WYNN Wynn Resorts Ltd

Wynn Resorts, Limited (NASDAQ: WYNN) today reported financial results for the fourth quarter and year ended December 31, 2017.

Net revenues were $1.69 billion for the fourth quarter of 2017, an increase of 29.9%, or $388.7 million, from $1.30 billion for the same period of 2016. The increase in net revenues was the result of increases of $274.7 million from Wynn Palace and $120.2 million from Wynn Macau, partially offset by a decrease of $6.2 million from our Las Vegas Operations.

On a U.S. generally accepted accounting principles ("GAAP") basis, net income attributable to Wynn Resorts, Limited was $491.7 million, or $4.77 per diluted share, for the fourth quarter of 2017, compared to $113.8 million, or $1.12 per diluted share, for the same period of 2016. The increase in net income attributable to Wynn Resorts, Limited was primarily the result of the income tax benefit from U.S. tax reform and increases in operating income from Wynn Palace and Wynn Macau, partially offset by a smaller decrease in the Redemption Note fair value. Adjusted net income attributable to Wynn Resorts, Limited (1) was $144.3 million, or $1.40 per diluted share, for the fourth quarter of 2017, compared to $50.8 million, or $0.50 per diluted share, for the same period of 2016.

During the fourth quarter of 2017, legislation commonly known as the U.S. Tax Cuts and Jobs Act ("U.S. tax reform") was enacted. As a result, fourth quarter 2017 results reflect an estimated net tax benefit of $339.9 million in accordance with GAAP as a result of revaluing the Company's U.S. deferred tax assets and liabilities. This estimated net benefit is based on the Company's initial analysis of the U.S. tax reform and may be adjusted in future periods as the Company collects additional information and evaluates any regulatory guidance.

Adjusted Property EBITDA (2) was $480.2 million for the fourth quarter of 2017, an increase of 40.9%, or $139.3 million, from $340.9 million for the same period of 2016, primarily the result of increases of $112.6 million from Wynn Palace and $37.2 million from Wynn Macau, partially offset by a decrease of $10.5 million from our Las Vegas Operations.

For the full year, net revenues were $6.31 billion in 2017, an increase of 41.2%, or $1.84 billion, from $4.47 billion for the same period of 2016. The increase in net revenues was the result of increases of $1.56 billion, $221.7 million and $62.5 million from Wynn Palace, which opened in August 2016, Wynn Macau and our Las Vegas Operations, respectively.

On a GAAP basis, net income attributable to Wynn Resorts, Limited was $747.2 million, or $7.28 per diluted share, in 2017, compared to $242.0 million, or $2.38 per diluted share, for the same period of 2016. The increase in net income attributable to Wynn Resorts, Limited was primarily the result of the income tax benefit from U.S. tax reform and increases in operating income from Wynn Palace, Wynn Macau and our Las Vegas Operations, partially offset by increases in the Redemption Note fair value and interest expense as the Company is no longer capitalizing interest on Wynn Palace. Adjusted net income attributable to Wynn Resorts, Limited (1) was $560.5 million, or $5.46 per diluted share, in 2017, compared to $345.9 million, or $3.40 per diluted share, for the same period of 2016.

Adjusted Property EBITDA (2) was $1.81 billion in 2017, an increase of 43.8%, or $551.4 million, from $1.26 billion for the same period of 2016. The increase in Adjusted Property EBITDA was the result of increases of $424.5 million, $79.2 million, $47.7 million from Wynn Palace, Wynn Macau and our Las Vegas Operations, respectively.

Wynn Resorts, Limited also announced today that the Company has approved a cash dividend of $0.50 per share, payable on February 27, 2018 to stockholders of record as of February 15, 2018.

Macau Operations

Wynn Macau

Net revenues from Wynn Macau were $618.6 million for the fourth quarter of 2017, a 24.1% increase from $498.4 million for the same period of 2016. Adjusted Property EBITDA from Wynn Macau was $186.0 million for the fourth quarter of 2017, a 25.0% increase from $148.9 million for the same period of 2016.

Casino revenues from Wynn Macau were $582.9 million for the fourth quarter of 2017, a 25.3% increase from $465.3 million for the same period of 2016. Table games turnover in VIP operations was $15.62 billion, a 44.7% increase from $10.80 billion for the fourth quarter of 2016. VIP table games win as a percentage of turnover (calculated before commissions) was 2.89%, within the expected range of 2.7% to 3.0% and below the 3.08% we experienced in the fourth quarter of 2016. Table drop in mass market operations was $1.25 billion, a 14.1% increase from $1.10 billion for the fourth quarter of 2016. Table games win in mass market operations was $230.1 million, an 18.6% increase from $193.9 million for the fourth quarter of 2016. Table games win percentage in mass market operations was 18.4%, above the 17.7% experienced for the fourth quarter of 2016. Slot machine handle was $937.6 million, a 16.8% increase from $802.6 million for the fourth quarter of 2016, while slot machine win increased 25.3% to $40.8 million.

Non-casino revenues before promotional allowances from Wynn Macau were $73.9 million for the fourth quarter of 2017, a 14.5% increase from the $64.6 million for the same period of 2016. Room revenues were flat at $25.9 million for the fourth quarter of 2017, compared to the same period of 2016. Our average daily rate ("ADR") was $258, a 1.5% decrease from $262 for the fourth quarter of 2016. Occupancy increased to 99.4% for the fourth quarter of 2017, from 96.3% for the same period of 2016. Revenue per available room ("REVPAR") was $257, a 2.0% increase from $252 for the fourth quarter of 2016.

Wynn Palace

Net revenues from Wynn Palace were $693.4 million for the fourth quarter of 2017, a 65.6% increase from $418.7 million for the same period of 2016. Adjusted Property EBITDA from Wynn Palace was $190.1 million for the fourth quarter of 2017, a 145.3% increase from $77.5 million for the same period of 2016.

Casino revenues from Wynn Palace were $648.6 million for the fourth quarter of 2017, a 73.8% increase from $373.2 million for the same period of 2016. Table games turnover in VIP operations was $16.23 billion, a 57.1% increase from $10.33 billion for the fourth quarter of 2016. VIP table games win as a percentage of turnover (calculated before commissions) was 3.02%, above the expected range of 2.7% to 3.0% and the 2.68% we experienced in the fourth quarter of 2016. Table drop in mass market operations was $1.12 billion, a 55.1% increase from $725.0 million for the fourth quarter of 2016. Table games win in mass market operations was $264.5 million, a 65.7% increase from $159.6 million for the fourth quarter of 2016. Table games win percentage in mass market operations was 23.5%, above the 22.0% experienced for the fourth quarter of 2016. Slot machine handle was $920.6 million, a 72.3% increase from $534.4 million for the fourth quarter of 2016, while slot machine win increased 96.2% to $55.0 million.

Non-casino revenues before promotional allowances from Wynn Palace were $90.8 million for the fourth quarter of 2017, a 5.5% increase from $86.1 million for the same period of 2016. Room revenues were $38.9 million for the fourth quarter of 2017, a 4.1% decrease from $40.6 million for the same period of 2016. ADR was $236, a 13.2% decrease from $272 for the fourth quarter of 2016. Occupancy increased to 96.8% for the fourth quarter of 2017, from 88.4% for the same period of 2016. REVPAR was $228, a 5.4% decrease from $241 for the fourth quarter of 2016.

Las Vegas Operations

Net revenues from our Las Vegas Operations were $377.0 million for the fourth quarter of 2017, a 1.6% decrease from $383.3 million for the same period of 2016. Adjusted Property EBITDA from our Las Vegas Operations was $104.1 million for the fourth quarter of 2017, a 9.2% decrease from $114.6 million for the same period of 2016.

Casino revenues from our Las Vegas Operations were $142.7 million for the fourth quarter of 2017, a 14.1% decrease from $166.0 million for the same period of 2016. Table games drop was $430.8 million, a 4.8% decrease from $452.5 million for the fourth quarter of 2016. Table games win was $101.3 million, an 18.6% decrease from $124.5 million for the fourth quarter of 2016. Table games win percentage was 23.5%, within the expected range of 21% to 25% and below the 27.5% experienced for the fourth quarter of 2016. Slot machine handle was $833.2 million, a 3.3% decrease from $862.1 million for the fourth quarter of 2016, while slot win decreased 1.2% to $56.6 million.

Non-casino revenues before promotional allowances from our Las Vegas Operations were $275.2 million for the fourth quarter of 2017, a 5.8% increase from $260.2 million for the same period of 2016. Room revenues were $107.8 million for the fourth quarter of 2017, a 1.9% increase from $105.7 million for the same period of 2016. ADR was $305, a 4.8% increase from $291 for the fourth quarter of 2016. Occupancy decreased to 82.1% for the fourth quarter of 2017, from 84.1% for the same period of 2016. REVPAR was $250, a 2.0% increase from $245 for the fourth quarter of 2016. Food and beverage revenues increased 9.9%, to $108.0 million for the fourth quarter of 2017, compared to the same period of 2016. Entertainment, retail and other revenues increased 5.8%, to $59.5 million for the fourth quarter of 2017, compared to the same period of 2016.

Retail Joint Venture

In December 2016, the Company entered into a joint venture arrangement (the “Retail Joint Venture”), of which the Company owns 50.1%, with Crown Acquisitions Inc. ("Crown") to own and operate approximately 88,000 square feet of existing retail space at Wynn Las Vegas. In November 2017, the Company contributed approximately 74,000 square feet of additional retail space to the Retail Joint Venture, the majority of which is currently under construction at Wynn Las Vegas, and received cash of $180.0 million from Crown. The Company expects to open the additional retail space in the third quarter of 2018. Based on the applicable accounting guidance, the Company will continue to consolidate the Retail Joint Venture in its consolidated financial statements.

Wynn Boston Harbor Project in Massachusetts

The Company is currently constructing Wynn Boston Harbor, an integrated resort in Everett, Massachusetts, located adjacent to Boston along the Mystic River. The resort will contain a hotel, a waterfront boardwalk, meeting and convention space, casino space, a spa, retail offerings and food and beverage outlets. The total project budget, including gaming license fees, construction costs, capitalized interest, pre-opening expenses and land costs, is estimated to be approximately $2.4 billion. As of December 31, 2017, we have incurred $1.13 billion in total project costs. We expect to open Wynn Boston Harbor in mid-2019.

Balance Sheet

Our cash and cash equivalents, restricted cash and investment securities as of December 31, 2017 totaled $3.13 billion.

Total debt outstanding at the end of the quarter was $9.63 billion, including $3.60 billion of Macau related debt, $3.16 billion of Wynn Las Vegas debt and $2.87 billion at the parent company and other.

During the fourth quarter of 2017, Wynn Macau, Limited redeemed the remaining $403.6 million of untendered 5 1/4 % Senior Notes, due 2021 and recorded a $12.3 million loss on extinguishment of debt.

In December 2017, we reached agreements to acquire approximately 38 acres of land on the Las Vegas Strip directly across from Wynn Las Vegas for $336.2 million, approximately 16 acres of which are subject to a ground lease that expires in 2097. We currently expect to complete these transactions in the first quarter of 2018.

Conference Call Information

The Company will hold a conference call to discuss its results on January 22, 2018 at 9:00 a.m. PT (12:00 p.m. ET). Interested parties are invited to join the call by accessing a live audio webcast at http://www.wynnresorts.com.

Forward-looking Statements

This release contains forward-looking statements regarding operating trends and future results of operations. Such forward-looking statements are subject to a number of risks and uncertainties that could cause actual results to differ materially from those we express in these forward-looking statements, including, but not limited to, our dependence on Stephen A. Wynn, general global political and economic conditions, adverse tourism trends, dependence on a limited number of resorts, competition in the casino/hotel and resort industries, uncertainties over the development and success of new gaming and resort properties, construction risks, extensive regulation of our business, pending or future legal proceedings, cybersecurity risk, the impact of the U.S. tax reform, and our leverage and debt service. Additional information concerning potential factors that could affect the Company’s financial results is included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017 and the Company’s other periodic reports filed with the Securities and Exchange Commission. The Company is under no obligation to (and expressly disclaims any such obligation to) update or revise its forward-looking statements as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

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

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

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

 

WYNN RESORTS, LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)

    Three Months Ended December 31,   Twelve Months Ended December 31, 2017   2016 2017   2016 Operating revenues: Casino $ 1,374,260 $ 1,004,533 $ 4,948,319 $ 3,268,141 Rooms 172,644 172,225 704,202 603,272 Food and beverage 153,135 132,442 690,942 601,514 Entertainment, retail and other 114,147   106,172   424,783   363,428   Gross revenues 1,814,186 1,415,372 6,768,246 4,836,355 Less: promotional allowances (125,090 ) (114,939 ) (461,878 ) (370,058 ) Net revenues 1,689,096   1,300,433     6,306,368   4,466,297   Operating expenses: Casino 894,294 651,208 3,197,729 2,079,740 Rooms 43,117 41,967 177,511 157,904 Food and beverage 86,985 80,754 410,825 375,234 Entertainment, retail and other 47,342 45,018 177,328 161,144 General and administrative 182,848 166,985 685,485 548,141 (Benefit) provision for doubtful accounts (2,118 ) 7,387 (6,711 ) 8,203 Pre-opening 7,247 4,221 26,692 154,717 Depreciation and amortization 136,880 140,543 552,368 404,730 Property charges and other (8,918 ) 23,456   29,576   54,822   Total operating expenses 1,387,677   1,161,539   5,250,803   3,944,635   Operating income 301,419   138,894   1,055,565   521,662   Other income (expense): Interest income 9,195 3,596 31,193 13,536 Interest expense, net of amounts capitalized (96,789 ) (95,667 ) (388,664 ) (289,365 ) Change in interest rate swap fair value — 2,126 (1,056 )

433

Change in Redemption Note fair value 10,282 84,282 (59,700 ) 65,043 Loss on extinguishment of debt (12,299 ) — (55,360 ) — Equity in income from unconsolidated affiliates — — — 16 Other (1,869 ) 318   (21,709 )

(728

)

Other income (expense), net (91,480 ) (5,345 ) (495,296 )

(211,065

)

Income before income taxes 209,939 133,549 560,269 310,597 Benefit (provision) for income taxes 334,025   (6,983 ) 328,985  

(8,128

)

Net income 543,964 126,566 889,254 302,469 Less: net income attributable to noncontrolling interests (52,282 ) (12,766 ) (142,073 )

(60,494

)

Net income attributable to Wynn Resorts, Limited $ 491,682   $ 113,800   $ 747,181   $ 241,975   Basic and diluted income per common share: Net income attributable to Wynn Resorts, Limited: Basic $ 4.80 $ 1.12 $ 7.32 $ 2.39 Diluted $ 4.77 $ 1.12 $ 7.28 $ 2.38 Weighted average common shares outstanding: Basic 102,402 101,509 102,071 101,445 Diluted 103,065 101,910 102,598 101,855 Dividends declared per common share: $ 0.50 $ 0.50 $ 2.00 $ 2.00  

WYNN RESORTS, LIMITED AND SUBSIDIARIES

RECONCILIATION OF NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED

TO ADJUSTED NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED

(in thousands, except per share data)

(unaudited)

      Three Months Ended December 31,   Twelve Months Ended December 31, 2017   2016 2017   2016 Net income attributable to Wynn Resorts, Limited $ 491,682 $ 113,800 $ 747,181 $ 241,975 Pre-opening expenses 7,247 4,221 26,692 154,717 Property charges and other (8,918 ) 23,456 29,576 54,822 Change in interest rate swap fair value — (2,126 ) 1,056 (433 ) Change in Redemption Note fair value (10,282 ) (84,282 ) 59,700 (65,043 ) Loss on extinguishment of debt 12,299 — 55,360 — Foreign currency remeasurement (gain) loss 1,869 (318 ) 21,709 728 Income tax impact on adjustments (8,158 ) (4,611 ) (19,911 ) (3,013 ) Impact of U.S. tax reform (339,921 ) — (339,921 ) — Noncontrolling interests impact on adjustments (1,489 ) 635   (20,972 ) (37,838 ) Adjusted net income attributable to Wynn Resorts, Limited $ 144,329   $ 50,775   $ 560,470   $ 345,915   Adjusted net income attributable to Wynn Resorts, Limited per diluted share $ 1.40   $ 0.50   $ 5.46   $ 3.40     Weighted average common shares outstanding - diluted 103,065 101,910 102,598 101,855  

WYNN RESORTS, LIMITED AND SUBSIDIARIES

RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA

(in thousands)

(unaudited)

      Three Months Ended December 31, 2017

Operating income (loss)

 

Pre-openingexpenses

 

Depreciation and amortization

 

Propertycharges andother

 

Managementand license fees

 

Corporateexpense and other

 

Stock-basedcompensation

 

Adjusted Property EBITDA

Macau Operations: Wynn Macau $ 133,923 $ — $ 23,249 $ (1,244 ) $ 24,042 $ 3,499 $ 2,560 $ 186,029 Wynn Palace 101,443 — 64,475 (7,590 ) 27,014 3,213 1,541 190,096 Other Macau (2,686 ) —   1,107   16   —   1,395   168   — Total Macau Operations 232,680 — 88,831 (8,818 ) 51,056 8,107 4,269 376,125 Las Vegas Operations 37,338 (522 ) 45,318 (5,059 ) 17,352 8,995 679 104,101 Corporate and Other 31,401   7,769   2,731   4,959   (68,408 ) 11,815   9,733   — Total $ 301,419   $ 7,247   $ 136,880   $ (8,918 ) $ —   $ 28,917   $ 14,681   $ 480,226     Three Months Ended December 31, 2016

Operating income (loss)

 

Pre-openingexpenses

 

Depreciation and amortization

 

Property charges and other

 

Management and license fees

 

Corporate expense and other

 

Stock-basedcompensation

 

Adjusted Property EBITDA

Macau Operations: Wynn Macau $ 95,622 $ — $ 23,997 $ 1,291 $ 18,846 $ 4,643 $ 4,467 $ 148,866 Wynn Palace (8,035 ) (1,371 ) 64,722 243 16,510 4,360 1,060 77,489 Other Macau (2,755 ) —   1,130   1   —   1,644   (20 ) — Total Macau Operations 84,832 (1,371 ) 89,849 1,535 35,356 10,647 5,507 226,355 Las Vegas Operations 40,046 75 47,768 7,848 12,072 5,751 1,029 114,589 Corporate and Other 14,016   5,517   2,926   14,073   (47,428 ) 3,070   7,826   — Total $ 138,894   $ 4,221   $ 140,543   $ 23,456   $ —   $ 19,468   $ 14,362   $ 340,944  

WYNN RESORTS, LIMITED AND SUBSIDIARIES

RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA

(in thousands) (unaudited)

(continued)

      Twelve Months Ended December 31, 2017

 

Operating income (loss)

 

Pre-openingexpenses

 

Depreciation and amortization

 

Property charges and other

 

Management and license fees

 

Corporate expense and other

 

Stock-basedcompensation

 

Adjusted Property EBITDA

Macau Operations: Wynn Macau $ 540,341 $ — $ 97,292 $ 6,688 $ 96,769 $ 11,085 $ 8,577 $ 760,752 Wynn Palace 157,886 — 258,224 12,663 83,534 9,957 5,319 527,583 Other Macau (15,201 ) —   4,483   179   —   9,875   664   — Total Macau Operations 683,026 — 359,999 19,530 180,303 30,917 14,560 1,288,335 Las Vegas Operations 242,457 226 181,879 4,598 64,598 26,578 2,061 522,397 Corporate and Other 130,082   26,466   10,490   5,448   (244,901 ) 45,065   27,350   — Total $ 1,055,565   $ 26,692   $ 552,368   $ 29,576   $ —   $ 102,560   $ 43,971   $ 1,810,732     Twelve Months Ended December 31, 2016

Operating income (loss)

Pre-openingexpenses

Depreciation and amortization

Property charges and other

Management and license fees

Corporate expense and other

Stock-basedcompensation

Adjusted Property EBITDA

Macau Operations: Wynn Macau $ 465,112 $ — $ 98,527 $ 5,497 $ 86,000 $ 13,839 $ 12,534 $ 681,509 Wynn Palace (162,637 ) 129,773 105,884 430 23,064 5,207 1,315 103,036 Other Macau (16,777 ) —   3,509   1   —   12,311   956   — Total Macau Operations 285,698 129,773 207,920 5,928 109,064 31,357 14,805 784,545 Las Vegas Operations 178,379 2,274 185,117 34,837 51,035 20,075 3,065 474,782 Corporate and Other 57,585   22,670   11,693   14,073   (160,099 ) 28,730   25,348   — Total $ 521,662   $ 154,717   $ 404,730   $ 54,838   $ —   $ 80,162   $ 43,218   $ 1,259,327  

WYNN RESORTS, LIMITED AND SUBSIDIARIES

RECONCILIATION OF NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED TO

ADJUSTED PROPERTY EBITDA

(in thousands)

(unaudited)

      Three Months Ended December 31,   Twelve Months Ended December 31, 2017   2016 2017   2016 Net income attributable to Wynn Resorts, Limited $ 491,682 $ 113,800 747,181 $ 241,975 Net income attributable to noncontrolling interests 52,282 12,766 142,073 60,494 Pre-opening expenses 7,247 4,221 26,692 154,717 Depreciation and amortization 136,880 140,543 552,368 404,730 Property charges and other (8,918 ) 23,456 29,576 54,822 Corporate expense and other 28,917 19,468 102,560 80,162 Stock-based compensation 14,681 14,362 43,971 43,218 Interest income (9,195 ) (3,596 ) (31,193 ) (13,536 ) Interest expense, net of amounts capitalized 96,789 95,667 388,664 289,365 Change in interest rate swap fair value — (2,126 ) 1,056 (433 ) Change in Redemption Note fair value (10,282 ) (84,282 ) 59,700 (65,043 ) Loss on extinguishment of debt 12,299 — 55,360 — Other 1,869 (318 ) 21,709 728 (Benefit) provision for income taxes (334,025 ) 6,983   (328,985 ) 8,128   Adjusted Property EBITDA $ 480,226   $ 340,944   $ 1,810,732   $ 1,259,327    

WYNN RESORTS, LIMITED AND SUBSIDIARIES

SUPPLEMENTAL DATA SCHEDULE

(dollars in thousands, except for win per unit per day, ADR and REVPAR)

(unaudited)

        Three Months Ended December 31,   Twelve Months Ended December 31, 2017   2016 2017   2016

Macau Operations:

Wynn Macau: VIP: Average number of table games 102 83 96 149 VIP turnover $ 15,622,932 $ 10,796,516 $ 58,303,836 $ 47,048,754 VIP table games win $ 451,486 $ 332,586 $ 1,907,625 $ 1,547,261 VIP table games win as a % of turnover 2.89 % 3.08 % 3.27 % 3.29 % Table games win per unit per day (1) $ 48,267 $ 43,419 $ 54,726 $ 28,332 Mass market: Average number of table games 202 182 204 216 Table drop (2) $ 1,250,994 $ 1,096,204 $ 4,525,727 $ 4,585,476 Table games win $ 230,053 $ 193,921 $ 880,964 $ 881,797 Table games win % 18.4 % 17.7 % 19.5 % 19.2 % Table games win per unit per day (1) $ 12,370 $ 11,590 $ 11,820 $ 11,131 Average number of slot machines 934 845 914 802 Slot machine handle $ 937,622 $ 802,630 $ 3,526,747 $ 3,386,973 Slot machine win $ 40,818 $ 32,582 $ 154,425 $ 145,680 Slot machine win per unit per day (3) $ 475 $ 419 $ 463 $ 497 Room statistics: Occupancy 99.4 % 96.3 % 97.5 % 94.4 % ADR (4) $ 258 $ 262 $ 257 $ 293 REVPAR (5) $ 257 $ 252 $ 251 $ 277   Wynn Palace (6): VIP: Average number of table games 112 86 104 81 VIP turnover $ 16,232,654 $ 10,329,574 $ 52,573,258 $ 14,480,023 VIP table games win $ 489,643 $ 276,499 $ 1,486,674 $ 396,954 VIP table games win as a % of turnover 3.02 % 2.68 % 2.83 % 2.74 % Table games win per unit per day (1) $ 47,395 $ 35,151 $ 39,325 $ 37,009 Mass market: Average number of table games 197 233 202 245 Table drop (2) $ 1,124,702 $ 724,982 $ 3,490,363 $ 1,000,881 Table games win $ 264,492 $ 159,620 $ 795,159 $ 211,146 Table games win % 23.5 % 22.0 % 22.8 % 21.1 % Table games win per unit per day (1) $ 14,623 $ 7,461 $ 10,759 $ 6,527 Average number of slot machines 983 888 1,026 962 Slot machine handle $ 920,641 $ 534,391 $ 3,053,614 $ 738,907 Slot machine win $ 55,042 $ 28,054 $ 165,754 $ 40,664 Slot machine win per unit per day (3) $ 609 $ 344 $ 443 $ 320 Room statistics: Occupancy 96.8 % 88.4 % 96.2 % 83.2 % ADR (4) $ 236 $ 272 $ 237 $ 276 REVPAR (5) $ 228 $ 241 $ 227 $ 230  

WYNN RESORTS, LIMITED AND SUBSIDIARIES

SUPPLEMENTAL DATA SCHEDULE

(dollars in thousands, except for win per unit per day, ADR and REVPAR)

(continued) (unaudited)

      Three Months Ended December 31,   Twelve Months Ended December 31,

 

2017   2016 2017   2016

Las Vegas Operations:

Average number of table games 235

232

236 235 Table drop (2) $ 430,821 $ 452,517 $ 1,804,988 $ 1,838,479 Table games win $ 101,290 $ 124,469 $ 465,664 $ 465,041 Table games win % 23.5 % 27.5 % 25.8 % 25.3 % Table games win per unit per day (1) $ 4,692 $ 5,837 $ 5,415 $ 5,406 Average number of slot machines 1,834 1,908 1,856 1,893 Slot machine handle $ 833,207 $ 862,052 $ 3,183,369 $ 3,148,610 Slot machine win $ 56,557 $ 57,238 $ 218,897 $ 208,024 Slot machine win per unit per day (3) $ 335 $ 326 $ 323 $ 300 Room statistics: Occupancy 82.1 % 84.1 % 86.9 % 85.3 % ADR (4) $ 305 $ 291 $ 305 $ 296 REVPAR (5) $ 250 $ 245 $ 265 $ 252

(1) Table games win per unit per day is shown before discounts and commissions, as applicable.(2) In Macau, table drop is the amount of cash that is deposited in a gaming table’s drop box plus cash chips purchased at the casino cage. In Las Vegas, table drop is the amount of cash and net markers issued that are deposited in a gaming table’s drop box.(3) Slot machine win per unit per day is calculated as gross slot machine win minus progressive accruals and free play.(4) ADR is average daily rate and is calculated by dividing total room revenues including the retail value of promotional allowances (less service charges, if any) by total rooms occupied including complimentary rooms.(5) REVPAR is revenue per available room and is calculated by dividing total room revenues including the retail value of promotional allowances (less service charges, if any) by total rooms available.(6) Wynn Palace opened on August 22, 2016.

View source version on businesswire.com: http://www.businesswire.com/news/home/20180122005966/en/

Wynn Resorts, LimitedRobert Amerine, 702-770-7555investorrelations@wynnresorts.com