LAS VEGAS SANDS CORP.
|
|
(Exact name of registrant as specified in its charter)
|
|
NEVADA
|
|
(State or other jurisdiction of incorporation)
|
|
001-32373
|
27-0099920
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
3355 LAS VEGAS BOULEVARD SOUTH
LAS VEGAS, NEVADA
|
89109
|
(Address of principal executive offices)
|
(Zip Code)
|
(702) 414-1000
|
(Registrant’s Telephone Number, Including Area Code)
|
NOT APPLICABLE
|
(Former Name or Former Address, if Changed Since Last Report)
|
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
ITEM 2.02
|
RESULTS OF OPERATIONS AND FINANCIAL CONDITION.
|
ITEM 9.01
|
FINANCIAL STATEMENTS AND EXHIBITS.
|
(d)
|
Exhibits.
|
99.1
|
Press Release, dated July 26, 2011.
|
LAS VEGAS SANDS CORP.
|
||||
By:
|
/s/ Kenneth J. Kay |
|
||
Name: Kenneth J. Kay
Title: Executive Vice President and
Chief Financial Officer
|
||||
99.1
|
Press Release, dated July 26, 2011.
|
·
|
Consolidated Adjusted Property EBITDA Increases 90.4% to Record $901.6 Million on Record Net Revenue of $2.35 Billion
|
·
|
Consolidated Adjusted Property EBITDA Margin Increases 870 Basis Points to 38.4%
|
·
|
Marina Bay Sands Generates Adjusted Property EBITDA of $405.4 Million and EBITDA Margin of 55.0%
|
·
|
Macau Property Operations Adjusted Property EBITDA Increases 27.5% to Record $391.6 Million with EBITDA Margin of 33.0%
|
·
|
Consolidated Adjusted Earnings Per Diluted Share Reaches $0.54 Compared to $0.17 in the Second Quarter of 2010
|
Three Months Ended
|
||||||||||||||||
The Venetian Macao Operations
|
June 30,
|
|||||||||||||||
(Dollars in millions)
|
2011
|
2010
|
$ Change
|
Change
|
||||||||||||
Revenues:
|
||||||||||||||||
Casino
|
$ | 648.5 | $ | 506.1 | $ | 142.4 | 28.1% | |||||||||
Rooms
|
51.4 | 47.8 | 3.6 | 7.5% | ||||||||||||
Food and Beverage
|
16.3 | 15.5 | 0.8 | 5.2% | ||||||||||||
Retail and Other
|
43.7 | 37.9 | 5.8 | 15.3% | ||||||||||||
Less - Promotional Allowances
|
(24.5 | ) | (26.3 | ) | 1.8 | 6.8% | ||||||||||
Net Revenues
|
$ | 735.4 | $ | 581.0 | $ | 154.4 | 26.6% | |||||||||
Adjusted Property EBITDA
|
$ | 258.4 | $ | 192.8 | $ | 65.6 | 34.0% | |||||||||
EBITDA Margin %
|
35.1% | 33.2% |
1.9 pts
|
|||||||||||||
Operating Income
|
$ | 214.5 | $ | 134.7 | $ | 79.8 | 59.2% | |||||||||
Gaming Statistics
|
||||||||||||||||
(Dollars in millions)
|
||||||||||||||||
Rolling Chip Volume
|
$ | 13,369.9 | $ | 9,765.6 | $ | 3,604.3 | 36.9% | |||||||||
Rolling Chip Win %(1)
|
3.46% | 3.36% |
0.10 pts
|
|||||||||||||
Non-Rolling Chip Drop
|
$ | 1,024.2 | $ | 897.7 | $ | 126.5 | 14.1% | |||||||||
Non-Rolling Chip Win %(2)
|
25.6% | 24.8% |
0.8 pts
|
|||||||||||||
Slot Handle
|
$ | 858.2 | $ | 701.6 | $ | 156.6 | 22.3% | |||||||||
Slot Hold %(3)
|
6.7% | 7.1% |
-0.4 pts
|
|||||||||||||
Hotel Statistics
|
||||||||||||||||
Occupancy %
|
89.7% | 91.9% |
-2.2 pts
|
|||||||||||||
Average Daily Rate (ADR)
|
$ | 223 | $ | 203 | $ | 20 | 9.9% | |||||||||
Revenue per Available Room (RevPAR)
|
$ | 200 | $ | 187 | $ | 13 | 7.0% | |||||||||
Three Months Ended
|
||||||||||||||||
Sands Macao Operations
|
June 30,
|
|||||||||||||||
(Dollars in millions)
|
2011
|
2010
|
$ Change
|
Change
|
||||||||||||
Revenues:
|
||||||||||||||||
Casino
|
$ | 323.7 | $ | 297.1 | $ | 26.6 | 9.0% | |||||||||
Rooms
|
5.6 | 6.2 | (0.6 | ) | -9.7% | |||||||||||
Food and Beverage
|
10.0 | 9.9 | 0.1 | 1.0% | ||||||||||||
Retail and Other
|
2.1 | 1.2 | 0.9 | 75.0% | ||||||||||||
Less - Promotional Allowances
|
(10.4 | ) | (12.2 | ) | 1.8 | 14.8% | ||||||||||
Net Revenues
|
$ | 331.0 | $ | 302.2 | $ | 28.8 | 9.5% | |||||||||
Adjusted Property EBITDA
|
$ | 95.6 | $ | 81.2 | $ | 14.4 | 17.7% | |||||||||
EBITDA Margin %
|
28.9% | 26.9% |
2.0 pts
|
|||||||||||||
Operating Income
|
$ | 87.0 | $ | 70.0 | $ | 17.0 | 24.3% | |||||||||
Gaming Statistics
|
||||||||||||||||
(Dollars in millions)
|
||||||||||||||||
Rolling Chip Volume
|
$ | 7,753.3 | $ | 7,220.9 | $ | 532.4 | 7.4% | |||||||||
Rolling Chip Win %(1)
|
2.98% | 3.05% |
-0.07 pts
|
|||||||||||||
Non-Rolling Chip Drop
|
$ | 713.5 | $ | 603.6 | $ | 109.9 | 18.2% | |||||||||
Non-Rolling Chip Win %(2)
|
20.0% | 20.7% |
-0.7 pts
|
|||||||||||||
Slot Handle
|
$ | 462.6 | $ | 406.6 | $ | 56.0 | 13.8% | |||||||||
Slot Hold %(3)
|
5.8% | 5.5% |
0.3 pts
|
|||||||||||||
Hotel Statistics
|
||||||||||||||||
Occupancy %
|
88.0% | 97.8% |
-9.8 pts
|
|||||||||||||
Average Daily Rate (ADR)
|
$ | 242 | $ | 245 | $ | (3 | ) | -1.2% | ||||||||
Revenue per Available Room (RevPAR)
|
$ | 213 | $ | 239 | $ | (26 | ) | -10.9% | ||||||||
Three Months Ended
|
||||||||||||||||
Four Seasons Hotel Macao and Plaza Casino Operations
|
June 30,
|
|||||||||||||||
(Dollars in millions)
|
2011
|
2010
|
$ Change
|
Change
|
||||||||||||
Revenues:
|
||||||||||||||||
Casino
|
$ | 98.3 | $ | 132.5 | $ | (34.2 | ) | -25.8% | ||||||||
Rooms
|
7.6 | 6.9 | 0.7 | 10.1% | ||||||||||||
Food and Beverage
|
5.4 | 5.4 | - | 0.0% | ||||||||||||
Retail and Other
|
15.8 | 7.0 | 8.8 | 125.7% | ||||||||||||
Less - Promotional Allowances
|
(6.3 | ) | (7.7 | ) | 1.4 | 18.2% | ||||||||||
Net Revenues
|
$ | 120.8 | $ | 144.1 | $ | (23.3 | ) | -16.2% | ||||||||
Adjusted Property EBITDA
|
$ | 37.6 | $ | 33.0 | $ | 4.6 | 13.9% | |||||||||
EBITDA Margin %
|
31.2% | 22.9% |
8.3 pts
|
|||||||||||||
Operating Income
|
$ | 22.6 | $ | 20.6 | $ | 2.0 | 9.7% | |||||||||
Gaming Statistics
|
||||||||||||||||
(Dollars in millions)
|
||||||||||||||||
Rolling Chip Volume
|
$ | 3,355.7 | $ | 4,845.0 | $ | (1,489.3 | ) | -30.7% | ||||||||
Rolling Chip Win %(1)
|
2.25% | 3.07% |
-0.82 pts
|
|||||||||||||
Non-Rolling Chip Drop
|
$ | 96.9 | $ | 95.6 | $ | 1.3 | 1.4% | |||||||||
Non-Rolling Chip Win %(2)
|
37.6% | 28.4% |
9.2 pts
|
|||||||||||||
Slot Handle
|
$ | 200.6 | $ | 107.6 | $ | 93.0 | 86.4% | |||||||||
Slot Hold %(3)
|
5.4% | 5.6% |
-0.2 pts
|
|||||||||||||
Hotel Statistics
|
||||||||||||||||
Occupancy %
|
67.8% | 69.1% |
-1.3 pts
|
|||||||||||||
Average Daily Rate (ADR)
|
$ | 323 | $ | 298 | $ | 25 | 8.4% | |||||||||
Revenue per Available Room (RevPAR)
|
$ | 219 | $ | 206 | $ | 13 | 6.3% |
Three Months Ended
|
||||
Marina Bay Sands Operations
|
June 30,
|
|||
(Dollars in millions)
|
2011
|
|||
Revenues:
|
||||
Casino
|
$ | 594.6 | ||
Rooms
|
61.6 | |||
Food and Beverage
|
45.4 | |||
Retail and Other
|
73.3 | |||
Less - Promotional Allowances
|
(37.3 | ) | ||
Net Revenues
|
$ | 737.6 | ||
Adjusted Property EBITDA
|
$ | 405.4 | ||
EBITDA Margin %
|
55.0% | |||
Operating Income
|
$ | 315.3 | ||
Gaming Statistics
|
||||
(Dollars in millions)
|
||||
Rolling Chip Volume
|
$ | 12,228.8 | ||
Rolling Chip Win %(1)
|
2.99% | |||
Non-Rolling Chip Drop
|
$ | 1,114.5 | ||
Non-Rolling Chip Win %
|
22.5% | |||
Slot Handle
|
$ | 2,380.7 | ||
Slot Hold %
|
5.4% | |||
Hotel Statistics
|
||||
Occupancy %
|
90.8% | |||
Average Daily Rate (ADR)
|
$ | 295 | ||
Revenue per Available Room (RevPAR)
|
$ | 268 |
Three Months Ended
|
||||||||||||||||
Las Vegas Operations
|
June 30,
|
|||||||||||||||
(Dollars in millions)
|
2011
|
2010(1)
|
$ Change
|
Change
|
||||||||||||
Revenues:
|
||||||||||||||||
Casino
|
$ | 105.1 | $ | 102.9 | $ | 2.2 | 2.1% | |||||||||
Rooms
|
112.9 | 120.2 | (7.3 | ) | -6.1% | |||||||||||
Food and Beverage
|
63.4 | 56.4 | 7.0 | 12.4% | ||||||||||||
Retail, Royalty Fee and Other
|
68.0 | 43.6 | 24.4 | 56.0% | ||||||||||||
Less - Promotional Allowances
|
(16.9 | ) | (41.9 | ) | 25.0 | 59.7% | ||||||||||
Net Revenues
|
$ | 332.5 | $ | 281.2 | $ | 51.3 | 18.2% | |||||||||
Adjusted Property EBITDA
|
$ | 92.9 | $ | 66.0 | $ | 26.9 | 40.8% | |||||||||
EBITDA Margin %
|
27.9% | 23.5% |
4.4 pts
|
|||||||||||||
Operating Income
|
$ | 53.8 | $ | 2.9 | $ | 50.9 | 1,755.2% | |||||||||
Gaming Statistics
|
||||||||||||||||
(Dollars in millions)
|
||||||||||||||||
Table Games Drop
|
$ | 422.2 | $ | 417.1 | $ | 5.1 | 1.2% | |||||||||
Table Games Win %(2)
|
20.0% | 13.8% |
6.2 pts
|
|||||||||||||
Slot Handle
|
$ | 411.5 | $ | 670.8 | $ | (259.3 | ) | -38.7% | ||||||||
Slot Hold %(3)
|
8.8% | 7.8% |
1.0 pts
|
|||||||||||||
Hotel Statistics
|
||||||||||||||||
Occupancy %
|
88.8% | 97.8% |
-9.0 pts
|
|||||||||||||
Average Daily Rate (ADR)
|
$ | 200 | $ | 192 | $ | 8 | 4.2% | |||||||||
Revenue per Available Room (RevPAR)
|
$ | 177 | $ | 187 | $ | (10 | ) | -5.3% | ||||||||
Three Months Ended
|
||||||||||||||||
Sands Bethlehem Operations
|
June 30,
|
|||||||||||||||
(Dollars in millions)
|
2011
|
2010(1)
|
$ Change
|
Change
|
||||||||||||
Revenues:
|
||||||||||||||||
Casino
|
$ | 92.0 | $ | 65.0 | $ | 27.0 | 41.5% | |||||||||
Rooms
|
0.7 | 0.0 | 0.7 | N/A | ||||||||||||
Food and Beverage
|
5.5 | 4.4 | 1.1 | 25.0% | ||||||||||||
Retail and Other
|
3.6 | 1.9 | 1.7 | 89.5% | ||||||||||||
Less - Promotional Allowances
|
(4.7 | ) | (2.7 | ) | (2.0 | ) | -74.1% | |||||||||
Net Revenues
|
$ | 97.1 | $ | 68.6 | $ | 28.5 | 41.5% | |||||||||
Adjusted Property EBITDA
|
$ | 21.0 | $ | 12.1 | $ | 8.9 | 73.6% | |||||||||
EBITDA Margin %
|
21.7% | 17.7% |
4.0 pts
|
|||||||||||||
Operating Income
|
$ | 12.5 | $ | 3.7 | $ | 8.8 | 237.8% | |||||||||
Gaming Statistics
|
||||||||||||||||
(Dollars in millions)
|
||||||||||||||||
Table Games Drop
|
$ | 151.5 | $ | N/A | $ | N/A | N/A | |||||||||
Table Games Win %
|
14.0% | N/A | N/A | N/A | ||||||||||||
Slot Handle
|
$ | 947.9 | $ | 947.4 | $ | 0.5 | 0.1% | |||||||||
Slot Hold %(2)
|
7.2% | 6.9% |
0.3 pts
|
|||||||||||||
Hotel Statistics
|
||||||||||||||||
Occupancy %
|
49.1% | N/A | N/A | N/A | ||||||||||||
Average Daily Rate (ADR)
|
$ | 168 | $ | N/A | $ | N/A | N/A | |||||||||
Revenue per Available Room (RevPAR)
|
$ | 83 | $ | N/A | $ | N/A | N/A | |||||||||
Investment Community:
|
Daniel Briggs
|
(702) 414-1221
|
Media:
|
Ron Reese
|
(702) 414-3607
|
|
|
|||||||||||||||
Las Vegas Sands Corp. and Subsidiaries
|
||||||||||||||||
Condensed Consolidated Statements of Operations
|
||||||||||||||||
(In thousands, except share and per share data)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Revenues:
|
||||||||||||||||
Casino
|
$ | 1,862,272 | $ | 1,294,301 | $ | 3,526,761 | $ | 2,356,071 | ||||||||
Rooms
|
239,696 | 190,767 | 471,670 | 371,549 | ||||||||||||
Food and beverage
|
146,016 | 105,079 | 291,409 | 197,158 | ||||||||||||
Convention, retail and other
|
200,642 | 115,266 | 365,297 | 223,481 | ||||||||||||
2,448,626 | 1,705,413 | 4,655,137 | 3,148,259 | |||||||||||||
Less - promotional allowances
|
(103,530 | ) | (110,937 | ) | (198,122 | ) | (218,895 | ) | ||||||||
2,345,096 | 1,594,476 | 4,457,015 | 2,929,364 | |||||||||||||
Operating expenses:
|
||||||||||||||||
Resort operations
|
1,450,362 | 1,129,774 | 2,824,842 | 2,099,471 | ||||||||||||
Corporate expense
|
42,376 | 25,954 | 79,952 | 49,430 | ||||||||||||
Rental expense
|
10,034 | 12,806 | 23,190 | 21,504 | ||||||||||||
Pre-opening expense
|
18,178 | 50,118 | 27,649 | 87,577 | ||||||||||||
Development expense
|
2,420 | 676 | 2,993 | 833 | ||||||||||||
Depreciation and amortization
|
206,161 | 170,694 | 396,398 | 323,783 | ||||||||||||
Loss on disposal of assets
|
7,443 | 37,679 | 7,942 | 38,171 | ||||||||||||
1,736,974 | 1,427,701 | 3,362,966 | 2,620,769 | |||||||||||||
Operating income
|
608,122 | 166,775 | 1,094,049 | 308,595 | ||||||||||||
Interest income
|
4,028 | 2,073 | 6,075 | 3,706 | ||||||||||||
Interest expense, net of amounts capitalized
|
(70,592 | ) | (76,987 | ) | (144,177 | ) | (155,152 | ) | ||||||||
Other income (expense)
|
1,908 | (6,201 | ) | (2,767 | ) | (12,649 | ) | |||||||||
Gain on early retirement of debt
|
- | 961 | - | 3,137 | ||||||||||||
Income before income taxes
|
543,466 | 86,621 | 953,180 | 147,637 | ||||||||||||
Income tax expense
|
(54,374 | ) | (8,073 | ) | (99,585 | ) | (21,275 | ) | ||||||||
Net income
|
489,092 | 78,548 | 853,595 | 126,362 | ||||||||||||
Net income attributable to noncontrolling interests
|
(78,455 | ) | (36,741 | ) | (153,635 | ) | (66,974 | ) | ||||||||
Net income attributable to Las Vegas Sands Corp.
|
410,637 | 41,807 | 699,960 | 59,388 | ||||||||||||
Preferred stock dividends
|
(19,219 | ) | (23,350 | ) | (38,817 | ) | (46,700 | ) | ||||||||
Accretion to redemption value of preferred stock
|
||||||||||||||||
issued to Principal Stockholder's family
|
(23,136 | ) | (23,136 | ) | (46,272 | ) | (46,272 | ) | ||||||||
Preferred stock inducement and repurchase premiums
|
(675 | ) | - | (19,108 | ) | - | ||||||||||
Net income (loss) attributable to common stockholders
|
$ | 367,607 | $ | (4,679 | ) | $ | 595,763 | $ | (33,584 | ) | ||||||
Basic earnings (loss) per share
|
$ | 0.50 | $ | (0.01 | ) | $ | 0.82 | $ | (0.05 | ) | ||||||
Diluted earnings (loss) per share
|
$ | 0.45 | $ | (0.01 | ) | $ | 0.73 | $ | (0.05 | ) | ||||||
Weighted average shares outstanding:
|
||||||||||||||||
Basic
|
728,695,140 | 660,364,559 | 726,056,840 | 660,322,428 | ||||||||||||
Diluted
|
811,274,706 | 660,364,559 | 811,243,195 | 660,322,428 | ||||||||||||
Las Vegas Sands Corp. and Subsidiaries
|
||||||||||||||||||||||||||||||||||||
Non-GAAP Measure
|
||||||||||||||||||||||||||||||||||||
(In thousands)
|
||||||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||||||
The following are reconciliations of Operating Income (Loss) to Adjusted Property EBITDA:
|
||||||||||||||||||||||||||||||||||||
|
Pre-Opening
|
||||||||||||||||||||||||||||||||||||
Depreciation
|
(Gain) Loss
|
and
|
(1) |
Adjusted
|
||||||||||||||||||||||||||||||||
Operating
|
and
|
on Disposal
|
Development
|
Royalty
|
Stock-Based
|
Corporate
|
Rental
|
Property
|
||||||||||||||||||||||||||||
Income (Loss)
|
Amortization
|
of Assets
|
Expense
|
Fees
|
Compensation
|
Expense
|
Expense
|
EBITDA
|
||||||||||||||||||||||||||||
The Venetian Macao
|
$ | 214,460 | $ | 42,132 | $ | (1,093 | ) | $ | 18 | $ | - | $ | 1,821 | $ | - | $ | 1,028 | $ | 258,366 | |||||||||||||||||
Sands Macao
|
86,982 | 7,737 | 21 | - | - | 481 | - | 352 | 95,573 | |||||||||||||||||||||||||||
Four Seasons Hotel Macao and
Plaza Casino
|
22,602 | 13,150 | 37 | 1,002 | - | 126 | - | 703 | 37,620 | |||||||||||||||||||||||||||
Macau Property Operations
|
324,044 | 63,019 | (1,035 | ) | 1,020 | - | 2,428 | - | 2,083 | 391,559 | ||||||||||||||||||||||||||
Las Vegas Operating Properties
|
53,811 | 65,037 | (1,715 | ) | - | (27,111 | ) | 2,887 | - | - | 92,909 | |||||||||||||||||||||||||
Sands Bethlehem
|
12,508 | 7,532 | - | 484 | - | 515 | - | - | 21,039 | |||||||||||||||||||||||||||
United States Property
Operations
|
66,319 | 72,569 | (1,715 | ) | 484 | (27,111 | ) | 3,402 | - | - | 113,948 | |||||||||||||||||||||||||
Marina Bay Sands
|
315,292 | 62,078 | 56 | 274 | 22,334 | 760 | - | 4,565 | 405,359 | |||||||||||||||||||||||||||
Other Asia (2)
|
(18,522 | ) | 3,843 | 4 | 133 | 5,000 | 312 | - | - | (9,230 | ) | |||||||||||||||||||||||||
Other Development
|
(24,718 | ) | 174 | 2,471 | 18,687 | - | - | - | 3,386 | - | ||||||||||||||||||||||||||
Corporate
|
(54,293 | ) | 4,478 | 7,662 | - | (223 | ) | - | 42,376 | - | - | |||||||||||||||||||||||||
$ | 608,122 | $ | 206,161 | $ | 7,443 | $ | 20,598 | $ | - | $ | 6,902 | $ | 42,376 | $ | 10,034 | $ | 901,636 |
Pre-Opening
|
||||||||||||||||||||||||||||||||||||
Depreciation
|
(Gain) Loss
|
and
|
(1) |
Adjusted
|
||||||||||||||||||||||||||||||||
Operating
|
and
|
on Disposal
|
Development
|
Royalty
|
Stock-Based
|
Corporate
|
Rental
|
Property
|
||||||||||||||||||||||||||||
Income (Loss)
|
Amortization
|
of Assets
|
Expense
|
Fees
|
Compensation
|
Expense
|
Expense
|
EBITDA
|
||||||||||||||||||||||||||||
The Venetian Macao
|
$ | 134,667 | $ | 51,073 | $ | 218 | $ | - | $ | - | $ | 1,859 | $ | - | $ | 5,012 | $ | 192,829 | ||||||||||||||||||
Sands Macao
|
70,009 | 10,373 | (278 | ) | - | - | 754 | - | 354 | 81,212 | ||||||||||||||||||||||||||
Four Seasons Hotel Macao and
Plaza Casino
|
20,553 | 10,218 | - | 780 | - | 118 | - | 1,330 | 32,999 | |||||||||||||||||||||||||||
Macau Property Operations
|
225,229 | 71,664 | (60 | ) | 780 | - | 2,731 | - | 6,696 | 307,040 | ||||||||||||||||||||||||||
Las Vegas Operating Properties
|
2,923 | 58,874 | 277 | - | - | 3,918 | - | - | 65,992 | |||||||||||||||||||||||||||
Sands Bethlehem
|
3,679 | 7,034 | - | 840 | - | 568 | - | - | 12,121 | |||||||||||||||||||||||||||
United States Property
Operations
|
6,602 | 65,908 | 277 | 840 | - | 4,486 | - | - | 78,113 | |||||||||||||||||||||||||||
Marina Bay Sands
|
52,043 | 25,282 | (9 | ) | 13,409 | - | 1,266 | - | 2,475 | 94,466 | ||||||||||||||||||||||||||
Other Asia (2)
|
(10,523 | ) | 4,043 | - | 46 | - | 280 | - | - | (6,154 | ) | |||||||||||||||||||||||||
Other Development
|
(77,605 | ) | 780 | 37,471 | 35,719 | - | - | - | 3,635 | - | ||||||||||||||||||||||||||
Corporate
|
(28,971 | ) | 3,017 | - | - | - | - | 25,954 | - | - | ||||||||||||||||||||||||||
$ | 166,775 | $ | 170,694 | $ | 37,679 | $ | 50,794 | $ | - | $ | 8,763 | $ | 25,954 | $ | 12,806 | $ | 473,465 |
Pre-Opening
|
||||||||||||||||||||||||||||||||||||
Depreciation
|
(Gain) Loss
|
and
|
(1) |
Adjusted
|
||||||||||||||||||||||||||||||||
Operating
|
and
|
on Disposal
|
Development
|
Royalty
|
Stock-Based
|
Corporate
|
Rental
|
Property
|
||||||||||||||||||||||||||||
Income (Loss)
|
Amortization
|
of Assets
|
Expense
|
Fees
|
Compensation
|
Expense
|
Expense
|
EBITDA
|
||||||||||||||||||||||||||||
The Venetian Macao
|
$ | 395,301 | $ | 85,411 | $ | (720 | ) | $ | 215 | $ | - | $ | 3,262 | $ | - | $ | 3,297 | $ | 486,766 | |||||||||||||||||
Sands Macao
|
170,895 | 15,549 | 122 | - | - | 950 | - | 705 | 188,221 | |||||||||||||||||||||||||||
Four Seasons Hotel Macao and
Plaza Casino
|
65,282 | 26,504 | 122 | 1,631 | - | 221 | - | 1,407 | 95,167 | |||||||||||||||||||||||||||
Macau Property Operations
|
631,478 | 127,464 | (476 | ) | 1,846 | - | 4,433 | - | 5,409 | 770,154 | ||||||||||||||||||||||||||
Las Vegas Operating Properties
|
85,129 | 119,117 | (1,778 | ) | - | (50,862 | ) | 6,468 | - | - | 158,074 | |||||||||||||||||||||||||
Sands Bethlehem
|
26,626 | 14,853 | - | 639 | - | 1,030 | - | - | 43,148 | |||||||||||||||||||||||||||
United States Property
Operations
|
111,755 | 133,970 | (1,778 | ) | 639 | (50,862 | ) | 7,498 | - | - | 201,222 | |||||||||||||||||||||||||
Marina Bay Sands
|
512,019 | 117,984 | 743 | 2,844 | 41,275 | 2,717 | - | 12,248 | 689,830 | |||||||||||||||||||||||||||
Other Asia (2)
|
(32,549 | ) | 7,970 | 2 | 192 | 10,000 | 549 | - | - | (13,836 | ) | |||||||||||||||||||||||||
Other Development
|
(32,792 | ) | 349 | 1,789 | 25,121 | - | - | - | 5,533 | - | ||||||||||||||||||||||||||
Corporate
|
(95,862 | ) | 8,661 | 7,662 | - | (413 | ) | - | 79,952 | - | - | |||||||||||||||||||||||||
$ | 1,094,049 | $ | 396,398 | $ | 7,942 | $ | 30,642 | $ | - | $ | 15,197 | $ | 79,952 | $ | 23,190 | $ | 1,647,370 |
Pre-Opening
|
||||||||||||||||||||||||||||||||||||
Depreciation
|
(Gain) Loss
|
and
|
(1) |
Adjusted
|
||||||||||||||||||||||||||||||||
Operating
|
and
|
on Disposal
|
Development
|
Royalty
|
Stock-Based
|
Corporate
|
Rental
|
Property
|
||||||||||||||||||||||||||||
Income (Loss)
|
Amortization
|
of Assets
|
Expense
|
Fees
|
Compensation
|
Expense
|
Expense
|
EBITDA
|
||||||||||||||||||||||||||||
The Venetian Macao
|
$ | 248,554 | $ | 104,235 | $ | 272 | $ | - | $ | - | $ | 2,619 | $ | - | $ | 7,064 | $ | 362,744 | ||||||||||||||||||
Sands Macao
|
128,829 | 20,815 | (589 | ) | - | - | 1,211 | - | 707 | 150,973 | ||||||||||||||||||||||||||
Four Seasons Hotel Macao and
Plaza Casino
|
24,731 | 24,571 | (5 | ) | 988 | - | 224 | - | 1,985 | 52,494 | ||||||||||||||||||||||||||
Macau Property Operations
|
402,114 | 149,621 | (322 | ) | 988 | - | 4,054 | - | 9,756 | 566,211 | ||||||||||||||||||||||||||
Las Vegas Operating Properties
|
44,240 | 118,990 | 277 | - | - | 7,777 | - | - | 171,284 | |||||||||||||||||||||||||||
Sands Bethlehem
|
7,311 | 13,892 | - | 875 | - | 1,011 | - | - | 23,089 | |||||||||||||||||||||||||||
United States Property
Operations
|
51,551 | 132,882 | 277 | 875 | - | 8,788 | - | - | 194,373 | |||||||||||||||||||||||||||
Marina Bay Sands
|
52,043 | 25,282 | (9 | ) | 13,409 | - | 1,266 | - | 2,475 | 94,466 | ||||||||||||||||||||||||||
Other Asia (2)
|
(19,054 | ) | 7,961 | - | 44 | - | 463 | - | - | (10,586 | ) | |||||||||||||||||||||||||
Other Development
|
(122,593 | ) | 2,001 | 38,225 | 73,094 | - | - | - | 9,273 | - | ||||||||||||||||||||||||||
Corporate
|
(55,466 | ) | 6,036 | - | - | - | - | 49,430 | - | - | ||||||||||||||||||||||||||
$ | 308,595 | $ | 323,783 | $ | 38,171 | $ | 88,410 | $ | - | $ | 14,571 | $ | 49,430 | $ | 21,504 | $ | 844,464 |
Las Vegas Sands Corp. and Subsidiaries
|
||||||||||||||||
Non-GAAP Measure
|
||||||||||||||||
(In thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
The following is a reconciliation of Net Income Attributable to Las Vegas Sands Corp. to Adjusted Property EBITDA:
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Net income attributable to Las Vegas Sands Corp.
|
$ | 410,637 | $ | 41,807 | $ | 699,960 | $ | 59,388 | ||||||||
Add (deduct):
|
||||||||||||||||
Net income attributable to noncontrolling interests
|
78,455 | 36,741 | 153,635 | 66,974 | ||||||||||||
Income tax expense
|
54,374 | 8,073 | 99,585 | 21,275 | ||||||||||||
Gain on early retirement of debt
|
- | (961 | ) | - | (3,137 | ) | ||||||||||
Other (income) expense
|
(1,908 | ) | 6,201 | 2,767 | 12,649 | |||||||||||
Interest expense, net of amounts capitalized
|
70,592 | 76,987 | 144,177 | 155,152 | ||||||||||||
Interest income
|
(4,028 | ) | (2,073 | ) | (6,075 | ) | (3,706 | ) | ||||||||
Loss on disposal of assets
|
7,443 | 37,679 | 7,942 | 38,171 | ||||||||||||
Depreciation and amortization
|
206,161 | 170,694 | 396,398 | 323,783 | ||||||||||||
Development expense
|
2,420 | 676 | 2,993 | 833 | ||||||||||||
Pre-opening expense
|
18,178 | 50,118 | 27,649 | 87,577 | ||||||||||||
Stock-based compensation (1)
|
6,902 | 8,763 | 15,197 | 14,571 | ||||||||||||
Rental expense
|
10,034 | 12,806 | 23,190 | 21,504 | ||||||||||||
Corporate expense
|
42,376 | 25,954 | 79,952 | 49,430 | ||||||||||||
Adjusted Property EBITDA
|
$ | 901,636 | $ | 473,465 | $ | 1,647,370 | $ | 844,464 | ||||||||
(1) See prior page (Exhibit 2)
|
||||||||||||||||
_______________________
|
Las Vegas Sands Corp. and Subsidiaries
|
||||||||||||||||
Supplemental Data - Net Revenues
|
||||||||||||||||
(In thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
The Venetian Macao
|
$ | 735,405 | $ | 581,032 | $ | 1,373,674 | $ | 1,130,727 | ||||||||
Sands Macao
|
330,960 | 302,212 | 653,753 | 586,018 | ||||||||||||
Four Seasons Hotel Macao and Plaza Casino
|
120,757 | 144,096 | 292,864 | 246,440 | ||||||||||||
Las Vegas Operating Properties
|
332,522 | 281,219 | 637,597 | 611,729 | ||||||||||||
Sands Bethlehem
|
97,120 | 68,624 | 188,150 | 135,865 | ||||||||||||
Marina Bay Sands
|
737,569 | 216,393 | 1,322,494 | 216,393 | ||||||||||||
Other Asia
|
32,450 | 28,386 | 66,223 | 52,558 | ||||||||||||
Eliminations
|
(41,687 | ) | (27,486 | ) | (77,740 | ) | (50,366 | ) | ||||||||
$ | 2,345,096 | $ | 1,594,476 | $ | 4,457,015 | $ | 2,929,364 | |||||||||
_______________________
|
Las Vegas Sands Corp. and Subsidiaries
|
||||||||||||||||
Supplemental Data - Adjusted Property EBITDA as a Percentage of Net Revenues
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
The Venetian Macao
|
35.1% | 33.2% | 35.4% | 32.1% | ||||||||||||
Sands Macao
|
28.9% | 26.9% | 28.8% | 25.8% | ||||||||||||
Four Seasons Hotel Macao and Plaza Casino
|
31.2% | 22.9% | 32.5% | 21.3% | ||||||||||||
Las Vegas Operating Properties
|
27.9% | 23.5% | 24.8% | 28.0% | ||||||||||||
Sands Bethlehem
|
21.7% | 17.7% | 22.9% | 17.0% | ||||||||||||
Marina Bay Sands
|
55.0% | 43.7% | 52.2% | 43.7% | ||||||||||||
Other Asia
|
-28.4% | -21.7% | -20.9% | -20.1% | ||||||||||||
Total
|
38.4% | 29.7% | 37.0% | 28.8% | ||||||||||||
Las Vegas Sands Corp. and Subsidiaries
|
||||||||||||||||
Non-GAAP Measure - Adjusted Net Income and Adjusted Earnings Per Diluted Share
|
||||||||||||||||
(In thousands, except share and per share data)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Net income (loss) attributable to common stockholders
|
$ | 367,607 | $ | (4,679 | ) | $ | 595,763 | $ | (33,584 | ) | ||||||
Pre-opening expense, net
|
18,131 | 50,118 | 27,165 | 87,577 | ||||||||||||
Development expense, net
|
2,420 | 676 | 2,993 | 833 | ||||||||||||
Loss on disposal of assets, net
|
7,443 | 37,679 | 7,942 | 38,171 | ||||||||||||
Gain on early retirement of debt
|
- | (961 | ) | - | (3,137 | ) | ||||||||||
Preferred stock dividends
|
19,219 | 23,350 | 38,817 | 46,700 | ||||||||||||
Accretion to redemption value of preferred stock
|
||||||||||||||||
issued to Principal Stockholder's family
|
23,136 | 23,136 | 46,272 | 46,272 | ||||||||||||
Preferred stock inducement and repurchase premiums
|
675 | - | 19,108 | - | ||||||||||||
Adjusted net income
|
$ | 438,631 | $ | 129,319 | $ | 738,060 | $ | 182,832 | ||||||||
Per diluted share of common stock:
|
||||||||||||||||
Net income (loss) attributable to common stockholders
|
$ | 0.46 | $ | (0.01 | ) | $ | 0.74 | $ | (0.04 | ) | ||||||
Pre-opening expense, net
|
0.02 | 0.07 | 0.03 | 0.11 | ||||||||||||
Development expense, net
|
- | - | - | - | ||||||||||||
Loss on disposal of assets, net
|
0.01 | 0.05 | 0.01 | 0.05 | ||||||||||||
Gain on early retirement of debt
|
- | - | - | - | ||||||||||||
Preferred stock dividends
|
0.02 | 0.03 | 0.05 | 0.06 | ||||||||||||
Accretion to redemption value of preferred stock
|
||||||||||||||||
issued to Principal Stockholder's family
|
0.03 | 0.03 | 0.06 | 0.06 | ||||||||||||
Preferred stock inducement and repurchase premiums
|
- | - | 0.02 | - | ||||||||||||
Adjusted earnings per diluted share
|
$ | 0.54 | $ | 0.17 | $ | 0.91 | $ | 0.24 | ||||||||
Weighted average diluted shares outstanding
|
811,274,706 | 782,625,373 | 811,243,195 | 776,713,399 | ||||||||||||
Las Vegas Sands Corp. and Subsidiaries
|
||||||||||||||||
Supplemental Data Schedule
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Room Statistics:
|
||||||||||||||||
The Venetian Macao:
|
||||||||||||||||
Occupancy %
|
89.7% | 91.9% | 88.1% | 92.4% | ||||||||||||
Average daily room rate (ADR) (1)
|
$ | 223 | $ | 203 | $ | 225 | $ | 203 | ||||||||
Revenue per available room (RevPAR) (2)
|
$ | 200 | $ | 187 | $ | 198 | $ | 187 | ||||||||
Sands Macao:
|
||||||||||||||||
Occupancy %
|
88.0% | 97.8% | 86.5% | 97.6% | ||||||||||||
Average daily room rate (ADR) (1)
|
$ | 242 | $ | 245 | $ | 247 | $ | 253 | ||||||||
Revenue per available room (RevPAR) (2)
|
$ | 213 | $ | 239 | $ | 213 | $ | 247 | ||||||||
Four Seasons Hotel Macao and Plaza Casino:
|
||||||||||||||||
Occupancy %
|
67.8% | 69.1% | 66.2% | 71.0% | ||||||||||||
Average daily room rate (ADR) (1)
|
$ | 323 | $ | 298 | $ | 331 | $ | 288 | ||||||||
Revenue per available room (RevPAR) (2)
|
$ | 219 | $ | 206 | $ | 220 | $ | 204 | ||||||||
Las Vegas Operating Properties:
|
||||||||||||||||
Occupancy %
|
88.8% | 97.8% | 86.4% | 94.5% | ||||||||||||
Average daily room rate (ADR) (1)
|
$ | 200 | $ | 192 | $ | 206 | $ | 199 | ||||||||
Revenue per available room (RevPAR) (2)
|
$ | 177 | $ | 187 | $ | 178 | $ | 188 | ||||||||
Sands Bethlehem:
|
||||||||||||||||
Occupancy %
|
49.1% | N/A | 49.1% | N/A | ||||||||||||
Average daily room rate (ADR) (1)
|
$ | 168 | N/A | $ | 168 | N/A | ||||||||||
Revenue per available room (RevPAR) (2)
|
$ | 83 | N/A | $ | 83 | N/A | ||||||||||
Marina Bay Sands:
|
||||||||||||||||
Occupancy %
|
90.8% | 54.9% | 88.6% | 54.9% | ||||||||||||
Average daily room rate (ADR) (1)
|
$ | 295 | $ | 226 | $ | 290 | $ | 226 | ||||||||
Revenue per available room (RevPAR) (2)
|
$ | 268 | $ | 124 | $ | 257 | $ | 124 | ||||||||
Casino Statistics:
|
||||||||||||||||
The Venetian Macao:
|
||||||||||||||||
Table games win per unit per day (3)
|
$ | 13,269 | $ | 10,193 | $ | 12,276 | $ | 9,973 | ||||||||
Slot machine win per unit per day (4)
|
$ | 295 | $ | 251 | $ | 279 | $ | 252 | ||||||||
Average number of table games
|
600 | 594 | 599 | 596 | ||||||||||||
Average number of slot machines
|
2,154 | 2,181 | 2,152 | 2,183 | ||||||||||||
Sands Macao:
|
||||||||||||||||
Table games win per unit per day (3)
|
$ | 9,926 | $ | 9,116 | $ | 9,875 | $ | 8,889 | ||||||||
Slot machine win per unit per day (4)
|
$ | 257 | $ | 209 | $ | 267 | $ | 211 | ||||||||
Average number of table games
|
414 | 416 | 415 | 415 | ||||||||||||
Average number of slot machines
|
1,157 | 1,180 | 1,145 | 1,173 | ||||||||||||
Four Seasons Hotel Macao and Plaza Casino:
|
||||||||||||||||
Table games win per unit per day (3)
|
$ | 10,420 | $ | 16,579 | $ | 13,988 | $ | 13,818 | ||||||||
Slot machine win per unit per day (4)
|
$ | 627 | $ | 352 | $ | 662 | $ | 426 | ||||||||
Average number of table games
|
118 | 117 | 118 | 117 | ||||||||||||
Average number of slot machines
|
190 | 187 | 192 | 185 | ||||||||||||
Las Vegas Operating Properties:
|
||||||||||||||||
Table games win per unit per day (3)
|
$ | 4,032 | $ | 2,762 | $ | 3,586 | $ | 4,420 | ||||||||
Slot machine win per unit per day (4)
|
$ | 152 | $ | 212 | $ | 147 | $ | 202 | ||||||||
Average number of table games
|
230 | 230 | 228 | 232 | ||||||||||||
Average number of slot machines
|
2,608 | 2,701 | 2,666 | 2,779 | ||||||||||||
Sands Bethlehem:
|
||||||||||||||||
Table games win per unit per day (3)
|
$ | 2,550 | N/A | $ | 2,698 | N/A | ||||||||||
Slot machine win per unit per day (4)
|
$ | 249 | $ | 229 | $ | 244 | $ | 224 | ||||||||
Average number of table games
|
91 | N/A | 84 | N/A | ||||||||||||
Average number of slot machines
|
3,024 | 3,121 | 3,020 | 3,170 | ||||||||||||
Marina Bay Sands:
|
||||||||||||||||
Table games win per unit per day (3)
|
$ | 11,185 | $ | 5,255 | $ | 9,936 | $ | 5,255 | ||||||||
Slot machine win per unit per day (4)
|
$ | 611 | $ | 364 | $ | 568 | $ | 364 | ||||||||
Average number of table games
|
606 | 588 | 610 | 588 | ||||||||||||
Average number of slot machines
|
2,297 | 1,523 | 2,293 | 1,523 | ||||||||||||
548J/^6:/G&1G]//\`@MK8ZO-^Q/\`"*^MHI9-%MO&DBWS(I*)
M*]I)Y);CCA90"3W]Z`.%_9\_:S_;;_;V_:/\4Z%\+/''A?\`9N\#>'HDO=0U
M"U\,P:Y=PQRDI#`1=Y$[L4D;RZD5=WLTP(*%EQL=`.
M3@#!.:_G^_X+$6.KVW_!787=_%*NGW?@O3FTR1U.QHU:97"GB029Z]?>@#
M]$_V8/$7_!0/]L7X%O\`&8?M-Z!\`_"%Y=RV>CZ3HOPST_6/M1@?RY9B+IM\
M8WAEYE;)0_*`03Q_[3G[;/[=7['7B.?PY\2_!?PY\;:3KEK(/!_CK2-,O;:W
M>967>)X3.1YB(<^3\O+!@\B@@^`_\$J/VX=$^&MS#^S5\4[Z/3/"VKZJTO@_
M7)B$BL;N=AOM)CCB.5_F1R?E=F!.&&W]AOVXOV>I?VE_^"?^N_#O2[&&Y\4I
MJMA?Z'/)Y8>VDCN4$[HTA`5C;/<)G(^]CGH0#WOX23>*KC]E;X:W'CK5!K?C
M:;PMI\GB#4!;)`+J]:VC,\@CC540-(6.U5`&<`"O0JKVEK#9:5;65NNRWMXE
MBB7T51@#\A5B@`HHKG_%GB;2?!?PL\2^,=>N4L]#T+2KC4M1GD8*L4$$32R,
M2>@"J30!_*__`,%;/BJWQ!_X*S:OX6M9Y7TCP'HUMHL2,1Y9N'7[5<.H'?=.
ML9)YS#Z`5Z%_P1I^%$7C#_@H=XH^)M];I/9>`O#Q-J70GR[V^WP1,#T!\E+L
M<^O'3(_*OQUXMU#Q_P#&[QEX[U=$CU7Q)KEWJ]ZD9)59;F=YG`SSC