Segment Information | Segment Information The Company has identified its reportable segments based on factors such as geography, regulatory environment, the Company's organizational and management reporting structure and the information reviewed by its chief operating decision maker, the Company's Chief Executive Officer. The primary profitability measure used by the Company's CEO to review segment operating results and allocate resources is Adjusted Property EBITDAR. The Company has identified the following reportable segments: (i) Wynn Macau, representing the aggregate of Wynn Macau and Encore, an expansion at Wynn Macau, which are managed as a single integrated resort; (ii) Wynn Palace; (iii) Las Vegas Operations, representing the aggregate of Wynn Las Vegas, Encore, an expansion at Wynn Las Vegas, and the Retail Joint Venture, which are managed as a single integrated resort; and (iv) Encore Boston Harbor. For geographical reporting purposes, Wynn Macau, Wynn Palace, and Other Macau (which represents the assets of the Company's Macau holding company and other ancillary entities) have been aggregated into Macau Operations. Corporate and other is presented solely for the purpose of reconciliation and is not a reportable segment. During the twelve months ended December 31, 2024, Wynn Interactive Ltd. no longer met the requirements for a reportable segment. As a result, its assets and results of operations are presented in Corporate and other and previous period amounts have been reclassified to be consistent with the current period presentation. The following tables present the Company's segment information (in thousands): Year Ended December 31, 2024 Wynn Palace Wynn Macau Las Vegas Operations Encore Boston Harbor Corporate and Other Total Operating revenues Casino $ 1,795,604 $ 1,230,351 $ 600,088 $ 635,314 $ — $ 4,261,357 Rooms 202,936 100,631 845,660 92,831 — 1,242,058 Food and beverage 125,398 80,779 778,538 84,402 — 1,069,117 Entertainment, retail and other (1) 93,733 52,885 347,627 44,617 16,567 555,429 Total operating revenues 2,217,671 1,464,646 2,571,913 857,164 16,567 7,127,961 Cost of revenue (2) 533,331 410,810 1,549,877 422,974 17,283 Gaming taxes (3) 950,630 611,984 75,274 187,062 3,819 Adjusted Property EBITDAR (4) $ 733,710 $ 441,852 $ 946,762 $ 247,128 $ (4,535) $ 2,364,917 Other operating expenses Pre-opening 9,355 Depreciation and amortization 658,895 Property charges and other (5) 215,095 Corporate expense and other 148,236 Stock-based compensation 59,029 Triple-net operating lease expense 141,576 Total other operating expenses 1,232,186 Operating income 1,132,731 Other non-operating income and expenses Interest income 130,342 Interest expense, net of amounts capitalized (688,410) Change in derivatives fair value 42,478 Loss on debt financing transactions (2,913) Other 29,170 Total other non-operating income and expenses (489,333) Income before income taxes 643,398 Provision for income taxes (3,682) Net income 639,716 Net income attributable to noncontrolling interests (138,638) Net income attributable to Wynn Resorts, Limited $ 501,078 Year Ended December 31, 2023 Wynn Palace Wynn Macau Las Vegas Operations Encore Boston Harbor Corporate and Other Total Operating revenues Casino $ 1,471,280 $ 970,269 $ 628,185 $ 648,668 $ — $ 3,718,402 Rooms 201,783 109,308 784,385 90,195 — 1,185,671 Food and beverage 104,566 68,017 770,401 85,653 — 1,028,637 Entertainment, retail and other (1) 109,215 65,940 297,635 41,270 85,127 599,187 Total operating revenues 1,886,844 1,213,534 2,480,606 865,786 85,127 6,531,897 Cost of revenue (2) 486,909 378,178 1,458,789 418,784 106,752 Gaming taxes (3) 784,089 497,265 75,574 189,593 21,021 Adjusted Property EBITDAR (4) $ 615,846 $ 338,091 $ 946,243 $ 257,409 $ (42,646) $ 2,114,943 Other operating expenses Pre-opening 9,468 Depreciation and amortization 687,270 Impairment of goodwill and intangible assets 94,490 Property charges and other (5) 130,877 Corporate expense and other 146,430 Stock-based compensation 64,515 Triple-net operating lease expense 141,722 Total other operating expenses 1,274,772 Operating income 840,171 Other non-operating income and expenses Interest income 175,785 Interest expense, net of amounts capitalized (751,509) Change in derivatives fair value 45,098 Loss on debt financing transactions (12,683) Other (11,479) Total other non-operating income and expenses (554,788) Income before income taxes 285,383 Benefit for income taxes 496,834 Net income 782,217 Net loss attributable to noncontrolling interests (52,223) Net income attributable to Wynn Resorts, Limited $ 729,994 Year Ended December 31, 2022 Wynn Palace Wynn Macau Las Vegas Operations Encore Boston Harbor Corporate and Other Total Operating revenues Casino $ 255,886 $ 216,639 $ 535,279 $ 624,738 $ — $ 1,632,541 Rooms 40,079 25,691 651,291 85,078 — 802,138 Food and beverage 35,546 25,334 702,515 82,818 — 846,214 Entertainment, retail and other (1) 78,778 43,585 243,051 38,439 72,078 475,932 Total operating revenues 410,289 311,249 2,132,136 831,073 72,078 3,756,825 Cost of revenue (2) 365,064 319,443 1,265,818 405,413 148,233 Gaming taxes (3) 141,782 115,853 65,223 182,274 22,335 Adjusted Property EBITDAR (4) $ (96,557) $ (124,047) $ 801,095 $ 243,386 $ (98,490) $ 725,387 Other operating expenses Pre-opening 20,643 Depreciation and amortization 692,318 Gain on EBH Transactions, net (181,989) Impairment of goodwill and intangible assets 48,036 Property charges and other 65,116 Corporate expense and other 102,539 Stock-based compensation 67,627 Triple-net operating lease expense 11,773 Total other operating expenses 826,063 Operating loss (100,676) Other non-operating income and expenses Interest income 29,758 Interest expense, net of amounts capitalized (650,885) Change in derivatives fair value 15,956 Loss on debt financing transactions — Other 5,811 Total other non-operating income and expenses (599,360) Loss before income taxes (700,036) Provision for income taxes (9,332) Net loss (709,368) Net income attributable to noncontrolling interests 285,512 Net loss attributable to Wynn Resorts, Limited $ (423,856) (1) Except for Corporate and other, includes lease revenue accounted for under lease accounting guidance. For more information on leases, see Note 16, "Leases". (2) Primarily comprised of payroll, cost of goods sold, marketing, promotional, facilities, taxes and licenses (excluding gaming taxes) and other operating expenses. (3) For Las Vegas Operations, includes table and slot license fees. (4) "Adjusted Property EBITDAR" is net income (loss) before interest, income taxes, depreciation and amortization, pre-opening expenses, gain on EBH Transaction, net, 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. The Company also presents 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 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 (loss), 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. The Company has 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, the Company's calculation of Adjusted Property EBITDAR may be different from the calculation methods used by other companies and, therefore, comparability may be limited. (5) For the year ended December 31, 2024, includes $130.0 million of forfeitures pursuant to the NPA, the Company's $9.4 million contribution towards a legal settlement, $16.9 million of contract termination and other costs related to the closure of Wynn Interactive's digital sports betting and casino gaming business. Property charges and other expenses for the year ended December 31, 2024 also included $61.5 million of expensed project costs related to a discontinued development project, partially offset by a gain of $24.6 million related to the sale of certain Wynn Interactive assets. For the year ended December 31, 2023, includes $94.9 million related to the Company's decision to cease operating Wynn Interactive's online sports betting and iGaming platform in certain jurisdictions. Year Ended December 31, 2024 2023 2022 Capital expenditures Macau Operations: Wynn Palace $ 107,458 $ 66,262 $ 31,946 Wynn Macau 57,669 25,602 13,003 Total Macau Operations 165,127 91,864 44,949 Las Vegas Operations 159,789 187,150 226,386 Encore Boston Harbor 32,652 70,578 20,187 Corporate and other 62,361 93,201 8,605 Total $ 419,929 $ 442,793 $ 300,127 December 31, 2024 2023 2022 Assets Macau Operations: Wynn Palace $ 2,813,190 $ 2,936,264 $ 2,884,073 Wynn Macau 1,412,795 1,864,211 1,430,051 Other Macau 778,928 886,175 268,017 Total Macau Operations 5,004,913 5,686,650 4,582,141 Las Vegas Operations 3,157,399 3,173,247 3,168,597 Encore Boston Harbor 1,980,420 2,006,565 2,080,424 Corporate and other 2,835,231 3,129,761 3,583,938 Total $ 12,977,963 $ 13,996,223 $ 13,415,100 December 31, 2024 2023 2022 Long-lived assets Macau $ 3,095,411 $ 3,191,134 $ 3,382,284 United States 6,019,723 5,585,943 5,570,249 Total $ 9,115,134 $ 8,777,077 $ 8,952,533 |