Wynn Resorts, Limited Financial Ratios — WYR.DE 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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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 ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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 ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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	1.35	1.38	1.42	1.31	0.8	0.74	0.99	1.02	0.86	-0.11	0.11	0.16	0.71	0.86	0.8

Working Capital (USD)

API ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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 ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- 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	1,967	4,282	4,295	5,163	7,088	7,599	6,788	6,989	8,010	9,322	8,905	9,192	8,796	8,995	9,355
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	1.64	1.35	1.53	1.42	1.29	1.33	1.42	1.35	1.32	1.41	1.35	1.49	1.52	1.35	1.3
EV/Sales	0.37	0.83	0.76	0.95	1.74	1.75	1.12	1.04	1.21	4.45	2.37	2.45	1.35	1.26	1.31
EV/EBITDA	1.28	2.97	2.55	3.19	6.63	6.69	4.08	3.75	4.93	- -	23.5	16.91	4.99	4.46	5.12
EV/EBIT	1.73	4	3.28	3.95	9.49	10.39	6.11	5.32	8	- -	- -	- -	8.18	6.63	7.75
EV/Cash Flow to Firm	1.12	2.91	2.17	3.65	8.19	6.07	2.72	3.56	6.87	- -	23.24	15.63	2.66	4.26	5.06
EV/Free Cash Flow to Firm	1.12	2.83	2.16	3.35	8.15	6	2.71	3.34	6.84	- -	20.27	15.31	2.65	4.26	5.05
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	2,090	4,421	4,469	5,403	7,203	7,772	6,955	6,989	8,010	9,322	8,905	9,192	9,641	8,995	9,957
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	1.73	4	3.28	3.95	9.49	10.39	6.11	5.32	8	- -	- -	- -	8.18	6.63	7.75
Enterprise Value	1,967	4,282	4,295	5,163	7,088	7,599	6,788	6,989	8,010	9,322	8,905	9,192	8,796	8,995	9,355
Low Price	89.62	91.35	112.86	125.05	52.41	50.7	84.88	93	96.2	37.85	78.17	50.85	82.02	72.25	64.38
EV/Sales	0.37	0.83	0.76	0.95	1.74	1.75	1.12	1.04	1.21	4.45	2.37	2.45	1.35	1.26	1.31
EV/EBITDA	1.28	2.97	2.55	3.19	6.63	6.69	4.08	3.75	4.93	- -	23.5	16.91	4.99	4.46	5.12
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	0.4	0.86	0.8	0.99	1.77	1.79	1.15	1.04	1.21	4.45	2.37	2.45	1.48	1.26	1.39
EV/Sales High	0.4	0.86	0.8	0.99	1.77	1.79	1.15	1.04	1.21	4.45	2.37	2.45	1.48	1.26	1.39
EV/Sales Low	0.4	0.86	0.8	0.99	1.77	1.79	1.15	1.04	1.21	4.45	2.37	2.45	1.48	1.26	1.39
EV/EBITDA Average	1.36	3.06	2.66	3.33	6.73	6.84	4.18	3.75	4.93	-21.55	23.5	16.91	5.47	4.46	5.45
EV/EBITDA High	1.36	3.06	2.66	3.33	6.73	6.84	4.18	3.75	4.93	-21.55	23.5	16.91	5.47	4.46	5.45
EV/EBITDA Low	1.36	3.06	2.66	3.33	6.73	6.84	4.18	3.75	4.93	-21.55	23.5	16.91	5.47	4.46	5.45
EV/EBIT Average	1.83	4.13	3.41	4.13	9.64	10.63	6.26	5.32	8	-8.05	-26.43	-61.75	8.97	6.63	8.25
EV/EBIT High	1.83	4.13	3.41	4.13	9.64	10.63	6.26	5.32	8	-8.05	-26.43	-61.75	8.97	6.63	8.25
EV/EBIT Low	1.83	4.13	3.41	4.13	9.64	10.63	6.26	5.32	8	-8.05	-26.43	-61.75	8.97	6.63	8.25
Last Price	110.35	110.92	192.5	121.93	109.62	105.47	168.54	97.56	139.29	114.43	84.38	80.78	91.82	95.06	121.73
High Price	171.2	140.24	192.5	250.43	163.58	117.15	171.32	202.09	153.7	151.41	141.49	95.8	118.45	110.15	134.02
Enterprise Value Average	2,090	4,421	4,469	5,403	7,203	7,772	6,955	6,989	8,010	9,322	8,905	9,192	9,641	8,995	9,957
Enterprise Value High	2,090	4,421	4,469	5,403	7,203	7,772	6,955	6,989	8,010	9,322	8,905	9,192	9,641	8,995	9,957
Enterprise Value Low	2,090	4,421	4,469	5,403	7,203	7,772	6,955	6,989	8,010	9,322	8,905	9,192	9,641	8,995	9,957

Shares Outstanding	125	101	101	101	102	102	103	107	107	108	116	113	112	108	104
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Wynn Resorts, Limited

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)