Wynn Resorts, Limited Financial Ratios — WYNN Stock

Profitability (USD)

	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	2025 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 (%)	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	2.51
Return on Capital (%)	- -	11.74	- -	- -	4.7	4.71	- -	- -	1.88	- -	- -	- -	- -	10.37	7.54
Return on Invested Capital (%)	- -	18.52	- -	- -	8.64	7.23	- -	- -	5.39	- -	- -	- -	- -	11.37	8.48
Gross Margin (%)	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	41.43
EBITDA Margin (%)	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	25.6
Operating Margin (%)	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	16.9
Incremental Operating Margin (%)	44.14	59.88	51.58	1.89	41.24	-5.84	22.07	31.04	293.02	- -	- -	- -	44.1	47.34	-1,511.43
Pretax Margin (%)	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	7.2
Profit Margin (%)	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	4.59
Net Income to Common Margin (%)	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	4.59
Effective Tax Rate (%)	- -	0.59	- -	- -	2.67	2.62	- -	- -	36.22	- -	- -	- -	- -	0.57	20.42
Dvd Payout Ratio (%)	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	35.58
Sustainable Growth Rate (%)	8.37	-0.16	246.18	131.99	-62.81	32.95	140.56	32.95	-2.1	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	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	2025 Y
Total Debt	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	12,176
ST Debt	408	1	1	- -	- -	- -	63	12	324	596	50	548	710	41	9
LT Debt	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	12,167
Total Debt/EBITDA	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	6.66
Net Debt/EBITDA	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	4.97
Total Debt/EBIT	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	10.09
Net Debt/EBIT	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	7.53
EBITDA to Interest Expense	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	2.92
EBITDA-CapEx/Interest Expense	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	2.92
EBIT to Interest Expense	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	1.93
Interest Expense	230	289	299	315	301	289	389	382	414	556	606	651	752	688	626
Common Equity/Total Assets	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	-11.08
Long-Term Debt/Equity (%)	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 (%)	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	122.07
Long-Term Debt/Total Assets (%)	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	92.82
Total Debt/Equity (%)	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	-1,180.66
Total Debt/Capital (%)	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	122.16
Total Debt/Total Assets (%)	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	92.89
Net Debt to Equity	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	-880.79
Net Debt/Capital (%)	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	106.82
EBITDA	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	1,827
EBITDA-CapEx	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	1,827
Operating Income (Loss)	1,139	1,070	1,310	1,307	747	731	1,112	1,313	1,001	-1,158	-337	-149	1,075	1,357	1,207

Liquidity (USD)

API Chat

	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	2025 Y
Cash Ratio	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	1.26
Current Ratio	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	1.63
Quick Ratio	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	1.5
CFO/Avg Current Liab	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	0.85
Common Equity/Total Assets	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	-11.08
Long-Term Debt/Equity (%)	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 (%)	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	122.07
Long-Term Debt/Total Assets (%)	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	92.82
Total Debt/Equity (%)	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	-1,180.66
Total Debt/Capital (%)	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	122.16
Total Debt/Total Assets (%)	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	92.89
CFO/Total Liabilities	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	9.57
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	2,959.85
Altman's Z-Score	3.11	2.35	2.84	2.33	1.2	1.19	1.88	1.57	1.59	0.38	0.55	0.54	1.11	1.27	1.33

Working Capital (USD)

API Chat

	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	2025 Y
Accounts Receivable Turnover	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	19.65
Days Sales Outstanding	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	18.58
Inventory Turnover	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	50.91
Days Inventory Outstanding	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	7.17
Accounts Payable Turnover	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	18.22
Accounts Payable Turnover Days	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	20.04
Cash Conversion Cycle	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	5.71
Inventory to Cash Days	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	11.41
Inventories	72	64	75	72	74	92	72	67	89	66	70	70	76	76	88
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	72	64	75	72	74	92	72	67	89	66	70	70	76	76	88

Enterprise Value (USD)

API Chat

	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	2025 Y
Market Capitalization	13,705	11,590	19,526	15,014	6,999	8,776	17,208	10,537	14,824	12,044	9,674	9,370	10,252	9,475	12,478
- Cash & Cash Equivalents	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	1,463
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	134	363	317	240	134	100	131	-219	-202	-385	-622	-890	-850	-744	-756
+ Total Debt	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	12,176
Enterprise Value	15,673	15,871	23,821	20,177	14,088	16,375	23,996	17,526	22,833	21,366	18,580	18,563	19,048	18,470	21,833
Total Capital	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	9,967
Total Debt/Capital (%)	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	122.16
Total Debt / EV	0.21	0.36	0.28	0.36	0.65	0.62	0.4	0.54	0.46	0.62	0.65	0.74	0.7	0.66	0.56
EV/Sales	2.97	3.08	4.24	3.71	3.46	3.77	3.95	2.61	3.45	10.19	4.94	4.94	2.92	2.59	3.06
EV/EBITDA	10.2	11	14.17	12.45	13.17	14.42	14.42	9.4	14.05	- -	49.02	34.16	10.81	9.16	11.95
EV/EBIT	13.76	14.84	18.18	15.44	18.86	22.39	21.58	13.35	22.82	- -	- -	- -	17.72	13.61	18.09
EV/Cash Flow to Firm	8.95	10.78	12.02	14.26	16.27	13.08	9.62	8.92	19.6	- -	48.48	31.55	5.76	8.75	11.8
EV/Free Cash Flow to Firm	8.95	10.51	11.99	13.11	16.2	12.92	9.57	8.38	19.5	- -	42.29	30.91	5.74	8.74	11.8
Diluted Market Cap	13,885	11,727	19,740	15,163	7,035	8,811	17,297	10,587	14,857	12,044	9,674	9,370	10,282	9,501	12,544
Diluted Enterprise Value	15,975	16,148	24,209	20,566	14,238	16,584	24,252	17,575	22,867	21,366	18,580	18,563	19,924	18,496	22,500
EV per Share	126.35	154.05	236.93	199.91	139.26	161.41	235.09	164.51	213.9	200.16	163.32	163.37	169.28	167.96	210.54
TTM Sales	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	7,138
TTM EBITDA	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	1,827
TTM Operating Income	1,139	1,070	1,310	1,307	747	731	1,112	1,313	1,001	-1,158	-337	-149	1,075	1,357	1,207
TTM Cash Flow to Firm	1,751	1,473	1,981	1,415	866	1,252	2,493	1,964	1,165	-338	383	588	3,308	2,111	1,850
TTM Free Cash Flow to Firm	1,751	1,511	1,987	1,539	870	1,267	2,507	2,091	1,171	-338	439	600	3,318	2,113	1,851

Multiples (USD)

API Chat

	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	2025 Y
Price/Free Cash Flow	9.16	9.58	11.73	12.4	12.2	8.94	9.15	9.73	16.38	-11.23	-58.08	-158.62	8.17	6.65	9.27
EV/EBIT	13.76	14.84	18.18	15.44	18.86	22.39	21.58	13.35	22.82	- -	- -	- -	17.72	13.61	18.09
Enterprise Value	15,673	15,871	23,821	20,177	14,088	16,375	23,996	17,526	22,833	21,366	18,580	18,563	19,048	18,470	21,833
Low Price	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	65.25
EV/Sales	2.97	3.08	4.24	3.71	3.46	3.77	3.95	2.61	3.45	10.19	4.94	4.94	2.92	2.59	3.06
EV/EBITDA	10.2	11	14.17	12.45	13.17	14.42	14.42	9.4	14.05	- -	49.02	34.16	10.81	9.16	11.95
Price/Earnings	22.34	23.09	26.8	20.52	35.84	36.27	23.03	18.41	120.53	- -	- -	- -	14.04	18.91	38.12
Price/Earnings Average	26.82	22.92	19.54	27.44	52.73	37.82	17.64	28.55	106.06	-4.69	-16.34	-19.14	15.43	20.28	32.54
Price/Earnings High	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	42.68
Price/Earnings Low	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	20.67
Price/Book Value	363.08	252.43	290.25	90.65	123.93	91.18	27.05	11.42	23.05	-7.87	-4.23	-3.46	-4.96	-5.65	-8.59
Price/Book Value Average	435.79	250.68	211.6	121.19	182.32	95.07	20.72	17.71	20.28	-6.33	-5.4	-2.99	-5.45	-6.07	-7.33
Price/Book Value High	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	-9.62
Price/Book Value Low	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	-4.66
Price/Tangible Book Value	6.26	159.56	192.21	152.08	-78.53	60.82	18.03	6.62	10.63	-11.86	-8.46	-4.97	-7.17	-7.75	-9.94
Price/Tangible Book Value Average	7.52	158.45	140.13	203.32	-115.53	63.42	13.81	10.26	9.35	-9.55	-10.8	-4.3	-7.88	-8.31	-8.48
Price/Tangible Book Value High	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	-9.92	-11.13
Price/Tangible Book Value Low	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	-6.44	-5.39
Price/Sales	2.6	2.25	3.47	2.76	1.72	2.02	2.83	1.57	2.24	5.75	2.57	2.49	1.57	1.33	1.75
Price/Sales Average	3.12	2.23	2.53	3.69	2.53	2.11	2.17	2.43	1.97	4.63	3.28	2.16	1.72	1.43	1.49
Price/Sales High	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	1.96
Price/Sales Low	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	0.95
Price/Cash Flow	9.04	9.77	11.65	13.67	12.22	9.04	9.17	10.96	16.45	-11.23	-43.46	-131.48	8.22	6.64	9.22
Price/Cash Flow Average	10.85	9.71	8.49	18.28	17.98	9.43	7.02	17	14.48	-9.04	-55.48	-113.82	9.03	7.13	7.88
Price/Cash Flow High	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	10.33
Price/Cash Flow Low	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	5
Price/Free Cash Flow Average	10.99	9.52	8.55	16.58	17.94	9.32	7.01	15.09	14.41	-9.04	-74.15	-137.32	8.98	7.13	7.91
Price/Free Cash Flow High	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	10.38
Price/Free Cash Flow Low	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	5.03
EV/Sales Average	3.52	3.09	3.33	4.69	4.29	3.89	3.32	3.47	3.18	9.07	5.65	4.61	3.2	2.69	2.89
EV/Sales High	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	3.35
EV/Sales Low	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	2.34
EV/EBITDA Average	12.06	11.04	11.12	15.72	16.36	14.9	12.1	12.52	12.95	-43.96	56.08	31.84	11.86	9.5	11.28
EV/EBITDA High	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	13.09
EV/EBITDA Low	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	9.15
EV/EBIT Average	16.28	14.89	14.27	19.49	23.43	23.14	18.11	17.77	21.04	-16.42	-63.08	-116.24	19.45	14.12	17.08
EV/EBIT High	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	19.83
EV/EBIT Low	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	13.86
Last Price	110.49	112.49	194.21	148.76	69.19	86.51	168.59	98.91	138.87	112.83	85.04	82.47	91.11	86.16	120.33
High Price	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	134.72
Enterprise Value Average	18,539	15,930	18,704	25,476	17,501	16,923	20,138	23,331	21,053	19,015	21,255	17,304	20,909	19,158	20,609
Enterprise Value High	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	23,927
Enterprise Value Low	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	16,723

	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	2025 Y
Shares Outstanding	125	101	101	101	102	102	103	107	107	108	116	113	112	108	104
Diluted Weighted Avg Shares	126	104	102	102	102	102	103	107	107	107	114	114	113	110	104
Basic Weighted Avg Shares	124	103	101	101	101	101	102	107	107	107	114	114	113	110	104
Revenue per Share	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	68.83
EBITDA per Share	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	17.62
Operating Income per Share	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	11.64
Basic EPS, GAAP	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	3.16
Basic EPS from Cont Ops	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	3.95
Diluted EPS, GAAP	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	3.14
Diluted EPS from Cont Ops	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	3.92
Dividend per Share	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	1.68
Cash Flow per Share	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	13.04
Free Cash Flow per Basic Share	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	13.04
Cash & Equivalents per Share	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	19.92
Book Value per Share	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	-14.01
Tangible Book Value per Share	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	-11.12	-12.11

Wynn Resorts, Limited

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)