”), which was enacted in the fourth quarter of 2017 and further clarified by guidance issued by the Internal Revenue Service in the fourth quarter of 2018. As a result, fourth quarter 2018 results reflect a net tax benefit of $390.9 million related to U.S. tax reform, which is incremental to the $339.9 million provisional net tax benefit reflected in the fourth quarter of 2017 results.

Adjusted net income attributable to Wynn Resorts, Limited (2) was $114.0 million, or $1.06 per diluted share, in the fourth quarter of 2018, compared to $144.3 million, or $1.40 per diluted share, in the fourth quarter of 2017.

In the fourth quarter of 2018, Adjusted Property EBITDA increased 4.0%, to $499.4 million, compared to $480.2 million in the fourth quarter of 2017. Adjusted Property EBITDA from Wynn Palace and our Las Vegas Operations increased $36.5 million and $1.1 million, respectively, offset by a decrease of $18.5 million from Wynn Macau.

In the full year of 2018, operating revenues increased 10.7%, or $647.5 million, to $6.72 billion, compared to $6.07 billion in the year ended December 31, 2017. Operating revenues increased $727.3 million at Wynn Palace, partially offset by decreases of $42.4 million and $37.4 million from Wynn Macau and our Las Vegas Operations, respectively.

GAAP net income attributable to Wynn Resorts, Limited was $584.2 million, or $5.46 per diluted share in 2018, compared to $747.2 million, or $7.28 per diluted share in the year ended December 31, 2017. The decrease was primarily driven by a litigation settlement expense of $463.6 million recorded in the first quarter of 2018. Both full year 2018 and 2017 results included the aforementioned net tax benefits of $390.9 million and $339.9 million, respectively, recorded in connection with U.S. tax reform.

Adjusted net income attributable to Wynn Resorts, Limited was $699.5 million, or $6.54 per diluted share, in 2018, compared to $560.5 million, or $5.46 per diluted share, in the year ended December 31, 2017.

Full year Adjusted Property EBITDA increased 12.9%, or $233.7 million, to $2.04 billion, compared to $1.81 billion in the year ended December 31, 2017. Adjusted Property EBITDA increased $316.3 million at Wynn Palace, partially offset by decreases of $27.5 million and $55.1 million, from Wynn Macau and our Las Vegas Operations, respectively.

Wynn Resorts, Limited also announced today that the Company has approved a cash dividend of $0.75 per share, payable on February 26, 2019 to stockholders of record as of February 15, 2019.

In the fourth quarter, the Company repurchased 1,478,552 shares of its common stock for approximately $156.7 million.

Macau Operations

Wynn Palace

Operating revenues from Wynn Palace were $740.6 million for the fourth quarter of 2018, a 12.8% increase from $656.5 million for the same period of 2017. Adjusted Property EBITDA from Wynn Palace was $226.6 million for the fourth quarter of 2018, a 19.2% increase from $190.1 million for the same period of 2017.

Casino revenues from Wynn Palace were $636.9 million for the fourth quarter of 2018, a 12.3% increase from $567.0 million for the same period of 2017. Table games turnover in VIP operations was relatively flat at $16.16 billion for the fourth quarter of 2018 when compared to the same period of 2017. VIP table games win as a percentage of turnover was 3.25%, above the expected range of 2.7% to 3.0% and an increase from the 3.02% experienced in the fourth quarter of 2017. Table drop in mass market operations was $1.30 billion, a 15.6% increase from $1.12 billion for the fourth quarter of 2017. Table games win in mass market operations was $307.4 million, a 16.2% increase from $264.5 million for the fourth quarter of 2017. Table games win percentage in mass market operations increased slightly to 23.6%, compared with the table games win percentage of 23.5% experienced in the fourth quarter of 2017. Slot machine handle was $1.01 billion, a 9.9% increase from $920.6 million for the fourth quarter of 2017. Slot machine win increased 4.6% to $57.6 million for the fourth quarter of 2018, compared to $55.0 million for the fourth quarter of 2017.

Non-casino revenues from Wynn Palace were $103.6 million for the fourth quarter of 2018, a 15.7% increase from $89.6 million for the same period of 2017. Room revenues were $44.6 million for the fourth quarter of 2018, a 27.4% increase from $35.0 million for the same period of 2017. Average daily rate ("ADR") was $277, a 28.8% increase from $215 for the fourth quarter of 2017. Occupancy increased to 97.2% for the fourth quarter of 2018, from 96.8% for the same period of 2017. Revenue per available room ("REVPAR") was $269, a 28.7% increase from $209 for the fourth quarter of 2017.

Wynn Macau

Operating revenues from Wynn Macau were $553.4 million for the fourth quarter of 2018, a 5.2% decrease from $583.7 million for the same period of 2017. Adjusted Property EBITDA from Wynn Macau was $167.6 million, a 9.9% decrease from $186.0 million for the same period of 2017.

Casino revenues from Wynn Macau were $479.0 million for the fourth quarter of 2018, a 5.9% decrease from $508.9 million for the same period of 2017. Table games turnover in VIP operations was $12.78 billion, an 18.2% decrease from $15.62 billion for the same period of 2017. VIP table games win as a percentage of turnover was 2.86%, within the expected range of 2.7% to 3.0% and below the 2.89% experienced in the fourth quarter of 2017. Table drop in mass market operations was relatively flat at $1.26 billion for the fourth quarter of 2018 when compared to the same period of 2017. Table games win in mass market operations was $255.7 million, an 11.2% increase from $230.1 million for the fourth quarter of 2017. Table games win percentage in mass market operations increased to 20.3%, compared with the table games win percentage of 18.4% experienced for the fourth quarter of 2017. Slot machine handle was $878.4 million, a 6.3% decrease from $937.6 million for the fourth quarter of 2017. Slot machine win increased 8.8% to $44.4 million for the fourth quarter of 2018, compared to $40.8 million for the fourth quarter of 2017.

Non-casino revenues from Wynn Macau were relatively flat at $74.4 million for the fourth quarter of 2018 when compared to the same period of 2017. Room revenues were $29.9 million for the fourth quarter of 2018, a 17.8% increase from $25.4 million for the same period of 2017. ADR was $294, a 16.2% increase from $253 for the fourth quarter of 2017. Occupancy was relatively flat at 99.3% for the fourth quarter of 2018 when compared to the same period of 2017. REVPAR was $292, a 16.3% increase from $251 for the fourth quarter of 2017. Entertainment, retail and other revenues decreased 20.5%, to $23.3 million for the fourth quarter of 2018, compared to $29.3 million for the same period of 2017.

Las Vegas Operations

Operating revenues from our Las Vegas Operations were $393.6 million for the fourth quarter of 2018, a 3.1% increase from $382.0 million for the same period of 2017. Adjusted Property EBITDA from our Las Vegas Operations was $105.2 million, a 1.1% increase from $104.1 million for the same period of 2017.

Casino revenues from our Las Vegas Operations were $104.8 million for the fourth quarter of 2018, a 3.5% increase from $101.2 million for the same period of 2017. Table drop was $508.5 million, an 18.0% increase from $430.8 million for the fourth quarter of 2017. Table games win increased 12.4% to $113.9 million for the fourth quarter of 2018, compared to $101.3 million for the same period of 2017. Table games win percentage was 22.4%, within the expected range of 22% to 26% and a decrease from the tables games win percentage of 23.5% experienced in the fourth quarter of 2017. Slot machine handle was $904.4 million, an 8.5% increase from $833.2 million for the fourth quarter of 2017. Slot machine win increased 3.3% to $58.4 million for the fourth quarter of 2018, compared to $56.6 million for the fourth quarter of 2017.

Non-casino revenues from our Las Vegas Operations were $288.8 million for the fourth quarter of 2018, a 2.9% increase from $280.7 million for the same period of 2017. Room revenues were $117.9 million for the fourth quarter of 2018, a 10.8% increase from $106.4 million for the same period of 2017. ADR was $315, a 4.7% increase from $301 for the fourth quarter of 2017. Occupancy increased to 88.6% for the fourth quarter of 2018, from 82.1% for the same period of 2017. REVPAR was $279, a 13.0% increase from $247 for the fourth quarter of 2017. Food and beverage revenues increased 5.8%, to $121.9 million for the fourth quarter of 2018, compared to $115.2 million for the same period of 2017. Entertainment, retail and other revenues decreased 16.9%, to $49.1 million for the fourth quarter of 2018, compared to $59.1 million for the same period of 2017.

Encore Boston Harbor Project in Massachusetts

The Company is currently constructing Encore Boston Harbor, an integrated resort in Everett, Massachusetts, located adjacent to Boston along the Mystic River. The resort will contain a hotel, a waterfront boardwalk, meeting and convention space, casino space, a spa, retail offerings and food and beverage outlets. The total project budget, including gaming license fees, construction costs, capitalized interest, pre-opening expenses and land costs, is estimated to be approximately $2.6 billion. As of December 31, 2018, we have incurred $2.03 billion in total project costs. We expect to open Encore Boston Harbor in mid-2019.

Balance Sheet

Our cash and cash equivalents and restricted cash as of December 31, 2018 totaled $2.22 billion.

Total current and long-term debt outstanding at December 31, 2018 was $9.42 billion, comprised of $4.23 billion of Macau related debt, $3.10 billion of Wynn Las Vegas debt, $984 million of Wynn America debt, $495 million of Wynn Resorts debt, and $611 million of debt held by the retail joint venture which we consolidate.

As previously disclosed, in December 2018 we amended the Wynn Resorts (Macau) S.A. senior secured credit facilities, which consist of an approximately $2.3 billion equivalent senior secured term loan facility and an approximately $750 million equivalent senior secured revolving credit facility. The amendment extended the final maturity dates of the term loan and the revolving facility to June 2022.

Conference Call and Other Information

The Company will hold a conference call to discuss its results, including the results of Wynn Las Vegas, LLC, on January 30, 2019 at 1:30 p.m. PT (4:30 p.m. ET). Interested parties are invited to join the call by accessing a live audio webcast at http://www.wynnresorts.com.

On February 28, 2019, the Company will make Wynn Las Vegas, LLC financial information for the year ended December 31, 2018 available to noteholders, prospective investors, broker-dealers and securities analysts. Please contact our investor relations office at 702-770-7555 or at investorrelations@wynnresorts.com, to obtain access to such financial information.

Forward-looking Statements

This release contains forward-looking statements regarding operating trends and future results of operations. Such forward-looking statements are subject to a number of risks and uncertainties that could cause actual results to differ materially from those we express in these forward-looking statements, including, but not limited to, controversy, regulatory action, litigation and investigations related to Stephen A. Wynn and his separation from the Company, extensive regulation of our business, pending or future claims and legal proceedings, ability to maintain gaming licenses and concessions, dependence on key employees, general global political and economic conditions, adverse tourism trends, dependence on a limited number of resorts, competition in the casino/hotel and resort industries, uncertainties over the development and success of new gaming and resort properties, construction risks, cybersecurity risk and our leverage and debt service. Additional information concerning potential factors that could affect the Company’s financial results will be included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 and the Company’s other periodic reports filed with the Securities and Exchange Commission. The Company is under no obligation to (and expressly disclaims any such obligation to) update or revise its forward-looking statements as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

(1) “Adjusted Property EBITDA” is net income before interest, income taxes, depreciation and amortization, litigation settlement expense, pre-opening expenses, property charges and other, management and license fees, corporate expenses and other (including intercompany golf course and water rights leases), stock-based compensation, (loss) gain on extinguishment of debt, change in derivatives fair value, change in Redemption Note fair value and other non-operating income and expenses. Adjusted Property EBITDA is presented exclusively as a supplemental disclosure because management believes that it is widely used to measure the performance, and as a basis for valuation, of gaming companies. Management uses Adjusted Property EBITDA as a measure of the operating performance of its segments and to compare the operating performance of its properties with those of its competitors, as well as a basis for determining certain incentive compensation. The Company also presents Adjusted Property EBITDA because it is used by some investors as a way to measure a company’s ability to incur and service debt, make capital expenditures and meet working capital requirements. Gaming companies have historically reported EBITDA as a supplement to GAAP. In order to view the operations of their casinos on a more stand-alone basis, gaming companies, including Wynn Resorts, Limited, have historically excluded from their EBITDA calculations pre-opening expenses, property charges, corporate expenses and stock-based compensation, that do not relate to the management of specific casino properties. However, Adjusted Property EBITDA should not be considered as an alternative to operating income as an indicator of the Company’s performance, as an alternative to cash flows from operating activities as a measure of liquidity, or as an alternative to any other measure determined in accordance with GAAP. Unlike net income, Adjusted Property EBITDA does not include depreciation or interest expense and therefore does not reflect current or future capital expenditures or the cost of capital. The Company has significant uses of cash flows, including capital expenditures, interest payments, debt principal repayments, income taxes and other non-recurring charges, which are not reflected in Adjusted Property EBITDA. Also, Wynn Resorts’ calculation of Adjusted Property EBITDA may be different from the calculation methods used by other companies and, therefore, comparability may be limited.

(2) “Adjusted net income attributable to Wynn Resorts, Limited” is net income attributable to Wynn Resorts, Limited before litigation settlement expense, pre-opening expenses, property charges and other, change in derivatives fair value, change in Redemption Note fair value, (loss) gain on extinguishment of debt, foreign currency remeasurement loss, the impact from the enactment of U.S. tax reform, net of noncontrolling interests and income taxes calculated using the specific tax treatment applicable to the adjustments based on their respective jurisdictions. Adjusted net income attributable to Wynn Resorts, Limited and adjusted net income attributable to Wynn Resorts, Limited per diluted share are presented as supplemental disclosures to financial measures in accordance with GAAP because management believes that these non-GAAP financial measures are widely used to measure the performance, and as a principal basis for valuation, of gaming companies. These measures are used by management and/or evaluated by some investors, in addition to net income and earnings per share computed in accordance with GAAP, as an additional basis for assessing period-to-period results of our business. Adjusted net income attributable to Wynn Resorts, Limited and adjusted net income attributable to Wynn Resorts, Limited per diluted share may be different from the calculation methods used by other companies and, therefore, comparability may be limited.

The Company has included schedules in the tables that accompany this release that reconcile (i) net income attributable to Wynn Resorts, Limited to adjusted net income attributable to Wynn Resorts, Limited, (ii) operating income to Adjusted Property EBITDA, and (iii) net income attributable to Wynn Resorts, Limited to Adjusted Property EBITDA.

WYNN RESORTS, LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data)
(unaudited)
		Three Months Ended December 31,								Twelve Months Ended December 31,
			2018				2017				2018				2017
Operating revenues:						(as adjusted)								(as adjusted)
Casino		$	1,220,795			$	1,177,158			$	4,784,990			$	4,244,303
Rooms			192,395				166,822				751,800				670,957
Food and beverage			173,165				163,237				754,128				732,115
Entertainment, retail and other			101,231				114,947				426,742				422,785
Total operating revenues			1,687,586				1,622,164				6,717,660				6,070,160
Operating expenses:
Casino			782,141				761,213				3,036,907				2,718,120
Rooms			64,712				60,650				254,549				244,828
Food and beverage			143,441				129,382				611,706				567,690
Entertainment, retail and other			44,466				53,559				183,113				196,547
General and administrative			204,122				182,850				749,665				685,485
Litigation settlement			—				—				463,557				—
Provision (benefit) for doubtful accounts			3,941				(2,118	)			6,527				(6,711	)
Pre-opening			18,235				7,247				53,490				26,692
Depreciation and amortization			138,911				136,880				550,596				552,368
Property charges and other			29,584				(8,918	)			60,256				29,576
Total operating expenses			1,429,553				1,320,745				5,970,366				5,014,595
Operating income			258,033				301,419				747,294				1,055,565
Other income (expense):
Interest income			8,837				9,195				29,866				31,193
Interest expense, net of amounts capitalized			(100,717	)			(96,789	)			(381,849	)			(388,664	)
Change in derivatives fair value			(4,466	)			—				(4,520	)			(1,056	)
Change in Redemption Note fair value			—				10,282				(69,331	)			(59,700	)
(Loss) gain on extinguishment of debt			(2,027	)			(12,299	)			104				(55,360	)
Other			(5,113	)			(1,869	)			(4,074	)			(21,709	)
Other income (expense), net			(103,486	)			(91,480	)			(429,804	)			(495,296	)
Income before income taxes			154,547				209,939				317,490				560,269
Benefit for income taxes			372,713				334,025				497,344				328,985
Net income			527,260				543,964				814,834				889,254
Less: net income attributable to noncontrolling interests			(50,644	)			(52,282	)			(230,654	)			(142,073	)
Net income attributable to Wynn Resorts, Limited		$	476,616			$	491,682			$	584,180			$	747,181
Basic and diluted income per common share:
Net income attributable to Wynn Resorts, Limited:
Basic		$	4.43			$	4.80			$	5.48			$	7.32
Diluted		$	4.41			$	4.77			$	5.46			$	7.28
Weighted average common shares outstanding:
Basic			107,619				102,402				106,529				102,071
Diluted			107,974				103,065				107,032				102,598
Dividends declared per common share:		$	0.75			$	0.50			$	2.75			$	2.00

WYNN RESORTS, LIMITED AND SUBSIDIARIES
RECONCILIATION OF NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED
TO ADJUSTED NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED
(in thousands, except per share data)
(unaudited)
		Three Months Ended December 31,								Twelve Months Ended December 31,
			2018				2017				2018				2017
Net income attributable to Wynn Resorts, Limited		$	476,616			$	491,682			$	584,180			$	747,181
Litigation settlement expense			—				—				463,557				—
Pre-opening expenses			18,235				7,247				53,490				26,692
Property charges and other			29,584				(8,918	)			60,256				29,576
Change in derivatives fair value			4,466				—				4,520				1,056
Change in Redemption Note fair value			—				(10,282	)			69,331				59,700
Loss (gain) on extinguishment of debt			2,027				12,299				(104	)			55,360
Foreign currency remeasurement loss			5,113				1,869				4,074				21,709
Income tax impact on adjustments			(23,599	)			(8,158	)			(137,975	)			(19,911	)
Impact of U.S. tax reform			(390,902	)			(339,921	)			(390,902	)			(339,921	)
Noncontrolling interests impact on adjustments			(7,568	)			(1,489	)			(10,961	)			(20,972	)
Adjusted net income attributable to Wynn Resorts, Limited		$	113,972			$	144,329			$	699,466			$	560,470
Adjusted net income attributable to Wynn Resorts, Limited per diluted share		$	1.06			$	1.40			$	6.54			$	5.46
Weighted average common shares outstanding - diluted			107,974				103,065				107,032				102,598

WYNN RESORTS, LIMITED AND SUBSIDIARIES
RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA
(in thousands)
(unaudited)
		Three Months Ended December 31, 2018
		Operating income (loss)				Pre-opening expenses				Depreciation and amortization			Property charges and other				Management and license fees				Corporate expenses and other			Stock-based compensation			Adjusted Property EBITDA
Macau Operations:
Wynn Palace		$	129,228			$	—			$	66,037		$	708			$	27,977			$	1,639		$	996		$	226,585
Wynn Macau			114,310				—				21,699			7,020				20,993				1,822			1,716			167,560
Other Macau			(3,117	)			—				1,114			11				—				1,821			171			—
Total Macau Operations			240,421				—				88,850			7,739				48,970				5,282			2,883			394,145
Las Vegas Operations			24,159				452				46,795			10,054				18,644				4,282			836			105,222
Corporate and Other			(6,547	)			17,783				3,266			11,791				(67,614	)			36,814			4,507			—
Total		$	258,033			$	18,235			$	138,911		$	29,584			$	—			$	46,378		$	8,226		$	499,367
		Three Months Ended December 31, 2017
		Operating income (loss)				Pre-opening expenses				Depreciation and amortization			Property charges and other				Management and license fees				Corporate expenses and other			Stock-based compensation			Adjusted Property EBITDA
Macau Operations:
Wynn Palace		$	101,443			$	—			$	64,475		$	(7,590	)		$	27,014			$	3,213		$	1,541		$	190,096
Wynn Macau			133,923				—				23,249			(1,244	)			24,042				3,499			2,560			186,029
Other Macau			(2,686	)			—				1,107			16				—				1,395			168			—
Total Macau Operations			232,680				—				88,831			(8,818	)			51,056				8,107			4,269			376,125
Las Vegas Operations			37,338				(522	)			45,318			(5,059	)			17,352				8,995			679			104,101
Corporate and Other			31,401				7,769				2,731			4,959				(68,408	)			11,815			9,733			—
Total		$	301,419			$	7,247			$	136,880		$	(8,918	)		$	—			$	28,917		$	14,681		$	480,226

WYNN RESORTS, LIMITED AND SUBSIDIARIES
RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA
(in thousands)
(unaudited) (continued)
		Twelve Months Ended December 31, 2018
		Operating income (loss)				Pre-opening expenses			Depreciation and amortization			Property charges and other			Management and license fees				Corporate expenses and other			Stock-based compensation			Adjusted Property EBITDA
Macau Operations:
Wynn Palace		$	459,336			$	—		$	259,898		$	9,830		$	103,765			$	6,732		$	4,341		$	843,902
Wynn Macau			532,377				—			87,293			11,574			87,135				7,717			7,142			733,238
Other Macau			(13,410	)			—			4,429			82			—				8,189			710			—
Total Macau Operations			978,303				—			351,620			21,486			190,900				22,638			12,193			1,577,140
Las Vegas Operations			170,007				460			186,758			14,886			77,537				14,134			3,491			467,273
Corporate and Other (1)			(401,016	)			53,030			12,218			23,884			(268,437	)			559,514			20,807			—
Total		$	747,294			$	53,490		$	550,596		$	60,256		$	—			$	596,286		$	36,491		$	2,044,413
		Twelve Months Ended December 31, 2017
		Operating income (loss)				Pre-opening expenses			Depreciation and amortization			Property charges and other			Management and license fees				Corporate expenses and other			Stock-based compensation			Adjusted Property EBITDA
Macau Operations:
Wynn Palace		$	157,886			$	—		$	258,224		$	12,663		$	83,534			$	9,957		$	5,319		$	527,583
Wynn Macau			540,341				—			97,292			6,688			96,769				11,085			8,577			760,752
Other Macau			(15,201	)			—			4,483			179			—				9,875			664			—
Total Macau Operations			683,026				—			359,999			19,530			180,303				30,917			14,560			1,288,335
Las Vegas Operations			242,457				226			181,879			4,598			64,598				26,578			2,061			522,397
Corporate and Other			130,082				26,466			10,490			5,448			(244,901	)			45,065			27,350			—
Total		$	1,055,565			$	26,692		$	552,368		$	29,576		$	—			$	102,560		$	43,971		$	1,810,732
(1) Corporate expenses and other includes litigation settlement expense of $463.6 million.

WYNN RESORTS, LIMITED AND SUBSIDIARIES
RECONCILIATION OF NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED TO
ADJUSTED PROPERTY EBITDA
(in thousands)
(unaudited)
		Three Months Ended December 31,								Twelve Months Ended December 31,
			2018				2017				2018				2017
Net income attributable to Wynn Resorts, Limited		$	476,616			$	491,682			$	584,180			$	747,181
Net income attributable to noncontrolling interests			50,644				52,282				230,654				142,073
Litigation settlement expense			—				—				463,557				—
Pre-opening expenses			18,235				7,247				53,490				26,692
Depreciation and amortization			138,911				136,880				550,596				552,368
Property charges and other			29,584				(8,918	)			60,256				29,576
Corporate expenses and other			46,378				28,917				132,729				102,560
Stock-based compensation			8,226				14,681				36,491				43,971
Interest income			(8,837	)			(9,195	)			(29,866	)			(31,193	)
Interest expense, net of amounts capitalized			100,717				96,789				381,849				388,664
Change in derivatives fair value			4,466				—				4,520				1,056
Change in Redemption Note fair value			—				(10,282	)			69,331				59,700
Loss (gain) on extinguishment of debt			2,027				12,299				(104	)			55,360
Other			5,113				1,869				4,074				21,709
Benefit for income taxes			(372,713	)			(334,025	)			(497,344	)			(328,985	)
Adjusted Property EBITDA		$	499,367			$	480,226			$	2,044,413			$	1,810,732

WYNN RESORTS, LIMITED AND SUBSIDIARIES
SUPPLEMENTAL DATA SCHEDULE
(dollars in thousands, except for win per unit per day, ADR and REVPAR)
(unaudited)
		Three Months Ended December 31,								Twelve Months Ended December 31,
			2018				2017				2018				2017
Macau Operations:						(as adjusted)								(as adjusted)
Wynn Palace:
VIP:
Average number of table games			114				112				114				104
VIP turnover		$	16,156,992			$	16,232,654			$	61,097,527			$	52,573,258
VIP table games win (1)		$	525,898			$	489,643			$	1,874,189			$	1,486,674
VIP table games win as a % of turnover			3.25	%			3.02	%			3.07	%			2.83	%
Table games win per unit per day		$	50,057			$	47,395			$	45,006			$	39,325
Mass market:
Average number of table games			208				197				209				202
Table drop (2)		$	1,300,388			$	1,124,702			$	4,926,347			$	3,490,363
Table games win (1)		$	307,368			$	264,492			$	1,206,244			$	795,159
Table games win %			23.6	%			23.5	%			24.5	%			22.8	%
Table games win per unit per day		$	16,084			$	14,623			$	15,834			$	10,759
Average number of slot machines			1,074				983				1,065				1,026
Slot machine handle		$	1,011,482			$	920,641			$	3,933,064			$	3,053,614
Slot machine win (3)		$	57,575			$	55,042			$	203,568			$	165,754
Slot machine win per unit per day		$	583			$	609			$	524			$	443
Room statistics:
Occupancy			97.2	%			96.8	%			96.5	%			96.2	%
ADR (4)		$	277			$	215			$	265			$	199
REVPAR (5)		$	269			$	209			$	255			$	191
Wynn Macau:
VIP:
Average number of table games			111				102				111				96
VIP turnover		$	12,776,758			$	15,622,932			$	57,759,607			$	58,303,836
VIP table games win (1)		$	364,783			$	451,486			$	1,588,002			$	1,907,625
VIP table games win as a % of turnover			2.86	%			2.89	%			2.75	%			3.27	%
Table games win per unit per day		$	35,851			$	48,267			$	39,113			$	54,726
Mass market:
Average number of table games			205				202				203				204
Table drop (2)		$	1,258,696			$	1,250,994			$	5,058,332			$	4,525,727
Table games win (1)		$	255,736			$	230,053			$	1,014,484			$	880,964
Table games win %			20.3	%			18.4	%			20.1	%			19.5	%
Table games win per unit per day		$	13,554			$	12,370			$	13,698			$	11,820
Average number of slot machines			805				934				877				914
Slot machine handle		$	878,393			$	937,622			$	3,740,096			$	3,526,747
Slot machine win (3)		$	44,424			$	40,818			$	161,384			$	154,425
Slot machine win per unit per day		$	600			$	475			$	504			$	463
Room statistics:
Occupancy			99.3	%			99.4	%			99.2	%			97.5	%
ADR (4)		$	294			$	253			$	283			$	243
REVPAR (5)		$	292			$	251			$	281			$	237

WYNN RESORTS, LIMITED AND SUBSIDIARIES
SUPPLEMENTAL DATA SCHEDULE
(dollars in thousands, except for win per unit per day, ADR and REVPAR)
(unaudited) (continued)
		Three Months Ended December 31,								Twelve Months Ended December 31,
			2018				2017				2018				2017
Las Vegas Operations:						(as adjusted)								(as adjusted)
Average number of table games			236				235				237				236
Table drop (2)		$	508,472			$	430,821			$	1,852,816			$	1,804,988
Table games win (1)		$	113,892			$	101,290			$	456,021			$	465,664
Table games win %			22.4	%			23.5	%			24.6	%			25.8	%
Table games win per unit per day		$	5,237			$	4,692			$	5,282			$	5,415
Average number of slot machines			1,815				1,834				1,822				1,856
Slot machine handle		$	904,385			$	833,207			$	3,237,085			$	3,183,369
Slot machine win (3)		$	58,407			$	56,557			$	213,025			$	218,897
Slot machine win per unit per day		$	350			$	335			$	320			$	323
Room statistics:
Occupancy			88.6	%			82.1	%			87.5	%			86.9	%
ADR (4)		$	315			$	301			$	314			$	303
REVPAR (5)		$	279			$	247			$	274			$	264

(1)		Table games win is shown before discounts, commissions and the allocation of casino revenues to rooms, food and beverage and other revenues for services provided to casino customers on a complimentary basis.
(2)		In Macau, table drop is the amount of cash that is deposited in a gaming table’s drop box plus cash chips purchased at the casino cage. In Las Vegas, table drop is the amount of cash and net markers issued that are deposited in a gaming table’s drop box.
(3)		Slot machine win is calculated as gross slot machine win minus progressive accruals and free play.
(4)		ADR is average daily rate and is calculated by dividing total room revenues including complimentaries (less service charges, if any) by total rooms occupied. The prior period amounts have been adjusted to reflect the full retrospective adoption of ASC 606.
(5)		REVPAR is revenue per available room and is calculated by dividing total room revenues including complimentaries (less service charges, if any) by total rooms available. The prior period amounts have been adjusted to reflect the full retrospective adoption of ASC 606.

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20190130005774/en/

Source: Wynn Resorts, Limited

Robert Amerine
702-770-7555
investorrelations@wynnresorts.com