Wynn Resorts, Limited Reports Third Quarter 2014 Results
                                                      Wynn Resorts, Limited                                 46 minutes ago                                               
  LAS VEGAS--(BUSINESS WIRE)-- 
   Wynn Resorts, Limited ( WYNN) today reported financial results  for the third quarter ended September 30, 2014.  
   Net revenues for the third quarter of 2014 were $1,370.0 million,  compared to $1,390.1 million in the third quarter of 2013. The decline  was the result of a 5.6% net revenue decrease from our Macau Operations,  partially offset by a 9.0% increase in net revenues from our Las Vegas  Operations. Adjusted property EBITDA (1) was $458.8 million for the  third quarter of 2014, a 5.3% increase from $435.6 million in the third  quarter of 2013.  
   On a US GAAP basis, net income attributable to Wynn Resorts for the  third quarter of 2014 was $191.4 million, or $1.88 per diluted share,  compared to net income attributable to Wynn Resorts of $182.0 million,  or $1.79 per diluted share, in the third quarter of 2013.  
   Adjusted net income attributable to Wynn Resorts, Limited (2) in the  third quarter of 2014 was $199.2 million, or $1.95 per diluted share  (adjusted EPS), compared to an adjusted net income attributable to Wynn  Resorts of $187.0 million, or $1.84 per diluted share, in the third  quarter of 2013.  
   Wynn Resorts also announced today that the Company has approved a new  quarterly cash dividend of $1.50 per common share, a 20% increase from  its previous regular dividend. The Company has also approved an  additional cash dividend of $1.00 per share. The total dividend of $2.50  per share will be payable on November 25, 2014, to stockholders of  record on November 12, 2014.  
  Macau Operations  
   In the third quarter of 2014, net revenues were $942.3 million, a 5.6%  decrease from the $997.6 million generated in the third quarter of 2013.  Adjusted property EBITDA in the third quarter of 2014 was $325.5  million, down 1.1% from $329.1 million in the third quarter of 2013.  
   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 $25.1 billion for the third  quarter of 2014, a 17.4% decrease from $30.3 billion in the third  quarter of 2013. VIP table games win as a percentage of turnover  (calculated before commissions) for the quarter was 2.78%, within the  expected range of 2.7% to 3.0% and below the 3.04% experienced in the  third quarter of 2013.  
   Table games win in the mass market segment increased by 36.4% to $327.2  million in the third quarter of 2014. Mass market table games win per  unit per day increased by 38.0% to $17,759 from $12,872 in the third  quarter of 2013. Drop in the mass market segment was $641.2 million in  the third quarter of 2014, up 1.7% from the 2013 third quarter, while  the segment’s win percentage of 51.0% compares to 38.0% in last year’s  third quarter and sequentially to 45.6% in the second quarter of 2014.  Customers purchase mass market gaming chips at either the gaming tables  or the casino cage. Chips purchased at the casino cage are excluded from  table games drop and will increase the expected win percentage. With the  increased purchases at the casino cage, we believe the relevant  indicator of volumes in the mass market segment should be actual table  games win rather than win percentage.  
   Slot machine handle of $1.4 billion for the third quarter of 2014 was  23.2% above the prior-year quarter, and slot win increased 31.9%  compared to the prior-year period. Win per unit per day was 97.1% higher  at $1,358, compared to $689 in the third quarter of 2013, due in part to  a reduction in the number of units on the casino floor.  
   For the third quarter of 2014, we achieved an average daily rate (ADR)  of $327, 5.5% above the $310 reported in the 2013 third quarter.  Occupancy at Wynn Macau of 98.5% compares to 95.8% in the prior-year  period, and revenue per available room (REVPAR) rose 8.4% to $322 in the  2014 quarter from $297 in last year’s third quarter. Non-casino  revenues, before promotional allowances, increased 1.4% during the  quarter to $99.1 million.  
  Wynn Palace Project in Macau  
   The Company is currently constructing Wynn Palace, a fully integrated  resort containing a 1,700-room hotel, performance lake, meeting space,  casino, spa, retail offerings, and food and beverage outlets in the  Cotai area of Macau. In July 2013, we signed a $2.6 billion guaranteed  maximum price (GMP) contract for the project’s construction. The total  project budget, including construction costs, capitalized interest,  pre-opening expenses, land costs and financing fees, is approximately  $4.1 billion. We expect to open our resort on Cotai in the first half of  2016.  
   During the third quarter of 2014, we invested approximately $301.1  million in our Cotai project, taking the total investment to date to  $1.4 billion.  
  Las Vegas Operations  
   For the quarter ended September 30, 2014, net revenues were $427.8  million, a 9.0% increase from $392.5 million in the third quarter of  2013. Adjusted property EBITDA rose 25.1% to $133.3 million, up from  $106.5 million generated in the comparable period in 2013.  
   Net casino revenues in the third quarter of 2014 were $178.6 million, a  10.5% increase from the third quarter of 2013. Table games drop of  $640.9 million was down 5.2% from $676.3 million in the 2013 quarter.  Table games win percentage was 25.7%, above both the property’s expected  range of 21% to 24% and the 22.6% reported in the 2013 quarter. Slot  machine handle of $788.1 million was 7.4% above the $733.5 million in  the comparable period of 2013, and net slot win was up 3.5%.  
   Room revenues were up 7.2% to $102.5 million during the quarter, versus  $95.7 million in the third quarter of 2013. ADR increased 6.8% to $267  from $250, and occupancy improved to 89.3% from 87.9% in the third  quarter of 2013. REVPAR was $238 in the 2014 third quarter, 8.2% above  the $220 reported in the prior-year quarter.  
   Food and beverage revenues in the third quarter of 2014 were $136.4  million, up 5.8% from the 2013 third quarter. Entertainment, retail and  other revenues improved 1.8% from last year’s quarter to $59.1 million.  
  Balance Sheet and Other  
   Our total cash and investment securities balance at September 30, 2014  was $3.1 billion. Total debt outstanding at the end of the quarter was  $7.3 billion, including $3.0 billion of Wynn Las Vegas debt, $2.4  billion of Wynn Macau debt and $1.9 billion at the parent company.  
   Additionally, on September 17, 2014, the Massachusetts Gaming Commission  designated the Company the award winner of the Greater Boston (Region A)  gaming license. This license is reliant on the outcome of a ballot vote  on November 4, 2014, to uphold the state's expanded gaming law.  
  Conference Call Information  
   The Company will hold a conference call to discuss its results on  October 28, 2014 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.  
  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, our  dependence on existing management, results of regulatory or enforcement  actions and probity investigations, pending or future legal proceedings,  uncertainties over the development and success of new gaming and resort  properties, adverse tourism trends, general global macroeconomic  conditions, changes in gaming laws or regulations, volatility and  weakness in world-wide credit and financial markets, and our substantial  indebtedness and leverage. 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,  2013 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 or revise 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, intercompany golf course and water rights  leases, 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’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  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,  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.  
   (2) "Adjusted net income attributable to Wynn Resorts, Limited" is net  income before pre-opening costs, property charges and other, and certain  other non-operating income and expenses. Adjusted net income  attributable to Wynn Resorts, Limited and adjusted net income per share  attributable to Wynn Resorts, Limited (“adjusted EPS”) are presented as  supplemental disclosures 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  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, Limited and adjusted net income  attributable to Wynn Resorts, Limited per 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,  and (ii) operating income to adjusted property EBITDA and adjusted  property EBITDA to net income attributable to Wynn Resorts, Limited.  
 
  |      |  |      |      |  |  WYNN RESORTS, LIMITED AND SUBSIDIARIES  
 
  |  CONDENSED CONSOLIDATED STATEMENTS OF INCOME  
 
  |  (in thousands, except per share data)  
 
  |  (unaudited)  
 
  |   |  |  |  |  |      |   |  | Three Months Ended September 30,  
 
  |  |  | Nine Months Ended September 30,   |   |  | 2014   |      | 2013   |  |  | 2014   |      |      | 2013   |  |  Operating revenues:   |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  Casino   |  |  $   |  1,071,829   |  |  |  $   |  1,105,595   |  |  |  |  $   |  3,389,557   |  |  |  $   |  3,228,246   |  |  |  Rooms   |  |  135,734   |  |  |  123,078   |  |  |  |  413,565   |  |  |  372,931   |  |  |  Food and beverage   |  |  160,531   |  |  |  152,218   |  |  |  |  476,676   |  |  |  461,474   |  |  |  Entertainment, retail and other   |  |  100,916   |      |  |  105,144   |      |  |  |  306,411   |      |  |  309,738   |      |  |  Gross revenues   |  |  1,469,010   |  |  |  1,486,035   |  |  |  |  4,586,209   |  |  |  4,372,389   |  |  |  Less: promotional allowances   |  |  (99,000   |  )   |  |  (95,923   |  )   |  |  |  (290,523   |  )   |  |  (271,350   |  )   |  |  Net revenues   |  |  1,370,010   |      |  |  1,390,112   |      |  |  |  4,295,686   |      |  |  4,101,039   |      |  |  Operating costs and expenses:   |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  Casino   |  |  647,460   |  |  |  699,897   |  |  |  |  2,112,430   |  |  |  2,062,507   |  |  |  Rooms   |  |  39,235   |  |  |  33,646   |  |  |  |  112,239   |  |  |  101,020   |  |  |  Food and beverage   |  |  91,214   |  |  |  84,118   |  |  |  |  266,853   |  |  |  253,458   |  |  |  Entertainment, retail and other   |  |  40,612   |  |  |  45,478   |  |  |  |  125,025   |  |  |  128,760   |  |  |  General and administrative   |  |  126,834   |  |  |  105,026   |  |  |  |  366,631   |  |  |  332,316   |  |  |  Provision (benefit) for doubtful accounts   |  |  4,695   |  |  |  11,325   |  |  |  |  (743   |  )   |  |  7,104   |  |  |  Pre-opening costs   |  |  6,718   |  |  |  706   |  |  |  |  14,792   |  |  |  1,592   |  |  |  Depreciation and amortization   |  |  79,027   |  |  |  93,325   |  |  |  |  234,037   |  |  |  279,061   |  |  |  Property charges and other   |  |  1,640   |      |  |  2,613   |      |  |  |  13,674   |      |  |  13,571   |      |  |  Total operating costs and expenses   |  |  1,037,435   |      |  |  1,076,134   |      |  |  |  3,244,938   |      |  |  3,179,389   |      |  |  Operating income   |  |  332,575   |      |  |  313,978   |      |  |  |  1,050,748   |      |  |  921,650   |      |  |  Other income (expense):   |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  Interest income   |  |  5,814   |  |  |  3,215   |  |  |  |  16,072   |  |  |  11,595   |  |  |  Interest expense, net of capitalized interest   |  |  (79,048   |  )   |  |  (73,549   |  )   |  |  |  (236,069   |  )   |  |  (222,690   |  )   |  |  Increase (decrease) in swap fair value   |  |  2,360   |  |  |  (3,525   |  )   |  |  |  (1,451   |  )   |  |  13,131   |  |  |  Loss on extinguishment of debt   |  |  (3,573   |  )   |  | —   |  |  |  | (7,356   |  )   |  |  (26,578   |  )   |  |  Equity in income from unconsolidated affiliates   |  |  567   |  |  |  288   |  |  |  |  1,173   |  |  |  879   |  |  |  Other   |  |  (801   |  )   |  |  1,123   |      |  |  |  (405   |  )   |  |  4,385   |      |  |  Other income (expense), net   |  |  (74,681   |  )   |  |  (72,448   |  )   |  |  |  (228,036   |  )   |  |  (219,278   |  )   |  |  Income before income taxes   |  |  257,894   |  |  |  241,530   |  |  |  |  822,712   |  |  |  702,372   |  |  |  (Provision) benefit for income taxes   |  |  (4,888   |  )   |  |  7,281   |      |  |  |  (8,261   |  )   |  |  11,299   |      |  |  Net income   |  |  253,006   |  |  |  248,811   |  |  |  |  814,451   |  |  |  713,671   |  |  |  Less: net income attributable to noncontrolling interest   |  |  (61,600   |  )   |  |  (66,791   |  )   |  |  |  (192,243   |  )   |  |  (198,903   |  )   |  |  Net income attributable to Wynn Resorts, Limited   |  |  $   |  191,406   |      |  |  $   |  182,020   |      |  |  |  $   |  622,208   |      |  |  $   |  514,768   |      |  |  Basic and diluted income per common share:   |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  Net income attributable to Wynn Resorts, Limited:   |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  Basic   |  |  $   |  1.90   |  |  |  $   |  1.81   |  |  |  |  $   |  6.17   |  |  |  $   |  5.12   |  |  |  Diluted   |  |  $   |  1.88   |  |  |  $   |  1.79   |  |  |  |  $   |  6.10   |  |  |  $   |  5.07   |  |  |  Weighted average common shares outstanding:   |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  Basic   |  |  100,959   |  |  |  100,685   |  |  |  |  100,899   |  |  |  100,470   |  |  |  Diluted   |  |  101,999   |  |  |  101,547   |  |  |  |  101,986   |  |  |  101,526   |  |  |  Dividends declared per common share:   |  |  $   |  1.25   |  |  |  $   |  1.00   |  |  |  |  $   |  3.75   |  |  |  $   |  3.00   |  |   |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |      |  
  |      |  |      |      |  |  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 September 30,  
 
  |  |  | Nine Months Ended September 30,   |   |  | 2014   |      | 2013   |  |  | 2014   |      | 2013   |  |  Net income attributable to Wynn Resorts, Limited   |  |  $   |  191,406   |  |  |  $   |  182,020   |  |  |  |  $   |  622,208   |  |  |  $   |  514,768   |  |   Pre-opening costs  
 
  |  |  6,718   |  |  |  706   |  |  |  |  14,792   |  |  |  1,592   |  |  |  Loss on extinguishment of debt   |  |  3,573   |  |  | —   |  |  |  | 7,356   |  |  |  26,578   |  |  |  (Increase) decrease in swap fair value   |  |  (2,360   |  )   |  |  3,525   |  |  |  |  1,451   |  |  |  (13,131   |  )   |  |  Property charges and other   |  |  1,640   |  |  |  2,613   |  |  |  |  13,674   |  |  |  13,571   |  |  |  Adjustment for noncontrolling interest   |  |  (1,796   |  )   |  |  (1,820   |  )   |  |  |  (8,474   |  )   |  |  2,227   |      |  |  Adjusted net income attributable to Wynn Resorts, Limited (2)   |  |  $   |  199,181   |      |  |  $   |  187,044   |      |  |  |  $   |  651,007   |      |  |  $   |  545,605   |      |  |  Adjusted net income attributable to Wynn Resorts, Limited per  diluted share   |  |  $   |  1.95   |      |  |  $   |  1.84   |      |  |  |  $   |  6.38   |      |  |  $   |  5.37   |      |   |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |      |  
  |      |  |  WYNN RESORTS, LIMITED AND SUBSIDIARIES  
 
  |  RECONCILIATION OF OPERATING INCOME TO ADJUSTED PROPERTY EBITDA  
 
  |  AND ADJUSTED PROPERTY EBITDA TO NET INCOME ATTRIBUTABLE TO WYNN  RESORTS, LIMITED  
 
  |  (in thousands)  
 
  |  (unaudited)  
 
  |   |  |      |   |  | Three Months Ended September 30, 2014   |   |  | Macau Operations  
 
  |      | Las Vegas Operations  
 
  |      | Corporate and Other  
 
  |      | Total  
 
  |  |  Operating income   |  |  $   |  234,928   |  |  |  $   |  69,932   |  |  |  $   |  27,715   |  |  |  $   |  332,575   |  |  |  Pre-opening costs   |  |  6,718   |  |  | —   |  |  |  —   |  |  | 6,718   |  |  |  Depreciation and amortization   |  |  32,348   |  |  |  45,148   |  |  |  1,531   |  |  |  79,027   |  |  |  Property charges and other   |  |  2,097   |  |  |  (457   |  )   |  | —   |  |  | 1,640   |  |  |  Management and royalty fees   |  |  36,088   |  |  |  6,424   |  |  |  (42,512   |  )   |  | —   |  |  | Corporate expenses and other   |  |  9,404   |  |  |  11,189   |  |  |  7,290   |  |  |  27,883   |  |  |  Stock-based compensation   |  |  3,946   |  |  |  838   |  |  |  5,585   |  |  |  10,369   |  |  |  Equity in income from unconsolidated affiliates   |  | —   |     |  | 176   |      |  |  391   |      |  |  567   |      |  |  Adjusted Property EBITDA(1)   |  |  $   |  325,529   |      |  |  $   |  133,250   |      |  |  $   | —   |     |  |  $   | 458,779   |      |   |  |  |  |  |  |  |  |  |  |  |  |      |   |  | Three Months Ended September 30, 2013   |   |  | Macau Operations  
 
  |  | Las Vegas Operations  
 
  |  | Corporate and Other  
 
  |  | Total   |  |  Operating income   |  |  $   |  249,146   |  |  |  $   |  29,099   |  |  |  $   |  35,733   |  |  |  $   |  313,978   |  |  |  Pre-opening costs   |  |  706   |  |  | —   |  |  |  —   |  |  | 706   |  |  |  Depreciation and amortization   |  |  30,012   |  |  |  61,720   |  |  |  1,593   |  |  |  93,325   |  |  |  Property charges and other   |  |  2,337   |  |  |  276   |  |  | —   |  |  | 2,613   |  |  |  Management and royalty fees   |  |  39,602   |  |  |  5,892   |  |  |  (45,494   |  )   |  | —   |  |  | Corporate expenses and other   |  |  6,188   |  |  |  7,343   |  |  |  5,976   |  |  |  19,507   |  |  |  Stock-based compensation   |  |  1,115   |  |  |  2,149   |  |  |  1,940   |  |  |  5,204   |  |  |  Equity in income from unconsolidated affiliates   |  | —   |     |  | 36   |      |  |  252   |      |  |  288   |      |  |  Adjusted Property EBITDA(1)   |  |  $   |  329,106   |      |  |  $   |  106,515   |      |  |  $   | —   |     |  |  $   | 435,621   |      |   |  |  |  |  |  |  |  |  |  |  |  |      |   |  |  |  |  |  |  |  | Three months ended September 30,   |   |  |  |  |  |  |  |  | 2014   |  | 2013   |  |  Adjusted Property EBITDA(1)   |  |  |  |  |  |  |  |  $   |  458,779   |  |  |  $   |  435,621   |  |  |  Pre-opening costs   |  |  |  |  |  |  |  |  (6,718   |  )   |  |  (706   |  )   |  |  Depreciation and amortization   |  |  |  |  |  |  |  |  (79,027   |  )   |  |  (93,325   |  )   |  |  Property charges and other   |  |  |  |  |  |  |  |  (1,640   |  )   |  |  (2,613   |  )   |  |  Corporate expenses and other   |  |  |  |  |  |  |  |  (27,883   |  )   |  |  (19,507   |  )   |  |  Stock-based compensation   |  |  |  |  |  |  |  |  (10,369   |  )   |  |  (5,204   |  )   |  |  Interest income   |  |  |  |  |  |  |  |  5,814   |  |  |  3,215   |  |  |  Interest expense, net of capitalized interest   |  |  |  |  |  |  |  |  (79,048   |  )   |  |  (73,549   |  )   |  |  Increase (decrease) in swap fair value   |  |  |  |  |  |  |  |  2,360   |  |  |  (3,525   |  )   |  |  Loss on extinguishment of debt   |  |  |  |  |  |  |  |  (3,573   |  )   |  | —   |  |  | Other   |  |  |  |  |  |  |  |  (801   |  )   |  |  1,123   |  |  |  (Provision) benefit for income taxes   |  |  |  |  |  |  |  |  (4,888   |  )   |  |  7,281   |      |  |  Net income   |  |  |  |  |  |  |  |  253,006   |  |  |  248,811   |  |  |  Less: Net income attributable to noncontrolling interest   |  |  |  |  |  |  |  |  (61,600   |  )   |  |  (66,791   |  )   |  |  Net income attributable to Wynn Resorts, Limited   |  |  |  |  |  |  |  |  $   |  191,406   |      |  |  $   |  182,020   |      |   |  |  |  |  |  |  |  |  |  |  |  |  |  |      |  
  |      |  |  WYNN RESORTS, LIMITED AND SUBSIDIARIES  
 
  |  RECONCILIATION OF OPERATING INCOME TO ADJUSTED PROPERTY EBITDA  
 
  |  AND ADJUSTED PROPERTY EBITDA TO NET INCOME ATTRIBUTABLE TO WYNN  RESORTS, LIMITED  
 
  |  (in thousands)  
 
  |  (unaudited)  
 
  |   |  |      |   |  | Nine Months Ended September 30, 2014  
 
  |   |  | Macau Operations  
 
  |      | Las Vegas Operations  
 
  |      | Corporate and Other  
 
  |      | Total   |  |  Operating income   |  |  $   |  737,568   |  |  |  $   |  218,870   |  |  |  $   |  94,310   |  |  |  $   |  1,050,748   |  |  |  Pre-opening costs   |  |  14,792   |  |  | —   |  |  |  —   |  |  | 14,792   |  |  |  Depreciation and amortization   |  |  95,614   |  |  |  133,864   |  |  |  4,559   |  |  |  234,037   |  |  |  Property charges and other   |  |  14,310   |  |  |  (636   |  )   |  | —   |  |  | 13,674   |  |  |  Management and royalty fees   |  |  118,463   |  |  |  18,920   |  |  |  (137,383   |  )   |  | —   |  |  | Corporate expenses and other   |  |  29,271   |  |  |  29,759   |  |  |  24,652   |  |  |  83,682   |  |  |  Stock-based compensation   |  |  6,840   |  |  |  2,773   |  |  |  13,101   |  |  |  22,714   |  |  |  Equity in income from unconsolidated affiliates   |  | —   |     |  | 412   |      |  |  761   |      |  |  1,173   |      |  |  Adjusted Property EBITDA(1)   |  |  $   |  1,016,858   |      |  |  $   |  403,962   |      |  |  $   | —   |     |  |  $   | 1,420,820   |      |   |  |  |  |  |  |  |  |  |  |  |  |      |   |  | Nine Months Ended September 30, 2013   |   |  | Macau Operations  
 
  |  | Las Vegas Operations  
 
  |  | Corporate and Other  
 
  |  | Total   |  |  Operating income   |  |  $   |  716,908   |  |  |  $   |  119,069   |  |  |  $   |  85,673   |  |  |  $   |  921,650   |  |  |  Pre-opening costs   |  |  1,592   |  |  | —   |  |  |  —   |  |  | 1,592   |  |  |  Depreciation and amortization   |  |  88,835   |  |  |  185,425   |  |  |  4,801   |  |  |  279,061   |  |  |  Property charges and other   |  |  3,503   |  |  |  10,095   |  |  |  (27   |  )   |  |  13,571   |  |  |  Management and royalty fees   |  |  116,478   |  |  |  17,720   |  |  |  (134,198   |  )   |  | —   |  |  | Corporate expenses and other   |  |  19,334   |  |  |  23,373   |  |  |  17,902   |  |  |  60,609   |  |  |  Stock-based compensation   |  |  3,255   |  |  |  6,629   |  |  |  25,188   |  |  |  35,072   |  |  |  Equity in income from unconsolidated affiliates   |  | —   |     |  | 218   |      |  |  661   |      |  |  879   |      |  |  Adjusted Property EBITDA(1)   |  |  $   |  949,905   |      |  |  $   |  362,529   |      |  |  $   | —   |     |  |  $   | 1,312,434   |      |   |  |  |  |  |  |  |  |  |  |  |  |      |   |  |  |  |  |  |  |  | Nine months ended September 30,   |   |  |  |  |  |  |  |  | 2014   |  | 2013   |  |  Adjusted Property EBITDA(1)   |  |  |  |  |  |  |  |  $   |  1,420,820   |  |  |  $   |  1,312,434   |  |  |  Pre-opening costs   |  |  |  |  |  |  |  |  (14,792   |  )   |  |  (1,592   |  )   |  |  Depreciation and amortization   |  |  |  |  |  |  |  |  (234,037   |  )   |  |  (279,061   |  )   |  |  Property charges and other   |  |  |  |  |  |  |  |  (13,674   |  )   |  |  (13,571   |  )   |  |  Corporate expenses and other   |  |  |  |  |  |  |  |  (83,682   |  )   |  |  (60,609   |  )   |  |  Stock-based compensation   |  |  |  |  |  |  |  |  (22,714   |  )   |  |  (35,072   |  )   |  |  Interest income   |  |  |  |  |  |  |  |  16,072   |  |  |  11,595   |  |  |  Interest expense, net of capitalized interest   |  |  |  |  |  |  |  |  (236,069   |  )   |  |  (222,690   |  )   |  |  (Decrease) increase in swap fair value   |  |  |  |  |  |  |  |  (1,451   |  )   |  |  13,131   |  |  |  Loss on extinguishment of debt   |  |  |  |  |  |  |  |  (7,356   |  )   |  |  (26,578   |  )   |  |  Other   |  |  |  |  |  |  |  |  (405   |  )   |  |  4,385   |  |  |  (Provision) benefit for income taxes   |  |  |  |  |  |  |  |  (8,261   |  )   |  |  11,299   |      |  |  Net income   |  |  |  |  |  |  |  |  814,451   |  |  |  713,671   |  |  |  Less: Net income attributable to noncontrolling interest   |  |  |  |  |  |  |  |  (192,243   |  )   |  |  (198,903   |  )   |  |  Net income attributable to Wynn Resorts, Limited   |  |  |  |  |  |  |  |  $   |  622,208   |      |  |  $   |  514,768   |      |   |  |  |  |  |  |  |  |  |  |  |  |  |  |      |  
  |      |  |      |      |  |  WYNN RESORTS, LIMITED AND SUBSIDIARIES  
 
  |  SUPPLEMENTAL DATA SCHEDULE  
 
  |   |  |  |  |  |      |   |  | Three Months Ended September 30,  
 
  |  |  | Nine Months Ended September 30,   |   |  | 2014   |      | 2013   |  |  | 2014   |      | 2013   |  |  Room statistics for Macau operations:   |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  Occupancy   |  |  98.5   |  %   |  |  95.8   |  %   |  |  |  98.3   |  %   |  |  95.0   |  %   |  |  Average daily rate (ADR)(a)   |  |  $   |  327   |  |  |  $   |  310   |  |  |  |  $   |  333   |  |  |  $   |  313   |  |  |  Revenue per available room (REVPAR)(b)   |  |  $   |  322   |  |  |  $   |  297   |  |  |  |  $   |  327   |  |  |  $   |  297   |  |  |  Other information for Macau operations:   |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  Table games win per unit per day(c)   |  |  $   |  24,696   |  |  |  $   |  25,927   |  |  |  |  $   |  26,825   |  |  |  $   |  25,351   |  |  |  Slot machine win per unit per day(d)   |  |  $   |  1,358   |  |  |  $   |  689   |  |  |  |  $   |  1,120   |  |  |  $   |  742   |  |  |  Average number of table games   |  |  451   |  |  |  487   |  |  |  |  466   |  |  |  490   |  |  |  Average number of slot machines   |  |  588   |  |  |  879   |  |  |  |  684   |  |  |  864   |  |  |  Room statistics for Las Vegas operations:   |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  Occupancy   |  |  89.3   |  %   |  |  87.9   |  %   |  |  |  88.5   |  %   |  |  85.9   |  %   |  |  Average daily rate (ADR)(a)   |  |  $   |  267   |  |  |  $   |  250   |  |  |  |  $   |  275   |  |  |  $   |  259   |  |  |  Revenue per available room (REVPAR)(b)   |  |  $   |  238   |  |  |  $   |  220   |  |  |  |  $   |  243   |  |  |  $   |  222   |  |  |  Other information for Las Vegas operations:   |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  Table games win per unit per day(c)   |  |  $   |  7,619   |  |  |  $   |  7,031   |  |  |  |  $   |  7,396   |  |  |  $   |  7,027   |  |  |  Table games win %   |  |  25.7   |  %   |  |  22.6   |  %   |  |  |  24.5   |  %   |  |  23.7   |  %   |  |  Slot machine win per unit per day(d)   |  |  $   |  277   |  |  |  $   |  258   |  |  |  |  $   |  275   |  |  |  $   |  234   |  |  |  Average number of table games   |  |  235   |  |  |  236   |  |  |  |  233   |  |  |  234   |  |  |  Average number of slot machines   |  |  1,864   |  |  |  1,935   |  |  |  |  1,855   |  |  |  2,082   |  |   |  |  |  |  |  |  |  |  |  |  |  |  |      |  
 |  (a)   |      |  ADR is average daily rate and is calculated by dividing total room  revenue including the retail value of promotional allowances (less  service charges, if any) by total rooms occupied including  complimentary rooms.   |  |  (b)   |  |  REVPAR is revenue per available room and is calculated by dividing  total room revenue including the retail value of promotional  allowances (less service charges, if any) by total rooms available.   |  |  (c)   |  |  Table games win per unit per day is shown before discounts and  commissions, as applicable.   |  |  (d)   |  |  Slot machine win per unit per day is calculated as gross slot win  minus progressive accruals and free play.   |  
 
     Professional ServicesFinance                     Contact:                                      Wynn Resorts, Limited Lewis Fanger, 702-770-7555 Vice President  investorrelations@wynnresorts.com[iframe id="yom-ad-darla-callframe-darla" style="display: none;"][/iframe] |