Skip to content

Wynn Resorts, Limited Reports Fourth Quarter and Year End 2024 Results

Release Date: 13 Feb 2025

Wynn Resorts, Limited Reports Fourth Quarter and Year End 2024 Results

February 13, 2025

PDF Version

LAS VEGAS--(BUSINESS WIRE)--Feb. 13, 2025-- Wynn Resorts, Limited (NASDAQ: WYNN) ("Wynn Resorts" or the "Company") today reported financial results for the fourth quarter ended December 31, 2024.

Operating revenues were $1.84 billion for the fourth quarter of 2024, flat compared to operating revenues of $1.84 billion for the fourth quarter of 2023. Net income attributable to Wynn Resorts, Limited was $277.0 million for the fourth quarter of 2024, compared to net income attributable to Wynn Resorts, Limited of $729.2 million for the fourth quarter of 2023. Net income attributable to Wynn Resorts, Limited for the fourth quarter of 2023 included an income tax benefit of $474.2 million related to the release of valuation allowance on certain deferred tax assets. Diluted net income per share was $2.29 for the fourth quarter of 2024, compared to diluted net income per share of $6.19 for the fourth quarter of 2023. Adjusted Property EBITDAR(1) was $619.1 million for the fourth quarter of 2024, compared to Adjusted Property EBITDAR of $630.4 million for the fourth quarter of 2023.

"Our fourth quarter and full year results reflect continued strength throughout our business, setting another full-year record for Adjusted Property EBITDAR for the Company in 2024, with another annual record in Las Vegas," said Craig Billings, CEO of Wynn Resorts, Limited. "We delivered strong quarterly performance in Las Vegas on very tough comparables and drove healthy market share in Macau led by strength in both premium mass and VIP. In addition, construction of the Wynn Al Marjan Island project in the UAE continued to advance, and the thirty-fifth floor of the hotel tower was recently completed. We are confident the resort will be a 'must see' tourism destination in the UAE and will support strong long-term free cash flow growth. At the same time, during the fourth quarter, we continued to focus on the return of capital to shareholders through both a cash dividend and the repurchase of $200 million of our stock."

Consolidated Results

Operating revenues were $1.84 billion for the fourth quarter of 2024, flat compared to operating revenues of $1.84 billion for the fourth quarter of 2023. For the fourth quarter of 2024, operating revenues increased $38.6 million and $2.7 million at Wynn Palace and our Las Vegas Operations, respectively, and decreased $22.5 million and $4.5 million at Wynn Macau and Encore Boston Harbor, respectively, from the fourth quarter of 2023.

Net income attributable to Wynn Resorts, Limited was $277.0 million for the fourth quarter of 2024, compared to net income attributable to Wynn Resorts, Limited of $729.2 million for the fourth quarter of 2023. Net income attributable to Wynn Resorts, Limited for the fourth quarter of 2023 included an income tax benefit of $474.2 million related to the release of valuation allowance on certain deferred tax assets. Diluted net income per share was $2.29 for the fourth quarter of 2024, compared to diluted net income per share of $6.19 for the fourth quarter of 2023. Adjusted net income attributable to Wynn Resorts, Limited(2) was $263.3 million, or $2.42 per diluted share, for the fourth quarter of 2024, compared to adjusted net income attributable to Wynn Resorts, Limited of $213.7 million, or $1.91 per diluted share, for the fourth quarter of 2023.

Adjusted Property EBITDAR was $619.1 million for the fourth quarter of 2024, a decrease of $11.3 million compared to Adjusted Property EBITDAR of $630.4 million for the fourth quarter of 2023. For the fourth quarter of 2024, Adjusted Property EBITDAR increased $13.5 million at Wynn Palace, and decreased $17.7 million, $5.5 million, and $3.3 million at Wynn Macau, Encore Boston Harbor, and our Las Vegas Operations, respectively, from the fourth quarter of 2023.

Operating revenues were $7.13 billion for the year ended December 31, 2024, an increase of $596.1 million compared to operating revenues of $6.53 billion for the year ended December 31, 2023. For the year ended December 31, 2024, operating revenues increased $330.8 million, $251.1 million, and $91.3 million at Wynn Palace, Wynn Macau, and our Las Vegas Operations, respectively, and decreased $8.6 million at Encore Boston Harbor, from the year ended December 31, 2023.

Net income attributable to Wynn Resorts, Limited was $501.1 million for the year ended December 31, 2024, compared to net income attributable to Wynn Resorts, Limited of $730.0 million for the year ended December 31, 2023. Net income attributable to Wynn Resorts, Limited for the fourth quarter of 2023 included an income tax benefit of $474.2 million related to the release of valuation allowance on certain deferred tax assets. Diluted net income per share was $4.35 for the year ended December 31, 2024, compared to diluted net income per share of $6.32 for the year ended December 31, 2023. Adjusted net income attributable to Wynn Resorts, Limited was $663.5 million, or $6.02 per diluted share, for the year ended December 31, 2024, compared to adjusted net income attributable to Wynn Resorts, Limited of $462.3 million, or $4.10 per diluted share, for the year ended December 31, 2023.

Adjusted Property EBITDAR was $2.36 billion for the year ended December 31, 2024, an increase of $250.0 million compared to Adjusted Property EBITDAR of $2.11 billion for the year ended December 31, 2023. For the year ended December 31, 2024, Adjusted Property EBITDAR increased $117.9 million, $103.8 million, and $0.5 million at Wynn Palace, Wynn Macau, and our Las Vegas Operations, respectively, and decreased $10.3 million at Encore Boston Harbor, from the year ended December 31, 2023.

Wynn Resorts, Limited also announced today that its Board of Directors has declared a cash dividend of $0.25 per share, payable on March 5, 2025 to stockholders of record as of February 24, 2025.

Property Results

Macau Operations

Wynn Palace

Operating revenues from Wynn Palace were $562.9 million for the fourth quarter of 2024, an increase of $38.6 million from $524.4 million for the fourth quarter of 2023. Adjusted Property EBITDAR from Wynn Palace was $184.6 million for the fourth quarter of 2024, compared to $171.1 million for the fourth quarter of 2023. Table games win percentage in mass market operations was 26.0%, above the 23.6% experienced in the fourth quarter of 2023. VIP table games win as a percentage of turnover was 3.51%, above the property's expected range of 3.1% to 3.4% and above the 2.97% experienced in the fourth quarter of 2023.

Wynn Macau

Operating revenues from Wynn Macau were $363.7 million for the fourth quarter of 2024, a decrease of $22.5 million from $386.2 million for the fourth quarter of 2023. Adjusted Property EBITDAR from Wynn Macau was $108.2 million for the fourth quarter of 2024, compared to $125.8 million for the fourth quarter of 2023. Table games win percentage in mass market operations was 17.9%, below the 19.1% experienced in the fourth quarter of 2023. VIP table games win as a percentage of turnover was 5.01%, above the property's expected range of 3.1% to 3.4% and above the 4.37% experienced in the fourth quarter of 2023.

Las Vegas Operations

Operating revenues from our Las Vegas Operations were $699.5 million for the fourth quarter of 2024, an increase of $2.7 million from $696.8 million for the fourth quarter of 2023. Adjusted Property EBITDAR from our Las Vegas Operations for the fourth quarter of 2024 was $267.4 million, compared to $270.8 million for the fourth quarter of 2023. Table games win percentage for the fourth quarter of 2024 was 30.9%, above the property's expected range of 22% to 26% and above the 25.4% experienced in the fourth quarter of 2023.

Encore Boston Harbor

Operating revenues from Encore Boston Harbor were $212.7 million for the fourth quarter of 2024, a decrease of $4.5 million from $217.1 million for the fourth quarter of 2023. Adjusted Property EBITDAR from Encore Boston Harbor for the fourth quarter of 2024 was $58.8 million, compared to $64.4 million for the fourth quarter of 2023. Table games win percentage for the fourth quarter of 2024 was 20.7%, within the property's expected range of 18% to 22% and below the 22.0% experienced in the fourth quarter of 2023.

Wynn Al Marjan Island Development

During the fourth quarter of 2024, the Company contributed $99.0 million of cash into a 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 $631.7 million. Wynn Al Marjan Island is currently expected to open in 2027.

Balance Sheet

Our cash and cash equivalents as of December 31, 2024 totaled $2.43 billion, comprised of $1.46 billion held by Wynn Macau, Limited ("WML") and subsidiaries, $437.9 million held by Wynn Resorts Finance, LLC ("WRF") and subsidiaries excluding WML, and $528.4 million held at Corporate and other. As of December 31, 2024, the available borrowing capacity under the WRF Revolver and the WM Cayman II Revolver was $735.3 million and $353.8 million, respectively.

Total current and long-term debt outstanding at December 31, 2024 was $10.54 billion, comprised of $5.78 billion of Macau related debt, $3.29 billion of WRF debt, $874.2 million of Wynn Las Vegas debt, and $597.3 million of debt held by the retail joint venture which we consolidate.

Equity Repurchase Program

During the fourth quarter of 2024, the Company repurchased 2,143,666 shares of its common stock under its publicly announced equity repurchase program at an average price of $93.44 per share, for an aggregate cost of $200.3 million, bringing the total repurchases by the Company for the year ended December 31, 2024 to 4,349,779 shares of its common stock for an aggregate cost of $386.0 million. As of December 31, 2024, the Company had $813.0 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 February 13, 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 http://www.wynnresorts.com. On or before March 31, 2025, the Company will make Wynn Resorts Finance, LLC and Wynn Las Vegas, LLC financial information for the quarter ended December 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, 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, impairment of goodwill and intangible assets, 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 (loss) 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, impairment of goodwill and intangible assets, property charges and other expenses, change in derivatives fair value, loss on debt financing transactions, foreign currency remeasurement and other, and nonrecurring income tax benefit from release of valuation allowance, 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.

WYNN RESORTS, LIMITED AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)

Three Months Ended 
December 31,

Year Ended 
December 31,

2024

2023

2024

2023

Operating revenues:

Casino

$

1,112,191

$

1,065,958

$

4,261,357

$

3,718,402

Rooms

325,358

347,299

1,242,058

1,185,671

Food and beverage

258,178

271,558

1,069,117

1,028,637

Entertainment, retail and other

143,070

155,645

555,429

599,187

Total operating revenues

1,838,797

1,840,460

7,127,961

6,531,897

Operating expenses:

Casino

679,534

643,910

2,586,960

2,238,671

Rooms

84,368

82,857

330,359

307,132

Food and beverage

212,075

216,947

859,426

822,323

Entertainment, retail and other

59,542

79,402

249,679

340,437

General and administrative

272,303

279,484

1,080,475

1,065,022

Provision for credit losses

634

2,350

4,986

(3,964

)

Pre-opening

3,305

2,646

9,355

9,468

Depreciation and amortization

151,284

176,527

658,895

687,270

Impairment of goodwill and intangible assets

94,490

Property charges and other

8,857

(1,388

)

215,095

130,877

Total operating expenses

1,471,902

1,482,735

5,995,230

5,691,726

Operating income

366,895

357,725

1,132,731

840,171

Other income (expense):

Interest income

24,557

44,931

130,342

175,785

Interest expense, net of amounts capitalized

(163,488

)

(184,955

)

(688,410

)

(751,509

)

Change in derivatives fair value

50,398

48,353

42,478

45,098

Loss on debt financing transactions

(1,243

)

(2,913

)

(12,683

)

Other

3,847

8,315

29,170

(11,479

)

Other income (expense), net

(85,929

)

(83,356

)

(489,333

)

(554,788

)

Income before income taxes

280,966

274,369

643,398

285,383

Benefit (provision) for income taxes

41,394

499,408

(3,682

)

496,834

Net income

322,360

773,777

639,716

782,217

Less: net income attributable to noncontrolling interests

(45,388

)

(44,621

)

(138,638

)

(52,223

)

Net income attributable to Wynn Resorts, Limited

$

276,972

$

729,156

$

501,078

$

729,994

Basic and diluted net income per common share:

Net income attributable to Wynn Resorts, Limited:

Basic

$

2.56

$

6.53

$

4.56

$

6.49

Diluted

$

2.29

$

6.19

$

4.35

$

6.32

Weighted average common shares outstanding:

Basic

108,199

111,661

109,966

112,523

Diluted

108,652

112,033

110,267

112,855

WYNN RESORTS, LIMITED AND SUBSIDIARIES

RECONCILIATION OF NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED

TO ADJUSTED NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED

(in thousands, except per share data)

(unaudited) 

Three Months Ended 
December 31,

Year Ended 
December 31,

2024

2023

2024

2023

Net income attributable to Wynn Resorts, Limited

$

276,972

$

729,156

$

501,078

$

729,994

Pre-opening expenses

3,305

2,646

9,355

9,468

Impairment of goodwill and intangible assets

94,490

Property charges and other

8,857

(1,388

)

215,095

130,877

Change in derivatives fair value

(50,398

)

(48,353

)

(42,478

)

(45,098

)

Loss on debt financing transactions

1,243

2,913

12,683

Foreign currency remeasurement and other

(3,847

)

(8,315

)

(29,170

)

11,479

Income tax impact on adjustments

12,564

(1,033

)

(7,784

)

(2,088

)

Nonrecurring income tax benefit from release of valuation allowance

(474,214

)

(474,214

)

Noncontrolling interests impact on adjustments

14,643

15,160

14,538

(5,243

)

Adjusted net income attributable to Wynn Resorts, Limited

$

263,339

$

213,659

$

663,547

$

462,348

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

$

2.42

$

1.91

$

6.02

$

4.10

Weighted average common shares outstanding - diluted

108,652

112,033

110,267

112,855

WYNN RESORTS, LIMITED AND SUBSIDIARIES

RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDAR

(in thousands)

(unaudited) 

Three Months Ended December 31, 2024

Wynn 
Palace

Wynn 
Macau

Other 
Macau

Total 
Macau 
Operations

Las Vegas 
Operations

Encore 
Boston 
Harbor

Corporate 
and Other

Total

Operating income (loss)

$

107,661

$

67,874

$

(14,718

)

$

160,817

$

160,689

$

(2,088

)

$

47,477

$

366,895

Pre-opening expenses

17

690

707

288

2,310

3,305

Depreciation and amortization

53,308

19,963

398

73,669

61,389

12,952

3,274

151,284

Property charges and other

2,189

4,847

16

7,052

1,563

86

156

8,857

Management and license fees

17,931

11,273

29,204

33,521

10,353

(73,078

)

Corporate expenses and other

2,256

2,227

13,151

17,634

8,211

1,802

10,790

38,437

Stock-based compensation

1,236

1,287

1,153

3,676

1,786

290

9,071

14,823

Triple-net operating lease rent expense

35,449

35,449

Adjusted Property EBITDAR

$

184,598

$

108,161

$

$

292,759

$

267,447

$

58,844

$

$

619,050

Three Months Ended December 31, 2023

Wynn 
Palace

Wynn 
Macau

Other 
Macau

Total 
Macau 
Operations

Las Vegas 
Operations

Encore 
Boston 
Harbor

Corporate 
and Other

Total

Operating income (loss)

$

95,071

$

90,545

$

(15,860

)

$

169,756

$

167,080

$

(15,865

)

$

36,754

$

357,725

Pre-opening expenses

93

93

33

2,520

2,646

Depreciation and amortization

54,502

20,165

381

75,048

60,730

31,220

9,529

176,527

Property charges and other

451

(676

)

4

(221

)

389

710

(2,266

)

(1,388

)

Management and license fees

16,782

12,029

28,811

33,387

10,665

(72,863

)

Corporate expenses and other

2,733

2,175

14,397

19,305

7,369

1,824

15,590

44,088

Stock-based compensation

1,501

1,579

1,078

4,158

1,830

402

8,986

15,376

Triple-net operating lease rent expense

35,404

35,404

Adjusted Property EBITDAR

$

171,133

$

125,817

$

$

296,950

$

270,785

$

64,393

$

(1,750

)

$

630,378

WYNN RESORTS, LIMITED AND SUBSIDIARIES

RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDAR

(in thousands)

(unaudited) 

Year Ended December 31, 2024

Wynn 
Palace

Wynn 
Macau

Other 
Macau

Total 
Macau 
Operations

Las Vegas 
Operations

Encore 
Boston 
Harbor

Corporate 
and Other

Total

Operating income (loss)

$

414,919

$

296,392

$

(39,029

)

$

672,282

$

403,836

$

(32,935

)

$

89,548

$

1,132,731

Pre-opening expenses

17

690

707

1,908

649

6,091

9,355

Depreciation and amortization

219,729

79,700

1,563

300,992

243,089

88,794

26,020

658,895

Property charges and other

14,760

5,558

140

20,458

134,105

(1,529

)

62,061

215,095

Management and license fees

70,913

45,561

116,474

122,054

41,836

(280,364

)

Corporate expenses and other

8,713

8,815

32,958

50,486

32,141

7,288

58,321

148,236

Stock-based compensation

4,659

5,136

4,368

14,163

9,629

1,449

33,788

59,029

Triple-net operating lease rent expense

141,576

141,576

Adjusted Property EBITDAR

$

733,710

$

441,852

$

$

1,175,562

$

946,762

$

247,128

$

(4,535

)

$

2,364,917

Year Ended December 31, 2023

Wynn 
Palace

Wynn 
Macau

Other 
Macau

Total 
Macau 
Operations

Las Vegas 
Operations

Encore 
Boston 
Harbor

Corporate 
and Other

Total

Operating income (loss)

$

307,698

$

190,126

$

(32,157

)

$

465,667

$

551,128

$

(60,887

)

$

(115,737

)

$

840,171

Pre-opening expenses

93

93

81

1,286

8,008

9,468

Depreciation and amortization

216,562

81,673

1,522

299,757

232,685

122,452

32,376

687,270

Impairment of goodwill and intangible assets

94,490

94,490

Property charges and other

13,365

9,807

19

23,191

8,863

1,419

97,404

130,877

Management and license fees

60,377

38,019

98,396

118,019

42,179

(258,594

)

Corporate expenses and other

10,208

9,766

26,431

46,405

28,519

7,517

63,989

146,430

Stock-based compensation

7,543

8,700

4,185

20,428

6,948

1,721

35,418

64,515

Triple-net operating lease rent expense

141,722

141,722

Adjusted Property EBITDAR

$

615,846

$

338,091

$

$

953,937

$

946,243

$

257,409

$

(42,646

)

$

2,114,943

WYNN RESORTS, LIMITED AND SUBSIDIARIES

RECONCILIATION OF NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED TO

ADJUSTED PROPERTY EBITDAR

(in thousands)

(unaudited) 

Three Months Ended 
December 31,

Year Ended 
December 31,

2024

2023

2024

2023

Net income attributable to Wynn Resorts, Limited

$

276,972

$

729,156

$

501,078

$

729,994

Net income attributable to noncontrolling interests

45,388

44,621

138,638

52,223

Pre-opening expenses

3,305

2,646

9,355

9,468

Depreciation and amortization

151,284

176,527

658,895

687,270

Impairment of goodwill and intangible assets

94,490

Property charges and other

8,857

(1,388

)

215,095

130,877

Triple-net operating lease rent expense

35,449

35,404

141,576

141,722

Corporate expenses and other

38,437

44,088

148,236

146,430

Stock-based compensation

14,823

15,376

59,029

64,515

Interest income

(24,557

)

(44,931

)

(130,342

)

(175,785

)

Interest expense, net of amounts capitalized

163,488

184,955

688,410

751,509

Change in derivatives fair value

(50,398

)

(48,353

)

(42,478

)

(45,098

)

Loss on debt financing transactions

1,243

2,913

12,683

Other

(3,847

)

(8,315

)

(29,170

)

11,479

(Benefit) provision for income taxes

(41,394

)

(499,408

)

3,682

(496,834

)

Adjusted Property EBITDAR

$

619,050

$

630,378

$

2,364,917

$

2,114,943

WYNN RESORTS, LIMITED AND SUBSIDIARIES

SUPPLEMENTAL DATA SCHEDULE

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

(unaudited) 

Three Months Ended 
December 31,

Year Ended 
December 31,

2024

2023

Percent 
Change

2024

2023

Percent 
Change

Wynn Palace Supplemental Information

Operating revenues

Casino

$

458,816

$

417,273

10.0

$

1,795,604

$

1,471,280

22.0

Rooms

49,649

50,472

(1.6

)

202,936

201,783

0.6

Food and beverage

31,993

29,538

8.3

125,398

104,566

19.9

Entertainment, retail and other

22,473

27,075

(17.0

)

93,733

109,215

(14.2

)

Total

$

562,931

$

524,358

7.4

$

2,217,671

$

1,886,844

17.5

Adjusted Property EBITDAR (6)

$

184,598

$

171,133

7.9

$

733,710

$

615,846

19.1

Casino Statistics:

VIP:

Average number of table games

56

59

(5.1

)

57

56

1.8

VIP turnover

$

3,060,994

$

3,161,083

(3.2

)

$

12,991,235

$

11,363,248

14.3

VIP table games win (1)

$

107,438

$

93,892

14.4

$

449,461

$

383,384

17.2

VIP table games win as a % of turnover

3.51

%

2.97

%

3.46

%

3.37

%

Table games win per unit per day

$

20,935

$

17,381

20.4

$

21,495

$

18,744

14.7

Mass market:

Average number of table games

246

245

0.4

245

242

1.2

Table drop (2)

$

1,678,073

$

1,711,850

(2.0

)

$

6,893,092

$

6,126,841

12.5

Table games win (1)

$

435,465

$

404,468

7.7

$

1,686,503

$

1,373,436

22.8

Table games win %

26.0

%

23.6

%

24.5

%

22.4

%

Table games win per unit per day

$

19,214

$

17,934

7.1

$

18,770

$

15,574

20.5

Average number of slot machines

634

585

8.4

603

580

4.0

Slot machine handle

$

704,360

$

624,688

12.8

$

2,519,983

$

2,385,033

5.7

Slot machine win (3)

$

25,698

$

27,580

(6.8

)

$

109,488

$

102,816

6.5

Slot machine win per unit per day

$

440

$

512

(14.1

)

$

496

$

486

2.1

Poker rake

$

$

NM

$

736

$

NM

Room statistics:

Occupancy

98.4

%

98.3

%

98.6

%

94.9

%

ADR (4)

$

296

$

311

(4.8

)

$

310

$

323

(4.0

)

REVPAR (5)

$

291

$

306

(4.9

)

$

306

$

306

NM - Not meaningful.

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 
December 31,

Year Ended 
December 31,

2024

2023

Percent 
Change

2024

2023

Percent 
Change

Wynn Macau Supplemental Information

Operating revenues

Casino

$

306,500

$

320,642

(4.4

)

$

1,230,351

$

970,269

26.8

Rooms

24,515

29,534

(17.0

)

100,631

109,308

(7.9

)

Food and beverage

20,233

20,762

(2.5

)

80,779

68,017

18.8

Entertainment, retail and other

12,428

15,261

(18.6

)

52,885

65,940

(19.8

)

Total

$

363,676

$

386,199

(5.8

)

$

1,464,646

$

1,213,534

20.7

Adjusted Property EBITDAR (6)

$

108,161

$

125,817

(14.0

)

$

441,852

$

338,091

30.7

Casino Statistics:

VIP:

Average number of table games

31

30

3.3

30

41

(26.8

)

VIP turnover

$

1,092,611

$

1,405,523

(22.3

)

$

5,047,888

$

5,132,628

(1.7

)

VIP table games win (1)

$

54,730

$

61,362

(10.8

)

$

177,435

$

191,936

(7.6

)

VIP table games win as a % of turnover

5.01

%

4.37

%

3.52

%

3.74

%

Table games win per unit per day

$

19,237

$

22,233

(13.5

)

$

16,084

$

12,699

26.7

Mass market:

Average number of table games

220

221

(0.5

)

221

216

2.3

Table drop (2)

$

1,543,261

$

1,558,372

(1.0

)

$

6,344,794

$

5,155,929

23.1

Table games win (1)

$

276,817

$

297,671

(7.0

)

$

1,164,012

$

910,825

27.8

Table games win %

17.9

%

19.1

%

18.3

%

17.7

%

Table games win per unit per day

$

13,668

$

14,655

(6.7

)

$

14,367

$

11,560

24.3

Average number of slot machines

639

557

14.7

615

530

16.0

Slot machine handle

$

785,967

$

652,498

20.5

$

3,133,488

$

2,212,196

41.6

Slot machine win (3)

$

26,426

$

20,775

27.2

$

103,030

$

68,667

50.0

Slot machine win per unit per day

$

449

$

405

10.9

$

458

$

355

29.0

Poker rake

$

3,444

$

4,460

(22.8

)

$

15,275

$

18,266

(16.4

)

Room statistics:

Occupancy

99.4

%

99.4

%

99.3

%

96.5

%

ADR (4)

$

240

$

282

(14.9

)

$

248

$

281

(11.7

)

REVPAR (5)

$

238

$

281

(15.3

)

$

246

$

271

(9.2

)

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 
December 31,

Year Ended 
December 31,

2024

2023

Percent 
Change

2024

2023

Percent 
Change

Las Vegas Operations Supplemental Information

Operating revenues

Casino

$

190,065

$

167,579

13.4

$

600,088

$

628,185

(4.5

)

Rooms

228,589

242,993

(5.9

)

845,660

784,385

7.8

Food and beverage

184,734

199,706

(7.5

)

778,538

770,401

1.1

Entertainment, retail and other

96,151

86,526

11.1

347,627

297,635

16.8

Total

$

699,539

$

696,804

0.4

$

2,571,913

$

2,480,606

3.7

Adjusted Property EBITDAR (6)

$

267,447

$

270,785

(1.2

)

$

946,762

$

946,243

0.1

Casino Statistics:

Average number of table games

226

232

(2.6

)

232

233

(0.4

)

Table drop (2)

$

655,038

$

657,564

(0.4

)

$

2,376,473

$

2,425,621

(2.0

)

Table games win (1)

$

202,326

$

167,106

21.1

$

611,663

$

599,001

2.1

Table games win %

30.9

%

25.4

%

25.7

%

24.7

%

Table games win per unit per day

$

9,729

$

7,816

24.5

$

7,200

$

7,038

2.3

Average number of slot machines

1,599

1,631

(2.0

)

1,609

1,645

(2.2

)

Slot machine handle

$

1,912,711

$

1,689,839

13.2

$

6,752,952

$

6,423,374

5.1

Slot machine win (3)

$

123,609

$

125,950

(1.9

)

$

446,152

$

451,833

(1.3

)

Slot machine win per unit per day

$

840

$

840

$

758

$

752

0.8

Poker rake

$

7,948

$

9,477

(16.1

)

$

24,599

$

25,720

(4.4

)

Room statistics:

Occupancy

88.1

%

88.9

%

89.0

%

89.6

%

ADR (4)

$

598

$

631

(5.2

)

$

555

$

513

8.2

REVPAR (5)

$

527

$

561

(6.1

)

$

494

$

459

7.6

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 
December 31,

Year Ended 
December 31,

2024

2023

Percent 
Change

2024

2023

Percent 
Change

Encore Boston Harbor Supplemental Information

Operating revenues

Casino

$

156,810

$

160,464

(2.3

)

$

635,314

$

648,668

(2.1

)

Rooms

22,605

24,300

(7.0

)

92,831

90,195

2.9

Food and beverage

21,218

21,552

(1.5

)

84,402

85,653

(1.5

)

Entertainment, retail and other

12,018

10,829

11.0

44,617

41,270

8.1

Total

$

212,651

$

217,145

(2.1

)

$

857,164

$

865,786

(1.0

)

Adjusted Property EBITDAR (6)

$

58,844

$

64,393

(8.6

)

$

247,128

$

257,409

(4.0

)

Casino Statistics:

Average number of table games

172

185

(7.0

)

180

191

(5.8

)

Table drop (2)

$

337,570

$

358,324

(5.8

)

$

1,410,319

$

1,422,416

(0.9

)

Table games win (1)

$

69,873

$

78,720

(11.2

)

$

297,369

$

308,890

(3.7

)

Table games win %

20.7

%

22.0

%

21.1

%

21.7

%

Table games win per unit per day

$

4,412

$

4,621

(4.5

)

$

4,519

$

4,429

2.0

Average number of slot machines

2,694

2,560

5.2

2,633

2,550

3.3

Slot machine handle

$

1,402,942

$

1,323,309

6.0

$

5,604,462

$

5,256,696

6.6

Slot machine win (3)

$

108,379

$

105,061

3.2

$

424,152

$

421,190

0.7

Slot machine win per unit per day

$

437

$

446

(2.0

)

$

440

$

452

(2.7

)

Poker rake

$

5,328

$

5,389

(1.1

)

$

21,750

$

21,505

1.1

Room statistics:

Occupancy

91.1

%

93.3

%

93.6

%

93.0

%

ADR (4)

$

416

$

424

(1.9

)

$

412

$

398

3.5

REVPAR (5)

$

379

$

395

(4.1

)

$

385

$

370

4.1

(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.

Source: Wynn Resorts, Limited

adding all to cart
False 0
File added to media cart.