WYNN

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 1.69 B1.84 B1.7 B1.74 B1.83 B 7.11 B Gross profit 1.69 B1.84 B1.7 B1.74 B1.83 B 7.11 B Operating expenses 166.77 M164.65 M150.57 M190.84 M168.99 M 675.04 M Selling/general/admin expenses 271.83 M272.3 M275.69 M280.81 M275.04 M 1.1 B Research & development ————— — Operating income 133.24 M366.89 M268.59 M264.6 M310.49 M 1.21 B Non-Operating Income, Total 121.53 M85.93 M176.16 M177.05 M120.93 M 560.07 M Interest expense, net of interest capitalized 167.92 M185.19 M157.61 M154.55 M157.58 M 654.93 M Non-Operating Income, excl. Interest Expenses -67.7 M-93.66 M10.18 M-13.66 M-70.52 M -167.67 M Unusual income/expense 21.3 M-5.6 M8.37 M36.16 M33.87 M 72.81 M Pretax income 11.71 M280.97 M92.43 M87.55 M189.56 M 650.5 M Equity in earnings —9.9 M-3.3 M-6.2 M7.1 M 7.5 M Taxes 17.13 M-41.39 M11.02 M10.59 M61.14 M 41.35 M Non-controlling/minority interest 26.64 M45.39 M8.66 M10.74 M40.09 M 104.88 M After tax other income/expense ————— — Net income before discontinued operations 32.05 M212.87 M72.75 M66.22 M88.34 M 440.17 M Discontinued operations ————— — Net income 32.05 M212.87 M72.75 M66.22 M88.34 M 440.17 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 32.05 M212.87 M72.75 M66.22 M88.34 M 440.17 M Basic earnings per share (Basic EPS) -0.292.540.690.640.86 4.73 Diluted earnings per share (Diluted EPS) -0.192.430.690.640.85 4.61 Average basic shares outstanding 109.73 M109.97 M105.49 M103.49 M102.91 M 421.86 M Diluted shares outstanding 110.81 M110.27 M105.73 M104.75 M104.37 M 425.12 M EBITDA —1.82 B1.7 B1.7 B1.81 B 7.03 B EBIT —1.67 B1.55 B1.55 B1.66 B 6.44 B Cost of revenue —0000 0 Other cost of goods sold ————— — Depreciation & amortization (cash flow) 152.06 M147.79 M152.71 M148.91 M148.98 M 598.39 M