LAS VEGAS--(BUSINESS WIRE)--Oct. 24, 2012--
Wynn Resorts, Limited (Nasdaq: WYNN) today reported financial results
for the third quarter ended September 30, 2012.
Net revenues for the third quarter of 2012 were $1,298.5 million,
compared to $1,298.3 million in the third quarter of 2011. Adjusted
property EBITDA (1) was $402.6 million for the third quarter of 2012,
compared to $381.1 million in the third quarter last year, as Wynn Las
Vegas’ EBITDA increased $25.3 million.
On a US GAAP basis, net income attributable to Wynn Resorts for the
third quarter of 2012 was $112.0 million, or $1.11 per diluted share,
compared to a net income attributable to Wynn Resorts of $127.1 million,
or $1.01 per diluted share in the third quarter of 2011.
Adjusted net income (2) attributable to Wynn Resorts in the third
quarter of 2012 was $149.2 million, or $1.48 per diluted share (adjusted
EPS) compared to an adjusted net income attributable to Wynn Resorts of
$132.6 million, or $1.05 per diluted share in the third quarter of 2011.
In the third quarter of 2012, we had 100.9 million diluted shares
outstanding compared to 125.9 million diluted shares outstanding in the
third 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 an $8.00
cash dividend, which includes the $0.50 per common share quarterly
dividend. This dividend will be payable on November 20, 2012, to
stockholders of record on November 7, 2012 and the stock will begin to
trade ex-dividend on November 5, 2012.
Additionally, the Company plans on increasing its quarterly dividend to
$1.00 per share in 2013.
Macau Operations
In the third quarter of 2012, net revenues were $910.5 million, a 4.3%
decrease from the $951.4 million generated in the third quarter of 2011.
Adjusted property EBITDA in the third quarter of 2012 was $292.2
million, down 1.3% from $296.0 million in the third quarter of 2011.
EBITDA margin on net revenues was 32.1% in the third quarter of 2012
compared to 31.1% in the third 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 $27.6 billion for the third
quarter of 2012, a 12.1% decline from $31.4 billion in the third quarter
of 2011. VIP table games win as a percentage of turnover (calculated
before discounts and commissions) for the quarter was 3.08%, above the
expected range of 2.7% to 3.0% and the 2.95% experienced in the third
quarter of 2011.
Mass market table games revenue increased 8.3% to $211.3 million in the
third quarter 2012 while mass market table games drop decreased 2.6% to
$686.1 million for the quarter. Mass market table games win percentage
(calculated before discounts) of 30.8% was above our revised range of
28% to 30% and above the 27.7% generated in the 2011 quarter.
Slot machine handle declined 13.2% to $983.7 million as compared to the
prior year quarter. Win per unit per day was 10.9% lower at $620,
compared to $696 in the third quarter of 2011.
We achieved an Average Daily Rate (ADR) of $307 for the third quarter of
2012, 2.5% below the $315 reported in the 2011 quarter. The property’s
occupancy was 94.2%, compared to 93.7% during the prior year period, and
revenue per available room (REVPAR) was $289 in the 2012 quarter, 2.0%
below the $295 reported in the prior year quarter. Gross non-casino
revenues decreased 5.3% during the quarter to $97.2 million, primarily
due to an 8.5% decline in retail revenues resulting from lower sales in
some of our watch stores.
We currently have 492 tables (286 VIP tables, 196 mass market tables and
10 poker tables) and 891 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, hotel,
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. The Company expects to
establish a guaranteed maximum price for the project construction costs
in the first half of 2013.
Las Vegas Operations
For the third quarter ended September 30, 2012, net revenues were $388.0
million, an 11.8% increase from the third quarter of 2011. Adjusted
property EBITDA of $110.4 million was up 29.7% versus the $85.1 million
generated in the comparable period in 2011. EBITDA margin on net
revenues was 28.4% in the third quarter of 2012 compared to 24.5% in the
third quarter of 2011.
Net casino revenues in the third quarter of 2012 were $155.6 million, up
22.6% from the third quarter of 2011. Table games drop of $682.3 million
was up 13.1% compared to $603.5 million in the 2011 quarter and table
games win percentage of 21.9% was within the property’s expected range
of 21% to 24% and above the 18.3% reported in the 2011 quarter. Slot
machine handle of $723.5 million was 7.4% above the $673.8 million in
the comparable period of 2011 and net slot win was up 7.3% to $46.3
million.
Gross non-casino revenues for the quarter were $280.1 million, 5.3%
higher than in the third quarter of 2011 due to increases in hotel and
food and beverage revenues, which were partially offset by lower retail
and entertainment revenues.
Room revenues were up 1.4% to $91.0 million during the quarter, versus
$89.7 million in the third quarter of 2011. Average Daily Rate (ADR) was
up 1.9% to $244 while occupancy of 85.7% was below the 88.3% experienced
in the third quarter of 2011. Revenue per available room (REVPAR) was
$209 in the 2012 quarter, 1.2% below the $212 reported in the prior year
quarter.
Food and beverage revenues increased 11.1% to $132.6 million primarily
due to the strength in the nightclub business. Retail revenues were
$21.4 million in the quarter, only down 0.2% despite the reduction in
retail square footage from the reconfiguration of the Encore retail
area. Entertainment revenues declined 1.4% to $21.6 million from the
third quarter of 2011.
Balance Sheet and other
Total cash and investments as of September 30, 2012 were $2.7 billion.
Total debt outstanding at the end of the quarter was $5.8 billion,
including $3.1 billion of Wynn Las Vegas debt, $749 million of Wynn
Macau debt and $1.9 billion at the parent company.
On July 31, 2012, Wynn Macau amended and restated its credit facilities
and increased the availability under its bank facility to approximately
$2.3 billion, consisting of an approximately $750 million term loan
facility and an approximately $1.55 billion revolving credit facility.
On September 17, 2012, Wynn Las Vegas terminated its credit agreement.
In connection with amending the Wynn Macau credit facilities and the
termination of the Wynn Las Vegas credit agreement, we expensed $19.7
million of deferred financing costs and third party fees during the
September quarter.
During the third quarter of 2012, we spent approximately $24.0 million
on our Cotai Project.
Conference Call Information
The Company will hold a conference call to discuss its results on
Wednesday, October 24, 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, adverse tourism trends, volatility and weakness in
world-wide credit and financial markets and from governmental
intervention in the financial markets, general global macroeconomic
conditions, results of probity investigations, regulatory or enforcement
actions and pending or future legal proceedings. 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, intercompany golf course and water rights
leases, 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 (loss) 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
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Casino
|
|
|
|
$
|
1,012,841
|
|
|
|
$
|
1,020,205
|
|
|
|
|
$
|
3,015,510
|
|
|
|
$
|
3,108,553
|
|
|
Rooms
|
|
|
|
|
119,635
|
|
|
|
|
120,113
|
|
|
|
|
|
362,018
|
|
|
|
|
355,492
|
|
|
Food and beverage
|
|
|
|
|
156,568
|
|
|
|
|
142,891
|
|
|
|
|
|
452,845
|
|
|
|
|
419,542
|
|
|
Entertainment, retail and other
|
|
|
|
|
101,087
|
|
|
|
|
105,530
|
|
|
|
|
|
308,398
|
|
|
|
|
306,900
|
|
|
Gross revenues
|
|
|
|
|
1,390,131
|
|
|
|
|
1,388,739
|
|
|
|
|
|
4,138,771
|
|
|
|
|
4,190,487
|
|
|
Less: promotional allowances
|
|
|
|
|
(91,636
|
)
|
|
|
|
(90,435
|
)
|
|
|
|
|
(273,571
|
)
|
|
|
|
(264,558
|
)
|
|
Net revenues
|
|
|
|
|
1,298,495
|
|
|
|
|
1,298,304
|
|
|
|
|
|
3,865,200
|
|
|
|
|
3,925,929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Casino
|
|
|
|
|
653,863
|
|
|
|
|
679,479
|
|
|
|
|
|
1,974,207
|
|
|
|
|
1,988,339
|
|
|
Rooms
|
|
|
|
|
31,944
|
|
|
|
|
31,135
|
|
|
|
|
|
95,193
|
|
|
|
|
93,594
|
|
|
Food and beverage
|
|
|
|
|
80,652
|
|
|
|
|
73,250
|
|
|
|
|
|
235,570
|
|
|
|
|
214,203
|
|
|
Entertainment, retail and other
|
|
|
|
|
46,881
|
|
|
|
|
52,152
|
|
|
|
|
|
144,647
|
|
|
|
|
162,591
|
|
|
General and administrative
|
|
|
|
|
115,785
|
|
|
|
|
107,935
|
|
|
|
|
|
321,512
|
|
|
|
|
287,508
|
|
|
Provision for doubtful accounts
|
|
|
|
|
5,283
|
|
|
|
|
4,324
|
|
|
|
|
|
6,068
|
|
|
|
|
18,269
|
|
|
Depreciation and amortization
|
|
|
|
|
94,274
|
|
|
|
|
100,522
|
|
|
|
|
|
280,142
|
|
|
|
|
303,921
|
|
|
Property charges and other
|
|
|
|
|
22,721
|
|
|
|
|
9,662
|
|
|
|
|
|
36,547
|
|
|
|
|
124,070
|
|
|
Total operating costs and expenses
|
|
|
|
|
1,051,403
|
|
|
|
|
1,058,459
|
|
|
|
|
|
3,093,886
|
|
|
|
|
3,192,495
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
247,092
|
|
|
|
|
239,845
|
|
|
|
|
|
771,314
|
|
|
|
|
733,434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
|
3,759
|
|
|
|
|
2,663
|
|
|
|
|
|
7,807
|
|
|
|
|
4,639
|
|
|
Interest expense, net of capitalized interest
|
|
|
|
|
(75,082
|
)
|
|
|
|
(57,462
|
)
|
|
|
|
|
(211,017
|
)
|
|
|
|
(173,956
|
)
|
|
Increase in swap fair value
|
|
|
|
|
-
|
|
|
|
|
4,118
|
|
|
|
|
|
4,930
|
|
|
|
|
11,483
|
|
|
Loss on extinguishment of debt
|
|
|
|
|
(19,663
|
)
|
|
|
|
-
|
|
|
|
|
|
(24,491
|
)
|
|
|
|
-
|
|
|
Equity in income from unconsolidated affiliates
|
|
|
|
|
190
|
|
|
|
|
376
|
|
|
|
|
|
911
|
|
|
|
|
1,242
|
|
|
Other
|
|
|
|
|
1,249
|
|
|
|
|
(85
|
)
|
|
|
|
|
936
|
|
|
|
|
1,616
|
|
|
Other income (expense), net
|
|
|
|
|
(89,547
|
)
|
|
|
|
(50,390
|
)
|
|
|
|
|
(220,924
|
)
|
|
|
|
(154,976
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
157,545
|
|
|
|
|
189,455
|
|
|
|
|
|
550,390
|
|
|
|
|
578,458
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit (provision) for income taxes
|
|
|
|
|
7,626
|
|
|
|
|
(4,270
|
)
|
|
|
|
|
12,483
|
|
|
|
|
(11,607
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
165,171
|
|
|
|
|
185,185
|
|
|
|
|
|
562,873
|
|
|
|
|
566,851
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interest
|
|
|
|
|
(53,136
|
)
|
|
|
|
(58,122
|
)
|
|
|
|
|
(172,210
|
)
|
|
|
|
(143,953
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Wynn Resorts, Limited
|
|
|
|
$
|
112,035
|
|
|
|
$
|
127,063
|
|
|
|
|
$
|
390,663
|
|
|
|
$
|
422,898
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Wynn Resorts, Limited:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
1.12
|
|
|
|
$
|
1.02
|
|
|
|
|
$
|
3.75
|
|
|
|
$
|
3.41
|
|
|
Diluted
|
|
|
|
$
|
1.11
|
|
|
|
$
|
1.01
|
|
|
|
|
$
|
3.71
|
|
|
|
$
|
3.37
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
99,871
|
|
|
|
|
124,176
|
|
|
|
|
|
104,104
|
|
|
|
|
123,969
|
|
|
Diluted
|
|
|
|
|
100,892
|
|
|
|
|
125,860
|
|
|
|
|
|
105,291
|
|
|
|
|
125,675
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share:
|
|
|
|
$
|
0.50
|
|
|
|
$
|
0.50
|
|
|
|
|
$
|
1.50
|
|
|
|
$
|
1.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Wynn Resorts, Limited
|
|
|
|
$
|
112,035
|
|
|
|
$
|
127,063
|
|
|
|
|
$
|
390,663
|
|
|
|
$
|
422,898
|
|
|
Increase in swap fair value
|
|
|
|
|
-
|
|
|
|
|
(4,118
|
)
|
|
|
|
|
(4,930
|
)
|
|
|
|
(11,483
|
)
|
|
Property charges and other
|
|
|
|
|
22,721
|
|
|
|
|
9,662
|
|
|
|
|
|
36,547
|
|
|
|
|
124,070
|
|
|
Loss on extinguishment of debt
|
|
|
|
|
19,663
|
|
|
|
|
-
|
|
|
|
|
|
24,491
|
|
|
|
|
-
|
|
|
Adjustment for noncontrolling interest
|
|
|
|
|
(5,179
|
)
|
|
|
|
(5
|
)
|
|
|
|
|
(6,638
|
)
|
|
|
|
(28,774
|
)
|
|
Adjusted net income attributable to Wynn Resorts, Limited (2)
|
|
|
|
$
|
149,240
|
|
|
|
$
|
132,602
|
|
|
|
|
$
|
440,133
|
|
|
|
$
|
506,711
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income attributable to Wynn Resorts, Limited per
diluted share
|
|
|
|
$
|
1.48
|
|
|
|
$
|
1.05
|
|
|
|
|
$
|
4.18
|
|
|
|
$
|
4.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WYNN RESORTS, LIMITED AND SUBSIDIARIES
|
|
RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA
|
|
AND ADJUSTED PROPERTY EBITDA TO NET INCOME
|
|
(amounts in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2012
|
|
|
|
|
|
Macau Operations
|
|
|
Las Vegas Operations
|
|
|
Corporate and Other
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
$
|
214,486
|
|
|
$
|
12,314
|
|
|
|
$
|
20,292
|
|
|
|
$
|
247,092
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
31,099
|
|
|
|
62,419
|
|
|
|
|
756
|
|
|
|
|
94,274
|
|
|
Property charges and other
|
|
|
|
|
990
|
|
|
|
21,698
|
|
|
|
|
33
|
|
|
|
|
22,721
|
|
|
Management and royalty fees
|
|
|
|
|
36,574
|
|
|
|
5,822
|
|
|
|
|
(42,396
|
)
|
|
|
|
-
|
|
|
Corporate expenses and other
|
|
|
|
|
7,276
|
|
|
|
6,451
|
|
|
|
|
18,697
|
|
|
|
|
32,424
|
|
|
Stock-based compensation
|
|
|
|
|
1,736
|
|
|
|
1,548
|
|
|
|
|
2,566
|
|
|
|
|
5,850
|
|
|
Equity in income from unconsolidated affiliates
|
|
|
|
|
-
|
|
|
|
138
|
|
|
|
|
52
|
|
|
|
|
190
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Property EBITDA (1)
|
|
|
|
$
|
292,161
|
|
|
$
|
110,390
|
|
|
|
$
|
-
|
|
|
|
$
|
402,551
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2011
|
|
|
|
|
|
Macau Operations
|
|
|
Las Vegas Operations
|
|
|
Corporate and Other
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
|
$
|
213,094
|
|
|
$
|
(415
|
)
|
|
|
$
|
27,166
|
|
|
|
$
|
239,845
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
33,296
|
|
|
|
66,545
|
|
|
|
|
681
|
|
|
|
|
100,522
|
|
|
Property charges and other
|
|
|
|
|
3,010
|
|
|
|
6,646
|
|
|
|
|
6
|
|
|
|
|
9,662
|
|
|
Management and royalty fees
|
|
|
|
|
38,776
|
|
|
|
5,209
|
|
|
|
|
(43,985
|
)
|
|
|
|
-
|
|
|
Corporate expenses and other
|
|
|
|
|
6,386
|
|
|
|
5,475
|
|
|
|
|
13,186
|
|
|
|
|
25,047
|
|
|
Stock-based compensation
|
|
|
|
|
1,398
|
|
|
|
1,617
|
|
|
|
|
2,627
|
|
|
|
|
5,642
|
|
|
Equity in income from unconsolidated affiliates
|
|
|
|
|
-
|
|
|
|
57
|
|
|
|
|
319
|
|
|
|
|
376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Property EBITDA (1)
|
|
|
|
$
|
295,960
|
|
|
$
|
85,134
|
|
|
|
$
|
-
|
|
|
|
$
|
381,094
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
Adjusted Property EBITDA (1)
|
|
|
$
|
402,551
|
|
|
|
$
|
381,094
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
(94,274
|
)
|
|
|
|
(100,522
|
)
|
|
Property charges and other
|
|
|
|
(22,721
|
)
|
|
|
|
(9,662
|
)
|
|
Corporate expenses and other
|
|
|
|
(32,424
|
)
|
|
|
|
(25,047
|
)
|
|
Stock-based compensation
|
|
|
|
(5,850
|
)
|
|
|
|
(5,642
|
)
|
|
Interest income
|
|
|
|
3,759
|
|
|
|
|
2,663
|
|
|
Interest expense, net of capitalized interest
|
|
|
|
(75,082
|
)
|
|
|
|
(57,462
|
)
|
|
Increase in swap fair value
|
|
|
|
-
|
|
|
|
|
4,118
|
|
|
Loss on extinguishment of debt
|
|
|
|
(19,663
|
)
|
|
|
|
-
|
|
|
Other
|
|
|
|
1,249
|
|
|
|
|
(85
|
)
|
|
Benefit (provision) for income taxes
|
|
|
|
7,626
|
|
|
|
|
(4,270
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
165,171
|
|
|
|
|
185,185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interest
|
|
|
|
(53,136
|
)
|
|
|
|
(58,122
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Wynn Resorts, Limited
|
|
|
$
|
112,035
|
|
|
|
$
|
127,063
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WYNN RESORTS, LIMITED AND SUBSIDIARIES
|
|
RECONCILIATION OF OPERATING INCOME TO ADJUSTED PROPERTY EBITDA
|
|
AND ADJUSTED PROPERTY EBITDA TO NET INCOME
|
|
(amounts in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2012
|
|
|
|
|
|
Macau Operations
|
|
|
Las Vegas Operations
|
|
|
Corporate and Other
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
$
|
651,757
|
|
|
$
|
36,278
|
|
|
$
|
83,279
|
|
|
|
$
|
771,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
89,372
|
|
|
|
188,613
|
|
|
|
2,157
|
|
|
|
|
280,142
|
|
|
Property charges and other
|
|
|
|
|
8,924
|
|
|
|
27,590
|
|
|
|
33
|
|
|
|
|
36,547
|
|
|
Management and royalty fees
|
|
|
|
|
111,007
|
|
|
|
16,462
|
|
|
|
(127,469
|
)
|
|
|
|
-
|
|
|
Corporate expenses and other
|
|
|
|
|
21,664
|
|
|
|
19,647
|
|
|
|
33,408
|
|
|
|
|
74,719
|
|
|
Stock-based compensation
|
|
|
|
|
1,420
|
|
|
|
4,247
|
|
|
|
8,037
|
|
|
|
|
13,704
|
|
|
Equity in income from unconsolidated affiliates
|
|
|
|
|
-
|
|
|
|
356
|
|
|
|
555
|
|
|
|
|
911
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Property EBITDA (1)
|
|
|
|
$
|
884,144
|
|
|
$
|
293,193
|
|
|
$
|
-
|
|
|
|
$
|
1,177,337
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2011
|
|
|
|
|
|
Macau
Operations
|
|
|
Las Vegas Operations
|
|
|
Corporate and Other
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
$
|
531,233
|
|
|
$
|
97,368
|
|
|
$
|
104,833
|
|
|
|
$
|
733,434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
103,329
|
|
|
|
198,594
|
|
|
|
1,998
|
|
|
|
|
303,921
|
|
|
Property charges and other
|
|
|
|
|
112,828
|
|
|
|
11,236
|
|
|
|
6
|
|
|
|
|
124,070
|
|
|
Management and royalty fees
|
|
|
|
|
112,550
|
|
|
|
17,004
|
|
|
|
(129,554
|
)
|
|
|
|
-
|
|
|
Corporate expenses and other
|
|
|
|
|
18,928
|
|
|
|
19,400
|
|
|
|
13,780
|
|
|
|
|
52,108
|
|
|
Stock-based compensation
|
|
|
|
|
4,271
|
|
|
|
6,041
|
|
|
|
8,006
|
|
|
|
|
18,318
|
|
|
Equity in income from unconsolidated affiliates
|
|
|
|
|
-
|
|
|
|
311
|
|
|
|
931
|
|
|
|
|
1,242
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Property EBITDA (1)
|
|
|
|
$
|
883,139
|
|
|
$
|
349,954
|
|
|
$
|
-
|
|
|
|
$
|
1,233,093
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
Adjusted Property EBITDA (1)
|
|
|
$
|
1,177,337
|
|
|
|
$
|
1,233,093
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
(280,142
|
)
|
|
|
|
(303,921
|
)
|
|
Property charges and other
|
|
|
|
(36,547
|
)
|
|
|
|
(124,070
|
)
|
|
Corporate expenses and other
|
|
|
|
(74,719
|
)
|
|
|
|
(52,108
|
)
|
|
Stock-based compensation
|
|
|
|
(13,704
|
)
|
|
|
|
(18,318
|
)
|
|
Interest income
|
|
|
|
7,807
|
|
|
|
|
4,639
|
|
|
Interest expense, net of capitalized interest
|
|
|
|
(211,017
|
)
|
|
|
|
(173,956
|
)
|
|
Increase in swap fair value
|
|
|
|
4,930
|
|
|
|
|
11,483
|
|
|
Loss on extinguishment of debt
|
|
|
|
(24,491
|
)
|
|
|
|
-
|
|
|
Other
|
|
|
|
936
|
|
|
|
|
1,616
|
|
|
Benefit (provision) for income taxes
|
|
|
|
12,483
|
|
|
|
|
(11,607
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
562,873
|
|
|
|
|
566,851
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interest
|
|
|
|
(172,210
|
)
|
|
|
|
(143,953
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Wynn Resorts, Limited
|
|
|
$
|
390,663
|
|
|
|
$
|
422,898
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WYNN RESORTS, LIMITED AND SUBSIDIARIES
SUPPLEMENTAL DATA SCHEDULE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
September 30, 2012
|
|
|
September 30, 2011
|
|
|
|
September 30, 2012
|
|
|
September 30, 2011
|
|
Room Statistics for Las Vegas operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy %
|
|
|
|
|
85.7%
|
|
|
|
88.3%
|
|
|
|
|
84.2%
|
|
|
|
88.4%
|
|
Average Daily Rate (ADR)1
|
|
|
|
$
|
244
|
|
|
$
|
240
|
|
|
|
$
|
251
|
|
|
$
|
240
|
|
Revenue per available room (REVPAR)2
|
|
|
|
$
|
209
|
|
|
$
|
212
|
|
|
|
$
|
211
|
|
|
$
|
212
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other information for Las Vegas operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table games win per unit per day3
|
|
|
|
$
|
7,323
|
|
|
$
|
5,259
|
|
|
|
$
|
6,397
|
|
|
$
|
7,260
|
|
Table Win %
|
|
|
|
|
21.9%
|
|
|
|
18.3%
|
|
|
|
|
20.1%
|
|
|
|
25.4%
|
|
Slot machine win per unit per day4
|
|
|
|
$
|
215
|
|
|
$
|
187
|
|
|
|
$
|
199
|
|
|
$
|
181
|
|
Average number of table games
|
|
|
|
|
221
|
|
|
|
228
|
|
|
|
|
220
|
|
|
|
227
|
|
Average number of slot machines
|
|
|
|
|
2,347
|
|
|
|
2,514
|
|
|
|
|
2,378
|
|
|
|
2,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Room Statistics for Macau:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy %
|
|
|
|
|
94.2%
|
|
|
|
93.7%
|
|
|
|
|
91.8%
|
|
|
|
91.0%
|
|
Average Daily Rate (ADR)1
|
|
|
|
$
|
307
|
|
|
$
|
315
|
|
|
|
$
|
316
|
|
|
$
|
312
|
|
Revenue per available room (REVPAR)2
|
|
|
|
$
|
289
|
|
|
$
|
295
|
|
|
|
$
|
290
|
|
|
$
|
284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other information for Macau:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table games win per unit per day3
|
|
|
|
$
|
23,594
|
|
|
$
|
25,134
|
|
|
|
$
|
23,803
|
|
|
$
|
24,776
|
|
Slot machine win per unit per day4
|
|
|
|
$
|
620
|
|
|
$
|
696
|
|
|
|
$
|
746
|
|
|
$
|
763
|
|
Average number of table games
|
|
|
|
|
490
|
|
|
|
485
|
|
|
|
|
490
|
|
|
|
478
|
|
Average number of slot machines
|
|
|
|
|
954
|
|
|
|
1,008
|
|
|
|
|
936
|
|
|
|
1,020
|
(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
|