AI智能总结
2 0 2 41 23 1 20241231 123120242023 EBITDA 23,617,90819,111,1125,122,5135,157,0308,210,1376,621,0253,198,1781,171,6560.610.220.570.19 202412310.18520230.075 * 3,250,0581,214,362 551,88042,706 3,198,1781,171,656 3,198,1781,173,535 1. 13WML 20241231132.9113.3WM Cayman II27.520241231 20241231 20145152023525 20208WRM 120201202216 2020120221016976(a)(b)(c)(d) 12024123141.220293720234172023123143.2202311WML202337 202420231231 1 2. 2024123114 3. 4. 5. 202420231231 20241231202312%202312%20241231 202420231231 20242023202212312.3722.5708.642202720262025202412318.840202312.2 20241WRM2023112027123112%12% 20242WRMWRMWRM20231120251231202412315,3405,18020234,270 20202023 2024123113.6202344.4 6. 202412315,221,324,10920235,215,985,872 202412314,190WML5,696,228,6705,221,324,109WML474,904,561 202312311.051WML5,605,651,9985,215,985,872WML389,666,126 7. 20230.075202220240.0752023 202412310.18520230.075 202212WRMWRM1020231120321231WRM3,0002,910300,000291,000150,000146,000WRM1,0009715001,000 20231116.816.4WRM10 9. 202420231231 30319091365365 14 202311 20231231202411 20241231 10. 2024202330202420231231 303160619090 11. (1) (2)(3)(4) 12. 2024920WM Cayman IIWML2025916202891620289161.500 20241231WM Cayman II27.5 20241231WM Cayman II 2024101WMLWML 20246.00046.6 20241231WMLWML2026WML 2027WML 2028WML 2029 2023417WML WRL2024614WRL 13. WML WMLWMLWMLWML WML (1)WMLWML 2023371.2359.688WML2024202312313,3002.5627,3705.7642024202312314,0703.1654,9703.888 14. 2016822 3,250,0581,214,362 551,88042,706 3,198,1781,171,656 11,500 6002016822 468,00030359824 1,706 14 107,000 37,000 30020069620071220091120104 294,00025769624 1,010 12 64,500 31,000 20221216WRMWRM1020231120321231 WRM 5% 15% 35%5% WRMWRM WRM(i)(ii) WRM(iii)(iv)WRMWRMWRMWRMWRMWRM WRM1.0009,710WRM1,6001,550WRM(i)WRM50%(ii)10%(iii)(i)(ii)10% WRM93060WRM20242025202320249WRM33120232024328WRMWRM WRM210.3204.2198.0192.2 WRM (i)(a)3,0002,910(b)(1)300,000291,000(2)150,000146,000(3)WRM1,0009715001,000700680300,000291,000WRMWRM (ii)5%WRM(1)WRM(2)WRM(3) (iii)35% WRM(i)750728202332024320253(ii)2,5002,427202633WRM20321231 WRM10.09.709WRM202311 45019991237153060WRM 20042002215.320242,201.820231,777.323.9% 28 20022024202323.8% EBITDA EBITDAEBITDAEBITDAEBITDAWynnResorts,LimitedEBITDAR EBITDA EBITDA (1) (1) 123120242023 (1)(2)(3) 101,400,16488,944,3783,508,6933,001,1413.46%3.37%5756167,800146,726 (1)(2)(3) (1)(2)(3) (1)(2)(3) (1)(2)(3) (1)(2)(3) (1) (2) (3) 202412 31202312 31 2023242.718.4%2024287.420231COVID-192024 2023191.178.7%2024236.282.2%20241231 202345.08.6%202448.920231,291.29.0%20241,408.1 2023178.824.4%2024222.52023883.217.0%20241,033.2 202313.423.6%202416.62023359.922.6%2024441.2 202451.217.8%202351.621.3% 202423.7202324.4 (1) 202313.519.1%202416.1 202313.716.5%202411.4 2023100.621.5%2024122.2WRM35%WRM5% 202442.8202341.9 202337.616.6%202443.920244,28020236,430 2024202323.7 20231.81312.4%20241.589 2023205.713.8%2024234.1 20245.68120235.713 202333.44.4%202431.92024WM Cayman II2023 2024WML3.16520233.888 WRMWRM20242WRMWRM2023112025123120245,19020234,270 202311.7173.0%202432.0 20241231113.3WMLWM Cayman IIWMLWM Cayman IIWMLWMLWML WMLWMLWMLWM Cayman IIWM Cayman IIWM Cayman II 20245WMLWMLWMLWML2024619WML202312310.0753.9372024912WML20246300.0753.937 20249WM Cayman IIWML2025920289 202410WMLWML 20246.00046.6 WMLWM Cayman IIWMLWMLWM Cayman IIWML (13,290,297)(15,811,431) 27,153,58528,343,309 148.9%155.8% 202476.9202368.1202453.3202337.020242023 202448.3202354.1202454.76.65713.1202354.27.1434.3412.910 2024114.2202314.9202474.128.620247.8341.6811.4994,3802023WML47.129.11.5781.0994,810 WM Cayman II 2021916WM Cayman IIWMLWMLWM Cayman II116.93.12524.392.6WM Cayman IIWM Cayman II10.077.6 2022520236WM Cayman IIWM Cayman II0.100.001.8752.875 2024920WM Cayman IIWML202591620289162028916 WMLWM Cayman IIWM Cayman IIWM Cayman IIWynn Resorts, LimitedWM Cayman II50%20241231WM Cayman II27.5 1231WM Cayman II WML 2017920WML 2024WML 2027WML 2024WML202720184141101WML2024WML 202720241012027101WML 2024WML 2027WML 2021 2024101WMLWML 20246.00046.6 20191217WML 2029WML 202920206156151215WML 202920291215WML 2029 2020WML 2026WML 2028WML 20262021115115715WML 20282021226226826WML 2026WML202820261152028826WML 2026WML 2028 WMLWMLWMLWMLWMLWMLWM Cayman IIWML WMLWMLWMLWML (1)WMLWML(2)WMLWML100% WML101%WMLWML 2027WRL50%WML 2026WML 2028WML 2029WRLWRLWRLWRL50% WML 202337WML20296.00046.64.50WMLWMLWML202337WMLDeutsche Bank Trust Company AmericasDeutsche Bank Trust Company AmericasWML5.85946.0WML20241231WML2029WML WML2023374.503797WML2029372023417WML10.24375WML0.001WML7.84971.00WML 202312310.07520246300.07510.2437510.0121210.01212WMLWML459,774,985470,411,8612023328.08WMLWML20241231WML WML WMLWMLWML(i)202737(ii)(a)10(b)(c)WML25%8.24 WML202737202937WMLWMLWML WML WRL 2022614WRL20221230WRL5.00038.8WRL2024614WRL WMLWML13 WM Cayman II 14A (i)(ii)(iii) WRMWRM5% WRL WRM