LAS VEGAS, Jul 17, 2012 (BUSINESS WIRE) --Wynn Resorts, Limited (Nasdaq: WYNN) today reported financial results
for the second quarter ended June 30, 2012.
Net revenues for the second quarter of 2012 were $1,253.2 million,
compared to $1,367.4 million in the second quarter of 2011. The revenue
decline resulted from a 7.1% decrease in revenues from our Macau
Operations and an 11.6% decline in our revenues in Las Vegas, as both
properties were negatively impacted by lower hold in the 2012 quarter.
Adjusted property EBITDA (1) was $384.1 million for the second quarter
of 2012, compared to $447.0 million in the second quarter of 2011.
On a US GAAP basis, net income attributable to Wynn Resorts for the
second quarter of 2012 was $138.1 million, or $1.37 per diluted share,
compared to a net income attributable to Wynn Resorts of $122.0 million,
or $0.97 per diluted share in the second quarter of 2011. Net income for
the second quarter of 2011 included a $107.5 million charge representing
the present value of a charitable contribution made by Wynn Macau.
Adjusted net income (2) attributable to Wynn Resorts in the second
quarter of 2012 was $139.0 million, or $1.38 per diluted share (adjusted
EPS) compared to an adjusted net income attributable to Wynn Resorts of
$200.8 million, or $1.60 per diluted share in the second quarter of
2011. In the second quarter of 2012, we had 101.0 million diluted shares
outstanding compared to 125.7 million diluted shares outstanding in the
second quarter of 2011, largely due to the redemption of Aruze USA’s
24.5 million shares on February 18, 2012.
Wynn Resorts also announced today that the Company has approved a cash
dividend for the quarter of $0.50 per common share. This dividend will
be payable on August 14, 2012, to stockholders of record on July 31,
2012.
Macau Operations
In the second quarter of 2012, net revenues were $907.6 million, a 7.1%
decrease from the $976.5 million generated in the second quarter of
2011. Adjusted property EBITDA in the second quarter of 2012 was $302.2
million, down 3.9% from $314.3 million in the second quarter of 2011.
Table games results in Macau are segregated into two distinct reporting
categories, the VIP segment and the mass market segment.
Table games turnover in the VIP segment was $30.3 billion for the second
quarter of 2012, a 7.2% decline from $32.7 billion in the second quarter
of 2011. VIP table games win as a percentage of turnover (calculated
before discounts and commissions) for the quarter was 2.79%, which was
at the lower end of the expected range of 2.7% to 3.0% and lower than
the 2.89% experienced in the second quarter of 2011.
Despite a 10.0% decrease in the number of mass market table games, drop
in the mass market segment was down only 2.7%, from $690.3 million in
the second quarter of 2011 to $671.8 million in the June 2012 quarter.
Mass market table games win percentage (calculated before discounts) of
29.8% was higher than our expected range of 26% to 28% and above the
27.8% generated in the 2011 quarter.
Slot machine handle declined 22.1% to $1.2 billion as compared to the
prior year quarter. Win per unit per day was 4.9% lower at $752,
compared to $791 in the second quarter of 2011 as slot count went down
by 114 machines.
We achieved an Average Daily Rate (ADR) of $317 for the second quarter
of 2012, 1.0% above the $314 reported in the 2011 quarter. The
property’s occupancy was 90.0%, compared to 90.5% during the prior year
period, and revenue per available room (REVPAR) was $286 in the 2012
quarter, 0.4% above the $284 reported in the prior year quarter. Gross
non-casino revenues increased 2.2% during the quarter to $96.7 million.
We currently have 504 tables (290 VIP tables, 203 mass market tables and
11 poker tables) and 939 slot machines.
On May 2, 2012, Wynn Macau’s land concession contract was published in
the official gazette of Macau. This concession contract has an initial
term of 25 years with the right to renew it for additional successive
periods, subject to government approval. The Company anticipates
constructing a full scale integrated resort containing a casino,
approximately 2,000 rooms and suites, convention, retail, entertainment
and food and beverage offerings on this land. The Company currently
estimates the project budget to be in the range of $3.5 billion to $4.0
billion.
Las Vegas Operations
For the second quarter ended June 30, 2012, net revenues were $345.6
million, an 11.6% decline from the second quarter of 2011. Adjusted
property EBITDA of $81.9 million was down 38.3% versus the $132.7
million generated in the comparable period in 2011. EBITDA margin on net
revenues was 23.7% in the second quarter of 2012 compared to 34.0% in
the second quarter of 2011.
Net casino revenues in the second quarter of 2012 were $98.6 million,
down 37.7% from the second quarter of 2011. Table games drop of $575.6
million was up 7.6% compared to $534.7 million in the 2011 quarter and
table games win percentage of 15.0% was significantly below the
property’s expected range of 21% to 24% and the 27.6% reported in the
2011 quarter. Slot machine handle of $707.8 million was 3.2% above the
$685.6 million in the comparable period of 2011 and net slot win was
flat due to lower hold in the 2012 quarter.
Gross non-casino revenues for the quarter were $290.7 million, 5.5%
higher than in the second quarter of 2011 due to increases in the hotel
and food and beverage segments, which were partially offset by lower
retail and entertainment revenues.
Room revenues were up 5.6% to $96.2 million during the quarter, versus
$91.1 million in the second quarter of 2011. Average Daily Rate (ADR)
was up 5.6% to $254 while occupancy of 87.6% was below the 89.2%
experienced in the second quarter of 2011. Revenue per available room
(REVPAR) was $222 in the 2012 quarter, 3.8% above the $214 reported in
the prior year quarter. During the second quarter of 2012, we had all
rooms available for sale while 1.7% of the rooms in the second quarter
of 2011 were out due to renovations.
Food and beverage revenues increased 9.8% to $138.4 million primarily
due to the strength in the nightclub business. Retail revenues were
$21.0 million in the quarter, down 8.0% from last year as we
reconfigured the Encore retail area and are in the process of rebranding
several retail outlets. Entertainment revenues declined 4.9% to $18.1
million from the second quarter of 2011.
Balance Sheet and other
During the quarter ended June 30, 2012, the company recorded an
adjustment to its reserve estimates for casino accounts receivable based
on the results of historical collection patterns and current collection
trends. This change in estimate was the primary factor that resulted in
a $17.3 million credit to the provision for doubtful accounts for the
quarter ended June 30, 2012.
Total cash balance at June 30, 2012 was $1.9 billion. Total debt
outstanding at the end of the quarter was $5.5 billion, including $3.1
billion of Wynn Las Vegas debt, $403.5 million of Wynn Macau debt and
$1.96 billion at the parent company.
Conference Call Information
The Company will hold a conference call to discuss its results on
Tuesday, July 17, 2012 at 1:30 p.m. PT (4:30 p.m. ET). Interested
parties are invited to join the call by accessing a live audio webcast
at http://www.wynnresorts.com
(Investor Relations).
Forward-looking Statements
This release contains forward-looking statements regarding operating
trends and future results of operations. Such forward-looking
information involves important risks and uncertainties that could
significantly affect anticipated results in the future and, accordingly,
such results may differ from those expressed in any forward-looking
statements made by us. The risks and uncertainties include, but are not
limited to, competition in the casino/hotel and resorts industries, the
Company’s dependence on existing management, levels of travel, leisure
and casino spending, general economic conditions, and changes in gaming
laws or regulations. Additional information concerning potential factors
that could affect the Company's financial results is included in the
Company's Annual Report on Form 10-K for the year ended December 31,
2011 and the Company's other periodic reports filed with the Securities
and Exchange Commission. The Company is under no obligation to (and
expressly disclaims any such obligation to) update its forward-looking
statements as a result of new information, future events or otherwise.
Non-GAAP financial measures
(1) “Adjusted property EBITDA” is earnings before interest, taxes,
depreciation, amortization, pre-opening costs, property charges and
other, corporate expenses, stock-based compensation, 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. The Company also presents adjusted property EBITDA because
it is used by some investors as a way to measure a company’s ability to
incur and service debt, make capital expenditures and meet working
capital requirements. Gaming companies have historically reported EBITDA
as a supplement to financial measures in accordance with U.S. generally
accepted accounting principles (“GAAP”). In order to view the operations
of their casinos on a more stand-alone basis, gaming companies,
including Wynn Resorts, Limited, have historically excluded from their
EBITDA calculations pre-opening expenses, property charges, 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, 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.
(2) Adjusted net income attributable to Wynn Resorts is net income
before pre-opening costs, property charges and other, and other non-cash
non-operating income and expenses. Adjusted net income attributable to
Wynn Resorts and adjusted net income per share attributable to Wynn
Resorts (“EPS”) are presented as supplemental disclosures because
management believes that these financial measures are widely used to
measure the performance, and as a principal basis for valuation, of
gaming companies. These measures are used by management and/or evaluated
by some investors, in addition to income and EPS computed in accordance
with GAAP, as an additional basis for assessing period-to-period results
of our business. Adjusted net income attributable to Wynn Resorts and
adjusted net income attributable to Wynn Resorts per share 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 to
adjusted net income attributable to Wynn Resorts, and (ii) operating
income to adjusted property EBITDA and adjusted property EBITDA to net
income attributable to Wynn Resorts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WYNN RESORTS, LIMITED AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
|
(amounts in thousands, except per share data)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Casino
|
|
|
|
$
|
953,390
|
|
|
|
|
$
|
1,082,043
|
|
|
|
|
|
|
$
|
2,002,669
|
|
|
|
|
$
|
2,088,348
|
|
|
|
Rooms
|
|
|
|
|
124,880
|
|
|
|
|
|
119,998
|
|
|
|
|
|
|
|
242,383
|
|
|
|
|
|
235,379
|
|
|
|
Food and beverage
|
|
|
|
|
161,137
|
|
|
|
|
|
147,787
|
|
|
|
|
|
|
|
296,277
|
|
|
|
|
|
276,651
|
|
|
|
Entertainment, retail and other
|
|
|
|
|
101,402
|
|
|
|
|
|
102,416
|
|
|
|
|
|
|
|
207,311
|
|
|
|
|
|
201,370
|
|
|
|
Gross revenues
|
|
|
|
|
1,340,809
|
|
|
|
|
|
1,452,244
|
|
|
|
|
|
|
|
2,748,640
|
|
|
|
|
|
2,801,748
|
|
|
|
Less: promotional allowances
|
|
|
|
|
(87,602
|
)
|
|
|
|
|
(84,891
|
)
|
|
|
|
|
|
|
(181,935
|
)
|
|
|
|
|
(174,123
|
)
|
|
|
Net revenues
|
|
|
|
|
1,253,207
|
|
|
|
|
|
1,367,353
|
|
|
|
|
|
|
|
2,566,705
|
|
|
|
|
|
2,627,625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Casino
|
|
|
|
|
645,688
|
|
|
|
|
|
684,505
|
|
|
|
|
|
|
|
1,320,344
|
|
|
|
|
|
1,308,860
|
|
|
|
Rooms
|
|
|
|
|
33,265
|
|
|
|
|
|
31,887
|
|
|
|
|
|
|
|
63,249
|
|
|
|
|
|
62,459
|
|
|
|
Food and beverage
|
|
|
|
|
84,522
|
|
|
|
|
|
74,956
|
|
|
|
|
|
|
|
154,918
|
|
|
|
|
|
140,953
|
|
|
|
Entertainment, retail and other
|
|
|
|
|
46,108
|
|
|
|
|
|
54,164
|
|
|
|
|
|
|
|
97,766
|
|
|
|
|
|
110,439
|
|
|
|
General and administrative
|
|
|
|
|
99,777
|
|
|
|
|
|
91,912
|
|
|
|
|
|
|
|
205,727
|
|
|
|
|
|
179,573
|
|
|
|
Provision for doubtful accounts
|
|
|
|
|
(17,279
|
)
|
|
|
|
|
3,784
|
|
|
|
|
|
|
|
785
|
|
|
|
|
|
13,945
|
|
|
|
Depreciation and amortization
|
|
|
|
|
93,463
|
|
|
|
|
|
102,052
|
|
|
|
|
|
|
|
185,868
|
|
|
|
|
|
203,399
|
|
|
|
Property charges and other
|
|
|
|
|
3,540
|
|
|
|
|
|
111,060
|
|
|
|
|
|
|
|
13,826
|
|
|
|
|
|
114,408
|
|
|
|
Total operating costs and expenses
|
|
|
|
|
989,084
|
|
|
|
|
|
1,154,320
|
|
|
|
|
|
|
|
2,042,483
|
|
|
|
|
|
2,134,036
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
264,123
|
|
|
|
|
|
213,033
|
|
|
|
|
|
|
|
524,222
|
|
|
|
|
|
493,589
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
|
2,483
|
|
|
|
|
|
1,577
|
|
|
|
|
|
|
|
4,048
|
|
|
|
|
|
1,976
|
|
|
|
Interest expense, net of capitalized interest
|
|
|
|
|
(73,874
|
)
|
|
|
|
|
(58,231
|
)
|
|
|
|
|
|
|
(135,935
|
)
|
|
|
|
|
(116,494
|
)
|
|
|
Increase in swap fair value
|
|
|
|
|
2,646
|
|
|
|
|
|
3,135
|
|
|
|
|
|
|
|
4,930
|
|
|
|
|
|
7,365
|
|
|
|
Loss on retirement of debt
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
(4,828
|
)
|
|
|
|
|
-
|
|
|
|
Equity in income from unconsolidated affiliates
|
|
|
|
|
256
|
|
|
|
|
|
264
|
|
|
|
|
|
|
|
721
|
|
|
|
|
|
866
|
|
|
|
Other
|
|
|
|
|
(1,081
|
)
|
|
|
|
|
784
|
|
|
|
|
|
|
|
(313
|
)
|
|
|
|
|
1,701
|
|
|
|
Other income (expense), net
|
|
|
|
|
(69,570
|
)
|
|
|
|
|
(52,471
|
)
|
|
|
|
|
|
|
(131,377
|
)
|
|
|
|
|
(104,586
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
194,553
|
|
|
|
|
|
160,562
|
|
|
|
|
|
|
|
392,845
|
|
|
|
|
|
389,003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit (provision) for income taxes
|
|
|
|
|
4,740
|
|
|
|
|
|
(5,231
|
)
|
|
|
|
|
|
|
4,857
|
|
|
|
|
|
(7,337
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
199,293
|
|
|
|
|
|
155,331
|
|
|
|
|
|
|
|
397,702
|
|
|
|
|
|
381,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interest
|
|
|
|
|
(61,229
|
)
|
|
|
|
|
(33,300
|
)
|
|
|
|
|
|
|
(119,074
|
)
|
|
|
|
|
(85,831
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Wynn Resorts, Limited
|
|
|
|
$
|
138,064
|
|
|
|
|
$
|
122,031
|
|
|
|
|
|
|
$
|
278,628
|
|
|
|
|
$
|
295,835
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Wynn Resorts, Limited:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
1.38
|
|
|
|
|
$
|
0.98
|
|
|
|
|
|
|
$
|
2.62
|
|
|
|
|
$
|
2.39
|
|
|
|
Diluted
|
|
|
|
$
|
1.37
|
|
|
|
|
$
|
0.97
|
|
|
|
|
|
|
$
|
2.59
|
|
|
|
|
$
|
2.36
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
99,782
|
|
|
|
|
|
123,970
|
|
|
|
|
|
|
|
106,243
|
|
|
|
|
|
123,864
|
|
|
|
Diluted
|
|
|
|
|
101,010
|
|
|
|
|
|
125,729
|
|
|
|
|
|
|
|
107,508
|
|
|
|
|
|
125,567
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share:
|
|
|
|
$
|
0.50
|
|
|
|
|
$
|
0.50
|
|
|
|
|
|
|
$
|
1.00
|
|
|
|
|
$
|
0.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WYNN RESORTS, LIMITED AND SUBSIDIARIES
|
|
RECONCILIATION OF NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED
|
|
TO ADJUSTED NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED
|
|
(amounts in thousands, except per share data)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Wynn Resorts, Limited
|
|
|
|
$
|
138,064
|
|
|
|
|
$
|
122,031
|
|
|
|
|
|
|
$
|
278,628
|
|
|
|
|
$
|
295,835
|
|
|
|
Increase in swap fair value
|
|
|
|
|
(2,646
|
)
|
|
|
|
|
(3,135
|
)
|
|
|
|
|
|
|
(4,930
|
)
|
|
|
|
|
(7,365
|
)
|
|
|
Property charges and other
|
|
|
|
|
3,540
|
|
|
|
|
|
111,060
|
|
|
|
|
|
|
|
13,826
|
|
|
|
|
|
114,408
|
|
|
|
Loss on retirement of debt
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
4,828
|
|
|
|
|
|
-
|
|
|
|
Adjustment for noncontrolling interest
|
|
|
|
|
(4
|
)
|
|
|
|
|
(29,204
|
)
|
|
|
|
|
|
|
(1,459
|
)
|
|
|
|
|
(28,769
|
)
|
|
Adjusted net income attributable to Wynn Resorts, Limited (2)
|
|
|
|
$
|
138,954
|
|
|
|
|
$
|
200,752
|
|
|
|
|
|
|
$
|
290,893
|
|
|
|
|
$
|
374,109
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income attributable to Wynn Resorts, Limited per
diluted share
|
|
|
|
$
|
1.38
|
|
|
|
|
$
|
1.60
|
|
|
|
|
|
|
$
|
2.71
|
|
|
|
|
$
|
2.98
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WYNN RESORTS, LIMITED AND SUBSIDIARIES
|
|
RECONCILIATION OF OPERATING INCOME TO ADJUSTED PROPERTY EBITDA
|
|
AND ADJUSTED PROPERTY EBITDA TO NET INCOME
|
|
(amounts in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2012
|
|
|
|
|
|
|
|
Las Vegas
Operations
|
|
|
|
Macau
Operations
|
|
|
|
Corporate
and Other
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
$
|
3,538
|
|
|
|
$
|
225,548
|
|
|
|
$
|
35,037
|
|
|
|
|
$
|
264,123
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
62,776
|
|
|
|
|
29,985
|
|
|
|
|
702
|
|
|
|
|
|
93,463
|
|
|
|
|
Property charges and other
|
|
|
|
|
2,174
|
|
|
|
|
1,366
|
|
|
|
|
-
|
|
|
|
|
|
3,540
|
|
|
|
|
Management and royalty fees
|
|
|
|
|
5,189
|
|
|
|
|
36,374
|
|
|
|
|
(41,563
|
)
|
|
|
|
|
-
|
|
|
|
|
Corporate expenses and other
|
|
|
|
|
6,809
|
|
|
|
|
7,840
|
|
|
|
|
2,892
|
|
|
|
|
|
17,541
|
|
|
|
|
Stock-based compensation
|
|
|
|
|
1,328
|
|
|
|
|
1,097
|
|
|
|
|
2,781
|
|
|
|
|
|
5,206
|
|
|
|
|
Equity in income from unconsolidated affiliates
|
|
|
|
|
105
|
|
|
|
|
-
|
|
|
|
|
151
|
|
|
|
|
|
256
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Property EBITDA (1)
|
|
|
|
$
|
81,919
|
|
|
|
$
|
302,210
|
|
|
|
$
|
-
|
|
|
|
|
$
|
384,129
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2011
|
|
|
|
|
|
|
|
Las Vegas
Operations
|
|
|
|
Macau
Operations
|
|
|
|
Corporate
and Other
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
$
|
48,609
|
|
|
|
$
|
123,737
|
|
|
|
$
|
40,687
|
|
|
|
|
$
|
213,033
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
66,253
|
|
|
|
|
35,101
|
|
|
|
|
698
|
|
|
|
|
|
102,052
|
|
|
|
|
Property charges and other
|
|
|
|
|
2,560
|
|
|
|
|
108,500
|
|
|
|
|
-
|
|
|
|
|
|
111,060
|
|
|
|
|
Management and royalty fees
|
|
|
|
|
5,867
|
|
|
|
|
39,280
|
|
|
|
|
(45,147
|
)
|
|
|
|
|
-
|
|
|
|
|
Corporate expenses and other
|
|
|
|
|
7,747
|
|
|
|
|
6,250
|
|
|
|
|
704
|
|
|
|
|
|
14,701
|
|
|
|
|
Stock-based compensation
|
|
|
|
|
1,559
|
|
|
|
|
1,480
|
|
|
|
|
2,892
|
|
|
|
|
|
5,931
|
|
|
|
|
Equity in income from unconsolidated affiliates
|
|
|
|
|
98
|
|
|
|
|
-
|
|
|
|
|
166
|
|
|
|
|
|
264
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Property EBITDA (1)
|
|
|
|
$
|
132,693
|
|
|
|
$
|
314,348
|
|
|
|
$
|
-
|
|
|
|
|
$
|
447,041
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
Adjusted Property EBITDA (1)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
384,129
|
|
|
|
|
$
|
447,041
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
(93,463
|
)
|
|
|
|
|
(102,052
|
)
|
|
|
|
Property charges and other
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,540
|
)
|
|
|
|
|
(111,060
|
)
|
|
|
|
Corporate expenses and other
|
|
|
|
|
|
|
|
|
|
|
|
|
(17,541
|
)
|
|
|
|
|
(14,701
|
)
|
|
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,206
|
)
|
|
|
|
|
(5,931
|
)
|
|
|
|
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
2,483
|
|
|
|
|
|
1,577
|
|
|
|
|
Interest expense, net of capitalized interest
|
|
|
|
|
|
|
|
|
|
|
|
|
(73,874
|
)
|
|
|
|
|
(58,231
|
)
|
|
|
|
Increase in swap fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
2,646
|
|
|
|
|
|
3,135
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,081
|
)
|
|
|
|
|
784
|
|
|
|
|
Benefit (provision) for income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
4,740
|
|
|
|
|
|
(5,231
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
199,293
|
|
|
|
|
|
155,331
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
(61,229
|
)
|
|
|
|
|
(33,300
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Wynn Resorts, Limited
|
|
|
|
|
|
|
|
|
|
|
|
$
|
138,064
|
|
|
|
|
$
|
122,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WYNN RESORTS, LIMITED AND SUBSIDIARIES
|
|
RECONCILIATION OF OPERATING INCOME TO ADJUSTED PROPERTY EBITDA
|
|
AND ADJUSTED PROPERTY EBITDA TO NET INCOME
|
|
(amounts in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2012
|
|
|
|
|
|
|
|
Las Vegas
Operations
|
|
|
|
Macau
Operations
|
|
|
|
Corporate
and Other
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
$
|
23,964
|
|
|
|
$
|
437,271
|
|
|
|
|
$
|
62,987
|
|
|
|
|
$
|
524,222
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
126,194
|
|
|
|
|
58,273
|
|
|
|
|
|
1,401
|
|
|
|
|
|
185,868
|
|
|
|
|
Property charges and other
|
|
|
|
|
5,892
|
|
|
|
|
7,934
|
|
|
|
|
|
-
|
|
|
|
|
|
13,826
|
|
|
|
|
Management and royalty fees
|
|
|
|
|
10,640
|
|
|
|
|
74,433
|
|
|
|
|
|
(85,073
|
)
|
|
|
|
|
-
|
|
|
|
|
Corporate expenses and other
|
|
|
|
|
13,196
|
|
|
|
|
14,388
|
|
|
|
|
|
14,711
|
|
|
|
|
|
42,295
|
|
|
|
|
Stock-based compensation
|
|
|
|
|
2,699
|
|
|
|
|
(316
|
)
|
|
|
|
|
5,471
|
|
|
|
|
|
7,854
|
|
|
|
|
Equity in income from unconsolidated affiliates
|
|
|
|
|
218
|
|
|
|
|
-
|
|
|
|
|
|
503
|
|
|
|
|
|
721
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Property EBITDA (1)
|
|
|
|
$
|
182,803
|
|
|
|
$
|
591,983
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
774,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2011
|
|
|
|
|
|
|
|
Las Vegas
Operations
|
|
|
|
Macau
Operations
|
|
|
|
Corporate
and Other
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
$
|
97,783
|
|
|
|
$
|
318,139
|
|
|
|
|
$
|
77,667
|
|
|
|
|
$
|
493,589
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
132,049
|
|
|
|
|
70,034
|
|
|
|
|
|
1,316
|
|
|
|
|
|
203,399
|
|
|
|
|
Property charges and other
|
|
|
|
|
4,590
|
|
|
|
|
109,818
|
|
|
|
|
|
-
|
|
|
|
|
|
114,408
|
|
|
|
|
Management and royalty fees
|
|
|
|
|
11,795
|
|
|
|
|
73,774
|
|
|
|
|
|
(85,569
|
)
|
|
|
|
|
-
|
|
|
|
|
Corporate expenses and other
|
|
|
|
|
13,925
|
|
|
|
|
12,541
|
|
|
|
|
|
595
|
|
|
|
|
|
27,061
|
|
|
|
|
Stock-based compensation
|
|
|
|
|
4,424
|
|
|
|
|
2,873
|
|
|
|
|
|
5,379
|
|
|
|
|
|
12,676
|
|
|
|
|
Equity in income from unconsolidated affiliates
|
|
|
|
|
254
|
|
|
|
|
-
|
|
|
|
|
|
612
|
|
|
|
|
|
866
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Property EBITDA (1)
|
|
|
|
$
|
264,820
|
|
|
|
$
|
587,179
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
851,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
Adjusted Property EBITDA (1)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
774,786
|
|
|
|
|
$
|
851,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
(185,868
|
)
|
|
|
|
|
(203,399
|
)
|
|
|
|
Property charges and other
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,826
|
)
|
|
|
|
|
(114,408
|
)
|
|
|
|
Corporate expenses and other
|
|
|
|
|
|
|
|
|
|
|
|
|
(42,295
|
)
|
|
|
|
|
(27,061
|
)
|
|
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,854
|
)
|
|
|
|
|
(12,676
|
)
|
|
|
|
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
4,048
|
|
|
|
|
|
1,976
|
|
|
|
|
Interest expense, net of capitalized interest
|
|
|
|
|
|
|
|
|
|
|
|
|
(135,935
|
)
|
|
|
|
|
(116,494
|
)
|
|
|
|
Increase in swap fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
4,930
|
|
|
|
|
|
7,365
|
|
|
|
|
Loss on retirement of debt
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,828
|
)
|
|
|
|
|
-
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
(313
|
)
|
|
|
|
|
1,701
|
|
|
|
|
Benefit (provision) for income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
4,857
|
|
|
|
|
|
(7,337
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
397,702
|
|
|
|
|
|
381,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
(119,074
|
)
|
|
|
|
|
(85,831
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Wynn Resorts, Limited
|
|
|
|
|
|
|
|
|
|
|
|
$
|
278,628
|
|
|
|
|
$
|
295,835
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WYNN RESORTS, LIMITED AND SUBSIDIARIES
SUPPLEMENTAL DATA SCHEDULE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
|
June 30,
2012
|
|
|
|
June 30,
2011
|
|
|
|
June 30,
2012
|
|
|
|
June 30,
2011
|
|
Room Statistics for Las Vegas operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy %
|
|
|
|
|
87.6
|
%
|
|
|
|
|
89.2
|
%
|
|
|
|
|
83.5
|
%
|
|
|
|
|
88.5
|
%
|
|
Average Daily Rate (ADR)1
|
|
|
|
$
|
254
|
|
|
|
|
$
|
240
|
|
|
|
|
$
|
254
|
|
|
|
|
$
|
240
|
|
|
Revenue per available room (REVPAR)2
|
|
|
|
$
|
222
|
|
|
|
|
$
|
214
|
|
|
|
|
$
|
212
|
|
|
|
|
$
|
212
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other information for Las Vegas operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table games win per unit per day3
|
|
|
|
$
|
4,384
|
|
|
|
|
$
|
7,062
|
|
|
|
|
$
|
5,923
|
|
|
|
|
$
|
8,283
|
|
|
Table Win %
|
|
|
|
|
15.0
|
%
|
|
|
|
|
27.6
|
%
|
|
|
|
|
19.2
|
%
|
|
|
|
|
29.1
|
%
|
|
Slot machine win per unit per day4
|
|
|
|
$
|
186
|
|
|
|
|
$
|
172
|
|
|
|
|
$
|
192
|
|
|
|
|
$
|
179
|
|
|
Average number of table games
|
|
|
|
|
217
|
|
|
|
|
|
229
|
|
|
|
|
|
219
|
|
|
|
|
|
227
|
|
|
Average number of slot machines
|
|
|
|
|
2,398
|
|
|
|
|
|
2,593
|
|
|
|
|
|
2,394
|
|
|
|
|
|
2,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Room Statistics for Macau:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy %
|
|
|
|
|
90.0
|
%
|
|
|
|
|
90.5
|
%
|
|
|
|
|
90.7
|
%
|
|
|
|
|
89.6
|
%
|
|
Average Daily Rate (ADR)1
|
|
|
|
$
|
317
|
|
|
|
|
$
|
314
|
|
|
|
|
$
|
321
|
|
|
|
|
$
|
311
|
|
|
Revenue per available room (REVPAR)2
|
|
|
|
$
|
286
|
|
|
|
|
$
|
284
|
|
|
|
|
$
|
291
|
|
|
|
|
$
|
278
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other information for Macau:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table games win per unit per day3
|
|
|
|
$
|
23,479
|
|
|
|
|
$
|
25,872
|
|
|
|
|
$
|
23,908
|
|
|
|
|
$
|
24,591
|
|
|
Slot machine win per unit per day4
|
|
|
|
$
|
752
|
|
|
|
|
$
|
791
|
|
|
|
|
$
|
812
|
|
|
|
|
$
|
797
|
|
|
Average number of table games
|
|
|
|
|
490
|
|
|
|
|
|
482
|
|
|
|
|
|
490
|
|
|
|
|
|
475
|
|
|
Average number of slot machines
|
|
|
|
|
926
|
|
|
|
|
|
1,040
|
|
|
|
|
|
927
|
|
|
|
|
|
1,026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) ADR is Average Daily Rate and is calculated by dividing total room
revenue (less service charges, if any) by total rooms occupied.
(2) REVPAR is Revenue per Available Room and is calculated by dividing
total room revenue (less service charges, if any) by total rooms
available.
(3) Table games win per unit per day is shown before discounts and
commissions.
(4) Slot machine win per unit per day is calculated as gross slot win
minus progressive accruals and free play.
SOURCE: Wynn Resorts, Limited
Wynn Resorts, Limited Samanta Stewart, 702-770-7555 investorrelations@wynnresorts.com
|