Wynn Resorts, Limited Reports Fourth Quarter and Year End 2019 Results

LAS VEGAS--(BUSINESS WIRE)--Feb. 6, 2020-- Wynn Resorts, Limited (NASDAQ: WYNN) (the "Company") today reported financial results for the fourth quarter and year ended December 31, 2019.

Operating revenues were $1.65 billion for the fourth quarter of 2019, a decrease of 2.0%, or $34.1 million, from $1.69 billion for the fourth quarter of 2018. Net loss attributable to Wynn Resorts, Limited was $72.9 million, or $0.68 per diluted share, for the fourth quarter of 2019, compared to net income attributable to Wynn Resorts, Limited of $464.9 million, or $4.31 per diluted share, in the fourth quarter of 2018 (which included a net tax benefit of $390.9 million related to U.S. tax reform).

"We delivered solid financial results in the fourth quarter of 2019, growing Adjusted Property EBITDA nearly 12% sequentially compared to the third quarter," said Matt Maddox, CEO of Wynn Resorts, Limited. "In Macau, the investments we have made position us well to compete in any market environment, supported by another quarter of record mass table win. Our strategy at Wynn Las Vegas is producing results, driving year-over-year volume growth in our domestic gaming business, along with 3% growth in RevPAR. Encore Boston Harbor continues to ramp nearly doubling its Adjusted Property EBITDA sequentially and we remain excited by the opportunity to drive growth at the property over the next several years."

"It was also a successful quarter on the development front as we made significant progress rolling out the industry’s leading global growth pipeline. In November, we launched key portions of the new Lakeside Casino at Wynn Macau, further solidifying the property as the peninsula's marquee integrated resort. In Las Vegas, construction on our 430,000 square foot meeting and convention expansion is complete and we are gearing up to welcome our first groups to the new space. We are excited about the outlook for the Company and we will continue to focus on leveraging our premium-focused business model to drive long-term returns for shareholders."

Consolidated Results

Operating revenues were $1.65 billion for the fourth quarter of 2019, a decrease of 2.0%, or $34.1 million, from $1.69 billion for the fourth quarter of 2018. Operating revenues decreased $150.6 million, $28.0 million, and $24.9 million at Wynn Palace, Wynn Macau, and our Las Vegas Operations, respectively, from the fourth quarter of 2018 to 2019. The decrease in operating revenues at Wynn Palace, Wynn Macau, and our Las Vegas Operations was partially offset by operating revenues from Encore Boston Harbor of $169.3 million.

On a U.S. generally accepted accounting principles ("GAAP") basis, net loss attributable to Wynn Resorts, Limited was $72.9 million, or $0.68 per diluted share, for the fourth quarter of 2019, compared to net income attributable to Wynn Resorts, Limited of $464.9 million, or $4.31 per diluted share, in the fourth quarter of 2018. Our fourth quarter 2019 results included a net tax provision of $157.4 million, primarily related to an increase in the valuation allowance on our deferred tax assets. Our fourth quarter 2018 results included a net tax benefit of $390.9 million recorded in connection with U.S. tax reform. Adjusted net loss attributable to Wynn Resorts, Limited (1) was $65.6 million, or $0.62 per diluted share, for the fourth quarter of 2019, compared to adjusted net income attributable to Wynn Resorts, Limited of $102.2 million, or $0.95 per diluted share, for the fourth quarter of 2018.

Adjusted Property EBITDA (2) was $443.1 million for the fourth quarter of 2019, a decrease of 11.3%, or $56.3 million, from $499.4 million for the fourth quarter of 2018. Adjusted Property EBITDA decreased $49.0 million and $25.1 million at Wynn Palace and our Las Vegas Operations, respectively, and increased $2.5 million at Wynn Macau. Adjusted Property EBITDA from Encore Boston Harbor was $15.3 million.

For the year ended December 31, 2019, operating revenues decreased 1.6%, or $106.6 million, to $6.61 billion, compared to $6.72 billion in the year ended December 31, 2018. Operating revenues decreased $213.9 million, $224.5 million, and $32.1 million at Wynn Palace, Wynn Macau, and our Las Vegas Operations, respectively. The decrease in operating revenues at Wynn Palace, Wynn Macau, and our Las Vegas Operations was partially offset by operating revenues from Encore Boston Harbor of $363.9 million.

GAAP net income attributable to Wynn Resorts, Limited was $123.0 million, or $1.15 per diluted share in 2019, compared to $572.4 million, or $5.35 per diluted share in the year ended December 31, 2018. Our 2019 results included a net tax provision of $176.8 million, primarily related to an increase in the valuation allowance on our deferred tax assets. Our 2018 results included a net tax benefit of $390.9 million recorded in connection with U.S. tax reform. Adjusted net income attributable to Wynn Resorts, Limited was $279.5 million, or $2.61 per diluted share, in 2019, compared to $687.7 million, or $6.43 per diluted share, in the year ended December 31, 2018.

Full year Adjusted Property EBITDA decreased 11.2%, or $229.0 million, to $1.82 billion, compared to $2.04 billion in the year ended December 31, 2018. Adjusted Property EBITDA decreased $114.4 million, $84.4 million and $53.4 million at Wynn Palace, Wynn Macau, and our Las Vegas Operations, respectively. Adjusted Property EBITDA at Encore Boston Harbor was $23.2 million.

Wynn Resorts, Limited also announced today that the Company has approved a cash dividend of $1.00 per share, payable on March 6, 2020 to stockholders of record as of February 26, 2020.

Property Results

Wynn Palace

Operating revenues from Wynn Palace were $590.0 million for the fourth quarter of 2019, a 20.3% decrease from $740.6 million for the fourth quarter of 2018. Adjusted Property EBITDA from Wynn Palace was $177.6 million for the fourth quarter of 2019, a 21.6% decrease from $226.6 million for the fourth quarter of 2018. VIP table games win as a percentage of turnover was 3.07%, slightly above the expected range of 2.7% to 3.0% and below the 3.25% experienced in the fourth quarter of 2018. Table games win percentage in mass market operations was 25.2%, above the 23.6% experienced in the fourth quarter of 2018.

Wynn Macau

Operating revenues from Wynn Macau were $525.4 million for the fourth quarter of 2019, a 5.1% decrease from $553.4 million for the fourth quarter of 2018. Adjusted Property EBITDA was $170.1 million for the fourth quarter of 2019, a 1.5% increase from $167.6 million for the fourth quarter of 2018. VIP table games win as a percentage of turnover was 3.27%, above the expected range of 2.7% to 3.0% and above the 2.86% experienced in the fourth quarter of 2018. Table games win percentage in mass market operations was 20.3%, consistent with the 20.3% experienced in the fourth quarter of 2018.

Las Vegas Operations

Operating revenues from our Las Vegas Operations were $368.8 million for the fourth quarter of 2019, a 6.3% decrease from $393.6 million for the fourth quarter of 2018. Adjusted Property EBITDA from our Las Vegas Operations was $80.1 million, a 23.8% decrease from $105.2 million for the fourth quarter of 2018. Table games win percentage was 17.4%, below the property's expected range of 22% to 26% and below the 22.4% experienced in the fourth quarter of 2018.

Encore Boston Harbor

On June 23, 2019, the Company opened Encore Boston Harbor, an integrated resort in Everett, Massachusetts. For the fourth quarter of 2019, Encore Boston Harbor's operating revenues were $169.3 million and Adjusted Property EBITDA was $15.3 million. Table games win percentage was 19.2%, within the property's expected range of 16% to 20%.

Development Projects

In February 2020, we are opening our meeting and convention expansion at Wynn Las Vegas. Once open, the space will feature approximately 217,000 square feet of incremental state-of-the-art meeting and convention space (430,000 square feet of gross space), which will nearly double our group footprint in Las Vegas. We estimate the total project budget, including the redesigned golf course that reopened in October 2019, to be approximately $425 million. As of December 31, 2019, we have incurred $351.3 million in total project costs.

Balance Sheet

Our cash and cash equivalents and restricted cash as of December 31, 2019 totaled $2.36 billion and was comprised of $1.81 billion at Wynn Macau, Limited and its subsidiaries, $125.8 million at Wynn Resorts Finance, LLC (excluding Wynn Macau, Limited and its subsidiaries), and $419.3 million at Wynn Resorts and other.

As previously disclosed, on December 17, 2019, Wynn Macau, Limited ("WML") issued $1.0 billion aggregate principal amount of 5 1/8% Senior Notes due 2029 (the "2029 WML Notes"). WML intends to use the net proceeds from the 2029 WML Notes to facilitate the repayment of a portion of the amounts outstanding under the Wynn Macau Term Loan.

Total current and long-term debt outstanding at December 31, 2019 was $10.4 billion, comprised of $4.96 billion of Macau-related debt (inclusive of $1.0 billion of Wynn Macau Term Loan we anticipate we will repay in connection with the issuance of the 2029 WML Notes), $3.11 billion of Wynn Las Vegas debt, $1.72 billion of Wynn Resorts Finance debt, and $611.7 million of debt held by the retail joint venture which we consolidate.

Conference Call and Other Information

The Company will hold a conference call to discuss its results, including the results of Wynn Resorts Finance, LLC and Wynn Las Vegas, LLC, on February 6, 2020 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 or before March 20, 2020, the Company will make Wynn Resorts Finance, LLC and Wynn Las Vegas, LLC financial information for the quarter ended December 31, 2019 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, extensive regulation of our business, pending or future 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 is included in the Company's Annual Report on Form 10-K for the year ended December 31, 2019 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 net income (loss) attributable to Wynn Resorts, Limited" is net income (loss) attributable to Wynn Resorts, Limited before litigation settlement expense, nonrecurring regulatory 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 gain (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 (loss) attributable to Wynn Resorts, Limited and adjusted net income (loss) 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 (loss) 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 (loss) attributable to Wynn Resorts, Limited and adjusted net income (loss) 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.

(2) "Adjusted Property EBITDA" is net income (loss) 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 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 (loss), 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.

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

WYNN RESORTS, LIMITED AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share data) (unaudited)

	Three Months Ended December 31,						Twelve Months Ended December 31,
	2019			2018			2019			2018
Operating revenues:
Casino	$	1,137,956		$	1,220,795		$	4,573,924		$	4,784,990
Rooms		208,209			192,395			804,162			751,800
Food and beverage		199,073			173,165			818,822			754,128
Entertainment, retail and other		108,221			101,231			414,191			426,742
Total operating revenues		1,653,459			1,687,586			6,611,099			6,717,660
Operating expenses:
Casino		726,504			782,141			2,924,254			3,036,907
Rooms		71,053			64,712			276,095			254,549
Food and beverage		168,996			143,441			696,498			611,706
Entertainment, retail and other		40,570			44,466			170,206			183,113
General and administrative		230,682			215,872			896,670			761,415
Litigation settlement	—			—			—				463,557
Provision for doubtful accounts		8,859			3,941			21,898			6,527
Pre-opening		2,797			18,235			102,009			53,490
Depreciation and amortization		175,054			138,911			624,878			550,596
Property charges and other		2,366			29,584			20,286			60,256
Total operating expenses		1,426,881			1,441,303			5,732,794			5,982,116
Operating income		226,578			246,283			878,305			735,544
Other income (expense):
Interest income		4,470			8,837			24,449			29,866
Interest expense, net of amounts capitalized		(113,049	)		(100,717	)		(414,030	)		(381,849	)
Change in derivatives fair value		3,686			(4,466	)		(3,228	)		(4,520	)
Change in Redemption Note fair value	—			—			—				(69,331	)
(Loss) gain on extinguishment of debt		(241	)		(2,027	)		(12,437	)		104
Other		18,505			(5,113	)		15,159			(4,074	)
Other income (expense), net		(86,629	)		(103,486	)		(390,087	)		(429,804	)
Income before income taxes		139,949			142,797			488,218			305,740
(Provision) benefit for income taxes		(157,419	)		372,713			(176,840	)		497,344
Net income (loss)		(17,470	)		515,510			311,378			803,084
Less: net income attributable to noncontrolling interests		(55,472	)		(50,644	)		(188,393	)		(230,654	)
Net income (loss) attributable to Wynn Resorts, Limited	$	(72,942	)	$	464,866		$	122,985		$	572,430
Basic and diluted income per common share:
Net income (loss) attributable to Wynn Resorts, Limited:
Basic	$	(0.68	)	$	4.32		$	1.15		$	5.37
Diluted	$	(0.68	)	$	4.31		$	1.15		$	5.35
Weighted average common shares outstanding:
Basic		106,608			107,619			106,745			106,529
Diluted		106,608			107,974			106,985			107,032
Dividends declared per common share:	$	1.00		$	0.75		$	3.75		$	2.75

WYNN RESORTS, LIMITED AND SUBSIDIARIES RECONCILIATION OF NET INCOME (LOSS) ATTRIBUTABLE TO WYNN RESORTS, LIMITED TO ADJUSTED NET INCOME (LOSS) ATTRIBUTABLE TO WYNN RESORTS, LIMITED (in thousands, except per share data) (unaudited)

	Three Months Ended December 31,						Twelve Months Ended December 31,
	2019			2018			2019			2018
Net income (loss) attributable to Wynn Resorts, Limited	$	(72,942	)	$	464,866		$	122,985		$	572,430
Litigation settlement expense	—			—			—				463,557
Nonrecurring regulatory expense	—			—				35,000		—
Pre-opening expenses		2,797			18,235			102,009			53,490
Property charges and other		2,366			29,584			20,286			60,256
Change in derivatives fair value		(3,686	)		4,466			3,228			4,520
Change in Redemption Note fair value	—			—			—				69,331
Loss (gain) on extinguishment of debt		241			2,027			12,437			(104	)
Foreign currency remeasurement (gain) loss		(18,505	)		5,113			(15,159	)		4,074
Income tax impact on adjustments		17,445			(23,599	)		(1,549	)		(137,975	)
Impact of U.S. tax reform	—				(390,902	)	—				(390,902	)
Noncontrolling interests impact on adjustments		6,714			(7,568	)		226			(10,961	)
Adjusted net income (loss) income attributable to Wynn Resorts, Limited	$	(65,570	)	$	102,222		$	279,463		$	687,716
Adjusted net income (loss) attributable to Wynn Resorts, Limited per diluted share	$	(0.62	)	$	0.95		$	2.61		$	6.43

Weighted average common shares outstanding - diluted		106,608			107,974			106,985			107,032

WYNN RESORTS, LIMITED AND SUBSIDIARIES RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA (in thousands) (unaudited)

	Three Months Ended December 31, 2019
	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	$	88,303		$	—	$	66,337	$	(466	)	$	20,853		$	1,392	$	1,198	$	177,617
Wynn Macau		123,161			1,699		23,601		(234	)		18,475			1,536		1,848		170,086
Other Macau		(3,547	)	—			1,115		5		—				2,162		265	—
Total Macau Operations		207,917			1,699		91,053		(695	)		39,328			5,090		3,311		347,703
Las Vegas Operations		6,596			166		44,471		4,886			17,610			5,087		1,323		80,139
Encore Boston Harbor		(34,146	)	—			36,752	—				8,346			2,618		1,690		15,260
Corporate and other		46,211			932		2,778		(1,825	)		(65,284	)		13,584		3,604	—
Total	$	226,578		$	2,797	$	175,054	$	2,366		$	—		$	26,379	$	9,928	$	443,102

	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
Encore Boston Harbor		(26,658	)		17,508		1,189		14		4,500			3,447	—		—
Corporate and other		8,361			275		2,077		11,777		(72,114	)		45,117		4,507	—
Total	$	246,283		$	18,235	$	138,911	$	29,584	$	—		$	58,128	$	8,226	$	499,367

WYNN RESORTS, LIMITED AND SUBSIDIARIES RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA (in thousands) (unaudited) (continued)

	Twelve Months Ended December 31, 2019
	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	$	359,286		$	—	$	264,758	$	1,000	$	94,111		$	5,583	$	4,797	$	729,535
Wynn Macau		461,821			2,224		90,448		4,860		74,076			6,515		8,893		648,837
Other Macau		(15,586	)	—			4,465		23	—				10,023		1,075	—
Total Macau Operations		805,521			2,224		359,671		5,883		168,187			22,121		14,765		1,378,372
Las Vegas Operations		123,306			249		177,509		14,241		76,520			16,215		5,846		413,886
Encore Boston Harbor		(195,589	)		96,649		78,378		25		26,731			14,524		2,432		23,150
Corporate and other		145,067			2,887		9,320		137		(271,438	)		97,368		16,659	—
Total	$	878,305		$	102,009	$	624,878	$	20,286	$	—		$	150,228	$	39,702	$	1,815,408

	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 (1)		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
Encore Boston Harbor		(81,398	)		51,598		2,470		104		18,000			9,226	—		—
Corporate and other		(331,368	)		1,432		9,748		23,780		(286,437	)		562,038		20,807	—
Total	$	735,544		$	53,490	$	550,596	$	60,256	$	—		$	608,036	$	36,491	$	2,044,413

(1)

Corporate expenses and other includes litigation settlement expense of $463.6 million in the first quarter of 2018.

WYNN RESORTS, LIMITED AND SUBSIDIARIES RECONCILIATION OF NET INCOME (LOSS) ATTRIBUTABLE TO WYNN RESORTS, LIMITED TO ADJUSTED PROPERTY EBITDA (in thousands) (unaudited)

	Three Months Ended December 31,						Twelve Months Ended December 31,
	2019			2018			2019			2018
Net income (loss) attributable to Wynn Resorts, Limited	$	(72,942	)	$	464,866		$	122,985		$	572,430
Net income attributable to noncontrolling interests		55,472			50,644			188,393			230,654
Litigation settlement expense	—			—			—				463,557
Pre-opening expenses		2,797			18,235			102,009			53,490
Depreciation and amortization		175,054			138,911			624,878			550,596
Property charges and other		2,366			29,584			20,286			60,256
Corporate expenses and other		26,379			58,128			150,228			144,479
Stock-based compensation		9,928			8,226			39,702			36,491
Interest income		(4,470	)		(8,837	)		(24,449	)		(29,866	)
Interest expense, net of amounts capitalized		113,049			100,717			414,030			381,849
Change in derivatives fair value		(3,686	)		4,466			3,228			4,520
Change in Redemption Note fair value	—			—			—				69,331
Loss (gain) on extinguishment of debt		241			2,027			12,437			(104	)
Other		(18,505	)		5,113			(15,159	)		4,074
Provision (benefit) for income taxes		157,419			(372,713	)		176,840			(497,344	)
Adjusted Property EBITDA	$	443,102		$	499,367		$	1,815,408		$	2,044,413

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,
	2019			2018			Percent Change		2019			2018			Percent Change
Wynn Palace Supplemental Information
Operating revenues
Casino	$	490,379		$	636,949		(23.0	)	$	2,139,756		$	2,356,022		(9.2	)
Rooms		43,194			44,606		(3.2	)		174,576			170,067		2.7
Food and beverage		29,685			30,119		(1.4	)		117,376			110,638		6.1
Entertainment, retail and other		26,727			28,888		(7.5	)		111,986			120,839		(7.3	)
Total	$	589,985		$	740,562		(20.3	)	$	2,543,694		$	2,757,566		(7.8	)

Adjusted Property EBITDA (6)	$	177,617		$	226,585		(21.6	)	$	729,535		$	843,902		(13.6	)

Casino Statistics:
VIP:
Average number of table games		104			114		(8.8	)		109			114		(4.4	)
VIP turnover	$	9,314,053		$	16,156,992		(42.4	)	$	45,847,647		$	61,097,527		(25.0	)
VIP table games win (1)	$	286,355		$	525,898		(45.5	)	$	1,519,225		$	1,874,189		(18.9	)
VIP table games win as a % of turnover		3.07	%		3.25	%				3.31	%		3.07	%
Table games win per unit per day	$	29,897		$	50,057		(40.3	)	$	38,224		$	45,006		(15.1	)
Mass market:
Average number of table games		222			208		6.7			216			209		3.3
Table drop (2)	$	1,252,993		$	1,300,388		(3.6	)	$	5,122,897		$	4,926,347		4.0
Table games win (1)	$	315,423		$	307,368		2.6		$	1,251,920		$	1,206,244		3.8
Table games win %		25.2	%		23.6	%				24.4	%		24.5	%
Table games win per unit per day	$	15,421		$	16,084		(4.1	)	$	15,902		$	15,834		0.4
Average number of slot machines		940			1,074		(12.5	)		1,054			1,065		(1.0	)
Slot machine handle	$	1,031,988		$	1,011,482		2.0		$	3,918,554		$	3,933,064		(0.4	)
Slot machine win (3)	$	53,110		$	57,575		(7.8	)	$	195,367		$	203,568		(4.0	)
Slot machine win per unit per day	$	614		$	583		5.3		$	508		$	524		(3.1	)
Room statistics:
Occupancy		96.9	%		97.2	%				97.2	%		96.5	%
ADR (4)	$	268		$	277		(3.2	)	$	269		$	265		1.5
REVPAR (5)	$	260		$	269		(3.3	)	$	262		$	255		2.7

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,
	2019			2018			Percent Change		2019			2018			Percent Change
Wynn Macau Supplemental Information
Operating revenues
Casino	$	455,943		$	479,027		(4.8	)	$	1,796,209		$	1,994,885		(10.0	)
Rooms		28,316			29,919		(5.4	)		110,387			113,495		(2.7	)
Food and beverage		20,888			21,176		(1.4	)		81,576			76,369		6.8
Entertainment, retail and other		20,236			23,259		(13.0	)		81,857			109,776		(25.4	)
Total	$	525,383		$	553,381		(5.1	)	$	2,070,029		$	2,294,525		(9.8	)

Adjusted Property EBITDA (6)	$	170,086		$	167,560		1.5		$	648,837		$	733,238		(11.5	)

Casino Statistics:
VIP:
Average number of table games		99			111		(10.8	)		106			111		(4.5	)
VIP turnover	$	7,931,833		$	12,776,758		(37.9	)	$	35,426,483		$	57,759,607		(38.7	)
VIP table games win (1)	$	259,729		$	364,783		(28.8	)	$	1,081,934		$	1,588,002		(31.9	)
VIP table games win as a % of turnover		3.27	%		2.86	%				3.05	%		2.75	%
Table games win per unit per day	$	28,617		$	35,851		(20.2	)	$	27,864		$	39,113		(28.8	)
Mass market:
Average number of table games		213			205		3.9			207			203		2.0
Table drop (2)	$	1,391,906		$	1,258,696		10.6		$	5,410,439		$	5,058,332		7.0
Table games win (1)	$	283,172		$	255,736		10.7		$	1,099,353		$	1,014,484		8.4
Table games win %		20.3	%		20.3	%				20.3	%		20.1	%
Table games win per unit per day	$	14,425		$	13,554		6.4		$	14,519		$	13,698		6.0
Average number of slot machines		790			805		(1.9	)		807			877		(8.0	)
Slot machine handle	$	825,763		$	878,393		(6.0	)	$	3,545,899		$	3,740,096		(5.2	)
Slot machine win (3)	$	42,669		$	44,424		(4.0	)	$	170,358		$	161,384		5.6
Slot machine win per unit per day	$	587		$	600		(2.2	)	$	578		$	504		14.7
Room statistics:
Occupancy		99.3	%		99.3	%				99.2	%		99.2	%
ADR (4)	$	291		$	294		(1.0	)	$	286		$	283		1.1
REVPAR (5)	$	289		$	292		(1.0	)	$	284		$	281		1.1

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,
	2019			2018			Percent Change		2019			2018			Percent Change
Las Vegas Operations Supplemental Information
Operating revenues
Casino	$	75,665		$	104,819		(27.8	)	$	394,104		$	434,083		(9.2	)
Rooms		120,340			117,870		2.1			483,055			468,238		3.2
Food and beverage		120,257			121,872		(1.3	)		558,782			567,121		(1.5	)
Entertainment, retail and other		52,514			49,083		7.0			197,516			196,127		0.7
Total	$	368,776		$	393,644		(6.3	)	$	1,633,457		$	1,665,569		(1.9	)

Adjusted Property EBITDA (6)	$	80,139		$	105,222		(23.8	)	$	413,886		$	467,273		(11.4	)

Casino Statistics:
Average number of table games		232			236		(1.7	)		236			237		(0.4	)
Table drop (2)	$	414,451		$	508,472		(18.5	)	$	1,690,132		$	1,852,816		(8.8	)
Table games win (1)	$	71,935		$	113,892		(36.8	)	$	395,439		$	456,021		(13.3	)
Table games win %		17.4	%		22.4	%				23.4	%		24.6	%
Table games win per unit per day	$	3,364		$	5,237		(35.8	)	$	4,581		$	5,282		(13.3	)
Average number of slot machines		1,773			1,815		(2.3	)		1,788			1,822		(1.9	)
Slot machine handle	$	942,940		$	904,385		4.3		$	3,427,820		$	3,237,085		5.9
Slot machine win (3)	$	63,106		$	58,407		8.0		$	230,954		$	213,025		8.4
Slot machine win per unit per day	$	387		$	350		10.6		$	354		$	320		10.6
Room statistics:
Occupancy		89.4	%		88.6	%				87.5	%		87.5	%
ADR (4)	$	322		$	315		2.2		$	325		$	314		3.5
REVPAR (5)	$	288		$	279		3.2		$	284		$	274		3.6

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,
	2019			2018			Percent Change	2019			2018			Percent Change
Encore Boston Harbor Supplemental Information (7)
Operating revenues
Casino	$	115,969		$	—		—	$	243,855		$	—		—
Rooms		16,359		—			—		36,144		—			—
Food and beverage		28,243		—			—		61,088		—			—
Entertainment, retail and other		8,744		—			—		22,832		—			—
Total	$	169,315		$	—		—	$	363,919		$	—		—

Adjusted Property EBITDA (6)	$	15,260		$	—		—	$	23,150		$	—		—

Casino Statistics:
Average number of table games		160		—			—		152		—			—
Table drop (2)	$	362,696		$	—		—	$	778,898		$	—		—
Table games win (1)	$	69,766		$	—		—	$	151,247		$	—		—
Table games win %		19.2	%	—		%			19.4	%	—		%
Table games win per unit per day	$	4,726		$	—		—	$	5,178		$	—		—
Average number of slot machines		2,933		—			—		3,023		—			—
Slot machine handle	$	856,446		$	—		—	$	1,847,080		$	—		—
Slot machine win (3)	$	67,383		$	—		—	$	138,264		$	—		—
Slot machine win per unit per day	$	250		$	—		—	$	238		$	—		—
Room statistics:
Occupancy		76.0	%	—		%			72.6	%	—		%
ADR (4)	$	352		$	—		—	$	391		$	—		—
REVPAR (5)	$	267		$	—		—	$	284		$	—		—

(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. At Encore Boston Harbor, table drop is the amount of cash and gross markers 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.
(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.
(6)		Refer to accompanying reconciliations of Operating Income (Loss) to Adjusted Property EBITDA and Net Income (Loss) Attributable to Wynn Resorts, Limited to Adjusted Property EBITDA.
(7)		Encore Boston Harbor opened on June 23, 2019.

View source version on businesswire.com: https://www.businesswire.com/news/home/20200206005831/en/

Source: Wynn Resorts, Limited

Vincent Zahn
702-770-7555
investorrelations@wynnresorts.com

Press Release