XML 40 R28.htm IDEA: XBRL DOCUMENT v3.20.2
Long-Term Debt (Tables)
 6 Months Ended
Jun. 30, 2020
Debt Disclosure [Abstract]  
Summary of Long-Term Debt
Long-term debt consisted of the following (in thousands): 
June 30,
2020		December 31,
2019
Macau Related:
Wynn Macau Credit Facilities (1):
Wynn Macau Term Loan, due 2022 (2)
$2,156,960  $2,302,540  
Wynn Macau Revolver, due 2022 (3)
726,995  350,232  
WML 4 7/8% Senior Notes, due 2024600,000  600,000  
WML 5 1/2% Senior Notes, due 2026750,000  —  
WML 5 1/2% Senior Notes, due 2027750,000  750,000  
WML 5 1/8% Senior Notes, due 20291,000,000  1,000,000  
U.S. and Corporate Related:
WRF Credit Facilities (4):
WRF Term Loan, due 2024962,500  987,500  
WRF Revolver, due 2024816,000  —  
WLV 4 1/4% Senior Notes, due 2023500,000  500,000  
WLV 5 1/2% Senior Notes, due 20251,780,000  1,780,000  
WLV 5 1/4% Senior Notes, due 2027880,000  880,000  
WRF 5 1/8% Senior Notes, due 2029750,000  750,000  
WRF 7 3/4% Senior Notes, due 2025600,000  —  
Retail Term Loan, due 2025 (5)
615,000  615,000  
12,887,455  10,515,272  
Less: Unamortized debt issuance costs and original issue discounts and premium, net(112,222) (111,413) 
12,775,233  10,403,859  
Less: Current portion of long-term debt(298,050) (323,876) 
Total long-term debt, net of current portion$12,477,183  $10,079,983  

(1) The borrowings under the Wynn Macau Credit Facilities bear interest at LIBOR or HIBOR plus a margin of 1.50% to 2.25% per annum based on Wynn Resorts Macau S.A.’s leverage ratio.
(2) As of June 30, 2020, approximately $1.22 billion and $937.0 million of the Wynn Macau Term Loan bore interest at a rate of LIBOR plus 1.75% per year and HIBOR plus 1.75% per year, respectively. As of June 30, 2020, the weighted average interest rate was approximately 2.04%.
(3) As of June 30, 2020, approximately $413.3 million and $313.7 million of the Wynn Macau Revolver bore interest at a rate of LIBOR plus 1.75% per year and HIBOR plus 1.75% per year, respectively. As of June 30, 2020, the weighted average interest rate was approximately 2.09%. As of June 30, 2020, the available borrowing capacity under the Wynn Macau Revolver was $24.1 million.
(4) The WRF Credit Facilities bear interest at a rate of LIBOR plus 1.75% per year. As of June 30, 2020, the weighted average interest rate was approximately 1.93%. Additionally, as of June 30, 2020, the available borrowing capacity under the WRF Revolver was $15.9 million, net of $18.1 million in outstanding letters of credit.
(5) The Retail Term Loan bears interest at a rate of LIBOR plus 1.70% per year. As of June 30, 2020, the interest rate was 1.87%.