Press Release

<< Back
Wynn Resorts, Limited Reports Third Quarter 2019 Results

LAS VEGAS--(BUSINESS WIRE)--Nov. 6, 2019-- Wynn Resorts, Limited (NASDAQ: WYNN) (the "Company") today reported financial results for the quarter ended September 30, 2019.

"We delivered solid financial results in the third quarter, despite negative hold impact in both Macau and Las Vegas," said Matt Maddox, CEO of Wynn Resorts, Limited. "In Macau, the investments we have made position us well to compete in any market environment, as evidenced by record mass table win in the quarter. Our strategy at Wynn Las Vegas continues to bear fruit as we increased market share in our domestic gaming business and drove nearly 4% year-on-year growth in RevPAR. During our first full quarter of operations at Encore Boston Harbor, we have been particularly pleased with the strength of our table games business and we are encouraged by the opportunity to drive growth at the property over the next several years."

"On the development front, we are on track to launch the renovated West Casino at Wynn Macau beginning in late 2019, further solidifying the property as the peninsula's marquee integrated resort. In Las Vegas, our 430,000 square foot group space expansion is on schedule to open in the first quarter of 2020 and feedback from meeting planners has been very encouraging. Importantly, we were pleased to be certified as the only casino resort in Las Vegas as a 'Great Workplace' by the analysts at Great Place to Work® highlighting the advancements we have made in our corporate culture over the past eighteen months. 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."

Operating revenues were $1.65 billion for the third quarter of 2019, a decrease of 3.6%, or $61.3 million, from $1.71 billion for the third quarter of 2018. Operating revenues decreased $132.4 million and $105.3 million at Wynn Palace and Wynn Macau, respectively, from the third quarter of 2018, and were relatively flat at our Las Vegas Operations. The decrease in operating revenues at Wynn Palace and Wynn Macau was partially offset by operating revenues from Encore Boston Harbor of $175.8 million.

On a U.S. generally accepted accounting principles ("GAAP") basis, net loss attributable to Wynn Resorts, Limited was $3.5 million, or $0.03 per diluted share, for the third quarter of 2019, compared to net income attributable to Wynn Resorts, Limited of $156.1 million, or $1.44 per diluted share, in the third quarter of 2018. The change was primarily driven by a decrease in VIP table games win at our Macau Operations. Adjusted net income attributable to Wynn Resorts, Limited (1) was $18.5 million, or $0.17 per diluted share, for the third quarter of 2019, compared to $182.3 million, or $1.68 per diluted share, for the third quarter of 2018.

Adjusted Property EBITDA (2) was $396.9 million for the third quarter of 2019, a decrease of 21.3%, or $107.4 million, from $504.4 million for the third quarter of 2018. Adjusted Property EBITDA decreased $64.0 million, $43.9 million, and $7.3 million at Wynn Palace, Wynn Macau, and our Las Vegas Operations, respectively. Adjusted Property EBITDA from Encore Boston Harbor was $7.7 million.

Wynn Resorts, Limited also announced today that the Company has approved a cash dividend of $1.00 per share, payable on November 22, 2019 to stockholders of record as of November 14, 2019.

Macau Operations

Wynn Palace

Operating revenues from Wynn Palace were $598.2 million for the third quarter of 2019, an 18.1% decrease from $730.6 million for the third quarter of 2018. Adjusted Property EBITDA from Wynn Palace was $162.2 million for the third quarter of 2019, a 28.3% decrease from $226.1 million for the third quarter of 2018. Entertainment, retail and other revenues and Adjusted Property EBITDA for the third quarter of 2018 included $5.4 million of business interruption insurance proceeds related to the full settlement of claims from Typhoon Hato in 2017.

Casino revenues from Wynn Palace were $497.7 million for the third quarter of 2019, a 20.4% decrease from $625.6 million for the third quarter of 2018. Table games turnover in VIP operations was $10.52 billion, a 32.3% decrease from $15.53 billion for the third quarter of 2018. VIP table games win as a percentage of turnover was 3.19%, above the expected range of 2.7% to 3.0% and below the 3.40% experienced in the third quarter of 2018. Table drop in mass market operations was $1.30 billion, a 9.2% increase from $1.19 billion in the third quarter of 2018. Table games win in mass market operations was $324.2 million, a 5.2% increase from $308.1 million for the third quarter of 2018. Table games win percentage in mass market operations was 25.0%, below the 25.9% experienced in the third quarter of 2018. Slot machine handle was $973.7 million, a 5.5% increase from $922.5 million for the third quarter of 2018. Slot machine win increased 2.7% to $47.3 million for the third quarter of 2019, compared to $46.0 million for the third quarter of 2018.

Non-casino revenues from Wynn Palace were $100.5 million for the third quarter of 2019, a 4.3% decrease from $105.0 million for the third quarter of 2018. Room revenues were $44.9 million for the third quarter of 2019, a 1.3% increase from $44.3 million for the third quarter of 2018. Average daily rate ("ADR") was $273, relatively flat when compared to the third quarter of 2018. Occupancy increased to 97.2% for the third quarter of 2019, from 96.0% for the third quarter of 2018. Revenue per available room ("REVPAR") was $265, relatively flat when compared to the third quarter of 2018.

Wynn Macau

Operating revenues from Wynn Macau were $474.3 million for the third quarter of 2019, an 18.2% decrease from $579.6 million for the third quarter of 2018. Adjusted Property EBITDA was $139.0 million for the third quarter of 2019, a 24.0% decrease from $182.9 million for the third quarter of 2018. Entertainment, retail and other revenues and Adjusted Property EBITDA for the third quarter of 2018 included $5.3 million of business interruption insurance proceeds related to the full settlement of claims from Typhoon Hato in 2017.

Casino revenues from Wynn Macau were $408.8 million for the third quarter of 2019, an 18.8% decrease from $503.6 million for the third quarter of 2018. Table games turnover in VIP operations was $8.02 billion, a 42.5% decrease from $13.97 billion for the third quarter of 2018. VIP table games win as a percentage of turnover was 2.76%, within the expected range of 2.7% to 3.0% and below the 3.01% experienced in the third quarter of 2018. Table drop in mass market operations was $1.32 billion, an 11.5% increase from $1.18 billion for the third quarter of 2018. Table games win in mass market operations was $272.5 million, an 8.9% increase from $250.2 million for the third quarter of 2018. Table games win percentage in mass market operations was 20.7%, below the 21.1% experienced in the third quarter of 2018. Slot machine handle was $1.0 billion, an 11.7% increase from $895.2 million for the third quarter of 2018. Slot machine win increased 35.1% to $47.0 million for the third quarter of 2019, compared to $34.8 million for the third quarter of 2018.

Non-casino revenues from Wynn Macau were $65.5 million for the third quarter of 2019, a 13.9% decrease from $76.1 million for the third quarter of 2018. Room revenues were $26.7 million for the third quarter of 2019, a 4.8% decrease from $28.1 million for the third quarter of 2018. ADR was $283, a 2.5% increase from $276 for the third quarter of 2018. Occupancy increased to 99.4% for the third quarter of 2019, from 99.0% for the same period of 2018. REVPAR was $281, a 2.9% increase from $273 for the third quarter of 2018.

Las Vegas Operations

Operating revenues from our Las Vegas Operations were $399.5 million for the third quarter of 2019, relatively flat when compared to the third quarter of 2018. Adjusted Property EBITDA from our Las Vegas Operations was $88.0 million, a 7.6% decrease from $95.3 million for the third quarter of 2018.

Casino revenues from our Las Vegas Operations were $87.0 million for the third quarter of 2019, a 6.3% decrease from $92.9 million for the third quarter of 2018. Table games drop was $430.8 million, a 6.6% increase from $404.0 million for the third quarter of 2018. Table games win was $85.7 million, a 1.1% decrease from $86.7 million for the third quarter of 2018. Table games win percentage was 19.9%, below the property’s expected range of 22% to 26% and below the 21.5% experienced in the third quarter of 2018. Slot machine handle was $883.9 million, a 9.1% increase from $810.1 million for the third quarter of 2018. Slot machine win increased 4.0% to $58.2 million, compared to $55.9 million for the third quarter of 2018.

Non-casino revenues from our Las Vegas Operations were $312.5 million for the third quarter of 2019, a 2.1% increase from $306.0 million for the third quarter of 2018. Room revenues were $116.1 million for the third quarter of 2019, a 4.9% increase from $110.7 million for the third quarter of 2018. ADR was $306, a 5.9% increase from $289 in the third quarter of 2018. Occupancy decreased to 87.9% for the third quarter of 2019, from 89.6% for the third quarter of 2018. REVPAR was $269, a 3.9% increase from $259 for the third quarter of 2018. Food and beverage revenues were $149.7 million for the third quarter of 2019, relatively flat when compared to the third quarter of 2018. Entertainment, retail and other revenues were $46.7 million for the third quarter of 2019, relatively flat when compared to the third quarter of 2018.

Encore Boston Harbor

On June 23, 2019, the Company opened Encore Boston Harbor, an integrated resort in Everett, Massachusetts. During the third quarter of 2019, which was its first full quarter in operation, Encore Boston Harbor's operating revenues were $175.8 million and Adjusted Property EBITDA was $7.7 million.

Casino revenues from Encore Boston Harbor were $114.9 million for the third quarter of 2019. Table games drop was $379.6 million and table games win was $74.9 million. Table games win percentage was 19.7%, within the property's expected range of 16% to 20%. Slot machine handle was $892.7 million and slot machine win was $62.4 million.

Non-casino revenues from Encore Boston Harbor were $60.9 million for the third quarter of 2019. Room revenues were $18.2 million and ADR was $465. Occupancy was 69.6% and REVPAR was $324. Food and beverage revenues and entertainment, retail and other revenues were $29.0 million and $13.8 million, respectively, for the third quarter of 2019.

Development Projects

We recently completed our reconfiguration of the Wynn Las Vegas golf course and opened the golf course on October 11, 2019. We are constructing an approximately 430,000 square foot meeting and convention facility at Wynn Las Vegas. The facility will feature approximately 217,000 square feet of state-of-the-art meeting and convention space available for group reservations. Based on current designs, we estimate the total project budget to be approximately $425 million. As of September 30, 2019, we have incurred $302.7 million in total project costs. We expect to open the additional meeting and convention space in the first quarter of 2020.

Balance Sheet

Our cash and cash equivalents and restricted cash as of September 30, 2019 totaled $1.68 billion.

As previously disclosed, on September 20, 2019, Wynn Resorts Finance, LLC (formerly known as Wynn America, LLC) ("WRF") and certain subsidiaries of WRF, issued $750.0 million aggregate principal amount of 5 1/8% Senior Notes due 2029 (the "2029 Notes"). The 2029 Notes will mature on October 1, 2029 and bear interest at the rate of 5 1/8% per year.

Concurrently with the issuance of the 2029 Notes, WRF entered into a credit agreement to provide for a $1.0 billion term loan and an $850.0 million revolving credit facility (the "WRF Credit Agreement"). The WRF Credit Agreement matures on September 20, 2024 and bears interest at a rate of LIBOR plus 1.75% per year.

We used the net proceeds from the above transactions to refinance the existing Wynn America credit facilities and the Wynn Resorts term loan and to pay related fees and expenses.

Total current and long-term debt outstanding at September 30, 2019 was $9.54 billion, comprised of $4.06 billion of Macau related debt, $3.11 billion of Wynn Las Vegas debt, $1.76 billion of Wynn Resorts Finance debt, and $611 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 November 6, 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 or before November 14, 2019, the Company will make Wynn Resorts Finance, LLC and Wynn Las Vegas, LLC financial information for the quarter ended September 30, 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, 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 is 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 net income 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 loss, 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, 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, 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 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
September 30,

 

Nine Months Ended
September 30,

 

 

2019

 

2018

 

2019

 

2018

Operating revenues:

 

 

 

 

 

 

 

 

Casino

 

$

1,108,364

 

 

$

1,222,029

 

 

$

3,435,968

 

 

$

3,564,195

 

Rooms

 

205,876

 

 

183,044

 

 

595,953

 

 

559,405

 

Food and beverage

 

228,508

 

 

193,874

 

 

619,749

 

 

580,963

 

Entertainment, retail and other

 

105,014

 

 

110,125

 

 

305,970

 

 

325,511

 

Total operating revenues

 

1,647,762

 

 

1,709,072

 

 

4,957,640

 

 

5,030,074

 

Operating expenses:

 

 

 

 

 

 

 

 

Casino

 

722,692

 

 

783,171

 

 

2,197,750

 

 

2,254,766

 

Rooms

 

75,188

 

 

62,965

 

 

205,042

 

 

189,837

 

Food and beverage

 

196,661

 

 

162,311

 

 

527,502

 

 

468,265

 

Entertainment, retail and other

 

42,078

 

 

44,028

 

 

129,636

 

 

138,647

 

General and administrative

 

246,442

 

 

192,327

 

 

665,988

 

 

545,543

 

Litigation settlement

 

 

 

 

 

 

 

463,557

 

Provision for doubtful accounts

 

4,036

 

 

3,285

 

 

13,039

 

 

2,586

 

Pre-opening

 

1,616

 

 

13,714

 

 

99,212

 

 

35,255

 

Depreciation and amortization

 

172,998

 

 

137,458

 

 

449,824

 

 

411,685

 

Property charges and other

 

8,216

 

 

18,830

 

 

17,920

 

 

30,672

 

Total operating expenses

 

1,469,927

 

 

1,418,089

 

 

4,305,913

 

 

4,540,813

 

Operating income

 

177,835

 

 

290,983

 

 

651,727

 

 

489,261

 

Other income (expense):

 

 

 

 

 

 

 

 

Interest income

 

6,427

 

 

6,948

 

 

19,979

 

 

21,029

 

Interest expense, net of amounts capitalized

 

(114,652

)

 

(93,007

)

 

(300,981

)

 

(281,132

)

Change in derivatives fair value

 

(2,101

)

 

(54

)

 

(6,914

)

 

(54

)

Change in Redemption Note fair value

 

 

 

 

 

 

 

(69,331

)

(Loss) gain on extinguishment of debt

 

(12,196

)

 

(198

)

 

(12,196

)

 

2,131

 

Other

 

(8,703

)

 

11,216

 

 

(3,346

)

 

1,039

 

Other income (expense), net

 

(131,225

)

 

(75,095

)

 

(303,458

)

 

(326,318

)

Income before income taxes

 

46,610

 

 

215,888

 

 

348,269

 

 

162,943

 

Benefit (provision) for income taxes

 

(19,727

)

 

3,884

 

 

(19,421

)

 

124,631

 

Net income

 

26,883

 

 

219,772

 

 

328,848

 

 

287,574

 

Less: net income attributable to noncontrolling interests

 

(30,379

)

 

(63,657

)

 

(132,921

)

 

(180,010

)

Net income (loss) attributable to Wynn Resorts, Limited

 

$

(3,496

)

 

$

156,115

 

 

$

195,927

 

 

$

107,564

 

Basic and diluted income (loss) per common share:

 

 

 

 

 

 

 

 

Net income (loss) attributable to Wynn Resorts, Limited:

   

 

 

 

 

Basic

 

$

(0.03

)

 

$

1.44

 

 

$

1.83

 

 

$

1.01

 

Diluted

 

$

(0.03

)

 

$

1.44

 

 

$

1.83

 

 

$

1.01

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

106,707

 

 

108,064

 

 

106,791

 

 

106,162

 

Diluted

 

106,707

 

 

108,533

 

 

107,024

 

 

106,721

 

Dividends declared per common share:

 

$

1.00

 

 

$

0.75

 

 

$

2.75

 

 

$

2.00

 

WYNN RESORTS, LIMITED AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) ATTRIBUTABLE TO WYNN RESORTS, LIMITED

TO ADJUSTED NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED

(in thousands, except per share data)

(unaudited)

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2019

 

2018

 

2019

 

2018

Net income (loss) attributable to Wynn Resorts, Limited

 

$

(3,496

)

 

$

156,115

 

 

$

195,927

 

 

$

107,564

 

Litigation settlement expense

 

 

 

 

 

 

 

463,557

 

Nonrecurring regulatory expense

 

 

 

 

 

35,000

 

 

 

Pre-opening expenses

 

1,616

 

 

13,714

 

 

99,212

 

 

35,255

 

Property charges and other

 

8,216

 

 

18,830

 

 

17,920

 

 

30,672

 

Change in derivatives fair value

 

2,101

 

 

54

 

 

6,914

 

 

54

 

Change in Redemption Note fair value

 

 

 

 

 

 

 

69,331

 

Loss (gain) on extinguishment of debt

 

12,196

 

 

198

 

 

12,196

 

 

(2,131

)

Foreign currency remeasurement loss (gain)

 

8,703

 

 

(11,216

)

 

3,346

 

 

(1,039

)

Income tax impact on adjustments

 

(5,951

)

 

3,010

 

 

(18,994

)

 

(114,376

)

Noncontrolling interests impact on adjustments

 

(4,841

)

 

1,609

 

 

(6,488

)

 

(3,393

)

Adjusted net income attributable to Wynn Resorts, Limited

 

$

18,544

 

 

$

182,314

 

 

$

345,033

 

 

$

585,494

 

Adjusted net income attributable to Wynn Resorts, Limited per diluted share

 

$

0.17

 

 

$

1.68

 

 

$

3.22

 

 

$

5.49

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - diluted

 

106,914

 

 

108,533

 

 

107,024

 

 

106,721

 

WYNN RESORTS, LIMITED AND SUBSIDIARIES

RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA

(in thousands)

(unaudited)

 

 

Three Months Ended September 30, 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

 

$

69,148

 

 

$

 

 

$

66,128

 

 

$

1,755

 

 

$

22,410

 

 

$

1,460

 

 

$

1,266

 

 

$

162,167

 

Wynn Macau

 

91,999

 

 

525

 

 

23,011

 

 

2,640

 

 

16,966

 

 

1,637

 

 

2,211

 

 

138,989

 

Other Macau

 

(5,049

)

 

 

 

1,117

 

 

10

 

 

 

 

3,657

 

 

265

 

 

 

Total Macau Operations

 

156,098

 

 

525

 

 

90,256

 

 

4,405

 

 

39,376

 

 

6,754

 

 

3,742

 

 

301,156

 

Las Vegas Operations

 

17,579

 

 

83

 

 

44,211

 

 

2,571

 

 

18,732

 

 

3,523

 

 

1,347

 

 

88,046

 

Encore Boston Harbor

 

(41,668

)

 

 

 

36,252

 

 

 

 

8,778

 

 

3,640

 

 

742

 

 

7,744

 

Corporate and other

 

45,826

 

 

1,008

 

 

2,279

 

 

1,240

 

 

(66,886

)

 

12,088

 

 

4,445

 

 

 

Total

 

$

177,835

 

 

$

1,616

 

 

$

172,998

 

 

$

8,216

 

 

$

 

 

$

26,005

 

 

$

10,276

 

 

$

396,946

 

 

 

Three Months Ended September 30, 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

 

$

128,136

 

 

$

 

 

$

64,980

 

 

$

2,462

 

 

$

27,900

 

 

$

1,621

 

 

$

1,042

 

 

$

226,141

 

Wynn Macau

 

132,338

 

 

 

 

21,820

 

 

3,065

 

 

22,288

 

 

1,807

 

 

1,610

 

 

182,928

 

Other Macau

 

(3,147

)

 

 

 

1,104

 

 

8

 

 

 

 

1,830

 

 

205

 

 

 

Total Macau Operations

 

257,327

 

 

 

 

87,904

 

 

5,535

 

 

50,188

 

 

5,258

 

 

2,857

 

 

409,069

 

Las Vegas Operations

 

22,824

 

 

 

 

46,601

 

 

3,074

 

 

18,555

 

 

3,202

 

 

1,042

 

 

95,298

 

Encore Boston Harbor

 

(19,944

)

 

13,500

 

 

506

 

 

(366

)

 

4,500

 

 

1,804

 

 

 

 

 

Corporate and other

 

30,776

 

 

214

 

 

2,447

 

 

10,587

 

 

(73,243

)

 

21,499

 

 

7,720

 

 

 

Total

 

$

290,983

 

 

$

13,714

 

 

$

137,458

 

 

$

18,830

 

 

$

 

 

$

31,763

 

 

$

11,619

 

 

$

504,367

 

WYNN RESORTS, LIMITED AND SUBSIDIARIES

RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA

(in thousands) (unaudited)

(continued)

 

 

Nine Months Ended September 30, 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

 

$

270,983

 

 

$

 

 

$

198,421

 

 

$

1,466

 

 

$

73,258

 

 

$

4,191

 

 

$

3,599

 

 

$

551,918

 

Wynn Macau

 

338,660

 

 

525

 

 

66,847

 

 

5,094

 

 

55,601

 

 

4,979

 

 

7,045

 

 

478,751

 

Other Macau

 

(12,039

)

 

 

 

3,350

 

 

18

 

 

 

 

7,861

 

 

810

 

 

 

Total Macau Operations

 

597,604

 

 

525

 

 

268,618

 

 

6,578

 

 

128,859

 

 

17,031

 

 

11,454

 

 

1,030,669

 

Las Vegas Operations

 

116,710

 

 

83

 

 

133,038

 

 

9,355

 

 

58,910

 

 

11,128

 

 

4,523

 

 

333,747

 

Encore Boston Harbor

 

(161,443

)

 

96,649

 

 

41,626

 

 

25

 

 

18,385

 

 

11,906

 

 

742

 

 

7,890

 

Corporate and other

 

98,856

 

 

1,955

 

 

6,542

 

 

1,962

 

 

(206,154

)

 

83,784

 

 

13,055

 

 

 

Total

 

$

651,727

 

 

$

99,212

 

 

$

449,824

 

 

$

17,920

 

 

$

 

 

$

123,849

 

 

$

29,774

 

 

$

1,372,306

 

 

 

Nine Months Ended September 30, 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

 

$

330,108

 

 

$

 

 

$

193,861

 

 

$

9,122

 

 

$

75,788

 

 

$

5,094

 

 

$

3,344

 

 

$

617,317

 

Wynn Macau

 

418,068

 

 

 

 

65,594

 

 

4,554

 

 

66,142

 

 

5,894

 

 

5,425

 

 

565,677

 

Other Macau

 

(10,293

)

 

 

 

3,315

 

 

71

 

 

 

 

6,368

 

 

539

 

 

 

Total Macau Operations

 

737,883

 

 

 

 

262,770

 

 

13,747

 

 

141,930

 

 

17,356

 

 

9,308

 

 

1,182,994

 

Las Vegas Operations

 

145,849

 

 

8

 

 

139,964

 

 

4,832

 

 

58,892

 

 

9,851

 

 

2,655

 

 

362,051

 

Encore Boston Harbor

 

(54,740

)

 

34,089

 

 

1,281

 

 

90

 

 

13,500

 

 

5,780

 

 

 

 

 

Corporate and other

 

(339,731

)

 

1,158

 

 

7,670

 

 

12,003

 

 

(214,322

)

 

516,920

 

 

16,302

 

 

 

Total

 

$

489,261

 

 

$

35,255

 

 

$

411,685

 

 

$

30,672

 

 

$

 

 

$

549,907

 

 

$

28,265

 

 

$

1,545,045

 

(1)

 

Corporate expenses and other includes the 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
September 30,

 

Nine Months Ended
September 30,

 

 

2019

 

2018

 

2019

 

2018

Net income (loss) attributable to Wynn Resorts, Limited

 

$

(3,496

)

 

$

156,115

 

 

$

195,927

 

 

$

107,564

 

Net income attributable to noncontrolling interests

 

30,379

 

 

63,657

 

 

132,921

 

 

180,010

 

Litigation settlement expense

 

 

 

 

 

 

 

463,557

 

Pre-opening expenses

 

1,616

 

 

13,714

 

 

99,212

 

 

35,255

 

Depreciation and amortization

 

172,998

 

 

137,458

 

 

449,824

 

 

411,685

 

Property charges and other

 

8,216

 

 

18,830

 

 

17,920

 

 

30,672

 

Corporate expenses and other

 

26,005

 

 

31,763

 

 

123,849

 

 

86,350

 

Stock-based compensation

 

10,276

 

 

11,619

 

 

29,774

 

 

28,265

 

Interest income

 

(6,427

)

 

(6,948

)

 

(19,979

)

 

(21,029

)

Interest expense, net of amounts capitalized

 

114,652

 

 

93,007

 

 

300,981

 

 

281,132

 

Change in derivatives fair value

 

2,101

 

 

54

 

 

6,914

 

 

54

 

Change in Redemption Note fair value

 

 

 

 

 

 

 

69,331

 

Loss (gain) on extinguishment of debt

 

12,196

 

 

198

 

 

12,196

 

 

(2,131

)

Other

 

8,703

 

 

(11,216

)

 

3,346

 

 

(1,039

)

Provision (benefit) for income taxes

 

19,727

 

 

(3,884

)

 

19,421

 

 

(124,631

)

Adjusted Property EBITDA

 

$

396,946

 

 

$

504,367

 

 

$

1,372,306

 

 

$

1,545,045

 

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
September 30,

 

Nine Months Ended
September 30,

 

 

2019

 

2018

 

2019

 

2018

Macau Operations:

 

 

 

 

 

 

 

 

Wynn Palace:

 

 

 

 

 

 

 

 

VIP:

 

 

 

 

 

 

 

 

Average number of table games

 

108

 

 

112

 

 

111

 

 

114

 

VIP turnover

 

$

10,517,685

 

 

$

15,525,637

 

 

$

36,533,594

 

 

$

44,940,535

 

VIP table games win (1)

 

$

335,277

 

 

$

528,219

 

 

$

1,232,870

 

 

$

1,348,291

 

VIP table games win as a % of turnover

 

3.19

%

 

3.40

%

 

3.37

%

 

3.00

%

Table games win per unit per day

 

$

33,595

 

 

$

51,463

 

 

$

40,868

 

 

$

43,302

 

Mass market:

 

 

 

 

 

 

 

 

Average number of table games

 

216

 

 

206

 

 

213

 

 

209

 

Table drop (2)

 

$

1,298,827

 

 

$

1,189,895

 

 

$

3,869,904

 

 

$

3,625,959

 

Table games win (1)

 

$

324,177

 

 

$

308,149

 

 

$

936,497

 

 

$

898,876

 

Table games win %

 

25.0

%

 

25.9

%

 

24.2

%

 

24.8

%

Table games win per unit per day

 

$

16,346

 

 

$

16,291

 

 

$

16,071

 

 

$

15,750

 

Average number of slot machines

 

1,087

 

 

1,056

 

 

1,092

 

 

1,062

 

Slot machine handle

 

$

973,676

 

 

$

922,514

 

 

$

2,886,566

 

 

$

2,921,582

 

Slot machine win (3)

 

$

47,289

 

 

$

46,044

 

 

$

142,257

 

 

$

145,993

 

Slot machine win per unit per day

 

$

473

 

 

$

474

 

 

$

477

 

 

$

503

 

Room statistics:

 

 

 

 

 

 

 

 

Occupancy

 

97.2

%

 

96.0

%

 

97.3

%

 

96.3

%

ADR (4)

 

$

273

 

 

$

275

 

 

$

270

 

 

$

261

 

REVPAR (5)

 

$

265

 

 

$

264

 

 

$

262

 

 

$

251

 

 

 

 

 

 

 

 

 

 

Wynn Macau:

 

 

 

 

 

 

 

 

VIP:

 

 

 

 

 

 

 

 

Average number of table games

 

104

 

 

109

 

 

109

 

 

111

 

VIP turnover

 

$

8,024,990

 

 

$

13,966,931

 

 

$

27,494,650

 

 

$

44,982,849

 

VIP table games win (1)

 

$

221,097

 

 

$

420,864

 

 

$

822,204

 

 

$

1,223,219

 

VIP table games win as a % of turnover

 

2.76

%

 

3.01

%

 

2.99

%

 

2.72

%

Table games win per unit per day

 

$

23,036

 

 

$

42,061

 

 

$

27,634

 

 

$

40,204

 

Mass market:

 

 

 

 

 

 

 

 

Average number of table games

 

205

 

 

200

 

 

205

 

 

202

 

Table drop (2)

 

$

1,319,405

 

 

$

1,183,667

 

 

$

4,018,533

 

 

$

3,799,636

 

Table games win (1)

 

$

272,511

 

 

$

250,229

 

 

$

816,180

 

 

$

758,748

 

Table games win %

 

20.7

%

 

21.1

%

 

20.3

%

 

20.0

%

Table games win per unit per day

 

$

14,440

 

 

$

13,625

 

 

$

14,551

 

 

$

13,747

 

Average number of slot machines

 

786

 

 

845

 

 

813

 

 

902

 

Slot machine handle

 

$

999,985

 

 

$

895,249

 

 

$

2,720,137

 

 

$

2,861,703

 

Slot machine win (3)

 

$

46,981

 

 

$

34,769

 

 

$

127,690

 

 

$

116,960

 

Slot machine win per unit per day

 

$

649

 

 

$

447

 

 

$

575

 

 

$

475

 

Room statistics:

 

 

 

 

 

 

 

 

Occupancy

 

99.4

%

 

99.0

%

 

99.2

%

 

99.1

%

ADR (4)

 

$

283

 

 

$

276

 

 

$

285

 

 

$

280

 

REVPAR (5)

 

$

281

 

 

$

273

 

 

$

282

 

 

$

277

 

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
September 30,

 

Nine Months Ended
September 30,

 

 

2019

 

2018

 

2019

 

2018

Las Vegas Operations:

 

 

 

 

 

 

 

 

Average number of table games

 

237

 

 

235

 

 

238

 

 

237

 

Table drop (2)

 

$

430,837

 

 

$

404,033

 

 

$

1,275,676

 

 

$

1,344,344

 

Table games win (1)

 

$

85,738

 

 

$

86,709

 

 

$

323,503

 

 

$

342,129

 

Table games win %

 

19.9

%

 

21.5

%

 

25.4

%

 

25.4

%

Table games win per unit per day

 

$

3,927

 

 

$

4,003

 

 

$

4,982

 

 

$

5,297

 

Average number of slot machines

 

1,783

 

 

1,823

 

 

1,793

 

 

1,824

 

Slot machine handle

 

$

883,931

 

 

$

810,120

 

 

$

2,484,880

 

 

$

2,332,700

 

Slot machine win (3)

 

$

58,176

 

 

$

55,937

 

 

$

167,848

 

 

$

154,618

 

Slot machine win per unit per day

 

$

355

 

 

$

334

 

 

$

343

 

 

$

310

 

Room statistics:

 

 

 

 

 

 

 

 

Occupancy

 

87.9

%

 

89.6

%

 

86.9

%

 

87.1

%

ADR (4)

 

$

306

 

 

$

289

 

 

$

325

 

 

$

313

 

REVPAR (5)

 

$

269

 

 

$

259

 

 

$

283

 

 

$

273

 

 

 

 

 

 

 

 

 

 

Encore Boston Harbor (6):

 

 

 

 

 

 

 

 

Average number of table games

 

145

 

 

 

 

144

 

 

 

Table drop (2)

 

$

379,626

 

 

$

 

 

$

416,202

 

 

$

 

Table games win (1)

 

$

74,882

 

 

$

 

 

$

81,482

 

 

$

 

Table games win %

 

19.7

%

 

%

 

19.6

%

 

%

Table games win per unit per day

 

$

5,631

 

 

$

 

 

$

5,639

 

 

$

 

Average number of slot machines

 

3,101

 

 

 

 

3,105

 

 

 

Slot machine handle

 

$

892,706

 

 

$

 

 

$

990,634

 

 

$

 

Slot machine win (3)

 

$

62,381

 

 

$

 

 

$

70,880

 

 

$

 

Slot machine win per unit per day

 

$

219

 

 

$

 

 

$

228

 

 

$

 

Room statistics:

 

 

 

 

 

 

 

 

Occupancy

 

69.6

%

 

%

 

69.3

%

 

%

ADR (4)

 

$

465

 

 

$

 

 

$

493

 

 

$

 

REVPAR (5)

 

$

324

 

 

$

 

 

$

341

 

 

$

 

(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)

 

Encore Boston Harbor opened on June 23, 2019.

 

Source: Wynn Resorts, Limited

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