UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): October 30, 2007
WYNN RESORTS, LIMITED
(Exact name of registrant as specified in its charter)
| Nevada | 000-50028 | 46-0484987 | ||
| (State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
WYNN LAS VEGAS, LLC
(Exact name of registrant as specified in its charter)
| Nevada | 333-100768 | 88-0494875 | ||
| (State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
| 3131 Las Vegas Boulevard South Las Vegas, Nevada | 89109 | |
| (Address of principal executive offices of each registrant) | (Zip Code) |
(702) 770-7555
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ¨ | Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ | Pre-commencements communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
| Item 2.02. | Results of Operations and Financial Condition. |
On October 30, 2007, Wynn Resorts, Limited issued a press release announcing its results of operations for the third quarter of 2007. The press release is furnished herewith as Exhibit 99.1. The information in this Form 8-K and Exhibit 99.1 attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.
| Item 7.01. | Regulation FD Disclosure. |
The information set forth under Item 2.02 of this report is incorporated herein by reference.
| Item 9.01. | Financial Statements and Exhibits. |
| (c) | Exhibits: |
| Exhibit Number |
Description | |
| 99.1 | Press release, dated October 30, 2007, of Wynn Resorts, Limited. | |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: October 30, 2007
| WYNN RESORTS, LIMITED | ||
| By: | /s/ John Strzemp | |
| John Strzemp | ||
| Chief Financial Officer | ||
3
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: October 30, 2007
| WYNN LAS VEGAS, LLC | ||
| By: | Wynn Resorts Holdings, LLC, its sole member | |
| By: | Wynn Resorts, Limited, its sole member | |
| By: | /s/ John Strzemp | |
| John Strzemp | ||
| Chief Financial Officer | ||
4
EXHIBIT INDEX
| Exhibit No. | Description | |
| 99.1 | Press release, dated October 30, 2007, of Wynn Resorts, Limited. | |
5
Exhibit 99.1
Wynn Resorts, Limited Reports Third Quarter Results
Wynn Las Vegas Adjusted Property EBITDA of $93.2 million
Wynn Macau Adjusted Property EBITDA of $92.8 million
LAS VEGAS, October 30, 2007 (BUSINESS WIRE) — Wynn Resorts, Limited (Nasdaq: WYNN) today reported financial results for the quarter ended September 30, 2007.
Net revenues for the third quarter of 2007 were $653.4 million, compared to $318.1 million in the third quarter of 2006. Results for this quarter include a full quarter of operations of Wynn Macau, which opened on September 6, 2006. The revenue increase was driven by the opening of Wynn Macau and strong Wynn Las Vegas results.
Consolidated adjusted property EBITDA (1) was $186.0 million for the third quarter of 2007, compared to $79.6 million in the third quarter of 2006.
Adjusted net income in the third quarter of 2007 was $73.4 million, or $0.67 per diluted share (adjusted EPS)(2) compared to an adjusted net loss of $1.3 million, or ($0.01) per diluted share in the third quarter of 2006.
On a US GAAP (Generally Accepted Accounting Principles) basis, net income for the quarter was $44.7 million, or $0.41 per diluted share, compared to net income of $715.7 million, or $6.43 per diluted share in 2006. Net income for the quarter in 2006 was positively influenced by $779.0 million due to the completion of the sale of a subconcession in Macau, a non-recurring item.
Wynn Las Vegas Third Quarter Results
For the quarter ended September 30, 2007, Wynn Las Vegas generated adjusted property EBITDA of $93.2 million, a 20.6% increase from the third quarter of 2006, with a 30.5% EBITDA margin on net revenue.
Net casino revenues in the third quarter of 2007 were $149.9 million, compared to $131.9 million for the third quarter of 2006. Table games drop was $475.6 million, with win per table per day (before discounts) of $9,516, compared to drop of $458.2 million and win per table per day of $7,779 in the third quarter of 2006. Table games win percentage of 26.4% was above the property’s expected range of 21% to 24% and exceeded the 22.3% for the third quarter of 2006. Slot machine win per unit per day was $234 on handle (volume) of $969.1 million in the quarter, compared to a win per unit per day of $248 on handle of $1,017.2 million during the comparable period of 2006. Slot handle at Wynn Las Vegas decreased 4.7% during the three months ended September 30, 2007 as compared to the same period in 2006, and the slot win percentage was within the expected range of 4.5% to 5.5%.
Gross non-casino revenues for the quarter were $193.1 million, an 8.2% increase from the third quarter of 2006. Hotel revenues were up 5.7% to $68.0 million during the quarter, versus $64.3 million in the third quarter of 2006. Wynn Las Vegas achieved an Average Daily Rate (ADR) of $282 for the quarter, compared to $271 in the third quarter of 2006. The property’s occupancy was 96.6%, compared to 94.9% during the prior year period, generating revenue per available room (REVPAR) of $272 in the 2007 period (5.8% higher than in 2006).
Food and beverage revenues increased 5.1% to $72.8 million in the quarter, compared to $69.3 million in the third quarter of 2006. Retail revenues were $23.8 million in the quarter, compared to $19.2 million in the third quarter of 2006, an increase of 24.0%. Entertainment revenues were approximately $17.0 million compared to $14.1 million in the third quarter of 2006.
Encore at Wynn Las Vegas
We are constructing Encore on approximately 20 acres on the Las Vegas Strip, immediately adjacent to Wynn Las Vegas. Encore’s current plans include a 2,034 all-suite hotel tower fully integrated with Wynn Las Vegas, an approximately 72,000 square foot casino, additional convention and meeting space, as well as restaurants, a nightclub, swimming pools, a spa and salon and retail outlets. We continue to refine the final design of Encore. Encore is expected to open in early 2009. Our project budget is approximately $2.2 billion, consisting of approximately $2.1 billion for Encore and approximately $100 million for an employee parking garage on our Koval property, an associated pedestrian bridge and costs incurred in connection with the theatre remodeling and production of “Monty Python’s Spamalot” at Wynn Las Vegas, which opened in March 2007.
As of September 30, 2007, we had incurred approximately $775.8 million of project costs related to the development and construction of Encore and related capital improvements.
Wynn Macau Third Quarter Results
In the third quarter of 2007, Wynn Macau generated net revenues (after discounts and commissions) of $347.7 million and adjusted property EBITDA of $92.8 million. Prior period comparisons are not meaningful as we opened Wynn Macau on September 6, 2006 and the third quarter 2006 results include only a partial quarter of operations. Our adjusted property EBITDA for the quarter includes $3 million to $4 million of payroll expenses associated with unopened portions of the expansion.
Table games results in Macau are segregated into two distinct reporting categories, the VIP segment and the mass market segment.
Table games turnover in the VIP segment was $9.8 billion for the period. VIP table games win as a percentage of turnover (calculated before discounts and commissions) was 2.96%, at the top end of the expected range of 2.7% to 3.0%.
Table games drop in the mass market category was approximately $475.4 million during the period. Mass market table games win percentage (calculated before discounts and incentives) of 20.3% was above the expected range of 17% to 19%.
Slot machine win per unit per day was $457 on handle (volume) of $387.1 million for the quarter.
For the quarter, Wynn Macau generated an average daily room rate (ADR) of $245, with occupancy averaging 91.9%. Net non-casino revenues, consisting of rooms, food and beverage, retail and other, were $20.7 million.
Wynn Macau Expansion
We opened Wynn Macau on September 6, 2006. The property currently features 280 table games and 671 slot machines in an approximately 130,000 square foot casino. Construction and development on the expansion of Wynn Macau which includes additional gaming space, a dramatic front feature attraction, a theater showroom and retail amenities is progressing as planned. In September 2007, Wynn Macau opened approximately 20,000 square feet of additional gaming space and one restaurant in this expansion. The remaining portion of the expansion is expected to open within the next 90 to 100 days. After the completion of the expansion, Wynn Macau is expected to have a total of approximately 380 table games and 1,200 slot machines.
In addition, construction has commenced on the Wynn Diamond Suites at Wynn Macau, a fully-integrated resort hotel with approximately 400 luxury suites and six villas along with restaurants, additional retail space and additional VIP gaming space.
Through September 30, 2007, the Company has incurred approximately $1.1 billion of the total Wynn Macau project budget of approximately $1.2 billion and approximately $29.6 million related to Wynn Diamond Suites.
Cotai
The Company has submitted an application to the government of Macau for a concession of land in Cotai for future development. The Company recently reconfigured its site plans for 52 acres and is awaiting final approval. We are actively engaged in the design of our Cotai project.
Other Factors Affecting Earnings
Interest expense, net of $13.0 million in capitalized interest, was $34.7 million for the third quarter of 2007. Depreciation and amortization expenses were $56.0 million and pre-opening expenses were $1.5 million during the quarter. Corporate expense and other was $17.2 million in the third quarter, including $5.2 million in stock based compensation.
Balance Sheet and Capital Expenditures
Our total cash balances at the end of the quarter were $875.9 million, including unrestricted cash balances of $829.1 million and cash balances restricted for our construction and development projects of $46.8 million. Total debt outstanding at the end of the quarter was $2.4 billion, including approximately $1.7 billion of Wynn Las Vegas debt, and $552 million of
2
Wynn Macau-related debt. Capital expenditures during the third quarter of 2007, net of changes in construction payables and retention, totaled approximately $304.6 million, primarily attributable to Encore.
On October 3, 2007, the Company completed a secondary common stock offering of 4,312,500 shares with net proceeds of $154 per share or a total of $664.1 million. The Company intends to use the proceeds for general corporate purposes and to enhance the Company’s financial flexibility for future projects and potential new developments.
Conference Call Information
The Company will hold a conference call to discuss its results on Tuesday, October 30, 2007 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 (Investor Relations).
Forward-looking Statements
This release contains forward-looking statements regarding operating trends and future results of operations. Such forward-looking information involves important risks and uncertainties that could significantly affect anticipated results in the future and, accordingly, such results may differ from those expressed in any forward-looking statements made by us. The risks and uncertainties include, but are not limited to, competition in the casino/hotel and resorts industries, the Company’s brief operating history, the Company’s dependence on existing management, levels of travel, leisure and casino spending, general domestic or international economic conditions, and changes in gaming laws or regulations. 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, 2006 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 its forward-looking statements as a result of new information, future events or otherwise.
Non-GAAP financial measures
(1) “Adjusted property EBITDA” is earnings before interest, taxes, depreciation, amortization, pre-opening costs, property charges and other, corporate expenses, stock-based compensation, contract termination fee, 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. 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 financial measures in accordance with U.S. generally accepted accounting principles (“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 and corporate expenses, 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 compensates for these limitations by using adjusted property EBITDA as only one of several comparative tools, together with GAAP measurements, to assist in the evaluation of operating performance. Such GAAP measurements include operating income (loss), net income (loss), cash flows from operations and cash flow data. The Company has significant uses of cash flows, including capital expenditures, interest payments, debt principal repayments, 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 to adjusted net income (loss), and (ii) operating income (loss) to adjusted property EBITDA and adjusted property EBITDA to net income.
3
(2) Adjusted net income (loss) is net income (loss) before pre-opening costs, property charges and other, and other non-cash non-operating income and expenses. Adjusted net income (loss) and adjusted net income (loss) per share (“EPS”) are presented as supplemental disclosures because management believes that these 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 income and EPS computed in accordance with GAAP, as an additional basis for assessing period-to-period results of our business. Adjusted net income (loss) and adjusted net income (loss) per share may be different from the calculation methods used by other companies and, therefore, comparability may be limited.
4
WYNN RESORTS, LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(amounts in thousands, except per share data)
(unaudited)
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2007 | 2006 | 2007 | 2006 | |||||||||||||
| Operating revenues: |
||||||||||||||||
| Casino |
$ | 476,785 | $ | 172,019 | $ | 1,425,802 | $ | 412,060 | ||||||||
| Rooms |
81,631 | 66,837 | 254,719 | 204,236 | ||||||||||||
| Food and beverage |
82,451 | 72,091 | 262,560 | 224,411 | ||||||||||||
| Entertainment, retail and other |
61,237 | 46,300 | 176,103 | 144,646 | ||||||||||||
| Gross revenues |
702,104 | 357,247 | 2,119,184 | 985,353 | ||||||||||||
| Less: promotional allowances |
(48,718 | ) | (39,155 | ) | (142,940 | ) | (116,666 | ) | ||||||||
| Net revenues |
653,386 | 318,092 | 1,976,244 | 868,687 | ||||||||||||
| Operating costs and expenses: |
||||||||||||||||
| Casino |
286,434 | 93,480 | 840,827 | 214,636 | ||||||||||||
| Rooms |
21,340 | 18,259 | 63,681 | 53,384 | ||||||||||||
| Food and beverage |
51,463 | 47,772 | 160,671 | 141,954 | ||||||||||||
| Entertainment, retail and other |
42,084 | 31,678 | 118,631 | 98,304 | ||||||||||||
| General and administrative |
77,904 | 56,195 | 230,364 | 152,172 | ||||||||||||
| Provision for doubtful accounts |
5,741 | 4,876 | 27,844 | 11,452 | ||||||||||||
| Pre-opening costs |
1,455 | 36,820 | 4,180 | 62,794 | ||||||||||||
| Depreciation and amortization |
56,001 | 42,470 | 159,427 | 124,797 | ||||||||||||
| Contract termination fee |
— | — | — | 5,000 | ||||||||||||
| Property charges and other |
25,096 | 5,739 | 51,386 | 13,064 | ||||||||||||
| Total operating costs and expenses |
567,518 | 337,289 | 1,657,011 | 877,557 | ||||||||||||
| Equity in income from unconsolidated affiliates |
428 | 488 | 1,395 | 1,574 | ||||||||||||
| Operating income (loss) |
86,296 | (18,709 | ) | 320,628 | (7,296 | ) | ||||||||||
| Other income (expense): |
||||||||||||||||
| Interest and other income |
6,777 | 11,837 | 29,285 | 29,885 | ||||||||||||
| Interest expense, net of capitalized interest |
(34,743 | ) | (36,969 | ) | (107,876 | ) | (108,218 | ) | ||||||||
| Increase (decrease) in swap fair value |
(4,207 | ) | (8,757 | ) | (2,348 | ) | 1,835 | |||||||||
| Gain on sale of subconcession right, net |
— | 899,409 | — | 899,409 | ||||||||||||
| Loss from extinguishment of debt |
— | (10,758 | ) | (157 | ) | (10,758 | ) | |||||||||
| Other income (expense), net |
(32,173 | ) | 854,762 | (81,096 | ) | 812,153 | ||||||||||
| Income before income taxes |
54,123 | 836,053 | 239,532 | 804,857 | ||||||||||||
| Provision for income taxes |
(9,383 | ) | (120,397 | ) | (46,837 | ) | (120,706 | ) | ||||||||
| Net Income |
$ | 44,740 | $ | 715,656 | $ | 192,695 | $ | 684,151 | ||||||||
| Basic and diluted income per common share: |
||||||||||||||||
| Net income: |
||||||||||||||||
| Basic |
$ | 0.42 | $ | 7.12 | $ | 1.86 | $ | 6.86 | ||||||||
| Diluted* |
$ | 0.41 | $ | 6.43 | $ | 1.77 | $ | 6.22 | ||||||||
| Weighted average common shares outstanding: |
||||||||||||||||
| Basic |
107,632 | 100,480 | 103,439 | 99,688 | ||||||||||||
| Diluted |
110,881 | 111,702 | 111,783 | 111,083 | ||||||||||||
Note: * Diluted earnings per share for the three and nine months ended September 30, 2007 and 2006 includes the assumption that the convertible subordinated debentures were converted into shares of common stock prior to the actual conversion on July 20, 2007. Accordingly, net income used in the computation of diluted earnings per share is increased by approximately $0.4 million and $5.1 million and $2.3 million and $7.1 million, respectively, of net interest attributable to these debentures for the quarter and nine months ended September 30, 2007 and 2006.
5
WYNN RESORTS, LIMITED AND SUBSIDIARIES
RECONCILIATION OF NET INCOME
TO ADJUSTED NET INCOME (LOSS)
(amounts in thousands)
(unaudited)
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2007 | 2006 | 2007 | 2006 | |||||||||||||
| Net income |
$ | 44,740 | $ | 715,656 | $ | 192,695 | $ | 684,151 | ||||||||
| Pre-opening costs |
1,455 | 36,820 | 4,180 | 62,794 | ||||||||||||
| (Increase) decrease in swap fair value |
4,207 | 8,757 | 2,348 | (1,835 | ) | |||||||||||
| Property charges and other |
25,096 | 5,739 | 51,386 | 13,064 | ||||||||||||
| Gain on sale of subconcession right, net |
— | (899,409 | ) | — | (899,409 | ) | ||||||||||
| Loss from extinguishment of debt |
— | 10,758 | 157 | 10,758 | ||||||||||||
| Contract termination fee |
— | — | — | 5,000 | ||||||||||||
| Adjustment for income taxes |
(2,109 | ) | 120,337 | (3,964 | ) | 120,337 | ||||||||||
| Adjusted net income (loss)(2) |
$ | 73,389 | $ | (1,342 | ) | $ | 246,802 | $ | (5,140 | ) | ||||||
| Adjusted net income (loss) per diluted share* |
$ | 0.67 | $ | (0.01 | ) | $ | 2.25 | $ | (0.05 | ) | ||||||
Note: * Diluted adjusted net income per share for the three months ended September 30, 2007 and the nine months ended September 30, 2007, includes the assumption that the convertible debentures were converted into shares of common stock prior to the actual conversion on July 20, 2007. Accordingly, adjusted net income used in the computation of diluted adjusted net income per share for the three months ended September 30, 2007 and the nine months ended September 30, 2007, is increased by approximately $0.4 million and $5.1 million, respectively, of net interest attributable to these debentures.
6
WYNN RESORTS, LIMITED AND SUBSIDIARIES
RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA
AND ADJUSTED PROPERTY EBITDA TO NET INCOME
(amounts in thousands)
(unaudited)
| Three Months Ended September 30, 2007 | |||||||||||||||
| Wynn Las Vegas |
Wynn Macau |
Corporate and Other |
Total | ||||||||||||
| Operating income |
$ | 35,803 | $ | 39,229 | $ | 11,264 | $ | 86,296 | |||||||
| Pre-opening costs |
1,423 | 30 | 2 | 1,455 | |||||||||||
| Depreciation and amortization |
39,881 | 15,079 | 1,041 | 56,001 | |||||||||||
| Property charges and other |
2,404 | 22,692 | — | 25,096 | |||||||||||
| Corporate expense, management fees, royalties and other |
11,579 | 14,215 | (13,818 | ) | 11,976 | ||||||||||
| Stock-based compensation |
2,092 | 1,589 | 1,511 | 5,192 | |||||||||||
| Adjusted Property EBITDA (1) |
$ | 93,182 | $ | 92,834 | $ | — | $ | 186,016 | |||||||
| Three Months Ended September 30, 2006 | |||||||||||||||
| Wynn Las Vegas |
Wynn Macau |
Corporate and Other |
Total | ||||||||||||
| Operating income (loss) |
$ | 22,440 | $ | (43,090 | ) | $ | 1,941 | $ | (18,709 | ) | |||||
| Pre-opening costs |
982 | 35,717 | 121 | 36,820 | |||||||||||
| Depreciation and amortization |
36,225 | 5,434 | 811 | 42,470 | |||||||||||
| Property charges and other |
5,739 | — | — | 5,739 | |||||||||||
| Corporate expense, management fees, royalties and other |
9,636 | 3,449 | (4,594 | ) | 8,491 | ||||||||||
| Stock-based compensation |
2,260 | 783 | 1,721 | 4,764 | |||||||||||
| Adjusted Property EBITDA (1) |
$ | 77,282 | $ | 2,293 | $ | — | $ | 79,575 | |||||||
| Three Months Ended September 30, |
||||||||
| 2007 | 2006 | |||||||
| Adjusted Property EBITDA (1) |
$ | 186,016 | $ | 79,575 | ||||
| Pre-opening costs |
(1,455 | ) | (36,820 | ) | ||||
| Depreciation and amortization |
(56,001 | ) | (42,470 | ) | ||||
| Property charges and other |
(25,096 | ) | (5,739 | ) | ||||
| Corporate expenses and other |
(11,976 | ) | (8,491 | ) | ||||
| Stock-based compensation |
(5,192 | ) | (4,764 | ) | ||||
| Interest and other income |
6,777 | 11,837 | ||||||
| Interest expense |
(34,743 | ) | (36,969 | ) | ||||
| Decrease in swap fair value |
(4,207 | ) | (8,757 | ) | ||||
| Loss on extinguishment of debt |
— | (10,758 | ) | |||||
| Gain on sale of subconcession right, net |
— | 899,409 | ||||||
| Provision for income taxes |
(9,383 | ) | (120,397 | ) | ||||
| Net income |
$ | 44,740 | $ | 715,656 | ||||
7
WYNN RESORTS, LIMITED AND SUBSIDIARIES
RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA
AND ADJUSTED PROPERTY EBITDA TO NET INCOME
(amounts in thousands)
(unaudited)
| Nine Months Ended September 30, 2007 | |||||||||||||||
| Wynn Las Vegas |
Wynn Macau |
Corporate and Other |
Total | ||||||||||||
| Operating income |
$ | 158,237 | $ | 133,507 | $ | 28,884 | $ | 320,628 | |||||||
| Pre-opening costs |
3,774 | 383 | 23 | 4,180 | |||||||||||
| Depreciation and amortization |
112,468 | 44,238 | 2,721 | 159,427 | |||||||||||
| Property charges and other |
4,105 | 46,781 | 500 | 51,386 | |||||||||||
| Corporate expense, management fees, royalties and other |
34,646 | 36,930 | (37,518 | ) | 34,058 | ||||||||||
| Stock-based compensation |
6,480 | 2,663 | 5,390 | 14,533 | |||||||||||
| Adjusted Property EBITDA (1) |
$ | 319,710 | $ | 264,502 | $ | — | $ | 584,212 | |||||||
| Nine Months Ended September 30, 2006 | |||||||||||||||
| Wynn Las Vegas |
Wynn Macau |
Corporate and Other |
Total | ||||||||||||
| Operating income (loss) |
$ | 66,828 | $ | (76,072 | ) | $ | 1,948 | $ | (7,296 | ) | |||||
| Pre-opening costs |
1,176 | 61,492 | 126 | 62,794 | |||||||||||
| Depreciation and amortization |
112,793 | 9,642 | 2,362 | 124,797 | |||||||||||
| Property charges and other |
13,064 | — | — | 13,064 | |||||||||||
| Contract termination fee |
5,000 | — | — | 5,000 | |||||||||||
| Corporate expense, management fees, royalties and other |
26,788 | 6,448 | (9,374 | ) | 23,862 | ||||||||||
| Stock-based compensation |
5,918 | 783 | 4,938 | 11,639 | |||||||||||
| Adjusted Property EBITDA (1) |
$ | 231,567 | $ | 2,293 | $ | — | $ | 233,860 | |||||||
| Nine Months Ended September 30, |
||||||||
| 2007 | 2006 | |||||||
| Adjusted Property EBITDA (1) |
$ | 584,212 | $ | 233,860 | ||||
| Pre-opening costs |
(4,180 | ) | (62,794 | ) | ||||
| Depreciation and amortization |
(159,427 | ) | (124,797 | ) | ||||
| Property charges and other |
(51,386 | ) | (13,064 | ) | ||||
| Contract termination fee |
— | (5,000 | ) | |||||
| Corporate expenses and other |
(34,058 | ) | (23,862 | ) | ||||
| Stock-based compensation |
(14,533 | ) | (11,639 | ) | ||||
| Interest and other income |
29,285 | 29,885 | ||||||
| Interest expense |
(107,876 | ) | (108,218 | ) | ||||
| Increase (decrease) in swap fair value |
(2,348 | ) | 1,835 | |||||
| Loss on extinguishment of debt |
(157 | ) | (10,758 | ) | ||||
| Gain on sale of subconcession right, net |
— | 899,409 | ||||||
| Provision for income taxes |
(46,837 | ) | (120,706 | ) | ||||
| Net income |
$ | 192,695 | $ | 684,151 | ||||
8
WYNN RESORTS, LIMITED AND SUBSIDIARIES
SUPPLEMENTAL DATA SCHEDULE
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, 2007 |
September 30, 2006(5) |
September 30, 2007 |
September 30, 2006(5) |
|||||||||||||
| Room Statistics for Wynn Las Vegas: |
||||||||||||||||
| Occupancy % |
96.6 | % | 94.9 | % | 96.6 | % | 95.4 | % | ||||||||
| Average Daily Room Rate (ADR)1 |
$ | 282 | $ | 271 | $ | 301 | $ | 286 | ||||||||
| Revenue per available room (REVPAR)2 |
$ | 272 | $ | 257 | $ | 291 | $ | 272 | ||||||||
| Other information for Wynn Las Vegas: |
||||||||||||||||
| Table games win per unit per day3 |
$ | 9,516 | $ | 7,779 | $ | 10,799 | $ | 7,455 | ||||||||
| Table Hold % |
26.4 | % | 22.3 | % | 26.0 | % | 20.6 | % | ||||||||
| Slot machine win per unit per day4 |
$ | 234 | $ | 248 | $ | 253 | $ | 249 | ||||||||
| Average number of table games |
143 | 143 | 140 | 143 | ||||||||||||
| Average number of slot machines |
1,977 | 1,970 | 1,963 | 1,960 | ||||||||||||
| Room Statistics for Wynn Macau: |
||||||||||||||||
| Occupancy % |
91.9 | % | 75.9 | % | 87.7 | % | 75.9 | % | ||||||||
| Average Daily Room Rate (ADR)1 |
$ | 245 | $ | 201 | $ | 249 | $ | 201 | ||||||||
| Revenue per available room (REVPAR)2 |
$ | 225 | $ | 153 | $ | 218 | $ | 153 | ||||||||
| Other information for Wynn Macau: |
||||||||||||||||
| Table games win per unit per day3 |
$ | 16,686 | $ | 9,236 | $ | 16,478 | $ | 9,236 | ||||||||
| Slot machine win per unit per day4 |
$ | 457 | $ | 387 | $ | 476 | $ | 387 | ||||||||
| Average number of table games |
252 | 212 | 248 | 212 | ||||||||||||
| Average number of slot machines |
486 | 375 | 459 | 375 | ||||||||||||
| (1) | ADR is Average Daily Room Rate and is calculated by dividing total room revenue (less service charges, if any) by total rooms occupied. |
| (2) | REVPAR is Revenue per Available Room and is calculated by dividing total room revenue by total rooms available. |
| (3) | Table games win per unit per day is shown before discounts and commissions. |
| (4) | Slot machine win per unit per day is net of participation fees and progressive accruals. |
| (5) | Wynn Macau opened on September 6, 2006. Third Quarter 2006 results based on operations for a partial quarter. |
SOURCE:
Wynn Resorts, Limited
CONTACT:
Samanta Stewart, 702-770-7555
investorrelations@wynnresorts.com
www.wynnresorts.com
www.wynnlasvegas.com
www.wynnmacau.com
9