Wynn Resorts, Limited Financial Ratios — WYNN Stock

Profitability	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	2,547.06	1,200.2	1,287.55	628.2	175.85	316.88	204.01	73.42	15.71	- -	- -	- -	- -	- -
Return on Assets (%)	2.25	9.04	7.08	9.31	8.39	2	2.16	6.07	4.42	0.91	-14.9	-5.73	-3.27	5.33	3.72
Return on Capital (%)	6.06	- -	11.74	- -	- -	4.7	4.71	- -	- -	1.88	- -	- -	- -	- -	10.37
Return on Invested Capital (%)	9.93	- -	18.52	- -	- -	8.64	7.23	- -	- -	5.39	- -	- -	- -	- -	11.37
Gross Margin (%)	35.49	37.19	36.92	38.11	38.97	37.92	38.94	38.6	39.17	38.48	16.83	32.02	36.38	43.22	43.51
EBITDA Margin (%)	25.46	29.16	27.99	29.91	29.83	26.24	26.14	27.42	27.74	24.59	-20.64	10.07	14.47	26.98	28.28
Operating Margin (%)	15.77	21.61	20.75	23.31	24.05	18.33	16.83	18.32	19.54	15.14	-55.26	-8.95	-3.96	16.46	19.04
Incremental Operating Margin (%)	37.31	44.14	59.88	51.58	1.89	41.24	-5.84	22.07	31.04	293.02	- -	- -	- -	44.1	47.34
Pretax Margin (%)	8.05	15.29	14.22	17.55	17.65	7.1	7.15	9.23	4.55	7.38	-84.08	-26.88	-18.63	4.37	9.03
Profit Margin (%)	3.83	11.64	9.74	12.96	13.46	4.79	5.57	12.31	8.52	1.86	-98.63	-20.08	-11.28	11.18	7.03
Net Income to Common Margin (%)	3.83	11.64	9.74	12.96	13.46	4.79	5.57	12.31	8.52	1.86	-98.63	-20.08	-11.28	11.18	7.03
Effective Tax Rate (%)	6.07	- -	0.59	- -	- -	2.67	2.62	- -	- -	36.22	- -	- -	- -	- -	0.57
Dvd Payout Ratio (%)	252	99.67	100.01	80.88	78.99	135.72	89.6	31.1	55.12	113.36	-4.21	-0.12	-0.15	10.15	17.93
Sustainable Growth Rate (%)	- -	8.37	-0.16	246.18	131.99	-62.81	32.95	140.56	32.95	-2.1	- -	- -	- -	- -	- -

Credit	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	3,268	3,218	5,783	6,588	7,345	9,150	10,125	9,629	9,423	10,563	13,189	12,050	13,732	13,370	12,166
LT Debt	3,265	2,810	5,782	6,587	7,345	9,150	10,125	9,566	9,411	10,239	12,592	12,000	13,184	12,660	12,124
ST Debt	3	408	1	1	- -	- -	- -	63	12	324	596	50	548	710	41
Total Debt/EBITDA	3.07	2.09	4.01	3.92	4.53	8.55	8.91	5.79	5.06	6.5	-30.49	31.79	25.27	7.59	6.03
Net Debt/EBITDA	1.89	1.27	2.81	2.47	3.19	6.61	6.75	4.1	3.87	4.95	-22.15	24.83	15.58	5.03	4.03
Total Debt/EBIT	4.95	2.83	5.41	5.03	5.62	12.25	13.85	8.66	7.18	10.56	-11.39	-35.76	-92.24	12.44	8.96
Net Debt/EBIT	3.04	1.72	3.79	3.17	3.95	9.46	10.49	6.14	5.49	8.05	-8.28	-27.93	-56.87	8.24	5.98
EBITDA to Interest Expense	4.78	6.68	5	5.62	5.14	3.55	3.93	4.28	4.88	3.93	-0.78	0.63	0.83	2.34	2.93
EBITDA-CapEx/Interest Expense	4.78	6.68	4.87	5.6	4.75	3.54	3.87	4.25	4.55	3.91	-0.78	0.53	0.82	2.33	2.92
EBIT to Interest Expense	2.96	4.95	3.7	4.38	4.15	2.48	2.53	2.86	3.44	2.42	-2.08	-0.56	-0.23	1.43	1.97
Interest Expense	223	230	289	299	315	301	289	389	382	414	556	606	651	752	688
Common Equity/Total Assets	0.16	0.55	0.63	0.8	1.83	0.54	0.81	5.02	6.98	4.64	-11.04	-18.25	-20.2	-14.76	-12.91
Long-Term Debt/Equity (%)	137.15	126.37	5,563.03	4,976.55	3,479.67	41,884.48	3,926.37	887.09	518.58	664.25	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	95.45	82.89	93.38	94.48	94.77	97.96	98.1	92.02	92.93	93.05	111.71	131.27	130.13	121.1	124.41
Long-Term Debt/Total Assets (%)	48.92	40.72	79.46	78.63	81.05	87.48	84.71	75.43	71.21	73.82	90.79	95.76	98.28	90.46	93.42
Total Debt/Equity (%)	137.26	144.72	5,564.04	4,977.35	3,479.67	41,884.48	3,926.37	892.9	519.24	685.26	-1,788.77	-1,440.99	-837.13	-1,214.43	-1,256
Total Debt/Capital (%)	95.53	94.92	93.4	94.49	94.77	97.96	98.1	92.62	93.05	95.99	117	131.82	135.53	127.88	124.83
Total Debt/Total Assets (%)	48.96	46.64	79.47	78.64	81.05	87.48	84.71	75.93	71.3	76.15	95.09	96.16	102.36	95.53	93.74
Net Debt to Equity	84.39	87.93	3,904.09	3,137.51	2,445.91	32,362.44	2,975.1	632.83	397.19	522.35	-1,299.81	-1,125.55	-516.13	-804.69	-837.86
Net Debt/Capital (%)	92.92	91.91	90.85	91.53	92.72	97.38	97.51	89.9	91.11	93.06	123.02	142.2	130.62	116.94	110.88
EBITDA	1,066	1,537	1,443	1,681	1,621	1,070	1,136	1,664	1,863	1,625	-433	379	543	1,762	2,016
EBITDA-CapEx	1,066	1,537	1,405	1,676	1,496	1,066	1,121	1,651	1,737	1,619	-433	323	531	1,752	2,013
Operating Income (Loss)	660	1,139	1,070	1,310	1,307	747	731	1,112	1,313	1,001	-1,158	-337	-149	1,075	1,357

Liquidity	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	1.42	0.88	1.65	1.79	1.85	1.98	1.85	1.54	1.18	1.19	1.85	1.96	2.02	1.69	1.58
Current Ratio	1.76	1.09	1.95	2.04	2.13	2.26	2.11	1.77	1.4	1.44	2.03	2.23	2.22	1.93	1.9
Quick Ratio	1.63	1.03	1.86	1.96	2.03	2.15	2.01	1.66	1.32	1.36	1.96	2.11	2.13	1.85	1.79
CFO/Avg Current Liab	1.31	1.23	0.87	1.3	0.79	0.47	0.77	1.12	0.5	0.47	-0.56	-0.14	-0.05	0.62	0.76
Common Equity/Total Assets	0.16	0.55	0.63	0.8	1.83	0.54	0.81	5.02	6.98	4.64	-11.04	-18.25	-20.2	-14.76	-12.91
Long-Term Debt/Equity (%)	137.15	126.37	5,563.03	4,976.55	3,479.67	41,884.48	3,926.37	887.09	518.58	664.25	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	95.45	82.89	93.38	94.48	94.77	97.96	98.1	92.02	92.93	93.05	111.71	131.27	130.13	121.1	124.41
Long-Term Debt/Total Assets (%)	48.92	40.72	79.46	78.63	81.05	87.48	84.71	75.43	71.21	73.82	90.79	95.76	98.28	90.46	93.42
Total Debt/Equity (%)	137.26	144.72	5,564.04	4,977.35	3,479.67	41,884.48	3,926.37	892.9	519.24	685.26	-1,788.77	-1,440.99	-837.13	-1,214.43	-1,256
Total Debt/Capital (%)	95.53	94.92	93.4	94.49	94.77	97.96	98.1	92.62	93.05	95.99	117	131.82	135.53	127.88	124.83
Total Debt/Total Assets (%)	48.96	46.64	79.47	78.64	81.05	87.48	84.71	75.93	71.3	76.15	95.09	96.16	102.36	95.53	93.74
CFO/Total Liabilities	24.62	32.42	16.53	20.34	12.41	5.49	8.3	16.17	8.43	7.31	-7.34	-1.67	-0.47	8.27	10.23
CFO/CapEx	- -	- -	31.17	282.03	8.82	146.42	64.77	138.28	7.61	150.18	- -	-3.97	-5.84	116.06	545.39
Altman's Z-Score	2.33	2.64	2.16	2.61	2.19	1.16	1.15	1.81	1.54	1.57	0.37	0.54	0.53	1.11	1.27

Working Capital	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	24.59	24.74	21.61	23.4	22.65	19.14	21.36	27.4	26.83	21.22	7.67	18.84	18.08	23.42	21.41
Days Sales Outstanding	14.84	14.75	16.89	15.6	16.12	19.07	17.09	13.32	13.6	17.2	47.59	19.38	20.18	15.58	17.04
Inventory Turnover	27.85	41.66	47.87	50.22	45.13	34.49	31.96	45.68	59.11	52.43	22.52	37.56	34.13	50.93	53.21
Days Inventory Outstanding	13.1	8.76	7.63	7.27	8.09	10.58	11.42	7.99	6.18	6.96	16.21	9.72	10.69	7.17	6.86
Accounts Payable Turnover	17.65	19.4	19.28	15.95	11.5	8.87	9.43	12.7	13.44	14	8.38	16.06	12.99	18.31	19.48
Accounts Payable Turnover Days	20.68	18.82	18.93	22.89	31.73	41.15	38.7	28.75	27.15	26.08	43.58	22.72	28.1	19.94	18.74
Cash Conversion Cycle	7.27	4.7	5.58	-0.02	-7.52	-11.5	-10.19	-7.43	-7.37	-1.91	20.23	6.37	2.78	2.81	5.17
Inventory to Cash Days	1.74	5.99	9.27	8.33	8.03	8.49	5.67	5.33	7.43	10.24	31.39	9.66	9.49	8.42	10.19
Inventories	87	72	64	75	72	74	92	72	67	89	66	70	70	76	76
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	87	72	64	75	72	74	92	72	67	89	66	70	70	76	76

Enterprise Value	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	8,913	10,093	9,276	16,375	13,004	6,222	7,981	15,906	9,931	14,428	11,821	9,494	9,197	10,141	9,475
- Cash & Cash Equivalents	1,258	1,263	1,725	2,435	2,182	2,080	2,453	2,804	2,215	2,352	3,482	2,523	3,650	2,879	2,426
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	143	134	363	317	240	134	100	131	-219	-202	-385	-622	-890	-850	-744
+ Total Debt	3,268	3,218	5,783	6,588	7,345	9,150	10,125	9,629	9,423	10,563	13,189	12,050	13,732	13,370	12,166
Enterprise Value	11,065	12,061	13,557	20,670	18,167	13,310	15,579	22,694	16,919	22,437	21,142	18,400	18,389	18,937	18,470
Total Capital	3,421	3,390	6,192	6,972	7,751	9,340	10,322	10,395	10,127	11,005	11,272	9,141	10,132	10,455	9,746
Total Debt/Capital (%)	95.53	94.92	93.4	94.49	94.77	97.96	98.1	92.62	93.05	95.99	117	131.82	135.53	127.88	124.83
Total Debt / EV	0.3	0.27	0.43	0.32	0.4	0.69	0.65	0.42	0.56	0.47	0.62	0.65	0.75	0.71	0.66
EV/Sales	2.64	2.29	2.63	3.68	3.34	3.27	3.58	3.74	2.52	3.39	10.09	4.89	4.89	2.9	2.59
EV/EBITDA	10.38	7.85	9.4	12.29	11.21	12.44	13.72	13.64	9.08	13.8	- -	48.55	33.84	10.75	9.16
EV/EBIT	16.77	10.59	12.67	15.77	13.9	17.82	21.31	20.41	12.89	22.42	- -	- -	- -	17.62	13.61
EV/Cash Flow to Firm	8.74	6.89	9.21	10.43	12.84	15.37	12.44	9.1	8.61	19.26	- -	48.01	31.26	5.73	8.75
EV/Free Cash Flow to Firm	8.74	6.89	8.97	10.4	11.8	15.31	12.29	9.05	8.09	19.16	- -	41.89	30.62	5.71	8.74
Diluted Market Cap	8,997	10,226	9,386	16,554	13,134	6,253	8,013	15,988	9,978	14,460	11,821	9,494	9,197	10,170	9,501
Diluted Enterprise Value	11,148	12,315	13,806	21,024	18,537	13,456	15,785	22,943	16,966	22,470	21,142	18,400	18,389	19,812	18,496
EV per Share	90.11	97.23	131.59	205.59	180	131.57	153.57	222.33	158.82	210.19	198.07	161.74	161.84	168.29	167.96
TTM Sales	4,185	5,270	5,154	5,621	5,434	4,076	4,346	6,070	6,718	6,611	2,096	3,764	3,757	6,532	7,128
TTM EBITDA	1,066	1,537	1,443	1,681	1,621	1,070	1,136	1,664	1,863	1,625	-433	379	543	1,762	2,016
TTM Operating Income	660	1,139	1,070	1,310	1,307	747	731	1,112	1,313	1,001	-1,158	-337	-149	1,075	1,357
TTM Cash Flow to Firm	1,267	1,751	1,473	1,981	1,415	866	1,252	2,493	1,964	1,165	-338	383	588	3,308	2,111
TTM Free Cash Flow to Firm	1,267	1,751	1,511	1,987	1,539	870	1,267	2,507	2,091	1,171	-338	439	600	3,318	2,113

Multiples	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Earnings	55.66	16.46	18.48	22.47	17.78	31.86	32.98	21.29	17.35	117.31	- -	- -	- -	13.89	18.91
Price/Earnings Average	42.82	18.9	17.22	15.94	23.31	46.25	34.03	16.2	26.57	101.46	-4.59	-16.04	-18.78	15.19	20.16
Price/Earnings High	90.1	34.9	28.38	26.84	34.4	83.09	45.91	23.37	37.9	131.49	-7.92	-21.66	-25.87	18.17	24.22
Price/Earnings Low	45.78	20.43	18.49	15.65	18.43	26.4	20.94	11.78	16.76	82.98	-1.85	-11.44	-13.46	12.59	15.72
Price/Book Value	855.71	267.39	202.03	243.41	78.51	110.16	82.92	25	10.76	22.44	-7.72	-4.15	-3.39	-4.91	-5.65
Price/Book Value Average	658.27	307.17	188.34	172.71	102.95	159.93	85.56	19.03	16.48	19.41	-6.2	-5.3	-2.94	-5.37	-6.03
Price/Book Value High	1,385.13	567.11	310.31	290.73	151.92	287.33	115.41	27.44	23.5	25.15	-10.69	-7.16	-4.05	-6.42	-7.24
Price/Book Value Low	703.76	331.96	202.21	169.46	81.4	91.28	52.65	13.83	10.39	15.87	-2.5	-3.78	-2.1	-4.45	-4.7
Price/Tangible Book Value	3.81	4.61	127.7	161.2	131.73	-69.81	55.31	16.66	6.24	10.34	-11.64	-8.3	-4.88	-7.09	-7.63
Price/Tangible Book Value Average	2.93	5.3	119.05	114.37	172.72	-101.35	57.07	12.68	9.55	8.94	-9.35	-10.6	-4.22	-7.75	-8.14
Price/Tangible Book Value High	6.16	9.78	196.14	192.53	254.87	-182.07	76.98	18.29	13.62	11.59	-16.13	-14.31	-5.81	-9.27	-9.78
Price/Tangible Book Value Low	3.13	5.73	127.82	112.22	136.56	-57.84	35.12	9.22	6.03	7.32	-3.77	-7.56	-3.02	-6.42	-6.34
Price/Sales	2.13	1.92	1.8	2.91	2.39	1.53	1.84	2.62	1.48	2.18	5.64	2.52	2.45	1.55	1.33
Price/Sales Average	1.64	2.2	1.68	2.07	3.14	2.22	1.9	1.99	2.26	1.89	4.53	3.22	2.12	1.7	1.42
Price/Sales High	3.45	4.06	2.76	3.48	4.63	3.98	2.56	2.88	3.23	2.45	7.81	4.35	2.92	2.03	1.7
Price/Sales Low	1.75	2.38	1.8	2.03	2.48	1.26	1.17	1.45	1.43	1.54	1.83	2.3	1.52	1.41	1.11
Price/Cash Flow	8.43	6.66	7.82	9.77	11.84	10.86	8.22	8.48	10.33	16.01	-11.02	-42.65	-129.04	8.13	6.64
Price/Cash Flow Average	6.48	7.65	7.29	6.93	15.52	15.77	8.49	6.45	15.82	13.85	-8.86	-54.45	-111.71	8.88	7.08
Price/Cash Flow High	13.65	14.12	12.02	11.67	22.91	28.33	11.45	9.3	22.56	17.95	-15.27	-73.53	-153.84	10.63	8.51
Price/Cash Flow Low	6.93	8.27	7.83	6.8	12.27	9	5.22	4.69	9.98	11.33	-3.57	-38.86	-80.03	7.36	5.52
Price/Free Cash Flow	8.51	6.75	7.67	9.84	10.74	10.84	8.13	8.46	9.17	15.94	-11.02	-57	-155.67	8.08	6.65
Price/Free Cash Flow Average	6.55	7.75	7.15	6.98	14.08	15.74	8.39	6.44	14.05	13.79	-8.86	-72.77	-134.77	8.83	7.09
Price/Free Cash Flow High	13.77	14.31	11.78	11.75	20.78	28.28	11.32	9.29	20.03	17.87	-15.27	-98.27	-185.6	10.57	8.52
Price/Free Cash Flow Low	7	8.37	7.68	6.85	11.13	8.98	5.16	4.68	8.86	11.28	-3.57	-51.93	-96.55	7.32	5.53
EV/Sales	2.64	2.29	2.63	3.68	3.34	3.27	3.58	3.74	2.52	3.39	10.09	4.89	4.89	2.9	2.59
EV/Sales Average	2.15	2.6	2.54	2.86	4.13	3.98	3.68	3.14	3.3	3.1	8.98	5.59	4.57	3.17	2.68
EV/Sales High	3.96	4.46	3.62	4.27	5.63	5.75	4.34	4.02	4.27	3.66	12.26	6.72	5.37	3.51	2.96
EV/Sales Low	2.27	2.77	2.66	2.82	3.48	3.03	2.95	2.6	2.47	2.76	6.27	4.66	3.97	2.88	2.37
EV/EBITDA	10.38	7.85	9.4	12.29	11.21	12.44	13.72	13.64	9.08	13.8	- -	48.55	33.84	10.75	9.16
EV/EBITDA Average	8.45	8.9	9.06	9.57	13.85	15.18	14.09	11.45	11.91	12.6	-43.5	55.48	31.56	11.76	9.47
EV/EBITDA High	15.56	15.29	12.94	14.29	18.86	21.91	16.62	14.67	15.39	14.88	-59.4	66.68	37.09	13	10.48
EV/EBITDA Low	8.9	9.51	9.5	9.44	11.65	11.55	11.3	9.47	8.9	11.21	-30.39	46.32	27.41	10.68	8.37
EV/EBIT	16.77	10.59	12.67	15.77	13.9	17.82	21.31	20.41	12.89	22.42	- -	- -	- -	17.62	13.61
EV/EBIT Average	13.65	12.02	12.22	12.28	17.18	21.74	21.89	17.14	16.91	20.48	-16.25	-62.4	-115.23	19.28	14.07
EV/EBIT High	25.12	20.63	17.45	18.34	23.39	31.37	25.82	21.96	21.85	24.17	-22.19	-75	-135.4	21.31	15.57
EV/EBIT Low	14.37	12.84	12.81	12.11	14.45	16.55	17.56	14.17	12.63	18.2	-11.35	-52.1	-100.06	17.52	12.43
Last Price	72.59	81.37	90.03	162.87	128.85	61.5	78.67	155.83	93.22	135.16	110.74	83.46	80.94	90.12	86.16
High Price	117.5	172.58	138.28	194.53	249.31	160.41	109.5	171.06	203.63	151.5	153.41	143.88	96.5	117.86	110.38
Low Price	59.7	101.02	90.11	113.39	133.58	50.96	49.95	86.2	90.06	95.61	35.84	76.03	50.2	81.65	71.63
Enterprise Value	11,065	12,061	13,557	20,670	18,167	13,310	15,579	22,694	16,919	22,437	21,142	18,400	18,389	18,937	18,470
Enterprise Value Average	9,008	13,684	13,068	16,088	22,454	16,236	16,008	19,062	22,199	20,488	18,818	21,026	17,154	20,728	19,099
Enterprise Value High	16,579	23,496	18,667	24,027	30,565	23,431	18,880	24,415	28,681	24,181	25,697	25,273	20,157	22,903	21,133
Enterprise Value Low	9,482	14,620	13,705	15,870	18,885	12,359	12,839	15,753	16,583	18,215	13,147	17,555	14,896	18,829	16,872

Per Share Data Items	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Shares Outstanding	125	125	101	101	101	102	102	103	107	107	108	116	113	112	108
Diluted Weighted Avg Shares	124	126	104	102	102	102	102	103	107	107	107	114	114	113	110
Basic Weighted Avg Shares	123	124	103	101	101	101	101	102	107	107	107	114	114	113	110
Revenue per Share	34.08	42.48	50.03	55.91	53.84	40.29	42.84	59.47	63.06	61.93	19.63	33.08	33.06	58.05	64.82
EBITDA per Share	8.68	12.39	14	16.72	16.06	10.57	11.2	16.3	17.49	15.23	-4.05	3.33	4.78	15.66	18.33
Operating Income per Share	5.37	9.18	10.38	13.03	12.95	7.38	7.21	10.89	12.32	9.37	-10.85	-2.96	-1.31	9.55	12.34
Basic EPS, GAAP	1.3	4.94	4.87	7.25	7.25	1.93	2.39	7.32	5.37	1.15	-19.37	-6.64	-3.73	6.49	4.56
Basic EPS from Cont Ops	2.58	6.65	7.07	9.99	9.54	2.78	2.98	8.71	7.54	2.92	-21.8	-8.9	-6.24	6.95	5.82
Diluted EPS, GAAP	1.29	4.88	4.82	7.17	7.18	1.92	2.38	7.28	5.35	1.15	-19.37	-6.64	-3.73	6.47	4.54
Diluted EPS from Cont Ops	2.55	6.57	6.99	9.88	9.44	2.77	2.97	8.67	7.5	2.91	-21.8	-8.9	-6.24	6.93	5.8
Dividend per Share	9.71	8.33	9.27	10.29	9.34	4.93	3.21	3.14	5.35	5.31	1.02	0.01	0.01	0.75	1.27
Cash Flow per Share	8.61	12.22	11.51	16.68	10.88	5.66	9.57	18.39	9.03	8.44	-10.05	-1.96	-0.63	11.09	12.97
Free Cash Flow per Basic Share	8.61	12.22	11.14	16.62	9.65	5.62	9.42	18.25	7.84	8.39	-10.05	-2.45	-0.73	10.99	12.95
Cash & Equivalents per Share	10.25	11.16	18.09	25.95	24	21.7	25.89	29.11	20.79	22.03	32.62	22.17	32.13	33.1	22.06
Book Value per Share	0.08	0.3	0.45	0.67	1.64	0.56	0.95	6.23	8.66	6.02	-14.34	-20.1	-23.86	-18.36	-15.24
Tangible Book Value per Share	19.06	17.64	0.7	1.01	0.98	-0.88	1.42	9.35	14.95	13.07	-9.51	-10.05	-16.6	-12.71	-11.29

Wynn Resorts, Limited

Profitability

Credit

Liquidity

Working Capital

Enterprise Value

Multiples

Per Share Data Items