XML 102 R87.htm IDEA: XBRL DOCUMENT v3.6.0.2
Schedule of Segment Reporting Information (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
[3]
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Segment Reporting Information [Line Items]                      
Net revenues $ 3,075 [1] $ 2,969 [2] $ 2,649 $ 2,717 $ 2,862 $ 2,894 $ 2,921 $ 3,011 $ 11,410 $ 11,688 $ 14,584
Adjusted property EBITDA [4]                 4,130 4,170 5,422
Stock-based compensation                 (14) (22) (29)
Corporate                 (256) (176) (175)
Pre-opening                 (130) (48) (26)
Development                 (9) (10) (14)
Depreciation and amortization                 (1,111) (999) (1,031)
Amortization of leasehold interests in land                 (38) (39) (41)
Loss on disposal or impairment of assets (64) [1]               (79) (35) (7)
Operating income 669 [1] 720 [2] 518 586 702 739 689 711 2,493 2,841 4,099
Interest income                 10 15 26
Interest expense, net of amounts capitalized                 (274) (265) (274)
Other income                 31 31 2
Loss on modification or early retirement of debt                 (5) 0 (20)
Income tax expense                 (239) (236) (245)
Net income 607 [1] 606 [2] $ 394 $ 409 575 $ 618 $ 582 $ 611 2,016 2,386 3,588
Capital expenditures                 1,398 1,529 1,179
Assets 20,469       20,863       20,469 20,863 22,207
Long-lived assets [5] 17,113       16,994       17,113 16,994 16,725
Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 6,732 6,899 9,609
Adjusted property EBITDA                 2,244 2,222 3,265
Capital expenditures                 1,185 1,293 946
Assets 11,068       10,692       11,068 10,692 11,286
Long-lived assets [5] 9,294       8,723       9,294 8,723 7,908
United States [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 2,108 2,057 1,983
Adjusted property EBITDA                 497 441 434
Capital expenditures                 119 95 121
Assets 3,905       4,211       3,905 4,211 4,334
Long-lived assets [5] 3,363       3,460       3,363 3,460 3,586
The Venetian Macao [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Adjusted property EBITDA                 1,089 1,079 1,546
Capital expenditures                 94 82 125
Assets 2,642       2,949       2,642 2,949 3,850
Long-lived assets [5] 1,726       1,795       1,726 1,795 1,893
Sands Cotai Central [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Adjusted property EBITDA                 616 651 1,001
Capital expenditures                 128 403 346
Assets 4,152       4,394       4,152 4,394 4,753
Long-lived assets [5] 3,720       3,944       3,720 3,944 3,815
The Parisian Macao [Member]                      
Segment Reporting Information [Line Items]                      
Pre-opening [2]   $ (86)                  
The Parisian Macao [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Adjusted property EBITDA                 114 0 0
Pre-opening                 (126) (22) (13)
Capital expenditures                 925 767 391
Assets 2,711       1,649       2,711 1,649 805
Long-lived assets [5] 2,572       1,646       2,572 1,646 804
Four Seasons Macao [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Adjusted property EBITDA                 221 243 375
Capital expenditures                 16 15 41
Assets 966       1,039       966 1,039 1,158
Long-lived assets [5] 874       904       874 904 932
Sands Macao [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Adjusted property EBITDA                 172 226 339
Capital expenditures                 18 22 40
Assets 316       373       316 373 415
Long-lived assets [5] 245       266       245 266 287
Ferry Operations and Other [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Adjusted property EBITDA                 32 23 4
Capital expenditures                 4 4 3
Assets 281       288       281 288 305
Long-lived assets [5] 157       168       157 168 177
Marina Bay Sands [Member] | Singapore [Member]                      
Segment Reporting Information [Line Items]                      
Adjusted property EBITDA                 1,389 1,507 1,723
Capital expenditures                 83 130 80
Assets 5,031       5,497       5,031 5,497 6,029
Long-lived assets [5] 4,192       4,476       4,192 4,476 4,874
Las Vegas Operating Properties [Member] | United States [Member]                      
Segment Reporting Information [Line Items]                      
Adjusted property EBITDA                 356 305 314
Capital expenditures                 92 77 109
Assets 3,214       3,518       3,214 3,518 3,621
Long-lived assets [5] 2,815       2,909       2,815 2,909 3,024
Sands Bethlehem [Member] | United States [Member]                      
Segment Reporting Information [Line Items]                      
Adjusted property EBITDA                 141 136 120
Capital expenditures                 27 18 12
Assets 691       693       691 693 713
Long-lived assets [5] 548       551       548 551 562
Corporate and Other [Member]                      
Segment Reporting Information [Line Items]                      
Capital expenditures                 11 11 32
Assets 465       463       465 463 558
Long-lived assets [5] $ 264       $ 335       264 335 357
Operating Segments [Member] | The Venetian Macao [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 2,895 2,987 4,040
Operating Segments [Member] | Sands Cotai Central [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 1,965 2,182 3,134
Operating Segments [Member] | The Parisian Macao [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 413 0 0
Operating Segments [Member] | Four Seasons Macao [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 597 691 1,108
Operating Segments [Member] | Sands Macao [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 688 879 1,175
Operating Segments [Member] | Ferry Operations and Other [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 174 160 152
Operating Segments [Member] | Marina Bay Sands [Member] | Singapore [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 2,799 2,952 3,214
Operating Segments [Member] | Las Vegas Operating Properties [Member] | United States [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 1,537 1,508 1,479
Operating Segments [Member] | Sands Bethlehem [Member] | United States [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 571 549 504
Intersegment Eliminations [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 (229) (220) (222)
Intersegment Eliminations [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 (46) (46) (48)
Intersegment Eliminations [Member] | The Venetian Macao [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 (6) (6) (6)
Intersegment Eliminations [Member] | Sands Cotai Central [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 (1) (1) 0
Intersegment Eliminations [Member] | Ferry Operations and Other [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 (39) (39) (42)
Intersegment Eliminations [Member] | Marina Bay Sands [Member] | Singapore [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 (8) (10) (12)
Intersegment Eliminations [Member] | Las Vegas Operating Properties [Member] | United States [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 $ (175) $ (164) $ (162)
[1] During Q4 2016, the Company recognized a loss on disposal or impairment of assets of $64 million, primarily related to the write-off of costs related to the Las Vegas Condo Tower, as well as other dispositions at the Company's various operating properties.
[2] During Q3 2016, the Company recorded pre-opening expenses of $86 million in connection with the opening of The Parisian Macao in September 2016.
[3] The Company recorded a non-recurring corporate expense of $79 million in June 2016.
[4] Consolidated adjusted property EBITDA, which is a non-GAAP financial measure, is net income before stock-based compensation expense, corporate expense, pre-opening expense, development expense, depreciation and amortization, amortization of leasehold interests in land, gain or loss on disposal or impairment of assets, interest, other income or expense, gain or loss on modification or early retirement of debt and income taxes. Consolidated adjusted property EBITDA is a supplemental non-GAAP financial measure used by management, as well as industry analysts, to evaluate operations and operating performance. In particular, management utilizes consolidated adjusted property EBITDA to compare the operating profitability of its operations with those of its competitors, as well as a basis for determining certain incentive compensation. Gaming companies have historically reported adjusted property EBITDA as a supplemental performance measure to GAAP financial measures. In order to view the operations of their casinos on a more stand-alone basis, gaming companies, including Las Vegas Sands Corp., have historically excluded certain expenses that do not relate to the management of specific casino properties, such as pre-opening expense, development expense and corporate expense, from their adjusted property EBITDA calculations. Consolidated adjusted property EBITDA should not be interpreted as an alternative to income from operations (as an indicator of operating performance) or to cash flows from operations (as a measure of liquidity), in each case, as determined in accordance with GAAP. The Company has significant uses of cash flow, including capital expenditures, dividend payments, interest payments and debt principal repayments, which are not reflected in consolidated adjusted property EBITDA. Not all companies calculate adjusted property EBITDA in the same manner. As a result, consolidated adjusted property EBITDA as presented by Las Vegas Sands Corp. may not be directly comparable to similarly titled measures presented by other companies.
[5] Long-lived assets include property and equipment, net of accumulated depreciation and amortization, and leasehold interests in land, net of accumulated amortization.