Financhill
Sell
36

WYNN Quote, Financials, Valuation and Earnings

Last price:
$88.64
Seasonality move :
9.52%
Day range:
$88.42 - $89.89
52-week range:
$71.63 - $110.38
Dividend yield:
1.12%
P/E ratio:
11.01x
P/S ratio:
1.39x
P/B ratio:
--
Volume:
1.2M
Avg. volume:
2.2M
1-year change:
-1.86%
Market cap:
$9.8B
Revenue:
$6.5B
EPS (TTM):
$8.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.6B $2.1B $3.8B $3.8B $6.5B
Revenue Growth (YoY) -1.59% -68.3% 79.58% -0.18% 73.87%
 
Cost of Revenues $4.1B $1.7B $2.6B $2.4B $3.7B
Gross Profit $2.5B $352.6M $1.2B $1.4B $2.8B
Gross Profit Margin 38.48% 16.83% 32.02% 36.38% 43.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $896.7M $720.8M $796.6M $830.5M $1.1B
Other Inc / (Exp) -$122.8M -$63.1M -$70.1M $70M -$201.2M
Operating Expenses $1.5B $1.5B $1.5B $1.5B $1.7B
Operating Income $1B -$1.2B -$337M -$148.9M $1.1B
 
Net Interest Expenses $389.6M $541.1M $604.4M $621.1M $588.4M
EBT. Incl. Unusual Items $488.2M -$1.8B -$1B -$700M $285.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $176.8M $564.7M $474K $9.3M -$496.8M
Net Income to Company $311.4M -$2.3B -$1B -$709.4M $782.2M
 
Minority Interest in Earnings -$188.4M $259.7M $256.2M $285.5M -$52.2M
Net Income to Common Excl Extra Items $123M -$2.1B -$755.8M -$423.9M $730M
 
Basic EPS (Cont. Ops) $1.15 -$19.37 -$6.64 -$3.73 $6.49
Diluted EPS (Cont. Ops) $1.15 -$19.37 -$6.64 -$3.73 $6.32
Weighted Average Basic Share $106.7M $106.7M $113.8M $113.6M $112.5M
Weighted Average Diluted Share $107M $106.7M $113.8M $113.6M $112.9M
 
EBITDA $1.5B -$480.3M $310M $643.2M $1.7B
EBIT $902.2M -$1.2B -$406M -$49.2M $1B
 
Revenue (Reported) $6.6B $2.1B $3.8B $3.8B $6.5B
Operating Income (Reported) $1B -$1.2B -$337M -$148.9M $1.1B
Operating Income (Adjusted) $902.2M -$1.2B -$406M -$49.2M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $370.5M $994.6M $889.7M $1.7B $1.7B
Revenue Growth (YoY) -77.52% 168.5% -10.55% 87.92% 1.28%
 
Cost of Revenues $286.7M $687.6M $565.9M $958.9M $977.2M
Gross Profit $83.7M $307.1M $323.8M $713M $716.1M
Gross Profit Margin 22.61% 30.87% 36.39% 42.65% 42.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $160.9M $197.4M $201.3M $268.4M $271.8M
Other Inc / (Exp) $1.1M -$12.7M -$1.5M -$141.6M $13.3M
Operating Expenses $365.9M $389.4M $370.3M $555.6M $580.4M
Operating Income -$282.1M -$82.3M -$46.5M $157.5M $135.7M
 
Net Interest Expenses $143.1M $149.8M $158.4M $139.1M $137.3M
EBT. Incl. Unusual Items -$424.2M -$244.8M -$206.4M -$123.3M $11.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $407.4M $1.2M $1.4M -$2.7M $17.1M
Net Income to Company -$831.5M -$246M -$207.8M -$120.5M -$5.4M
 
Minority Interest in Earnings $73.4M $79.7M $64.9M $3.9M -$26.6M
Net Income to Common Excl Extra Items -$758.1M -$166.2M -$142.9M -$116.7M -$32.1M
 
Basic EPS (Cont. Ops) -$7.10 -$1.45 -$1.27 -$1.03 -$0.29
Diluted EPS (Cont. Ops) -$7.10 -$1.45 -$1.27 -$1.03 -$0.29
Weighted Average Basic Share $106.8M $114.7M $112.7M $112.8M $109.7M
Weighted Average Diluted Share $106.8M $114.7M $112.7M $112.8M $109.7M
 
EBITDA -$95.5M $82.6M $131.4M $237.3M $335.9M
EBIT -$279M -$94.5M -$41.1M $65.3M $179.6M
 
Revenue (Reported) $370.5M $994.6M $889.7M $1.7B $1.7B
Operating Income (Reported) -$282.1M -$82.3M -$46.5M $157.5M $135.7M
Operating Income (Adjusted) -$279M -$94.5M -$41.1M $65.3M $179.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $3.4B $3.8B $5.7B $7.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.3B $2.5B $3.3B $4B
Gross Profit $791.6M $1.1B $1.3B $2.4B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $778M $748.2M $820.4M $1B $1.1B
Other Inc / (Exp) $5.3M -$75.5M -$122.3M $6.6M -$67.1M
Operating Expenses $1.6B $1.5B $1.5B $1.8B $1.9B
Operating Income -$816.1M -$388.1M -$194.3M $572.8M $1.3B
 
Net Interest Expenses $501.8M $599.3M $614.3M $595.9M $559.3M
EBT. Incl. Unusual Items -$1.3B -$1.1B -$930.9M -$16.4M $636.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $721.5M $2.9M $1.4M $8.7M -$454.3M
Net Income to Company -$2B -$1.1B -$932.3M -$25.1M $1.1B
 
Minority Interest in Earnings $163.4M $217.8M $298.8M $58.4M -$137.9M
Net Income to Common Excl Extra Items -$1.9B -$848.1M -$633.5M $33.2M $953.3M
 
Basic EPS (Cont. Ops) -$17.52 -$7.66 -$5.54 $0.30 $8.55
Diluted EPS (Cont. Ops) -$17.52 -$7.66 -$5.54 $0.08 $8.11
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$75.8M $269.5M $383.8M $1.4B $2B
EBIT -$792.4M -$460M -$306.7M $728.7M $1.3B
 
Revenue (Reported) $3.1B $3.4B $3.8B $5.7B $7.1B
Operating Income (Reported) -$816.1M -$388.1M -$194.3M $572.8M $1.3B
Operating Income (Adjusted) -$792.4M -$460M -$306.7M $728.7M $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $2.7B $2.8B $4.7B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.9B $1.8B $2.7B $3B
Gross Profit $145.2M $870.8M $998M $2B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $547.3M $574.7M $598.4M $785.5M $808.2M
Other Inc / (Exp) -$11.5M -$23.9M -$70.4M -$136.1M $9.8M
Operating Expenses $1.2B $1.1B $1.1B $1.4B $1.5B
Operating Income -$1B -$277.8M -$140.8M $583.3M $771.9M
 
Net Interest Expenses $393.2M $451.5M $461.4M $436.1M $419.2M
EBT. Incl. Unusual Items -$1.5B -$753.2M -$672.6M $11M $362.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $564.1M $2.3M $3.2M $2.6M $45.1M
Net Income to Company -$2B -$755.6M -$675.8M $8.4M $317.4M
 
Minority Interest in Earnings $218.9M $177M $219.6M -$7.6M -$93.3M
Net Income to Common Excl Extra Items -$1.8B -$578.6M -$456.3M $838K $224.1M
 
Basic EPS (Cont. Ops) -$16.84 -$5.13 -$4.00 $0.01 $2.02
Diluted EPS (Cont. Ops) -$16.84 -$5.13 -$4.00 -$0.21 $1.92
Weighted Average Basic Share $320.2M $340.2M $342.2M $338.4M $331.7M
Weighted Average Diluted Share $320.2M $340.2M $342.2M $339.1M $332.2M
 
EBITDA -$503.9M $245.9M $319.7M $1.1B $1.4B
EBIT -$1B -$299.6M -$200.3M $577.6M $887.4M
 
Revenue (Reported) $1.4B $2.7B $2.8B $4.7B $5.3B
Operating Income (Reported) -$1B -$277.8M -$140.8M $583.3M $771.9M
Operating Income (Adjusted) -$1B -$299.6M -$200.3M $577.6M $887.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.4B $3.5B $2.5B $3.7B $2.9B
Short Term Investments -- -- -- -- $845.2M
Accounts Receivable, Net $346.4M $200.2M $199.5M $216M $341.7M
Inventory $88.5M $66.3M $70M $70.1M $75.6M
Prepaid Expenses $69.5M $64.7M $79.1M -- --
Other Current Assets -- -- -- $88.2M $100M
Total Current Assets $2.9B $3.8B $2.9B $4B $4.2B
 
Property Plant And Equipment $10.1B $9.6B $9.1B $8.7B $8.5B
Long-Term Investments -- -- -- -- --
Goodwill $18.5M $144.1M $129.7M $90.5M $18.5M
Other Intangibles $128M $134.1M $177.8M $154.7M $311.2M
Other Long-Term Assets $229.5M $183M $210.7M $391M $402.6M
Total Assets $13.9B $13.9B $12.5B $13.4B $14B
 
Accounts Payable $262.4M $148.5M $170.5M $197.5M $208.3M
Accrued Expenses $224.1M $296M $351.6M $328.1M $353.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $1.9B $1.3B $1.8B $2.2B
 
Long-Term Debt $10.1B $12.5B $11.9B $11.6B $11B
Capital Leases -- -- -- -- --
Total Liabilities $12.3B $14.6B $13.4B $15.1B $15.1B
 
Common Stock $1.2M $1.2M $1.3M $1.3M $1.3M
Other Common Equity Adj -$1.7M $3.6M $6M -$404K $3.4M
Common Equity $1.7B -$352M -$214.4M -$750.8M -$251.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$201.6M -$385.3M -$621.8M -$889.5M -$849.6M
Total Equity $1.5B -$737.3M -$836.2M -$1.6B -$1.1B
 
Total Liabilities and Equity $13.9B $13.9B $12.5B $13.4B $14B
Cash and Short Terms $2.4B $3.5B $2.5B $3.7B $3.7B
Total Debt $10.4B $13.1B $11.9B $12.1B $11.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.6B $2.5B $1.9B $2.8B $2.4B
Short Term Investments -- -- -- $791.7M --
Accounts Receivable, Net $178.8M $221.9M $210M $249.4M $388.9M
Inventory $73.6M $64M $68.3M $75.1M $75.5M
Prepaid Expenses $62.1M $90.5M $96.5M -- --
Other Current Assets -- -- -- $126M $113.1M
Total Current Assets $3.9B $2.9B $2.3B $4B $4.2B
 
Property Plant And Equipment $9.7B $9.2B $8.8B $8.6B $8.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $90.5M $18.5M --
Other Intangibles -- -- $160.4M $321.9M --
Other Long-Term Assets $239.4M $228.2M $358.3M $407.5M $856M
Total Assets $14B $12.6B $11.8B $13.3B $14.1B
 
Accounts Payable $146.4M $154.7M $139.2M $187.9M $213M
Accrued Expenses $295.5M $383.5M $308.2M $371.6M $410.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.3B $1.6B $1.5B $2.7B
 
Long-Term Debt $12.6B $11.7B $11.6B $11.7B $10.5B
Capital Leases -- -- -- -- --
Total Liabilities $14.5B $13.2B $13.4B $15B $15.2B
 
Common Stock $1.2M $1.3M $1.3M $1.3M $1.3M
Other Common Equity Adj -$898K $4.1M $10.4M $6.2M -$4.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$417.9M -$539.4M -$833.8M -$887.3M -$784.1M
Total Equity -$546.6M -$592.6M -$1.6B -$1.7B -$1.1B
 
Total Liabilities and Equity $14B $12.6B $11.8B $13.3B $14.1B
Cash and Short Terms $3.6B $2.5B $1.9B $3.6B $2.4B
Total Debt $12.8B $11.7B $12.1B $11.8B $11.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $311.4M -$2.3B -$1B -$709.4M $782.2M
Depreciation & Amoritzation $624.9M $725.5M $716M $692.3M $687.3M
Stock-Based Compensation $40.4M $62.3M $95.2M $67.6M $64.5M
Change in Accounts Receivable -$86.7M $81.6M -$29.4M -$9.3M -$123.7M
Change in Inventories -$37.9M $27.7M -$21.5M -$19.7M -$6M
Cash From Operations $901.1M -$1.1B -$222.6M -$71.3M $1.2B
 
Capital Expenditures $1.1B $290.1M $346.7M $352.5M $507.2M
Cash Acquisitions -- $4.6M -- -- --
Cash From Investing -$1.1B -$265.8M -$342.4M $1.3B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$566.5M -$108.8M -$1.6M -$1.4M -$84.7M
Special Dividend Paid
Long-Term Debt Issued $3.9B $4.7B $1.3B $211.4M $1.2B
Long-Term Debt Repaid -$2.9B -$2B -$2.5B -$68.2M -$1.6B
Repurchase of Common Stock -$67M -$11.5M -$13.8M -$187.5M -$212.5M
Other Financing Activities -$40.5M -$67.2M -$50.7M $22M -$71.6M
Cash From Financing $299M $2.5B -$388M -$23.7M -$719.2M
 
Beginning Cash (CF) $2.2B $2.4B $3.5B $2.5B $3.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $131.5M $1.1B -$953M $1.3B -$813.9M
Ending Cash (CF) $2.4B $3.5B $2.5B $3.8B $3B
 
Levered Free Cash Flow -$168.2M -$1.4B -$569.3M -$423.8M $740.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$831.5M -$246M -$207.8M -$120.5M -$5.4M
Depreciation & Amoritzation $183.5M $177.1M $172.5M $172M $156.3M
Stock-Based Compensation $10.1M $25.6M $20.1M $16.1M $13.7M
Change in Accounts Receivable $105.9M $24.1M -$15.5M -$20M -$21.2M
Change in Inventories $344K -$2.6M $3.3M -$33.7M -$7.9M
Cash From Operations -$173.1M $10M $4.4M $275.8M $279.3M
 
Capital Expenditures $69.4M $107M $88.8M $113M $101.4M
Cash Acquisitions -- -- -- -$21.1M -$26M
Cash From Investing -$69.4M -$106.9M -$88.3M -$634.1M $398.1M
 
Dividends Paid (Ex Special Dividend) -$208K -$544K -$25K -$28M -$41.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $1.1B $211.4M -- $871.8M
Long-Term Debt Repaid -$1B -$1.3B -$16.7M -$415M -$127.4M
Repurchase of Common Stock -$1.1M -$6.4M -$29.3M -$58.9M -$117.5M
Other Financing Activities -$8.2M -$33.2M -$5M -$48.1M -$33.4M
Cash From Financing $589K -$225.7M $160.3M -$509M $558.1M
 
Beginning Cash (CF) $3.8B $2.8B $2B $3.7B $2.5B
Foreign Exchange Rate Adjustment -$929K -$3.3M $2.5M -$857K $3.2M
Additions / Reductions -$241.9M -$322.6M $76.5M -$867.4M $1.2B
Ending Cash (CF) $3.6B $2.5B $2.1B $2.9B $3.7B
 
Levered Free Cash Flow -$242.5M -$97.1M -$84.3M $162.8M $178M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2B -$1.1B -$932.3M -$25.1M $1.1B
Depreciation & Amoritzation $716.6M $729.5M $690.5M $683M $684.1M
Stock-Based Compensation $50.4M $96.8M $68.8M $68.2M $59.6M
Change in Accounts Receivable $42.2M -$54M $629K -$39.2M -$93.8M
Change in Inventories -$4.6M -$26.6M $9.7M -$46.7M $30.1M
Cash From Operations -$659.9M -$508.2M -$158.8M $888.3M $1.4B
 
Capital Expenditures $446.1M $261.9M $398M $408.4M $462.4M
Cash Acquisitions -- -- -- -$52.3M -$402.7M
Cash From Investing -$442.2M -$237.5M -$397M $454.3M -$37.6M
 
Dividends Paid (Ex Special Dividend) -$214.7M -$1.4M -$1.9M -$56.8M -$140.1M
Special Dividend Paid
Long-Term Debt Issued $5.3B $1.9B $410.7M $1.2B $1.3B
Long-Term Debt Repaid -$2B -$3B -$65M -$1.6B -$1.3B
Repurchase of Common Stock -$10.8M -$13M -$181.5M -$79.9M -$339.7M
Other Financing Activities -$36.7M -$82M $14.7M -$71.1M -$53.3M
Cash From Financing $3B -$328.8M $177M -$561M -$529.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B -$1.1B -$378.8M $781.6M $821.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.1B -$770M -$556.8M $479.9M $926.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2B -$755.6M -$675.8M $8.4M $317.4M
Depreciation & Amoritzation $541.5M $545.5M $520M $510.7M $507.6M
Stock-Based Compensation $40.5M $75M $48.6M $49.1M $44.2M
Change in Accounts Receivable $105.9M -$29.7M $341K -$29.5M $408K
Change in Inventories $15.9M -$38.4M -$7.2M -$34.1M $2M
Cash From Operations -$781.1M -$216.8M -$153M $806.6M $947.2M
 
Capital Expenditures $261.1M $232.8M $284.2M $340.1M $295.3M
Cash Acquisitions -- -- -- -$52.3M -$455M
Cash From Investing -$257.4M -$229.1M -$283.7M -$1.2B $126.5M
 
Dividends Paid (Ex Special Dividend) -$108.3M -$932K -$1.3M -$56.7M -$112M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.9B $1.1B $211.4M $1.2B $1.3B
Long-Term Debt Repaid -$1.5B -$2.5B -$50.3M -$1.5B -$1.3B
Repurchase of Common Stock -$9.5M -$11M -$178.6M -$71M -$198.2M
Other Financing Activities -$22.3M -$37.2M $28.3M -$64.9M -$46.5M
Cash From Financing $2.2B -$555.6M $9.4M -$527.9M -$337.7M
 
Beginning Cash (CF) $9B $9.2B $6.9B $11.5B $7.9B
Foreign Exchange Rate Adjustment $3.4M -$1.7M -$1.1M -$3.7M $3.4M
Additions / Reductions $1.2B -$1B -$427.3M -$899.7M $736M
Ending Cash (CF) $10.2B $8.2B $6.5B $10.6B $8.7B
 
Levered Free Cash Flow -$1B -$449.7M -$437.2M $466.5M $651.9M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock