-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, VlhmvlPAKs+yMWHqZlKm2npw5xmMgmXOPFsXdazML0P4c4juhzXBmNzqyudhVSzV P10qdPGJ+926Fv1CdVJusQ== 0001341004-11-000473.txt : 20110210 0001341004-11-000473.hdr.sgml : 20110210 20110210160912 ACCESSION NUMBER: 0001341004-11-000473 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20110210 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20110210 DATE AS OF CHANGE: 20110210 FILER: COMPANY DATA: COMPANY CONFORMED NAME: WYNN LAS VEGAS LLC CENTRAL INDEX KEY: 0001180638 STANDARD INDUSTRIAL CLASSIFICATION: HOTELS & MOTELS [7011] IRS NUMBER: 880494878 STATE OF INCORPORATION: NV FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-100768 FILM NUMBER: 11592615 BUSINESS ADDRESS: STREET 1: 3145 LAS VEGAS BLVD., SOUTH CITY: LAS VEGAS STATE: NV ZIP: 89109 BUSINESS PHONE: 7027334444 FILER: COMPANY DATA: COMPANY CONFORMED NAME: WYNN RESORTS LTD CENTRAL INDEX KEY: 0001174922 STANDARD INDUSTRIAL CLASSIFICATION: HOTELS & MOTELS [7011] IRS NUMBER: 460484987 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-50028 FILM NUMBER: 11592614 BUSINESS ADDRESS: STREET 1: 3145 LAS VEGAS BLVD S. CITY: LAS VEGAS STATE: NV ZIP: 89109 BUSINESS PHONE: 7027334444 MAIL ADDRESS: STREET 1: 3145 LAS VEGAS BLVD S. CITY: LAS VEGAS STATE: NV ZIP: 89109 8-K 1 wr8-k.htm FORM 8-K wr8-k.htm

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
____________________

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 10, 2011

WYNN RESORTS, LIMITED
(Exact name of registrant as specified in its charter)

Nevada
 
000-50028
 
46-0484987
(State or other jurisdiction of incorporation)
 
(Commission File Number)
 
(I.R.S. Employer Identification No.)


WYNN LAS VEGAS, LLC
(Exact name of registrant as specified in its charter)

Nevada
 
333-100768
 
88-0494875
(State or other jurisdiction of incorporation)
 
(Commission File Number)
 
(I.R.S. Employer Identification No.)

3131 Las Vegas Boulevard South
Las Vegas, Nevada
 
89109
(Address of principal executive offices of each registrant)
 
(Zip Code)

(702) 770-7555
(Registrant’s telephone number, including area code)

Not Applicable
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o
Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
   
o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
   
o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
   
o
Pre-commencements communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


 
 

 


Item 2.02.     Results of Operations and Financial Condition.

On February 10, 2011, Wynn Resorts, Limited issued a press release announcing its results of operations for the fourth quarter and year ended December 31, 2010. The press release is furnished herewith as Exhibit 99.1. The information in this Form 8-K and Exhibit 99.1 attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.

Item 7.01.     Regulation FD Disclosure.

The information set forth under Item 2.02 of this report is incorporated herein by reference.

Item 9.01.     Financial Statements and Exhibits.
 
(d)           Exhibits:

 
Exhibit
Number
 
          Description
       
 
   99.1
 
Press release, dated February 10, 2011, of Wynn Resorts, Limited.


 
 

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date:    February 10, 2011

 
WYNN RESORTS, LIMITED
   
   
 
By:
/s/ Matt Maddox
   
Name:
Matt Maddox
   
Title:
Chief Financial Officer and
Treasurer


 
 

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date:    February 10, 2011

 
WYNN LAS VEGAS, LLC
   
 
By: Wynn Resorts Holdings, LLC, its sole member
   
 
By: Wynn Resorts, Limited, its sole member
   
   
 
By:
/s/ Matt Maddox
   
Matt Maddox
   
Chief Financial Officer and Treasurer

 
 

 
 
EX-99.1 2 wrex99-1.htm EXHIBIT 99.1 wrex99-1.htm
 
Exhibit 99.1

 
Wynn Resorts, Limited Reports Fourth Quarter and Year End 2010 Results

LAS VEGAS, February 10, 2011 (BUSINESS WIRE) -- Wynn Resorts, Limited (Nasdaq: WYNN) today reported financial results for the fourth quarter and year ended December 31, 2010.
 
Net revenues for the year ended 2010 increased 37.4% to $4,184.7 million, compared to $3,045.6 million in 2009. The revenue increase was driven by a 59.1% increase in revenues at Wynn Macau and a 5.4% revenue increase from our Las Vegas operations. Adjusted property EBITDA (1) in 2010 increased 55.9% to $1,163.0 million, compared to $746.2 million for the year ended 2009. The EBITDA increase was driven by a 77.8% increase in EBITDA at Wynn Macau and a 10.7% EBITDA increase from our Las Vegas operations.
 
Net revenues for the fourth quarter of 2010 were $1,237.2 million, compared to $809.3 million in the fourth quarter of 2009. The revenue increase was driven by a 79.4% increase in revenues at Wynn Macau and an 8.0% revenue increase from our Las Vegas operations. Adjusted property EBITDA was $365.2 million for the fourth quarter of 2010, compared to $196.8 million in the fourth quarter of 2009.
 
On a US GAAP (Generally Accepted Accounting Principles) basis, net income attributable to Wynn Resorts for the year ended 2010 was $160.1 million, or $1.29 per diluted share, compared to net income attributable to Wynn Resorts of $20.7 million, or $0.17 per diluted share in 2009. Adjusted net income attributable to Wynn Resorts in 2010 was $261.0 million, or $2.11 per diluted share (adjusted EPS)(2) compared to an adjusted net income attributable to Wynn Resorts of $31.7 million, or $0.26 per diluted share in 2009.
 
On a US GAAP basis, net income attributable to Wynn Resorts for the fourth quarter of 2010 was $114.2 million, or $0.91 per diluted share, compared to a net loss attributable to Wynn Resorts of $5.2 million, or ($0.04) per diluted share in the fourth quarter of 2009. Adjusted net income attributable to Wynn Resorts in the fourth quarter of 2010 was $113.7 million, or $0.91 per diluted share (adjusted EPS)(2) compared to an adjusted net income attributable to Wynn Resorts of $10.3 million, or $0.08 per diluted share in the fourth quarter of 2009.
 
Wynn Macau Fourth Quarter Results
 
In the fourth quarter of 2010 net revenues were $912.1 million compared to $508.4 million in the fourth quarter of 2009. EBITDA in the fourth quarter of 2010 was $296.8 million, up 108.9% from $142.1 million in the fourth quarter of 2009.
 
Table games results in Macau are segregated into two distinct reporting categories, the VIP segment and the mass market segment.
 
Table games turnover in the VIP segment was $27.7 billion for the 2010 quarter, a 63.7% increase from $16.9 billion in the fourth quarter of 2009. VIP table games win as a percentage of turnover (calculated before discounts and commissions) for the quarter was 3.15%, above the expected range of 2.7% to 3.0% and the 2.7% experienced in the fourth quarter of 2009.
 
Table games drop in the mass market category was $663.3 million during the period, a 29.5% increase from $512.2 million in the fourth quarter of 2009.  Mass market table games win percentage (calculated before discounts) of 26.0% was above our expected range of 19% to 21% and above the 22.9% generated in the 2009 quarter.
 
Slot machine handle increased 37.3% to $1.2 billion as compared to the prior year quarter. Win per unit per day was 72.3% higher at $608, compared to $353 in the fourth quarter of 2009.
 
Encore at Wynn Macau, with its intimate atmosphere and higher-limit tables, has been very well received by Wynn customers and has greatly contributed to the growth in revenues at Wynn Macau.
 
Wynn Macau achieved an Average Daily Rate (ADR) of $303 for the fourth quarter of 2010, compared to $271 in the 2009 quarter.  The 2010 results include the addition of 414 rooms and villas with the opening of Encore on April 21, 2010. The property’s occupancy was 92.3%, compared to 90.6% during the prior year period and revenue per available room (REVPAR) was $280 in the 2010 quarter, 13.8% above 2009 levels of $246.
 
Gross non-gaming revenues at Wynn Macau increased 58.6% during the quarter to $92.6 million, driven primarily by hotel and retail revenues which were up 92.7% and 41.8%, respectively. Room revenues increased as a result of the addition of


 
1

 


the Encore rooms and retail revenues benefited from strong same-store sales growth and the addition of three new boutiques at Encore.
 
Including Encore, we currently have 479 tables (243 VIP tables, 225 mass market tables and 11 poker tables) and 1,015 slot machines at Wynn Macau.
 
Wynn Las Vegas Fourth Quarter Results
 
For the fourth quarter ended December 31, 2010, net revenues for our Las Vegas operations were $325.1 million, which was 8.0% higher than in the fourth quarter of 2009. Property EBITDA of $68.3 million (with a 21.0% EBITDA margin on net revenue) was up 25.0% versus the $54.7 million generated in the comparable period in 2009, primarily due to higher gaming revenues.
 
Net casino revenues in the fourth quarter of 2010 were $139.2 million, up 16.0% from the fourth quarter of 2009. Table games drop was $564.8 million, compared to drop of $548.5 million in the 2009 quarter and table games win percentage of 22.5% was within the property’s expected range of 21% to 24% and above the 18.7% reported in the 2009 quarter. Slot machine handle of $698.1 million was 5.9% below the comparable period of 2009, however net slot win was up 2.1%.
 
Gross non-casino revenues for the quarter were $230.9 million, a 2.6% increase from the fourth quarter of 2009, driven primarily by higher revenues from our nightclub operations, specifically, the recently opened Surrender.
 
Room revenues were down 1.7% to $76.4 million during the quarter, versus $77.7 million in the fourth quarter of 2009. Even though Average Daily Rate (ADR) was up 7.1% to $235 and occupancy of 81.8% was slightly higher than the 81.0% for the fourth quarter of 2009, revenues declined as we had 9.0% fewer room nights available for sale during the quarter due to our remodel of the rooms at Wynn Las Vegas. This room remodel is expected to be completed in the second quarter of 2011.
 
Food and beverage revenues increased 6.4% to $98.0 million in the quarter as we opened the new Surrender nightclub in May 2010. Retail revenues were $22.0 million in the quarter, 5.1% below last year’s levels. Entertainment revenues increased 30.3% to $20.2 million from the fourth quarter of 2009 primarily due to the Garth Brooks performances (started in December 2009).
 
Other Factors Affecting Earnings
 
Interest expense was $59.7 million for the fourth quarter of 2010 compared to $50.5 million for the fourth quarter of 2009. Depreciation and amortization expense was $100.3 million during the quarter compared to $104.4 million for the three months ended December 31, 2009.
 
Balance Sheet and Capital Expenditures
 
Our total cash balances at December 31, 2010 were $1.3 billion. Total debt outstanding at the end of the quarter was $3.3 billion, including approximately $2.6 billion of Wynn Las Vegas debt and $651 million of Wynn Macau debt.
 
Capital expenditures during the fourth quarter of 2010, net of changes in construction payables and retention, totaled approximately $55 million primarily related to the Wynn Las Vegas room remodel.
 
Conference Call Information
 
The Company will hold a conference call to discuss its results on Thursday, February 10, 2011 at 1:30 p.m. PT (4:30 p.m. ET). Interested parties are invited to join the call by accessing a live audio webcast at http://www.wynnresorts.com (Investor Relations).
 
Forward-looking Statements
 
This release contains forward-looking statements regarding operating trends and future results of operations.  Such forward-looking information involves important risks and uncertainties that could significantly affect anticipated results in the future and, accordingly, such results may differ from those expressed in any forward-looking statements made by us.


 
2

 

 
The risks and uncertainties include, but are not limited to, competition in the casino/hotel and resorts industries, the Company’s dependence on existing management, levels of travel, leisure and casino spending, general economic conditions, and changes in gaming laws or regulations. 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, 2009 and the Company's other periodic reports filed with the Securities and Exchange Commission. The Company is under no obligation to (and expressly disclaims any such obligation to) update its forward-looking statements as a result of new information, future events or otherwise.
 
Non-GAAP financial measures
 
(1) “Adjusted property EBITDA” is earnings before interest, taxes, depreciation, amortization, pre-opening costs, property charges and other, corporate expenses, stock-based compensation, and other non-operating income and expenses, and includes equity in income from unconsolidated affiliates.  Adjusted property EBITDA is presented exclusively as a supplemental disclosure because management believes that it is widely used to measure the performance, and as a basis for valuation, of gaming companies. Management uses adjusted property EBITDA as a measure of the operating performance of its segments and to compare the operating performance of its properties with those of its competitors.  The Company also presents adjusted property EBITDA because it is used by some investors as a way to measure a company& #8217;s ability to incur and service debt, make capital expenditures and meet working capital requirements.  Gaming companies have historically reported EBITDA as a supplement to financial measures in accordance with U.S. generally accepted accounting principles (“GAAP”).  In order to view the operations of their casinos on a more stand-alone basis, gaming companies, including Wynn Resorts, Limited, have historically excluded from their EBITDA calculations pre-opening expenses, property charges, corporate expenses and stock-based compensation, that do not relate to the management of specific casino properties.  However, adjusted property EBITDA should not be considered as an alternative to operating income as an indicator of the Company’s performance, as an alternative to cash flows from operating activities as a measure of liquidity, or as an alternative to any other measure determined in accordance with GAAP.  Unlike net income, adjusted property EB ITDA does not include depreciation or interest expense and therefore does not reflect current or future capital expenditures or the cost of capital. The Company has significant uses of cash flows, including capital expenditures, interest payments, debt principal repayments, taxes and other non-recurring charges, which are not reflected in adjusted property EBITDA.  Also, Wynn Resorts’ calculation of adjusted property EBITDA may be different from the calculation methods used by other companies and, therefore, comparability may be limited.
 
The Company has included schedules in the tables that accompany this release that reconcile (i) net income (loss) attributable to Wynn Resorts to adjusted net income attributable to Wynn Resorts, and (ii) operating income (loss) to adjusted property EBITDA and adjusted property EBITDA to net income (loss) attributable to Wynn Resorts.
 
 
(2) Adjusted net income (loss) attributable to Wynn Resorts is net income before pre-opening costs, property charges and other non-cash non-operating income and expenses.  Adjusted net income attributable to Wynn Resorts and adjusted net income per share attributable to Wynn Resorts (“EPS”) are presented as supplemental disclosures because management believes that these financial measures are widely used to measure the performance, and as a principal basis for valuation, of gaming companies. These measures are used by management and/or evaluated by some investors, in addition to income and EPS computed in accordance with GAAP, as an additional basis for assessing period-to-period results of our business. Adjusted net income attributable to Wynn Resorts and adjusted net income attributable to Wynn Resorts per share may be different from the calculation methods used by other companies and, therefore, comparability may be limited.
 

 
3

 


WYNN RESORTS, LIMITED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(amounts in thousands, except per share data)
(unaudited)


   
Three Months Ended
December 31,
   
Year Ended
December 31,
 
   
2010
   
2009
   
2010
   
2009
 
Operating revenues:
                       
Casino
  $ 998,920     $ 591,758     $ 3,245,104     $ 2,206,829  
Rooms
    105,306       92,748       400,291       377,520  
Food and beverage
    119,512       106,068       488,108       436,361  
Entertainment, retail and other
    98,524       84,328       354,332       288,432  
Gross revenues
    1,322,262       874,902       4,487,835       3,309,142  
Less: promotional allowances
    (85,074 )     (65,573 )     (303,137 )     (263,531 )
Net revenues
    1,237,188       809,329       4,184,698       3,045,611  
Operating costs and expenses:
                               
Casino
    632,551       399,938       2,100,050       1,460,130  
Rooms
    28,897       28,891       122,260       111,596  
Food and beverage
    65,993       62,985       272,747       252,687  
Entertainment, retail and other
    56,739       46,954       204,558       166,636  
General and administrative
    105,555       101,242       391,254       365,070  
Provision for doubtful accounts
    13,575       727       28,304       13,707  
Pre-opening costs
    425       1,448       9,496       1,817  
Depreciation and amortization
    100,299       104,441       405,558       410,547  
Property charges and other
    2,845       17,186       25,219       28,458  
Total operating costs and expenses
    1,006,879       763,812       3,559,446       2,810,648  
                                 
Operating income
    230,309       45,517       625,252       234,963  
                                 
Other income (expense):
                               
Interest income
    686       495       2,498       1,740  
Interest expense, net of capitalized interest
    (59,663 )     (50,524 )     (222,863 )     (211,385 )
Increase (decrease) in swap fair value
    4,749       (1,270 )     (880 )     (2,258 )
Gain (loss) on extinguishment of debt/exchange offer
    (623 )     (3,779 )     (67,990 )     18,734  
Equity in income from unconsolidated affiliates
    183       197       801       121  
Other
    671       (17 )     225       191  
Other income (expense), net
    (53,997 )     (54,898 )     (288,209 )     (192,857 )
                                 
Income (loss) before income taxes
    176,312       (9,381 )     337,043       42,106  
                                 
(Provision) benefit for income taxes
    (4,438 )     22,613       (20,447 )     (2,999 )
Net income
    171,874       13,232       316,596       39,107  
Less: Net income attributable to noncontrolling interests
    (57,632 )     (18,453 )     (156,469 )     (18,453 )
                                 
Net income (loss) attributable to Wynn Resorts, Limited
  $ 114,242     $ (5,221 )   $ 160,127     $ 20,654  
                                 
Basic and diluted income (loss) per common share:
                               
Net income (loss) attributable to Wynn Resorts, Limited:
                               
Basic
  $ 0.93     $ (0.04 )   $ 1.30     $ 0.17  
Diluted
  $ 0.91     $ (0.04 )   $ 1.29     $ 0.17  
Weighted average common shares outstanding:
                               
Basic
    123,436       122,301       122,787       119,840  
Diluted
    124,899       122,301       123,939       120,185  
Dividends declared per common share
  $ 8.00     $ 4.00     $ 8.50     $ 4.00  


 
4

 
 
WYNN RESORTS, LIMITED AND SUBSIDIARIES
RECONCILIATION OF NET INCOME (LOSS) ATTRIBUTABLE TO WYNN RESORTS, LIMITED
TO ADJUSTED NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED
(amounts in thousands)
(unaudited)


   
Three Months Ended
December 31,
   
Year Ended
December 31,
 
   
2010
   
2009
   
2010
   
2009
 
                         
Net income (loss) attributable to Wynn Resorts, Limited
  $ 114,242     $ (5,221 )   $ 160,127     $ 20,654  
Pre-opening costs
    425       1,448       9,496       1,817  
(Gain) loss on extinguishment of debt/exchange offer
    623       3,779       67,990       (18,734 )
(Increase) decrease in swap fair value
    (4,749 )     1,270       880       2,258  
Property charges and other
    2,845       17,186       25,219       28,458  
Adjustment for taxes on above
    -       (7,486 )     -       (2,113 )
Adjustment for noncontrolling interest
    276       (636 )     (2,689 )     (636 )
Adjusted net income attributable to Wynn Resorts, Limited(2)
  $ 113,662     $ 10,340     $ 261,023     $ 31,704  
                                 
Adjusted net income attributable to Wynn Resorts, Limited per diluted share
  $ 0.91     $ 0.08     $ 2.11     $ 0.26  
 

 
5

 


WYNN RESORTS, LIMITED AND SUBSIDIARIES
RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA
AND ADJUSTED PROPERTY EBITDA TO NET INCOME (LOSS) ATTRIBUTABLE TO WYNN RESORTS, LIMITED
(amounts in thousands)
(unaudited)

   
Three Months Ended December 31, 2010
 
   
Wynn Las
Vegas
   
Wynn
Macau, Ltd.
   
Corporate and
Other
   
Total
 
Operating income (loss)
  $ (13,412 )   $ 214,515     $ 29,206     $ 230,309  
                                 
Pre-opening costs
    425       -       -       425  
Depreciation and amortization
    64,466       35,237       596       100,299  
Property charges and other
    729       2,116       -       2,845  
Management and royalty fees
    4,878       36,142       (41,020 )     -  
Corporate expense and other
    8,686       7,347       8,646       24,679  
Stock-based compensation
    2,478       1,484       2,485       6,447  
Equity in income from unconsolidated affiliates
    96       -       87       183  
                                 
Adjusted Property EBITDA (1)
  $ 68,346     $ 296,841     $ -     $ 365,187  

   
Three Months Ended December 31, 2009
 
   
Wynn Las
Vegas
   
Wynn
Macau, Ltd.
   
Corporate and
Other
   
Total
 
Operating income (loss)
  $ (56,664 )   $ 89,403     $ 12,778     $ 45,517  
                                 
Pre-opening costs
    346       1,102       -       1,448  
Depreciation and amortization
    80,079       23,611       751       104,441  
Property charges and other
    17,015       169       2       17,186  
Management and royalty fees
    4,563       20,279       (24,842 )     -  
Corporate expense and other
    8,076       6,265       7,993       22,334  
Stock-based compensation
    1,298       1,268       3,073       5,639  
Equity in income/(loss) from unconsolidated affiliates
    (48 )     -       245       197  
                                 
Adjusted Property EBITDA (1)
  $ 54,665     $ 142,097     $ -     $ 196,762  

   
Three Months Ended
December 31,
 
   
2010
   
2009
 
Adjusted Property EBITDA (1)
  $ 365,187     $ 196,762  
                 
Pre-opening costs
    (425 )     (1,448 )
Depreciation and amortization
    (100,299 )     (104,441 )
Property charges and other
    (2,845 )     (17,186 )
Corporate expenses and other
    (24,679 )     (22,334 )
Stock-based compensation
    (6,447 )     (5,639 )
Interest income
    686       495  
Interest expense, net of capitalized interest
    (59,663 )     (50,524 )
Increase (decrease) in swap fair value
    4,749       (1,270 )
Loss on extinguishment of debt
    (623 )     (3,779 )
Other
    671       (17 )
(Provision) benefit for income taxes
    (4,438 )     22,613  
Net income
    171,874       13,232  
Less: Net income attributable to noncontrolling interests
    (57,632 )     (18,453 )
Net income (loss) attributable to Wynn Resorts, Limited
  $ 114,242     $ (5,221 )



 
6

 


WYNN RESORTS, LIMITED AND SUBSIDIARIES
RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA
AND ADJUSTED PROPERTY EBITDA TO NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED
(amounts in thousands)
(unaudited)



   
Year Ended December 31, 2010
 
   
Wynn Las
Vegas
   
Wynn
Macau, Ltd.
   
Corporate and
Other
   
Total
 
Operating income (loss)
  $ (81,314 )   $ 604,443     $ 102,123     $ 625,252  
                                 
Pre-opening costs
    2,479       7,017       -       9,496  
Depreciation and amortization
    274,305       128,519       2,734       405,558  
Property charges and other
    19,017       6,038       164       25,219  
Management and royalty fees
    19,459       114,904       (134,363 )     -  
Corporate expense and other
    24,766       26,668       18,057       69,491  
Stock-based compensation
    11,278       5,097       10,793       27,168  
Equity in income from unconsolidated affiliates
    309       -       492       801  
                                 
Adjusted Property EBITDA(1)
  $ 270,299     $ 892,686     $ -     $ 1,162,985  


   
Year Ended December 31, 2009
 
   
Wynn Las
Vegas
   
Wynn
Macau, Ltd.
   
Corporate and
Other
   
Total
 
Operating income (loss)
  $ (144,279 )   $ 315,017     $ 64,225     $ 234,963  
                                 
Pre-opening costs
    346       1,471       -       1,817  
Depreciation and amortization
    313,759       93,794       2,994       410,547  
Property charges and other
    24,468       2,478       1,512       28,458  
Management and royalty fees
    18,434       71,538       (89,972 )     -  
Corporate expense and other
    23,394       12,760       9,756       45,910  
Stock-based compensation
    8,370       5,029       10,937       24,336  
Equity in income/(loss) from unconsolidated affiliates
    (427 )     -       548       121  
                                 
Adjusted Property EBITDA(1)
  $ 244,065     $ 502,087     $ -     $ 746,152  


   
Year Ended
December 31,
 
   
2010
   
2009
 
Adjusted Property EBITDA (1)
  $ 1,162,985     $ 746,152  
                 
Pre-opening costs
    (9,496 )     (1,817 )
Depreciation and amortization
    (405,558 )     (410,547 )
Property charges and other
    (25,219 )     (28,458 )
Corporate expense and other
    (69,491 )     (45,910 )
Stock-based compensation
    (27,168 )     (24,336 )
Interest income
    2,498       1,740  
Interest expense, net of capitalized interest
    (222,863 )     (211,385 )
Decrease in swap fair value
    (880 )     (2,258 )
Gain (loss) on extinguishment of debt
    (67,990 )     18,734  
Other
    225       191  
Provision for income taxes
    (20,447 )     (2,999 )
Net income
    316,596       39,107  
Less: Net income attributable to noncontrolling interests
    (156,469 )     (18,453 )
Net income attributable to Wynn Resorts, Limited
  $ 160,127     $ 20,654  


 
7

 

WYNN RESORTS, LIMITED AND SUBSIDIARIES
SUPPLEMENTAL DATA SCHEDULE


   
Three Months Ended
   
Twelve Months Ended
 
   
December31, 2010
   
December31, 2009
   
December31, 2010
   
December31, 2009
 
Room Statistics for Las Vegas operations:
                       
Occupancy %
    81.8%       81.0%       88.0%       85.2%  
Average Daily Rate (ADR)1
  $ 235     $ 219     $ 210     $ 217  
Revenue per available room (REVPAR)2
  $ 192     $ 178     $ 185     $ 185  
                                 
Other information for Las Vegas operations:
                               
Table games win per unit per day3
  $ 6,585     $ 5,188     $ 5,846     $ 5,099  
Table Win %
    22.5%       18.7%       22.2%       20.2%  
Slot machine win per unit per day4
  $ 179     $ 165     $ 164     $ 169  
Average number of table games
    210       215       224       226  
Average number of slot machines
    2,585       2,742       2,649       2,767  
                                 
Room Statistics for Macau:
                               
Occupancy %
    92.3%       90.6%       87.8%       87.5%  
Average Daily Rate (ADR)1
  $ 303     $ 271     $ 291     $ 266  
Revenue per available room (REVPAR)2
  $ 280     $ 246     $ 256     $ 233  
                                 
Other information for Macau:
                               
Table games win per unit per day3
  $ 24,769     $ 16,379     $ 20,563     $ 14,846  
Slot machine win per unit per day4
  $ 608     $ 353     $ 513     $ 386  
Average number of table games
    459       383       439       371  
Average number of slot machines
    1,127       1,190       1,167       1,195  
 
 
(1) ADR is Average Daily Rate and is calculated by dividing total room revenue (less service charges, if any) by total rooms occupied.
 
(2) REVPAR is Revenue per Available Room and is calculated by dividing total room revenue (less service charges, if any) by total rooms available.
 
(3) Table games win per unit per day is shown before discounts and commissions.
 
(4) Slot machine win per unit per day calculated as gross slot win minus progressive accruals and free play.

SOURCE:
Wynn Resorts, Limited
CONTACT:
Samanta Stewart, 702-770-7555
investorrelations@wynnresorts.com

8


-----END PRIVACY-ENHANCED MESSAGE-----