SEC Filing | WYNN RESORTS LTD

View:

Download DOC

Download PDF

Download XLS

Form 10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2010

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File No. 333-100768

WYNN LAS VEGAS, LLC

(Exact name of registrant as specified in its charter)

NEVADA

88-0494875

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

3131 Las Vegas Boulevard South—Las Vegas, Nevada 89109

(Address of principal executive offices) (Zip Code)

(702) 770-7555

(Registrant’s telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days: Yes x No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ¨ No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer, accelerated filer and smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ¨ Accelerated filer ¨ Non-accelerated filer x Smaller reporting company ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule12b-2 of the Exchange Act). Yes ¨ No x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Wynn Resorts Holdings, LLC owns all of the membership interests of the Registrant as of August 6, 2010.

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

INDEX


Part I. Financial Information

Item 1.	Financial Statements

	Condensed Consolidated Balance Sheets (unaudited) – June 30, 2010 and December 31, 2009	3

	Condensed Consolidated Statements of Operations (unaudited) – Three and six months ended June 30, 2010 and 2009	4

	Condensed Consolidated Statements of Cash Flows (unaudited) – Six months ended June 30, 2010 and 2009	5

	Notes to Condensed Consolidated Financial Statements (unaudited)	6

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	24

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	34

Item 4.	Controls and Procedures	34

Part II. Other Information

Item IA	Risk Factors	36

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	36

Item 6.	Exhibits	37

Signature		38

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

CONDENSED CONSOLIDATED BALANCE SHEETS

(amounts in thousands)

(unaudited)


	June 30, 2010			December 31, 2009
ASSETS
Current assets:
Cash and cash equivalents	$	50,318		$	66,354
Receivables, net		100,154			110,860
Inventories		74,430			80,861
Prepaid expenses and other		19,427			25,187

Total current assets		244,329			283,262
Property and equipment, net		3,778,961			3,851,668
Intangible assets, net		13,839			14,875
Deferred financing costs, net		41,650			42,025
Deposits and other assets		56,267			58,733
Investment in unconsolidated affiliates		3,839			3,761

Total assets	$	4,138,885		$	4,254,324

LIABILITIES AND MEMBER’S EQUITY
Current liabilities:
Current portion of long-term debt	$	1,050		$	1,050
Accounts payable		29,232			28,226
Accrued interest		19,706			17,595
Accrued compensation and benefits		44,539			37,521
Gaming taxes payable		9,812			7,111
Other accrued expenses		18,131			16,198
Customer deposits and other liabilities		56,947			101,507
Due to affiliates, net		26,941			21,480

Total current liabilities		206,358			230,688
Long-term debt		2,590,756			2,551,520
Due to affiliates, net		91,900			82,339
Interest rate swap		8,779			4,224

Total liabilities		2,897,793			2,868,771

Commitments and contingencies (Note 10)

Member’s equity:
Contributed capital		1,918,124			1,912,146
Accumulated deficit		(677,032	)		(526,593	)

Total member’s equity		1,241,092			1,385,553

Total liabilities and member’s equity	$	4,138,885		$	4,254,324

The accompanying notes are an integral part of these condensed consolidated financial statements.

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(amounts in thousands)

(unaudited)


	Three months ended June 30,						Six months ended June 30,
	2010			2009			2010			2009
Operating revenues:
Casino	$	117,190		$	124,343		$	256,700		$	241,824
Rooms		78,841			81,454			156,436			166,543
Food and beverage		111,477			99,945			207,420			196,854
Entertainment, retail and other		53,901			50,486			105,528			96,839

Gross revenues		361,409			356,228			726,084			702,060
Less: promotional allowances		(43,088	)		(43,269	)		(89,156	)		(97,579	)

Net revenues		318,321			312,959			636,928			604,481

Operating costs and expenses:
Casino		68,585			60,704			145,412			136,688
Rooms		30,852			26,658			61,450			53,002
Food and beverage		68,384			61,801			126,370			118,942
Entertainment, retail and other		33,564			33,554			69,451			63,007
General and administrative		57,074			57,609			116,895			122,271
Provision for doubtful accounts		2,642			4,497			9,282			5,081
Management fees		4,787			4,703			9,561			9,057
Pre-opening costs		1,590			—			1,969			—
Depreciation and amortization		67,583			78,425			146,509			155,869
Property charges and other		482			(6,646	)		1,736			7,294

Total operating costs and expenses		335,543			321,305			688,635			671,211

Operating loss		(17,222	)		(8,346	)		(51,707	)		(66,730	)

Other income (expense):
Interest income		89			2			180			14
Interest expense, net of capitalized interest		(46,208	)		(37,661	)		(91,284	)		(74,502	)
Decrease in swap fair value		(2,277	)		—			(4,555	)		—
Loss on exchange offer		(3,152	)		—			(3,152	)		—
Equity in income (loss) from unconsolidated affiliates		23			(178	)		79			(429	)

Other income (expense), net		(51,525	)		(37,837	)		(98,732	)		(74,917	)

Net loss	$	(68,747	)	$	(46,183	)		$(150,439	)	$	(141,647	)

The accompanying notes are an integral part of these condensed consolidated financial statements.

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(amounts in thousands)

(unaudited)


	Six Months Ended June 30,
	2010			2009
Cash flows from operating activities:
Net loss	$	(150,439	)	$	(141,647	)
Adjustments to reconcile net loss to net cash provided by (used in)operating activities:
Depreciation and amortization		146,509			155,869
Stock-based compensation		5,978			4,564
Amortization and writeoff of deferred financing costs and other		8,374			11,560
Equity in income from unconsolidated affiliates, net of distributions		(79	)		796
Provision for doubtful accounts		9,282			5,081
Property charges and other		1,736			7,294
Decrease in swap fair value		4,555			—
Increase (decrease) in cash from changes in:
Receivables		1,424			7,206
Inventories and prepaid expenses and other		11,331			7,481
Accounts payable and accrued expenses		(29,791	)		(67,812	)
Due to affiliates, net		18,183			8,287

Net cash provided by (used in) operating activities		27,063			(1,321	)

Cash flows from investing activities:
Capital expenditures, net of construction payables and retention		(84,053	)		(172,269	)
Deposits and other assets		(3,944	)		5,066
Proceeds from sale of assets		193			—
Due to affiliates, net		10,447			2,164

Net cash used in investing activities		(77,357	)		(165,039	)

Cash flows from financing activities:
Principal payments on long-term debt		(20,700	)		(289,040	)
Proceeds from issuance of long-term debt		58,947			85,542
Capital contribution from the Parent		—			328,451
Payment of financing costs		(3,989	)		(10,202	)

Net cash provided by financing activities		34,258			114,751

Cash and cash equivalents:
Decrease in cash and cash equivalents		(16,036	)		(51,609	)
Balance, beginning of period		66,354			123,315

Balance, end of period	$	50,318		$	71,706

The accompanying notes are an integral part of these condensed consolidated financial statements.

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. Organization and Basis of Presentation

Organization

Wynn Las Vegas, LLC was formed on April 17, 2001 as a Nevada limited liability company. Unless the context otherwise requires, all references herein to the “Company” refer to Wynn Las Vegas, LLC, a Nevada limited liability company and its consolidated subsidiaries. The sole member of the Company is Wynn Resorts Holdings, LLC (“Holdings”). The sole member of Holdings is Wynn Resorts, Limited (“Wynn Resorts”). The Company was organized primarily to construct and operate “Wynn Las Vegas,” a destination resort and casino on the “Strip” in Las Vegas, Nevada. Wynn Las Vegas opened on April 28, 2005. On December 22, 2008, the Company opened Encore at Wynn Las Vegas (“Encore”), an expansion of Wynn Las Vegas. Encore is a 2,034 all-suite hotel fully integrated with Wynn Las Vegas.

Wynn Las Vegas Capital Corp. (“Wynn Capital”) is a wholly owned subsidiary of the Company incorporated on June 3, 2002, solely for the purpose of obtaining financing for Wynn Las Vegas. Wynn Capital is authorized to issue 2,000 shares of common stock, par value $0.01. At June 30, 2010, the Company owned the one share that was issued and outstanding. Wynn Capital has neither any significant net assets nor has had any operating activity. Its sole function is to serve as the co-issuer of the mortgage notes described below. Wynn Las Vegas, LLC and Wynn Capital together are hereinafter referred to as the “Issuers”.

Basis of Presentation

The accompanying condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. The Company’s investment in the 50%-owned joint venture operating the Ferrari and Maserati automobile dealership inside Wynn Las Vegas is accounted for under the equity method. All significant intercompany accounts and transactions have been eliminated.

The accompanying condensed consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures herein are adequate to make the information presented not misleading. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary for a fair presentation of the results for the interim periods have been made. The results for the three and six months ended June 30, 2010 are not necessarily indicative of results to be expected for the full fiscal year. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto in the Company’s Annual Report on Form 10-K for the year ended December 31, 2009.

2. Summary of Significant Accounting Policies

Accounts Receivable and Credit Risk

Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of casino accounts receivable. The Company issues credit in the form of “markers” to approved casino customers following investigations of creditworthiness. As of June 30, 2010 and December 31, 2009, approximately 67% and 68% respectively, of the Company’s markers were due from customers residing in foreign countries, primarily in Asia. Business or economic conditions or other significant events in these countries could affect the collectibility of such receivables.

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

Accounts receivable, including casino and hotel receivables, are typically non-interest bearing and are initially recorded at cost. Accounts are written off when management deems them to be uncollectible. Recoveries of accounts previously written off are recorded when received. An allowance for doubtful accounts is maintained to reduce the Company’s receivables to their estimated carrying amount, which approximates fair value. The allowance is estimated based on specific review of customer accounts as well as management’s experience with collection trends in the casino industry and current economic and business conditions.

Inventories

Inventories consist of retail, food and beverage items, which are stated at the lower of cost or market value, and certain operating supplies. Cost is determined by the first-in, first-out, average and specific identification methods.

Revenue Recognition and Promotional Allowances

Casino revenues are measured by the aggregate net difference between gaming wins and losses, with liabilities recognized for funds deposited by customers before gaming play occurs and for chips in the customers’ possession. Hotel, food and beverage, entertainment and other operating revenues are recognized when services are performed. Advance deposits on rooms and advance ticket sales are recorded as deferred revenues until services are provided to the customer.

Revenues are recognized net of certain sales incentives which are recorded as a reduction of revenue. Consequently, the Company’s casino revenues are reduced by discounts and points earned in customer loyalty programs, such as the players club loyalty program.

The retail value of accommodations, food and beverage, and other services furnished to guests without charge is included in gross revenue and then deducted as promotional allowances. The estimated cost of providing such promotional allowances is primarily included in casino expenses as follows (amounts in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,
	2010		2009		2010		2009
Rooms	$	10,028	$	10,333	$	20,931	$	24,717
Food and beverage		13,819		13,857		29,510		30,985
Entertainment, retail and other		5,050		2,205		9,871		4,905

Total	$	28,897	$	26,395	$	60,312	$	60,607

Gaming Taxes

The Company is subject to taxes based on gross gaming revenues, subject to applicable adjustments. These gaming taxes are an assessment on the Company’s gaming revenues and are recorded as an expense within the “Casino” line item in the accompanying Condensed Consolidated Statements of Operations. These taxes totaled approximately $8.1 million and $8.8 million for the three months ended June 30, 2010 and 2009, respectively. For the six months ended June 30, 2010 and 2009, these taxes totaled approximately $17.8 million and $17.5 million, respectively.

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

Advertising Costs

The Company expenses advertising costs the first time the advertising takes place. Advertising costs incurred in development periods are included in pre-opening costs. Once a project is completed, advertising costs are included in general and administrative expenses. For the three months ended June 30, 2010 and 2009, advertising costs totaled approximately $2.8 million and $3.5 million, respectively. For the six months ended June 30, 2010 and 2009, advertising costs totaled approximately $6.3 million and $10.5 million, respectively.

Share-Based Compensation

The Company accounts for share based compensation related to equity shares of Wynn Resorts granted to its employees by recognizing the costs of the employee services received in exchange for the equity award instrument based on the grant date fair value of the awards over the service period. For the six months ended June 30, 2010 and 2009, the Company recorded $6 million and $4.6 million, respectively, in share based compensation with a corresponding credit to contributed capital.

Reclassifications

Certain amounts in the condensed consolidated financial statements for 2009 have been reclassified to be consistent with the current year presentation. These reclassifications had no effect on the previously reported net loss.

Recently Issued Accounting Standards

In June 2009, the Financial Accounting Standards Board (the “FASB”) issued new accounting standards regarding the consolidation of variable interest entities. These new accounting standards address the effects of elimination of the qualifying special-purpose entity concept from previous standards. These new accounting standards amend previous guidance in determining whether an enterprise has a controlling financial interest in a variable interest entity. This determination identifies the primary beneficiary of a variable interest entity as the enterprise that has both the power to direct the activities of a variable interest entity that most significantly impacts the entity’s economic performance and the ability to absorb losses or the right to receive benefits of the entity that could potentially be significant to the variable interest entity. The Company adopted the new accounting standards on January 1, 2010. The adoption of these new accounting standards did not have a material effect on the Company’s condensed consolidated financial statements.

3. Supplemental Disclosure of Cash Flow Information

Interest paid for the six months ended June 30, 2010 and 2009 totaled approximately $84.4 million and $69.5 million, respectively. Interest capitalized for the six months ended June 30, 2010 totaled approximately $0.6 million. There was no interest capitalized during the six months ended June 30, 2009.

During the six months ended June 30, 2010 and 2009, capital expenditures include a decrease of approximately $13.9 million and approximately $146.9 million, respectively, in construction payables and retention recorded through amounts due to affiliates.

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

4. Receivables, net

Receivables, net consisted of the following (amounts in thousands):


	June 30, 2010			December 31, 2009
Casino	$	143,851		$	149,786
Hotel		17,022			17,490
Other		10,212			10,990

		171,085			178,266
Less: allowance for doubtful accounts		(70,931	)		(67,406	)

	$	100,154		$	110,860

5. Property and Equipment, net

Property and equipment, net consisted of the following (amounts in thousands):


	June 30, 2010			December 31, 2009
Land and improvements	$	706,658		$	692,677
Buildings and improvements		2,597,623			2,554,224
Airplane		44,349			44,254
Furniture, fixtures and equipment		1,348,998			1,325,677
Construction in progress		5,710			23,973

		4,703,338			4,640,805
Less: accumulated depreciation		(924,377	)		(789,137	)

	$	3,778,961		$	3,851,668

6. Long-Term Debt

Long-term debt consisted of the following (amounts in thousands):


	June 30, 2010			December 31, 2009
6⁵/8 % First Mortgage Notes, due December 1, 2014, net of original issue discount of $4,982 at June 30, 2010 and $8,214 at December 31, 2009	$	1,277,238		$	1,626,016
7⁷/8 % First Mortgage Notes, due November 1, 2017, net of original issue discount of $10,196 at June 30, 2010 and $10,529 at December 31, 2009		489,804			489,471
7⁷/8 % First Mortgage Notes, due May 1, 2020, net of original issue discount of $2,576 at June 30, 2010		349,434			—
Revolving Credit Facility; due July 15, 2013; interest at LIBOR plus 3.0%		291,664			252,717
Term Loan Facility; $40.2 million due September 30, 2012 with the remaining $40.2 million due August 15, 2013; interest at LIBOR plus 1.875%		80,446			80,446
$42 million Note Payable; due April 1, 2017; interest at LIBOR plus 1.25%		37,450			38,150
Payable to Affiliate		65,770			65,770

		2,591,806			2,552,570
Current portion of long-term debt		(1,050	)		(1,050	)

	$	2,590,756		$	2,551,520

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

6⁵/8% First Mortgage Notes

On March 26, 2010, the Issuers, each a direct or indirect wholly owned subsidiary of Wynn Resorts, Limited, commenced an offer to exchange all outstanding 6⁵/8% First Mortgage Notes due 2014 (the “2014 Notes”) for 7⁷/8% First Mortgage Notes due 2020 (the “2020 Notes”) of the Issuers, upon the terms and subject to the conditions set forth in an offering memorandum (the “offering memorandum”), and a related letter of transmittal (the “exchange offer”). The exchange offer was conditioned upon, among other things, the tender of at least $250 million aggregate principal amount of 2014 Notes. The 2020 Notes were offered only to qualified institutional buyers and outside the United States in accordance with Rule 144A and Regulation S, respectively, under the Securities Act of 1933, as amended (the “Securities Act”). As of April 23, 2010, the expiration date, approximately $382 million of the 2014 Notes were validly tendered for exchange to the 2020 Notes. This includes $30 million of the 2014 Notes that were purchased by Wynn Resorts in 2009, and are included in payable to affiliate in the table above. The exchange offer closed on April 28, 2010.

The 2020 Notes rank pari passu in right of payment with borrowings under Wynn Las Vegas, LLC’s credit facilities, the 2014 Notes and the issuers’ 7⁷/8% First Mortgage Notes due 2017 (the “2017 Notes”). The 2020 Notes are senior secured obligations of the Issuers, will be guaranteed by certain of Wynn Las Vegas, LLC’s subsidiaries and are secured by a first priority lien on substantially all of the existing and future assets of the Issuers and guarantors and, subject to approval from the Nevada Gaming Commission, a first priority lien on the equity interests of Wynn Las Vegas, LLC, all of which is the same collateral that secures borrowings under Wynn Las Vegas, LLC’s credit facilities, the 2014 Notes and the 2017 Notes.

As further described in the offering memorandum, noteholders who validly tendered 2014 Notes prior to the early delivery time received an early delivery payment on April 28, 2010 of 1% of the amount tendered in cash which totaled approximately $3.8 million. In accordance with accounting standards, this will be included as deferred financing costs and amortized over the life of the 2020 Notes. The direct costs of the exchange offer incurred with third parties of $3.2 million were expensed.

During the six months ended June 30, 2009, Wynn Resorts purchased $65.8 million face amount of the Company’s 6⁵/8% First Mortgage Notes due 2014 through open market purchases at a discount. The purchase of the notes by Wynn Resorts has not been contributed to the Company and the notes have not been retired. Accordingly, $65.8 million of the First Mortgage Notes held by Wynn Resorts remain on the Company’s balance sheet as a payable to affiliate within Long-term Debt. If and when such notes are contributed to the Company by Wynn Resorts, the Company would then retire the notes and recognize a gain on the early extinguishment of debt equal to the gain recorded by Wynn Resorts of approximately $13.7 million.

Debt Covenant Compliance

As of June 30, 2010, management believes the Company was in compliance with all debt covenants.

Fair Value of Long-term Debt

The net book value of the 2014 Notes, the 2017 Notes and the 2020 Notes at June 30, 2010 and December 31, 2009, was approximately $ 2.2 billion. The estimated fair value of the First Mortgage Notes based upon most recent trades at June 30, 2010 and December 31, 2009, was approximately $2.2 billion. The net book value of the Company’s other debt instruments was $410 million and $371 million at June 30, 2010 and December 31, 2009, respectively. The approximate fair value of such debt was approximately $396 million and $351 million at June 30, 2010 and December 31, 2009, respectively.

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

7. Interest Rate Swaps

The Company has entered into floating-for-fixed interest rate swap arrangements in order to manage interest rate risk relating to certain of its debt facilities. These interest rate swap agreements modify the Company’s exposure to interest rate risk by converting a portion of the Company’s floating-rate debt to a fixed rate. These interest rate swaps essentially fix the interest rate at the percentages noted below; however, changes in the fair value of the interest rate swaps for each reporting period have been recorded as an increase/decrease in swap fair value in the accompanying Condensed Consolidated Statements of Operations, as the interest rate swaps do not qualify for hedge accounting.

The Company measures the fair value of its interest rate swaps on a recurring basis pursuant to accounting standards for fair value measurements. These standards establish a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions. The Company categorizes these interest rate swaps as Level 2.

The Company currently has one interest rate swap agreement to hedge a portion of the underlying interest rate risk on borrowings under the Wynn Las Vegas Credit Facilities. Under this swap agreement, the Company pays a fixed interest rate of 2.485% on borrowings of $250 million incurred under the Wynn Las Vegas Credit Facilities in exchange for receipts on the same amount at a variable interest rate based on the applicable LIBOR at the time of payment. This interest rate swap fixes the interest rate on $250 million of borrowings at approximately 5.485%. This interest rate swap agreement matures in November 2012. As of June 30, 2010 and December 31, 2009, the fair value of this interest rate swap was a liability of $ 8.8 million and $4.2 million, respectively.

8. Related Party Transactions, net

Amounts Due to Affiliates, net

As of June 30, 2010, the Company’s current Due to affiliates was primarily comprised of construction payables of approximately $6.1 million, construction retention of approximately $3.2 million and other net amounts due to affiliates totaling $17.6 million (including corporate allocations discussed below). The long-term Due to affiliates is management fees of approximately $91.9 million (equal to 1.5% of net revenues and payable upon meeting certain leverage ratios as specified in the documents governing the Company’s Credit Facilities and the First Mortgage Notes indentures).

As of December 31, 2009, the Company’s current Due to affiliates was primarily comprised of construction payables of approximately $21.4 million, construction retention of approximately $1.8 million and other net amounts due from affiliates totaling $1.7 million (including corporate allocations discussed below). The long-term Due to affiliates is management fees of $82.3 million (equal to 1.5% of net revenues and payable upon meeting certain leverage ratios as specified in the documents governing the Company’s Credit Facilities and the First Mortgage Notes indentures).

The Company periodically settles amounts due to affiliates with cash receipts and payments, except for the management fee, which is payable upon meeting certain leverage ratios specified in the documents governing the First Mortgage Notes and the Credit Facilities.

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

Corporate Allocations

The accompanying condensed consolidated statements of operations include allocations from Wynn Resorts for legal, accounting, human resources, information services, real estate, and other corporate support services. The corporate support service allocations have been determined on a basis that Wynn Resorts and the Company consider to be reasonable estimates of the utilization of service provided or the benefit received by the Company. Wynn Resorts maintains corporate offices at Wynn Las Vegas without charge from the Company. Through September 30, 2008, the Company settled these corporate allocation charges with Wynn Resorts on a periodic basis as discussed in “Amounts Due to Affiliates, net” above. Beginning in the fourth quarter of 2008 through the third quarter 2009, the Company did not settle its corporate allocation and accordingly, such allocations were recorded as a contribution to equity from Wynn Resorts. In the fourth quarter 2009, the Company resumed settling its corporate allocations with Wynn Resorts. During the six months ended June 30, 2010 and 2009, approximately $12 million and $10.5 million, respectively, were charged to the Company for such corporate allocations.

Amounts Due to Officers, net

The Company periodically provides services to Stephen A. Wynn, Chairman of the Board, Chief Executive Officer and one of the principal stockholders of Wynn Resorts (“Mr. Wynn”), and certain other executive officers and directors of Wynn Resorts, including household services, construction work and other personal services. The cost of these services is transferred to Wynn Resorts on a periodic basis. Mr. Wynn and these other officers and directors have amounts on deposit with Wynn Resorts to prepay any such items, which are replenished on an ongoing basis as needed. As of June 30, 2010, and December 31, 2009, Wynn Resorts owed Mr. Wynn and the other officers and directors approximately $367,238 and $789,095 respectively.

Villa Suite Lease

On March 17, 2010, Elaine P. Wynn, a director of Wynn Resorts, and Wynn Las Vegas entered into an Agreement of Lease (the “EW Lease”) for the lease of a villa suite as Elaine P. Wynn’s personal residence. The EW Lease was approved by the Audit Committee of the Board of Directors of the Company. The term of the lease commenced as of March 1, 2010 and terminates December 31, 2010. Pursuant to the terms of the EW Lease, Elaine P. Wynn will pay annual rent equal to $350,000, which amount was determined by the Audit Committee with the assistance of a third-party appraisal. Certain services for, and maintenance of, the villa suite are included in the rental. The EW Lease superseded the terms of a prior agreement.

On March 18, 2010, Mr. Wynn and Wynn Las Vegas entered into an Amended and Restated Agreement of Lease (the “SW Lease”) for a villa to serve as Mr. Wynn’s personal residence. The SW Lease amends and restates a prior lease. The SW Lease was approved by the Audit Committee of the Board of Directors of the Company. The term of the SW lease commenced as of March 1, 2010 and runs concurrent with Mr. Wynn’s employment agreement with the Company; provided that either party may terminate on 90 days notice. Pursuant to the SW Lease, the rental value of the villa will be treated as imputed income to Mr. Wynn, and will be equal to the fair market value of the accommodations provided. Effective March 1, 2010, and for the first two years of the term of the SW Lease, the rental value will be $503,831 per year. The rental value for the villa will be re-determined every two years during the term of the lease by the Audit Committee, with the assistance of an independent third-party appraisal. Certain services for, and maintenance of, the villa is included in the rental.

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

The “Wynn” Surname Rights Agreement

On August 6, 2004, Holdings entered into agreements with Mr. Wynn that confirm and clarify Holding’s rights to use the “Wynn” name and Mr. Wynn’s persona in connection with casino resorts. Under the parties’ Surname Rights Agreement, Mr. Wynn granted Holdings an exclusive, fully paid-up, perpetual, worldwide license to use, and to own and register trademarks and service marks incorporating the “Wynn” name for casino resorts and related businesses, together with the right to sublicense the name and marks to its affiliates. Under the parties’ Rights of Publicity License, Mr. Wynn granted Holdings the exclusive, royalty-free, worldwide right to use his full name, persona and related rights of publicity for casino resorts and related businesses, together with the ability to sublicense the persona and publicity rights to its affiliates, until October 24, 2017. Holdings has sub-licensed rights to the “Wynn” name, persona and marks to the Company.

9. Property Charges and Other

Property charges generally include costs related to the retirement of assets for remodels and asset abandonments. Property charges and other for the three months ended June 30, 2010 and 2009 were $0.5 million and a net gain of $6.6 million, respectively. Property charges and other for the three months ended June 30, 2010, related to miscellaneous renovations and abandonments at Wynn Las Vegas and Encore. Property charges and other for the three months ended June 30, 2009, include the return of $8.1 million of aircraft deposits written off in the first quarter of 2009. On February 19, 2009, the Company cancelled an agreement to purchase an aircraft. The deposit was refundable to the extent another buyer was found. Due to the uncertainty as to the recoverability of this deposit, the Company wrote off the deposit in the first quarter of 2009. In the second quarter of 2009 another buyer was found and the Company recovered a portion of the original deposit. The remaining property charges for the three months ended June 30, 2009 were related to miscellaneous renovations and abandonments at Wynn Las Vegas and Encore.

Property charges and other for the six months ended June 30, 2010 and 2009 were $1.7 million and $7.3 million respectively. Property charges and other for the six months ended June 30, 2010 were for miscellaneous renovations and abandonments at Wynn Las Vegas and Encore. Property charges and other for the six months ended June 30, 2009, include the net write-off of $5.3 million of an aircraft purchase deposit noted above. The remaining property charges for the six months ended June 30, 2009 were related to miscellaneous renovations and abandonments at Wynn Las Vegas and Encore.

10. Commitments and Contingencies

Litigation

The Company does not have any material litigation as of June 30, 2010.

Sales and Use Tax on Complimentary Meals

In March 2008, the Nevada Supreme Court ruled, in the matter captioned Sparks Nugget, Inc. vs. The State of Nevada Ex Rel. Department of Taxation, that food and non-alcoholic beverages purchased for use in providing complimentary meals to customers and to employees was exempt from sales and use tax. In July 2008, the Court denied the State’s motion for rehearing. Through April 2008, Wynn Las Vegas has paid use tax on these items and has filed for refunds for the periods from April 2005 to April 2008. The amount subject to these refunds is approximately $5.4 million. As of June 30, 2010, the Company had not recorded a receivable related to this matter.

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

11. Subsequent Event

On August 4, 2010, the Issuers issued a $1.32 billion aggregate principal amount of 7³/4% First Mortgage Notes due August 15, 2020 (the “New 2020 Notes”). The New 2020 Notes were issued at par. The New 2020 Notes were offered only to qualified institutional buyers and outside the U.S. in accordance with Rule 144A and Regulation S, respectively, under the Securities Act of 1933. The Company plans to use the net proceeds of the offering along with the proceeds of a capital contribution from Wynn Resorts, Limited to purchase, and, as applicable, make consent payments for, any and all of the Issuers’ 2014 Notes that are validly tendered and accepted for payment pursuant to Wynn Las Vegas, LLC’s concurrent offer to purchase and consent solicitation with respect to the 2014 Notes and to redeem any 2014 Notes not tendered. On or prior to August 3, 2010, valid tenders had been received with respect to approximately $987 million of the $1.3 billion aggregate principal amount of 2014 Notes outstanding. On August 4, 2010, tendering holders received the tender offer consideration in the amount of $1,004.38 plus a consent payment in the amount of $30.00 for each $1,000 principal amount of 2014 Notes. The consent solicitation expired on August 3, 2010 and the tender offer expires August 18, 2010.

On August 4, 2010, the Trustee, at the request of the Issuers, gave notice of redemption of any and all of the outstanding 2014 Notes. The redemption price shall be equal to 103.313% of the aggregate principal amount of the 2014 Notes redeemed plus accrued and unpaid interest thereon to September 3, 2010.

The New 2020 Notes rank pari passu in right of payment with borrowings under the Company’s credit facilities, the 2014 Notes, the 2017 Notes and existing 2020 Notes. The New 2020 Notes are senior secured obligations of the Issuers, guaranteed by certain of Wynn Las Vegas, LLC’s subsidiaries and are secured on an equal and ratable basis (with certain exceptions) by a first priority lien on substantially all of the existing and future assets of the Issuers and guarantors, and, subject to prior approval from the Nevada gaming authorities, a first priority lien on the equity interests of the Company, all of which is the same collateral that secures borrowings under the credit facilities, the 2014 Notes, the 2017 Notes and the existing 2020 Notes.

The New 2020 Notes have not been registered under the Securities Act of 1933 or under any state securities laws. Therefore, the Issuers may not offer or sell the notes within the United States to, or for the account or benefit of, any United States person unless the offer or sale would qualify for a registration exemption from the Securities Act and applicable state securities laws.

Concurrently with the issuance of the New 2020 Notes, the Company entered into a seventh amendment dated August 4, 2010, to the Wynn Las Vegas Amended and Restated Credit Agreement. After giving effect to this amendment, the maturity date with respect to a portion on the revolving credit facility and the term facility was extended to July 2015 and August 2015, respectively, and the interest margin in respect of the extended portion will increase after June 30, 2013. In addition, lenders made incremental term loans of $248.5 million having a maturity date of August 2015. The amendment made certain other changes including eliminating the maximum Consolidated Leverage Ratio and reducing the minimum Consolidated Interest Coverage Ratio.

12. Consolidating Financial Information of Guarantors and Issuers

The following consolidating information relates to the Issuers of the First Mortgage Notes and their guarantor subsidiaries (World Travel, LLC; Las Vegas Jet, LLC; Wynn Show Performers, LLC; Wynn Golf, LLC; Kevyn, LLC; and Wynn Sunrise, LLC) and non-guarantor subsidiary (Wynn Completion Guarantor, LLC) as of June 30, 2010 and December 31, 2009, and for the six months ended June 30, 2010 and 2009.

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

The following consolidating information is presented in the form provided because: (i) the guarantor subsidiaries are wholly owned subsidiaries of Wynn Las Vegas, LLC (an issuer of the 6⁵/ 8% and 7⁷/8% First Mortgage Notes); (ii) the guarantee is considered to be full and unconditional (that is, if the Issuers fail to make a scheduled payment, the guarantor subsidiaries are obligated to make the scheduled payment immediately and, if they do not, any holder of the 6⁵/8% and 7⁷/8% First Mortgage Notes may immediately bring suit directly against the guarantor subsidiaries for payment of all amounts due and payable); and (iii) the guarantee is joint and several.

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION

AS OF JUNE 30, 2010

(amounts in thousands)

(unaudited)


	Issuers			Guarantor Subsidiaries			Nonguarantor Subsidiary			Eliminating Entries			Total
ASSETS
Current assets:
Cash and cash equivalents	$	50,312		$	1		$	5		$	—		$	50,318
Receivables, net		100,154			—			—			—			100,154
Inventories		74,430			—			—			—			74,430
Prepaid expenses and other		19,427			—			—			—			19,427

Total current assets		244,323			1			5			—			244,329
Property and equipment, net		3,583,173			195,788			—			—			3,778,961
Intangible assets, net		7,695			6,144			—			—			13,839
Deferred financing costs, net		41,650			—			—			—			41,650
Deposits and other assets		56,267			—			—			—			56,267
Investment in unconsolidated affiliates		(18,076	)		3,839			—			18,076			3,839

Total assets	$	3,915,032		$	205,772		$	5		$	18,076		$	4,138,885

LIABILITIES AND MEMBER’S EQUITY
Current liabilities:
Current portion of long-term debt	$	—		$	1,050		$	—		$	—		$	1,050
Accounts payable		29,232			—			—			—			29,232
Accrued interest		19,706			—			—			—			19,706
Accrued compensation and benefits		43,458			1,081			—			—			44,539
Gaming taxes payable		9,812			—			—			—			9,812
Other accrued expenses		18,107			24			—			—			18,131
Customer deposits and other liabilities		56,947			—			—			—			56,947
Due to affiliates, net		(158,357	)		193,179			(7,881	)		—			26,941

Total current liabilities		18,905			195,334			(7,881	)		—			206,358
Long-term debt		2,554,356			36,400			—			—			2,590,756
Due to affiliates, net		91,900			—			—			—			91,900
Interest rate swap		8,779			—			—			—			8,779

Total liabilities		2,673,940			231,734			(7,881	)		—			2,897,793

Commitments and contingencies

Member’s equity:
Contributed capital		1,918,124			12,530			—			(12,530	)		1,918,124
Accumulated earnings (deficit)		(677,032	)		(38,492	)		7,886			30,606			(677,032	)

Total member’s equity		1,241,092			(25,962	)		7,886			18,076			1,241,092

Total liabilities and member’s equity	$	3,915,032		$	205,772		$	5		$	18,076		$	4,138,885

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION

AS OF DECEMBER 31, 2009

(amounts in thousands)

(unaudited)


	Issuers			Guarantor Subsidiaries			Nonguarantor Subsidiary			Eliminating Entries			Total
ASSETS
Current assets:
Cash and cash equivalents	$	65,998		$	351		$	5		$	—		$	66,354
Receivables, net		110,860			—			—			—			110,860
Inventories		80,861			—			—			—			80,861
Prepaid expenses and other		24,864			323			—			—			25,187

Total current assets		282,583			674			5			—			283,262
Property and equipment, net		3,653,786			197,882			—			—			3,851,668
Intangible assets, net		8,731			6,144			—			—			14,875
Deferred financing costs, net		42,025			—			—			—			42,025
Deposits and other assets		58,733			—			—			—			58,733
Investment in unconsolidated affiliates		(16,450	)		3,761			—			16,450			3,761

Total assets	$	4,029,408		$	208,461		$	5		$	16,450		$	4,254,324

LIABILITIES AND MEMBER’S EQUITY
Current liabilities:
Current portion of long-term debt	$	—		$	1,050		$	—		$	—		$	1,050
Accounts payable		28,226			—			—			—			28,226
Accrued interest		17,595			—			—			—			17,595
Accrued compensation and benefits		36,342			1,179			—			—			37,521
Gaming taxes payable		7,111			—			—			—			7,111
Other accrued expenses		16,153			45			—			—			16,198
Customer deposits and other liabilities		101,340			167			—			—			101,507
Due to affiliates, net		(163,895	)		193,256			(7,881	)		—			21,480

Total current liabilities		42,872			195,697			(7,881	)		—			230,688
Long-term debt		2,514,420			37,100			—			—			2,551,520
Due to affiliates, net		82,339			—			—			—			82,339
Interest rate swap		4,224			—									4,224

Total liabilities		2,643,855			232,797			(7,881	)		—			2,868,771

Commitments and contingencies

Member’s equity:
Contributed capital		1,912,146			12,530			—			(12,530	)		1,912,146
Retained earnings (deficit)		(526,593	)		(36,866	)		7,886			28,980			(526,593	)

Total member’s equity		1,385,553			(24,336	)		7,886			16,450			1,385,553

Total liabilities and member’s equity	$	4,029,408		$	208,461		$	5		$	16,450		$	4,254,324

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS INFORMATION

THREE MONTHS ENDED JUNE 30, 2010

(amounts in thousands)

(unaudited)


	Issuers			Guarantor Subsidiaries			Nonguarantor Subsidiary		Eliminating Entries			Total
Operating revenues:
Casino	$	117,190		$	—		$	—	$	—		$	117,190
Rooms		78,836			5			—		—			78,841
Food and beverage		111,477			—			—		—			111,477
Entertainment, retail and other		53,924			—			—		(23	)		53,901

Gross revenues		361,427			5			—		(23	)		361,409
Less: promotional allowances		(43,088	)		—			—		—			(43,088	)

Net revenues		318,339			5			—		(23	)		318,321


Operating costs and expenses:
Casino		68,585			—			—		—			68,585
Rooms		30,847			5			—		—			30,852
Food and beverage		68,384			—			—		—			68,384
Entertainment, retail and other		33,564			—			—		—			33,564
General and administrative		57,475			(378	)		—		(23	)		57,074
Provision for doubtful accounts		2,642			—			—		—			2,642
Management fees		4,787			—			—		—			4,787
Pre-opening costs		1,590			—			—		—			1,590
Depreciation and amortization		66,561			1,022			—		—			67,583
Property charges and other		482			—			—		—			482

Total operating costs and expenses		334,917			649			—		(23	)		335,543

Operating loss		(16,578	)		(644	)		—		—			(17,222	)


Other income (expense):
Interest income		89			—			—		—			89
Interest expense, net of capitalized interest		(46,053	)		(155	)		—		—			(46,208	)
Decrease in swap fair value		(2,277	)		—			—		—			(2,277	)
Loss on exchange offer		(3,152	)		—			—		—			(3,152	)
Equity in income (loss) from unconsolidated affiliates		(776	)		23			—		776			23

Other income (expense), net		(52,169	)		(132	)		—		776			(51,525	)

Net income (loss)	$	(68,747	)	$	(776	)	$	—	$	776		$	(68,747	)

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS INFORMATION

THREE MONTHS ENDED JUNE 30, 2009

(amounts in thousands)

(unaudited)


	Issuers			Guarantor Subsidiaries			Nonguarantor Subsidiary		Eliminating Entries			Total
Operating revenues:
Casino	$	124,343		$	—		$	—	$	—		$	124,343
Rooms		81,454			—			—		—			81,454
Food and beverage		99,945			—			—		—			99,945
Entertainment, retail and other		50,308			—			—		178			50,486

Gross revenues		356,050			—			—		178			356,228
Less: promotional allowances		(43,269	)		—			—		—			(43,269	)

Net revenues		312,781			—			—		178			312,959


Operating costs and expenses:
Casino		60,704			—			—		—			60,704
Rooms		26,658			—			—		—			26,658
Food and beverage		61,801			—			—		—			61,801
Entertainment, retail and other		33,554			—			—		—			33,554
General and administrative		58,063			(632	)		—		178			57,609
Provision for doubtful accounts		4,497			—			—		—			4,497
Management fees		4,703			—			—		—			4,703
Pre-opening costs		—			—			—		—			—
Depreciation and amortization		77,238			1,187			—		—			78,425
Property charges and other		1,442			(8,088	)		—		—			(6,646	)

Total operating costs and expenses		328,660			(7,533	)		—		178			321,305

Operating income (loss)		(15,879	)		7,533			—		—			(8,346	)


Other income (expense):
Interest income		2			—			—		—			2
Interest expense, net of capitalized interest		(37,387	)		(274	)		—		—			(37,661	)
Equity in income (loss) from unconsolidated affiliates		7,081			(178	)		—		(7,081	)		(178	)

Other income (expense), net		(30,304	)		(452	)		—		(7,081	)		(37,837	)

Net income (loss)	$	(46,183	)	$	7,081		$	—	$	(7,081	)	$	(46,183	)

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS INFORMATION

SIX MONTHS ENDED JUNE 30, 2010

(amounts in thousands)

(unaudited)


	Issuers			Guarantor Subsidiaries			Nonguarantor Subsidiary		Eliminating Entries			Total
Operating revenues:
Casino	$	256,700		$	—		$	—	$	—		$	256,700
Rooms		156,394			42			—		—			156,436
Food and beverage		207,420			—			—		—			207,420
Entertainment, retail and other		105,607			—			—		(79	)		105,528

Gross revenues		726,121			42			—		(79	)		726,084
Less: promotional allowances		(89,156	)		—			—		—			(89,156	)

Net revenues		636,965			42			—		(79	)		636,928


Operating costs and expenses:
Casino		145,412			—			—		—			145,412
Rooms		61,408			42			—		—			61,450
Food and beverage		126,370			—			—		—			126,370
Entertainment, retail and other		69,451			—			—		—			69,451
General and administrative		117,744			(770	)		—		(79	)		116,895
Provision for doubtful accounts		9,282			—			—		—			9,282
Management fees		9,561			—			—		—			9,561
Pre-opening costs		1,969			—			—		—			1,969
Depreciation and amortization		144,340			2,169			—		—			146,509
Property charges and other		1,736			—			—		—			1,736

Total operating costs and expenses		687,273			1,441			—		(79	)		688,635

Operating loss		(50,308	)		(1,399	)		—		—			(51,707	)


Other income (expense):
Interest income		171			9			—		—			180
Interest expense, net of capitalized interest		(90,969	)		(315	)		—		—			(91,284	)
Decrease in swap fair value		(4,555	)		—			—		—			(4,555	)
Loss on exchange offer		(3,152	)		—			—		—			(3,152	)
Equity in income (loss) from unconsolidated affiliates		(1,626	)		79			—		1,626			79

Other income (expense), net		(100,131	)		(227	)		—		1,626			(98,732	)

Net income (loss)	$	(150,439	)	$	(1,626	)	$	—	$	1,626		$	(150,439	)

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS INFORMATION

SIX MONTHS ENDED JUNE 30, 2009

(amounts in thousands)

(unaudited)


	Issuers			Guarantor Subsidiaries			Nonguarantor Subsidiary		Eliminating Entries		Total
Operating revenues:
Casino	$	241,824		$	—		$	—	$	—	$	241,824
Rooms		166,543			—			—		—		166,543
Food and beverage		196,854			—			—		—		196,854
Entertainment, retail and other		96,410			—			—		429		96,839

Gross revenues		701,631			—			—		429		702,060
Less: promotional allowances		(97,579	)		—			—		—		(97,579	)

Net revenues		604,052			—			—		429		604,481


Operating costs and expenses:
Casino		136,688			—			—		—		136,688
Rooms		53,002			—			—		—		53,002
Food and beverage		118,942			—			—		—		118,942
Entertainment, retail and other		63,007			—			—		—		63,007
General and administrative		123,190			(1,348	)		—		429		122,271
Provision for doubtful accounts		5,081			—			—		—		5,081
Management fees		9,057			—			—		—		9,057
Pre-opening costs		—			—			—		—		—
Depreciation and amortization		153,498			2,371			—		—		155,869
Property charges and other		2,032			5,262			—		—		7,294

Total operating costs and expenses		664,497			6,285			—		429		671,211

Operating loss		(60,445	)		(6,285	)		—		—		(66,730	)


Other income (expense):
Interest income		14			—			—		—		14
Interest expense, net of capitalized interest		(73,935	)		(567	)		—		—		(74,502	)
Equity in income (loss) from unconsolidated affiliates		(7,281	)		(429	)		—		7,281		(429	)

Other income (expense), net		(81,202	)		(996	)		—		7,281		(74,917	)

Net income (loss)	$	(141,647	)	$	(7,281	)	$	—	$	7,281	$	(141,647	)

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS INFORMATION

SIX MONTHS ENDED JUNE 30, 2010

(amounts in thousands)

(unaudited)


	Issuers			Guarantor Subsidiaries			Non-guarantor Subsidiaries		Eliminating Entries			Total
Cash flows from operating activities:
Net income (loss)	$	(150,439	)	$	(1,626	)	$	—	$	1,626		$	(150,439	)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization		144,340			2,169			—		—			146,509
Stock-based compensation		5,978			—			—		—			5,978
Amortization and writeoff of deferred financing costs and other		8,374			—			—		—			8,374
Equity in income (loss) from unconsolidated affiliates, net of distributions		1,626			(79	)		—		(1,626	)		(79	)
Provision for doubtful accounts		9,282			—			—		—			9,282
Property charges and other		1,736			—			—		—			1,736
Decrease in swap fair value		4,555			—			—		—			4,555
Increase (decrease) in cash from changes in:
Receivables		1,424			—			—		—			1,424
Inventories and prepaid expenses and other		11,007			324			—		—			11,331
Accounts payable, accrued expenses and other		(29,505	)		(286	)		—		—			(29,791	)
Due to affiliates, net		21,182			(2,999	)		—		—			18,183

Net cash provided by (used in) operating activities		29,560			(2,497	)		—		—			27,063


Cash flows from investing activities:
Capital expenditures, net of construction payables and retentions		(83,978	)		(75	)		—		—			(84,053	)
Deposits and other assets		(3,944	)		—			—		—			(3,944	)
Due to affiliates, net		7,525			2,922			—		—			10,447
Proceeds from sale of assets		193			—			—		—			193

Net cash provided by (used in) investing activities		(80,204	)		2,847			—		—			(77,357	)


Cash flows from financing activities:
Principal payments on long-term debt		(20,000	)		(700	)		—		—			(20,700	)
Proceeds from issuance of long-term debt		58,947			—			—		—			58,947
Payments of financing costs		(3,989	)		—			—		—			(3,989	)

Net cash provided by (used in) financing activities		34,958			(700	)		—		—			34,258


Cash and cash equivalents:
Decrease in cash and cash equivalents		(15,686	)		(350	)		—		—			(16,036	)
Balance, beginning of period		65,998			351			5		—			66,354

Balance, end of period	$	50,312		$	1		$	5	$	—		$	50,318

WYNN LAS VEGAS, LLC AND SUBSIDIARIES

(A WHOLLY OWNED INDIRECT SUBSIDIARY OF WYNN RESORTS, LIMITED)

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS INFORMATION

SIX MONTHS ENDED JUNE 30, 2009

(amounts in thousands)

(unaudited)


	Issuers			Guarantor Subsidiaries			Non-guarantor Subsidiaries		Eliminating Entries			Total
Cash flows from operating activities:
Net income (loss)	$	(141,647	)	$	(7,281	)	$	—	$	7,281		$	(141,647	)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization		153,498			2,371			—		—			155,869
Stock-based compensation		4,564			—			—		—			4,564
Amortization and writeoff of deferred financing costs and other		11,560			—			—		—			11,560
Equity in income (loss) from unconsolidated affiliates, net of distributions		7,281			796			—		(7,281	)		796
Provision for doubtful accounts		5,081			—			—		—			5,081
Property charges and other		2,032			5,262			—		—			7,294
Decrease in swap fair value		—			—			—		—			—
Increase (decrease) in cash from changes in:
Receivables		7,201			—			5		—			7,206
Inventories and prepaid expenses and other		7,298			183			—		—			7,481
Accounts payable, accrued expenses and other		(67,668	)		(144	)		—		—			(67,812	)
Due to affiliates, net		11,516			(3,229	)		—		—			8,287

Net cash provided by (used in) operating activities		716			(2,042	)		5		—			(1,321	)


Cash flows from investing activities:
Capital expenditures, net of construction payables and retentions		(172,151	)		(118	)		—		—			(172,269	)
Deposits and other assets		(3,022	)		8,088			—		—			5,066
Due to affiliates, net		7,403			(5,239	)		—		—			2,164

Net cash provided by (used in) investing activities		(167,770	)		2,731			—		—			(165,039	)


Cash flows from financing activities:
Principal payments on long-term debt		(288,340	)		(700	)		—		—			(289,040	)
Proceeds from issuance of long-term debt		85,542			—			—		—			85,542
Capital contribution from the Parent		328,451			—			—		—			328,451
Payments of financing costs		(10,202	)		—			—		—			(10,202	)

Net cash provided by (used in) financing activities		115,451			(700	)		—		—			114,751


Cash and cash equivalents:
Increase (decrease) in cash and cash equivalents		(51,603	)		(11	)		5		—			(51,609	)
Balance, beginning of period		123,315			—			—		—			123,315

Balance, end of period	$	71,712		$	(11	)	$	5	$	—		$	71,706

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion should be read in conjunction with, and is qualified in its entirety by, the condensed consolidated financial statements and the notes thereto included elsewhere in this Quarterly Report on Form 10-Q. Unless the context otherwise requires, all references herein to the “Company,” “we,” “us” or “our,” or similar terms, refer to Wynn Las Vegas, LLC, a Nevada limited liability company and its consolidated subsidiaries.

Forward-Looking Statements

The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for forward-looking statements. Certain information included in this Quarterly Report on Form 10-Q contains statements that are forward-looking, including, but not limited to, statements relating to our business strategy and development activities as well as other capital spending, financing sources, the effects of regulation (including gaming and tax regulations), expectations concerning future operations, margins, profitability and competition. Any statements contained in this report that are not statements of historical fact may be deemed to be forward-looking statements. Without limiting the generality of the foregoing, in some cases you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “would,” “could,” “believe,” “expect,” “anticipate,” “estimate,” “intend,” “plan,” “continue” or the negative of these terms or other comparable terminology. 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. These risks and uncertainties include, but are not limited to:

•

adverse tourism trends given the current domestic and international economic conditions;

•

volatility and weakness in world-wide credit and financial markets globally and from governmental intervention in the financial markets;

•

general global macroeconomic conditions;

•

further decreases in levels of travel, leisure and consumer spending;

•

fluctuation in occupancy rates and average daily room rates;

•

conditions precedent to funding under the agreements governing the disbursement of the proceeds of borrowings under our credit facilities;

•

continued compliance with all provisions in our credit agreements;

•

competition in the casino/hotel and resort industries and action taken by our competitors in reaction to adverse economic conditions;

•

new development and construction activities of competitors;

•

our dependence on Stephen A. Wynn and existing management;

•

our dependence on two properties for all of our cash flow;

•

leverage and debt service (including sensitivity to fluctuations in interest rates);

•

changes in federal or state tax laws or the administration of such laws;

•

changes in state law regarding water rights;

•

changes in U.S. laws regarding healthcare;

•

changes in gaming laws or regulations (including the legalization of gaming in certain jurisdictions);

•

applications for licenses and approvals under applicable jurisdictional laws and regulations (including gaming laws and regulations);

•

the impact that an outbreak of an infectious disease, such as avian flu, or the impact of a natural disaster may have on the travel and leisure industry;

•

the consequences of the war in Iraq and other military conflicts in the Middle East and any future security alerts and/or terrorist attacks; and

•

pending or future legal proceedings.

Further information on potential factors that could affect our financial condition, results of operations and business are included in this report and our other filings with the SEC. You should not place undue reliance on any forward-looking statements, which are based only on information currently available to us. We undertake no obligation to publicly release any revisions to such forward-looking statements to reflect events or circumstances after the date of this report.

Overview

We are a developer, owner and operator of destination casino resorts. We currently own and operate Wynn Las Vegas, a destination casino resort in Las Vegas, Nevada, which opened on April 28, 2005. On December 22, 2008, we expanded Wynn Las Vegas with the opening of Encore at Wynn Las Vegas (“Encore”).

Wynn Las Vegas features:

•

an approximately 110,000 square foot casino offering 24-hour gaming and a full range of games, including private gaming salons, a poker room, and a race and sports book;

•

luxury hotel accommodations in 2,716 spacious hotel rooms, suites and villas;

•

21 food and beverage outlets featuring signature chefs;

•

a Ferrari and Maserati automobile dealership;

•

approximately 74,000 square feet of high-end, brand-name retail shopping, including stores and boutiques by Alexander McQueen, Brioni, Cartier, Chanel, Dior, Graff, Louis Vuitton, Manolo Blahnik, Oscar de la Renta, Vertu and others;

•

recreation and leisure facilities, including an 18-hole golf course, five swimming pools, private cabanas, a full service spa and salon; and

•

a showroom, two nightclubs and lounges.

Encore features:

•

an approximately 76,000 square foot casino offering 24-hour gaming and a full range of games, including private gaming salons and a sports book;

•

luxury hotel accommodation in 2,034 all-suite rooms;

•

13 food and beverage outlets;

•

approximately 27,000 square feet of high-end brand name retail shopping, including stores and boutiques by Hermes, Chanel and others;

•

recreation and leisure facilities including swimming pools, private cabanas, a full service spa and salon; and

•

a beach club, showroom, two nightclubs and lounges.

Construction and Future Development

In response to our evaluation of our property and the reactions of our guests, we have and expect to continue to remodel and make enhancements and refinements to our resort complex.

In July 2010, we commenced a project to refurbish and upgrade the rooms and suites at Wynn Las Vegas. The total project budget is approximately $83 million and is expected to be completed early in the second quarter of 2011. As a part of this project we will be temporarily removing floors from service which will reduce our total number of rooms available during the construction period.

Approximately 142 acres of land immediately adjacent to Wynn Las Vegas is currently improved with a golf course. While we may develop this property in the future; due to the current economic environment and certain restrictions in our credit facilities, we have no immediate plans to develop this property.

Current Economic and Operating Environment

Due to a number of factors affecting consumers, including a slowdown in global economies, contracting credit markets and reduced consumer spending, the outlook for the gaming, travel and entertainment industries continues to remain highly uncertain. This slow down was particularly significant in the fourth quarter of 2008 and has continued throughout the first half of 2010. Based on our experience over this past year and current market conditions, we believe that our operations will continue to experience lower than historical room rates, casino volumes and departmental profitability. Significant new supply in Las Vegas has and will continue to put additional pressure on occupancy and room rates during 2010.

As a result of the current economic and market conditions, we have focused on efficiency initiatives that we began implementing at our resort complex and corporate offices in early 2009. We continually review the cost structure of our operating properties and corporate offices to identify further opportunities to reduce costs.

Results of Operations

We believe that our operating results for the six months ended June 30, 2010 were adversely impacted by the weakened global economy and significant new supply that was added to the Las Vegas market in late 2009. Disruptions in the global financial and stock markets, reduced levels of consumer spending and additional supply have and may continue to adversely impact our financial results.

We offer gaming, hotel accommodations, dining, entertainment, retail shopping, convention services and other amenities at Wynn Las Vegas and Encore. We currently rely solely upon the operations of this resort complex for our operating cash flow. Concentration of our cash flow in one resort complex exposes us to certain risks that competitors, whose operations are more diversified, may be better able to control. In addition to the concentration of operations in a single resort complex, many of our customers are high-end gaming customers who wager on credit, thus exposing us to credit risk. High-end gaming also increases the potential for variability in our results.

We recorded a net loss for the quarter ended June 30, 2010 of $68.7 million compared to a net loss of $46.2 million recorded during the quarter ended June 30, 2009. For the six months ended June 30, 2010 we recorded a net loss of $150.4 million compared to a net loss of $141.6 million for the six months ended June 30, 2009. See below for a more detailed discussion regarding our results.

Certain key operating statistics specific to the gaming industry are included in our discussions of the Company’s operational performance for the periods in which a condensed consolidated statement of operations is presented. Below are definitions of the statistics discussed:

•

Table games win is the amount of drop that is retained and recorded as casino revenue.

•

Drop is the amount of cash and net markers issued that are deposited in a gaming table’s drop box.

•

Slot win is the amount of handle (representing the total amount wagered) that is retained and is recorded as casino revenue.

•

Average Daily Rate (“ADR”) is calculated by dividing total room revenue by total rooms occupied.

•

Revenue per Available Room (“REVPAR”) is calculated by dividing total room revenue by total rooms available.

Financial results for the three months ended June 30, 2010 compared to the three months ended June 30, 2009.

Revenues

Net revenues for the three months ended June 30, 2010 are comprised of $117.2 million in casino revenues (36.8% of total net revenues) and $201.1 million of net non-casino revenues (63.2% of total net revenues). Net revenues for the three months ended June 30, 2009 were comprised of $124.3 million in casino revenues (39.7% of total net revenues) and $188.7 million of net non-casino revenues (60.3% of total net revenues).

Casino revenues are comprised of the net win from our table games and slot machine operations. We experienced a decrease in casino revenues of approximately $7.1 million (or 5.8%) to $117.2 million for the three months ended June 30, 2010, compared to $124.3 million for the three months ended June 30, 2009. During the three months ended June 30, 2010, we experienced a 1.8% decrease in drop and a decrease in the average table games win percentage compared to the prior year quarter. Our average table games win percentage (before discounts) of 20% was below the expected range of 21% to 24% for the three months ended June 30, 2010. For the three months ended June 30, 2009, our average table games win percentage (before discounts) was 20.7%. Slot handle decreased 19.7% during the three months ended June 30, 2010 compared to the prior year quarter; however slot win declined only 1.6% as more play shifted to higher hold machines.

For the three months ended June 30, 2010, room revenues were approximately $78.8 million, which represents a $2.6 million (or 3.2%) decrease over the $81.5 million generated in the three months ended June 30, 2009. We continued to experience a decrease in room rates during the three months ended June 30, 2010, compared to the three months ended June 30, 2009. We believe this is due to the current economic conditions in which we operate in the U.S. and increased capacity in the Las Vegas market with the opening of a new large scale casino hotel in December 2009. See the table below for key operating measures related to our room revenue.


	Three Months Ended June 30,
	2010			2009
Average Daily Rate	$	197		$	218
Occupancy		92.6	%		86.6	%
REVPAR	$	182		$	188

Other non-casino revenues for the three months ended June 30, 2010 include: food and beverage revenues of approximately $111.5 million, retail revenues of approximately $21.5 million, entertainment revenues of approximately $15.6 million, and other revenues from outlets such as the spa and salon, of approximately $16.8 million. Other non-gaming revenues for the three months ended June 30, 2009 included food and beverage revenues of approximately $99.9 million, retail revenues of approximately $22.1 million, entertainment revenues of approximately $12.3 million, and other revenues from outlets, including the spa and salon, of approximately $16.1 million. The increase in food and beverage revenue is due primarily to business in our nightclubs including the opening of the Encore Beach Club and Surrender nightclub in May 2010. Entertainment revenues increased over the prior year quarter primarily due to performances by Garth Brooks in the Encore Theater which started in December 2009, as well as increased revenue from our Le Rêve show.

Departmental, Administrative and Other Expenses

During the three months ended June 30, 2010, departmental expenses included casino expenses of $68.6 million, room expenses of $30.9 million, food and beverage expenses of $68.4 million, and entertainment, retail and other expenses of $33.6 million. Also included are general and administrative expenses of approximately $57.1 million and approximately $2.6 million charged as a provision for doubtful accounts receivable. During the three months ended June 30, 2009, departmental expenses included casino expenses of $60.7 million, room expenses of $26.7 million, food and beverage expenses of $61.8 million, and entertainment, retail and other expenses of $33.6 million. Also included are general and administrative expenses of approximately $57.6 million and approximately $4.5 million charged as a provision for doubtful accounts receivable. The increase in casino and room expenses were primarily attributable to additional customer acquisition and marketing costs as well as increased employee benefit expenses. Food and beverage expenses increased commensurate with the increase in revenue.

Entertainment, retail and other expenses in aggregate remained constant compared to the prior year quarter. Entertainment expenses increased primarily as a result of performances by Garth Brooks but were offset by lower expenses associated with our retail operations. General and administrative expenses decreased as a result of lower advertising expenses offset partially by higher repairs and replacement expenses associated with general property maintenance. Our provision for doubtful accounts receivable decreased during the three months ended June 30, 2010, compared to the prior year’s quarter.

Management fees

Since opening Wynn Las Vegas, management fees payable to Wynn Resorts for certain corporate management services have been charged and accrued at a rate equal to 1.5% of net revenues. These fees will be paid upon meeting certain leverage ratios and satisfying certain other criteria set forth in our Credit Facilities and the 6⁵/8% and 7⁷/8% First Mortgage Notes indentures. Management fees were $4.8 million for the quarter ended June 30, 2010, compared to $4.7 million for the quarter ended June 30, 2009.

Pre-opening costs

During the three months ended June 30, 2010, we incurred $1.6 million of pre-opening costs. We incurred no preopening costs for the three months ended June 30, 2009. Pre-opening costs incurred during the three months ended June 30, 2010, were related the Encore Beach Club which opened in May 2010.

Depreciation and amortization

Depreciation and amortization for the three months ended June 30, 2010 was $67.6 million compared to $78.4 million for the three months ended June 30, 2009. This decrease is primarily due to assets with a 5-year life being fully depreciated as of April 2010 at Wynn Las Vegas.

Property charges and other

Property charges and other for the three months ended June 30, 2010, were $0.5 million compared to a net gain of $6.6 million for the three months ended June 30, 2009. Property charges and other for the three months ended June 30, 2010 related to miscellaneous renovations and abandonments at Wynn Las Vegas and Encore.

Property charges and other for the three months ended June 30, 2009, include the write-off of $13.4 million of aircraft purchase deposits. On February 19, 2009, we cancelled an agreement to purchase an aircraft. The deposit was refundable to the extent another buyer was found. Due to the uncertainty as to the recoverability of this deposit, we wrote off the deposit in the first quarter of 2009. In the second quarter of 2009 another buyer was found and we recovered $8.1 million of our deposit. The remaining property charges were related to miscellaneous renovations and abandonments at Wynn Las Vegas and Encore.

In response to our evaluation of our resort complex and the reactions of our guests, we continue to make enhancements. The costs relating to assets retired as a result of these enhancement and remodel efforts will be expensed as property charges.

Other non-operating costs and expenses

Interest expense was $46.2 million, net of capitalized interest of $0.4 million, for the three months ended June 30, 2010, compared to $37.7 million for the three months ended June 30, 2009. There was no interest capitalized during the three months ended June 30, 2009. Interest expense increased approximately $8.5 million primarily due to increased interest related to the $500 million 7⁷/8% First Mortgage Notes issued in October 2009, offset by lower average borrowings outstanding on the Wynn Las Vegas credit facilities.

Changes in the fair value of our interest rate swaps are recorded as an increase (or decrease) in swap fair value in each period. We recorded an expense of approximately $2.3 million for the three months ended June 30, 2010, resulting from the decrease in the fair value of our interest rate swap from March 31, 2010 to June 30, 2010. We had no interest rate swaps during the prior year quarter.

As described in Note 6 to our Condensed Consolidated Financial Statements in this Quarterly Report on Form 10-Q we completed an exchange offer for a portion of our 6⁵/8% first mortgage notes in April 2010. In connection with that exchange offer, the direct costs incurred with third parties of $3.2 million were expensed.

Financial results for the six months ended June 30, 2010 compared to the six months ended June 30, 2009.

Revenues

Net revenues for the six months ended June 30, 2010 are comprised of $256.7 million in casino revenues (40.3% of total net revenues) and $380.2 million of net non-casino revenues (59.7% of total net revenues). Net revenues for the six months ended June 30, 2009 were comprised of $241.8 million in casino revenues (40% of total net revenues) and $362.7 million of net non-casino revenues (60% of total net revenues).

Casino revenues are comprised of the net win from our table games and slot machine operations. We experienced an increase in casino revenues of approximately $14.9 million (or 6.2%) to $256.7 million for the six months ended June 30, 2010, compared to $241.8 million for the six months ended June 30, 2009. During the six months ended June 30, 2010, we experienced a 2.8% increase in drop and an increase in the average table games win percentage compared to the prior year. Our average table games win percentage (before discounts) of 21.7% was within the expected range of 21% to 24% for the six months ended June 30, 2010. For the six months ended June 30, 2009, our average table games win percentage (before discounts) was 19.2%. Slot handle decreased 23.3% during the six months ended June 30, 2010 as compared to 2009; however slot win decreased only 12.8% compared to the prior year.

For the six months ended June 30, 2010, room revenues were approximately $156.4 million, which represents a $10.1 million (or 6.1%) decrease over the $166.5 million generated in the six months ended June 30, 2009. We continued to experience a decrease in room rates during the six months ended June 30, 2010, compared to the six months ended June 30, 2009. We believe this is due to the current economic conditions in which we operate in the U.S. and the increased capacity in the Las Vegas market including the opening of a new large scale casino hotel in Las Vegas in December 2009. See the table below for key operating measures related to our room revenue.


	Six Months Ended June 30,
	2010			2009
Average Daily Rate	$	200		$	220
Occupancy		91.0	%		88.0	%
REVPAR	$	182		$	194

Other non-casino revenues for the six months ended June 30, 2010 include: food and beverage revenues of approximately $207.4 million, retail revenues of approximately $40.4 million, entertainment revenues of approximately $33.7 million, and other revenues from outlets such as the spa and salon, of approximately $31.4 million. Other non-gaming revenues for the six months ended June 30, 2009 included food and beverage revenues of approximately $196.9 million, retail revenues of approximately $41.7 million, entertainment revenues of approximately $25 million, and other revenues from outlets, including the spa and salon, of approximately $30.1 million. The increase in food and beverage revenue is due primarily to business in our nightclubs including the opening of the Encore Beach Club and Surrender nightclub in May 2010. Entertainment revenues increased over the prior year primarily due to performances by Garth Brooks in the Encore Theater which started in December 2009, as well as increased revenue from our Le Rêve show.

Departmental, Administrative and Other Expenses

During the six months ended June 30, 2010, departmental expenses included casino expenses of $145.4 million, room expenses of $61.5 million, food and beverage expenses of $126.4 million, and entertainment, retail and other expenses of $69.5 million. Also included are general and administrative expenses of approximately $116.9 million and approximately $9.3 million charged as a provision for doubtful accounts receivable. During the six months ended June 30, 2009, departmental expenses included casino expenses of $136.7 million, room expenses of $53 million, food and beverage expenses of $118.9 million, and entertainment, retail and other expenses of $63 million. Also included are general and administrative expenses of approximately $122.3 million and approximately $5.1 million charged as a provision for doubtful accounts receivable. The increase in casino and room expenses was primarily attributable to additional customer acquisition and marketing costs as well as increased employee benefit expenses. Food and beverage expenses increased commensurate with the increase in revenue.

Entertainment, retail and other expenses increased primarily as a result of performances by Garth Brooks. General and administrative expenses decreased as a result of lower advertising expenses and our cost savings initiatives offset partially by higher repairs and replacement expenses associated with general property maintenance. Our provision for doubtful accounts receivable increased during the six months ended June 30, 2010, compared to the prior year. This increase is primarily due to a reduction in the bad debt reserve taken in the first half of 2009 as a result of strong collection trends.

Management fees

Since opening Wynn Las Vegas, management fees payable to Wynn Resorts for certain corporate management services have been charged and accrued at a rate equal to 1.5% of net revenues. These fees will be paid upon meeting certain leverage ratios and satisfying certain other criteria set forth in our Credit Facilities and the 6⁵/8% and 7⁷/8% First Mortgage Notes indentures. Management fees were $9.6 million for the six months ended June 30, 2010, compared to $9.1 million for the six months ended June 30, 2009.

Pre-opening costs

During the six months ended June 30, 2010, we incurred $2 million of pre-opening costs. We incurred no preopening costs for the six months ended June 30, 2009. Pre-opening costs incurred during the six months ended June 30, 2010, were related the Encore Beach Club which opened in May 2010.

Depreciation and amortization

Depreciation and amortization for the six months ended June 30, 2010 was $146.5 million compared to $155.9 million for the six months ended June 30, 2009. This decrease is primarily due to assets with a 5-year life being fully depreciated as of April 2010 at Wynn Las Vegas, off set by depreciation of the assets of the Encore Beach Club which were placed into service in May 2010.

Property charges and other

Property charges and other for the six months ended June 30, 2010, were $1.7 million compared to approximately $7.3 million for the six months ended June 30, 2009. Property charges and other for the six months ended June 30, 2010 related to miscellaneous renovations and abandonments at Wynn Las Vegas and Encore.

Property charges and other for the six months ended June 30, 2009, include the write-off of $13.4 million of aircraft purchase deposits. On February 19, 2009, we cancelled an agreement to purchase an aircraft. The deposit was refundable to the extent another buyer was found. Due to the uncertainty as to the recoverability of this deposit, we wrote off the deposit in the first quarter of 2009. In the second quarter of 2009 another buyer was found and we recovered $8.1 million of our deposit. The remaining property charges were related to miscellaneous renovations and abandonments at Wynn Las Vegas and Encore.

Other non-operating costs and expenses

Interest expense was $91.3 million, net of capitalized interest of $0.6 million, for the six months ended June 30, 2010, compared to $74.5 million for the six months ended June 30, 2009. There was no interest capitalized during the six months ended June 30, 2009. Interest expense increased approximately $16.8 million primarily due to increased interest related to the $500 million 7⁷/8% First Mortgage Notes issued in October 2009, offset by lower average borrowings outstanding on the Wynn Las Vegas credit facilities.

Changes in the fair value of our interest rate swaps are recorded as an increase (or decrease) in swap fair value in each period. We recorded an expense of approximately $4.6 million for the six months ended June 30, 2010, resulting from the decrease in the fair value of our interest rate swap from December 31, 2009 to June 30, 2010. We had no interest rate swaps during the prior year.

As described in Note 6 to our Condensed Consolidated Financial Statements we completed an exchange offer for a portion of our 6⁵/8% first mortgage notes in April 2010. In connection with that exchange offer, the direct costs incurred with third parties of $3.2 million were expensed.

Liquidity and Capital Resources

Cash Flow from Operations

Our operating cash flows primarily consist of operating income generated by our resort (excluding depreciation and other non-cash charges), interest paid and changes in working capital accounts such as receivables, inventories, prepaid expenses and payables. Our table games play is a mix of cash play and credit play, while our slot machine play is conducted primarily on a cash basis. A significant portion of our table games revenue is attributable to the play of a limited number of high-end international customers that play on credit. Our ability to collect these gaming receivables may impact our operating cash flow for the period. Our rooms, food and beverage, and entertainment, retail and other revenue is conducted primarily on a cash basis or as a trade receivable. Accordingly, operating cash flows will be impacted by changes in operating income and accounts receivables.

Net cash provided by operations for the six months ended June 30, 2010 was $27.1 million compared to $1.3 million used in operations for the six months ended June 30, 2009. Operating cash flows were positively impacted by an improvement in our operating loss and benefits from ordinary working capital changes.

Capital Resources

At June 30, 2010, we had approximately $50.3 million of cash and cash equivalents available for use without restriction, including for operations, debt service and retirement, new development activities, enhancements to Wynn Las Vegas and Encore and general corporate purposes. We require a certain amount of cash on hand for operations. We anticipate such funds, together with any other cash needs during 2010 in excess of what we generate from operations or additional borrowings, will be provided with capital contributions from Wynn Resorts. As of June 30, 2010, we had approximately $146.3 million available to draw under our Wynn Las Vegas credit facilities. Except for scheduled quarterly payments on one note payable, we have no debt maturities until September 2012.

Investing Activities

Capital expenditures were approximately $84.1 million for the six months ended June 30, 2010, and related primarily to the Encore Beach Club.

Financing Activities

As of June 30, 2010, our Wynn Las Vegas Amended and Restated Credit Agreement (the “Credit Agreement”), consisted of a $457.9 million revolving credit facility (the “Wynn Las Vegas Revolver”) and an $80.4 million term loan facility (the “Wynn Las Vegas Term Loan”) (together the “Wynn Las Vegas Credit Facilities”). As of June 30, 2010, we had borrowed $291.7 million under the Wynn Las Vegas Revolver. We also had $19.9 million of outstanding letters of credit that reduce our availability under the Wynn Las Vegas Revolver. We have availability of approximately $146.3 million under the Wynn Las Vegas Revolver as of June 30, 2010.

The Wynn Las Vegas credit facilities are obligations of Wynn Las Vegas, LLC and are guaranteed by and secured by substantially all of the assets (except the corporate aircraft) of each of its subsidiaries (other than Wynn Completion Guarantor, LLC). The obligations of Wynn Las Vegas, LLC and the guarantors under the Wynn Las Vegas Credit Facilities rank pari passu in right of payment with their existing and future senior indebtedness, including indebtedness with respect to the First Mortgage Notes and senior in right of payment to all of their existing and future subordinated indebtedness.

On March 26, 2010, Wynn Las Vegas, LLC and Wynn Las Vegas Capital Corp. (the “issuers”), each a direct or indirect wholly owned subsidiary of Wynn Resorts, Limited, commenced an offer to exchange all outstanding 6⁵/8% First Mortgage Notes due 2014 (the “2014 Notes”) for 7⁷/8% First Mortgage Notes due 2020 (the “2020 Notes”) of the issuers, upon the terms and subject to the conditions set forth in an offering memorandum (the “offering memorandum”), and a related letter of transmittal (the “exchange offer”). The exchange offer was conditioned upon, among other things, the tender of at least $250 million aggregate principal amount of 2014 Notes. The 2020 Notes were offered only to qualified institutional buyers and outside the United States in accordance with Rule 144A and Regulation S, respectively, under the Securities Act of 1933, as amended (the “Securities Act”). As of April 23, 2010, the expiration date, approximately $382 million of the 2014 Notes were validly tendered for exchange to the 2020 Notes. This includes $30 million of the 2014 Notes that were purchased by Wynn Resorts in 2009. The exchange offer closed on April 28, 2010

The 2020 Notes rank pari passu in right of payment with borrowings under Wynn Las Vegas, LLC’s credit facilities, the 2014 Notes and the issuers’ 7⁷/8% First Mortgage Notes due 2017 (the “2017 Notes”). The 2020 Notes are senior secured obligations of the issuers, will be guaranteed by certain of Wynn Las Vegas, LLC’s subsidiaries and are secured by a first priority lien on substantially all of the existing and future assets of the issuers and guarantors and, subject to approval from the Nevada Gaming Commission, a first priority lien on the equity interests of Wynn Las Vegas, LLC, all of which is the same collateral that secures borrowings under Wynn Las Vegas, LLC’s credit facilities, the 2014 Notes and the 2017 Notes.

As further described in the offering memorandum, noteholders who validly tendered 2014 Notes prior to the early delivery time received an early delivery payment of 1% of the amount tendered in cash which totaled approximately $3.8 million. In accordance with accounting standards, this will be included as deferred financing costs and amortized over the life of the 2020 Notes.

In August 2010, Wynn Las Vegas issued $1.32 billion of 7³/4% First Mortgage Notes due 2020 (the “New 2020 Notes”) and concurrently tendered for all of its 2014 Notes. For a description of this transaction see Note 11 to the Condensed Consolidated Financial Statements in this Quarterly Report on Form 10-Q.

During the six months ended June 30, 2009, Wynn Resorts made capital contributions to us in the amount of $328.5 million. The proceeds from these contributions were used to fund construction costs of Encore paid during the six months ended June 30, 2009 and to fund paydowns on the Wynn Las Vegas Credit Facilities.

Contractual Obligations and Off-Balance Sheet Arrangements

Except for the exchange offer described in Note 6 to the Condensed Consolidated Financial Statements in this quarterly Report on Form 10-Q, there have been no material changes during the quarter to our contractual obligations or off-balance sheet arrangements as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2009.

Other Liquidity Matters

We are restricted under the indentures governing the 2014 Notes, the 2017 Notes and the 2020 Notes from making certain “restricted payments” as defined in the indentures. These restricted payments include the payments of dividends or distributions to any direct or indirect holders of equity interests of Wynn Las Vegas, LLC. These restricted payments may not be made until certain other financial and non-financial criteria have been satisfied. In addition, the Credit Facilities contain similar restrictions.

Wynn Las Vegas, LLC intends to fund its operations and capital requirements from operating cash flow and availability under our credit facilities. We cannot be sure that Wynn Las Vegas, LLC will generate sufficient cash flow from operations or that future borrowings will be sufficient to enable us to service and repay Wynn Las Vegas, LLC’s indebtedness and to fund its other liquidity needs. We cannot be sure that we will be able to refinance any of our indebtedness on acceptable terms or at all.

On a continuing basis, we, our subsidiaries, and/or Wynn Resorts will evaluate, depending on market conditions, purchasing, refinancing, exchanging, tendering for or retiring certain of our outstanding debt in privately negotiated transactions, open market transactions or by other direct or indirect means.

New business developments or other unforeseen events may occur, resulting in the need to raise additional funds. We continue to explore opportunities to develop additional gaming or related businesses in Las Vegas, as well as other domestic or international markets. There can be no assurances regarding the business prospects with respect to any other opportunity. Any other development would require us to obtain additional financing.

Critical Accounting Policies and Estimates

A description of our critical accounting policies is included in Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2009. There have been no material changes to these policies for the six months ended June 30, 2010.

Recently Issued Accounting Standards

standards amend previous guidance in determining whether an enterprise has a controlling financial interest in a variable interest entity. This determination identifies the primary beneficiary of a variable interest entity as the enterprise that has both the power to direct the activities of a variable interest entity that most significantly impacts the entity’s economic performance and the ability to absorb losses or the right to receive benefits of the entity that could potentially be significant to the variable interest entity. We adopted the new accounting standards on January 1, 2010. The adoption of these new accounting standards did not have a material effect on our condensed consolidated financial statements.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Market risk is the risk of loss arising from adverse changes in market rates and prices, such as interest rates, foreign currency exchange rates and commodity prices.

Interest Rate Risks

Our primary exposure to market risk is interest rate risk associated with our debt facilities that bear interest based on floating rates. We attempt to manage interest rate risk by managing the mix of long-term fixed rate borrowings and variable rate borrowings, and in the past by using hedging activities. We cannot assure you that these risk management strategies will have the desired effect, and interest rate fluctuations could have a negative impact on our results of operations. We do not use derivative financial instruments, other financial instruments or derivative commodity instruments for trading or speculative purposes.

Interest Rate Swaps

As of June 30, 2010, we have one interest rate swap agreement to hedge a portion of the underlying interest rate risk on borrowings under the Wynn Las Vegas Credit Agreement. Under this swap agreement, we pay a fixed interest rate of 2.485% on borrowings of $250 million incurred under the Wynn Las Vegas Credit Agreement in exchange for receipts on the same amount at a variable interest rate based on the applicable LIBOR at the time of payment. This interest rate swap fixes the interest rate on $250 million of borrowings under the Wynn Las Vegas Credit Agreement at approximately 5.485%. This interest rate swap agreement matures in November 2012. Changes in the fair value of this interest rate swap have and will continue to be recorded as an increase/ (decrease) in swap fair value in our Condensed Consolidated Statements of Operations as the swap does not qualify for hedge accounting.

As of June 30, 2010, our interest rate swap had an approximate liability fair value of $8.8 million and is included in long-term liabilities in the accompanying Condensed Consolidated Balance Sheets. The fair value approximates the amount we would have paid if this contract had settled at the valuation date. Fair value is estimated based upon current, and predictions of future, interest rate levels along a yield curve, the remaining duration of the instruments and other market conditions, and therefore, is subject to significant estimation and a high degree of variability of fluctuation between periods.

Interest Rate Sensitivity

As of June 30, 2010, approximately 94% of our long-term debt was based on fixed rates including the notional amount of our swap. Based on our borrowings as of June 30, 2010, an assumed 1% change in variable rates would cause our annual interest cost to change by approximately $1.6 million.

Item 4. Controls and Procedures

(a) Disclosure Controls and Procedures. The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under

the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can only provide reasonable assurance of achieving the desired control objectives and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Based on such evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures were effective, at the reasonable assurance level, in recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act and are effective in ensuring that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

(b) Internal Control Over Financial Reporting. There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

Part II—OTHER INFORMATION

Item IA. Risk Factors

A description of our risk factors can be found in Item IA of our Annual Report on Form 10-K for the year ended December 31, 2009. There were no material changes to those risk factors during the three months ended June 30, 2010.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Restrictions imposed by our debt instruments significantly restrict us, subject to certain exceptions for payment of allocable corporate overhead, from declaring or paying dividends or distributions. Specifically, we are restricted under the indentures governing the 6⁵ /8% and 7⁷/8% First Mortgage Notes from making certain “restricted payments” as defined therein. These restricted payments include the payment of dividends or distributions to any direct or indirect holders of our membership interests. These restricted payments may not be made until certain other financial and non-financial criteria have been satisfied. In addition, our Credit Facilities contain similar restrictions.

Item 6. Exhibits

(a) Exhibits

EXHIBIT INDEX


Exhibit No.		Description

3.1		Second Amended and Restated Articles of Organization of Wynn Las Vegas, LLC. (1)

3.2		Second Amended and Restated Operating Agreement of Wynn Las Vegas, LLC. (1)

4.1		Indenture, dated as of April 28, 2010, by and among Wynn Las Vegas, LLC, Wynn Las Vegas Capital Corp., the Guarantors set forth therein and U.S. Bank National Association, as trustee. (2)

10.1		Registration Rights Agreement, dated as of April 28, 2010, by and among Wynn Las Vegas, LLC, Wynn Las Vegas Capital Corp., the Guarantors set forth therein, Deutsche Bank Securities Inc., Banc of America Securities LLC and J.P. Morgan Securities Inc. (2)

10.2		Fourth Amendment to Amended and Restated Master Disbursement Agreement, dated April 28, 2010, by and among Wynn Las Vegas, LLC, Deutsche Bank Trust Company Americas, as the Bank Agent, and Deutsche Bank Trust Company Americas, as the Disbursement Agent. (2)

10.3		Sixth Amendment to Amended and Restated Credit Agreement dated as of April 28, 2010 among Wynn Las Vegas, LLC, Wynn Las Vegas Capital Corp., Wynn Show Performers, LLC, Wynn Golf, LLC, Wynn Sunrise, LLC, World Travel, LLC, Kevyn, LLC, Las Vegas Jet, LLC, Wynn Resorts Holdings, LLC, Wynn Completion Guarantor, LLC and Deutsche Bank Trust Company Americas, as Administrative Agent. (2)

*31.1		Certification of Chief Executive Officer of Periodic Report Pursuant to Rule 13a – 14(a) and Rule 15d – 14(a).

*31.2		Certification of Chief Financial Officer of Periodic Report Pursuant to Rule 13a – 14(a) and Rule 15d – 14(a).

*32.1		Certification of CEO and CFO Pursuant to 18 U.S.C. Section 1350.

*	Filed herewith.

(1)	Previously filed with the Registration Statement on Form S-4 filed by the Registrant on April 13, 2005 (File No. 333-124052) and incorporated herein by reference.

(2)	Previously filed with the Current Report on Form 8-K filed by the Registrant on April 28, 2010, and incorporated herein by reference.

SIGNATURE

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, thereunto duly authorized.


	WYNN LAS VEGAS
Dated: August 6, 2010	By:	/s/ SCOTT PETERSON
		Scott Peterson
		Senior Vice President and Chief Financial Officer
		(Principal Financial Officer)

Certification of Chief Executive Officer Pursuant to Section 302

Exhibit 31.1

Certification of Chief Executive Officer

of Periodic Report Pursuant to

Rule 13a – 14(a) and Rule 15d – 14(a)

I, Andrew Pascal, certify that:

1.	I have reviewed this Quarterly Report on Form 10-Q of Wynn Las Vegas, LLC;

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a–15(f) and 15d–15(f)) for the registrant and have:

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.	The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 6, 2010


/s/ Andrew Pascal
Andrew Pascal President
(Principal Executive Officer)

Certification of Chief Financial Officer Pursuant to Section 302

Exhibit 31.2

Certification of Chief Financial Officer

of Periodic Report Pursuant to

Rule 13a – 14(a) and Rule 15d – 14(a)

I, Scott Peterson, certify that:

1.	I have reviewed this Quarterly Report on Form 10-Q of Wynn Las Vegas, LLC;

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

5.	The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 6, 2010


/s/ Scott Peterson
Scott Peterson Senior Vice President and
Chief Financial Officer
(Principal Financial Officer and
Principal Accounting Officer)

Certification of CEO and CFO Pursuant to Section 906

Exhibit 32.1

Certification of CEO and CFO Pursuant to

18 U.S.C. Section 1350, as Adopted Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

In connection with the Quarterly Report on Form 10-Q of Wynn Las Vegas, LLC (the “Company”) for the quarter ended June 30, 2010 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), Andrew Pascal, as President of the Company and Scott Peterson, as Chief Financial Officer of the Company, each hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of his knowledge:

1.	The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2.	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.


/s/ Andrew Pascal
Name:		Andrew Pascal
Title:		President
		(Principal Executive Officer)
Date:		August 6, 2010

/s/ Scott Peterson
Name:		Scott Peterson
Title:		Senior Vice President and Chief Financial Officer (Principal Financial and Accounting Officer)
Date:		August 6, 2010

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to Wynn Resorts, Limited and will be retained by Wynn Resorts, Limited and furnished to the Securities and Exchange Commission or its staff upon request.

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents