Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
US$ millions<br />
Wynn Resorts<br />
Development Pipeline Summary: Adjusted Property EBITDA Bridge<br />
$2,500<br />
350<br />
20<br />
$2,207<br />
$2,000<br />
651<br />
$1,500<br />
$1,186<br />
$1,000<br />
$500<br />
$0<br />
Wynn (2015A)<br />
Incremental Macau EBITDA<br />
(2017E)<br />
(1) (2) (3)<br />
Wynn Boston Harbor<br />
(2019E)<br />
Wynn LV Retail Mall<br />
(2018E)<br />
Total Property EBITDA<br />
Notes<br />
(1) Wynn Palace EBITDA shown based on midpoint of range shown in a prior slide (net of implied midpoint of same-store declines at Wynn Macau)<br />
(2) Wynn Boston Harbor based on the midpoint of the range shown in a prior slide<br />
(3) Total Property EBITDA does not contemplate same-store growth<br />
20
Change language