Wynn Resorts, Limited Reports First Quarter 2024 Results
LAS VEGAS, May 7, 2024 — Wynn Resorts, Limited (NASDAQ: WYNN) ("Wynn Resorts" or the "Company") today reported financial results for the first quarter ended March 31, 2024.
Operating revenues were $1.86 billion for the first quarter of 2024, an increase of $439.2 million from $1.42 billion for the first quarter of 2023. Net income attributable to Wynn Resorts, Limited was $144.2 million for the first quarter of 2024, compared to net income attributable to Wynn Resorts, Limited of $12.3 million for the first quarter of 2023. Diluted net income per share was $1.30 for the first quarter of 2024, compared to diluted net loss per share of $0.02 for the first quarter of 2023. Adjusted Property EBITDAR(1) was $646.5 million for the first quarter of 2024, compared to Adjusted Property EBITDAR of $429.7 million for the first quarter of 2023.
"The strong momentum we experienced in our business throughout 2023 continued to build during the first quarter with Adjusted Property EBITDAR reaching a new all-time record. The investments we have made in our properties, our team and our unique programming continue to extend our leadership position in each of our markets," said Craig Billings, CEO of Wynn Resorts, Limited. "On the development front, vertical construction on the hotel tower at Wynn Al Marjan Island is well underway, and we are confident the resort will be a 'must see' tourism destination in the UAE. We are excited about the outlook for the Company, and we believe we are well positioned to deliver continued long-term growth."
Consolidated Results
Operating revenues were $1.86 billion for the first quarter of 2024, an increase of $439.2 million from $1.42 billion for the first quarter of 2023. For the first quarter of 2024, operating revenues increased $217.5 million, $181.0 million, $49.8 million, and $1.5 million at Wynn Palace, Wynn Macau, our Las Vegas Operations, and Encore Boston Harbor, respectively, from the first quarter of 2023.
Net income attributable to Wynn Resorts, Limited was $144.2 million for the first quarter of 2024, compared to net income attributable to Wynn Resorts, Limited of $12.3 million for the first quarter of 2023. Diluted net income per share was $1.30 for the first quarter of 2024, compared to diluted net loss per share of $0.02 for the first quarter of 2023. Adjusted net income attributable to Wynn Resorts, Limited(2) was $176.8 million, or $1.59 per diluted share, for the first quarter of 2024, compared to adjusted net income attributable to Wynn Resorts, Limited of $33.3 million, or $0.29 per diluted share, for the first quarter of 2023.
Adjusted Property EBITDAR was $646.5 million for the first quarter of 2024, an increase of $216.8 million compared to Adjusted Property EBITDAR of $429.7 million for the first quarter of 2023. For the first quarter of 2024, Adjusted Property EBITDAR increased $91.3 million, $92.4 million, and $14.7 million at Wynn Palace, Wynn Macau, and our Las Vegas Operations, respectively, and decreased $0.3 million at Encore Boston Harbor, from the first quarter of 2023.
Wynn Resorts, Limited also announced today that its Board of Directors has declared a cash dividend of $0.25 per share, payable on May 31, 2024 to stockholders of record as of May 20, 2024.
Property Results
Macau Operations
Wynn Palace
Operating revenues from Wynn Palace were $586.9 million for the first quarter of 2024, an increase of $217.5 million from $369.4 million for the first quarter of 2023. Adjusted Property EBITDAR from Wynn Palace was $202.4 million for the first quarter of 2024, compared to $111.1 million for the first quarter of 2023. Table games win percentage in mass market operations was 24.5%, above the 22.1% experienced in the first quarter of 2023. VIP table games win as a percentage of turnover was 3.30%, within the property's expected range of 3.1% to 3.4% and above the 2.72% experienced in the first quarter of 2023.
1
Wynn Macau
Operating revenues from Wynn Macau were $411.7 million for the first quarter of 2024, an increase of $181.0 million from $230.7 million for the first quarter of 2023. Adjusted Property EBITDAR from Wynn Macau was $137.2 million for the first quarter of 2024, compared to $44.7 million for the first quarter of 2023. Table games win percentage in mass market operations was 19.4%, above the 17.0% experienced in the first quarter of 2023. VIP table games win as a percentage of turnover was 3.39%, within the property's expected range of 3.1% to 3.4% and above the 2.69% experienced in the first quarter of 2023.
Las Vegas Operations
Operating revenues from our Las Vegas Operations were $636.5 million for the first quarter of 2024, an increase of $49.8 million from $586.8 million for the first quarter of 2023. Adjusted Property EBITDAR from our Las Vegas Operations for the first quarter of 2024 was $246.3 million, compared to $231.6 million for the first quarter of 2023. Table games win percentage for the first quarter of 2024 was 25.9%, within the property's expected range of 22% to 26% and above the 24.3% experienced in the first quarter of 2023.
Encore Boston Harbor
Operating revenues from Encore Boston Harbor were $217.8 million for the first quarter of 2024, an increase of $1.5 million from $216.3 million for the first quarter of 2023. Adjusted Property EBITDAR from Encore Boston Harbor for the first quarter of 2024 was $63.1 million, compared to $63.4 million for the first quarter of 2023. Table games win percentage for the first quarter of 2024 was 22.6%, above the property's expected range of 18% to 22% and above the 21.7% experienced in the first quarter of 2023.
Balance Sheet
Our cash and cash equivalents as of March 31, 2024 totaled $2.42 billion, comprised of $1.30 billion held by Wynn Macau, Limited ("WML") and subsidiaries, $405.5 million held by Wynn Resorts Finance, LLC ("WRF") and subsidiaries excluding WML, and $712.4 million held at Corporate and other. In addition, as of March 31, 2024, we had $699.6 million and $149.1 million in short-term investments held at WML and Corporate and other, respectively. As of March 31, 2024, the available borrowing capacity under the Wynn Resorts Finance Revolver and the WM Cayman II Revolver was $737.2 million and $149.6 million, respectively.
Total current and long-term debt outstanding at March 31, 2024 was $11.21 billion, comprised of $6.61 billion of Macau related debt, $1.45 billion of Wynn Las Vegas debt, $2.53 billion of WRF debt, and $614.2 million of debt held by the retail joint venture which we consolidate.
In February 2024, WRF and its subsidiary Wynn Resorts Capital Corp. issued an additional $400.0 million aggregate principal amount of 7.125% Senior Notes due 2031 (the "2031 WRF Add-On Senior Notes") at a price equal to 103.00% of the principal amount plus accrued interest. Net proceeds from the 2031 WRF Add-On Senior Notes, together with cash held by Wynn Resorts, were used to repurchase $681.0 million aggregate principal amount of 5.500% Senior Notes due 2025 issued by Wynn Las Vegas and Wynn Las Vegas Capital Corp. (the "2025 WLV Senior Notes") and to pay the tender premium and related fees and expenses. In March 2024, we repurchased $119.0 million aggregate principal amount of the remaining 2025 WLV Senior Notes using cash held at Wynn Resorts.
Conference Call and Other Information
The Company will hold a conference call to discuss its results, including the results of Wynn Resorts Finance, LLC and Wynn Las Vegas, LLC, on May 7, 2024 at 2:00 p.m. PT (5:00 p.m. ET). Interested parties are invited to join the call by accessing a live audio webcast at http://www.wynnresorts.com. On or before May 15, 2024, the Company will make Wynn Resorts Finance, LLC and Wynn Las Vegas, LLC financial information for the quarter ended March 31, 2024 available to noteholders, prospective investors, broker-dealers and securities analysts. Please contact our investor relations office at 702-770-7555 or at investorrelations@wynnresorts.com, to obtain access to such financial information.
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, reductions in discretionary consumer spending, adverse macroeconomic conditions and their impact on levels of disposable consumer income and wealth, changes in interest rates, inflation, a decline in general economic activity or recession in the U.S. and/or global economies, extensive regulation of our business, pending or future legal proceedings, ability to maintain gaming licenses and concessions,
2
dependence on key employees, general global political conditions, adverse tourism trends, travel disruptions caused by events outside of our control, 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 and regulatory risks associated with current and future projects (including Wynn Al Marjan Island), cybersecurity risk and our leverage and ability to meet our debt service obligations. 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, 2023, as supplemented by the Company's other periodic reports filed with the Securities and Exchange Commission from time to time. 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, except as required by law.
Non-GAAP Financial Measures
(1) "Adjusted Property EBITDAR" is net income before interest, income taxes, depreciation and amortization, pre-opening expenses, property charges and other, triple-net operating lease rent expense related to Encore Boston Harbor, management and license fees, corporate expenses and other (including intercompany golf course, meeting and convention, and water rights leases), stock-based compensation, change in derivatives fair value, loss on debt financing transactions, and other non-operating income and expenses. Adjusted Property EBITDAR 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 EBITDAR 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. We also present Adjusted Property EBITDAR because it is used by some investors to measure a company's ability to incur and service debt, make capital expenditures and meet working capital requirements. Gaming companies have historically reported EBITDAR as a supplement to GAAP. In order to view the operations of their casinos on a more stand-alone basis, gaming companies, including us, have historically excluded from their EBITDAR 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 EBITDAR should not be considered as an alternative to operating income as an indicator of our 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 EBITDAR does not include depreciation or interest expense and therefore does not reflect current or future capital expenditures or the cost of capital. We have significant uses of cash flows, including capital expenditures, triple-net operating lease rent expense related to Encore Boston Harbor, interest payments, debt principal repayments, income taxes and other non-recurring charges, which are not reflected in Adjusted Property EBITDAR. Also, our calculation of Adjusted Property EBITDAR 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, Limited" is net income attributable to Wynn Resorts, Limited before pre-opening expenses, property charges and other, change in derivatives fair value, loss on debt financing transactions, and foreign currency remeasurement and other, 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 net income 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.
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 (loss) to Adjusted Property EBITDAR, and (iii) net income attributable to Wynn Resorts, Limited to Adjusted Property EBITDAR.
3
WYNN RESORTS, LIMITED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data)
(unaudited)
Three Months Ended March 31,
2024
2023
Operating revenues:
Casino
$
1,121,466
$
766,992
Rooms
327,414
272,529
Food and beverage
266,938
232,611
Entertainment, retail and other
147,091
151,547
Total operating revenues
1,862,909
1,423,679
Operating expenses:
Casino
675,439
473,385
Rooms
82,077
72,702
Food and beverage
205,821
180,619
Entertainment, retail and other
71,012
92,482
General and administrative
271,616
259,772
Provision for credit losses
87
(544)
Pre-opening
2,035
4,478
Depreciation and amortization
174,933
168,812
Property charges and other
16,948
2,458
Total operating expenses
1,499,968
1,254,164
Operating income
362,941
169,515
Other income (expense):
Interest income
40,172
40,193
Interest expense, net of amounts capitalized
(182,404)
(187,740)
Change in derivatives fair value
(17,914)
23,046
Loss on debt financing transactions
(1,561)
(12,236)
Other
(4,722)
(30,614)
Other income (expense), net
(166,429)
(167,351)
Income before income taxes
196,512
2,164
Provision for income taxes
(20,014)
(1,018)
Net income
176,498
1,146
Less: net (income) loss attributable to noncontrolling interests
(32,282)
11,186
Net income attributable to Wynn Resorts, Limited
$
144,216
$
12,332
Basic and diluted net income (loss) per common share:
Net income (loss) attributable to Wynn Resorts, Limited:
Basic
$
1.30
$
0.11
Diluted
$
1.30
$
(0.02)
Weighted average common shares outstanding:
Basic
111,023
112,753
Diluted
111,333
113,116
4
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 March 31,
2024
2023
Net income attributable to Wynn Resorts, Limited
$
144,216
$
12,332
Pre-opening expenses
2,035
4,478
Property charges and other
16,948
2,458
Change in derivatives fair value
17,914
(23,046)
Loss on debt financing transactions
1,561
12,236
Foreign currency remeasurement and other
4,722
30,614
Income tax impact on adjustments
(568)
(1,492)
Noncontrolling interests impact on adjustments
(10,027)
(4,248)
Adjusted net income attributable to Wynn Resorts, Limited
$
176,801
$
33,332
Adjusted net income attributable to Wynn Resorts, Limited per diluted share
$
1.59
$
0.29
Weighted average common shares outstanding - diluted
111,333
113,116
5
WYNN RESORTS, LIMITED AND SUBSIDIARIES
RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDAR
(in thousands)
(unaudited)
Three Months Ended March 31, 2024
Wynn Palace
Wynn Macau
Other Macau
Total Macau Operations
Las Vegas Operations
Encore Boston Harbor
Corporate and Other
Total
Operating income (loss)
$
113,592
$
101,004
$
(8,613)
$
205,983
$
146,449
$
(17,092)
$
27,601
$
362,941
Pre-opening expenses
—
—
—
—
402
132
1,501
2,035
Depreciation and amortization
55,127
20,044
380
75,551
58,744
31,343
9,295
174,933
Property charges and other
11,420
(437)
110
11,093
269
344
5,242
16,948
Management and license fees
18,928
12,859
—
31,787
30,242
10,628
(72,657)
—
Corporate expenses and other
2,383
2,502
7,137
12,022
7,994
1,966
17,923
39,905
Stock-based compensation
920
1,214
986
3,120
2,162
410
8,677
14,369
Triple-net operating lease rent expense
—
—
—
—
—
35,404
—
35,404
Adjusted Property EBITDAR
$
202,370
$
137,186
$
—
$
339,556
$
246,262
$
63,135
$
(2,418)
$
646,535
Three Months Ended March 31, 2023
Wynn Palace
Wynn Macau
Other Macau
Total Macau Operations
Las Vegas Operations
Encore Boston Harbor
Corporate and Other
Total
Operating income (loss)
$
39,868
$
12,249
$
(4,983)
$
47,134
$
138,502
$
(14,949)
$
(1,172)
$
169,515
Pre-opening expenses
—
—
—
—
81
911
3,486
4,478
Depreciation and amortization
54,167
20,650
380
75,197
56,681
29,934
7,000
168,812
Property charges and other
2,295
475
1
2,771
213
(582)
56
2,458
Management and license fees
11,830
7,275
—
19,105
27,812
10,503
(57,420)
—
Corporate expenses and other
2,226
2,325
3,624
8,175
6,556
1,864
17,895
34,490
Stock-based compensation
672
1,771
978
3,421
1,752
450
9,087
14,710
Triple-net operating lease rent expense
—
—
—
—
—
35,283
—
35,283
Adjusted Property EBITDAR
$
111,058
$
44,745
$
—
$
155,803
$
231,597
$
63,414
$
(21,068)
$
429,746
6
WYNN RESORTS, LIMITED AND SUBSIDIARIES
RECONCILIATION OF NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED TO
ADJUSTED PROPERTY EBITDAR
(in thousands)
(unaudited)
Three Months Ended March 31,
2024
2023
Net income attributable to Wynn Resorts, Limited
$
144,216
$
12,332
Net income (loss) attributable to noncontrolling interests
32,282
(11,186)
Pre-opening expenses
2,035
4,478
Depreciation and amortization
174,933
168,812
Property charges and other
16,948
2,458
Triple-net operating lease rent expense
35,404
35,283
Corporate expenses and other
39,905
34,490
Stock-based compensation
14,369
14,710
Interest income
(40,172)
(40,193)
Interest expense, net of amounts capitalized
182,404
187,740
Change in derivatives fair value
17,914
(23,046)
Loss on debt financing transactions
1,561
12,236
Other
4,722
30,614
Provision for income taxes
20,014
1,018
Adjusted Property EBITDAR
$
646,535
$
429,746
7
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 March 31,
2024
2023
Percent Change
Wynn Palace Supplemental Information
Operating revenues
Casino
$
473,781
$
270,687
75.0
Rooms
53,936
46,910
15.0
Food and beverage
32,070
23,553
36.2
Entertainment, retail and other
27,114
28,213
(3.9)
Total
$
586,901
$
369,363
58.9
Adjusted Property EBITDAR (6)
$
202,370
$
111,058
82.2
Casino Statistics:
VIP:
Average number of table games
59
50
18.0
VIP turnover
$
3,921,085
$
2,293,358
71.0
VIP table games win (1)
$
129,414
$
62,448
107.2
VIP table games win as a % of turnover
3.30
%
2.72
%
Table games win per unit per day
$
24,276
$
13,868
75.1
Mass market:
Average number of table games
245
237
3.4
Table drop (2)
$
1,782,184
$
1,181,998
50.8
Table games win (1)
$
437,323
$
260,865
67.6
Table games win %
24.5
%
22.1
%
Table games win per unit per day
$
19,589
$
12,246
60.0
Average number of slot machines
573
587
(2.4)
Slot machine handle
$
595,621
$
546,598
9.0
Slot machine win (3)
$
30,970
$
25,425
21.8
Slot machine win per unit per day
$
594
$
481
23.5
Room statistics:
Occupancy
98.8
%
88.1
%
ADR (4)
$
337
$
321
5.0
REVPAR (5)
$
333
$
282
18.1
8
WYNN RESORTS, LIMITED AND SUBSIDIARIES
SUPPLEMENTAL DATA SCHEDULE
(dollars in thousands, except for win per unit per day, ADR and REVPAR)
(unaudited) (continued)
Three Months Ended March 31,
2024
2023
Percent Change
Wynn Macau Supplemental Information
Operating revenues
Casino
$
346,353
$
176,383
96.4
Rooms
28,619
21,971
30.3
Food and beverage
21,019
14,302
47.0
Entertainment, retail and other
15,753
18,070
(12.8)
Total
$
411,744
$
230,726
78.5
Adjusted Property EBITDAR (6)
$
137,186
$
44,745
206.6
Casino Statistics:
VIP:
Average number of table games
30
52
(42.3)
VIP turnover
$
1,589,685
$
1,144,224
38.9
VIP table games win (1)
$
53,906
$
30,751
75.3
VIP table games win as a % of turnover
3.39
%
2.69
%
Table games win per unit per day
$
19,746
$
6,586
199.8
Mass market:
Average number of table games
221
217
1.8
Table drop (2)
$
1,683,151
$
989,988
70.0
Table games win (1)
$
326,320
$
168,426
93.7
Table games win %
19.4
%
17.0
%
Table games win per unit per day
$
16,194
$
8,642
87.4
Average number of slot machines
583
531
9.8
Slot machine handle
$
730,389
$
469,769
55.5
Slot machine win (3)
$
26,192
$
16,296
60.7
Slot machine win per unit per day
$
494
$
341
44.9
Poker rake
$
5,019
$
3,936
27.5
Room statistics:
Occupancy
99.4
%
90.9
%
ADR (4)
$
284
$
242
17.4
REVPAR (5)
$
282
$
220
28.2
9
WYNN RESORTS, LIMITED AND SUBSIDIARIES
SUPPLEMENTAL DATA SCHEDULE
(dollars in thousands, except for win per unit per day, ADR and REVPAR)
(unaudited) (continued)
Three Months Ended March 31,
2024
2023
Percent Change
Las Vegas Operations Supplemental Information
Operating revenues
Casino
$
135,163
$
154,530
(12.5)
Rooms
224,076
185,109
21.1
Food and beverage
193,610
172,483
12.2
Entertainment, retail and other
83,699
74,642
12.1
Total
$
636,548
$
586,764
8.5
Adjusted Property EBITDAR (6)
$
246,262
$
231,597
6.3
Casino Statistics:
Average number of table games
234
232
0.9
Table drop (2)
$
604,174
$
600,746
0.6
Table games win (1)
$
156,611
$
146,010
7.3
Table games win %
25.9
%
24.3
%
Table games win per unit per day
$
7,357
$
6,994
5.2
Average number of slot machines
1,618
1,668
(3.0)
Slot machine handle
$
1,496,078
$
1,572,735
(4.9)
Slot machine win (3)
$
99,756
$
106,788
(6.6)
Slot machine win per unit per day
$
677
$
711
(4.8)
Poker rake
$
4,522
$
4,114
9.9
Room statistics:
Occupancy
88.0
%
88.8
%
ADR (4)
$
595
$
493
20.7
REVPAR (5)
$
524
$
438
19.6
10
WYNN RESORTS, LIMITED AND SUBSIDIARIES
SUPPLEMENTAL DATA SCHEDULE
(dollars in thousands, except for win per unit per day, ADR, and REVPAR)
(unaudited) (continued)
Three Months Ended March 31,
2024
2023
Percent Change
Encore Boston Harbor Supplemental Information
Operating revenues
Casino
$
166,169
$
165,392
0.5
Rooms
20,783
18,539
12.1
Food and beverage
20,239
22,273
(9.1)
Entertainment, retail and other
10,593
10,102
4.9
Total
$
217,784
$
216,306
0.7
Adjusted Property EBITDAR (6)
$
63,135
$
63,414
(0.4)
Casino Statistics:
Average number of table games
183
199
(8.0)
Table drop (2)
$
366,812
$
366,041
0.2
Table games win (1)
$
82,978
$
79,544
4.3
Table games win %
22.6
%
21.7
%
Table games win per unit per day
$
4,970
$
4,452
11.6
Average number of slot machines
2,635
2,518
4.6
Slot machine handle
$
1,402,847
$
1,296,427
8.2
Slot machine win (3)
$
104,665
$
104,073
0.6
Slot machine win per unit per day
$
437
$
459
(4.8)
Poker rake
$
5,781
$
5,682
1.7
Room statistics:
Occupancy
89.7
%
90.0
%
ADR (4)
$
381
$
343
11.1
REVPAR (5)
$
342
$
309
10.7
(1)Table games win is shown before discounts, commissions and the allocation of casino revenues to rooms, food and beverage and other revenues for services provided to casino customers on a complimentary basis.
(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. At Encore Boston Harbor, table drop is the amount of cash and gross markers that are deposited in a gaming table's drop box.
(3)Slot machine win 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 complimentaries (less service charges, if any) by total rooms occupied.
(5)REVPAR is revenue per available room and is calculated by dividing total room revenues including complimentaries (less service charges, if any) by total rooms available.
(6)Refer to accompanying reconciliations of Operating Income (Loss) to Adjusted Property EBITDAR and Net Income Attributable to Wynn Resorts, Limited to Adjusted Property EBITDAR.
