永利澳门2025中期报告

2025 Interim Report 2 4 5 55 66 87 89 125 133 2 GBMGBS JPGBMGBS JP Ellen F. WhittemoreJulie M. Cameron-Doe FCGFCS (PE) GBMGBS JPFCGFCS (PE) GBMGBS JPGBMGBS JPBruce Rockowitz Bruce RockowitzGBMGBS JP Nuno Simões & Associados Julie M. Cameron-DoeGBMGBS JPBruce Rockowitz Maples and Calder Maples Fund Services (Cayman) Limited P.O. Box 309Ugland HouseGrand CaymanKY1-1104Cayman Islands 1128 www.wynnmacaulimited.com 33191928 EBITDA 11,600 6002016822 468,000302619241,706126107,00037,000 30020069620071220091120104 294,00025882224 1,0101176,90031,000 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% WRM93060WRM20242025202320249WRM331202320243202420253WRMWRM 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 20042002215.320256301,153.120246301,104.44.4% 202563028 20022025202414.9% EBITDA EBITDAEBITDAEBITDAEBITDAWynn Resorts, LimitedEBITDAR EBITDA (1)(2)(3) (1)(2)(3) (1)(2)(3) (1)(2)(3) (1) (3) 20256 3020246 30 2024630147.37.5%2025630136.3 2024630120.982.1%2025630113.983.6% 202463025.316.9%202563021.12024630741.810.2%2025630817.5 2024630113.73.9%2025630109.32024630532.31.8%2025630522.6 20246308.5032.0%20256308.6772024630216.720.6%2025630261.3 202463026.417.9%15.3%202563022.416.4% 202463012.223.5%20256309.358 (1) 20246308.0495.2%20256307.634 20246306.15612.0%20256305.415 202463062.14.1%202563059.6WRM35%WRM5% 202563022.0202463021.4 2025202463021.8202563094020241,080 202563012.1202412.0 20246309,51040.5%20256305,660 2024630118.21.8%2025116.1 20246303.24242.7%20256301.85920256302024 202463016.614.3%202563014.2202410WML20242025630WM Cayman II2024 20256301.773WML7,7201.0012024630WML1,310 WRMWRM20242WRMWRM2023112025123120256302,53020246302,640 202463015.985.5%20256302.306 2025630115.8WMLWM Cayman IIWMLWM Cayman IIWMLWMLWML WMLWMLWMLWM Cayman IIWM Cayman IIWM Cayman II 2025611WML202412310.1859.725 20257WM Cayman IIWM Cayman II10.078.0WM Cayman II25.0195.2 2025819203410.078.56.750WML2034WML 2034WM Cayman IIWML 20342026215215815WML20342034215WML20342025811202581320258192025820 WMLWM Cayman IIWMLWMLWM Cayman IIWML 202563033.7202463038.1202563020.2202463029.12024630 20256308.605202463011.5202563010.61.949202463015.72.0406.160 202563023.6202463044.5202563012.3202569.6861.2632,430202463024.414.7202463.9161.2612,840 WM Cayman II 2021916WMCayman II WMLWMLWM Cayman II117.23.12524.692.6WM Cayman IIWM Cayman II10.078.0 2022520236WM Cayman IIWM Cayman II0.100.001.8752.875 2024920WM Cayman IIWML202591620289162028916 WMLWM Cayman IIWM Cayman IIWM Cayman IIWynn Resorts, LimitedWM Cayman II50%2025630WM Cayman II27.5 2025630WM Cayman II 20257WM Cayman IIWM Cayman II10.078.0WM Cayman II25.0195.2 WML 2017920WML 2024WML 2027WML 2024WML 202720184141101WML 2024WML202720241012027101WML2024WML2027WML 2021 2024101WMLWML20246.00046.6 20191217WML 2029WML 202920206156151215WML 202920291215WML 2029 2020WML 2026WML 2028WML 20262021115115715WML 20282021226226826WML 2026WML 202820261152028826WML 2026WML 2028 WMLWMLWMLWMLWMLWMLWM Cayman IIWML WMLWMLWMLWML (1)WMLWML(2)WMLWML100% WML101%WMLWML 2027WRL50%WML 2026WML 2028WML 2029WRLWRLWRLWRL50% 2025819203410.078.56.750WML 2034WM Cayman IIWML 20342026215215815WML 20342034215WML 20342025811202581320258192025820 WML 202337WML20296.00047.14.50WMLWMLWML202337WMLDeutsche Bank Trust Company AmericasDeutsche BankTrustCompany Americas WML5.85946.0WML2025630WML2029WML WML2023374.503797WML2029372023417WML10.24375WML0.001WML7.84971.00WML 202412310.18510.012129.669059.66905WMLWML470,411,861487,102,6632023328.08WMLWML2025630WML 7071 WML WMLWMLWML(i)202737(ii)(a)10(b)(c)WML25%8.24 WML202737202937WMLWMLWML WML WMLWML16 WM Cayman II WRL19202563014A14A (i)(ii)(iii) WRMWRM5% WRL WRM 2002WRMWRM20256303013 WRL inquiries@wynnmacau.com Wynn Resorts, LimitedWynn NKH, LLCWYNNWYNNWRMWRMWYNNWRLWYNNWynn Resorts, LimitedWRM50%WRLWYNNWYNNWYNNWYNN WRLWYNN WYNNWYNN 201911 20182017 WRM(i)(ii) WRM(iii)(iv) WRMWRMWRMWRMWRMWRMWRM 2025WML 2026WML 2027WML 2028WML 20298.0062.87.5058.913.5106.02.0015.72026115202710120288262029121516 WRL WRL202563072%WRLWRLWRL 20256303022585701,100 WM Cayman IIWM Cayman II30WM Cayman IIWM Cayman II 52201881720222120222120173Wynn Resorts,LimitedWynnResorts,Limited202221Wynn Resorts, LimitedWynn Interactive Ltd.20188Wynn Resorts, LimitedAristocrat Leisure LimitedNYX Gaming GroupInternational GameTechnologyWynn Resorts, LimitedAristocratLeisureAppLovin Corporation 58 202331WRMWynn International Marketing, Ltd. 2018420173WRM2009920158WRMWynn Las VegasWynn Resorts, LimitedWynn International Marketing, Ltd.30200710201212Wynn Resorts, Limited2002620227WRM2009920227 Wy