Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with, and is qualified in its entirety by, the consolidated financial statements and the notes thereto included elsewhere in this Annual Report on Form 10-K.
Discussion of 2023 items and year-to-year comparisons between 2024 and 2023 that are not included in this Form 10-K can be found in "Management’s Discussion and Analysis of Financial Condition and Results of Operations" in Part II, Item 7 of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
Overview
We are a designer, developer, and operator of integrated resorts featuring luxury hotel rooms, high-end retail space, an array of dining and entertainment options, meeting and convention facilities, and gaming, all supported by an unparalleled focus on our guests, our people, and our community. Through our approximately 72% ownership of Wynn Macau, Limited ("WML"), our concessionaire Wynn Resorts (Macau) S.A. ("Wynn Macau SA") operates two integrated resorts in the Macau Special Administrative Region of the People's Republic of China ("Macau"), Wynn Palace and Wynn Macau (collectively, our "Macau Operations"). In Las Vegas, Nevada, we operate and, with the exception of certain retail space, own 100% of Wynn Las Vegas. We are a 50.1% owner and managing member of a joint venture that owns and leases certain retail space at Wynn Las Vegas (the "Retail Joint Venture"). We refer to Wynn Las Vegas, Encore, an expansion at Wynn Las Vegas, and the Retail Joint Venture as our Las Vegas Operations. In Everett, Massachusetts, we operate Encore Boston Harbor, an integrated resort.
The Company has a 40% equity interest in Island 3 AMI FZ-LLC ("Island 3"), an unconsolidated affiliate, which is constructing Wynn Al Marjan Island in Ras Al Khaimah, United Arab Emirates.
Key Operating Measures
Certain key operating measures specific to the gaming industry are included in our discussion of our operational performance for the periods for which the Consolidated Statements of Income are presented. These key operating measures are presented as supplemental disclosures because management and/or certain investors use these measures to better understand period-over-period fluctuations in our casino and hotel operating revenues. These key operating measures are defined below:
•Table drop in mass market for our Macau Operations is the amount of cash that is deposited in a gaming table's drop box plus cash chips purchased at the casino cage.
•Table drop for our Las Vegas Operations is the amount of cash and net markers issued that are deposited in a gaming table's drop box.
•Table drop for Encore Boston Harbor is the amount of cash and gross markers issued that are deposited in a gaming table's drop box.
•Rolling chips are non-negotiable identifiable chips that are used to track turnover for purposes of calculating incentives within our Macau Operations' VIP program.
•Turnover is the sum of all losing rolling chip wagers within our Macau Operations' VIP program.
•Table games win is the amount of table drop or turnover that is retained and recorded as casino revenues. Table games win is 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. Table games win does not include poker rake.
•Slot machine win is the amount of handle (representing the total amount wagered) that is retained by us and is recorded as casino revenues. Slot machine win is after adjustment for progressive accruals and free play, but before discounts and the allocation of casino revenues to rooms, food and beverage and other revenues for services provided to casino customers on a complimentary basis.
•Poker rake is the portion of cash wagered by patrons in our poker rooms that is retained by the casino as a service fee, after adjustment for progressive accruals, but before the allocation of casino revenues to rooms, food and beverage and other revenues for services provided to casino customers on a complimentary basis. Poker tables are not included in our measure of average number of table games.
•Average daily rate ("ADR") is calculated by dividing total room revenues, including complimentaries (less service charges, if any), by total rooms occupied.
•Revenue per available room ("REVPAR") is calculated by dividing total room revenues, including complimentaries (less service charges, if any), by total rooms available.
•Occupancy is calculated by dividing total occupied rooms, including complimentary rooms, by the total rooms available.
Below is a discussion of the methodologies used to calculate win percentages at our resorts.
In our mass market operations in Macau, customers may purchase cash chips at either the gaming tables or at the casino cage. The measurements from our VIP and mass market operations are not comparable as the measurement method used in our mass market operations tracks the initial purchase of chips at the table and at the casino cage, while the measurement method from our VIP operations tracks the sum of all losing wagers. Accordingly, the base measurement from the VIP operations is much larger than the base measurement from the mass market operations. As a result, the expected win percentage with the same amount of gaming win is lower in the VIP operations when compared to the mass market operations.
In our VIP operations in Macau, customers primarily purchase rolling chips from the casino cage and can only use them to make wagers. Winning wagers are paid in cash chips. The loss of the rolling chips in the VIP operations is recorded as turnover and provides a base for calculating VIP win percentage. It is customary in Macau to measure VIP play using this rolling chip method. We typically expect our win as a percentage of turnover from these operations to be within the range of 3.1% to 3.4%.
In Las Vegas, customers purchase chips at the gaming tables in exchange for cash and markers. Customers may then redeem markers at the gaming tables or at the casino cage. The cash and markers, net of redemptions, used to purchase chips are deposited in the gaming table's drop box. This is the base of measurement that we use for calculating win percentage. Each type of table game has its own theoretical win percentage. Our expected table games win percentage is 22% to 26%.
At Encore Boston Harbor, customers purchase chips at the gaming tables in exchange for cash and markers. Customers may then redeem markers only at the casino cage. The cash and gross markers used to purchase chips are deposited in the gaming table's drop box. This is the base of measurement that we use for calculating win percentage. Each type of table game has its own theoretical win percentage. Our expected table games win percentage is 18% to 22%.
Results of Operations
Summary annual results
The following table summarizes our financial results for the periods presented (dollars in thousands, except per share data):
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | | | |
| 2025 | | 2024 | | Increase/ (Decrease) | | Percent Change |
| Operating revenues | $ | 7,137,924 | | | $ | 7,127,961 | | | $ | 9,963 | | | 0.1 | |
| Net income attributable to Wynn Resorts, Limited | 327,334 | | | 501,078 | | | (173,744) | | | (34.7) | |
| Diluted net income per share | 3.14 | | | 4.35 | | | (1.21) | | | (27.8) | |
The decrease in net income attributable to Wynn Resorts, Limited for the year ended December 31, 2025 was primarily attributable to an increase in the provision for income taxes of $101.3 million and a decrease of $63.8 million in interest income.
Financial results for the year ended December 31, 2025 compared to the year ended December 31, 2024
Operating revenues
The following table presents our operating revenues (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | | | | |
| | 2025 | | 2024 | | Increase/ (Decrease) | | Percent Change |
| Operating revenues | | | | | | | |
| Macau Operations: | | | | | | | |
| Wynn Palace | $ | 2,307,397 | | | $ | 2,217,671 | | | $ | 89,726 | | | 4.0 | |
| Wynn Macau | 1,410,620 | | | 1,464,646 | | | (54,026) | | | (3.7) | |
| Total Macau Operations | 3,718,017 | | | 3,682,317 | | | 35,700 | | | 1.0 | |
| Las Vegas Operations | 2,573,035 | | | 2,571,913 | | | 1,122 | | | — | |
| Encore Boston Harbor | 846,872 | | | 857,164 | | | (10,292) | | | (1.2) | |
| Corporate and other | — | | | 16,567 | | | (16,567) | | | (100.0) | |
| $ | 7,137,924 | | | $ | 7,127,961 | | | $ | 9,963 | | | 0.1 | |
The following table presents our casino and non-casino operating revenues (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | | | | |
| | 2025 | | 2024 | | Increase/ (Decrease) | | Percent Change |
| Operating revenues | | | | | | | |
| Casino revenues | $ | 4,410,328 | | | $ | 4,261,357 | | | $ | 148,971 | | | 3.5 | |
| Non-casino revenues: | | | | | | | |
| Rooms | 1,141,154 | | | 1,242,058 | | | (100,904) | | | (8.1) | |
| Food and beverage | 1,037,850 | | | 1,069,117 | | | (31,267) | | | (2.9) | |
| Entertainment, retail and other | 548,592 | | | 555,429 | | | (6,837) | | | (1.2) | |
| Total non-casino revenues | 2,727,596 | | | 2,866,604 | | | (139,008) | | | (4.8) | |
| $ | 7,137,924 | | | $ | 7,127,961 | | | $ | 9,963 | | | 0.1 | |
Casino revenues for the year ended December 31, 2025 were 61.8% of operating revenues, compared to 59.8% for the year ended December 31, 2024. Non-casino revenues for the year ended December 31, 2025 were 38.2% of operating revenues, compared to 40.2% for the year ended December 31, 2024.
Casino revenues
Casino revenues increased primarily due to higher casino volumes at Wynn Palace and higher slot machine handle at our Las Vegas Operations, which was partially offset by a decrease in VIP table games win at Wynn Macau.
The table below sets forth our casino revenues and associated key operating measures (dollars in thousands, except for win per unit per day):
| | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | | | | |
| | 2025 | | 2024 | | Increase/ (Decrease) | | Percent Change |
| Macau Operations: | | | | | | | |
| Wynn Palace: | | | | | | | |
| Total casino revenues | $ | 1,936,715 | | | $ | 1,795,604 | | | $ | 141,111 | | | 7.9 | |
| VIP: | | | | | | | |
| Average number of table games | 53 | | | 57 | | | (4) | | | (7.0) | |
| VIP turnover | $ | 16,568,127 | | | $ | 12,991,235 | | | $ | 3,576,892 | | | 27.5 | |
| VIP table games win | $ | 521,979 | | | $ | 449,461 | | | $ | 72,518 | | | 16.1 | |
| VIP win as a % of turnover | 3.15 | % | | 3.46 | % | | (0.31) | | | |
| Table games win per unit per day | $ | 27,265 | | | $ | 21,495 | | | $ | 5,770 | | | 26.8 | |
| Mass market: | | | | | | | |
| Average number of table games | 246 | | | 245 | | | 1 | | | 0.4 | |
| Table drop | $ | 7,665,410 | | | $ | 6,893,092 | | | $ | 772,318 | | | 11.2 | |
| Table games win | $ | 1,748,290 | | | $ | 1,686,503 | | | $ | 61,787 | | | 3.7 | |
| Table games win % | 22.8 | % | | 24.5 | % | | (1.7) | | | |
| Table games win per unit per day | $ | 19,510 | | | $ | 18,770 | | | $ | 740 | | | 3.9 | |
| Average number of slot machines | 665 | | | 603 | | | 62 | | | 10.3 | |
| Slot machine handle | $ | 3,086,835 | | | $ | 2,519,983 | | | $ | 566,852 | | | 22.5 | |
| Slot machine win | $ | 126,785 | | | $ | 109,488 | | | $ | 17,297 | | | 15.8 | |
| Slot machine win per unit per day | $ | 524 | | | $ | 496 | | | $ | 28 | | | 5.6 | |
| | | | | | | |
| Wynn Macau: | | | | | | | |
| Total casino revenues | $ | 1,195,001 | | | $ | 1,230,351 | | | $ | (35,350) | | | (2.9) | |
| VIP: | | | | | | | |
| Average number of table games | 21 | | | 30 | | | (9) | | | (30.0) | |
| VIP turnover | $ | 4,347,699 | | | $ | 5,047,888 | | | $ | (700,189) | | | (13.9) | |
| VIP table games win | $ | 110,770 | | | $ | 177,435 | | | $ | (66,665) | | | (37.6) | |
| VIP win as a % of turnover | 2.55 | % | | 3.52 | % | | (0.97) | | | |
| Table games win per unit per day | $ | 14,282 | | | $ | 16,084 | | | $ | (1,802) | | | (11.2) | |
| Mass market: | | | | | | | |
| Average number of table games | 233 | | | 221 | | | 12 | | | 5.4 | |
| Table drop | $ | 6,526,655 | | | $ | 6,344,794 | | | $ | 181,861 | | | 2.9 | |
| Table games win | $ | 1,170,262 | | | $ | 1,164,012 | | | $ | 6,250 | | | 0.5 | |
| Table games win % | 17.9 | % | | 18.3 | % | | (0.4) | | | |
| Table games win per unit per day | $ | 13,783 | | | $ | 14,367 | | | $ | (584) | | | (4.1) | |
| Average number of slot machines | 799 | | | 615 | | | 184 | | | 29.9 | |
| Slot machine handle | $ | 3,827,458 | | | $ | 3,133,488 | | | $ | 693,970 | | | 22.1 | |
| Slot machine win | $ | 106,657 | | | $ | 103,030 | | | $ | 3,627 | | | 3.5 | |
| Slot machine win per unit per day | $ | 367 | | | $ | 458 | | | $ | (91) | | | (19.9) | |
| Poker rake | $ | 10,915 | | | $ | 15,275 | | | $ | (4,360) | | | (28.5) | |
Note: Our casino operations in Macau were closed for a 1-day period in September 2025 due to Typhoon Ragasa.
| | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | | | | |
| | 2025 | | 2024 | | Increase/ (Decrease) | | Percent Change |
| Las Vegas Operations: | | | | | | | |
| Total casino revenues | $ | 649,346 | | | $ | 600,088 | | | $ | 49,258 | | | 8.2 | |
| Average number of table games | 233 | | | 232 | | | 1 | | | 0.4 | |
| Table drop | $ | 2,521,626 | | | $ | 2,376,473 | | | $ | 145,153 | | | 6.1 | |
| Table games win | $ | 600,951 | | | $ | 611,663 | | | $ | (10,712) | | | (1.8) | |
| Table games win % | 23.8 | % | | 25.7 | % | | (1.9) | | | |
| Table games win per unit per day | $ | 7,054 | | | $ | 7,200 | | | $ | (146) | | | (2.0) | |
| Average number of slot machines | 1,574 | | | 1,609 | | | (35) | | | (2.2) | |
| Slot machine handle | $ | 7,332,128 | | | $ | 6,752,952 | | | $ | 579,176 | | | 8.6 | |
| Slot machine win | $ | 499,871 | | | $ | 446,152 | | | $ | 53,719 | | | 12.0 | |
| Slot machine win per unit per day | $ | 870 | | | $ | 758 | | | $ | 112 | | | 14.8 | |
| Poker rake | $ | 25,824 | | | $ | 24,599 | | | $ | 1,225 | | | 5.0 | |
| Encore Boston Harbor: | | | | | | | |
| Total casino revenues | $ | 629,266 | | | $ | 635,314 | | | $ | (6,048) | | | (1.0) | |
| Average number of table games | 172 | | | 180 | | | (8) | | | (4.4) | |
| Table drop | $ | 1,344,387 | | | $ | 1,410,319 | | | $ | (65,932) | | | (4.7) | |
| Table games win | $ | 270,147 | | | $ | 297,369 | | | $ | (27,222) | | | (9.2) | |
| Table games win % | 20.1 | % | | 21.1 | % | | (1.0) | | | |
| Table games win per unit per day | $ | 4,303 | | | $ | 4,519 | | | $ | (216) | | | (4.8) | |
| Average number of slot machines | 2,721 | | | 2,633 | | | 88 | | | 3.3 | |
| Slot machine handle | $ | 5,533,270 | | | $ | 5,604,462 | | | $ | (71,192) | | | (1.3) | |
| Slot machine win | $ | 438,597 | | | $ | 424,152 | | | $ | 14,445 | | | 3.4 | |
| Slot machine win per unit per day | $ | 442 | | | $ | 440 | | | $ | 2 | | | 0.5 | |
| Poker rake | $ | 21,990 | | | $ | 21,750 | | | $ | 240 | | | 1.1 | |
Non-casino revenues
The table below sets forth our room revenues and associated key operating measures:
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | | | |
| 2025 | | 2024 | | Increase/ (Decrease) | | Percent Change |
| Macau Operations: | | | | | | | |
| Wynn Palace: | | | | | | | |
| Total room revenues (dollars in thousands) | $ | 149,585 | | | $ | 202,936 | | | $ | (53,351) | | | (26.3) | |
| Occupancy | 98.6 | % | | 98.6 | % | | — | | | |
| ADR | $ | 223 | | | $ | 310 | | | $ | (87) | | | (28.1) | |
| REVPAR | $ | 220 | | | $ | 306 | | | $ | (86) | | | (28.1) | |
| Wynn Macau: | | | | | | | |
| Total room revenues (dollars in thousands) | $ | 87,443 | | | $ | 100,631 | | | $ | (13,188) | | | (13.1) | |
| Occupancy | 99.2 | % | | 99.3 | % | | (0.1) | | | |
| ADR | $ | 218 | | | $ | 248 | | | $ | (30) | | | (12.1) | |
| REVPAR | $ | 216 | | | $ | 246 | | | $ | (30) | | | (12.2) | |
| Las Vegas Operations: | | | | | | | |
| Total room revenues (dollars in thousands) | $ | 813,477 | | | $ | 845,660 | | | $ | (32,183) | | | (3.8) | |
| Occupancy | 86.9 | % | | 89.0 | % | | (2.1) | | | |
| ADR | $ | 547 | | | $ | 555 | | | $ | (8) | | | (1.4) | |
| REVPAR | $ | 476 | | | $ | 494 | | | $ | (18) | | | (3.6) | |
| Encore Boston Harbor: | | | | | | | |
| Total room revenues (dollars in thousands) | $ | 90,649 | | | $ | 92,831 | | | $ | (2,182) | | | (2.4) | |
| Occupancy | 92.2 | % | | 93.6 | % | | (1.4) | | | |
| ADR | $ | 405 | | | $ | 412 | | | $ | (7) | | | (1.7) | |
| REVPAR | $ | 373 | | | $ | 385 | | | $ | (12) | | | (3.1) | |
Room revenues decreased $100.9 million, primarily due to lower ADR across all of our properties.
Food and beverage revenues decreased $31.3 million, primarily due to a decrease in revenues from nightlife venues at our Las Vegas Operations during the year ended December 31, 2025. The year ended December 31, 2024 included incremental food and beverage revenue at our Las Vegas Operations from Super Bowl-related events.
Entertainment, retail and other revenues increased $9.7 million in total across our properties, and was offset by a decrease in operating revenues of $16.5 million at Wynn Interactive following the closure of its digital sports betting and casino business in the third quarter of 2024.
Operating expenses
The table below presents operating expenses (dollars in thousands): | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | | | | |
| | 2025 | | 2024 | | Increase/ (Decrease) | | Percent Change |
| Operating expenses: | | | | | | | |
| Casino | $ | 2,716,151 | | | $ | 2,586,960 | | | $ | 129,191 | | | 5.0 | |
| Rooms | 344,378 | | | 330,359 | | | 14,019 | | | 4.2 | |
| Food and beverage | 882,229 | | | 859,426 | | | 22,803 | | | 2.7 | |
| Entertainment, retail and other | 238,160 | | | 249,679 | | | (11,519) | | | (4.6) | |
| General and administrative | 1,116,952 | | | 1,080,475 | | | 36,477 | | | 3.4 | |
| Provision for credit losses | 12,824 | | | 4,986 | | | 7,838 | | | NM |
| Pre-opening | 38,494 | | | 9,355 | | | 29,139 | | | NM |
| Depreciation and amortization | 620,633 | | | 658,895 | | | (38,262) | | | (5.8) | |
| Property charges and other | 49,719 | | | 215,095 | | | (165,376) | | | (76.9) | |
| Total operating expenses | $ | 6,019,540 | | | $ | 5,995,230 | | | $ | 24,310 | | | 0.4 | |
NM - Not meaningful.
The increase in total operating expenses was primarily due to an increase in casino expenses at Wynn Palace and our Las Vegas Operations and an increase in pre-opening expenses at Corporate and other, partially offset by a decrease in depreciation and amortization expense at Encore Boston Harbor and a decrease in property charges and other expenses at our Las Vegas Operations and Corporate and other.
Casino expenses increased $116.8 million at Wynn Palace, including an increase of $92.8 million in gaming tax expense driven by an increase in casino revenue, and $25.2 million at our Las Vegas Operations, primarily driven by higher payroll and related costs, including higher stock-based compensation expense from stock awards granted in connection with the 20th anniversary of the opening of Wynn Las Vegas ("20th Anniversary").
Room expenses increased $12.1 million at our Las Vegas Operations, largely due to payroll and related costs, including higher stock-based compensation expense as a result of stock awards granted to employees in connection with the 20th Anniversary.
Food and beverage expenses increased $21.2 million at Wynn Palace, primarily as a result of higher cost of sales.
General and administrative expenses increased $36.5 million, primarily due to the one-time cost of the 20th Anniversary celebrations, including higher stock-based compensation expense as a result of stock awards granted in connection with the 20th Anniversary.
Pre-opening expense increased $29.1 million at Corporate and other largely due to pre-opening costs associated with Wynn Al Marjan Island.
Depreciation and amortization decreased $32.1 million at Encore Boston Harbor as a result of certain assets being fully depreciated five years after the opening of the property in June of 2019.
Property charges and other expenses for the year ended December 31, 2025 consisted primarily of $6.6 million and $18.6 million of contract terminations and other expenses at our Las Vegas Operations and Encore Boston Harbor, respectively; and $17.7 million, $6.3 million, and $2.9 million of asset abandonments and disposals at our Macau Operations, our Las Vegas Operations and Corporate and other, respectively.
Property charges and other expenses for the year ended December 31, 2024 consisted primarily of $130.0 million of forfeitures pursuant to a non-prosecution agreement and the Company's $9.4 million contribution towards a legal settlement. Property charges and other expenses for the year ended December 31, 2024 also included $20.7 million of asset abandonments at our Macau Operations, $61.5 million of expensed project costs related to a discontinued development project at Corporate
and other, $16.9 million of contract termination and other costs related to Wynn Interactive, partially offset by a gain of $24.6 million related to the sale of certain Wynn Interactive assets.
Other non-operating income and expenses
Interest expense, net of capitalized interest, decreased $62.9 million due to a decrease in the weighted average debt balance to $10.98 billion for the year ended December 31, 2025 from $11.45 billion for the year ended December 31, 2024, and a decrease in the weighted average interest rate to 5.68% for the year ended December 31, 2025 from 6.00% for the year ended December 31, 2024. In addition, we capitalized interest of $49.7 million and $23.0 million in the years ended December 31, 2025 and 2024, respectively.
We recorded interest income of $66.5 million and $130.3 million for the years ended December 31, 2025 and 2024, respectively, primarily related to interest earned on cash and cash equivalents held at financial institutions.
We incurred a foreign currency remeasurement loss of $8.6 million and a gain of $29.2 million for the years ended December 31, 2025 and 2024, respectively. The impact of the exchange rate fluctuation of the Macau pataca, in relation to the United States ("U.S.") dollar, on the remeasurements of U.S. dollar denominated debt and other obligations from our Macau-related entities primarily drove the variability between periods.
We recorded a loss of $34.9 million for the year ended December 31, 2025 from change in derivatives fair value, which primarily includes a loss of $27.6 million related to foreign currency swaps and a loss of $7.7 million related to the interest rate swap on the Retail Term Loan. We recorded a gain of $42.5 million for the year ended December 31, 2024 from change in derivatives fair value, primarily related to the conversion feature of the WML Convertible Bonds. For more information on the Company's derivative instruments, refer to Item 8—"Notes to Consolidated Financial Statements," Note 8, "Derivative Instruments."
Income taxes
For the years ended December 31, 2025 and 2024, we recorded an income tax expense of $105.0 million and expense of $3.7 million, respectively. The 2025 income tax expense primarily relates to U.S. profitability as well as an increase in the valuation allowance on foreign tax credit ("FTC") carryforwards. The 2024 income tax expense primarily relates to U.S. profitability as well as an increase in nondeductible expenses offset by the release of valuation allowance on certain deferred tax assets.
On July 4, 2025, the U.S. president signed into law the budget and reconciliation bill, commonly referred to as the One Big Beautiful Bill Act, which includes a broad range of tax reform provisions that affect the Company's financial position and results of operations. The Company has evaluated the impact of these provisions on the Company's effective tax rate and deferred tax assets for 2025 and future periods. These U.S. federal tax law changes increase tax deductions and reduce the utilization of FTC carryforwards.
In 2024, Wynn Macau SA received an exemption from Macau’s 12% Complementary Tax on casino gaming profits from January 1, 2023 through December 31, 2027. Our non-gaming profits remain subject to the Macau Complementary Tax and casino winnings remain subject to the Macau special gaming tax and other levies in accordance with our concession agreement.
Net income attributable to noncontrolling interests
Net income attributable to noncontrolling interests was $81.8 million and $138.6 million for the years ended December 31, 2025 and 2024, respectively. These amounts are primarily related to the noncontrolling interests' share of net income from WML.
Segment Information
As further described in Item 8—"Financial Statements and Supplementary Data," Note 20, "Segment Information," we use Adjusted Property EBITDAR to manage the operating results of our segments. 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 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.
The following table summarizes Adjusted Property EBITDAR (in thousands) for Wynn Palace, Wynn Macau, Las Vegas Operations and Encore Boston Harbor, as reviewed by management and summarized in Item 8—"Financial Statements and Supplementary Data," Note 20, "Segment Information." That footnote also presents a reconciliation of Adjusted Property EBITDAR to net income attributable to Wynn Resorts, Limited.
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | |
| 2025 | | 2024 | | Increase/ (Decrease) |
| Wynn Palace | $ | 682,900 | | | $ | 733,710 | | | $ | (50,810) | |
| Wynn Macau | 402,125 | | | 441,852 | | | (39,727) | |
| Las Vegas Operations | 902,405 | | | 946,762 | | | (44,357) | |
| Encore Boston Harbor | 236,721 | | | 247,128 | | | (10,407) | |
| | | | | |
Adjusted Property EBITDAR at Wynn Palace decreased $50.8 million for the year ended December 31, 2025 primarily due to a $53.4 million decrease in rooms revenue.
Adjusted Property EBITDAR at Wynn Macau decreased $39.7 million for the year ended December 31, 2025, due to a decrease in operating revenues of $54.0 million, largely attributable to lower casino and rooms revenue, partially offset by lower operating expenses.
Adjusted Property EBITDAR at our Las Vegas Operations for the year ended December 31, 2025, decreased $44.4 million, primarily due to a decrease of $48.1 million in non-gaming revenues, partially offset by lower operating expenses. The year ended December 31, 2024, included incremental food and beverage revenue from Super Bowl-related events and from outlets undergoing renovations.
Adjusted Property EBITDAR at Encore Boston Harbor decreased $10.4 million for the year ended December 31, 2025, primarily due to a decrease in operating revenues of $10.3 million.
Refer to the discussions above regarding the specific details of our results of operations.
Liquidity and Capital Resources
Our cash flows were as follows (in thousands):
| | | | | | | | | | | |
| Year Ended December 31, |
| Cash Flows - Summary | 2025 | | 2024 |
| Cash flows from operating activities | $ | 1,352,653 | | | $ | 1,426,203 | |
| | | |
| Cash flows from investing activities: | | | |
| Capital expenditures, net of construction payables and retention | (660,433) | | | (419,929) | |
| Investments in unconsolidated affiliates | (328,928) | | | (563,418) | |
| Purchase of investments | (668,890) | | | — | |
| Proceeds from maturity of investments | — | | | 850,000 | |
| Purchase of intangible and other assets | (457) | | | (2,615) | |
| Proceeds from sale of assets and other | 1,547 | | | 52,404 | |
| Net cash used in investing activities | (1,657,161) | | | (83,558) | |
| | | |
| Cash flows from financing activities: | | | |
| Proceeds from issuance of long-term debt | 1,752,812 | | | 1,883,794 | |
| Repayments of long-term debt | (1,763,125) | | | (3,059,832) | |
| Repurchase of common stock | (380,109) | | | (401,802) | |
| Proceeds from exercise of stock options | 457 | | | 1,017 | |
| Distribution to noncontrolling interest | (25,672) | | | (16,988) | |
| Dividends paid | (174,662) | | | (139,564) | |
| Finance lease payments | (25,804) | | | (19,219) | |
| Payments for financing costs | (28,055) | | | (36,714) | |
| Other | (9,142) | | | (4,486) | |
| Net cash used in financing activities | (653,300) | | | (1,793,794) | |
| | | |
| Effect of exchange rate on cash, cash equivalents and restricted cash | (3,890) | | | 3,530 | |
| Decrease in cash, cash equivalents and restricted cash | $ | (961,698) | | | $ | (447,619) | |
Operating Activities
Our operating cash flows primarily consist of operating income (excluding depreciation and amortization and other non-cash charges), interest paid and earned, and changes in working capital accounts such as receivables, inventories, prepaid expenses, and payables. Our table games play is a mix of cash play and credit play, while our slot machine play is conducted primarily on a cash basis. A significant portion of our table games revenue is attributable to the play of a limited number of premium customers who gamble on credit. The ability to collect these gaming receivables may impact our operating cash flow for the period. Our rooms, food and beverage, and entertainment, retail and other revenue is conducted on a cash and credit basis. Accordingly, operating cash flows will be impacted by changes in operating income and accounts receivable, net.
During the year ended December 31, 2025, the decrease in cash flows from operating activities was primarily due to a decrease in operating income at our Macau Operations largely driven by a decrease in rooms revenue.
Investing Activities
Our investing activities primarily consist of project capital expenditures and maintenance capital expenditures associated with maintaining and continually refining our world-class integrated resort properties.
During the year ended December 31, 2025, we incurred capital expenditures of $287.6 million at our Las Vegas Operations, $167.2 million at Wynn Palace, $72.8 million at Wynn Macau, and $26.9 million at Encore Boston Harbor, primarily related to enhancements at our properties and maintenance capital expenditures, and $105.9 million at Corporate and other, primarily related to future development projects. In addition, during the year ended December 31, 2025, we invested $328.9 million, including $282.6 million of cash contributions, in the joint venture that is constructing Wynn Al Marjan Island and purchased $668.9 million of U.S. treasuries and fixed deposits.
During the year ended December 31, 2024, we incurred capital expenditures of $159.8 million at our Las Vegas Operations, $107.5 million at Wynn Palace, $57.7 million at Wynn Macau, and $32.7 million at Encore Boston Harbor, primarily related to enhancements at our properties and maintenance capital expenditures, and $62.4 million at Corporate and other primarily related to future development projects. In addition, during the year ended December 31, 2024, we invested $563.4 million, including $541.7 million of cash contributions, in the joint venture that is constructing Wynn Al Marjan Island, and received proceeds of $850.0 million upon the maturity of investments.
Financing Activities
The below table presents proceeds from the issuance, repayments, and repurchases of the specified debt instruments during the year ended December 31, 2025 (in thousands):
| | | | | | | | | | | |
| Proceeds from issuance | | Repayments and repurchases |
| WML 6 3/4% Senior Notes, due 2034 ("2034 WML Senior Notes") | $ | 1,000,000 | | | $ | — | |
| WML 5 1/2% Senior Notes, due 2026 ("2026 WML Senior Notes") | — | | | 1,000,000 | |
| WRF Credit Facilities: | | | |
| WRF Term Loan, due 2027 | — | | | 763,125 | |
| WRF Term Loan, due 2030 | 752,812 | | | — | |
| Total | $ | 1,752,812 | | | $ | 1,763,125 | |
In addition, during the year ended December 31, 2025, we repurchased 4,574,118 shares of our common stock for an aggregate cost of $380.1 million, including 4,365,212 shares of our common stock repurchased pursuant to our publicly announced equity repurchase program for an aggregate cost of $358.2 million. We also made dividend payments of $174.7 million, finance lease payments of $25.8 million, paid $28.1 million for financing costs related to the financing activities above, and used cash of $25.7 million for distributions to noncontrolling interest holders of the Retail Joint Venture.
The below table presents proceeds from the issuance, repayments, and repurchases of the specified debt instruments during the year ended December 31, 2024 (in thousands):
| | | | | | | | | | | |
| Proceeds from issuance | | Repayments and repurchases |
| WRF 6 1/4% Senior Notes, due 2033 | $ | 800,000 | | | $ | — | |
| WRF 7 1/8% Senior Notes, due 2031 | 412,000 | | | — | |
| WML 4 7/8% Senior Notes, due 2024 | — | | | 600,000 | |
WM Cayman II Revolver, due 2028 | — | | | 351,787 | |
| WLV 5 1/2% Senior Notes, due 2025 | — | | | 1,380,001 | |
| WRF Term Loan, due 2024 | — | | | 73,683 | |
| WRF Term Loan, due 2027 | 71,794 | | | 39,361 | |
| Retail Term Loan, due 2025 | — | | | 600,000 | |
| Retail Term Loan, due 2027 | 600,000 | | | 15,000 | |
| Total | $ | 1,883,794 | | | $ | 3,059,832 | |
In addition, during the year ended December 31, 2024, we repurchased 4,500,888 shares of our common stock for an aggregate cost of $401.8 million, including 4,349,779 shares of our common stock repurchased pursuant to our publicly announced equity repurchase program for an aggregate cost of $386.0 million. We also made dividend payments of $139.6
million, finance lease payments of $19.2 million, paid $36.7 million for financing costs related to the debt financing activities above and used cash of $17.0 million for distributions to the noncontrolling interest holder of the Retail Joint Venture.
Capital Resources
The following table summarizes our unrestricted cash and cash equivalents, investments, and available revolver borrowing capacity, presented by significant financing entity as of December 31, 2025 (in thousands):
| | | | | | | | | | | | | | | | | |
| Total Cash and Cash Equivalents | | Investments(1) | | Revolver Borrowing Capacity |
| Wynn Macau, Limited and subsidiaries | $ | 916,145 | | | $ | 601,756 | | | $ | 1,355,116 | |
Wynn Resorts Finance, LLC(2) | 305,610 | | | — | | | 1,233,783 | |
| Wynn Resorts, Limited and other | 241,687 | | | — | | | — | |
| Total | $ | 1,463,442 | | | $ | 601,756 | | | $ | 2,588,899 | |
(1)Investments consist of U.S. treasuries and fixed deposits maturing in less than one year and exclude long-term investments of $67.6 million.
(2)Excluding Wynn Macau, Limited and subsidiaries.
Wynn Macau, Limited and subsidiaries. WML generates cash from our Macau Operations and may utilize proceeds from the WM Cayman II Revolver as needed. We expect to use this cash to service our WML Senior Notes, WM Cayman II Revolver, and WML Convertible Bonds, to pay dividends to shareholders of WML (of which we own approximately 72%), and to fund working capital and capital expenditure requirements at WML and our Macau Operations.
We expect to make estimated project capital expenditures between $400 million and $450 million during 2026 and between $425 million and $475 million during 2027 related to enhancements at our Macau Operations. We expect to make maintenance capital expenditures at our Macau Operations between $70 million and $80 million during 2026.
WML is a holding company and, as a result, its ability to pay dividends to WRF is dependent on WML receiving distributions from its subsidiaries. WML, as guarantor under the WM Cayman II Revolver facility agreement, may be subject to certain restrictions on payments of dividends or distributions to its shareholders, unless certain financial criteria have been satisfied. The WM Cayman II Revolver facility agreement contains representations, warranties, covenants and events of default customary for similar financings, including, but not limited to, restrictions on indebtedness to be incurred by WM Cayman II or its subsidiaries.
WML paid cash dividends of HK$0.185 per share in both June 2025 and September 2025 for a total U.S. dollar equivalent of approximately $249.0 million for the year ended December 31, 2025. Our share of these dividends was $177.7 million.
In July 2025, WM Cayman II increased borrowing capacity under the WM Cayman II Revolver by an additional aggregate amount of $1.00 billion equivalent through the exercise of an accordion feature under the existing facility agreement. As a result, the total committed amount of the WM Cayman II Revolver has increased to $2.50 billion equivalent. In connection with the exercise of the accordion feature on the WM Cayman II Revolver, we recorded debt issuance costs of $11.6 million.
In August 2025, WML issued $1.00 billion aggregate principal amount of the 2034 WML Senior Notes. The 2034 WML Senior Notes were issued at par for proceeds of $989.0 million, net of $11.0 million of related fees and expenses.
In September 2025, we redeemed in full the outstanding $1.00 billion aggregate principal amount of 2026 WML Senior Notes using net proceeds from the issuance of the 2034 WML Senior Notes, along with cash on hand, at a price equal to 100% of the principal amount.
If our portion of cash available for repatriation was repatriated on December 31, 2025, it would be subject to minimal U.S. taxes.
Wynn Resorts Finance, LLC and subsidiaries. Wynn Resorts Finance, LLC ("WRF" or "Wynn Resorts Finance") generates cash from distributions from its subsidiaries, which include our Macau Operations, Wynn Las Vegas, and Encore Boston Harbor, and capital contributions from Wynn Resorts, as required. In addition, WRF may utilize its available revolving borrowing capacity as needed. We expect to use this cash to service our WRF Credit Facilities, the WRF Senior Notes, and the Wynn Las Vegas Senior Notes, and to fund working capital and capital expenditure requirements as needed.
We expect to make estimated project capital expenditures between $375 million and $400 million during 2026 and between $150 million and $175 million during 2027 related to enhancements at our Las Vegas Operations. We expect to make total maintenance capital expenditures at our Las Vegas Operations and Encore Boston Harbor between $90 million and $115 million, on a combined basis, during 2026.
WRF is a holding company and, as a result, its ability to pay dividends or distributions to Wynn Resorts is dependent on WRF receiving distributions from its subsidiaries. The WRF Credit Agreement contains customary negative and financial covenants, including, but not limited to, covenants that restrict WRF's ability to pay dividends or distributions and incur additional indebtedness.
In June 2025, WRF and certain of its subsidiaries entered into an amendment (the "WRF Credit Facility Amendment") to its existing credit agreement. The WRF Credit Facility Amendment (i) extends the final maturity date with respect to all or a portion of the term loan commitments from September 20, 2027 to June 12, 2030, (ii) extends the termination date with respect to all or a portion of the existing revolving commitments and the maturity date with respect to the corresponding revolving commitments from September 20, 2027 to June 12, 2030 and (iii) allows for $500.0 million of incremental extended revolving commitments with a stated maturity date of June 12, 2030.
Wynn Resorts, Limited and other subsidiaries. Wynn Resorts, Limited is a holding company and, as a result, our ability to pay dividends is dependent on our ability to obtain funds and our subsidiaries' ability to provide funds to us. Wynn Resorts, Limited and other primarily generates cash from royalty (including intellectual property license) and management agreements with our resorts, dividends and distributions from our subsidiaries, and the operations of the Retail Joint Venture of which we own 50.1%. Fees payable by Wynn Macau SA to Wynn Resorts, Limited under its intellectual property license agreement are capped at $150.0 million for the year ending December 31, 2025. We expect to use cash held by Wynn Resorts, Limited and other to service our Retail Term Loan, to fund working capital needs of our subsidiaries, pay dividends, make required capital contributions to the entity which owns Wynn Al Marjan Island, and for general corporate purposes.
During the year ending December 31, 2025, the Company contributed $282.6 million of cash into Island 3 and affiliated ventures, bringing our life-to-date cash contributions to $914.2 million. We estimate our remaining 40% pro-rata share of the required equity for the construction of the Wynn Al Marjan Island integrated resort is between $425 million and $500 million, inclusive of capitalized interest, fees, and certain improvements to the island. Wynn Al Marjan Island is currently expected to open in 2027.
Island 3 has partnered with Aman Group, a developer and operator of hotels, resorts and branded residences, to construct a second development adjacent to Wynn Al Marjan Island, which will feature a 132-room hotel and a residential tower with one- to five- bedroom units and a limited collection of standalone villas ("Janu Al Marjan Island"). Janu Al Marjan Island, expected to open in late 2028, will be managed and operated by Aman Group and will offer a variety of guest experiences. The Company’s estimated capital contributions to Island 3 for the construction of the Janu Al Marjan Island are between $25 million and $50 million, net of estimated branded residence sales and estimated 50% loan-to-cost financing to fund project costs.
The Company paid a cash dividend of $0.25 per share on its common stock in each of the quarters ended March 31, 2025, June 30, 2025, September 30, 2025, and December 31, 2025 and recorded an aggregate amount of $104.6 million against accumulated deficit in the year ended December 31, 2025.
On February 12, 2026, the Company's Board of Directors declared a cash dividend of $0.25 per share on its common stock, payable on March 4, 2026 to stockholders of record as of February 23, 2026.
Other Factors Affecting Liquidity
We may refinance all or a portion of our indebtedness on or before maturity. We cannot assure you that we will be able to refinance any of the indebtedness on acceptable terms or at all.
Legal proceedings in which we are involved also may impact our liquidity. No assurance can be provided as to the outcome of such proceedings. In addition, litigation inherently involves significant costs. For information regarding legal proceedings, see Item 8—"Financial Statements and Supplementary Data," Note 18, "Commitments and Contingencies."
In November 2024, the Company’s Board of Directors authorized the Company to repurchase a total of up to $1.0 billion of the Company’s outstanding shares of common stock, increasing the previously available repurchase authorization by approximately $766 million. The equity repurchase program authorizes discretionary repurchases by the Company from time to time through open market purchases, including pursuant to plans designed to comply with Rule 10b5-1 under the Securities Exchange Act of 1934, as amended, privately negotiated transactions, accelerated share repurchases, or block trades, subject to market conditions, applicable legal requirements and other factors. The repurchase authorization has no expiration date, and the equity repurchase program may be suspended, discontinued or accelerated at any time. As of December 31, 2025, we had $454.9 million in repurchase authority remaining under the program.
We have in the past repurchased, and in the future, we may periodically consider repurchasing our outstanding notes for cash. The amount of any shares and/or notes to be repurchased, as well as the timing of any repurchases, will be based on business, market and other conditions and factors, including price, contractual requirements or consents, and capital availability.
New business developments or other unforeseen events may occur, resulting in the need to raise additional funds. We continue to explore opportunities to develop additional gaming or related businesses in domestic and international markets. There can be no assurances regarding the business prospects with respect to any other opportunity. Any new development may require us to obtain additional financing. We may decide to conduct any such development through Wynn Resorts, Limited or through subsidiaries separate from the Las Vegas, Boston or Macau-related entities.
Off Balance Sheet Arrangements
In February 2025, Wynn Al Marjan Island FZ-LLC (the "Borrower"), a wholly-owned subsidiary of Island 3, an unconsolidated affiliate, entered into a facility agreement with a syndicate of lenders (the "Al Marjan Facility Agreement") which provides the Borrower with a $2.4 billion (or equivalent in local currency) delayed draw secured term loan facility to finance the development of Wynn Al Marjan Island (the "Al Marjan Facility"). The Company is not a party to the Al Marjan Facility Agreement, but as a condition precedent to the Al Marjan Facility being made available to the Borrower, the Company and the government of Ras Al Khaimah entered into a completion guarantee agreement in favor of certain secured parties under the Al Marjan Facility Agreement. For additional information, refer to Item 8—"Financial Statements and Supplementary Data," Note 18, "Commitments and Contingencies."
Contractual Commitments
The following table summarizes our scheduled contractual commitments as of December 31, 2025 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Payments Due By Period |
| Less Than 1 Year | | 1 to 3 Years | | 4 to 5 Years | | After 5 Years | | Total |
Long-term debt obligations(1) | $ | 9,410 | | | $ | 5,395,468 | | | $ | 2,427,532 | | | $ | 2,800,000 | | | $ | 10,632,410 | |
| Fixed interest payments | 501,285 | | | 845,394 | | | 480,688 | | | 396,875 | | | 2,224,242 | |
Estimated variable interest payments(2) | 113,318 | | | 202,977 | | | 69,797 | | | — | | | 386,092 | |
Macau gaming premium(3) | 14,547 | | | 29,094 | | | 29,094 | | | 29,994 | | | 102,729 | |
Macau Property Transfer Agreement payments(4) | 22,083 | | | 44,166 | | | 44,166 | | | 44,167 | | | 154,582 | |
| Construction contracts and commitments | 230,903 | | | 102,887 | | | — | | | — | | | 333,790 | |
| Operating leases | 146,106 | | | 297,205 | | | 302,003 | | | 3,548,988 | | | 4,294,302 | |
| Finance leases | 33,228 | | | 61,897 | | | 2,346 | | | 59,817 | | | 157,288 | |
Employment agreements(5) | 122,228 | | | 116,405 | | | 3,266 | | | — | | | 241,899 | |
Massachusetts surrounding community payments(6) | 15,451 | | | 31,701 | | | 30,309 | | | 43,916 | | | 121,377 | |
Other(7) | 183,174 | | | 116,727 | | | 62,407 | | | 7,575 | | | 369,883 | |
| Total contractual commitments | $ | 1,391,733 | | | $ | 7,243,921 | | | $ | 3,451,608 | | | $ | 6,931,332 | | | $ | 19,018,594 | |
(1)Includes the aggregate principal amount of WML Convertible Bonds with a stated maturity of March 7, 2029, which WML may be required to redeem at the option of bond holders on March 7, 2027.
(2)Amounts for all periods represent our estimated future interest payments on our debt facilities based upon amounts outstanding and SOFR or HIBOR rates as of December 31, 2025. Actual rates will vary.
(3)Represents the fixed and minimum variable gaming premium amounts payable under the Gaming Concession Contract, based on the number and type of gaming tables and machines we operate.
(4)Represents amounts payable under the Property Transfer Agreements (as defined in Item 8—"Financial Statements and Supplementary Data," Note 5, "Property and Equipment, net").
(5)Represents payments to executive officers, other members of management and certain key employees. Employment agreements generally have three to five year terms and typically indicate a base salary and often contain provisions for discretionary bonuses. Certain of the executives are also entitled to a separation payment if terminated without "cause" or upon voluntary termination of employment for "good reason" following a "change of control" (as these terms are defined in the employment contracts).
(6)Represents payments to certain communities surrounding Encore Boston Harbor, required as a condition of the gaming license awarded to Wynn MA, LLC.
(7)Other includes open purchase orders, future charitable contributions, performance contracts and other contracts. As further discussed in Item 8—"Financial Statements and Supplementary Data," Note 14, "Income Taxes," we had $160.4 million of unrecognized tax benefits as of December 31, 2025. Due to the inherent uncertainty of the underlying tax positions, it is not practicable to assign the related potential tax obligations to any particular year and therefore it is not included in the table above as of December 31, 2025.
Macau Gaming Concession
In December 2022, Wynn Macau SA entered into a definitive gaming concession contract (the "Gaming Concession Contract") with the government of Macau, pursuant to which Wynn Macau SA was granted a 10-year gaming concession commencing on January 1, 2023 and expiring on December 31, 2032, to operate games of chance at Wynn Palace and Wynn Macau.
In addition to the Macau gaming premium and Property Transfer Agreements payment commitments included in the table above, Wynn Macau SA committed to make certain non-gaming and gaming investments in the amount of MOP21.03 billion (approximately $2.62 billion) over the course of the ten-year term of the Gaming Concession Contract. MOP19.80 billion (approximately $2.47 billion) of the committed investment will be used for non-gaming capital projects and event programming in connection with, among others, attraction of foreign tourists, conventions and exhibitions, entertainment performances, sports events, culture and art, health and wellness, themed amusement, gastronomy, community tourism and maritime tourism.
Additionally, Wynn Macau SA committed to make the following payments throughout the term of the Gaming Concession Contract:
(i) Special gaming premium - Wynn Macau SA is obligated to pay a special annual gaming premium if the average of the gross gaming revenues of the Company's gaming tables and gaming machines is lower than a certain minimum amount
determined by the Macau government. A minimum average annual gross gaming revenue of MOP7.0 million (approximately $0.9 million) per gaming table and MOP300,000 (approximately $37 thousand) per gaming machine has been set by Macau government. If Wynn Macau SA fails to reach such minimum gross gaming revenue, Wynn Macau SA will be required to pay a special premium equal to the difference between the special gaming tax calculated based on the actual gross gaming revenue and that of such minimum gross gaming revenue. No special gaming premium was paid for the year ended December 31, 2025 and 2024;
(ii) Special levies, totaling 5% of gross gaming revenues. The Macau government may reduce the special levies payable by Wynn Macau SA (1) based on Wynn Macau SA’s contribution to the attraction of tourists who enter Macau for tourism and business purposes and hold travel documents issued by countries or regions other than the People’s Republic of China; (2) if Wynn Macau SA’s operations are adversely affected by abnormal, unpredictable or force majeure circumstances associated with the prevailing economic conditions of Macau; or (3) factors as determined by the Chief Executive of Macau; and
(iii) Special gaming tax assessed at the rate of 35% of gross gaming revenues.
See Item 8—"Financial Statements and Supplementary Data," Note 18, "Commitments and Contingencies," for additional information regarding the amounts owed under the Gaming Concession Contract and Macau Gaming Law.
Al Marjan Island Funding Commitments
We estimate our remaining 40% pro-rata share of the required equity for the construction of Wynn Al Marjan Island integrated resort is between $425 million and $500 million inclusive of capitalized interest, fees, and certain improvements to the island. Wynn Al Marjan Island is currently expected to open in 2027.
We estimate that our capital contributions to Island 3 for the construction of the Janu Al Marjan Island are between $25 million and $50 million, net of estimated branded residence sales and estimated 50% loan-to-cost financing to fund project costs.
Critical Accounting Policies and Estimates
The preparation of our consolidated financial statements in conformity with GAAP involves the use of estimates and assumptions that affect the amounts reported in the consolidated financial statements. Certain of our accounting policies require management to apply significant judgment in defining the appropriate assumptions integral to financial estimates and on an ongoing basis, management evaluates those estimates. Judgments are based on historical experience, terms of existing contracts, industry trends and information available from outside sources, as appropriate. However, by their nature, judgments are subject to an inherent degree of uncertainty, and therefore actual results could differ from our estimates.
Income Taxes
We are subject to income taxes in the U.S. and other foreign jurisdictions where we operate. Accounting standards require the recognition of deferred tax assets, net of applicable reserves, and liabilities for the estimated future tax consequences attributable to differences between financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled. The effect of a change in tax rates on the income tax provision and deferred tax assets and liabilities generally is recognized in the results of operations in the period that includes the enactment date. Accounting standards require recognition of a future tax benefit to the extent that realization of such benefit is more likely than not. Otherwise, a valuation allowance is applied.
As of December 31, 2025, we had deferred tax assets of $1.42 billion, including an FTC carryforward of $449.9 million and deferred tax assets related to interest expense carryforwards of $144.1 million and net operating loss carryforwards of $183.8 million. In assessing the need for a valuation allowance, the Company considers whether it is more likely than not that the deferred tax assets will be realized. In this assessment, appropriate consideration was given to all positive and negative evidence including recent operating profitability, forecasts of future earnings, ability to carryback, the reversal of net taxable temporary differences, the duration of statutory carryforward periods, and tax planning strategies. The need for valuation allowances against deferred tax assets will be reassessed on a continuous basis in future periods and, as a result, the allowance may increase or decrease based on changes in facts and circumstances.
In 2025, we recorded a $13.5 million net increase to valuation allowances, including a $38.9 million increase to valuation allowance on FTC carryforwards. The increase primarily relates to U.S. federal tax law changes that increase tax deductions and reduce the utilization of FTC carryforwards. The decrease to valuation allowances primarily relates to NOL carryforwards that were used or expired in the current year.
In 2024, we recorded a $735.9 million net decrease to valuation allowances, including a $693.3 million decrease to valuation allowance on FTC carryforwards. Of the $693.3 million net decrease, $614.9 million relates to expirations of FTCs in 2024 and the remaining $78.4 million represents FTCs more likely than not to be realized based on changes in future taxable income and tax planning strategies.
Our income tax returns are subject to examination by the IRS and other tax authorities in the locations where we operate. We assess potentially unfavorable outcomes of such examinations based on accounting standards for uncertain income taxes. The accounting standards prescribe a minimum recognition threshold that a tax position is required to meet before being recognized in the financial statements.
Uncertain tax position accounting standards apply to all tax positions related to income taxes. These accounting standards utilize a two-step approach for evaluating tax positions. The tax benefit is measured as the largest amount of benefit that is more likely than not to be realized upon settlement.
As applicable, we recognize accrued penalties and interest related to unrecognized tax benefits in the provision for income taxes.
Recommendations made by the Organization for Economic Cooperation and Development’s Base Erosion and Profit Shifting 2.0 project have the potential to lead to changes in the tax laws in numerous countries, including the implementation of a global minimum tax. Several countries around the world have enacted or proposed changes to their existing tax laws based on these recommendations.
On January 5, 2026, the Organization for Economic Cooperation and Development released administrative guidance that introduces new safe harbors, providing significant relief for multinational enterprises whose ultimate parent entity is located in the U.S.
We are monitoring the potential changes in tax laws resulting from the Organization for Economic Cooperation and Development’s multi-jurisdictional plan of action to address base erosion and profit shifting, which could impact our effective tax rate.
WML Convertible Bond Conversion Option Derivative
In March 2023, WML completed the offering of the WML Convertible Bonds. The Company determined that the conversion feature contained within the WML Convertible Bonds is not indexed to WML's equity and, as such, is required to be bifurcated from the debt host contract and accounted for as a free-standing derivative (the "WML Convertible Bonds Conversion Option Derivative"). In accordance with applicable accounting standards, the WML Convertible Bond Conversion Option Derivative is reported at fair value as of the end of each reporting period, with changes recognized in the statements of income.
The Company used a binomial lattice model in order to estimate the fair value of the embedded derivative in the WML Convertible Bonds. Inherent in a binomial options pricing model are unobservable (Level 3) inputs and assumptions related to expected share-price volatility, risk-free interest rate, expected term, and dividend yield. The Company estimates the volatility of shares of WML common stock based on historical volatility that matches the expected remaining term to maturity of the WML Convertible Bonds. The risk-free interest rate is based on the Hong Kong and U.S. benchmark yield curves on the valuation date for a maturity similar to the expected remaining term of the WML Convertible Bonds. The expected life of the WML Convertible Bonds is assumed to be equivalent to their remaining term to maturity. Dividend yield is assumed to be zero due to a dividend protection feature in the WML Convertible Bond agreement. The output of the lattice model can be highly sensitive to fluctuations in its inputs.
Allowance for Credit Losses
A substantial portion of our outstanding receivables relates to casino credit play. Credit play, through the issuance of markers, represents a significant portion of the table games volume. Our goal is to maintain strict controls over the issuance of credit and aggressively pursue collection from those customers who fail to pay their balances in a timely fashion. These collection efforts may include the mailing of statements and delinquency notices, personal contacts, the use of outside collection agencies, and litigation. Markers issued at our Las Vegas Operations and Encore Boston Harbor are generally legally enforceable instruments in the U.S., and U.S. assets of foreign customers may be used to satisfy judgments entered in the U.S.
The enforceability of markers and other forms of credit related to gaming debt outside of the U.S. varies from country to country. Some foreign countries do not recognize the enforceability of gaming related debt, or make enforcement burdensome. We closely consider the likelihood and difficulty of enforceability, among other factors, when issuing credit to customers who are not residents of the U.S. In addition to our internal credit and collection departments, we have a network of legal, accounting and collection professionals to assist us in our determinations regarding enforceability and our overall collection efforts.
We regularly evaluate our reserve for credit losses based on a specific review of customer accounts and outstanding gaming promoter accounts, taking into consideration the amount owed, the age of the account, the customer's financial condition, management's experience with historical and current collection trends, current economic and business conditions, and management's expectations of future economic and business conditions and forecasts. Accounts are written off when management deems them to be uncollectible. Recoveries of accounts previously written off are recorded when received.
The following table presents key statistics related to our casino accounts receivable (dollars in thousands): | | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Casino accounts receivable | $ | 309,500 | | | $ | 236,642 | |
| Allowance for casino credit losses | $ | 44,197 | | | $ | 34,676 | |
| Allowance as a percentage of casino accounts receivable | 14.3 | % | | 14.7 | % |
The increase in allowance for casino credit losses as shown in the table above is primarily due to the impact of historical collection patterns and expectations of current and future collection trends, as well as the specific review of customer accounts. Although the Company believes that its allowance is adequate, it is possible the estimated amounts of cash collections with respect to receivables could change. Our allowance for credit losses is based on our estimates of amounts collectible and depends on the risk assessments and judgments by management regarding realizability, the current and expected future state of the economy and our credit policy. Our reserve methodology is applied similarly to credit extended at each of our resorts. As of December 31, 2025 and 2024, 55.9% and 40.3%, respectively, of our outstanding casino accounts receivable balance originated at our Macau Operations.
As of December 31, 2025, a 100 basis point change in the allowance for credit losses as a percentage of casino accounts receivable would change the provision for credit losses by approximately $3.1 million.
As our customer payment experience evolves, we will continue to refine our estimated allowance for credit losses. Accordingly, the associated provision for credit losses may fluctuate. Because individual customer account balances can be significant, the reserve and the provision can change significantly between periods as we become aware of additional information about a customer or changes occur in a region's economy or legal system.
Impairment of Long-lived Assets and Intangible assets
We evaluate our property and equipment and other long-lived assets for impairment in accordance with applicable accounting standards. For assets to be disposed of we recognize the asset at the lower of carrying value or fair market value less costs of disposal, as estimated based on comparable asset sales, solicited offers, or a discounted cash flow model. For assets to be held and used, we review for impairment whenever indicators of impairment exist. In reviewing for impairment, we compare the estimated future cash flows of the asset, on an undiscounted basis, to the carrying value of the asset. If the undiscounted cash flows exceed the carrying value, no impairment is indicated. If the undiscounted cash flows do not exceed the carrying value, an impairment is recorded based on the fair value of the asset, typically measured using a discounted cash flow model. If an asset is still under development, future cash flows include remaining construction costs. All recognized impairment losses, whether for assets to be disposed of or assets to be held and used, are recorded as operating expenses.
Litigation and Contingency Estimates
We are subject to various claims, legal actions and other contingencies, and we accrue for these matters when they are both probable and estimable. For matters that arose on or prior to the balance sheet date, we estimate any accruals based on the relevant facts and circumstances available through the date of issuance of the financial statements. We include the accruals associated with any contingent matters in other accrued liabilities on the Consolidated Balance Sheets.
Item 8. Financial Statements and Supplementary Data
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of Wynn Resorts, Limited and subsidiaries
Opinion on Internal Control Over Financial Reporting
We have audited Wynn Resorts, Limited and subsidiaries’ internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, Wynn Resorts, Limited and subsidiaries (the Company) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2025, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Company as of December 31, 2025 and 2024, the related consolidated statements of operations, comprehensive income (loss), stockholders' deficit and cash flows for each of the three years in the period ended December 31, 2025, and the related notes and financial statement schedule listed in the Index at Item 15(a)2 and our report dated March 2, 2026 expressed an unqualified opinion thereon.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.
Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ Ernst & Young LLP
Las Vegas, Nevada
March 2, 2026
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors and Stockholders of Wynn Resorts, Limited and subsidiaries
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Wynn Resorts, Limited and subsidiaries (the Company) as of December 31, 2025 and 2024, the related consolidated statements of income, comprehensive income, stockholders' deficit and cash flows for each of the three years in the period ended December 31, 2025, and the related notes and financial statement schedule listed in the Index at Item 15(a)2 (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2025 and 2024, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2025, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework), and our report dated March 2, 2026 expressed an unqualified opinion thereon.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosure to which it relates.
| | | | | |
| Valuation of Deferred Tax Assets |
| Description of the Matter | As more fully described in Note 14 to the consolidated financial statements, at December 31, 2025, the Company had U.S. deferred tax assets, including foreign tax credit carryforwards and other deferred tax assets, of $1.3 billion reduced by a $479.3 million valuation allowance. Deferred tax assets are reduced by a valuation allowance if, based on the weight of all available evidence, in management’s judgment it is more likely than not that some portion, or all, of the deferred tax assets will not be realized.
Auditing management’s assessment of the realizability of the Company’s deferred tax assets, including foreign tax credit carryforwards, involved complex judgments due to the significant estimation required in estimating the realizability of these deferred tax assets. The realizability of these deferred tax assets is affected by significant assumptions, including forecasted foreign-sourced income, intercompany transactions, and the execution of a tax planning strategy. Fluctuations in actual results from those forecasted can have a material impact on the measurement of deferred tax assets.
|
| How We Addressed the Matter in Our Audit | We obtained an understanding, evaluated the design and tested the operating effectiveness of controls over management’s process for evaluating the realization of the Company’s deferred tax assets, including controls over management’s review of its significant assumptions described above and identification and use of an available tax planning strategy.
To test the realizability of deferred tax assets, including foreign tax credit carryforwards,we performed audit procedures that included, among others, testing the significant assumptions described above and the underlying data used by the Company in its analysis. We compared the significant assumptions used by management to the Company’s business plans and current industry and economic trends and evaluated whether changes to the Company’s business plans, economic trends and other factors would affect the significant assumptions. We involved our tax professionals to evaluate the Company's application of tax law for the available tax planning strategy and the evaluation of the utilization of the deferred tax assets.
|
/s/ Ernst & Young LLP
We have served as the Company’s auditor since 2006.
Las Vegas, Nevada
March 2, 2026
WYNN RESORTS, LIMITED AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
| | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| ASSETS |
| Current assets: | | | |
| Cash and cash equivalents | $ | 1,463,442 | | | $ | 2,426,155 | |
| Investments | 601,756 | | | — | |
Accounts receivable, net of allowance for credit losses of $45,645 and $37,694 | 402,641 | | | 324,016 | |
| Inventories | 88,478 | | | 75,783 | |
| Prepaid expenses and other | 127,204 | | | 95,725 | |
| Total current assets | 2,683,521 | | | 2,921,679 | |
| Property and equipment, net | 6,625,922 | | | 6,521,283 | |
| Long-term investments | 67,594 | | | — | |
| Restricted cash | 96,653 | | | 95,638 | |
| Intangible assets, net | 224,242 | | | 254,599 | |
| Operating lease assets | 1,778,052 | | | 1,797,276 | |
| Deferred income taxes, net | 409,070 | | | 507,716 | |
| Investments in unconsolidated affiliates | 948,156 | | | 648,217 | |
| Other assets | 274,907 | | | 231,555 | |
| Total assets | $ | 13,108,117 | | | $ | 12,977,963 | |
| LIABILITIES AND STOCKHOLDERS' DEFICIT |
| Current liabilities: | | | |
| Accounts and construction payables | $ | 255,307 | | | $ | 205,146 | |
| Customer deposits | 569,603 | | | 508,651 | |
| Gaming taxes payable | 215,581 | | | 171,983 | |
| Accrued compensation and benefits | 245,550 | | | 229,305 | |
| Accrued interest | 132,772 | | | 132,510 | |
| Current portion of long-term debt | 9,410 | | | 41,250 | |
| Other accrued liabilities | 214,955 | | | 250,689 | |
| Total current liabilities | 1,643,178 | | | 1,539,534 | |
| Long-term debt | 10,537,402 | | | 10,500,484 | |
| Long-term operating lease liabilities | 1,629,117 | | | 1,623,890 | |
| Other long-term liabilities | 329,699 | | | 282,658 | |
| Total liabilities | 14,139,396 | | | 13,946,566 | |
| Commitments and contingencies (Note 19) | | | |
| Stockholders' deficit: | | | |
Preferred stock, par value $0.01; 40,000,000 shares authorized; zero shares issued and outstanding | — | | | — | |
Common stock, par value $0.01; 400,000,000 shares authorized; 134,326,464 and 133,584,126 shares issued; 103,989,787 and 107,821,567 shares outstanding, respectively | 1,343 | | | 1,336 | |
Treasury stock, at cost; 30,336,677 and 25,762,599 shares, respectively | (2,621,394) | | | (2,241,607) | |
| Additional paid-in capital | 3,801,934 | | | 3,698,800 | |
| Accumulated other comprehensive loss | (3,136) | | | (5,700) | |
| Accumulated deficit | (1,454,239) | | | (1,676,990) | |
| Total Wynn Resorts, Limited stockholders' deficit | (275,492) | | | (224,161) | |
| Noncontrolling interests | (755,787) | | | (744,442) | |
| Total stockholders' deficit | (1,031,279) | | | (968,603) | |
| Total liabilities and stockholders' deficit | $ | 13,108,117 | | | $ | 12,977,963 | |
The accompanying notes are an integral part of these consolidated financial statements.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Operating revenues: | | | | | |
| Casino | $ | 4,410,328 | | | $ | 4,261,357 | | | $ | 3,718,402 | |
| Rooms | 1,141,154 | | | 1,242,058 | | | 1,185,671 | |
| Food and beverage | 1,037,850 | | | 1,069,117 | | | 1,028,637 | |
| Entertainment, retail and other | 548,592 | | | 555,429 | | | 599,187 | |
| Total operating revenues | 7,137,924 | | | 7,127,961 | | | 6,531,897 | |
| Operating expenses: | | | | | |
| Casino | 2,716,151 | | | 2,586,960 | | | 2,238,671 | |
| Rooms | 344,378 | | | 330,359 | | | 307,132 | |
| Food and beverage | 882,229 | | | 859,426 | | | 822,323 | |
| Entertainment, retail and other | 238,160 | | | 249,679 | | | 340,437 | |
| General and administrative | 1,116,952 | | | 1,080,475 | | | 1,065,022 | |
| Provision for credit losses | 12,824 | | | 4,986 | | | (3,964) | |
| Pre-opening | 38,494 | | | 9,355 | | | 9,468 | |
| Depreciation and amortization | 620,633 | | | 658,895 | | | 687,270 | |
| Impairment of goodwill and intangible assets | — | | | — | | | 94,490 | |
| Property charges and other | 49,719 | | | 215,095 | | | 130,877 | |
| Total operating expenses | 6,019,540 | | | 5,995,230 | | | 5,691,726 | |
| Operating income | 1,118,384 | | | 1,132,731 | | | 840,171 | |
| Other income (expense): | | | | | |
| Interest income | 66,507 | | | 130,342 | | | 175,785 | |
| Interest expense, net of amounts capitalized | (625,556) | | | (688,410) | | | (751,509) | |
| Change in derivatives fair value | (34,869) | | | 42,478 | | | 45,098 | |
| Loss on debt financing transactions | (1,701) | | | (2,913) | | | (12,683) | |
| Other | (8,625) | | | 29,170 | | | (11,479) | |
| Other expense, net | (604,244) | | | (489,333) | | | (554,788) | |
| Income before income taxes | 514,140 | | | 643,398 | | | 285,383 | |
| (Provision) benefit for income taxes | (105,005) | | | (3,682) | | | 496,834 | |
| Net income | 409,135 | | | 639,716 | | | 782,217 | |
| Less: net income attributable to noncontrolling interests | (81,801) | | | (138,638) | | | (52,223) | |
| Net income attributable to Wynn Resorts, Limited | $ | 327,334 | | | $ | 501,078 | | | $ | 729,994 | |
| Basic and diluted net income per common share: | | | | | |
| Net income attributable to Wynn Resorts, Limited: | | | | | |
| Basic | $ | 3.16 | | | $ | 4.56 | | | $ | 6.49 | |
| Diluted | $ | 3.14 | | | $ | 4.35 | | | $ | 6.32 | |
| Weighted average common shares outstanding: | | | | | |
| Basic | 103,697 | | | 109,966 | | | 112,523 | |
| Diluted | 104,243 | | | 110,267 | | | 112,855 | |
The accompanying notes are an integral part of these consolidated financial statements.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Net income | $ | 409,135 | | | $ | 639,716 | | | $ | 782,217 | |
| Other comprehensive income (loss): | | | | | |
| Foreign currency translation adjustments, before and after tax | 3,735 | | | (12,700) | | | 5,297 | |
| Total comprehensive income | 412,870 | | | 627,016 | | | 787,514 | |
| Less: comprehensive income attributable to noncontrolling interests | (82,972) | | | (135,044) | | | (53,710) | |
| Comprehensive income attributable to Wynn Resorts, Limited | $ | 329,898 | | | $ | 491,972 | | | $ | 733,804 | |
The accompanying notes are an integral part of these consolidated financial statements.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
(in thousands, except share data) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common stock | | | | | | | | | | | | | | |
| Shares outstanding | | Par value | | Treasury stock | | Additional paid-in capital | | Accumulated other comprehensive income (loss) | | Accumulated deficit | | Total Wynn Resorts, Limited stockholders' deficit | | Noncontrolling interests | | Total stockholders' deficit |
| Balances, January 1, 2023 | 113,369,439 | | | $ | 1,323 | | | $ | (1,623,872) | | | $ | 3,583,923 | | | $ | (404) | | | $ | (2,711,808) | | | $ | (750,838) | | | $ | (889,527) | | | $ | (1,640,365) | |
| Net income | — | | | — | | | — | | | — | | | — | | | 729,994 | | | 729,994 | | | 52,223 | | | 782,217 | |
| Currency translation adjustment | — | | | — | | | — | | | — | | | 3,810 | | | — | | | 3,810 | | | 1,487 | | | 5,297 | |
| Exercise of stock options | 32,284 | | | — | | | — | | | 1,965 | | | — | | | — | | | 1,965 | | | — | | | 1,965 | |
| Issuance of restricted stock | 727,522 | | | 7 | | | — | | | 6,631 | | | — | | | — | | | 6,638 | | | — | | | 6,638 | |
| Cancellation of restricted stock | (23,256) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Shares repurchased by the Company and held as treasury shares | (2,374,925) | | | — | | | (212,454) | | | — | | | — | | | — | | | (212,454) | | | — | | | (212,454) | |
| Cash dividends declared | — | | | — | | | — | | | — | | | — | | | (85,139) | | | (85,139) | | | — | | | (85,139) | |
| Distribution to noncontrolling interest | — | | | — | | | — | | | (2,994) | | | — | | | — | | | (2,994) | | | (19,584) | | | (22,578) | |
| Transactions with subsidiary minority shareholders | 6,181 | | | — | | | — | | | (754) | | | — | | | — | | | (754) | | | 754 | | | — | |
| Stock-based compensation | — | | | — | | | — | | | 58,390 | | | — | | | — | | | 58,390 | | | 5,095 | | | 63,485 | |
| Balances, December 31, 2023 | 111,737,245 | | | 1,330 | | | (1,836,326) | | | 3,647,161 | | | 3,406 | | | (2,066,953) | | | (251,382) | | | (849,552) | | | (1,100,934) | |
| Net income | — | | | — | | | — | | | — | | | — | | | 501,078 | | | 501,078 | | | 138,638 | | | 639,716 | |
| Currency translation adjustment | — | | | — | | | — | | | — | | | (9,106) | | | — | | | (9,106) | | | (3,594) | | | (12,700) | |
| Exercise of stock options | 17,285 | | | — | | | — | | | 1,017 | | | — | | | — | | | 1,017 | | | — | | | 1,017 | |
| Issuance of restricted stock | 597,633 | | | 6 | | | — | | | 8,009 | | | — | | | — | | | 8,015 | | | 38 | | | 8,053 | |
| Cancellation of restricted stock | (29,708) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Shares repurchased by the Company and held as treasury shares | (4,500,888) | | | — | | | (405,281) | | | — | | | — | | | — | | | (405,281) | | | — | | | (405,281) | |
| Cash dividends declared | — | | | — | | | — | | | — | | | — | | | (111,115) | | | (111,115) | | | (28,779) | | | (139,894) | |
| Distribution to noncontrolling interest | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (16,988) | | | (16,988) | |
| Transactions with subsidiary minority shareholders | — | | | — | | | — | | | (11,643) | | | — | | | — | | | (11,643) | | | 11,643 | | | — | |
| Stock-based compensation | — | | | — | | | — | | | 54,256 | | | — | | | — | | | 54,256 | | | 4,152 | | | 58,408 | |
| Balances, December 31, 2024 | 107,821,567 | | | 1,336 | | | (2,241,607) | | | 3,698,800 | | | (5,700) | | | (1,676,990) | | | (224,161) | | | (744,442) | | | (968,603) | |
| Net income | — | | | — | | | — | | | — | | | — | | | 327,334 | | | 327,334 | | | 81,801 | | | 409,135 | |
| Currency translation adjustment | — | | | — | | | — | | | — | | | 2,564 | | | — | | | 2,564 | | | 1,171 | | | 3,735 | |
| Exercise of stock options | 6,700 | | | — | | | — | | | 457 | | | — | | | — | | | 457 | | | — | | | 457 | |
| Issuance of restricted stock | 760,715 | | | 7 | | | — | | | 7,915 | | | — | | | — | | | 7,922 | | | — | | | 7,922 | |
| Cancellation of restricted stock | (25,077) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Shares repurchased by the Company and held as treasury shares | (4,574,118) | | | — | | | (379,787) | | | — | | | — | | | — | | | (379,787) | | | — | | | (379,787) | |
| Cash dividends declared | — | | | — | | | — | | | — | | | — | | | (104,583) | | | (104,583) | | | (71,343) | | | (175,926) | |
| Distribution to noncontrolling interest | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (25,672) | | | (25,672) | |
| Transactions with subsidiary minority shareholders | — | | | — | | | — | | | 1,356 | | | — | | | — | | | 1,356 | | | (1,356) | | | — | |
| Stock-based compensation | — | | | — | | | — | | | 93,406 | | | — | | | — | | | 93,406 | | | 4,054 | | | 97,460 | |
| Balances, December 31, 2025 | 103,989,787 | | | $ | 1,343 | | | $ | (2,621,394) | | | $ | 3,801,934 | | | $ | (3,136) | | | $ | (1,454,239) | | | $ | (275,492) | | | $ | (755,787) | | | $ | (1,031,279) | |
The accompanying notes are an integral part of these consolidated financial statements.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands) | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Cash flows from operating activities: | | | | | |
| Net income | $ | 409,135 | | | $ | 639,716 | | | $ | 782,217 | |
| Adjustments to reconcile net income to net cash provided by operating activities: | | | | | |
| Depreciation and amortization | 620,633 | | | 658,895 | | | 687,270 | |
| Deferred income taxes | 97,282 | | | (6,838) | | | (502,784) | |
| Stock-based compensation expense | 91,927 | | | 59,029 | | | 64,515 | |
| Amortization of debt issuance costs | 39,957 | | | 39,428 | | | 39,532 | |
| Loss on debt financing transactions | 1,701 | | | 2,913 | | | 12,683 | |
| Provision for credit losses | 12,824 | | | 4,986 | | | (3,964) | |
| Change in derivatives fair value | 43,289 | | | (42,478) | | | (45,098) | |
| Impairment of goodwill and intangible assets | — | | | — | | | 94,490 | |
| Property charges and other | 74,683 | | | 106,332 | | | 117,176 | |
| Increase (decrease) in cash from changes in: | | | | | |
| Receivables, net | (89,980) | | | 13,478 | | | (123,747) | |
| Inventories, prepaid expenses and other | (10,724) | | | 26,632 | | | (6,025) | |
| Customer deposits | 58,644 | | | (36,967) | | | 37,951 | |
| Accounts payable and accrued expenses | 3,282 | | | (38,923) | | | 93,663 | |
| Net cash provided by operating activities | 1,352,653 | | | 1,426,203 | | | 1,247,879 | |
| Cash flows from investing activities: | | | | | |
| Capital expenditures, net of construction payables and retention | (660,433) | | | (419,929) | | | (442,793) | |
| Investments in unconsolidated affiliates | (328,928) | | | (563,418) | | | (53,631) | |
| Purchase of investments | (668,890) | | | — | | | (836,519) | |
| Proceeds from maturity of investments | — | | | 850,000 | | | — | |
| Purchase of intangible and other assets | (457) | | | (2,615) | | | (10,752) | |
| Proceeds from sale of assets and other | 1,547 | | | 52,404 | | | 1,162 | |
| Net cash used in investing activities | (1,657,161) | | | (83,558) | | | (1,342,533) | |
| Cash flows from financing activities: | | | | | |
| Proceeds from issuance of long-term debt | 1,752,812 | | | 1,883,794 | | | 1,200,000 | |
| Repayments of long-term debt | (1,763,125) | | | (3,059,832) | | | (1,533,124) | |
| Repurchase of common stock | (380,109) | | | (401,802) | | | (212,455) | |
| Proceeds from exercise of stock options | 457 | | | 1,017 | | | 1,965 | |
| Distribution to noncontrolling interest | (25,672) | | | (16,988) | | | (22,579) | |
| Dividends paid | (174,662) | | | (139,564) | | | (84,733) | |
| Finance lease payments | (25,804) | | | (19,219) | | | (19,267) | |
| Payments for financing costs | (28,055) | | | (36,714) | | | (41,240) | |
| Other | (9,142) | | | (4,486) | | | (7,773) | |
| Net cash used in financing activities | (653,300) | | | (1,793,794) | | | (719,206) | |
| Effect of exchange rate on cash, cash equivalents and restricted cash | (3,890) | | | 3,530 | | | 282 | |
| Cash, cash equivalents and restricted cash: | | | | | |
| Decrease in cash, cash equivalents and restricted cash | (961,698) | | | (447,619) | | | (813,578) | |
| Balance, beginning of period | 2,521,793 | | | 2,969,412 | | | 3,782,990 | |
| Balance, end of period | $ | 1,560,095 | | | $ | 2,521,793 | | | $ | 2,969,412 | |
The accompanying notes are an integral part of these consolidated financial statements.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1 - Organization and Business
Organization
Wynn Resorts, Limited, a Nevada corporation (together with its subsidiaries, "Wynn Resorts" or the "Company") is a designer, developer, and operator of integrated resorts featuring luxury hotel rooms, high-end retail space, an array of dining and entertainment options, meeting and convention facilities, and gaming.
In the Macau Special Administrative Region of the People's Republic of China ("Macau"), the Company owns approximately 72% of Wynn Macau, Limited ("WML"), which includes the operations of the Wynn Palace and Wynn Macau resorts. The Company refers to Wynn Palace and Wynn Macau as its Macau Operations. In Las Vegas, Nevada, the Company operates and, with the exception of certain retail space, owns 100% of Wynn Las Vegas. Additionally, the Company is a 50.1% owner and managing member of a joint venture that owns and leases certain retail space at Wynn Las Vegas (the "Retail Joint Venture"). The Company refers to Wynn Las Vegas, Encore, an expansion at Wynn Las Vegas, and the Retail Joint Venture as its Las Vegas Operations. In Everett, Massachusetts, the Company operates Encore Boston Harbor, an integrated resort.
Additionally, the Company has a 40% equity interest in Island 3 AMI FZ-LLC ("Island 3"), an unconsolidated affiliate, which is constructing an integrated resort property ("Wynn Al Marjan Island") in Ras Al Khaimah, United Arab Emirates, currently expected to open in 2027.
Macau Operations
Wynn Palace features a luxury hotel tower with 1,706 guest rooms, suites and villas, approximately 468,000 square feet of casino space, 12 food and beverage outlets, a food hall which includes a variety of stand-alone restaurants and other food offerings, approximately 37,000 square feet of meeting and convention space, approximately 109,000 square feet of retail space, public attractions including a performance lake, an immersive entertainment center, Western and Asian art displays, and a gondola ride offering convenient street-level access.
Wynn Macau features two luxury hotel towers with a total of 1,014 guest rooms and suites, approximately 294,000 square feet of casino space, 11 food and beverage outlets, approximately 31,000 square feet of meeting and convention space, approximately 75,900 square feet of retail space, a performance lake, a rotunda show and recreation and leisure facilities.
In December 2022, Wynn Resorts (Macau), S.A. ("Wynn Macau SA"), an indirect subsidiary of the Company, entered into a definitive gaming concession contract (the "Gaming Concession Contract") with the Macau government, pursuant to which Wynn Macau SA was granted a 10-year gaming concession commencing on January 1, 2023 and expiring on December 31, 2032, to operate games of chance at Wynn Palace and Wynn Macau.
Las Vegas Operations
Wynn Las Vegas features two luxury hotel towers with a total of 4,748 guest rooms, suites and villas, approximately 199,000 square feet of casino space, 35 food and beverage outlets, approximately 510,000 square feet of meeting and convention space, approximately 178,000 square feet of retail space (the majority of which is owned and operated under a joint venture of which the Company owns 50.1%), as well as two theaters, two nightclubs and a beach club and recreation and leisure facilities.
Encore Boston Harbor
Encore Boston Harbor, an integrated resort in Everett, Massachusetts, adjacent to Boston along the Mystic River, features a luxury hotel tower with a total of 671 guest rooms and suites, approximately 215,000 square feet of casino space, 16 food and beverage outlets, one nightclub, approximately 71,000 square feet of meeting and convention space, and approximately 8,200 square feet of retail space. Public attractions include a waterfront park, floral displays, and water shuttle service to downtown Boston.
In December 2022, the Company sold certain real estate assets related to Encore Boston Harbor and concurrently entered into a lease agreement for the purpose of continuing to operate the Encore Boston Harbor integrated resort (the "EBH Transaction"). For more information on the EBH Transaction, see Note 16, "Leases."
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Note 2 - Basis of Presentation and Significant Accounting Policies
Basis of Presentation and Principles of Consolidation
The accompanying consolidated financial statements have been prepared in accordance with United States ("U.S.") generally accepted accounting principles ("GAAP") and include the accounts of the Company, its majority-owned subsidiaries, and entities the Company identifies as variable interest entities ("VIEs") of which the Company is determined to be the primary beneficiary. For information on the Company's VIEs, see Note 19, "Retail Joint Venture." If the entity does not qualify for consolidation and the Company has significant influence over the operating and financial decisions of the entity, the Company accounts for the entity under the equity method. For more information on the Company's equity method investments, see Investments in Unconsolidated Affiliates below. All significant intercompany accounts and transactions have been eliminated. Certain amounts in the consolidated balance sheet as of December 31, 2024 have been reclassified to be consistent with the current period presentation. These reclassifications had no effect on previously reported total assets, total liabilities and total stockholders' deficit.
Use of Estimates
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates and assumptions reflected in the financial statements relate to and include, but are not limited to, inputs into the Company's estimated allowance for deferred tax assets and credit losses, estimates regarding the useful lives and recoverability of long-lived and intangible assets, valuations of derivatives, and litigation and contingency estimates.
Cash, Cash Equivalents and Restricted Cash
Cash and cash equivalents consist of cash and highly liquid investments with original maturities of three months or less and include both U.S. dollar-denominated and foreign currency-denominated securities. Cash equivalents are carried at cost, which approximates fair value. Restricted cash consists of cash collateral associated with obligations, cash held in a trust in accordance with WML's share award plan, and an amount held in the form of a first demand bank guarantee in favor of the Macau government to support Wynn Macau SA's legal and contractual obligations under the Gaming Concession Contract.
Investments
The Company's investments include financial assets in the form of interest-bearing fixed deposits with original maturities of greater than three months, which are recorded at fair value (see Note 10, "Fair Value Measurements"), and debt securities in the form of U.S. treasuries. Investments in debt securities which the Company has the positive intent and ability to hold to maturity are classified as held-to-maturity and are carried at amortized cost. Debt securities held primarily for the purpose of selling in the near term are classified as trading securities and are reported at fair value, with unrealized gains and losses included in income. Debt securities not classified as held-to-maturity or trading are classified as available-for-sale and are reported at fair value with unrealized gains and losses as a separate component of other comprehensive income. Premiums and discounts on debt securities are amortized or accreted into interest income using the effective interest method. All of the Company’s debt securities are classified as held-to-maturity.
As of December 31, 2025, the Company held $475.0 million in fixed deposits, recorded at fair value within Investments, and $127.3 million and $67.6 million in U.S. treasuries (including accrued interest), recorded at amortized cost within Investments and Long-term investments, respectively, in the Consolidated Balance Sheets. The estimated fair value of the Company's U.S. treasuries as of December 31, 2025 was approximately $194.4 million, as determined based on quoted market prices in active markets (Level 1 inputs), and the unrecognized holding loss was $0.5 million.
During the year ended December 31, 2024, the Company received proceeds of $300.0 million upon the maturity of its investments in U.S. treasuries and $550.0 million upon the maturity of its investments in fixed deposits. The Company held no investments as of December 31, 2024.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
As of the balance sheet date, the Company evaluates whether the unrealized losses are attributable to credit losses or other factors. The Company considers the severity of the decline in value, creditworthiness of the issuer and other relevant factors and records an allowance for credit losses, limited to the excess of amortized cost over fair value, with a corresponding charge to earnings. The allowance may be subsequently increased or decreased based on the prevailing facts and circumstances. During the years ended December 31, 2025 and 2024, the Company recorded no allowance for credit losses related to its investments.
Accounts Receivable and Credit Risk
Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of casino accounts receivable. The Company issues credit in the form of "markers" to approved casino customers following investigations of creditworthiness.
Accounts receivable, including casino and hotel receivables, are typically non-interest bearing and are recorded at amortized cost. Casino receivables primarily consist of credit issued to patrons in the form of markers. The Company issues credit based on factors such as level of play and financial resources, following background and credit checks. The casino credit extended by the Company is generally unsecured and due on demand.
An estimated allowance for credit losses is maintained to reduce the Company's receivables to their carrying amount, which reflects the net amount the Company expects to collect. The allowance estimate reflects specific review of customer accounts taking into consideration the amount owed, the age of the account, the customer's financial condition, management's experience with historical and current collection trends, current economic and business conditions, and management's expectations of future economic and business conditions and forecasts. Accounts are written off when management deems them to be uncollectible. Recoveries of accounts previously written off are recorded when received.
Inventories
Inventories consist of retail merchandise and food and beverage items, which are stated at the lower of cost or net realizable value, and certain operating supplies. Cost is determined by the first-in, first-out, weighted average and specific identification methods.
Property and Equipment
Purchases of property and equipment are stated at cost, and when placed into service, are depreciated over the estimated
useful lives of the assets using the straight-line method as follows:
| | | | | |
| Estimated Useful Life in Years |
| Buildings and improvements | 10 - 45 |
| Land improvements | 10 - 45 |
| Furniture, fixtures and equipment | 3 - 20 |
| Leasehold interest in land | 25 |
| Airplanes | 20 |
Costs related to improvements are capitalized, while costs of repairs and maintenance are charged to expense as incurred. The cost and accumulated depreciation of property and equipment retired or otherwise disposed of are eliminated from the respective accounts and any resulting gain or loss is included in Property charges and other expense in the accompanying Consolidated Statements of Income.
Capitalized Interest
The interest cost associated with major development and construction projects, and interest cost associated with equity method investments incurred during the investee's initial development period, is capitalized and included in the cost of the project or investment in unconsolidated affiliates balance. Interest capitalization ceases once a project is substantially complete or no longer undergoing construction activities to prepare it for its intended use. When no debt is specifically identified as being incurred in connection with a construction project, the Company capitalizes interest on amounts expended on the project using the weighted average cost of the Company's outstanding borrowings. Interest of $49.7 million, $23.0 million, and $5.8 million
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
was capitalized for the years ended December 31, 2025, 2024, and 2023, respectively, including $46.4 million and $21.7 million related to equity method investments for the years ended December 31, 2025 and 2024, respectively.
Intangible Assets
The Company's intangible assets consist primarily of finite-lived intangible assets, including its Macau gaming concession and Massachusetts gaming license. Finite-lived intangible assets are amortized over the shorter of their contractual terms or estimated useful lives. The Company's indefinite-lived intangible assets are not amortized, but are reviewed for impairment annually.
Long-Lived Assets
Long-lived assets, which are to be held and used, including finite-lived intangible assets and property and equipment, are periodically reviewed by management for impairment whenever events or changes in circumstances indicate that the carrying value of the asset may not be recoverable. If an indicator of impairment exists, the Company compares the estimated future cash flows of the asset, on an undiscounted basis, to the carrying value of the asset. If the undiscounted cash flows exceed the carrying value, no impairment is indicated. If the undiscounted cash flows do not exceed the carrying value, then impairment is measured as the difference between fair value and carrying value, with fair value typically based on a discounted cash flow model. If an asset is still under development, future cash flows include remaining construction costs.
Leases
Lessee Arrangements
The Company is the lessee under non-cancelable real estate and equipment leases. The Company determines if an arrangement is or contains a lease at inception or modification of the arrangement. An arrangement is or contains a lease if there are identified assets and the right to control the use of an identified asset is conveyed for a period of time in exchange for consideration. Control over the use of the identified asset means the lessee has both the right to obtain substantially all of the economic benefits from the use of the asset and the right to direct the use of the asset.
Finance and operating lease assets and liabilities are measured and recorded upon lease commencement at the present value of the future minimum lease payments. The Company combines lease and nonlease components in its determination of minimum lease payments, except for certain asset classes that have significant nonlease components. As the interest rate implicit in its leases is not readily determinable, the Company uses its incremental borrowing rate as the discount rate to determine the present value of lease payments. Lease terms include options to extend the lease when it is reasonably certain that such option will be exercised. The Company’s triple-net operating lease related to Encore Boston Harbor contains a renewal period at the Company’s option, which is not considered to be reasonably certain of being exercised. Many of the Company’s leases include fixed rental escalation clauses that are factored into the determination of lease payments. A lessee is required to classify a lease as a finance lease if, among other factors, 1) the term is for the major part of the remaining economic life of the underlying asset or 2) the present value of the sum of the lease payments equals or exceeds substantially all of the fair value of the underlying asset. For operating leases, lease expense for minimum lease payments is recognized on a straight-line basis over the expected lease term. For finance leases, the Company records depreciation of the lease asset on a straight-line basis over the shorter of the lease term or useful life of the lease asset, and the lease liability accretes interest using the discount rate determined at lease commencement. The Company does not record an asset or liability for leases with a term of less than one year. Variable lease costs generally arise from changes in an index, such as the consumer price index. Variable lease costs are expensed as incurred and are not included in the determination of lease assets or liabilities.
Lessor Arrangements
The Company is the lessor under non-cancelable operating leases for retail and food and beverage outlet space at its integrated resorts, which represents approximately 105,000, 74,000, 198,000, and 52,000 square feet of space at Wynn Palace, Wynn Macau, Wynn Las Vegas, and Encore Boston Harbor, respectively. The lease arrangements generally include minimum base rent and contingent rental clauses based on a percentage of net sales. Generally, the terms of the leases range between five and ten years. The Company records revenue on a straight-line basis over the term of the lease, and recognizes revenue for contingent rentals when the contingency has been resolved. The Company has elected to combine lease and nonlease components for the purpose of measuring lease revenue.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Investments in Unconsolidated Affiliates
The Company accounts for its investment in Island 3 and affiliated ventures (the "Al Marjan Joint Venture") using the equity method. Under the equity method, the investment's carrying value is adjusted for the Company’s share of the investee's earnings and losses, capital contributions to and distributions from this company, and capitalization of interest cost incurred by the Company during the investee's initial development period. As of December 31, 2025 and 2024, the Company’s investment in the Al Marjan Joint Venture was $948.2 million and $648.2 million, respectively, recorded in Investments in unconsolidated affiliates in the accompanying Consolidated Balance Sheets.
The Company records its share of income and loss on investments in unconsolidated affiliates as a component of Operating income within the Company's accompanying Consolidated Statements of Income, as the Company’s investments in unconsolidated affiliates are an extension of the Company's core business operations. The Company recognized a loss on investments in unconsolidated affiliates of $29.0 million, $6.1 million and $2.4 million during the years ended December 31, 2025, 2024 and 2023, respectively, recorded in Pre-opening expenses within the Company's accompanying Consolidated Statements of Income.
Debt Issuance Costs
Direct and incremental costs and original issue discounts and premiums incurred in connection with the issuance of long-term debt are deferred and amortized to interest expense using the effective interest method or, if the amounts approximate the effective interest method, on a straight-line basis. Debt issuance costs incurred in connection with the issuance of the Company's revolving credit facilities are presented in noncurrent other assets on the Consolidated Balance Sheets. All other debt issuance costs are presented as a direct reduction of long-term debt on the Consolidated Balance Sheets. Approximately $39.9 million, $39.3 million, and $39.5 million was amortized to interest expense during the years ended December 31, 2025, 2024, and 2023, respectively.
Derivative Financial Instruments
The Company enters into interest rate protection and foreign currency swap agreements to manage interest rate exposure and foreign currency exchange rate risk, respectively, on certain debt. The fair value of such agreements is recognized as a net asset or liability at each balance sheet date, with changes in fair value recorded in earnings as these agreements do not qualify for hedge accounting. See Note 7, "Long-Term Debt" and Note 8, "Derivative Instruments" for additional information.
See Note 8, "Derivative Instruments" for accounting policy disclosures relating to the WML Convertible Bond Conversion Option Derivative and Foreign Currency Swaps (as defined therein).
Revenue Recognition
The Company's revenue from contracts with customers primarily consists of casino wagers and sales of rooms, food and beverage, entertainment, retail and other goods and services.
Gross casino revenues are measured by the aggregate net difference between gaming wins and losses. The Company applies a practical expedient by accounting for its casino wagering transactions on a portfolio basis versus an individual basis as all wagers have similar characteristics. Commissions rebated to customers either directly or indirectly through games promoters and cash discounts and other cash incentives earned by customers are recorded as a reduction of casino revenues. In addition to the wager, casino transactions typically include performance obligations related to complimentary goods or services provided to incentivize future gaming or in exchange for points earned under the Company's loyalty programs.
For casino transactions that include complimentary goods or services provided by the Company to incentivize future gaming, the Company allocates the standalone selling price of each good or service to the appropriate revenue type based on the good or service provided. Complimentary goods or services that are provided under the Company's control and discretion and supplied by third parties are recorded as an operating expense.
The Company offers loyalty programs at each of its resorts. Customers earn points based on their level of table games and slots play, which can be redeemed for slots free play, gifts and complimentary goods or services provided by the Company. For casino transactions that include points earned under the Company's loyalty programs, the Company defers a portion of the revenue by recording the estimated standalone selling price of the earned points that are expected to be redeemed as a liability.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Upon redemption of the points for Company-owned goods or services, the standalone selling price of each good or service is allocated to the appropriate revenue type based on the good or service provided. Upon the redemption of points with third parties, the redemption amount is deducted from the liability and paid directly to the third party with any difference between the amount paid and the stand-alone selling price recorded as Entertainment, retail and other revenue in the accompanying Consolidated Statements of Income.
After allocating amounts to the complimentary goods or services provided and to the points earned under the Company's loyalty programs, the residual amount is recorded as casino revenue when the wager is settled.
The transaction price for rooms, food and beverage, entertainment, retail and other transactions is the net amount collected from the customer for such goods and services and is recorded as revenue when the goods are provided, services are performed or events are held. Sales tax and other applicable taxes collected by the Company are excluded from revenues. Advance deposits on rooms and advance ticket sales are performance obligations that are recorded as customer deposits until services are provided to the customer. Revenues from contracts with multiple goods or services are allocated to each good or service based on its relative standalone selling price. As previously noted, Entertainment, retail and other revenue also includes lease revenue, which is recognized in accordance with the relevant accounting principles.
Gaming Taxes
The Company is subject to taxes based on gross gaming revenues in the jurisdictions in which it operates, subject to applicable jurisdictional adjustments. These gaming taxes are recorded as casino expenses in the accompanying Consolidated Statements of Income. These taxes totaled $1.91 billion, $1.83 billion, and $1.57 billion for the years ended December 31, 2025, 2024, and 2023, respectively.
Advertising Costs
The cost of advertising is expensed as incurred, and totaled $48.8 million, $50.9 million, and $112.6 million for the years ended December 31, 2025, 2024, and 2023, respectively.
Pre-opening Expenses
Pre-opening expenses represent personnel, advertising, and other costs incurred prior to the opening of new ventures and are expensed as incurred. During the years ended December 31, 2025 and December 31, 2024, pre-opening expenses primarily included the Company's share of net losses from the Al Marjan Joint Venture. During the year ended December 31, 2023, the Company incurred pre-opening expenses primarily in connection with the launch of sports betting operations in Massachusetts.
Income Taxes
The Company is subject to income taxes in the U.S. and foreign jurisdictions where it operates. Accounting standards require the recognition of deferred tax assets, net of applicable reserves, and liabilities for the estimated future tax consequences attributable to differences between financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled. The effect of a change in tax rates on the income tax provision and deferred tax assets and liabilities generally is recognized in the results of operations in the period that includes the enactment date. Accounting standards also require recognition of a future tax benefit to the extent that realization of such benefit is more likely than not; otherwise, a valuation allowance is applied.
The Company's income tax returns are subject to examination by the Internal Revenue Service ("IRS") and other tax authorities in the locations where it operates. The Company assesses potentially unfavorable outcomes of such examinations based on accounting standards for uncertain income taxes. The accounting standards prescribe a minimum recognition threshold a tax position is required to meet before being recognized in the financial statements.
Uncertain tax position accounting standards apply to all tax positions related to income taxes. These accounting standards utilize a two-step approach for evaluating tax positions. If a tax position, based on its technical merits, is deemed more likely than not to be sustained, then the tax benefit is measured as the largest amount of benefit that is more likely than not to be realized upon settlement.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
As applicable, the Company will recognize accrued penalties and interest related to unrecognized tax benefits in the provision for income taxes.
Foreign Currency
Gains or losses from foreign currency remeasurements are included in Other income (expense) in the accompanying Consolidated Statements of Income. Balance sheet accounts are translated at the exchange rate in effect at each balance sheet date and income statement accounts are translated at the average rate of exchange prevailing during the year. Translation adjustments resulting from this process are charged or credited to other comprehensive income (loss).
Comprehensive Income and Accumulated Other Comprehensive Income (Loss)
Comprehensive income includes net income and all other non-stockholder changes in equity or other comprehensive income. Components of the Company's comprehensive income are reported in the accompanying Consolidated Statements of Stockholders' Deficit and Consolidated Statements of Comprehensive Income.
Fair Value Measurements
The Company measures certain of its financial assets and liabilities, at fair value on a recurring basis pursuant to accounting standards for fair value measurements. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. These accounting standards establish a three-tier fair value hierarchy, which prioritizes the inputs used to measure fair value. These tiers include:
•Level 1 - Observable inputs such as quoted prices in active markets.
•Level 2 - Inputs other than quoted prices in active markets that are either directly or indirectly observable.
•Level 3 - Unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.
Stock-Based Compensation
The Company accounts for stock-based compensation in accordance with accounting standards, which require the compensation cost relating to share-based payment transactions be recognized in the Company's Consolidated Statements of Income. The cost is measured at the grant date, based on the estimated fair value of the award using the Black-Scholes option pricing model for stock options, based on the estimated fair value of the award using the Monte Carlo simulation approach for performance share units, and based on the closing share price of the Company's stock on the grant date for nonvested share awards. Dividend yield is based on the estimate of annual dividends expected to be paid at the time of the grant. Expected volatility is based on implied and historical factors related to the Company's common stock. The risk-free interest rate used for each period presented is based on the U.S. Treasury yield curve for stock options issued under the WRL Omnibus Plan (as defined and discussed in Note 13, "Stock-Based Compensation") and the Hong Kong Exchange Fund rates for stock options issued under the WML Share Option Plan (as defined in Note 13, "Stock-Based Compensation"), both at the time of grant for the period equal to the expected term. Expected term represents the weighted average time between the option's grant date and its exercise date. The Company uses historical award exercise activity and termination activity in estimating the expected term for the WRL Omnibus Plan and WML Share Option Plan. The cost is recognized as an expense on a straight-line basis over the employee's requisite service period (the vesting period of the award), and forfeitures are recognized as they occur. The Company's stock-based employee compensation arrangements are more fully discussed in Note 13, "Stock-Based Compensation."
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Recently Issued Accounting Standards
In November 2024, the Financial Accounting Standards Board (the "FASB") issued Accounting Standards Update ("ASU") 2024-03, Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40) ("ASU 2024-03"). The standard provides guidance on expanded disclosures related to the disaggregation of income statement expenses. The standard specifically requires additional disclosure of certain costs and expenses, which includes purchases of inventory, employee compensation, depreciation and intangible asset amortization included in each relevant expense caption. This guidance is effective for fiscal years beginning after December 15, 2026, and interim periods within annual reporting periods beginning after December 15, 2027, on a retrospective or prospective basis, with early adoption permitted. The adoption of ASU 2024-03 will result in additional disclosures and is not expected to have an impact on the Company’s financial condition, results of operations and cash flows.
In July 2025, the FASB issued ASU 2025-05, Financial Instruments — Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets ("ASU 2025-05"), which provides a practical expedient for estimating expected credit losses for current accounts receivable and current contract assets. ASU 2025-05 will be effective for annual periods beginning after December 15, 2025, and interim periods within those annual reporting periods and should be applied prospectively. The Company is currently evaluating the impact that this guidance will have on the Company's consolidated financial statements and related disclosures.
In September 2025, the FASB issued ASU 2025-06, Intangibles — Goodwill and Other — Internal-Use Software (Subtopic 350-40) ("ASU 2025-06"), which revises the approach to accounting for internal-use software costs by eliminating all references to the stages of software development projects, thereby making the guidance adaptable to a variety of software development methodologies. ASU 2025-06 will be effective for annual periods beginning after December 15, 2027, and interim periods within those annual reporting periods, on a prospective, modified or retrospective basis, with early adoption permitted. The Company is currently evaluating the impact that this guidance will have on the Company's consolidated financial statements and related disclosures.
Note 3 - Cash, Cash Equivalents and Restricted Cash
Cash, cash equivalents and restricted cash consisted of the following (in thousands): | | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Cash and cash equivalents: | | | |
Cash(1) | $ | 1,297,417 | | | $ | 1,639,151 | |
Cash equivalents(2) | 166,025 | | | 787,004 | |
| Total cash and cash equivalents | 1,463,442 | | | 2,426,155 | |
Restricted cash(3) | 96,653 | | | 95,638 | |
| Total cash, cash equivalents and restricted cash | $ | 1,560,095 | | | $ | 2,521,793 | |
(1)Cash consists of cash on hand and bank deposits.
(2)Cash equivalents consist of bank time deposits, U.S. government treasuries and money market funds, which excludes $601.8 million of short-term investments described in Note 2 - "Basis of Presentation and Significant Accounting Policies."
(3)Restricted cash consists of cash subject to certain contractual restrictions, cash collateral associated with obligations and cash held in a trust in accordance with WML's share award plan, and as of December 31, 2025 and 2024 includes $87.3 million and $87.5 million, respectively, in the form of a first demand bank guarantee in favor of the Macau government to support Wynn Macau SA's legal and contractual obligations through the term of the Gaming Concession Contract.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
The following table disclose the supplemental cash flow disclosures of the Company (in thousands):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Cash paid for interest, net of amounts capitalized | $ | 585,425 | | | $ | 658,438 | | | $ | 688,350 | |
| Capitalized stock-based compensation | $ | 5,589 | | | $ | 5,242 | | | $ | 5,268 | |
| Cash paid for income taxes, net of refunds received | $ | 9,243 | | | $ | 10,160 | | | $ | 10,310 | |
| Finance lease liabilities arising from obtaining finance lease assets | $ | 41,154 | | | $ | 80,021 | | | $ | 8,842 | |
| Liability settled with shares of common stock | $ | 7,922 | | | $ | 8,015 | | | $ | 6,639 | |
| Accounts and construction payables related to property and equipment | $ | 101,729 | | | $ | 85,949 | | | $ | 60,313 | |
| Liabilities arising from obtaining property and equipment | $ | 21,400 | | | $ | — | | | $ | — | |
Other liabilities related to intangible assets(1) | $ | — | | | $ | — | | | $ | 209,410 | |
| Net settlement of liabilities in connection with an asset sale | $ | — | | | $ | 27,655 | | | $ | — | |
(1) For the year ended December 31, 2023, included $206.5 million related to the Macau gaming premium in connection with the Gaming Concession Contract. See Note 6, "Intangible Assets, net" for further information.
Note 4 - Receivables, net
Receivables, net consisted of the following (in thousands): | | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Casino | $ | 309,500 | | | $ | 236,642 | |
| Hotel | 44,259 | | | 45,996 | |
| Other | 94,527 | | | 79,072 | |
| 448,286 | | | 361,710 | |
| Less: allowance for credit losses | (45,645) | | | (37,694) | |
| $ | 402,641 | | | $ | 324,016 | |
As of December 31, 2025 and 2024, approximately 77.5% and 70.9%, respectively, of the Company's markers were due from customers residing outside the U.S., primarily in Asia. Business or economic conditions or other significant events in the countries in which the Company's customers reside could affect the collectability of such receivables.
The Company’s allowance for casino credit losses was 14.3% and 14.7% of gross casino receivables as of December 31, 2025 and 2024, respectively. Although the Company believes that its allowance is adequate, it is possible the estimated amounts of cash collections with respect to receivables could change. The Company’s allowances for credit losses from its hotel and other receivables were not material.
The following table shows the movement in the Company's allowance for credit losses recognized for receivables that occurred during the period (in thousands):
| | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Balance at beginning of year | $ | 37,694 | | | $ | 40,075 | |
| Provision for credit losses | 12,824 | | | 4,986 | |
| Write-offs | (11,528) | | | (13,262) | |
| Recoveries of receivables previously written-off | 6,684 | | | 5,801 | |
| Effect of exchange rate | (29) | | | 94 | |
| Balance at end of period | $ | 45,645 | | | $ | 37,694 | |
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Note 5 - Property and Equipment, net
Property and equipment, net consisted of the following (in thousands): | | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Buildings and improvements | $ | 8,708,210 | | | $ | 8,547,922 | |
| Land and improvements | 1,226,834 | | | 1,210,455 | |
| Furniture, fixtures and equipment | 3,662,869 | | | 3,424,361 | |
| Airplanes | 187,597 | | | 110,623 | |
| Construction in progress | 350,286 | | | 287,436 | |
| 14,135,796 | | | 13,580,797 | |
| Less: accumulated depreciation | (7,509,874) | | | (7,059,514) | |
| $ | 6,625,922 | | | $ | 6,521,283 | |
As of December 31, 2025 and 2024, construction in progress consisted primarily of costs capitalized for various capital enhancements at the Company's properties. During the year ended December 31, 2024, the Company expensed $61.5 million of project costs related to a discontinued development project, inclusive of $4.7 million of internally allocated overhead, that had been previously capitalized. The expense was recorded in Property charges and other expenses in the accompanying Consolidated Statements of Income for the year ended December 31, 2024.
Depreciation expense for the years ended December 31, 2025, 2024 and 2023 was $568.5 million, $601.4 million, and $625.0 million, respectively.
Macau Operations Property Transfer Agreements
In December 2022, in accordance with the requirements of the Macau Gaming Law, Wynn Macau SA and Palo Real Estate Company Limited ("Palo"), a subsidiary of Wynn Macau SA, entered into agreements (collectively, the "Property Transfer Agreements") with the Macau government, pursuant to which Wynn Macau SA and Palo transferred the casino areas and gaming equipment of the Company's Macau Operations to the Macau government without compensation on December 31, 2022, and the Macau government agreed to transfer such casino areas and gaming equipment back to Wynn Macau SA as of January 1, 2023, for its use in the operation of games of chance at Wynn Macau and Wynn Palace as permitted under the Gaming Concession Contract through December 31, 2032. As the Company expects to continue to operate the casino areas and gaming equipment at its Macau Operations in the same manner as under the previous concession, obtain substantially all of the economic benefits, and bear all of the risks arising from the use of these assets, and believes it will be awarded a new concession upon the expiration of the Gaming Concession Contract, the Company will continue to recognize the casino areas and gaming equipment as property and equipment over their remaining estimated useful lives. Pursuant to the Gaming Concession Contract, Wynn Macau SA will revert to the Macau government the casino areas and gaming equipment, without compensation and free of encumbrance, upon the rescission or termination of the gaming concession on December 31, 2032.
In exchange for the use of casino areas and gaming equipment in the operations of games of chance at Wynn Macau and Wynn Palace under the Property Transfer Agreements, Wynn Macau SA has agreed to pay the Macau government an annual amount of MOP53.1 million (approximately $6.6 million) in the year ending December 31, 2023, subject to adjustment in each year based on the average price index in Macau for the years ending December 31, 2024, and 2025, and an annual amount of MOP177.0 million (approximately $22.1 million) in the year ending December 31, 2026, subject to adjustment annually based on the average price index in Macau for each of the remaining years of the term of the Gaming Concession Contract through December 31, 2032.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Note 6 - Intangible Assets, net
Intangible assets, net consisted of the following (in thousands): | | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Finite-lived intangible assets: | | | |
| Macau gaming concession | $ | 210,105 | | | $ | 210,630 | |
| Less: accumulated amortization | (63,031) | | | (42,126) | |
| 147,074 | | | 168,504 | |
| | | |
| Massachusetts gaming license | 117,700 | | | 117,700 | |
| Less: accumulated amortization | (51,178) | | | (43,331) | |
| 66,522 | | | 74,369 | |
| | | |
| Other finite-lived intangible assets | 5,400 | | | 5,400 | |
| Less: accumulated amortization | (3,151) | | | (2,071) | |
| 2,249 | | | 3,329 | |
| | | |
| Total finite-lived intangible assets | 215,845 | | | 246,202 | |
| | | |
| Indefinite-lived intangible assets: | | | |
| Water rights and other | 8,397 | | | 8,397 | |
| Total indefinite-lived intangible assets | 8,397 | | | 8,397 | |
| | | |
Total intangible assets, net | $ | 224,242 | | | $ | 254,599 | |
Massachusetts Finite-Lived Intangible Assets
The Massachusetts gaming license is a finite-lived intangible asset that is being amortized over the 15 year life of the license. The Company expects that amortization of the Massachusetts gaming license will be $7.8 million each year from 2026 through 2033, and $3.7 million in 2034.
Macau Gaming Concession
On January 1, 2023, the Company recognized an intangible asset and financial liability of MOP1.68 billion (approximately $209.6 million), representing the right to operate games of chance at Wynn Palace and Wynn Macau and the unconditional obligation to make payments under the Gaming Concession Contract. This intangible asset comprises the contractually obligated annual payments of fixed and variable premiums, as well as fees associated with the Property Transfer Agreements (as described in Note 5, "Property and Equipment, net"). The contractually obligated annual variable premium payments associated with the intangible asset were determined using the total number of gaming tables and gaming machines that Wynn Macau SA is currently approved to operate by the Macau government. In the accompanying Consolidated Balance Sheets, the noncurrent portion of the financial liability is included in "Other long-term liabilities" and the current portion is included in "Other accrued liabilities." The intangible asset is being amortized on a straight-line basis over the 10-year term of the Gaming Concession Contract. The Company expects that amortization of the Macau Gaming Concession will be $21.0 million each year from 2026 to 2032.
As of December 31, 2025, the Company expects to pay fixed and variable premium payment amounts of $14.5 million in each of the years ending December 31, 2026, 2027, 2028, 2029, and 2030, and an aggregate amount of $30.0 million thereafter through December 31, 2032.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Note 7 - Long-Term Debt
Long-term debt consisted of the following (in thousands): | | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Macau Related: | | | |
WM Cayman II Revolver, due 2028(1) | $ | 1,149,597 | | | $ | 1,151,874 | |
| WML 5 1/2% Senior Notes, due 2026 | — | | | 1,000,000 | |
| WML 5 1/2% Senior Notes, due 2027 | 750,000 | | | 750,000 | |
| WML 5 5/8% Senior Notes, due 2028 | 1,350,000 | | | 1,350,000 | |
| WML 5 1/8% Senior Notes, due 2029 | 1,000,000 | | | 1,000,000 | |
| WML 6 3/4% Senior Notes, due 2034 | 1,000,000 | | | — | |
WML 4 1/2% Convertible Bonds, due 2029(2) | 600,000 | | | 600,000 | |
| | | |
| U.S. and Corporate Related: | | | |
WRF Credit Facilities(3): | | | |
| WRF Term Loan, due 2027 | — | | | 763,125 | |
| WRF Term Loan, due 2030 | 752,813 | | | — | |
| WLV 5 1/4% Senior Notes, due 2027 | 880,000 | | | 880,000 | |
| WRF 5 1/8% Senior Notes, due 2029 | 750,000 | | | 750,000 | |
| WRF 7 1/8% Senior Notes, due 2031 | 1,000,000 | | | 1,000,000 | |
| WRF 6 1/4% Senior Notes, due 2033 | 800,000 | | | 800,000 | |
Retail Term Loan, due 2027(4) | 600,000 | | | 600,000 | |
| 10,632,410 | | | 10,644,999 | |
| WML Convertible Bond Conversion Option Derivative | 32,586 | | | 33,007 | |
| Less: Unamortized debt issuance costs and original issue discounts and premium, net | (118,184) | | | (136,272) | |
| 10,546,812 | | | 10,541,734 | |
| Less: Current portion of long-term debt | (9,410) | | | (41,250) | |
| Total long-term debt, net of current portion | $ | 10,537,402 | | | $ | 10,500,484 | |
(1)As of December 31, 2025, the borrowings under the WM Cayman II Revolver bear interest at the term secured overnight financing rate ("Term SOFR") plus a credit adjustment spread of 0.10% or the Hong Kong Interbank Offered Rate ("HIBOR"), in each case plus a margin of 1.875% to 2.875% per annum based on WM Cayman II’s leverage ratio on a consolidated basis. Approximately $239.1 million and $910.5 million of the WM Cayman II Revolver bears interest at a rate of Term SOFR plus 1.975% per year and HIBOR plus 1.875% per year, respectively. As of December 31, 2025 and 2024, the weighted average interest rate was approximately 5.10% and 6.43%, respectively. As of December 31, 2025, the available borrowing capacity under the WM Cayman II Revolver was $1.36 billion.
(2)As of December 31, 2025, the net carrying amount of the WML Convertible Bonds was $519.2 million, with unamortized debt discount and debt issuance costs of $80.8 million. The Company recorded contractual interest expense of $27.0 million, $27.0 million, and $22.1 million and amortization of discounts and issuance costs of $20.8 million, $18.9 million, and $14.2 million during the years ended December 31, 2025, 2024, and 2023.
(3)The WRF Credit Facilities bear interest at a rate of Term SOFR plus 1.75% per year. As of December 31, 2025 and 2024, the weighted average interest rate was approximately 5.47% and 6.21%, respectively. Additionally, as of December 31, 2025, the available borrowing capacity under the WRF Revolver was $1.23 billion, net of $14.3 million in outstanding letters of credit.
(4)As of December 31, 2025 and 2024, the Retail Term Loan bore interest at a rate of adjusted daily simple secured overnight financing rate ("SOFR") plus 2.15% and had an effective interest rate of 5.54%.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Macau Related Debt
WM Cayman II Revolver
In September 2021, WM Cayman Holdings Limited II, an indirect wholly owned subsidiary of WML, as borrower ("WM Cayman II") and WML as guarantor, each an indirect subsidiary of Wynn Resorts, entered into a facility agreement with, among others, Bank of China Limited, Macau Branch as agent and a syndicate of lenders (the "Facility Agreement"), pursuant to which the lenders will make available in an aggregate amount of $1.50 billion equivalent revolving unsecured credit facility consisting of a U.S. dollar tranche in an amount of $312.5 million ("Facility A") and a Hong Kong dollar tranche ("Facility B") in an amount of HK$9.26 billion (approximately $1.19 billion) to WM Cayman II (the "WM Cayman II Revolver"). WM Cayman II has the ability to upsize the total WM Cayman II Revolver by an additional $1.00 billion equivalent under the Facility Agreement and related agreements upon the satisfaction of various conditions (the "Accordion Feature"). WML, as guarantor, may be subject to certain restrictions on payments of dividends or distributions to its shareholders, unless certain financial criteria have been satisfied through the Facility Agreement.
Pursuant to the Facility Agreement, as amended in May 2022, June 2023 and September 2024 (the "Amended and Restated Facility Agreement"), loans provided under Facility A bear interest at a variable rate per annum equal to: (a) Term SOFR, plus a credit adjustment spread of 0.10% (subject to a minimum floor of 0.00%), plus (b) a margin of 1.875% to 2.875% based on the consolidated leverage ratio of WM Cayman II and its subsidiaries (as calculated pursuant to the Amended and Restated Facility Agreement), and loans provided under Facility B bear interest at a variable rate per annum equal to: (i) HIBOR plus (ii) a margin of 1.875% to 2.875% based on the consolidated leverage ratio of WM Cayman II and its subsidiaries (as calculated pursuant to the Amended and Restated Facility Agreement). Loans outstanding under the WM Cayman II Revolver have a maturity date of September 16, 2028, or the immediately preceding business day if September 16, 2028 is not a business day.
In July 2025, WM Cayman II increased borrowing capacity under the WM Cayman II Revolver by an additional aggregate amount of $1.00 billion equivalent through the exercise of the Accordion Feature under the Amended and Restated Facility Agreement. As a result, the total committed amount of the WM Cayman II Revolver has increased to $2.50 billion equivalent. In connection with the exercise of the accordion feature on the WM Cayman II Revolver, the Company recorded debt issuance costs of $11.6 million within the Consolidated Balance Sheet as of December 31, 2025.
WML Convertible Bonds
In March 2023, WML completed an offering of $600 million 4.50% convertible bonds due 2029 (the "WML Convertible Bonds"). The WML Convertible Bonds are governed by a trust deed dated March 7, 2023 (the "Trust Deed"), between WML and DB Trustees (Hong Kong) Limited, as trustee. WML, DB Trustees (Hong Kong) Limited, as trustee, and Deutsche Bank Trust Company Americas entered into an agency agreement, appointing Deutsche Bank Trust Company Americas as the principal paying agent, principal conversion agent, transfer agent and registrar in relation to the WML Convertible Bonds.
The WML Convertible Bonds bear interest on their outstanding principal amount from and including March 7, 2023 at the rate of 4.50% per annum, payable semi-annually in arrears on March 7 and September 7 of each year. At any time on or after April 17, 2023, the WML Convertible Bonds are convertible at the option of the holder thereof into fully paid ordinary shares of WML, each with a nominal value of HK$0.001 per share ("Ordinary Shares"), at the initial conversion price of approximately HK$10.24 (equivalent to approximately $1.32) per share, subject to and upon compliance with the terms and conditions of the WML Convertible Bonds (the "Terms and Conditions," and such right, the "Conversion Right"). The conversion price is at the fixed exchange rate of HK$7.8497 per $1.00, subject to standard adjustments for certain dilutive events as described in the Terms and Conditions. WML has the option upon conversion by a bondholder to pay an amount of cash equivalent described in the Terms and Conditions in order to satisfy such Conversion Right in whole or in part. As of December 31, 2025, the adjusted conversion price was HK$9.39 (equivalent to approximately $1.21) per share as a result of dividend payments made by WML through December 31, 2025.
Holders of the WML Convertible Bonds have the option to require WML to redeem all or some of such holder’s WML Convertible Bonds (i) on March 7, 2027 at their principal amount together with interest accrued but unpaid to, but excluding, the date fixed for redemption; or (ii) on the Relevant Event Redemption Date (as defined in the Terms and Conditions) at their principal amount together with interest accrued but unpaid to, but excluding, such date, following the occurrence of (a) when the Ordinary Shares cease to be listed or admitted to trading or are suspended from trading for a period equal to or exceeding 10 consecutive trading days on the Stock Exchange of Hong Kong Limited ("HKSE"), or if applicable, the alternative stock
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
exchange, (b) when there is a Change of Control (as defined in the Terms and Conditions), or (c) when less than 25% of WML’s total number of issued Ordinary Shares are held by the public (as interpreted under Rule 8.24 of the Rules Governing the Listing of Securities on the HKSE).
The WML Convertible Bonds may also be redeemed at the option of WML under certain circumstances specified in the Terms and Conditions, in whole, but not in part, at any time after March 7, 2027, but prior to March 7, 2029, upon giving notice to the bondholders in accordance with the Terms and Conditions. The WML Convertible Bonds constitute direct, unsubordinated, unconditional and, subject to the Terms and Conditions, unsecured obligations of WML and rank pari passu and without any preference or priority among themselves. The Ordinary Shares to be issued upon exercise of Conversion Right will be fully-paid and will in all respects rank pari passu with the fully-paid Ordinary Shares in issue on the relevant registration date set forth in the Terms and Conditions.
The Trust Deed contains covenants limiting WML's and all of its subsidiaries' ability to, among other things, create, permit to subsist or arise or have outstanding any mortgage, charge, pledge, lien or other encumbrance or certain security interest; consolidate or merge with or into another company; and sell, assign, transfer, convey or otherwise dispose of all or substantially all of its and its subsidiaries’ properties or assets, with certain exceptions. The Trust Deed also contains customary events of default.
The Company determined that the conversion feature contained within the WML Convertible Bonds is required to be bifurcated from the debt host contract and accounted for as a free-standing derivative (the "WML Convertible Bond Conversion Option Derivative") recorded within Long-term debt within the accompanying Consolidated Balance Sheet. In accordance with applicable accounting standards, the WML Convertible Bond Conversion Option Derivative is reported at fair value as of the end of each reporting period, with changes recognized in the statements of income. For more information, see Note 8 - "Derivative Instruments."
WML Senior Notes
In August 2025, WML issued $1.00 billion aggregate principal amount of 6 3/4% Senior Notes due 2034 (the "2034 WML Senior Notes") pursuant to an indenture between WML and Deutsche Bank Trust Company Americas, as trustee. The 2034 WML Senior Notes were issued at par for proceeds of $989.0 million, net of $11.0 million of related fees and expenses. In connection with the issuance of the 2034 WML Senior Notes, the Company recorded debt issuance costs of $11.0 million within the Consolidated Balance Sheet.
In September 2025, in accordance with the terms and conditions of the WML 5 1/2% Senior Notes due 2026 ("2026 WML Senior Notes") indenture, WML used the net proceeds from the 2034 WML Senior Notes, along with cash on hand, to redeem in full the outstanding $1.00 billion aggregate principal amount of 2026 WML Senior Notes at a price equal to 100% of the principal amount.
WML 5 1/2% Senior Notes due 2027, WML 5 5/8% Senior Notes due 2028, WML 5 1/8% Senior Notes due 2029 and 2034 WML Senior Notes (collectively, the "WML Senior Notes") bear interest at each of their respective interest rates and interest is payable semi-annually. The WML Senior Notes are WML's general unsecured obligations and rank pari passu in right of payment with all of WML's existing and future senior unsecured indebtedness, will rank senior to all of WML's future subordinated indebtedness, if any; will be effectively subordinated to all of WML's future secured indebtedness to the extent of the value of the assets securing such debt; and will be structurally subordinated to all existing and future obligations of WML's subsidiaries, including the WM Cayman II Revolver. The WML Senior Notes are not registered under the Securities Act of 1933, as amended (the "Securities Act") and are subject to restrictions on transferability and resale.
The WML Senior Notes were issued pursuant to indentures between WML and Deutsche Bank Trust Company Americas, as trustee (the "WML Senior Notes Indentures"). The WML Senior Notes Indentures contain covenants limiting WML’s (and certain of its subsidiaries’) ability to, among other things: merge or consolidate with another company; transfer or sell all or substantially all of its properties or assets; and lease all or substantially all of its properties or assets. The WML Senior Notes Indentures also contain customary events of default. In the case of an event of default arising from certain events of bankruptcy or insolvency, all WML Senior Notes then outstanding will become due and payable immediately without further action or notice.
Upon the occurrence of (a) any event after which none of WML or any subsidiary of WML has the applicable gaming concessions or authorizations in Macau in substantially the same manner and scope as WML and its subsidiaries are entitled to
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
at the date on which each of the WML Senior Notes are issued, for a period of 10 consecutive days or more, and such event has a material adverse effect on WML and its subsidiaries, taken as a whole; or (b) the termination or modification of any such concessions or authorizations which has a material adverse effect on WML and its subsidiaries, taken as a whole, each holder of the WML Senior Notes will have the right to require WML to repurchase all or any part of such holder’s WML Senior Notes at a purchase price in cash equal to 100% of the principal amount thereof, plus accrued and unpaid interest. If WML undergoes a Change of Control (as defined in the WML Senior Notes Indentures), it must offer to repurchase the WML Senior Notes at a price equal to 101% of the aggregate principal amount thereof, plus accrued and unpaid interest.
U.S. and Corporate Related Debt
WRF Credit Facilities
During 2019, Wynn Resorts Finance, LLC ("WRF") entered into a credit agreement (the "WRF Credit Agreement") providing for a first lien term loan facility in an aggregate principal amount of $1.00 billion (the "WRF Term Loan") and a first lien revolving credit facility in an aggregate principal amount of $850.0 million (the "WRF Revolver" and together with the WRF Term Loan, the "WRF Credit Facilities").
In May 2023 and September 2024, WRF and certain of its subsidiaries amended the WRF Credit Agreement (the "WRF Facility Amendments" and together the "2024 WRF Credit Agreement"). Following the WRF Facility Amendments, the aggregate principal amount of revolving commitments under the WRF Revolver was reduced from $850.0 million to $750.0 million and the stated maturity date of term loan and revolving commitments was extended from September 20, 2024 to September 20, 2027.
In June 2025, WRF and certain of its subsidiaries amended the 2024 WRF Credit Agreement (the "2025 WRF Facility Amendment" and together the "2025 WRF Credit Agreement") to (i) extend the final maturity date with respect to all or a portion of the term loan commitments from September 20, 2027 to June 12, 2030, (ii) extend the termination date with respect to all or a portion of the existing revolving commitments and the maturity date with respect to the corresponding revolving loans from September 20, 2027 to June 12, 2030, and (iii) allow for $500.0 million of incremental extended revolving commitments with a stated maturity date of June 12, 2030. In addition, mandatory quarterly repayments on the outstanding term loans were extended, with quarterly repayments of $4.7 million due beginning in September 2026, increasing to $9.4 million each quarter beginning in September 2027. In connection with the 2025 WRF Facility Amendment, the Company recognized a loss on debt financing transactions of $1.1 million within the accompanying Consolidated Statement of Income for the year ended December 31, 2025, and the Company recorded debt issuance costs of $5.9 million within the Consolidated Balance Sheet as of December 31, 2025.
Subject to certain exceptions, the WRF Credit Facilities bear interest at Term SOFR plus 1.75% per annum. The annual fee required to pay for unborrowed amounts under the WRF Revolver, if any, is 0.25% per annum.
The 2025 WRF Credit Agreement contains customary representations and warranties, events of default and negative and affirmative covenants, including, but not limited to, covenants that restrict our ability to pay dividends or distributions to any direct or indirect subsidiaries, to incur and/or repay indebtedness, to make certain restricted payments, and to enter into mergers and acquisitions, negative pledges, liens, transactions with affiliates, and sales of assets. In addition, WRF is subject to financial covenants, including maintaining a Consolidated First Lien Net Leverage Ratio, as defined in the 2025 WRF Credit Agreement. The Consolidated Senior Secured Net Leverage Ratio is not to exceed 3.75 to 1.00.
The WRF Credit Facilities are guaranteed by each of WRF's existing and future wholly owned domestic restricted subsidiaries (the "Guarantors"), subject to certain exceptions, and are secured by a first priority lien on substantially all of WRF's and each of the guarantors' existing and future property and assets, subject to certain exceptions, including a limitation on the amount of collateral granted by Wynn Las Vegas, LLC ("WLV") and its subsidiaries so as to not violate the indenture governing WLV's outstanding senior notes.
WRF Senior Notes
In April 2020, WRF and its subsidiary Wynn Resorts Capital Corp. (collectively with WRF, the "WRF Issuers"), each an indirect wholly owned subsidiary of the Company, issued $750.0 million aggregate principal amount of 5 1/8% Senior Notes due 2029 (the "2029 WRF Senior Notes").
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
In February 2023, the WRF Issuers issued $600.0 million aggregate principal amount of 7 1/8% Senior Notes due 2031 (the "2031 WRF Senior Notes") in a private offering. The 2031 WRF Senior Notes were issued at par, for net proceeds of $596.2 million, which were used to repurchase WRF senior notes outstanding at that time.
In February 2024, the WRF Issuers issued an additional $400.0 million aggregate principal amount of 7 1/8% Senior Notes due 2031 (the "2031 WRF Add-On Senior Notes"), and collectively with the 7 1/8% Senior Notes due 2031 (the "2031 WRF Senior Notes"). The 2031 WRF Add-On Senior Notes were issued at a price equal to 103.00% of the principal amount plus accrued interest, resulting in net proceeds of $409.5 million.
In September 2024, the WRF Issuers issued $800.0 million aggregate principal amount of 6 1/4% Senior Notes due 2033 (the "2033 WRF Senior Notes") in a private offering exempt from the registration requirements of the Securities Act, as amended. The 2033 WRF Senior Notes were issued at par, for net proceeds of $795.0 million.
The 2029 WRF Senior Notes, the 2031 WRF Senior Notes and the 2033 WRF Senior Notes (collectively the "WRF Senior Notes") were issued pursuant to indentures (the "WRF Indentures") among the WRF Issuers, the Guarantors party thereto, and U.S. Bank National Association, as trustee (the "Trustee"). The WRF Senior Notes bear interest at each of their respective interest rates and interest is payable semi-annually.
The WRF Senior Notes are the WRF Issuers' senior unsecured obligations and rank pari passu in right of payment with the WLV Senior Notes (as defined below), and rank equally in right of payment with Wynn Las Vegas' guarantee of the WRF Credit Facilities, and rank senior in right of payment to all of the WRF Issuers' existing and future subordinated debt. The WRF Senior Notes are effectively subordinated in right of payment to all of the WRF Issuers' existing and future secured debt (to the extent of the value of the collateral securing such debt), and structurally subordinated to all of the liabilities of any of the WRF Issuers' subsidiaries that do not guarantee the WRF Senior Notes, including WML and its subsidiaries.
The WRF Senior Notes are jointly and severally guaranteed by each of WRF's existing domestic restricted subsidiaries that guarantee indebtedness under the WRF Credit Agreement, including Wynn Las Vegas, LLC and each of its subsidiaries that guarantees the WLV Senior Notes. The guarantees are senior unsecured obligations of the Guarantors and rank senior in right of payment to all of their future subordinated debt. The guarantees rank equally in right of payment with all existing and future liabilities of the Guarantors that are not so subordinated and will be effectively subordinated in right of payment to all of such Guarantors' existing and future secured debt (to the extent of the collateral securing such debt).
The WRF Indentures contains covenants that limit the ability of the WRF Issuers and the Guarantors to, among other things, enter into sale-leaseback transactions, create or incur liens to secure debt, and merge, consolidate or sell all or substantially all of the WRF Issuers' assets. These covenants are subject to exceptions and qualifications set forth in the WRF Indentures. The WRF Indentures also contain customary events of default, including, but not limited to, failure to make required payments, failure to comply with certain covenants, certain events of bankruptcy and insolvency, and failure to pay certain judgments.
The WRF Senior Notes were offered only to qualified institutional buyers in reliance on Rule 144A under the Securities Act. The WRF Senior Notes have not been and will not be registered under the Securities Act or under any state securities laws. Therefore, the WRF Senior Notes may not be offered or sold within the U.S. to, or for the account or benefit of, any U.S. person unless the offer or sale would qualify for a registration exemption from the Securities Act and applicable state securities laws.
WLV Senior Notes
Wynn Las Vegas, LLC and Wynn Las Vegas Capital Corp. ("Capital Corp." and together with Wynn Las Vegas, LLC, the "Issuers") issued $900.0 million 5 1/4% Senior Notes due 2027 (the "2027 WLV Senior Notes") pursuant to an indenture dated May 11, 2017 (the "2027 Indenture"), among the Issuers, the WLV Guarantors (as defined below) and the Trustee.
In 2018, Wynn Resorts purchased $20.0 million principal amount of 2027 WLV Senior Notes through open market purchases. As of December 31, 2025, Wynn Resorts holds the 2027 WLV Senior Notes and has not contributed it to its wholly owned subsidiary, WLV.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
The 2027 WLV Senior Notes are the WLV Issuers' senior unsecured obligations and each rank pari passu in right of payment. The 2027 WLV Senior Notes are unsecured, except by the first priority pledge by Wynn Las Vegas Holdings, LLC ("WLVH"), a direct wholly owned subsidiary of Wynn Resorts Finance, LLC, of its equity interests in Wynn Las Vegas, LLC. If Wynn Resorts receives an investment grade rating from one or more ratings agencies, the first priority pledge securing the 2027 WLV Senior Notes will be released.
The 2027 WLV Senior Notes are jointly and severally guaranteed by all of the WLV Issuers' subsidiaries, other than Capital Corp., which was a co-issuer (the "WLV Guarantors"). The guarantees are senior unsecured obligations of the WLV Guarantors and rank senior in right of payment to all of their existing and future subordinated debt. The guarantees rank equally in right of payment with all existing and future liabilities of the WLV Guarantors that are not so subordinated and will be effectively subordinated in right of payment to all of such WLV Guarantors' existing and future secured debt (to the extent of the collateral securing such debt).
The 2027 Indenture contains covenants limiting the WLV Issuers' and the WLV Guarantors' ability to create liens on assets to secure debt; enter into sale-leaseback transactions; and merge or consolidate with another company. These covenants are subject to a number of important and significant limitations, qualifications and exceptions. Events of default under the 2027 Indenture includes, among others, the following: default for 30 days in the payment of interest when due on the 2027 WLV Senior Notes; default in payment of the principal or premium, if any, when due on the 2027 WLV Senior Notes; failure to comply with certain covenants in the 2027 Indenture; and certain events of bankruptcy or insolvency. In the case of an event of default arising from certain events of bankruptcy or insolvency with respect to the Issuers or any WLV Guarantor, all 2027 WLV Senior Notes then outstanding will become due and payable immediately without further action or notice.
The Issuers and certain of their subsidiaries will guarantee and secure their obligation under the WRF Credit Facilities with liens on substantially all of their assets, with such liens limiting the amount of such obligations secured to 15% of their total assets.
The 2027 WLV Senior Notes were offered pursuant to an exemption under the Securities Act only to qualified institutional buyers in reliance on Rule 144A under the Securities Act. The 2027 WLV Senior Notes have not been and will not be registered under the Securities Act or under any state securities laws. Therefore, the 2027 WLV Senior Notes may not be offered or sold within the U.S. to, or for the account or benefit of, any U.S. person unless the offer or sale would qualify for a registration exemption from the Securities Act and applicable state securities laws.
Retail Term Loan
In 2018, Wynn/CA Plaza Property Owner, LLC and Wynn/CA Property Owner, LLC (collectively, the "Retail Borrowers"), subsidiaries of the Retail Joint Venture, entered into a term loan agreement (together with its subsequent amendments, the "Retail Term Loan Agreement"). On June 2, 2023, the Borrowers entered into an amendment effective as of July 3, 2023, which amended the Retail Term Loan Agreement to transition the benchmark interest rate applicable to the secured loan in an aggregate principal amount of $615.0 million issued to the Borrowers thereunder from LIBOR to SOFR and to make related conforming changes to the Retail Term Loan Agreement. The Retail Term Loan Agreement provides for a term loan facility to the Retail Borrowers of $615.0 million (the "Retail Term Loan"). The Retail Term Loan is secured by substantially all of the assets of the Retail Borrowers. The Retail Borrowers distributed approximately $589 million of the net proceeds of the Retail Term Loan to their members on a proportionate basis to each member's ownership percentage. The Retail Borrowers may prepay the Retail Term Loan, in whole or in part, at any time with no premium above the principal amount.
In October 2024, the Retail Borrowers entered into a third amendment (the "Retail Term Loan Amendment") to their existing term loan agreement. The Retail Term Loan Amendment, amends the Retail Term Loan Agreement to, among other things: (i) extend the scheduled maturity date of the term loan to July 24, 2027; (ii) provide for an interest rate on the term loan equal to One Month Term SOFR (as defined in, and determined in accordance with, the Retail Term Loan Agreement) plus a spread of 215 basis points; and (iii) require that the Retail Borrowers meet a specified maximum loan to value ratio annually (which, if not met, triggers a mandatory excess cash sweep until such ratio has been achieved) as well as certain specified minimum debt yields. In connection with, and as provided under, the Retail Term Loan Amendment, the Retail Borrowers made a principal prepayment of the term loan in the amount of $15.0 million.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
In accordance with the terms of the Retail Term Loan Amendment, the Retail Borrowers entered into an interest rate swap agreement in October 2024 with a notional value of $600.0 million. The interest rate swap effectively fixes the variable component of the interest rate on the Retail Term Loan at 3.385% whereby the Retail Borrowers will pay the counterparty 3.385% and the counterparty will pay the Retail Borrowers one-month SOFR. The interest rate swap settles monthly through the termination date in February 2027. The Company measures the fair value of the interest rate swap at each balance sheet date based on a discounting the future cash flows of both the fixed and variable rate interest payments based on market yield curves, with changes in fair value recorded in earnings. As of December 31, 2025, the fair value of the interest rate swap was a liability of $0.1 million, of which $0.2 million was recorded in Other long-term liabilities and $0.1 million was recorded in Prepaid expenses and other in the accompanying Consolidated Balance Sheets.
The Retail Term Loan Agreement contains customary representations and warranties, events of default and affirmative and negative covenants for debt facilities of this type, including, among other things, limitations on leasing matters, incurrence of indebtedness, distributions and transactions with affiliates. The Retail Term Loan Agreement also provides for customary sweeps of the Retail Borrowers' excess cash in the event of a default or in the event the Retail Borrowers fail to maintain certain financial ratios as defined in the Retail Term Loan Agreement. In addition, the Company will indemnify the lenders under the Retail Term Loan and be liable, in each case, for certain customary environmental and non-recourse carve out matters pursuant to a hazardous materials indemnity agreement and a recourse indemnity agreement, each entered into concurrently with the execution of the Retail Term Loan Agreement.
Debt Covenant Compliance
As of December 31, 2025, management believes the Company was in compliance with all debt covenants.
Scheduled Maturities of Long-Term Debt
Scheduled maturities of long-term debt as of December 31, 2025 were as follows (in thousands):
| | | | | |
| Years Ending December 31, | |
| 2026 | $ | 9,410 | |
2027(1) | 2,858,231 | |
| 2028 | 2,537,237 | |
| 2029 | 1,787,641 | |
| 2030 | 639,891 | |
| Thereafter | 2,800,000 | |
| 10,632,410 | |
| WML Convertible Bond Conversion Option Derivative | 32,586 | |
| Unamortized debt issuance costs and original issue discounts and premium, net | (118,184) | |
| $ | 10,546,812 | |
(1) Includes the aggregate principal amount of WML Convertible Bonds with a stated maturity date of March 7, 2029, which WML may be required to redeem at the option of bond holders on March 7, 2027.
Fair Value of Long-Term Debt
The estimated fair value of the Company's long-term debt as of December 31, 2025 and 2024, was approximately $10.74 billion and $10.46 billion, respectively, compared to its carrying value, excluding debt issuance costs and original issue discount and premium, of $10.63 billion, and $10.64 billion, respectively. The estimated fair value of the Company's long-term debt is based on recent trades, if available, and indicative pricing from market information (Level 2 inputs).
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Note 8 - Derivative Instruments
WML Convertible Bond Conversion Option
An embedded derivative is a feature contained within a contract that affects some or all of the cash flows or the value of other exchanges required by the contract in a manner similar to a derivative instrument. Embedded derivatives are required to be bifurcated and accounted for separately from the host contract and carried at fair value when: (a) the embedded derivative possesses economic characteristics that are not clearly and closely related to the economic characteristics of the host contract; and (b) a separate, freestanding instrument with the same terms would qualify as a derivative instrument. The Company determined that the conversion feature contained within the WML Convertible Bonds is not indexed to WML's equity and, as such, is required to be bifurcated from the debt host contract and accounted for as a free-standing derivative. In accordance with applicable accounting standards, the WML Convertible Bond Conversion Option Derivative is reported at fair value as of the end of each reporting period, with changes recognized in the statements of income.
The Company used a binomial lattice model in order to estimate the fair value of the embedded derivative in the WML Convertible Bonds. Inherent in a binomial options pricing model are unobservable (Level 3) inputs and assumptions related to expected share-price volatility, risk-free interest rate, expected term, and dividend yield. The Company estimates the volatility of shares of WML common stock based on historical volatility that matches the expected remaining term to maturity of the WML Convertible Bonds. The risk-free interest rate is based on the Hong Kong and U.S. benchmark yield curves on the valuation date for a maturity similar to the expected remaining term of the WML Convertible Bonds. The expected life of the WML Convertible Bonds is assumed to be equivalent to their remaining term to maturity. Dividend yield is assumed to be zero due to a dividend protection feature in the WML Convertible Bond Agreement.
The following table sets forth the inputs to the lattice models that were used to value the embedded derivative:
| | | | | | | | | | | |
| December 31, 2025 | | December 31, 2024 |
| WML stock price | HK$ | 5.94 | | | HK$ | 5.39 | |
| Estimated volatility | 29.2 | % | | 31.2 | % |
| Risk-free interest rate | 2.7 | % | | 3.6 | % |
| Expected term (years) | 3.2 | | 4.2 |
| Dividend yield | 0.0 | % | | 0.0 | % |
In connection with the completion of the offering of the WML Convertible Bonds in March 2023, the Company recognized a debt discount and a corresponding liability for the embedded derivative, based on an estimated fair value of $123.5 million. The debt discount will be amortized to interest expense over the term of the WML Convertible Bonds using the effective interest method. As of December 31, 2025 and 2024, the estimated fair value of the embedded derivative was a liability of $32.6 million and $33.0 million, recorded within Long-term debt within the accompanying Consolidated Balance Sheet. In connection with the change in fair value, the Company recorded a gain of $0.4 million, $40.7 million, and $49.7 million within Change in derivatives fair value in the accompanying Consolidated Statements of Income for the years ended December 31, 2025, 2024, and 2023.
Foreign Currency Swaps
During the year ended December 31, 2025, the Company entered into foreign currency swap agreements (the "Foreign Currency Swaps") with the objective of managing foreign currency exchange rate risk associated with the outstanding U.S. dollar denominated WML Senior Notes. The Foreign Currency Swaps exchange predetermined amounts of Hong Kong dollars for U.S. dollars at a contractual spot rate, and as of December 31, 2025, have an aggregate notional amount of $4.10 billion, and have maturities between October 2027 and August 2030.
As of December 31, 2025, the net fair value of the Foreign Currency Swaps was a liability of $36.0 million, with $17.0 million recorded in Prepaid expenses and other and $53.0 million recorded in Other long-term liabilities in the accompanying Consolidated Balance Sheets. The fair values of the Foreign Currency Swaps were estimated based on discounted future cash flows, incorporating foreign currency spot rates and market yield curves (Level 2 inputs). Gains and losses on the Foreign Currency Swaps are recorded in earnings, as these instruments are not designated as hedges. The
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Company recorded a loss of $27.6 million during the year ended December 31, 2025 within Change in derivatives fair value in the accompanying Consolidated Statements of Income.
Note 9 - Stockholders' Deficit
Equity Repurchase Program
In November 2024, the Company’s Board of Directors authorized the Company to repurchase a total of up to $1.0 billion of the Company’s outstanding shares of common stock, increasing the previously available repurchase authorization by approximately $766.0 million. The equity repurchase program authorizes discretionary repurchases by the Company from time to time through open market purchases, including pursuant to plans designed to comply with Rule 10b5-1 under the Securities Exchange Act of 1934, as amended, privately negotiated transactions, accelerated share repurchases, or block trades, subject to market conditions, applicable legal requirements and other factors. The repurchase authorization has no expiration date, and the equity repurchase program may be suspended, discontinued or accelerated at any time.
During the year ended December 31, 2025, the Company repurchased 4,365,212 shares of its common stock at an average price of $82.06 per share for an aggregate cost of $358.2 million under the equity repurchase program. During the year ended December 31, 2024, the Company repurchased 4,349,779 shares of its common stock at an average price of $88.75 per share for an aggregate cost of $386.0 million under the equity repurchase program. As of December 31, 2025, the Company had $454.9 million in repurchase authority remaining under the program.
Dividends
The Company paid a cash dividend of $0.25 per share on its common stock in each of the quarters ended March 31, 2025, June 30, 2025, September 30, 2025, and December 31, 2025 and recorded an aggregate amount of $104.6 million against accumulated deficit in the year ended December 31, 2025.
The Company paid a cash dividend of $0.25 per share on its common stock in each of the quarters ended March 31, 2024, June 30, 2024, September 30, 2024, and December 31, 2024 and recorded an aggregate amount of $111.1 million against accumulated deficit in the year ended December 31, 2024.
The Company paid a cash dividend of $0.25 per share on its common stock in each of the quarters ended June 30, 2023, September 30, 2023, and December 31, 2023 and recorded an aggregate amount of $85.1 million against accumulated deficit in the year ended December 31, 2023.
On February 12, 2026, the Company's Board of Directors declared a cash dividend of $0.25 per share on its common stock, payable on March 4, 2026 to stockholders of record as of February 23, 2026.
Noncontrolling Interests
Wynn Macau, Limited
WML's ordinary shares of common stock are listed on The Stock Exchange of Hong Kong Limited. As of December 31, 2025, the Company owned approximately 72% of this subsidiary's common stock. The shares of WML were not and will not be registered under the Securities Act and may not be offered or sold in the U.S. absent a registration under the Securities Act, or an applicable exception from such registration requirements.
WML paid cash dividends of HK$0.185 per share in both June 2025 and September 2025, a total U.S. dollar equivalent of approximately $249.0 million for the year ended December 31, 2025. The Company's share of these dividends was $177.7 million and the noncontrolling interest holders' share was $71.3 million.
WML paid cash dividends of HK$0.075 per share in both June 2024 and September 2024, a total U.S. dollar equivalent of approximately $100.9 million for the year ended December 31, 2024. The Company's share of these dividends was $72.1 million and the noncontrolling interest holders' share was $28.8 million.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
WML Securities Lending Agreement
In connection with the WML Convertible Bonds Offering, WM Cayman Holdings I Limited ("WM Cayman I"), a wholly owned subsidiary of the Company and holder of our approximate 72% ownership interest in WML, entered into a stock borrowing and lending agreement with Goldman Sachs International (the "WML Stock Borrower") in March 2023 (the "Securities Lending Agreement"), pursuant to which WM Cayman I has agreed to lend to the WML Stock Borrower up to 459,774,985 of its ordinary share holdings in WML, upon and subject to the terms and conditions in the Securities Lending Agreement. WM Cayman I may, at its sole discretion, terminate any stock loan by giving the WML Stock Borrower no less than five business days' notice. The Securities Lending Agreement terminates on the date on which the WML Convertible Bonds have been redeemed, or converted in full, whichever is the earlier. As of the date of this report, the WML Stock Borrower held 79,774,985 WML shares under the Securities Lending Agreement.
Retail Joint Venture
During the years ended December 31, 2025, 2024 and 2023, the Retail Joint Venture made aggregate distributions of $25.7 million, $17.0 million, and $22.6 million, respectively, to its non-controlling interest holder. For more information on the Retail Joint Venture, see Note 19, "Retail Joint Venture."
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Note 10 - Fair Value Measurements
The following tables present assets and liabilities carried at fair value (in thousands): | | | | | | | | | | | | | | | | | | | | | | | |
| | | Fair Value Measurements Using: |
| December 31, 2025 | | Quoted Market Prices in Active Markets (Level 1) | | Other Observable Inputs (Level 2) | | Unobservable Inputs (Level 3) |
| Assets: | | | | | | | |
| Cash equivalents | $ | 166,025 | | | $ | 6,544 | | | $ | 159,481 | | | $ | — | |
| Restricted cash | $ | 96,653 | | | $ | 6,631 | | | $ | 90,022 | | | $ | — | |
| Fixed deposits | $ | 475,000 | | | $ | — | | | $ | 475,000 | | | $ | — | |
Foreign Currency Swaps (see Note 8) | $ | 16,980 | | | $ | — | | | $ | 16,980 | | | $ | — | |
| Interest rate swap | $ | 124 | | | $ | — | | | $ | 124 | | | $ | — | |
| | | | | | | |
| Liabilities: | | | | | | | |
WML Convertible Bond Conversion Option Derivative (see Note 8) | $ | 32,586 | | | $ | — | | | $ | — | | | $ | 32,586 | |
Foreign Currency Swaps (see Note 8) | $ | 53,036 | | | $ | — | | | $ | 53,036 | | | $ | — | |
| Interest rate swap | $ | 268 | | | $ | — | | | $ | 268 | | | $ | — | |
| | | | | | | |
| | | Fair Value Measurements Using: |
| December 31, 2024 | | Quoted Market Prices in Active Markets (Level 1) | | Other Observable Inputs (Level 2) | | Unobservable Inputs (Level 3) |
| Assets: | | | | | | | |
| Cash equivalents | $ | 787,004 | | | $ | — | | | $ | 787,004 | | | $ | — | |
| Restricted cash | $ | 95,638 | | | $ | 6,434 | | | $ | 89,204 | | | $ | — | |
| Interest rate swap | $ | 7,510 | | | $ | — | | | $ | 7,510 | | | $ | — | |
| | | | | | | |
| Liabilities: | | | | | | | |
WML Convertible Bond Conversion Option Derivative (see Note 8) | $ | 33,007 | | | $ | — | | | $ | — | | | $ | 33,007 | |
Note 11 - Benefit Plans
Defined Contribution Plans
The Company established a retirement savings plan under Section 401(k) of the Internal Revenue Code covering its U.S. non-union employees in July 2000. The plan allows employees to defer, within prescribed limits, a percentage of their income through contributions to this plan. The Company matches 50% of employee contributions, up to 6% of employees' eligible compensation. During the years ended December 31, 2025, 2024 and 2023, the Company recorded matching contribution expenses of $11.2 million, $9.6 million, and $10.2 million, respectively.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Wynn Macau SA also operates a defined contribution retirement benefit plan (the "Wynn Macau Plan"). Eligible employees are allowed to contribute 5% of their base salary to the Wynn Macau Plan and the Company matches any contributions. On July 1, 2019, the Company offered the option for the eligible Macau resident employees to join the non-mandatory central provident fund (the "CPF") system. Eligible Macau resident employees joining the Company from July 1, 2019 onwards have the option of enrolling in the CPF system while the Company's existing Macau resident employees who are currently members of the Wynn Macau Plan will be provided with the option of joining the CPF system or staying in the existing Wynn Macau Plan, which will continue to be in effect in parallel. The CPF system allows eligible employees to contribute 5% or more of their base salary to the CPF while the Company matches with a 5% of such salary as employer's contribution to the CPF. The Company's matching contributions vest to the employee at 10% per year with full vesting in ten years. The assets of the Wynn Macau Plan and the CPF are held separately from those of the Company in independently administered funds and overseen by the Macau government. Forfeitures of unvested contributions are used to reduce the Company's liability for its contributions payable. During the years ended December 31, 2025, 2024 and 2023, the Company recorded matching contribution expenses of $18.3 million, $17.1 million, and $16.3 million, respectively.
Multi-Employer Pension Plans
Risks of participating in a multi-employer plan differ from single-employer plans for the following reasons: (1) assets contributed to a multi-employer plan by one employer may be used to provide benefits to employees of other participating employers; (2) if a participating employer stops contributing to the plan, the unfunded obligations of the plan may be borne by the remaining participating employers; (3) if a participating employer stops participating, it may be required to pay those plans an amount based on the underfunded status of the plan, referred to as a withdrawal liability; and (4) if the plan is terminated by withdrawal of all employers and if the value of the nonforfeitable benefits exceeds plan assets and withdrawal liability payments, employers are required by law to make up the insufficient difference.
The following table outlines the Company’s participation in multi-employer pension plans. The "EIN/Pension Plan Number" column provides the Employer Identification Number ("EIN") and the three-digit plan number. The most recent Pension Protection Act Zone Status ("Zone Status") is based on information certified by each plan's actuary and represents plan information available for the plans' two most recent fiscal year-ends. Plans certified in the green zone are at least 80% funded and plans certified in the red zone are generally less than 65% funded and require a rehabilitation plan. As of December 31, 2025 and 2024, all plans requiring a rehabilitation plan have had the respective plan implemented.
The Company participates in the following multi-employer pension plans (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Zone Status | | Contributions by the Company | | Company Contribution > 5% | | Expiration Date of Collective Bargaining Agreements |
| Pension Fund | | Employer | | EIN/ Pension Plan Number | | 2024(1) | | 2023(1) | | 2025 | | 2024 | | 2023 | | |
Western UNITE HERE and Employers Pension Plan(2) | | Wynn Las Vegas, LLC | | 93-4160766 | | Green | | Green | | $ | 18,115 | | | $ | 17,272 | | | $ | 15,849 | | | Yes | | 11/30/2028 |
| Western Conference of Teamsters Pension Trust Fund | | Wynn Las Vegas, LLC | | 91-6145047/ 217718,217830 | | Green | | Green | | 312 | | | 285 | | | 226 | | | No | | 7/31/2029 |
UNITE HERE! Workers and Hospitality Employers Variable Defined Benefit Pension Fund(3) | | Encore Boston Harbor | | 45-4227067/026 | | Green | | Green | | 4,381 | | | 3,955 | | | — | | | Yes | | 8/31/2026 |
New England Teamster Pension Fund(3) | | Encore Boston Harbor | | 04-6372430/001 | | Red(4) | | Red(4) | | 657 | | | 516 | | | — | | | No | | 8/31/2026 |
(1) Represents plan status for plan years ending in 2024 and 2023, which are the most recent years for which plan data is available.
(2) Western UNITE HERE and Employers Pension Plan was formed on January 1, 2024 as a result of the merger of certain plans, including Southern Nevada Culinary and Bartenders Pension Plan, and includes union employees under the terms of the collective-bargaining agreements with the Culinary Workers Union, Local 226, and Bartenders Union, Local 165.
(3) Contributions by the Company began on January 1, 2024.
(4) Plan has implemented a rehabilitation plan for the plan years presented.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Note 12 - Customer Contract Liabilities
In providing goods and services to its customers, there is often a timing difference between the Company receiving cash and the Company recording revenue for providing services or holding events.
The Company's primary liabilities associated with customer contracts are as follows (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2025 | | December 31, 2024 | | Increase/ (Decrease) | | December 31, 2024 | | December 31, 2023 | | Increase/ (Decrease) |
Casino outstanding chips and front money deposits(1) | $ | 467,994 | | | $ | 409,928 | | | $ | 58,066 | | | $ | 409,928 | | | $ | 433,269 | | | $ | (23,341) | |
Advance room deposits and ticket sales(2) | 77,569 | | | 84,460 | | | (6,891) | | | 84,460 | | | 89,640 | | | (5,180) | |
Other gaming-related liabilities(3) | 15,519 | | | 15,458 | | | 61 | | | 15,458 | | | 24,964 | | | (9,506) | |
Loyalty program and related liabilities(4) | 32,279 | | | 29,489 | | | 2,790 | | | 29,489 | | | 31,106 | | | (1,617) | |
| $ | 593,361 | | | $ | 539,335 | | | $ | 54,026 | | | $ | 539,335 | | | $ | 578,979 | | | $ | (39,644) | |
(1) Casino outstanding chips generally represent amounts owed to gaming promoters and customers for chips in their possession, and casino front money deposits represent funds deposited by customers before gaming play occurs. These amounts are included in customer deposits on the Consolidated Balance Sheets and may be recognized as revenue or redeemed for cash in the future.
(2) Advance room deposits and ticket sales represent cash received in advance for goods or services to be provided in the future. These amounts are included in customer deposits on the Consolidated Balance Sheets and will be recognized as revenue when the goods or services are provided or the events are held. Decreases in this balance generally represent the recognition of revenue and increases in the balance represent additional deposits made by customers. The deposits are expected to primarily be recognized as revenue within one year.
(3) Other gaming-related liabilities generally represent unpaid wagers primarily in the form of unredeemed slot, race and sportsbook tickets or wagers for future sporting events. The amounts are included in other accrued liabilities on the Consolidated Balance Sheets.
(4) Loyalty program and related liabilities represent the deferral of revenue until the loyalty points or other complimentaries are redeemed. The amounts are included in other accrued liabilities on the Consolidated Balance Sheets and are expected to be recognized as revenue within one year of being earned by customers.
Note 13 - Stock-Based Compensation
The Company has adopted equity plans that allow for grants of stock-based compensation awards. The following sections describe each of these plans.
Wynn Resorts, Limited Second Amended and Restated 2014 Omnibus Incentive Plan (the "WRL Omnibus Plan")
In January 2017, the Company adopted the WRL Omnibus Plan after approval from its stockholders, which was adopted for a period of 10 years. From time to time, the Company reserves additional shares of its common stock for issuance under the WRL Omnibus Plan. The WRL Omnibus Plan allows for the grant of stock options, restricted stock, restricted stock units, stock appreciation rights, performance awards, and other share-based awards to eligible participants.
In May 2024, the Company's shareholders approved an amendment to the WRL Omnibus Plan that increases the shares authorized for issuance by 2,000,000 shares, for an aggregate number of shares authorized for issuance to 7,909,390 shares.
As of December 31, 2025, the Company had 1,792,076 shares of its common stock available for grant as share-based awards under the WRL Omnibus Plan.
Wynn Macau, Limited Share Option and Share Award Plans
The Company's majority-owned subsidiary, WML, has two stock-based compensation plans that provide awards based on shares of WML's common stock. The shares available for issuance under these plans are separate and distinct from the common stock of Wynn Resorts' share plan and are not available for issuance for any awards under the Wynn Resorts share plan. The maximum number of shares which may be issued pursuant to WML's stock-based compensation plans is a combined aggregate of 523,843,160 shares. As of December 31, 2025, there were 504,297,160 shares available for issuance under WML's stock-based compensation plans.
WML Share Option Plan ("WML Share Option Plan")
WML adopted the WML Share Option Plan in May 2023 to supersede its share option plan adopted in May 2019. The WML Share Option Plan allows for the grant of stock options to purchase shares of WML to eligible directors and employees
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
of WML, its subsidiaries, and related entities, and service providers of WML and its subsidiaries. The WML Share Option Plan is administered by WML's board of directors, which has the discretion on the vesting and service requirements, exercise price, performance targets to exercise if applicable and other conditions, subject to certain limits. The WML Share Option Plan was adopted for a period of 10 years commencing from May 25, 2023.
WML Employee Share Ownership Scheme (the "WML Share Award Plan")
WML adopted the WML Share Award Plan in May 2023 to supersede its employee ownership scheme adopted on June 30, 2014. The Share Award Plan allows for the grant of nonvested shares of WML's common stock to eligible directors and employees of WML, its subsidiaries, and related entities, and service providers of WML and its subsidiaries. The WML Share Award Plan was adopted for a period of 10 years commencing from May 25, 2023.
Stock Options
The summary of stock option activity for the year ended December 31, 2025 is presented below: | | | | | | | | | | | | | | | | | | | | | | | |
| Options | | Weighted Average Exercise Price | | Weighted Average Remaining Contractual Term (in years) | | Aggregate Intrinsic Value |
| WRL Omnibus Plan | | | | | | | |
| Outstanding as of January 1, 2025 | 6,700 | | | $ | 68.25 | | | | | |
| Granted | 16,241 | | | $ | 81.55 | | | | | |
| Exercised | (6,700) | | | $ | 68.25 | | | | | |
| | | | | | | |
| Outstanding as of December 31, 2025 | 16,241 | | | $ | 81.55 | | | 4.3 | | $ | 629,826 | |
| Fully vested and expected to vest as of December 31, 2025 | 16,241 | | | $ | 81.55 | | | 4.3 | | $ | 629,826 | |
| Exercisable as of December 31, 2025 | — | | | | | | | |
| | | | | | | |
| WML Share Option Plan | | | | | | | |
| Outstanding as of January 1, 2025 | 41,559,400 | | | $ | 1.40 | | | | | |
| Granted | 4,856,000 | | | $ | 0.84 | | | | | |
| | | | | | | |
| Forfeited or expired | (1,014,400) | | | $ | 1.99 | | | | | |
| Outstanding as of December 31, 2025 | 45,401,000 | | | $ | 1.32 | | | 6.1 | | $ | 807,371 | |
| Fully vested and expected to vest as of December 31, 2025 | 45,401,000 | | | $ | 1.32 | | | 6.1 | | $ | 807,371 | |
| Exercisable as of December 31, 2025 | 29,821,800 | | | $ | 1.61 | | | 4.8 | | $ | 463,932 | |
The following is provided for stock options under the Company's stock-based compensation plans (in thousands, except weighted average grant date fair value):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
WRL Omnibus Plan(1) | | | | | |
| Weighted average grant date fair value | $ | 23.09 | | | $ | — | | | $ | — | |
| Intrinsic value of stock options exercised | $ | 306 | | | $ | 832 | | | $ | 1,475 | |
| Cash received from the exercise of stock options | $ | 457 | | | $ | 1,017 | | | $ | 1,965 | |
| | | | | |
| | | | | |
WML Share Option Plan(2) | | | | | |
| Weighted average grant date fair value | $ | 0.26 | | | $ | 0.25 | | | $ | 0.25 | |
| | | | | |
| | | | | |
(1)As of December 31, 2025, there was $0.1 million in unamortized compensation expense related to stock options.
(2)As of December 31, 2025, there was $3.8 million of unamortized compensation expense related to stock options, which is expected to be recognized over a weighted average period of 3.46 years.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Option Valuation Inputs
The fair value of stock options granted under the WRL Omnibus Plan was estimated on the date of grant using the following weighted average assumption:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Expected dividend yield | 1.2 | % | | — | % | | — | % |
| Expected volatility | 39.3 | % | | — | % | | — | % |
| Risk-free interest rate | 3.7 | % | | — | % | | — | % |
| Expected term (years) | 3.0 | | — | | | — | |
The fair value of stock options granted under WML's Share Option Plan was estimated on the date of grant using the following weighted average assumptions:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Expected dividend yield | 5.4 | % | | 5.4 | % | | 5.7 | % |
| Expected volatility | 51.9 | % | | 54.2 | % | | 53.8 | % |
| Risk-free interest rate | 2.6 | % | | 3.1 | % | | 3.6 | % |
| Expected term (years) | 6.5 | | 6.5 | | 6.5 |
Nonvested and performance nonvested shares
The summary of nonvested and performance nonvested share activity under the Company's stock-based compensation plans for the year ended December 31, 2025 is presented below:
| | | | | | | | | | | |
| Shares | | Weighted Average Grant Date Fair Value |
| WRL Omnibus Plan | | | |
Nonvested as of January 1, 2025 | 1,018,971 | | | $ | 95.52 | |
| Granted | 1,248,597 | | | $ | 83.53 | |
| Vested | (707,772) | | | $ | 112.43 | |
| Forfeited | (47,110) | | | $ | 86.68 | |
Nonvested as of December 31, 2025 | 1,512,685 | | | $ | 88.49 | |
| | | |
| WML Share Award Plan | | | |
Nonvested as of January 1, 2025 | 24,522,449 | | | $ | 0.89 | |
| Granted | 9,913,368 | | | $ | 0.74 | |
| Vested | (9,267,546) | | | $ | 0.82 | |
| Forfeited | (1,460,940) | | | $ | 0.87 | |
Nonvested as of December 31, 2025 | 23,707,331 | | | $ | 0.86 | |
Certain members of the executive management team receive grants of nonvested share awards that are subject to service and performance conditions. Generally, these awards vest if certain fair share metrics (as approved by the Company's Compensation Committee of the Board of Directors) are attained over a one-, two-, or three-year performance period. The Company records expense for these awards if it determines that vesting is probable. At December 31, 2025, all performance nonvested awards were deemed to be probable of vesting; however, none of the performance criteria contingencies have been resolved. The activity for these performance nonvested shares is included in the table above.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
The following is provided for the share awards under the Company's stock-based compensation plans (in thousands, except weighted average grant date fair value):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| WRL Omnibus Plan | | | | | |
| Weighted average grant date fair value | $ | 83.53 | | | $ | 93.12 | | | $ | 94.13 | |
| Fair value of shares vested | $ | 55,636 | | | $ | 49,544 | | | $ | 56,689 | |
| | | | | |
| WML Share Award Plan | | | | | |
| Weighted average grant date fair value | $ | 0.74 | | | $ | 0.90 | | | $ | 1.08 | |
| Fair value of shares vested | $ | 6,736 | | | $ | 4,422 | | | $ | 3,941 | |
As of December 31, 2025, there was $61.4 million of unamortized compensation expense related to nonvested shares under the WRL Omnibus Plan, which is expected to be recognized over a weighted average period of 1.40 years. As of December 31, 2025, there was $9.6 million of unamortized compensation expense under the WML Share Award Plan, which is expected to be recognized over a weighted average period of 2.05 years.
Performance Share Units ("PSUs")
Certain members of the Wynn Resorts executive management team receive grants of PSUs that are subject to service and market conditions. Each PSU represents the right to receive between 0 and 1.6 shares of Wynn Resorts common stock depending on the performance of the common stock over a three-year period. The summary of PSU activity during the year ended December 31, 2025 is provided below:
| | | | | | | | | | | |
| Units (at target) | | Weighted Average Grant Date Fair Value |
Nonvested as of January 1, 2025 | 50,795 | | | $ | 115.94 | |
| Granted | 33,283 | | | $ | 71.70 | |
| Vested | — | | | $ | — | |
| Forfeited | — | | | $ | — | |
Nonvested as of December 31, 2025 | 84,078 | | | $ | 98.43 | |
The fair value of PSUs granted under the WRL Omnibus Plan was estimated on the date of grant using the following weighted average assumptions:
| | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 |
| Expected volatility | 40 | % | | 45 | % |
| Risk-free interest rate | 4.3 | % | | 4.1 | % |
Annual Incentive Bonus
Certain members of the Company's management team receive a portion of their annual incentive bonus in shares of the Company's stock. The number of shares is determined based on the closing stock price on the date the annual incentive bonus is settled. As the number of shares is variable, the Company records a liability for the fixed monetary amount over the service period. The Company recorded stock-based compensation expense associated with these awards of $5.4 million, $7.8 million and $8.0 million for each of the years ended December 31, 2025, 2024 and 2023, respectively. The Company settled its obligations for the 2025, 2024, and 2023 annual incentive bonuses by issuing 46,085, 94,350, and 84,130 of vested shares with a weighted-average grant date fair value of $116.37, $82.45, and $95.26, in January of the respective following year.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Compensation Cost
The total compensation cost for stock-based compensation plans was recorded as follows (in thousands): | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Casino | $ | 10,778 | | | $ | 3,065 | | | $ | 2,163 | |
| Rooms | 6,663 | | | 1,028 | | | 800 | |
| Food and beverage | 17,689 | | | 2,197 | | | 1,636 | |
| Entertainment, retail and other | 2,362 | | | 1,108 | | | 8,230 | |
| General and administrative | 54,435 | | | 51,631 | | | 51,686 | |
| Total stock-based compensation expense | 91,927 | | | 59,029 | | | 64,515 | |
| Total stock-based compensation capitalized | 5,589 | | | 5,242 | | | 5,268 | |
| Total stock-based compensation costs | $ | 97,516 | | | $ | 64,271 | | | $ | 69,783 | |
During the years ended December 31, 2025, 2024 and 2023, the Company recognized income tax benefits related to stock-based compensation expense in the Consolidated Statements of Income of $17.8 million, $9.9 million, and $10.0 million, respectively. Additionally, during the years ended December 31, 2025, 2024, and 2023, the Company realized tax benefits related to stock option exercises and restricted stock vesting of $9.9 million, $5.8 million, and $7.5 million, respectively.
Note 14 - Income Taxes
Consolidated income before taxes for U.S. and foreign operations consisted of the following (in thousands):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| U.S. | $ | 336,489 | | | $ | 251,003 | | | $ | 142,775 | |
| Foreign | 177,651 | | | 392,395 | | | 142,608 | |
| Total | $ | 514,140 | | | $ | 643,398 | | | $ | 285,383 | |
The income tax provision (benefit) attributable to income before income taxes is as follows (in thousands):
| | | | | | | | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 | | 2023 |
| Current | | | | | |
| U.S. Federal | $ | (427) | | | $ | 894 | | | $ | (248) | |
| U.S. State | 8,321 | | | 9,496 | | | 6,337 | |
| Foreign | (106) | | | 141 | | | (194) | |
| Total | 7,788 | | | 10,531 | | | 5,895 | |
| Deferred | | | | | |
| U.S. Federal | 99,383 | | | (4,585) | | | (483,786) | |
| U.S. State | (2,166) | | | (2,264) | | | (20,310) | |
| Foreign | — | | | — | | | 1,367 | |
| Total | 97,217 | | | (6,849) | | | (502,729) | |
| Total income tax provision (benefit) | $ | 105,005 | | | $ | 3,682 | | | $ | (496,834) | |
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
The Company adopted ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures ("ASU 2023-09") on a prospective basis for the year ended December 31, 2025. The following table presents the required disclosures pursuant to ASU 2023-09, and reconciles the U.S. federal statutory tax amount and rate to the effective tax amount and rate for the year ended December 31, 2025 (amounts in thousands):
| | | | | | | | | | | |
| Amount | | Percent |
U.S. Federal Statutory Rate | $ | 107,969 | | | 21.0 | % |
State and local income tax, net of federal income tax effect | | | |
Massachusetts | 7,028 | | | 1.4 | % |
Foreign tax effects | | | |
Macau | | | |
Foreign tax rate differential | (42,944) | | | (8.4) | % |
Nontaxable foreign income | (97,891) | | | (19.0) | % |
Valuation allowance | 30,572 | | | 5.9 | % |
Other | 10,060 | | | 2.0 | % |
Cayman Islands | | | |
Foreign tax rate differential | 54,960 | | | 10.7 | % |
Other | 7,830 | | | 1.5 | % |
Effects in changes in tax laws or rates | 37,239 | | | 7.2 | % |
Effects of cross-border tax laws | (99) | | | (0.1) | % |
Tax credits | (3,536) | | | (0.7) | % |
Increase (decrease) in valuation allowances | | | |
Foreign tax credits | 1,640 | | | 0.3 | % |
Other deferred tax assets | (1,379) | | | (0.3) | % |
Nontaxable or nondeductible items | 2,004 | | | 0.5 | % |
Other adjustments | | | |
Investments in unconsolidated affiliates | (8,448) | | | (1.6) | % |
| Effective income tax | $ | 105,005 | | | 20.4 | % |
The following table presents the required disclosures prior to the adoption of ASU 2023-09 and reconciles the U.S. statutory income tax rate to the effective income tax rate for the following periods: | | | | | | | | | | | |
| December 31, |
| 2024 | | 2023 |
| U.S. Federal statutory rate | 21.0 | % | | 21.0 | % |
| State tax | 1.0 | % | | (2.8) | % |
| Foreign tax credits, net of valuation allowance | (12.2) | % | | (139.8) | % |
| Nontaxable foreign income | (6.3) | % | | (9.6) | % |
| Foreign tax rate differential | (3.9) | % | | 0.4 | % |
| Valuation allowance, other | (6.6) | % | | (43.8) | % |
| Other, net | 7.6 | % | | 0.5 | % |
| Effective income tax rate | 0.6 | % | | (174.1) | % |
In 2024, Wynn Macau SA received an exemption from Macau's 12% Complementary Tax on casino gaming profits from January 1, 2023 through December 31, 2027. For the year ended December 31, 2025, the Company was exempt from the payment of Macau Complementary Tax totaling $77.1 million or $0.74 per diluted share. For the year ended December 31, 2024, the Company was exempt from the payment of Macau Complementary Tax totaling $107.3 million or $0.97 per diluted share. The Company's non-gaming profits remain subject to the Macau Complementary Tax and its casino winnings remain subject to the Macau special gaming tax and other levies in accordance with its concession agreement.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
The tax effects of significant temporary differences representing net deferred tax assets and liabilities consisted of the following (in thousands):
| | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Deferred tax assets—U.S.: | | | |
| Foreign tax credit carryforwards | $ | 449,852 | | | $ | 533,473 | |
| Disallowed interest expense carryforward | 144,113 | | | 157,586 | |
| Net operating loss carryforward | 140,836 | | | 169,598 | |
| Lease liabilities | 368,804 | | | 370,110 | |
| Property and equipment | 83,576 | | | 72,286 | |
| Receivables, inventories, accrued liabilities and other | 24,259 | | | 21,491 | |
| Stock-based compensation | 14,919 | | | 9,020 | |
| Other tax credit carryforwards | 26,666 | | | 21,562 | |
| Intangible assets | 26,967 | | | 36,371 | |
| Other | 902 | | | 1,858 | |
| 1,280,894 | | | 1,393,355 | |
| Less: valuation allowance | (479,298) | | | (479,854) | |
| 801,596 | | | 913,501 | |
| Deferred tax liabilities—U.S.: | | | |
| Lease assets | (368,804) | | | (370,110) | |
| Prepaid insurance, maintenance and taxes | (7,240) | | | (15,447) | |
| Intangible and other assets | (4,248) | | | — | |
| Investment in unconsolidated affiliates | (7,209) | | | — | |
| Other | (3,596) | | | (20,228) | |
| (391,097) | | | (405,785) | |
| Deferred tax assets—Foreign: | | | |
| Net operating loss carryforwards | 42,977 | | | 32,114 | |
| Property and equipment | 95,420 | | | 91,884 | |
| Other | 2,677 | | | 2,952 | |
| 141,074 | | | 126,950 | |
| Less: valuation allowance | (138,855) | | | (124,791) | |
| 2,219 | | | 2,159 | |
| Deferred tax liabilities—Foreign: | | | |
| Property and equipment | (3,648) | | | (2,159) | |
| (3,648) | | | (2,159) | |
| | | |
| Net deferred tax asset | $ | 409,070 | | | $ | 507,716 | |
As of December 31, 2025, the Company had foreign tax credit ("FTC") carryforwards (net of uncertain tax positions) of $449.9 million, all of which will expire in 2027. The Company has a disallowed interest carryforward of $629.4 million which does not expire. As of December 31, 2025, the Company had U.S. federal loss carryforwards of $670.6 million. As of December 31, 2024, the Company had U.S. federal and state tax loss carryforwards of $658.9 million. U.S. federal tax loss carryforwards do not expire. State net operating losses generally carry forward 20 years and will begin to expire in 2040. The Company has foreign tax losses available of $250.7 million, $35.0 million and $55.1 million related to losses incurred in the tax years ended December 31, 2025, 2024, and 2023, respectively. The majority of foreign tax loss carryforwards expire in 2028, 2027, and 2026, respectively.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
The Company records valuation allowances on certain of its U.S. and foreign deferred tax assets. In assessing the need for a valuation allowance, the Company considers whether it is more likely than not that the deferred tax assets will be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income. In the assessment of the valuation allowance, appropriate consideration is given to all positive and negative evidence including recent operating profitability, forecast of future earnings, ability to carry back, the reversal of net taxable temporary differences, the duration of statutory carryforward periods and tax planning strategies. The need for valuation allowances against deferred tax assets will be assessed on a continuous basis and, as a result, the allowance may increase or decrease based on changes in facts and circumstances.
In 2025, the Company recorded a $13.5 million net increase to valuation allowances, including a $38.9 million increase to valuation allowance on FTC carryforwards. The increase primarily relates to U.S. federal tax law changes that increase tax deductions and reduce the utilization of FTC carryforwards. The decrease to valuation allowances primarily relates to NOL carryforwards that were used or expired in the current year.
In 2024, the Company recorded a $735.9 million net decrease to valuation allowances, including a $693.3 million decrease to valuation allowance on FTC carryforwards. Of the $693.3 million net decrease, $614.9 million relates to expirations of FTCs in 2024 and the remaining $78.4 million represents FTCs more likely than not to be realized based on changes in future taxable income and tax planning strategies.
As of December 31, 2025 and 2024, the Company had valuation allowances on its deferred tax assets as follows (in thousands):
| | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Foreign tax credits | $ | 286,852 | | | $ | 247,973 | |
| Intangible assets | 26,967 | | | 36,850 | |
| U.S. loss carryforwards | 140,836 | | | 169,598 | |
| Other U.S. deferred tax assets | 24,643 | | | 25,432 | |
| Foreign loss carryforwards | 43,099 | | | 32,674 | |
| Other foreign deferred tax assets | 95,756 | | | 92,118 | |
| Total | $ | 618,153 | | | $ | 604,645 | |
The Company had the following activity for unrecognized tax benefits as follows (in thousands): | | | | | | | | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 | | 2023 |
| Balance at beginning of period | $ | 131,018 | | | $ | 135,671 | | | $ | 135,979 | |
| Increases based on tax positions of the current year | 11,088 | | | 11,635 | | | 15,818 | |
| Increases based on tax positions of prior years | 27,328 | | | — | | | — | |
| Reductions due to lapse in statutes of limitations | (9,021) | | | (16,288) | | | (16,126) | |
| Balance at end of period | $ | 160,413 | | | $ | 131,018 | | | $ | 135,671 | |
As of December 31, 2025, 2024 and 2023, unrecognized tax benefits of $160.4 million, $130.9 million and $135.7 million, respectively, were recorded as reductions in deferred income taxes, net. The Company had $0.1 million of unrecognized tax benefits recorded in other long-term liabilities as of December 31, 2024. The Company had no unrecognized tax benefits recorded in other long-term liabilities as of December 31, 2025 and 2023.
As of December 31, 2025, 2024 and 2023, $96.6 million, $65.8 million and $69.0 million, respectively, of unrecognized tax benefits would, if recognized, impact the effective tax rate.
The Company recognizes penalties and interest related to unrecognized tax benefits in the provision for income taxes. During each of the years ended December 31, 2025, 2024 and 2023, the Company recognized no interest and penalties.
The Company files income tax returns in the U.S. federal jurisdiction, various states and foreign jurisdictions. The Company's income tax returns are subject to examination by the IRS and other tax authorities in the locations where it operates.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
The Company's 2002 to 2021 domestic income tax returns remain subject to examination by the IRS to the extent tax attributes carryforward to future years. The Company's 2022 to 2024 domestic income tax returns also remain subject to examination by the IRS. The Company's 2021 to 2024 Macau income tax returns remain subject to examination by the Financial Services Bureau.
The Company has participated in the IRS Compliance Assurance Program ("CAP") for the 2012 through 2025 tax years and will continue to participate in the IRS CAP for the 2026 tax year.
In January 2025, the Financial Services Bureau commenced an examination of the 2021 Macau income tax return of Wynn Macau SA and concluded the examination with no changes.
The Company has included the following table as a result of adopting ASU 2023-09, which presents income taxes paid, net of refunds received, for the year ended December 31 (in thousands):
| | | | | | | | |
| | 2025 |
| Federal taxes | | $ | 50 | |
| State taxes | | 9,469 | |
| Foreign taxes | | (276) | |
| Total | | $ | 9,243 | |
Cash paid for income taxes, net of refunds received, was $10.2 million and $10.3 million during the years ended December 31, 2024 and 2023, respectively.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Note 15 - Earnings Per Share
Basic earnings per share ("EPS") is computed by dividing net income attributable to Wynn Resorts by the weighted average number of common shares outstanding during the period. Diluted EPS is computed by dividing net income attributable to Wynn Resorts, adjusted for the potential dilutive impact assuming that the conversion of the WML Convertible Bonds occurred at the later of the date of issuance or the beginning of the period presented under the if-converted method, by the weighted average number of common shares outstanding during the period increased to include the number of additional shares of common stock that would have been outstanding if the potential dilutive securities had been issued, to the extent such impact is not anti-dilutive. Potentially dilutive securities include share-based awards outstanding under the WRL Omnibus Plan.
The weighted average number of common and common equivalent shares used in the calculation of basic and diluted EPS consisted of the following (in thousands, except per share amounts): | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Numerator: | | | | | |
| Net income attributable to Wynn Resorts, Limited - basic | $ | 327,334 | | | $ | 501,078 | | | $ | 729,994 | |
| Effect of dilutive securities of Wynn Resorts, Limited subsidiaries: | | | | | |
Assumed conversion of WML Convertible Bonds(1) | — | | | (21,005) | | | (16,495) | |
| Net income attributable to Wynn Resorts, Limited - diluted | $ | 327,334 | | | $ | 480,073 | | | $ | 713,499 | |
| | | | | |
| Denominator: | | | | | |
| Weighted average common shares outstanding | 103,697 | | | 109,966 | | | 112,523 | |
| Potential dilutive effect of stock options, nonvested, and performance nonvested shares | 546 | | | 301 | | | 332 | |
| Weighted average common and common equivalent shares outstanding | 104,243 | | | 110,267 | | | 112,855 | |
| | | | | |
| Net income attributable to Wynn Resorts, Limited per common share, basic | $ | 3.16 | | | $ | 4.56 | | | $ | 6.49 | |
| Net income attributable to Wynn Resorts, Limited per common share, diluted | $ | 3.14 | | | $ | 4.35 | | | $ | 6.32 | |
| | | | | |
| Anti-dilutive stock options, nonvested, and performance nonvested shares excluded from the calculation of diluted net income per share | 361 | | | 310 | | | 238 | |
(1) The assumed conversion of the WML Convertible Bonds had an anti-dilutive impact for the year ended December 31, 2025.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Note 16 - Leases
Lessee Arrangements
The following table summarizes the balance sheet classification of the Company's lease assets and liabilities (in thousands):
| | | | | | | | | | | | | | | | | |
| | | December 31, |
| Balance Sheet Classification | | 2025 | | 2024 |
| Assets | | | | | |
| Operating leases | Operating lease assets | | $ | 1,778,052 | | | $ | 1,797,276 | |
| Finance leases | Property and equipment, net | | $ | 104,028 | | | $ | 94,656 | |
| | | | | |
| Current liabilities | | | | | |
| Operating leases | Other accrued liabilities | | $ | 14,566 | | | $ | 10,869 | |
| Finance leases | Other accrued liabilities | | $ | 27,810 | | | $ | 18,367 | |
| | | | | |
| Non-current liabilities | | | | | |
| Operating leases | Long-term operating lease liabilities | | $ | 1,629,117 | | | $ | 1,623,890 | |
| Finance leases | Other long-term liabilities | | $ | 73,749 | | | $ | 71,592 | |
The following tables disclose the components of the Company's lease cost, supplemental cash flow disclosures, and other information regarding the Company's lease arrangements (in thousands):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Lease cost: | | | | | |
| Operating lease cost | $ | 17,403 | | | $ | 17,146 | | | $ | 17,173 | |
| Triple-net operating lease cost related to Encore Boston Harbor | 141,491 | | | 141,576 | | | 141,722 | |
| Short-term lease cost | 21,832 | | | 30,443 | | | 27,468 | |
| Amortization of leasehold interests in land | 13,716 | | | 13,704 | | | 13,666 | |
| Variable lease cost | 2,790 | | | 2,493 | | | 1,868 | |
| Finance lease interest cost | 7,137 | | | 3,391 | | | 2,363 | |
| Total lease cost | $ | 204,369 | | | $ | 208,753 | | | $ | 204,260 | |
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Supplemental cash flow disclosures: | | | | | |
| Operating lease liabilities arising from obtaining operating lease assets | $ | 20,510 | | | $ | 3,803 | | | $ | 26,657 | |
| Finance lease liabilities arising from obtaining finance lease assets | $ | 41,154 | | | $ | 80,021 | | | $ | 8,842 | |
| Cash paid for amounts included in the measurement of lease liabilities: | | | | | |
| Cash used in operating activities - Operating leases | $ | 143,538 | | | $ | 141,004 | | | $ | 139,054 | |
| Cash used in financing activities - Finance leases | $ | 25,804 | | | $ | 19,219 | | | $ | 19,267 | |
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Other information: | | | | | |
| Weighted-average remaining lease term - Operating leases | 28.1 years | | 29.1 years | | 30.1 years |
| Weighted-average remaining lease term - Finance leases | 8.6 years | | 10.5 years | | 19.7 years |
| | | | | |
| Weighted-average discount rate - Operating leases | 8.0 | % | | 8.0 | % | | 8.0 | % |
| Weighted-average discount rate - Finance leases | 6.3 | % | | 6.3 | % | | 5.8 | % |
The following table presents an analysis of lease liability maturities as of December 31, 2025 (in thousands):
| | | | | | | | | | | | | | |
| Year Ending December 31, | | Operating Leases | | Finance Leases |
| 2026 | | $ | 146,106 | | | $ | 33,228 | |
| 2027 | | 148,270 | | | 32,964 | |
| 2028 | | 148,935 | | | 28,933 | |
| 2029 | | 150,760 | | | 1,357 | |
| 2030 | | 151,243 | | | 989 | |
| Thereafter | | 3,548,988 | | | 59,817 | |
| Total undiscounted cash flows | | $ | 4,294,302 | | | $ | 157,288 | |
| Present value | | | | |
| Short-term lease liabilities | | $ | 14,566 | | | $ | 27,810 | |
| Long-term lease liabilities | | 1,629,117 | | | 73,749 | |
| Total lease liabilities | | $ | 1,643,683 | | | $ | 101,559 | |
| Interest on lease liabilities | | $ | 2,650,619 | | | $ | 55,729 | |
Encore Boston Harbor Lease
The Company leases the real estate assets of Encore Boston Harbor pursuant to a triple-net operating lease agreement with an initial term of 30 years from December 2022 to November 2052, which may be renewed for one additional thirty-year term. The lease has an initial base rent of $100 million per year, which increases at a fixed rate of 1.75% per year for the first ten years and the greater of 1.75% or change in consumer price index, subject to a cap of 2.5%, each year for the remaining term of the lease. In addition, certain fixed payments in lieu of taxes ("PILOT") made on behalf of the lessor are included in lease payments for the purpose of measuring the associated operating lease assets and liabilities.
The lease payments, inclusive of PILOT payments, are $128.8 million in 2026, $131.3 million in 2027, $133.7 million in 2028, $136.3 million in 2029, $138.8 million in 2030, and $3.15 billion thereafter. At December 31, 2025 and 2024, the total liability associated with the lease was $1.51 billion.
Ground Leases
Undeveloped Land - Las Vegas
The Company leases approximately 16 acres of undeveloped land on Las Vegas Boulevard directly across from Wynn Las Vegas in Las Vegas, Nevada, pursuant to a lease agreement which expires in 2097. The ground lease payments, which increase at a fixed rate over the term of the lease, are $4.0 million per year from 2026 to 2030 and total payments of $339.8 million thereafter. As of December 31, 2025 and 2024, the liability associated with this lease was $65.6 million and $65.2 million, respectively.
At December 31, 2025 and 2024, operating lease assets included approximately $80.2 million and $81.3 million, respectively, related to an amount allocated to the leasehold interest in land upon the acquisition of a group of assets in 2018.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
The Company expects that the amortization of this amount will be $1.1 million each year from 2026 through 2096 and $0.7 million in 2097.
Macau Land Concessions
Wynn Palace and Wynn Macau were built on land that is leased under Macau land concession contracts each with terms of 25 years from May 2012 and August 2004, respectively, which may be renewed with government approval for successive 10-year periods in accordance with Macau legislation. The land concession payments are expected to be $1.5 million per year through 2028, $1.3 million in 2029, $1.0 million in 2030, and total payments of $6.2 million thereafter through 2037. At December 31, 2025 and 2024, the total liability associated with these leases was $9.0 million and $9.8 million, respectively.
At December 31, 2025 and 2024, operating lease assets included $116.5 million and $129.5 million of leasehold interests in land related to the Wynn Palace and Wynn Macau land concessions. The Company expects that the amortization associated with these leasehold interests will be approximately $12.6 million per year from 2026 through 2028, approximately $11.2 million in 2029, approximately $9.2 million per year from 2030 through 2036 and approximately $3.1 million in 2037.
Lessor Arrangements
The following table presents the minimum and contingent operating lease income for the periods presented (in thousands):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Minimum rental income | $ | 150,201 | | | $ | 138,604 | | | $ | 131,901 | |
| Contingent rental income | 60,407 | | | 66,526 | | | 96,831 | |
| Total rental income | $ | 210,608 | | | $ | 205,130 | | | $ | 228,732 | |
The following table presents the future minimum rentals to be received under operating leases (in thousands):
| | | | | |
| Year Ending December 31, | Operating Leases |
| 2026 | $ | 136,149 | |
| 2027 | 120,305 | |
| 2028 | 96,968 | |
| 2029 | 70,532 | |
| 2030 | 55,307 | |
| Thereafter | 220,490 | |
| Total future minimum rentals | $ | 699,751 | |
Note 17 - Related Party Transactions
Wynn Al Marjan Island Agreements
In 2022, the Company, its co-investors in the Al Marjan Joint Venture entered into agreements whereby the Company has agreed to perform certain design and development services with respect to Wynn Al Marjan Island as well as certain related pre-opening services, in exchange for the reimbursement of its costs incurred in performing such services. The Company has additionally agreed to perform management services at Wynn Al Marjan Island upon its opening, expected to be in 2027. The Company billed the Al Marjan Joint Venture $67.0 million and $49.5 million for reimbursable costs during the years ended December 31, 2025 and 2024, respectively. As of December 31, 2025 and 2024, the Company was owed $12.7 million and $6.9 million, respectively, by the Al Marjan Joint Venture, for reimbursable costs recorded in Accounts receivable in the accompanying consolidated balance sheets.
In February 2025, a wholly-owned subsidiary of Island 3 entered into a financing arrangement to fund the construction of Wynn Al Marjan Island, in connection with which the Company and the government of Ras Al Khaimah entered into a completion guarantee agreement, as described in Note 18, "Commitments and Contingencies."
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Cooperation Agreement
On August 3, 2018, the Company entered into a Cooperation Agreement (the "Cooperation Agreement") with Elaine P. Wynn regarding the composition of the Company's Board of Directors and certain other matters, including, among other things, the appointment of Mr. Philip G. Satre to the Company's Board of Directors, standstill restrictions, releases, non-disparagement, reimbursement of expenses and the grant of certain complimentary privileges. The term of the Cooperation Agreement expires on the date that Mr. Satre no longer serves as Chair of the Board, unless earlier terminated pursuant to the circumstances described in the Cooperation Agreement.
Amounts Due to Officers, Directors and Former Directors
The Company periodically provides services to certain executive officers, directors or former directors of the Company, including the personal use of employees, construction work and other personal services, for which the officers, directors or former directors reimburse the Company. The Company requires prepayment for any such services, which amounts are replenished on an ongoing basis as needed. As of December 31, 2025 and 2024, these net deposit balances with the Company were immaterial, as were the services provided.
Note 18 - Commitments and Contingencies
Macau Gaming Concession
In addition to the Macau gaming premium and Property Transfer Agreements payment commitments as described in Note 5, "Property and Equipment, net" and Note 6 "Intangible Assets, net," Wynn Macau SA committed to make certain non-gaming and gaming investments in the amount of MOP21.03 billion (approximately $2.62 billion) over the course of the ten-year term of the Gaming Concession Contract. MOP19.80 billion (approximately $2.47 billion) of the committed investment will be used for non-gaming capital projects and event programming in connection with, among others, attraction of foreign tourists, conventions and exhibitions, entertainment performances, sports events, culture and art, health and wellness, themed amusement, gastronomy, community tourism and maritime tourism.
Additionally, Wynn Macau SA committed to make the following payments throughout the term of the Gaming Concession Contract:
(i) Special gaming premium - Wynn Macau SA is obligated to pay a special annual gaming premium if the average of the gross gaming revenues of the Company's gaming tables and gaming machines is lower than a certain minimum amount determined by the Macau government. A minimum average annual gross gaming revenue of MOP7.0 million (approximately $0.9 million) per gaming table and MOP300,000 (approximately $37 thousand) per gaming machine has been set by Macau government. If Wynn Macau SA fails to reach such minimum gross gaming revenue, Wynn Macau SA will be required to pay a special premium equal to the difference between the special gaming tax calculated based on the actual gross gaming revenue and that of such minimum gross gaming revenue. No special gaming premium was paid for the year ended December 31, 2025 and 2024.
(ii) Special levies, totaling 5% of gross gaming revenues. The Macau government may reduce the special levies payable by Wynn Macau SA (1) based on Wynn Macau SA’s contribution to the attraction of tourists who enter Macau for tourism and business purposes and hold travel documents issued by countries or regions other than the People’s Republic of China; (2) if Wynn Macau SA’s operations are adversely affected by abnormal, unpredictable or force majeure circumstances associated with the prevailing economic conditions of Macau; or (3) factors as determined by the Chief Executive of Macau; and
(iii) Special gaming tax assessed at the rate of 35% of gross gaming revenues.
Al Marjan Island Funding Commitments
In connection with the construction of Wynn Al Marjan Island and surrounding developments, including Janu Al Marjan Island (as defined below), the Company is required to contribute capital to the Al Marjan Joint Venture to fund 40% of the project design and development costs in exchange for a pro-rata share of equity. During the year ended December 31, 2025, the Company contributed $282.6 million of cash into the Al Marjan Joint Venture, bringing our life-to-date cash contributions to $914.2 million. The remaining 40% pro-rata share of the required equity for the construction of Wynn Al Marjan Island is
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
estimated to be between $425 million and $500 million inclusive of capitalized interest, fees, and certain improvements on the island. Wynn Al Marjan Island is currently expected to open in 2027.
Island 3 has also partnered with Aman Group, a developer and operator of hotels, resorts and branded residences, to construct a second development adjacent to Wynn Al Marjan Island, which will feature a 132-room hotel and a residential tower with one- to five- bedroom units and a limited collection of standalone villas ("Janu Al Marjan Island"). Janu Al Marjan Island, expected to open in late 2028, will be managed and operated by Aman Group and will offer a variety of guest experiences. The Company’s estimated capital contributions to Island 3 for the construction of the Janu Al Marjan Island are between $25 million and $50 million, net of estimated branded residence sales and estimated 50% loan-to-cost financing to fund project costs.
Al Marjan Facility Completion Guarantee
In February 2025, Wynn Al Marjan Island FZ-LLC (the "Borrower"), a wholly-owned subsidiary of Island 3, an unconsolidated affiliate, entered into a facility agreement with a syndicate of lenders (the "Al Marjan Facility Agreement") which provides the Borrower with approximately $2.4 billion (or equivalent in local currency) delayed draw secured term loan facility to finance the development of Wynn Al Marjan Island (the "Al Marjan Facility").
The Company is not a party to the Al Marjan Facility Agreement, but as a condition precedent to the Al Marjan Facility being made available to the Borrower, the Company and the government of Ras Al Khaimah, acting through the Investment and Development Office of Ras Al Khaimah (collectively the "Al Marjan Guarantors"), entered into a guarantee (the "Completion Guarantee") in favor of First Abu Dhabi Bank PJSC, as security agent for itself and the other secured parties (collectively, the "Secured Parties") under the Al Marjan Facility Agreement (the "Security Agent").
Under the terms of the Completion Guarantee, the Al Marjan Guarantors, irrevocably and unconditionally jointly and severally, (a) have guaranteed to each Secured Party punctual performance by the Borrower of certain of its obligations under the Al Marjan Facility Agreement, and (b) have undertaken with each Secured Party: (i) to provide, within 10 business days upon receiving written demand by the Security Agent, (A) sufficient funds to ensure that practical completion of the project (as provided in the Al Marjan Facility Agreement) takes place no later than June 30, 2028 and (B) to fund amounts equal to any project cost overruns, to the extent the Borrower fails to fund such overruns; and (ii) to pay, whenever the Borrower does not pay, interest, commitment fees and other finance costs payable under the Al Marjan Facility Agreement as well as scheduled payments under any interest rate hedging agreement.
In addition, upon the occurrence of certain specified events of default, change of control events or credit rating downgrades under the Al Marjan Facility Agreement or the occurrence of certain commercial gaming license related events (including, among others, the loss of the commercial gaming license permitting the Borrower to conduct commercial gaming at the project and as further provided in the Al Marjan Facility Agreement), the Al Marjan Guarantors, irrevocably and unconditionally jointly and severally, have undertaken to pay, to the extent the Borrower does not pay, all then outstanding principal, interest, hedging liabilities and any and all other amounts and expenses then due and payable under the Al Marjan Facility Agreement and related agreements, within 10 business days upon receiving written demand by the Security Agent (or, in respect of the occurrence of certain commercial gaming license related events, if later, on the date falling 180 days following the occurrence of such event).
The guarantees and undertakings provided by the Al Marjan Guarantors under the Completion Guarantee terminate on the earlier of: (1) the date on which all secured liabilities under the Al Marjan Facility Agreement have been paid in full, and (2) the date of practical completion of the project.
Employment Agreements
The Company has entered into employment agreements with several executive officers, other members of management and certain key employees. These agreements generally have three- to five-year terms and typically indicate a base salary and often contain provisions for discretionary bonuses. As of December 31, 2025, future payment amounts of $122.2 million, $86.2 million, $30.2 million, $2.3 million, and $1.0 million will be paid during the years ending December 31, 2026, 2027, 2028, 2029, and 2030, respectively. Certain of the executives are also entitled to a separation payment if terminated without "cause" or upon voluntary termination of employment for "good reason" following a "change of control" (as these terms are defined in the employment contracts).
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Other Commitments
The Company has additional commitments for open purchase orders, construction contracts, payment obligations to communities surrounding Encore Boston Harbor, and performance and other miscellaneous contracts. As of December 31, 2025, the Company was obligated under these arrangements to make future minimum payments as follows (in thousands):
| | | | | |
| Year Ending December 31, | |
| 2026 | $ | 429,529 | |
| 2027 | 186,106 | |
| 2028 | 65,207 | |
| 2029 | 45,303 | |
| 2030 | 47,413 | |
| Thereafter | 51,491 | |
| Total minimum payments | $ | 825,049 | |
Letters of Credit
As of December 31, 2025, the Company had outstanding letters of credit of $14.3 million.
Litigation
The Company and its affiliates are involved in litigation arising in the normal course of business. In the opinion of management, such litigation is not expected to have a material effect on the Company's financial condition, results of operations, and cash flows.
Note 19 - Retail Joint Venture
In December 2016, the Company entered into the Retail Joint Venture with Crown Acquisitions Inc. ("Crown") to own and operate approximately 88,000 square feet of existing retail space at Wynn Las Vegas. In November 2017 and March 2022, the Company contributed approximately 74,000 square feet and 70,000 square feet of additional retail space to the Retail Joint Venture. The Company maintains a 50.1% ownership in the Retail Joint Venture and is the managing member. The Company's responsibilities with respect to the Retail Joint Venture include day-to-day business operations, property management services and a role in the leasing decisions of the retail space.
The Company assessed its ownership in the Retail Joint Venture based on consolidation accounting guidance with an evaluation being performed to determine if the Retail Joint Venture is a VIE, if the Company has a variable interest in the Retail Joint Venture and if the Company is the primary beneficiary of the Retail Joint Venture. The primary beneficiary is the party who has the power to direct the activities of a VIE that most significantly impact the entity's economic performance and who has an obligation to absorb losses of the entity or a right to receive benefits from the entity that could potentially be significant to the entity.
The Company concluded that the Retail Joint Venture is a VIE and the Company is the primary beneficiary based on its involvement in the leasing activities of the Retail Joint Venture. As a result, the Company consolidates all of the Retail Joint Venture's assets, liabilities and results of operations. The Company will evaluate its primary beneficiary designation on an ongoing basis and will assess the appropriateness of the Retail Joint Venture's VIE status when changes occur.
As of December 31, 2025 and 2024, the Retail Joint Venture had total assets of $96.5 million and $100.3 million, respectively, and total liabilities of $607.3 million and $605.8 million, respectively. The Retail Joint Venture's total liabilities as of December 31, 2025 and 2024 included long-term debt of $598.4 million and $597.3 million, respectively, net of debt issuance costs, related to the outstanding borrowings under the Retail Term Loan.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Note 20 - 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 ("CEO"). 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.
The following tables present the Company's segment information (in thousands):
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2025 |
| | Wynn Palace | | Wynn Macau | | Las Vegas Operations | | Encore Boston Harbor | | Total |
| Operating revenues | | | | | | | | | | |
| Casino | | $ | 1,936,715 | | | $ | 1,195,001 | | | $ | 649,346 | | | $ | 629,266 | | | $ | 4,410,328 | |
| Rooms | | 149,585 | | | 87,443 | | | 813,477 | | | 90,649 | | | 1,141,154 | |
| Food and beverage | | 129,007 | | | 71,222 | | | 758,559 | | | 79,062 | | | 1,037,850 | |
Entertainment, retail and other(1) | | 92,090 | | | 56,954 | | | 351,653 | | | 47,895 | | | 548,592 | |
| Total segment operating revenues | | 2,307,397 | | | 1,410,620 | | | 2,573,035 | | | 846,872 | | | 7,137,924 | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Cost of revenue(2) | | 581,113 | | | 413,895 | | | 1,593,519 | | | 425,999 | | | |
Gaming taxes(3) | | 1,043,384 | | | 594,600 | | | 77,111 | | | 184,152 | | | |
Segment Adjusted Property EBITDAR(4) | | $ | 682,900 | | | $ | 402,125 | | | $ | 902,405 | | | $ | 236,721 | | | $ | 2,224,151 | |
| | | | | | | | | | |
| | | | | | | | | | |
| Pre-opening | | | | | | | | | | 38,494 | |
| Depreciation and amortization | | | | | | | | | | 620,633 | |
| Property charges and other | | | | | | | | | | 49,719 | |
| Corporate expense and other | | | | | | | | | | 163,503 | |
| Stock-based compensation | | | | | | | | | | 91,927 | |
| Triple-net operating lease expense | | | | | | | | | | 141,491 | |
| Operating income | | | | | | | | | | 1,118,384 | |
| | | | | | | | | | |
| Other non-operating income and expenses | | | | | | | | | | |
| Interest income | | | | | | | | | | 66,507 | |
| Interest expense, net of amounts capitalized | | | | | | | | | | (625,556) | |
| Change in derivatives fair value | | | | | | | | | | (34,869) | |
| Loss on debt financing transactions | | | | | | | | | | (1,701) | |
| Other | | | | | | | | | | (8,625) | |
| Total other non-operating income and expenses | | | | | | | | | | (604,244) | |
| Income before income taxes | | | | | | | | | | 514,140 | |
| Provision for income taxes | | | | | | | | | | (105,005) | |
| Net income | | | | | | | | | | 409,135 | |
| Net income attributable to noncontrolling interests | | | | | | | | | | (81,801) | |
| Net income attributable to Wynn Resorts, Limited | | | | | | | | | | $ | 327,334 | |
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2024 |
| | Wynn Palace | | Wynn Macau | | Las Vegas Operations | | Encore Boston Harbor | | 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 | | | 538,862 | |
| Total segment operating revenues | | 2,217,671 | | | 1,464,646 | | | 2,571,913 | | | 857,164 | | | 7,111,394 | |
Other revenues(5) | | | | | | | | | | 16,567 | |
| Total operating revenues | | | | | | | | | | 7,127,961 | |
| | | | | | | | | | |
Cost of revenue(2) | | 533,331 | | | 410,810 | | | 1,549,877 | | | 422,974 | | | |
Gaming taxes(3) | | 950,630 | | | 611,984 | | | 75,274 | | | 187,062 | | | |
Segment Adjusted Property EBITDAR(4) | | $ | 733,710 | | | $ | 441,852 | | | $ | 946,762 | | | $ | 247,128 | | | $ | 2,369,452 | |
| | | | | | | | | | |
| Pre-opening | | | | | | | | | | 9,355 | |
| Depreciation and amortization | | | | | | | | | | 658,895 | |
Property charges and other(6) | | | | | | | | | | 215,095 | |
| Corporate expense and other | | | | | | | | | | 148,236 | |
| Stock-based compensation | | | | | | | | | | 59,029 | |
| Triple-net operating lease expense | | | | | | | | | | 141,576 | |
Other loss(5) | | | | | | | | | | 4,535 | |
| 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 | |
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2023 |
| | Wynn Palace | | Wynn Macau | | Las Vegas Operations | | Encore Boston Harbor | | 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 | | | 514,060 | |
| Total segment operating revenues | | 1,886,844 | | | 1,213,534 | | | 2,480,606 | | | 865,786 | | | 6,446,770 | |
Other revenues(5) | | | | | | | | | | 85,127 | |
| Total operating revenues | | | | | | | | | | 6,531,897 | |
| | | | | | | | | | |
Cost of revenue(2) | | 486,909 | | | 378,178 | | | 1,458,789 | | | 418,784 | | | |
Gaming taxes(3) | | 784,089 | | | 497,265 | | | 75,574 | | | 189,593 | | | |
Segment Adjusted Property EBITDAR(4) | | $ | 615,846 | | | $ | 338,091 | | | $ | 946,243 | | | $ | 257,409 | | | $ | 2,157,589 | |
| | | | | | | | | | |
| Pre-opening | | | | | | | | | | 9,468 | |
| Depreciation and amortization | | | | | | | | | | 687,270 | |
| Impairment of goodwill and intangible assets | | | | | | | | | | 94,490 | |
| Property charges and other | | | | | | | | | | 130,877 | |
| Corporate expense and other | | | | | | | | | | 146,430 | |
| Stock-based compensation | | | | | | | | | | 64,515 | |
| Triple-net operating lease expense | | | | | | | | | | 141,722 | |
Other loss(5) | | | | | | | | | | 42,646 | |
| 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 | |
(1)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.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(4)"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. 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 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 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)Represents operating revenues and losses attributable to Wynn Interactive Limited, which does not meet the quantitative or qualitative thresholds for presentation as a reportable segment.
(6)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.
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Capital expenditures | | | | | |
| Macau Operations: | | | | | |
| Wynn Palace | $ | 167,199 | | | $ | 107,458 | | | $ | 66,262 | |
| Wynn Macau | 72,764 | | | 57,669 | | | 25,602 | |
| Total Macau Operations | 239,963 | | | 165,127 | | | 91,864 | |
| Las Vegas Operations | 287,638 | | | 159,789 | | | 187,150 | |
| Encore Boston Harbor | 26,901 | | | 32,652 | | | 70,578 | |
| Corporate and other | 105,931 | | | 62,361 | | | 93,201 | |
| Total | $ | 660,433 | | | $ | 419,929 | | | $ | 442,793 | |
| | | | | | | | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 | | 2023 |
| Assets | | | | | |
| Macau Operations: | | | | | |
| Wynn Palace | $ | 2,817,363 | | | $ | 2,813,190 | | | $ | 2,936,264 | |
| Wynn Macau | 1,329,671 | | | 1,412,795 | | | 1,864,211 | |
| Other Macau | 1,013,979 | | | 778,928 | | | 886,175 | |
| Total Macau Operations | 5,161,013 | | | 5,004,913 | | | 5,686,650 | |
| Las Vegas Operations | 3,252,007 | | | 3,157,399 | | | 3,173,247 | |
| Encore Boston Harbor | 1,946,783 | | | 1,980,420 | | | 2,006,565 | |
| Corporate and other | 2,748,314 | | | 2,835,231 | | | 3,129,761 | |
| Total | $ | 13,108,117 | | | $ | 12,977,963 | | | $ | 13,996,223 | |
| | | | | | | | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 | | 2023 |
| Long-lived assets | | | | | |
| Macau | $ | 3,040,599 | | | $ | 3,095,411 | | | $ | 3,191,134 | |
| U.S. | 6,480,969 | | | 6,019,723 | | | 5,585,943 | |
| Total | $ | 9,521,568 | | | $ | 9,115,134 | | | $ | 8,777,077 | |
WYNN RESORTS, LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Quarterly Consolidated Financial Information (Unaudited)
The following tables (in thousands, except per share data) present selected quarterly financial information for 2025 and 2024, as previously reported. Because income per share amounts are calculated using the weighted average number of common and dilutive common equivalent shares outstanding during each quarter, the sum of the per share amounts for the four quarters may not equal the total income per share amounts for the year.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2025 |
| First | | Second | | Third | | Fourth | | Year |
| Operating revenues | $ | 1,700,397 | | | $ | 1,737,797 | | | $ | 1,833,747 | | | $ | 1,865,983 | | | $ | 7,137,924 | |
| Operating income | $ | 268,589 | | | $ | 264,600 | | | $ | 310,489 | | | $ | 274,706 | | | $ | 1,118,384 | |
| Net income | $ | 81,405 | | | $ | 76,961 | | | $ | 128,427 | | | $ | 122,342 | | | $ | 409,135 | |
| Net income attributable to Wynn Resorts, Limited | $ | 72,747 | | | $ | 66,218 | | | $ | 88,341 | | | $ | 100,028 | | | $ | 327,334 | |
| Basic income per share | $ | 0.69 | | | $ | 0.64 | | | $ | 0.86 | | | $ | 0.97 | | | $ | 3.16 | |
| Diluted income per share | $ | 0.69 | | | $ | 0.64 | | | $ | 0.85 | | | $ | 0.82 | | | $ | 3.14 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2024 |
| First | | Second | | Third | | Fourth | | Year |
| Operating revenues | $ | 1,862,909 | | | $ | 1,732,932 | | | $ | 1,693,323 | | | $ | 1,838,797 | | | $ | 7,127,961 | |
| Operating income | $ | 362,941 | | | $ | 269,658 | | | $ | 133,237 | | | $ | 366,895 | | | $ | 1,132,731 | |
| Net income | $ | 176,498 | | | $ | 146,273 | | | $ | (5,415) | | | $ | 322,360 | | | $ | 639,716 | |
| Net income attributable to Wynn Resorts, Limited | $ | 144,216 | | | $ | 111,943 | | | $ | (32,053) | | | $ | 276,972 | | | $ | 501,078 | |
| Basic income per share | $ | 1.30 | | | $ | 1.01 | | | $ | (0.29) | | | $ | 2.56 | | | $ | 4.56 | |
| Diluted income per share | $ | 1.30 | | | $ | 0.91 | | | $ | (0.29) | | | $ | 2.29 | | | $ | 4.35 | |