AGÕæÈ˹ٷ½

STOCK TITAN

Wynn Resorts, Limited Reports First Quarter 2025 Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

LAS VEGAS--(BUSINESS WIRE)-- Wynn Resorts, Limited (NASDAQ: WYNN) ("Wynn Resorts" or the "Company") today reported financial results for the first quarter ended March 31, 2025.

Operating revenues were $1.70 billion for the first quarter of 2025, a decrease of $162.5 million from $1.86 billion for the first quarter of 2024. Net income attributable to Wynn Resorts, Limited was $72.7 million for the first quarter of 2025, compared to net income attributable to Wynn Resorts, Limited of $144.2 million for the first quarter of 2024. Diluted net income per share was $0.69 for the first quarter of 2025, compared to diluted net income per share of $1.30 for the first quarter of 2024. Adjusted Property EBITDAR(1) was $532.9 million for the first quarter of 2025, compared to Adjusted Property EBITDAR of $646.5 million for the first quarter of 2024.

"Our first quarter results reflect continued strength throughout our business," said Craig Billings, CEO of Wynn Resorts, Limited. "In Las Vegas, where we recently celebrated the resort's 20th anniversary, the team delivered healthy results against a record prior year comparison which reflected the Las Vegas Super Bowl. In Macau, while VIP hold negatively impacted results, we held market share in our expected range, and announced an increased dividend from Wynn Macau, Limited, reflecting the strong free cash flow generated by the business. In addition, construction of our growth project in the UAE, Wynn Al Marjan Island, continued to advance with the hotel tower reaching the forty-seventh floor. At the same time we continued to return capital to shareholders through our regular quarterly dividend and the repurchase of $200 million of stock in the quarter."

Consolidated Results

Operating revenues were $1.70 billion for the first quarter of 2025, a decrease of $162.5 million from $1.86 billion for the first quarter of 2024. For the first quarter of 2025, operating revenues decreased $81.8 million, $51.0 million, $11.3 million, and $8.6 million at Wynn Macau, Wynn Palace, our Las Vegas Operations, and Encore Boston Harbor, respectively, from the first quarter of 2024.

Net income attributable to Wynn Resorts, Limited was $72.7 million for the first quarter of 2025, compared to net income attributable to Wynn Resorts, Limited of $144.2 million for the first quarter of 2024. Diluted net income per share was $0.69 for the first quarter of 2025, compared to diluted net income per share of $1.30 for the first quarter of 2024. Adjusted net income attributable to Wynn Resorts, Limited(2) was $113.1 million, or $1.07 per diluted share, for the first quarter of 2025, compared to adjusted net income attributable to Wynn Resorts, Limited of $176.8 million, or $1.59 per diluted share, for the first quarter of 2024.

Adjusted Property EBITDAR was $532.9 million for the first quarter of 2025, a decrease of $113.6 million compared to Adjusted Property EBITDAR of $646.5 million for the first quarter of 2024. For the first quarter of 2025, Adjusted Property EBITDAR decreased $47.0 million, $40.5 million, $22.9 million, and $5.7 million at Wynn Macau, Wynn Palace, our Las Vegas Operations, and Encore Boston Harbor, respectively, from the first quarter of 2024.

Wynn Resorts, Limited also announced today that its Board of Directors has declared a cash dividend of $0.25 per share, payable on May 30, 2025 to stockholders of record as of May 16, 2025.

Property Results

Macau Operations

Wynn Palace

Operating revenues from Wynn Palace were $535.9 million for the first quarter of 2025, a decrease of $51.0 million from $586.9 million for the first quarter of 2024. Adjusted Property EBITDAR from Wynn Palace was $161.9 million for the first quarter of 2025, compared to $202.4 million for the first quarter of 2024. Table games win percentage in mass market operations was 24.8%, above the 24.5% experienced in the first quarter of 2024. VIP table games win as a percentage of turnover was 2.61%, below the property's expected range of 3.1% to 3.4% and below the 3.30% experienced in the first quarter of 2024.

Wynn Macau

Operating revenues from Wynn Macau were $330.0 million for the first quarter of 2025, a decrease of $81.8 million from $411.7 million for the first quarter of 2024. Adjusted Property EBITDAR from Wynn Macau was $90.2 million for the first quarter of 2025, compared to $137.2 million for the first quarter of 2024. Table games win percentage in mass market operations was 18.7%, below the 19.4% experienced in the first quarter of 2024. VIP table games win as a percentage of turnover was 1.09%, below the property's expected range of 3.1% to 3.4% and below the 3.39% experienced in the first quarter of 2024.

Las Vegas Operations

Operating revenues from our Las Vegas Operations were $625.3 million for the first quarter of 2025, a decrease of $11.3 million from $636.5 million for the first quarter of 2024. Adjusted Property EBITDAR from our Las Vegas Operations for the first quarter of 2025 was $223.4 million, compared to $246.3 million for the first quarter of 2024. Table games win percentage for the first quarter of 2025 was 24.3%, within the property's expected range of 22% to 26% and below the 25.9% experienced in the first quarter of 2024.

Encore Boston Harbor

Operating revenues from Encore Boston Harbor were $209.2 million for the first quarter of 2025, a decrease of $8.6 million from $217.8 million for the first quarter of 2024. Adjusted Property EBITDAR from Encore Boston Harbor for the first quarter of 2025 was $57.5 million, compared to $63.1 million for the first quarter of 2024. Table games win percentage for the first quarter of 2025 was 20.5%, within the property's expected range of 18% to 22% and below the 22.6% experienced in the first quarter of 2024.

Wynn Al Marjan Island Development

During the first quarter of 2025, the Company contributed $51.2 million of cash into the 40%-owned joint venture that is constructing the Wynn Al Marjan Island development in the UAE, bringing our life-to-date cash contributions to the project to $682.9 million. Wynn Al Marjan Island is currently expected to open in 2027.

Balance Sheet

Our cash and cash equivalents as of March 31, 2025 totaled $2.07 billion, comprised of $1.49 billion held by Wynn Macau, Limited ("WML") and subsidiaries, $168.3 million held by Wynn Resorts Finance, LLC ("WRF") and subsidiaries excluding WML, and $411.2 million held at Corporate and other. As of March 31, 2025, the available borrowing capacity under the WRF Revolver and the WM Cayman II Revolver was $735.3 million and $353.3 million, respectively.

Total current and long-term debt outstanding at March 31, 2025 was $10.55 billion, comprised of $5.80 billion of Macau related debt, $874.8 million of Wynn Las Vegas debt, $3.28 billion of WRF debt, and $597.6 million of debt held by the retail joint venture which we consolidate.

Equity Repurchase Program

During the first quarter of 2025, the Company repurchased 2,360,194 shares of its common stock under its publicly announced equity repurchase program at an average price of $84.76 per share, for an aggregate cost of $200.0 million. As of March 31, 2025, the Company had $613.0 million in repurchase authority remaining under the equity repurchase program.

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 6, 2025 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 . On or before May 15, 2025, the Company will make Wynn Resorts Finance, LLC and Wynn Las Vegas, LLC financial information for the quarter ended March 31, 2025 available to noteholders, prospective investors, broker-dealers and securities analysts. Please contact our investor relations office at 702-770-7555 or at [email protected], 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, 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, 2024, 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 expenses, triple-net operating lease rent expense related to Encore Boston Harbor, management and license fees, corporate expenses and other expenses (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 expenses, change in derivatives fair value, loss on debt financing transactions, foreign currency remeasurement and other, 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.

WYNN RESORTS, LIMITED AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)

Ìý

Ìý

Three Months Ended

March 31,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Operating revenues:

Ìý

Ìý

Ìý

Casino

$

1,040,430

Ìý

Ìý

$

1,121,466

Ìý

Rooms

Ìý

274,521

Ìý

Ìý

Ìý

327,414

Ìý

Food and beverage

Ìý

249,879

Ìý

Ìý

Ìý

266,938

Ìý

Entertainment, retail and other

Ìý

135,567

Ìý

Ìý

Ìý

147,091

Ìý

Total operating revenues

Ìý

1,700,397

Ìý

Ìý

Ìý

1,862,909

Ìý

Operating expenses:

Ìý

Ìý

Ìý

Casino

Ìý

634,833

Ìý

Ìý

Ìý

675,439

Ìý

Rooms

Ìý

84,097

Ìý

Ìý

Ìý

82,077

Ìý

Food and beverage

Ìý

200,667

Ìý

Ìý

Ìý

205,821

Ìý

Entertainment, retail and other

Ìý

62,186

Ìý

Ìý

Ìý

71,012

Ìý

General and administrative

Ìý

275,689

Ìý

Ìý

Ìý

271,616

Ìý

Provision for credit losses

Ìý

1,396

Ìý

Ìý

Ìý

87

Ìý

Pre-opening

Ìý

5,287

Ìý

Ìý

Ìý

2,035

Ìý

Depreciation and amortization

Ìý

155,421

Ìý

Ìý

Ìý

174,933

Ìý

Property charges and other

Ìý

12,232

Ìý

Ìý

Ìý

16,948

Ìý

Total operating expenses

Ìý

1,431,808

Ìý

Ìý

Ìý

1,499,968

Ìý

Operating income

Ìý

268,589

Ìý

Ìý

Ìý

362,941

Ìý

Other income (expense):

Ìý

Ìý

Ìý

Interest income

Ìý

19,359

Ìý

Ìý

Ìý

40,172

Ìý

Interest expense, net of amounts capitalized

Ìý

(157,608

)

Ìý

Ìý

(182,404

)

Change in derivatives fair value

Ìý

(29,539

)

Ìý

Ìý

(17,914

)

Loss on debt financing transactions

Ìý

�

Ìý

Ìý

Ìý

(1,561

)

Other

Ìý

(8,374

)

Ìý

Ìý

(4,722

)

Other income (expense), net

Ìý

(176,162

)

Ìý

Ìý

(166,429

)

Income before income taxes

Ìý

92,427

Ìý

Ìý

Ìý

196,512

Ìý

Provision for income taxes

Ìý

(11,022

)

Ìý

Ìý

(20,014

)

Net income

Ìý

81,405

Ìý

Ìý

Ìý

176,498

Ìý

Less: net income attributable to noncontrolling interests

Ìý

(8,658

)

Ìý

Ìý

(32,282

)

Net income attributable to Wynn Resorts, Limited

$

72,747

Ìý

Ìý

$

144,216

Ìý

Basic and diluted net income per common share:

Ìý

Ìý

Ìý

Net income attributable to Wynn Resorts, Limited:

Basic

$

0.69

Ìý

Ìý

$

1.30

Ìý

Diluted

$

0.69

Ìý

Ìý

$

1.30

Ìý

Weighted average common shares outstanding:

Ìý

Ìý

Ìý

Basic

Ìý

105,492

Ìý

Ìý

Ìý

111,023

Ìý

Diluted

Ìý

105,730

Ìý

Ìý

Ìý

111,333

Ìý

Ìý

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)

Ìý

Ìý

Three Months Ended

March 31,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Net income attributable to Wynn Resorts, Limited

$

72,747

Ìý

Ìý

$

144,216

Ìý

Pre-opening expenses

Ìý

5,287

Ìý

Ìý

Ìý

2,035

Ìý

Property charges and other

Ìý

12,232

Ìý

Ìý

Ìý

16,948

Ìý

Change in derivatives fair value

Ìý

29,539

Ìý

Ìý

Ìý

17,914

Ìý

Loss on debt financing transactions

Ìý

�

Ìý

Ìý

Ìý

1,561

Ìý

Foreign currency remeasurement and other

Ìý

8,374

Ìý

Ìý

Ìý

4,722

Ìý

Income tax impact on adjustments

Ìý

(1,676

)

Ìý

Ìý

(568

)

Noncontrolling interests impact on adjustments

Ìý

(13,358

)

Ìý

Ìý

(10,027

)

Adjusted net income attributable to Wynn Resorts, Limited

$

113,145

Ìý

Ìý

$

176,801

Ìý

Adjusted net income attributable to Wynn Resorts, Limited per diluted share

$

1.07

Ìý

Ìý

$

1.59

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average common shares outstanding - diluted

Ìý

105,730

Ìý

Ìý

Ìý

111,333

Ìý

Ìý

WYNN RESORTS, LIMITED AND SUBSIDIARIES

RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDAR

(in thousands)

(unaudited)

Ìý

Ìý

Three Months Ended March 31, 2025

Ìý

Wynn

Palace

Ìý

Wynn

Macau

Ìý

Other

Macau

Ìý

Total

Macau

Operations

Ìý

Las Vegas

Operations

Ìý

Encore

Boston

Harbor

Ìý

Corporate

and Other

Ìý

Total

Operating income (loss)

$

82,565

Ìý

$

52,742

Ìý

$

(8,159

)

Ìý

$

127,148

Ìý

$

116,079

Ìý

$

(10,735

)

Ìý

$

36,097

Ìý

$

268,589

Pre-opening expenses

Ìý

1,200

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,200

Ìý

Ìý

Ìý

760

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

3,327

Ìý

Ìý

Ìý

5,287

Ìý

Depreciation and amortization

Ìý

56,437

Ìý

Ìý

Ìý

19,224

Ìý

Ìý

Ìý

398

Ìý

Ìý

Ìý

76,059

Ìý

Ìý

Ìý

62,628

Ìý

Ìý

Ìý

13,966

Ìý

Ìý

Ìý

2,768

Ìý

Ìý

Ìý

155,421

Ìý

Property charges and other

Ìý

708

Ìý

Ìý

Ìý

4,206

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

4,920

Ìý

Ìý

Ìý

702

Ìý

Ìý

Ìý

5,516

Ìý

Ìý

Ìý

1,094

Ìý

Ìý

Ìý

12,232

Ìý

Management and license fees

Ìý

17,500

Ìý

Ìý

Ìý

10,373

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

27,873

Ìý

Ìý

Ìý

29,323

Ìý

Ìý

Ìý

10,141

Ìý

Ìý

Ìý

(67,337

)

Ìý

Ìý

�

Ìý

Corporate expenses and other

Ìý

2,206

Ìý

Ìý

Ìý

2,315

Ìý

Ìý

Ìý

6,750

Ìý

Ìý

Ìý

11,271

Ìý

Ìý

Ìý

7,894

Ìý

Ìý

Ìý

1,688

Ìý

Ìý

Ìý

15,728

Ìý

Ìý

Ìý

36,581

Ìý

Stock-based compensation

Ìý

1,269

Ìý

Ìý

Ìý

1,339

Ìý

Ìý

Ìý

1,005

Ìý

Ìý

Ìý

3,613

Ìý

Ìý

Ìý

5,975

Ìý

Ìý

Ìý

1,489

Ìý

Ìý

Ìý

8,323

Ìý

Ìý

Ìý

19,400

Ìý

Triple-net operating lease rent expense

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

35,389

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

35,389

Ìý

Adjusted Property EBITDAR

$

161,885

Ìý

Ìý

$

90,199

Ìý

Ìý

$

�

Ìý

Ìý

$

252,084

Ìý

Ìý

$

223,361

Ìý

Ìý

$

57,454

Ìý

Ìý

$

�

Ìý

Ìý

$

532,899

Ìý

Ìý

Three Months Ended March 31, 2024

Ìý

Wynn

Palace

Ìý

Wynn

Macau

Ìý

Other

Macau

Ìý

Total

Macau

Operations

Ìý

Las Vegas

Operations

Ìý

Encore

Boston

Harbor

Ìý

Corporate

and Other

Ìý

Total

Operating income (loss)

$

113,592

Ìý

$

101,004

Ìý

$

(8,613

)

Ìý

$

205,983

Ìý

$

146,449

Ìý

$

(17,092

)

Ìý

$

27,601

Ìý

$

362,941

Pre-opening expenses

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

402

Ìý

Ìý

Ìý

132

Ìý

Ìý

Ìý

1,501

Ìý

Ìý

Ìý

2,035

Ìý

Depreciation and amortization

Ìý

55,127

Ìý

Ìý

Ìý

20,044

Ìý

Ìý

Ìý

380

Ìý

Ìý

Ìý

75,551

Ìý

Ìý

Ìý

58,744

Ìý

Ìý

Ìý

31,343

Ìý

Ìý

Ìý

9,295

Ìý

Ìý

Ìý

174,933

Ìý

Property charges and other

Ìý

11,420

Ìý

Ìý

Ìý

(437

)

Ìý

Ìý

110

Ìý

Ìý

Ìý

11,093

Ìý

Ìý

Ìý

269

Ìý

Ìý

Ìý

344

Ìý

Ìý

Ìý

5,242

Ìý

Ìý

Ìý

16,948

Ìý

Management and license fees

Ìý

18,928

Ìý

Ìý

Ìý

12,859

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

31,787

Ìý

Ìý

Ìý

30,242

Ìý

Ìý

Ìý

10,628

Ìý

Ìý

Ìý

(72,657

)

Ìý

Ìý

�

Ìý

Corporate expenses and other

Ìý

2,383

Ìý

Ìý

Ìý

2,502

Ìý

Ìý

Ìý

7,137

Ìý

Ìý

Ìý

12,022

Ìý

Ìý

Ìý

7,994

Ìý

Ìý

Ìý

1,966

Ìý

Ìý

Ìý

17,923

Ìý

Ìý

Ìý

39,905

Ìý

Stock-based compensation

Ìý

920

Ìý

Ìý

Ìý

1,214

Ìý

Ìý

Ìý

986

Ìý

Ìý

Ìý

3,120

Ìý

Ìý

Ìý

2,162

Ìý

Ìý

Ìý

410

Ìý

Ìý

Ìý

8,677

Ìý

Ìý

Ìý

14,369

Ìý

Triple-net operating lease rent expense

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

35,404

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

35,404

Ìý

Adjusted Property EBITDAR

$

202,370

Ìý

Ìý

$

137,186

Ìý

Ìý

$

�

Ìý

Ìý

$

339,556

Ìý

Ìý

$

246,262

Ìý

Ìý

$

63,135

Ìý

Ìý

$

(2,418

)

Ìý

$

646,535

Ìý

Ìý

WYNN RESORTS, LIMITED AND SUBSIDIARIES

RECONCILIATION OF NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED TO

ADJUSTED PROPERTY EBITDAR

(in thousands)

(unaudited)

Ìý

Ìý

Three Months Ended

March 31,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Net income attributable to Wynn Resorts, Limited

$

72,747

Ìý

Ìý

$

144,216

Ìý

Net income attributable to noncontrolling interests

Ìý

8,658

Ìý

Ìý

Ìý

32,282

Ìý

Pre-opening expenses

Ìý

5,287

Ìý

Ìý

Ìý

2,035

Ìý

Depreciation and amortization

Ìý

155,421

Ìý

Ìý

Ìý

174,933

Ìý

Property charges and other

Ìý

12,232

Ìý

Ìý

Ìý

16,948

Ìý

Triple-net operating lease rent expense

Ìý

35,389

Ìý

Ìý

Ìý

35,404

Ìý

Corporate expenses and other

Ìý

36,581

Ìý

Ìý

Ìý

39,905

Ìý

Stock-based compensation

Ìý

19,400

Ìý

Ìý

Ìý

14,369

Ìý

Interest income

Ìý

(19,359

)

Ìý

Ìý

(40,172

)

Interest expense, net of amounts capitalized

Ìý

157,608

Ìý

Ìý

Ìý

182,404

Ìý

Change in derivatives fair value

Ìý

29,539

Ìý

Ìý

Ìý

17,914

Ìý

Loss on debt financing transactions

Ìý

�

Ìý

Ìý

Ìý

1,561

Ìý

Other

Ìý

8,374

Ìý

Ìý

Ìý

4,722

Ìý

Provision for income taxes

Ìý

11,022

Ìý

Ìý

Ìý

20,014

Ìý

Adjusted Property EBITDAR

$

532,899

Ìý

Ìý

$

646,535

Ìý

Ìý

WYNN RESORTS, LIMITED AND SUBSIDIARIES

SUPPLEMENTAL DATA SCHEDULE

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

(unaudited)

Ìý

Ìý

Three Months Ended

March 31,

Ìý

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Percent

Change

Wynn Palace Supplemental Information

Ìý

Ìý

Ìý

Ìý

Ìý

Operating revenues

Ìý

Ìý

Ìý

Ìý

Ìý

Casino

$

444,508

Ìý

Ìý

$

473,781

Ìý

Ìý

(6.2

)

Rooms

Ìý

36,615

Ìý

Ìý

Ìý

53,936

Ìý

Ìý

(32.1

)

Food and beverage

Ìý

31,738

Ìý

Ìý

Ìý

32,070

Ìý

Ìý

(1.0

)

Entertainment, retail and other

Ìý

23,068

Ìý

Ìý

Ìý

27,114

Ìý

Ìý

(14.9

)

Total

$

535,929

Ìý

Ìý

$

586,901

Ìý

Ìý

(8.7

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted Property EBITDAR (6)

$

161,885

Ìý

Ìý

$

202,370

Ìý

Ìý

(20.0

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Casino statistics:

Ìý

Ìý

Ìý

Ìý

Ìý

VIP:

Ìý

Ìý

Ìý

Ìý

Ìý

Average number of table games

Ìý

55

Ìý

Ìý

Ìý

59

Ìý

Ìý

(6.8

)

VIP turnover

$

4,005,041

Ìý

Ìý

$

3,921,085

Ìý

Ìý

2.1

Ìý

VIP table games win (1)

$

104,532

Ìý

Ìý

$

129,414

Ìý

Ìý

(19.2

)

VIP table games win as a % of turnover

Ìý

2.61

%

Ìý

Ìý

3.30

%

Ìý

Ìý

Table games win per unit per day

$

21,096

Ìý

Ìý

$

24,276

Ìý

Ìý

(13.1

)

Mass market:

Ìý

Ìý

Ìý

Ìý

Ìý

Average number of table games

Ìý

247

Ìý

Ìý

Ìý

245

Ìý

Ìý

0.8

Ìý

Table drop (2)

$

1,704,398

Ìý

Ìý

$

1,782,184

Ìý

Ìý

(4.4

)

Table games win (1)

$

422,392

Ìý

Ìý

$

437,323

Ìý

Ìý

(3.4

)

Table games win %

Ìý

24.8

%

Ìý

Ìý

24.5

%

Ìý

Ìý

Table games win per unit per day

$

18,968

Ìý

Ìý

$

19,589

Ìý

Ìý

(3.2

)

Average number of slot machines

Ìý

650

Ìý

Ìý

Ìý

573

Ìý

Ìý

13.4

Ìý

Slot machine handle

$

734,869

Ìý

Ìý

$

595,621

Ìý

Ìý

23.4

Ìý

Slot machine win (3)

$

29,356

Ìý

Ìý

$

30,970

Ìý

Ìý

(5.2

)

Slot machine win per unit per day

$

502

Ìý

Ìý

$

594

Ìý

Ìý

(15.5

)

Room statistics:

Ìý

Ìý

Ìý

Ìý

Ìý

Occupancy

Ìý

98.3

%

Ìý

Ìý

98.8

%

Ìý

Ìý

ADR (4)

$

222

Ìý

Ìý

$

337

Ìý

Ìý

(34.1

)

REVPAR (5)

$

218

Ìý

Ìý

$

333

Ìý

Ìý

(34.5

)

Ìý

WYNN RESORTS, LIMITED AND SUBSIDIARIES

SUPPLEMENTAL DATA SCHEDULE

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

(unaudited) (continued)

Ìý

Ìý

Three Months Ended

March 31,

Ìý

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Percent

Change

Wynn Macau Supplemental Information

Ìý

Ìý

Ìý

Ìý

Ìý

Operating revenues

Ìý

Ìý

Ìý

Ìý

Ìý

Casino

$

275,550

Ìý

Ìý

$

346,353

Ìý

Ìý

(20.4

)

Rooms

Ìý

23,297

Ìý

Ìý

Ìý

28,619

Ìý

Ìý

(18.6

)

Food and beverage

Ìý

18,792

Ìý

Ìý

Ìý

21,019

Ìý

Ìý

(10.6

)

Entertainment, retail and other

Ìý

12,321

Ìý

Ìý

Ìý

15,753

Ìý

Ìý

(21.8

)

Total

$

329,960

Ìý

Ìý

$

411,744

Ìý

Ìý

(19.9

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted Property EBITDAR (6)

$

90,199

Ìý

Ìý

$

137,186

Ìý

Ìý

(34.3

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Casino statistics:

Ìý

Ìý

Ìý

Ìý

Ìý

VIP:

Ìý

Ìý

Ìý

Ìý

Ìý

Average number of table games

Ìý

30

Ìý

Ìý

Ìý

30

Ìý

Ìý

�

Ìý

VIP turnover

$

1,437,047

Ìý

Ìý

$

1,589,685

Ìý

Ìý

(9.6

)

VIP table games win (1)

$

15,714

Ìý

Ìý

$

53,906

Ìý

Ìý

(70.8

)

VIP table games win as a % of turnover

Ìý

1.09

%

Ìý

Ìý

3.39

%

Ìý

Ìý

Table games win per unit per day

$

5,912

Ìý

Ìý

$

19,746

Ìý

Ìý

(70.1

)

Mass market:

Ìý

Ìý

Ìý

Ìý

Ìý

Average number of table games

Ìý

221

Ìý

Ìý

Ìý

221

Ìý

Ìý

�

Ìý

Table drop (2)

$

1,542,885

Ìý

Ìý

$

1,683,151

Ìý

Ìý

(8.3

)

Table games win (1)

$

288,549

Ìý

Ìý

$

326,320

Ìý

Ìý

(11.6

)

Table games win %

Ìý

18.7

%

Ìý

Ìý

19.4

%

Ìý

Ìý

Table games win per unit per day

$

14,520

Ìý

Ìý

$

16,194

Ìý

Ìý

(10.3

)

Average number of slot machines

Ìý

729

Ìý

Ìý

Ìý

583

Ìý

Ìý

25.0

Ìý

Slot machine handle

$

853,407

Ìý

Ìý

$

730,389

Ìý

Ìý

16.8

Ìý

Slot machine win (3)

$

24,367

Ìý

Ìý

$

26,192

Ìý

Ìý

(7.0

)

Slot machine win per unit per day

$

372

Ìý

Ìý

$

494

Ìý

Ìý

(24.7

)

Poker rake

$

3,220

Ìý

Ìý

$

5,019

Ìý

Ìý

(35.8

)

Room statistics:

Ìý

Ìý

Ìý

Ìý

Ìý

Occupancy

Ìý

99.1

%

Ìý

Ìý

99.4

%

Ìý

Ìý

ADR (4)

$

234

Ìý

Ìý

$

284

Ìý

Ìý

(17.6

)

REVPAR (5)

$

232

Ìý

Ìý

$

282

Ìý

Ìý

(17.7

)

Ìý

WYNN RESORTS, LIMITED AND SUBSIDIARIES

SUPPLEMENTAL DATA SCHEDULE

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

(unaudited) (continued)

Ìý

Ìý

Three Months Ended

March 31,

Ìý

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Percent

Change

Las Vegas Operations Supplemental Information

Ìý

Ìý

Ìý

Ìý

Ìý

Operating revenues

Ìý

Ìý

Ìý

Ìý

Ìý

Casino

$

160,993

Ìý

Ìý

$

135,163

Ìý

Ìý

19.1

Ìý

Rooms

Ìý

195,868

Ìý

Ìý

Ìý

224,076

Ìý

Ìý

(12.6

)

Food and beverage

Ìý

179,442

Ìý

Ìý

Ìý

193,610

Ìý

Ìý

(7.3

)

Entertainment, retail and other

Ìý

88,982

Ìý

Ìý

Ìý

83,699

Ìý

Ìý

6.3

Ìý

Total

$

625,285

Ìý

Ìý

$

636,548

Ìý

Ìý

(1.8

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted Property EBITDAR (6)

$

223,361

Ìý

Ìý

$

246,262

Ìý

Ìý

(9.3

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Casino statistics:

Ìý

Ìý

Ìý

Ìý

Ìý

Average number of table games

Ìý

236

Ìý

Ìý

Ìý

234

Ìý

Ìý

0.9

Ìý

Table drop (2)

$

592,527

Ìý

Ìý

$

604,174

Ìý

Ìý

(1.9

)

Table games win (1)

$

144,061

Ìý

Ìý

$

156,611

Ìý

Ìý

(8.0

)

Table games win %

Ìý

24.3

%

Ìý

Ìý

25.9

%

Ìý

Ìý

Table games win per unit per day

$

6,774

Ìý

Ìý

$

7,357

Ìý

Ìý

(7.9

)

Average number of slot machines

Ìý

1,590

Ìý

Ìý

Ìý

1,618

Ìý

Ìý

(1.7

)

Slot machine handle

$

1,778,087

Ìý

Ìý

$

1,496,078

Ìý

Ìý

18.8

Ìý

Slot machine win (3)

$

123,244

Ìý

Ìý

$

99,756

Ìý

Ìý

23.5

Ìý

Slot machine win per unit per day

$

861

Ìý

Ìý

$

677

Ìý

Ìý

27.2

Ìý

Poker rake

$

4,332

Ìý

Ìý

$

4,522

Ìý

Ìý

(4.2

)

Room statistics:

Ìý

Ìý

Ìý

Ìý

Ìý

Occupancy

Ìý

87.4

%

Ìý

Ìý

88.0

%

Ìý

Ìý

ADR (4)

$

527

Ìý

Ìý

$

595

Ìý

Ìý

(11.4

)

REVPAR (5)

$

461

Ìý

Ìý

$

524

Ìý

Ìý

(12.0

)

Ìý

WYNN RESORTS, LIMITED AND SUBSIDIARIES

SUPPLEMENTAL DATA SCHEDULE

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

(unaudited) (continued)

Ìý

Ìý

Three Months Ended

March 31,

Ìý

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Percent

Change

Encore Boston Harbor Supplemental Information

Ìý

Ìý

Ìý

Ìý

Ìý

Operating revenues

Ìý

Ìý

Ìý

Ìý

Ìý

Casino

$

159,379

Ìý

Ìý

$

166,169

Ìý

Ìý

(4.1

)

Rooms

Ìý

18,741

Ìý

Ìý

Ìý

20,783

Ìý

Ìý

(9.8

)

Food and beverage

Ìý

19,907

Ìý

Ìý

Ìý

20,239

Ìý

Ìý

(1.6

)

Entertainment, retail and other

Ìý

11,196

Ìý

Ìý

Ìý

10,593

Ìý

Ìý

5.7

Ìý

Total

$

209,223

Ìý

Ìý

$

217,784

Ìý

Ìý

(3.9

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted Property EBITDAR (6)

$

57,454

Ìý

Ìý

$

63,135

Ìý

Ìý

(9.0

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Casino statistics:

Ìý

Ìý

Ìý

Ìý

Ìý

Average number of table games

Ìý

172

Ìý

Ìý

Ìý

183

Ìý

Ìý

(6.0

)

Table drop (2)

$

340,062

Ìý

Ìý

$

366,812

Ìý

Ìý

(7.3

)

Table games win (1)

$

69,883

Ìý

Ìý

$

82,978

Ìý

Ìý

(15.8

)

Table games win %

Ìý

20.5

%

Ìý

Ìý

22.6

%

Ìý

Ìý

Table games win per unit per day

$

4,514

Ìý

Ìý

$

4,970

Ìý

Ìý

(9.2

)

Average number of slot machines

Ìý

2,717

Ìý

Ìý

Ìý

2,635

Ìý

Ìý

3.1

Ìý

Slot machine handle

$

1,357,199

Ìý

Ìý

$

1,402,847

Ìý

Ìý

(3.3

)

Slot machine win (3)

$

107,482

Ìý

Ìý

$

104,665

Ìý

Ìý

2.7

Ìý

Slot machine win per unit per day

$

439

Ìý

Ìý

$

437

Ìý

Ìý

0.5

Ìý

Poker rake

$

5,642

Ìý

Ìý

$

5,781

Ìý

Ìý

(2.4

)

Room statistics:

Ìý

Ìý

Ìý

Ìý

Ìý

Occupancy

Ìý

88.1

%

Ìý

Ìý

89.7

%

Ìý

Ìý

ADR (4)

$

357

Ìý

Ìý

$

381

Ìý

Ìý

(6.3

)

REVPAR (5)

$

315

Ìý

Ìý

$

342

Ìý

Ìý

(7.9

)

(1)

Ìý

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)

Ìý

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)

Ìý

Slot machine win is calculated as gross slot machine win minus progressive accruals and free play.

(4)

Ìý

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)

Ìý

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)

Ìý

Refer to accompanying reconciliations of Operating Income (Loss) to Adjusted Property EBITDAR and Net Income Attributable to Wynn Resorts, Limited to Adjusted Property EBITDAR.

Ìý

Lauren Seiler

702-770-7555

[email protected]

Source: Wynn Resorts, Limited

Wynn Resorts

NASDAQ:WYNN

WYNN Rankings

WYNN Latest News

WYNN Stock Data

9.61B
81.48M
26.31%
67.69%
5.49%
Resorts & Casinos
Hotels & Motels
United States
LAS VEGAS