XML 37 R23.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information
12 Months Ended
Dec. 31, 2017
Segment Reporting [Abstract]  
Segment Information
Segment Information

The Company reviews the results of operations for each of its operating segments. Wynn Macau and Encore, an expansion at Wynn Macau, are managed as a single integrated resort and have been aggregated as one reportable segment ("Wynn Macau"). Wynn Palace is presented as a separate reportable segment and is combined with Wynn Macau for geographical presentation. Wynn Las Vegas and Encore, an expansion at Wynn Las Vegas, are managed as a single integrated resort and have been aggregated as one reportable segment ("Las Vegas Operations"). The Company identifies each resort as a reportable segment considering operations within each resort have similar economic characteristics, type of customers, types of services and products, the regulatory environment of the operations and the Company's organizational and management reporting structure.

The Company also reviews construction and development activities for each of its projects under development, in addition to its reportable segments. The Company separately identifies capital expenditures and assets for its Wynn Boston Harbor development project. Other Macau primarily represents the Company's Macau holding company.
The following tables present the Company's segment information (in thousands):
 
Years Ended December 31,
 
2017
 
2016
 
2015
Net revenues
 
 
 
 
 
   Macau Operations:
 
 
 
 
 
Wynn Macau
$
2,485,804

 
$
2,264,087

 
$
2,463,092

Wynn Palace
2,139,154

 
583,336

 

              Total Macau Operations
4,624,958

 
2,847,423

 
2,463,092

    Las Vegas Operations
1,681,410

 
1,618,874

 
1,612,791

Total
$
6,306,368

 
$
4,466,297

 
$
4,075,883

Adjusted Property EBITDA(1)
 
 
 
 
 
   Macau Operations:
 
 
 
 
 
Wynn Macau
$
760,752

 
$
681,509

 
$
708,623

Wynn Palace
527,583

 
103,036

 

              Total Macau Operations
1,288,335

 
784,545

 
708,623

Las Vegas Operations
522,397

 
474,782

 
477,166

Total
1,810,732

 
1,259,327

 
1,185,789

Other operating expenses
 
 
 
 
 
Pre-opening
26,692

 
154,717

 
77,623

Depreciation and amortization
552,368

 
404,730

 
322,629

Property charges and other
29,576

 
54,822

 
10,535

Corporate expenses and other
102,560

 
80,162

 
76,079

Stock-based compensation
43,971

 
43,218

 
38,286

Equity in income from unconsolidated affiliates

 
16

 
1,823

Total other operating expenses
755,167

 
737,665

 
526,975

Operating income
1,055,565

 
521,662

 
658,814

Other non-operating income and expenses
 
 
 
 
 
Interest income
31,193

 
13,536

 
7,229

Interest expense, net of amounts capitalized
(388,664
)
 
(289,365
)
 
(300,906
)
Change in interest rate swap fair value
(1,056
)
 
433

 
(5,300
)
Change in Redemption Note fair value
(59,700
)
 
65,043

 
52,041

Loss on extinguishment of debt
(55,360
)
 

 
(126,004
)
Equity in income from unconsolidated affiliates

 
16

 
1,823

Other
(21,709
)
 
(728
)
 
1,550

Total other non-operating income and expenses
(495,296
)
 
(211,065
)
 
(369,567
)
Income before income taxes
560,269

 
310,597

 
289,247

       Benefit (provision) for income taxes
328,985

 
(8,128
)
 
(7,723
)
Net income
889,254

 
302,469

 
281,524

       Less: Net income attributable to noncontrolling interests
(142,073
)
 
(60,494
)
 
(86,234
)
Net income attributable to Wynn Resorts, Limited
$
747,181

 
$
241,975

 
$
195,290


(1)
"Adjusted Property EBITDA" is net income before interest, income taxes, depreciation and amortization, pre-opening expenses, property charges and other, management and license fees, corporate expenses and other (including intercompany golf course and water rights leases), stock-based compensation, loss on extinguishment of debt, change in interest rate swap fair value, change in Redemption Note fair value and other non-operating income and expenses, and includes equity in income from unconsolidated affiliates. Adjusted Property EBITDA is presented exclusively as a supplemental disclosure because management believes that it is widely used to measure the performance, and as a basis for valuation, of gaming companies. Management uses Adjusted Property EBITDA as a measure of the operating performance of its segments and to compare the operating performance of its properties with those of its competitors, as well as a basis for determining certain incentive compensation. The Company also presents Adjusted Property EBITDA because it is used by some investors as a way to measure a company's ability to incur and service debt, make capital expenditures and meet working capital requirements. Gaming companies have historically reported EBITDA as a supplement to GAAP. In order to view the operations of their casinos on a more stand-alone basis, gaming companies, including Wynn Resorts, Limited, have historically excluded from their EBITDA calculations pre-opening expenses, property charges, corporate expenses and stock-based compensation, that do not relate to the management of specific casino properties. However, Adjusted Property EBITDA should not be considered as an alternative to operating income as an indicator of the Company's performance, as an alternative to cash flows from operating activities as a measure of liquidity, or as an alternative to any other measure determined in accordance with GAAP. Unlike net income, Adjusted Property EBITDA does not include depreciation or interest expense and therefore does not reflect current or future capital expenditures or the cost of capital. The Company has significant uses of cash flows, including capital expenditures, interest payments, debt principal repayments, income taxes and other non-recurring charges, which are not reflected in Adjusted Property EBITDA. Also, Wynn Resorts' calculation of Adjusted Property EBITDA may be different from the calculation methods used by other companies and, therefore, comparability may be limited.

 
Years ended December 31,
 
2017
 
2016
 
2015
Capital expenditures
 
 
 
 
 
Macau Operations:
 
 
 
 
 
Wynn Macau
$
43,510

 
$
43,548

 
$
68,744

Wynn Palace
107,405

 
838,271

 
1,566,090

Total Macau Operations
150,915

 
881,819

 
1,634,834

Las Vegas Operations
139,893

 
106,373

 
117,011

Wynn Boston Harbor
572,825

 
212,197

 
67,705

Corporate and other
71,841

 
25,554

 
101,690

 
$
935,474

 
$
1,225,943

 
$
1,921,240

 
 
 
 
 
 


 
December 31,
 
2017
 
2016
 
2015
Assets
 
 
 
 
 
Macau Operations:
 
 
 
 
 
Wynn Macau
$
1,271,544

 
$
1,161,670

 
$
1,331,312

Wynn Palace
4,017,494

 
4,317,458

 
3,439,041

Other Macau
174,769

 
28,927

 
570,959

Total Macau Operations
5,463,807

 
5,508,055

 
5,341,312

Las Vegas Operations
3,266,390

 
3,275,780

 
3,145,713

Wynn Boston Harbor
1,060,530

 
419,001

 
185,853

Corporate and other
2,891,012

 
2,750,721

 
1,786,281

 
$
12,681,739

 
$
11,953,557

 
$
10,459,159


 
December 31,
 
2017
 
2016
 
2015
Long-lived assets
 
 
 
 
 
Macau
$
4,613,950

 
$
4,973,854

 
$
4,324,743

United States
4,083,555

 
3,442,842

 
3,337,356

 
$
8,697,505

 
$
8,416,696

 
$
7,662,099