Close

Las Vegas Sands Reports Third Quarter 2016 Results

For the Quarter Ended September 30, 2016 (Compared to the Quarter Ended September 30, 2015) - Consolidated Net Revenue Increased 2.6% to $2.97 Billion, Net Income was $605.5 Million - GAAP Earnings per Diluted Share was $0.65; Adjusted Earnings per Diluted Share was $0.72; and Hold-Normalized Adjusted Earnings per Diluted Share was $0.64 - Consolidated Adjusted Property EBITDA Increased 8.6% to $1.14 Billion, With Margin Expanding 210 Basis Points to 38.5% - Hold-Normalized Adjusted Property EBITDA was $1.06 Billion, With Margin of 37.3% In Macao: - Adjusted Property EBITDA Increased 15.3% to $628.5 Million, While Hold-Normalized Adjusted Property EBITDA Increased 5.2% to $564.5 Million - Strong Cost Discipline Drove a 170 Basis Point Improvement in Hold-Normalized Adjusted Property EBITDA Margin to 34.7% - The Parisian Macao Generated Adjusted Property EBITDA of $19.2 Million During First 18 Days of Operation At Marina Bay Sands in Singapore: - Adjusted Property EBITDA was $390.7 Million, While Hold-Normalized Adjusted Property EBITDA was $367.8 Million At Our Las Vegas Operating Properties: - Adjusted Property EBITDA Increased 6.9% to $85.3 Million, While Hold-Normalized Adjusted Property EBITDA was $88.6 Million - The Company Paid Dividends of $0.72 per Share - The Company's Board of Directors Announced an Increase in the Company's Recurring Common Stock Dividend for the 2017 Calendar Year of $0.04 to $2.92 ($0.73 per Share per Quarter)

November 3, 2016 4:01 PM EDT

LAS VEGAS, Nov. 3, 2016 /PRNewswire/ -- Las Vegas Sands Corp. (NYSE: LVS), the world's leading developer and operator of convention-based Integrated Resorts, today reported financial results for the quarter ended September 30, 2016.

Third Quarter Overview

Mr. Sheldon G. Adelson, chairman and chief executive officer, said, "We are pleased to have continued to execute our strategic objectives this quarter and to have delivered a solid operating performance in each of our markets, which enabled us to generate $1.14 billion in adjusted property EBITDA for the quarter, an increase of 8.6% compared to the third quarter of 2015. Importantly, the operating environment in Macao continued to improve during the quarter, particularly in the mass segment, as the Macao market exhibited growth in total gaming revenue, overnight visitation, and length of stay. Our Macao portfolio experienced strong visitation and enjoyed the benefits of our market-leading hotel, retail and entertainment offerings while generating $628.5 million in adjusted property EBITDA, an increase of 15.3% over the same quarter last year. 

"The Parisian Macao, our latest Integrated Resort on the Cotai Strip in Macao, opened on September 13, 2016, expanding our hotel, group meeting retail and entertainment offerings, and contributing more than $19 million of adjusted property EBITDA (at an EBITDA margin of 28.0%) during its first 18 days of operation. We are pleased to have had the opportunity to invest approximately $13 billion in Macao, contributing to Macao's diversification and appeal as a business and leisure tourism destination. We remain confident that our market-leading Cotai Strip properties will continue to provide the economic benefits of diversification to Macao, help attract greater numbers of business and leisure travelers, and provide both Macao and our company an outstanding and diversified platform for growth in the years ahead.

"We remain steadfast in our focus on the consistent execution of our proven global growth strategy, which leverages the power of our unique convention-based Integrated Resort business model. Our business model generates the industry's most diversified set of cash flows and delivers the industry's highest revenue and profit from non-gaming segments, while bringing unsurpassed economic and diversification benefits to the regions in which we operate. We remain confident in our ability to further extend our global leadership position and deliver strong growth in the future.

"The prudent management of our cash flow, including the ability to continue the return of capital to shareholders while maintaining a strong balance sheet and ample liquidity to invest in future growth opportunities, remains a cornerstone of our strategy. Accordingly, I am extremely pleased to announce that the company's Board of Directors has increased the company's recurring common stock dividend for the 2017 calendar year to $2.92 per share, or $0.73 per quarter."

The company paid a recurring quarterly dividend of $0.72 per common share during the quarter. The company announced that its next recurring quarterly dividend of $0.72 per common share will be paid on December 30, 2016, to Las Vegas Sands shareholders of record on December 21, 2016.   

Marina Bay Sands in Singapore continues to attract visitors from across the region to Singapore. Consistent mass win-per-day of $4.8 million and strength in non-gaming revenues, including a 10.4% increase in RevPAR, and higher win percentage in the rolling gaming segment contributed to an adjusted property EBITDA performance of $390.7 million, up 0.3% compared to the same quarter last year.

At The Venetian Las Vegas and The Palazzo, including the Sands Expo and Convention Center, an 8.9% year-over-year increase in RevPAR to $232, and growth in slot volumes and non-Baccarat table win, drove a 6.9% increase in adjusted property EBITDA during the quarter.

Company-Wide Operating Results

Net revenue for the third quarter of 2016 increased 2.6% to $2.97 billion, compared to $2.89 billion in the third quarter of 2015. Net income decreased 2.1% to $605.5 million in the third quarter of 2016, compared to $618.2 million in the year-ago quarter.

On a GAAP (accounting principles generally accepted in the United States of America) basis, operating income in the third quarter of 2016 decreased 2.6% to $719.6 million, compared to $739.1 million in the third quarter of 2015. The modest decrease in operating income was a result of higher pre-opening and depreciation and amortization expenses during the third quarter of 2016, partially offset by stronger results across the company's Macao and Las Vegas property portfolios. Consolidated adjusted property EBITDA (a non-GAAP measure) of $1.14 billion increased 8.6% in the third quarter of 2016, compared to the year-ago quarter. On a hold-normalized basis, adjusted property EBITDA decreased 2.6% to $1.06 billion in the third quarter of 2016. 

On a GAAP basis, net income attributable to Las Vegas Sands in the third quarter of 2016 decreased 1.2% to $513.4 million, compared to $519.4 million in the third quarter of 2015, while diluted earnings per share in the third quarter of 2016 of $0.65, was unchanged compared to the prior-year quarter. The decrease in net income attributable to Las Vegas Sands reflected the decline in operating income described above, partially offset by a decrease in net income attributable to noncontrolling interests and a slightly lower tax expense. 

Adjusted net income (a non-GAAP measure) increased 8.0% to $572.2 million, or $0.72 per diluted share, compared to $529.8 million, or $0.66 per diluted share, in the third quarter of 2015.

Sands China Ltd. Consolidated Financial Results

On a GAAP basis, total net revenues for Sands China Ltd. (SCL) increased 3.6% to $1.72 billion in the third quarter of 2016, compared to $1.66 billion in the third quarter of 2015. Net income for SCL decreased 5.5% to $324.3 million in the third quarter of 2016, compared to $343.2 million in the third quarter of 2015.

The Venetian Macao Third Quarter Operating Results

The property generated revenue of $772.5 million and adjusted property EBITDA of $314.8 million in the third quarter, with an adjusted property EBITDA margin of 40.8%. Non-Rolling Chip drop was $1.71 billion for the quarter, with a Non-Rolling Chip win percentage of 25.6%. Rolling Chip volume during the quarter was essentially flat at $6.87 billion. Rolling Chip win percentage was 3.75% in the quarter, above the 3.08% experienced in the prior-year quarter. Slot handle was $957.5 million. 

The following table summarizes the key operating results for The Venetian Macao for the third quarter of 2016 compared to the third quarter of 2015:

The Venetian Macao Operations

 Three Months Ended

September 30,

(Dollars in millions)

2016

2015

$ Change

 Change

Revenues:

Casino

$

669.8

$

590.0

$

79.8

13.5%

Rooms

46.8

53.6

(6.8)

-12.7%

Food and Beverage

21.5

20.5

1.0

4.9%

Mall

52.3

50.4

1.9

3.8%

Convention, Retail and Other

23.0

21.5

1.5

7.0%

Less - Promotional Allowances

(40.9)

(36.4)

(4.5)

-12.4%

Net Revenues

$

772.5

$

699.6

$

72.9

10.4%

Adjusted Property EBITDA

$

314.8

$

256.4

$

58.4

22.8%

EBITDA Margin %

40.8%

36.6%

4.2 pts

Gaming Statistics

(Dollars in millions)

Rolling Chip Volume

$

6,868.3

$

6,876.4

$

(8.1)

-0.1%

Rolling Chip Win %(1)

3.75%

3.08%

0.67 pts

Non-Rolling Chip Drop

$

1,713.8

$

1,741.5

$

(27.7)

-1.6%

Non-Rolling Chip Win %

25.6%

23.4%

2.2 pts

Slot Handle

$

957.5

$

1,047.8

$

(90.3)

-8.6%

Slot Hold %

4.7%

4.8%

-0.1 pts

Hotel Statistics

Occupancy %

93.2%

84.5%

8.7 pts

Average Daily Rate (ADR)

$

209

$

239

$

(30)

-12.6%

Revenue per Available Room (RevPAR)

$

195

$

202

$

(7)

-3.5%

(1)  This compares to our expected Rolling Chip win percentage of 2.7% to 3.0% (calculated before discounts and commissions).

 

Sands Cotai Central Third Quarter Operating Results

Revenue and adjusted property EBITDA for the third quarter of 2016 at Sands Cotai Central were $517.5 million and $176.6 million, respectively, resulting in an adjusted property EBITDA margin of 34.1%.

Non-Rolling Chip drop was $1.56 billion in the third quarter, with a Non-Rolling Chip win percentage of 20.2%. Rolling Chip volume was $2.82 billion for the quarter, with a Rolling Chip win percentage of 4.16%. Slot handle was $1.48 billion for the quarter. Hotel occupancy was 89.2% with an ADR of $145. 

The following table summarizes our key operating results for Sands Cotai Central for the third quarter of 2016 compared to the third quarter of 2015:

Sands Cotai Central Operations

 Three Months EndedSeptember 30,

(Dollars in millions)

2016

2015

$ Change

 Change

Revenues:

Casino

$

443.2

$

475.1

$

(31.9)

-6.7%

Rooms

72.9

68.7

4.2

6.1%

Food and Beverage

26.0

25.2

0.8

3.2%

Mall

15.2

15.8

(0.6)

-3.8%

Convention, Retail and Other

5.6

5.7

(0.1)

-1.8%

Less - Promotional Allowances

(45.4)

(40.3)

(5.1)

-12.7%

Net Revenues

$

517.5

$

550.2

$

(32.7)

-5.9%

Adjusted Property EBITDA

$

176.6

$

170.5

$

6.1

3.6%

EBITDA Margin %

34.1%

31.0%

3.1 pts

Gaming Statistics

(Dollars in millions)

Rolling Chip Volume

$

2,817.0

$

4,640.5

$

(1,823.5)

-39.3%

Rolling Chip Win %(1)

4.16%

3.54%

0.62 pts

Non-Rolling Chip Drop

$

1,557.5

$

1,458.7

$

98.8

6.8%

Non-Rolling Chip Win %

20.2%

21.9%

-1.7 pts

Slot Handle

$

1,476.7

$

1,503.6

$

(26.9)

-1.8%

Slot Hold %

3.6%

3.7%

-0.1 pts

Hotel Statistics

Occupancy %

89.2%

86.5%

2.7 pts

Average Daily Rate (ADR)

$

145

$

152

$

(7)

-4.6%

Revenue per Available Room (RevPAR)

$

129

$

131

$

(2)

-1.5%

(1) This compares to our expected Rolling Chip win percentage of 2.7% to 3.0% (calculated before discounts and commissions).

 

The Parisian Macao Third Quarter Operating Results

The Parisian Macao opened on September 13, 2016, and the third quarter results reflect its first 18 days of operation. Revenue and adjusted property EBITDA at The Parisian Macao were $68.6 million and $19.2 million, respectively, resulting in an adjusted property EBITDA margin of 28.0%.

Non-Rolling Chip drop was $189.8 million with a Non-Rolling Chip win percentage of 19.9%. Rolling Chip volume was $748.4 million with a Rolling Chip win percentage of 3.01%. Slot handle was $171.2 million and hotel occupancy was 87.5% with an ADR of $138. 

The following table summarizes our key operating results for The Parisian Macao in the third quarter of 2016:

The Parisian Macao Operations

 18-Day Period Ended

September 30,

(Dollars in millions)

2016

Revenues:

Casino

$

58.1

Rooms

5.8

Food and Beverage

3.5

Mall

5.4

Convention, Retail and Other

1.1

Less - Promotional Allowances

(5.3)

Net Revenues

$

68.6

Adjusted Property EBITDA

$

19.2

EBITDA Margin %

28.0%

Gaming Statistics

(Dollars in millions)

Rolling Chip Volume

$

748.4

Rolling Chip Win %(1)

3.01%

Non-Rolling Chip Drop

$

189.8

Non-Rolling Chip Win %

19.9%

Slot Handle

$

171.2

Slot Hold %

5.2%

Hotel Statistics

Occupancy %

87.5%

Average Daily Rate (ADR)

$

138

Revenue per Available Room (RevPAR)

$

121

(1) This compares to our expected Rolling Chip win percentage of 2.7% to 3.0% (calculated before discounts and commissions).

 

Four Seasons Hotel Macao and Plaza Casino Third Quarter Operating Results

The Four Seasons Hotel Macao and Plaza Casino generated revenue of $161.2 million and adjusted property EBITDA of $62.5 million in the third quarter of 2016. Non-Rolling Chip drop was $269.9 million, with a Non-Rolling Chip win percentage of 23.8%. Rolling Chip volume was $2.01 billion for the quarter. Rolling Chip win percentage was 3.67% in the quarter, above the 3.13% experienced in the prior-year quarter. Slot handle was $113.1 million during the quarter.

The following table summarizes our key operating results for the Four Seasons Hotel Macao and Plaza Casino for the third quarter of 2016 compared to the third quarter of 2015:

Four Seasons Hotel Macao and Plaza Casino Operations

 Three Months EndedSeptember 30,

(Dollars in millions)

2016

2015

$ Change

 Change

Revenues:

Casino

$

123.7

$

129.6

$

(5.9)

-4.6%

Rooms

9.7

10.9

(1.2)

-11.0%

Food and Beverage

6.4

6.5

(0.1)

-1.5%

Mall

31.3

32.0

(0.7)

-2.2%

Convention, Retail and Other

0.7

0.8

(0.1)

-12.5%

Less - Promotional Allowances

(10.6)

(11.9)

1.3

10.9%

Net Revenues

$

161.2

$

167.9

$

(6.7)

-4.0%

Adjusted Property EBITDA

$

62.5

$

58.8

$

3.7

6.3%

EBITDA Margin %

38.8%

35.0%

3.8 pts

Gaming Statistics

(Dollars in millions)

Rolling Chip Volume

$

2,006.5

$

2,821.7

$

(815.2)

-28.9%

Rolling Chip Win %(1)

3.67%

3.13%

0.54 pts

Non-Rolling Chip Drop

$

269.9

$

280.9

$

(11.0)

-3.9%

Non-Rolling Chip Win %

23.8%

25.4%

-1.6 pts

Slot Handle

$

113.1

$

111.8

$

1.3

1.2%

Slot Hold %

5.5%

7.3%

-1.8 pts

Hotel Statistics

Occupancy %

80.8%

86.5%

-5.7 pts

Average Daily Rate (ADR)

$

345

$

363

$

(18)

-5.0%

Revenue per Available Room (RevPAR)

$

279

$

314

$

(35)

-11.1%

(1) This compares to our expected Rolling Chip win percentage of 2.7% to 3.0% (calculated before discounts and commissions).

 

Sands Macao Third Quarter Operating Results

Sands Macao's revenue was $167.4 million and adjusted property EBITDA was $45.7 million. Non-Rolling Chip drop was $670.9 million during the quarter, while slot handle was $664.9 million. Rolling Chip volume was $1.42 billion for the quarter. The property realized 2.03% win on Rolling Chip volume during the quarter, below the 3.57% generated in the year-ago quarter. 

The following table summarizes our key operating results for Sands Macao for the third quarter of 2016 compared to the third quarter of 2015:

Sands Macao Operations

 Three Months EndedSeptember 30,

(Dollars in millions)

2016

2015

$ Change

 Change

Revenues:

Casino

$

162.4

$

200.8

$

(38.4)

-19.1%

Rooms

4.9

6.0

(1.1)

-18.3%

Food and Beverage

6.7

8.6

(1.9)

-22.1%

Convention, Retail and Other

1.9

2.6

(0.7)

-26.9%

Less - Promotional Allowances

(8.5)

(10.6)

2.1

19.8%

Net Revenues

$

167.4

$

207.4

$

(40.0)

-19.3%

Adjusted Property EBITDA

$

45.7

$

51.1

$

(5.4)

-10.6%

EBITDA Margin %

27.3%

24.7%

2.6 pts

Gaming Statistics

(Dollars in millions)

Rolling Chip Volume

$

1,415.6

$

2,058.1

$

(642.5)

-31.2%

Rolling Chip Win %(1)

2.03%

3.57%

-1.54 pts

Non-Rolling Chip Drop

$

670.9

$

759.7

$

(88.8)

-11.7%

Non-Rolling Chip Win %

19.3%

17.2%

2.1 pts

Slot Handle

$

664.9

$

710.2

$

(45.3)

-6.4%

Slot Hold %

3.3%

3.7%

-0.4 pts

Hotel Statistics

Occupancy %

97.9%

99.8%

-1.9 pts

Average Daily Rate (ADR)

$

190

$

226

$

(36)

-15.9%

Revenue per Available Room (RevPAR)

$

186

$

226

$

(40)

-17.7%

(1) This compares to our expected Rolling Chip win percentage of 2.7% to 3.0% (calculated before discounts and commissions).

 

Marina Bay Sands Third Quarter Operating Results

Marina Bay Sands generated revenue of $762.6 million and adjusted property EBITDA of $390.7 million.

Rolling Chip win percentage of 3.25% in the third quarter of 2016 was above the expected range and the 2.61% achieved in the third quarter of 2015. Rolling Chip volume was $7.26 billion for the quarter.

Non-Rolling Chip drop was $985.0 million during the quarter, with a Non-Rolling Chip win percentage of 28.8%. Slot handle increased 1.4% to $3.46 billion for the quarter compared to the year-ago quarter. Total mass win-per-day during the quarter was $4.8 million, consistent with the same quarter last year.

ADR was $475 during the quarter, while occupancy increased to 98.3%, resulting in a RevPAR increase of 10.4% compared to the same quarter last year.  

The following table summarizes our key operating results for Marina Bay Sands for the third quarter of 2016 compared to the third quarter of 2015:

Marina Bay Sands Operations

Three Months EndedSeptember 30,

(Dollars in millions)

2016

2015

$ Change

 Change

Revenues:

Casino

$

591.4

$

584.9

$

6.5

1.1%

Rooms

109.0

98.7

10.3

10.4%

Food and Beverage

54.0

51.1

2.9

5.7%

Mall

42.3

41.5

0.8

1.9%

Convention, Retail and Other

27.0

23.4

3.6

15.4%

Less - Promotional Allowances

(61.1)

(48.9)

(12.2)

-24.9%

Net Revenues

$

762.6

$

750.7

$

11.9

1.6%

Adjusted Property EBITDA

$

390.7

$

389.7

$

1.0

0.3%

EBITDA Margin %

51.2%

51.9%

-0.7 pts

Gaming Statistics

(Dollars in millions)

Rolling Chip Volume

$

7,257.7

$

11,436.4

$

(4,178.7)

-36.5%

Rolling Chip Win %(1)

3.25%

2.61%

0.64 pts

Non-Rolling Chip Drop

$

985.0

$

1,071.7

$

(86.7)

-8.1%

Non-Rolling Chip Win %

28.8%

27.0%

1.8 pts

Slot Handle

$

3,457.1

$

3,409.3

$

47.8

1.4%

Slot Hold %

4.5%

4.4%

0.1 pts

Hotel Statistics

Occupancy %

98.3%

98.0%

0.3 pts

Average Daily Rate (ADR)

$

475

$

432

$

43

10.0%

Revenue per Available Room (RevPAR)

$

467

$

423

$

44

10.4%

(1) This compares to our expected Rolling Chip win percentage of 2.7% to 3.0% (calculated before discounts and commissions).

 

Las Vegas Operations Third Quarter Operating Results

Revenue and adjusted property EBITDA at The Venetian Las Vegas and The Palazzo, including the Sands Expo and Convention Center, were $383.2 million and $85.3 million, respectively, for the quarter. RevPAR increased 8.9% year-over-year to $232 in the quarter, reflecting an 8.1% increase in ADR to $240 and a 0.5 percentage point increase in occupancy to 96.5%.  Table games drop decreased 29.1% in the quarter to $430.8 million, reflecting softer play in the Baccarat segment, while slot handle increased 6.8% to $633.8 million.

The following table summarizes our key operating results for our Las Vegas operations for the third quarter of 2016 compared to the third quarter of 2015:

Three Months Ended

Las Vegas Operations

September 30,

(Dollars in millions)

2016

2015

$ Change

 Change

Revenues:

Casino

$

122.0

$

127.9

$

(5.9)

-4.6%

Rooms

149.4

138.0

11.4

8.3%

Food and Beverage

57.8

69.1

(11.3)

-16.4%

Convention, Retail and Other

81.7

76.0

5.7

7.5%

Less - Promotional Allowances

(27.7)

(25.5)

(2.2)

-8.6%

Net Revenues

$

383.2

$

385.5

$

(2.3)

-0.6%

Adjusted Property EBITDA

$

85.3

$

79.8

$

5.5

6.9%

EBITDA Margin %

22.3%

20.7%

1.6 pts

Gaming Statistics

(Dollars in millions)

Table Games Drop

$

430.8

$

607.9

$

(177.1)

-29.1%

  Table Games Win %(1)

20.0%

16.9%

3.1 pts

Slot Handle

$

633.8

$

593.7

$

40.1

6.8%

  Slot Hold %

8.2%

8.2%

0.0 pts

Hotel Statistics

Occupancy %

96.5%

96.0%

0.5 pts

Average Daily Rate (ADR)

$

240

$

222

$

18

8.1%

Revenue per Available Room (RevPAR)

$

232

$

213

$

19

8.9%

(1)  This compares to our expected Baccarat win percentage of 21.0% to 29.0% and our expected non-Baccarat win percentage of 16.0% to 20.0% (calculated before discounts).

 

Sands Bethlehem Third Quarter Operating Results

Revenue for Sands Bethlehem in Pennsylvania increased 1.6% to $146.3 million and adjusted property EBITDA also increased 1.6% to $38.1 million for the quarter. Table games drop decreased 2.4% to $283.7 million for the quarter, while table games win percentage was 19.6%, above the 18.7% realized in the third quarter of 2015. Slot handle increased 4.9% year-over-year to $1.17 billion for the quarter, with a slot hold percentage of 6.7%.

The following table summarizes our key operating results for Sands Bethlehem for the third quarter of 2016 compared to the third quarter of 2015:

Sands Bethlehem Operations

Three Months Ended

September 30,

(Dollars in millions)

2016

2015

$ Change

 Change

Revenues:

Casino

$

135.9

$

134.3

$

1.6

1.2%

Rooms

3.9

4.0

(0.1)

-2.5%

Food and Beverage

7.4

7.0

0.4

5.7%

Mall

1.2

1.2

-

0.0%

Convention, Retail and Other

5.3

5.2

0.1

1.9%

Less - Promotional Allowances

(7.4)

(7.7)

0.3

3.9%

Net Revenues

$

146.3

$

144.0

$

2.3

1.6%

Adjusted Property EBITDA

$

38.1

$

37.5

$

0.6

1.6%

EBITDA Margin %

26.1%

26.1%

0.0 pts

Gaming Statistics

(Dollars in millions)

Table Games Drop

$

283.7

$

290.7

$

(7.0)

-2.4%

  Table Games Win %(1)

19.6%

18.7%

0.9 pts

Slot Handle

$

1,169.2

$

1,114.6

$

54.6

4.9%

  Slot Hold %

6.7%

7.0%

-0.3 pts

Hotel Statistics

Occupancy %

97.2%

96.8%

0.4 pts

Average Daily Rate (ADR)

$

164

$

151

$

13

8.6%

Revenue per Available Room (RevPAR)

$

160

$

146

$

14

9.6%

(1) This compares to our expected table games win percentage of 14.0% to 16.0% (calculated before discounts).

 

Asian Retail Mall Operations

Gross revenue from tenants in the company's retail malls on Macao's Cotai Strip (The Venetian Macao, Four Seasons Macao, Sands Cotai Central and The Parisian Macao) and Marina Bay Sands in Singapore was $146.2 million for the third quarter of 2016, an increase of 5.0% compared to the third quarter of 2015. Operating profit derived from these retail mall assets increased 3.8% year-over-year to $129.8 million.

For The Three Months Ended September 30, 2016

TTMSeptember30, 2016

(Dollars in millions except per square foot data)

GrossRevenue(1)

OperatingProfit

Operating ProfitMargin

GrossLeasable Area(sq. ft.)

Occupancy %at End ofPeriod

Tenant SalesPerSq. Ft.(2)

Shoppes at Venetian

$

52.1

$

46.9

90.0%

781,304

97.1%

$

1,359

Shoppes at Four Seasons

Luxury Retail

21.5

20.3

94.4%

142,562

100.0%

4,135

Other Stores

9.8

8.9

90.8%

116,848

93.9%

1,440

Total

31.3

29.2

93.3%

259,410

97.3%

2,971

Shoppes at Cotai Central(3)

15.1

13.0

86.1%

407,102

98.2%

868

Shoppes at Parisian(4)

5.4

3.6

66.7%

299,458

92.6%

N/A

 

Total Cotai Strip in Macao

103.9

92.7

89.2%

1,747,274

96.6%

1,565

The Shoppes at Marina Bay Sands

42.3

37.1

87.7%

618,649

97.2%

1,396

Total

$

146.2

$

129.8

88.8%

2,365,923

96.7%

$

1,515

(1) Gross revenue figures are net of intersegment revenue eliminations.

(2) Tenant sales per square foot reflect sales from tenants only after the tenant has been open for a period of 12 months.

(3) At completion of all phases, the Shoppes at Cotai Central will feature up to 600,000 square feet of gross leasable area.

(4) The Shoppes at Parisian opened in September 2016.

 

Other Factors Affecting Earnings

Ferry Operations and Other, which is principally comprised of our CotaiJet ferry operation, reflected adjusted property EBITDA of $9.7 million during the quarter, compared to $8.4 million in the third quarter of 2015.

Pre-opening expense was $85.9 million in the third quarter of 2016, primarily related to The Parisian Macao.

Depreciation and amortization expense was $277.8 million in the third quarter of 2016, compared to $247.7 million in the third quarter of 2015.

Interest expense, net of amounts capitalized, was $65.2 million for the third quarter of 2016, compared to $67.0 million in the prior-year quarter. Capitalized interest was $11.4 million during the third quarter of 2016, compared to $7.1 million during the third quarter of 2015. Our weighted average borrowing cost in the third quarter of 2016 was approximately 2.9%.

Corporate expense was $39.1 million in the third quarter of 2016, compared to $37.5 million in the third quarter of 2015.

The company's effective income tax rate for the third quarter of 2016 was 10.3% compared to 10.5% in the prior-year quarter. The tax rate is primarily driven by a provision for the earnings from Marina Bay Sands at the 17% Singapore income tax rate.

The net income attributable to noncontrolling interests during the third quarter of 2016 of $92.2 million was principally related to Sands China Ltd. 

Balance Sheet Items

Unrestricted cash balances as of September 30, 2016 were $1.79 billion.

As of September 30, 2016, total debt outstanding, including the current portion and net of deferred financing costs and original issue discount, was $9.76 billion.

Capital Expenditures

Capital expenditures during the third quarter totaled $397.1 million, including construction, development and maintenance activities of $348.1 million in Macao (principally for The Parisian Macao), $21.3 million in Las Vegas and at corporate, $20.5 million at Marina Bay Sands, and $7.2 million at Sands Bethlehem.

Conference Call Information

The company will host a conference call to discuss the company's results on Thursday, November 3, 2016 at 1:30 p.m. Pacific Time. Interested parties may listen to the conference call through a webcast available on the company's website at www.sands.com.

Forward-Looking Statements

This press release contains forward-looking statements that are made pursuant to the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve a number of risks, uncertainties or other factors beyond the company's control, which may cause material differences in actual results, performance or other expectations. These factors include, but are not limited to, general economic conditions, competition, new development, construction and ventures, substantial leverage and debt service, government regulation, tax law changes, legalization of gaming, interest rates, future terrorist acts, influenza, insurance, gaming promoters, risks relating to our gaming licenses, certificate and subconcession, infrastructure in Macao, our ability to meet certain development deadlines, our subsidiaries' ability to make distribution payments to us, and other factors detailed in the reports filed by Las Vegas Sands Corp. with the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date thereof. Las Vegas Sands Corp. assumes no obligation to update such information.

About Las Vegas Sands

Las Vegas Sands (NYSE: LVS) is the world's leading developer and operator of Integrated Resorts. Our collection of Integrated Resorts in Asia and the United States feature state-of-the-art convention and exhibition facilities, premium accommodations, world-class gaming and entertainment, destination retail and dining including celebrity chef restaurants and many other amenities.

Our properties include The Venetian and The Palazzo resorts and Sands Expo Center in Las Vegas, Sands Bethlehem in Eastern Pennsylvania, and the iconic Marina Bay Sands in Singapore. Through majority ownership in Sands China Ltd. (HK: 1928), LVS owns a portfolio of properties on the Cotai Strip in Macao, including The Venetian Macao, The Plaza and Four Seasons Hotel Macao, Sands Cotai Central, and The Parisian Macao, as well as the Sands Macao on the Macao Peninsula.

LVS is dedicated to being a good corporate citizen, anchored by the core tenets of delivering a great working environment for nearly 50,000 employees worldwide, driving impact through its Sands Cares corporate citizenship program and leading innovation with the company's award-winning Sands ECO360° global sustainability program. To learn more, please visit www.sands.com.

Contacts:

Investment Community:

Daniel Briggs

(702) 414-1221

Media:

Ron Reese

(702) 414-3607

 

Las Vegas Sands Corp.Third Quarter 2016 ResultsNon-GAAP Measures

Within the Company's third quarter 2016 press release, the Company makes reference to certain non-GAAP financial measures that supplement the Company's consolidated financial information prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") including "adjusted net income," "adjusted earnings per diluted share," and "consolidated adjusted property EBITDA," which have directly comparable GAAP financial measures along with "adjusted property EBITDA margin," "hold-normalized adjusted property EBITDA," "hold-normalized adjusted property EBITDA margin," "hold-normalized adjusted net income," and "hold-normalized adjusted earnings per diluted share." The Company believes these measures represent important internal measures of financial performance. Whenever such information is presented, the Company has complied with the provisions of the rules under Regulation G, Item 10(e) from Regulation S-K and Item 2.02 of Form 8-K. Set forth in the financial schedules accompanying this release are reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures. The non-GAAP financial measure disclosure by the Company has limitations and should not be considered a substitute for, or superior to, the financial measures prepared in accordance with GAAP. The definitions of our non-GAAP financial measures and the specific reasons why the Company's management believes that the presentation of the non-GAAP financial measures provides useful information to investors regarding the Company's financial condition, results of operations and cash flows are presented below.

The following non-GAAP financial measures are used by management, as well as industry analysts, to evaluate the Company's operations and operating performance. These non-GAAP financial measures are presented so that investors have the same financial data that management uses in evaluating financial performance with the belief that it will assist the investment community in properly assessing the underlying financial performance of the Company on a year-over-year and a quarter sequential basis.

Adjusted net income, which is a non-GAAP financial measure, excludes certain non-recurring corporate expenses, pre-opening expense, development expense, gain or loss on disposal of assets, loss on modification or early retirement of debt and fair value adjustment of forward contracts, attributable to Las Vegas Sands, net of income tax. Adjusted net income and adjusted earnings per diluted share are presented as supplemental disclosures as management believes they are (1) each widely used measures of performance by industry analysts and investors and (2) a principal basis for valuation of gaming companies, as these non-GAAP measures are considered by many as an alternative measure on which to base expectations for future results. These measures also form the basis of certain internal management performance expectations.

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 of assets, interest, other income or expense, gain or loss on modification or early retirement of debt and income taxes. 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.

Hold-normalized adjusted property EBITDA, a supplemental non-GAAP financial measure, that, in addition to the aforementioned reasons for the presentation of consolidated adjusted property EBITDA, is presented to adjust for the impact of certain variances in table games' win percentages, which can vary from period to period. Hold-normalized adjusted property EBITDA is based on applying a Rolling Chip win percentage of 2.85% to the Rolling Chip volume for the quarter if the actual win percentage is outside the expected range of 2.7% to 3.0% for our Macao and Singapore properties, and applying a win percentage of 25.0% for Baccarat and 18.0% for non-Baccarat games to the respective table games drops for the quarter if the actual win percentages are outside the expected ranges of 21.0% to 29.0% for Baccarat and 16.0% to 20.0% for non-Baccarat at our Las Vegas properties. No hold adjustments are made for Sands Bethlehem. We do not present adjustments for Non-Rolling Chip drop for our table games play at our Macao and Singapore properties, nor for slots at any of our properties. Hold-normalized adjusted property EBITDA is also adjusted for the estimated gaming taxes, commissions paid to third parties on the incremental win, bad debt expense, discounts and other incentives that would have been incurred when applying the win percentages noted above to the respective gaming volumes. The hold-normalized adjusted property EBITDA measure presents a consistent measure for evaluating the operating performance of our properties from period to period.

Hold-normalized adjusted net income and hold-normalized adjusted earnings per diluted share are additional supplemental non-GAAP financial measures that, in addition to the aforementioned reasons for the presentation of adjusted net income and adjusted earnings per diluted share, are presented to adjust for the impact of certain variances in table games' win percentages, which can vary from period to period.

The Company may also present the above items on a constant currency basis. This information is a non-GAAP financial measure that is calculated by translating current quarter local currency amounts to U.S. dollars based on prior period exchange rates. These amounts are compared to the prior period to derive non-GAAP constant-currency growth/decline. Management considers non-GAAP constant-currency growth/decline to be a useful metric to investors and management as it allows a more direct comparison of current performance to historical performance.

The Company also makes reference to adjusted property EBITDA margin and hold-normalized adjusted property EBITDA margin, which are calculated using the aforementioned non-GAAP financial measures.

 

Las Vegas Sands Corp. and Subsidiaries

Condensed Consolidated Statements of Operations  

(In thousands, except share and per share data)

(Unaudited)

Three Months Ended

Nine Months Ended

September 30,

September 30,

2016

2015

2016

2015

Revenues:

  Casino 

$   2,306,534

$  2,242,571

$   6,405,866

$  6,920,757

  Rooms

402,392

379,878

1,123,432

1,102,550

  Food and beverage

183,415

188,073

558,677

555,902

  Mall

147,368

140,556

421,888

403,652

  Convention, retail and other

141,004

129,761

389,041

389,412

3,180,713

3,080,839

8,898,904

9,372,273

  Less - promotional allowances

(212,171)

(187,156)

(564,041)

(545,547)

2,968,542

2,893,683

8,334,863

8,826,726

Operating expenses:

  Resort operations 

1,828,523

1,846,208

5,331,837

5,725,206

  Corporate

39,110

37,488

208,114

127,276

  Pre-opening

85,861

9,627

127,700

29,860

  Development

2,371

3,147

6,758

7,028

  Depreciation and amortization

277,751

247,698

792,498

750,212

  Amortization of leasehold interests in land

9,728

9,737

28,623

29,060

  Loss on disposal of assets

5,621

709

15,425

18,590

2,248,965

2,154,614

6,510,955

6,687,232

Operating income

719,577

739,069

1,823,908

2,139,494

Other income (expense):

  Interest income

2,299

2,158

6,328

12,598

  Interest expense, net of amounts capitalized

(65,189)

(66,962)

(197,874)

(199,018)

  Other income (expense)

21,514

16,275

(33,075)

31,589

  Loss on modification or early retirement of debt

(3,416)

-

(3,416)

-

Income before income taxes

674,785

690,540

1,595,871

1,984,663

Income tax expense

(69,272)

(72,347)

(187,008)

(173,941)

Net income 

605,513

618,193

1,408,863

1,810,722

Net income attributable to noncontrolling interests

(92,156)

(98,835)

(247,373)

(310,268)

Net income attributable to Las Vegas Sands Corp.

$      513,357

$     519,358

$   1,161,490

$  1,500,454

Earnings per share:

Basic

$            0.65

$           0.65

$            1.46

$           1.88

Diluted

$            0.65

$           0.65

$            1.46

$           1.88

Weighted average shares outstanding:

Basic

794,659,426

796,559,738

794,576,430

797,400,090

Diluted

795,136,252

797,302,248

795,144,575

798,263,294

Dividends declared per common share

$            0.72

$           0.65

$            2.16

$           1.95

 

Las Vegas Sands Corp. and Subsidiaries

Non-GAAP Measure and Supplemental Data

(In thousands)

(Unaudited)

Net Revenues

Three Months Ended

Nine Months Ended

September 30,

September 30,

2016

2015

2016

2015

The Venetian Macao

$    772,482

$    699,553

$  2,187,538

$  2,226,198

Sands Cotai Central

517,540

550,159

1,520,499

1,676,154

The Parisian Macao

68,608

-

68,608

-

Four Seasons Hotel Macao and Plaza Casino

161,213

167,947

434,486

533,314

Sands Macao

167,376

207,364

527,426

674,289

Ferry Operations and Other

46,400

43,422

126,076

117,428

  Macao Operations

1,733,619

1,668,445

4,864,633

5,227,383

Marina Bay Sands

762,606

750,677

2,076,394

2,248,535

Las Vegas Operating Properties

383,234

385,472

1,124,642

1,107,871

Sands Bethlehem

146,342

144,003

431,545

409,204

Intersegment Eliminations

(57,259)

(54,914)

(162,351)

(166,267)

$  2,968,542

$  2,893,683

$  8,334,863

$  8,826,726

Adjusted Property EBITDA

Three Months Ended

Nine Months Ended

September 30,

September 30,

2016

2015

2016

2015

The Venetian Macao

$    314,801

$    256,381

$    827,004

$    781,313

Sands Cotai Central

176,606

170,457

484,167

490,577

The Parisian Macao

19,190

-

19,190

-

Four Seasons Hotel Macao and Plaza Casino

62,527

58,785

154,401

177,591

Sands Macao

45,725

51,132

125,272

174,794

Ferry Operations and Other

9,662

8,427

24,457

16,780

  Macao Operations

628,511

545,182

1,634,491

1,641,055

Marina Bay Sands

390,660

389,717

1,022,565

1,168,243

Las Vegas Operating Properties

85,307

79,790

244,690

208,065

Sands Bethlehem

38,129

37,530

113,531

101,522

$  1,142,607

$  1,052,219

$  3,015,277

$  3,118,885

Adjusted Property EBITDA as a Percentage of Net Revenues

Three Months Ended

Nine Months Ended

September 30,

September 30,

2016

2015

2016

2015

The Venetian Macao

40.8%

36.6%

37.8%

35.1%

Sands Cotai Central

34.1%

31.0%

31.8%

29.3%

The Parisian Macao

28.0%

-

28.0%

-

Four Seasons Hotel Macao and Plaza Casino

38.8%

35.0%

35.5%

33.3%

Sands Macao

27.3%

24.7%

23.8%

25.9%

Ferry Operations and Other

20.8%

19.4%

19.4%

14.3%

  Macao Operations

36.3%

32.7%

33.6%

31.4%

Marina Bay Sands

51.2%

51.9%

49.2%

52.0%

Las Vegas Operating Properties

22.3%

20.7%

21.8%

18.8%

Sands Bethlehem

26.1%

26.1%

26.3%

24.8%

Total

38.5%

36.4%

36.2%

35.3%

 

Las Vegas Sands Corp. and Subsidiaries

Supplemental Data

(Unaudited)

Three Months Ended

Nine Months Ended

September 30,

September 30,

2016

2015

2016

2015

Room Statistics:

The Venetian Macao:

Occupancy %

93.2%

84.5%

83.7%

84.2%

Average daily room rate (ADR) (1)

$      209

$      239

$      215

$      249

Revenue per available room (RevPAR) (2)

$      195

$      202

$      180

$      210

Sands Cotai Central:

Occupancy %

89.2%

86.5%

80.9%

82.3%

Average daily room rate (ADR) (1)

$      145

$      152

$      149

$      160

Revenue per available room (RevPAR) (2)

$      129

$      131

$      121

$      131

The Parisian Macao:

Occupancy %

87.5%

0.0%

87.5%

0.0%

Average daily room rate (ADR) (1)

$      138

$          -

$      138

$          -

Revenue per available room (RevPAR) (2)

$      121

$          -

$      121

$          -

Four Seasons Hotel Macao and Plaza Casino:

Occupancy %

80.8%

86.5%

73.0%

82.4%

Average daily room rate (ADR) (1)

$      345

$      363

$      348

$      384

Revenue per available room (RevPAR) (2)

$      279

$      314

$      254

$      316

Sands Macao:

Occupancy %

97.9%

99.8%

96.6%

99.3%

Average daily room rate (ADR) (1)

$      190

$      226

$      200

$      224

Revenue per available room (RevPAR) (2)

$      186

$      226

$      193

$      222

Marina Bay Sands:

Occupancy %

98.3%

98.0%

97.6%

96.2%

Average daily room rate (ADR) (1)

$      475

$      432

$      415

$      408

Revenue per available room (RevPAR) (2)

$      467

$      423

$      405

$      393

Las Vegas Operating Properties:

Occupancy %

96.5%

96.0%

94.5%

91.7%

Average daily room rate (ADR) (1)

$      240

$      222

$      244

$      232

Revenue per available room (RevPAR) (2)

$      232

$      213

$      230

$      212

Sands Bethlehem:

Occupancy %

97.2%

96.8%

94.9%

91.1%

Average daily room rate (ADR) (1)

$      164

$      151

$      159

$      151

Revenue per available room (RevPAR) (2)

$      160

$      146

$      151

$      137

Casino Statistics:

The Venetian Macao:

Table games win per unit per day (3)

$  11,930

$  10,743

$  11,382

$  11,969

Slot machine win per unit per day (4)

$      268

$      252

$      263

$      259

Average number of table games

635

627

643

612

Average number of slot machines

1,819

2,158

1,900

2,129

Sands Cotai Central:

Table games win per unit per day (3)

$   9,784

$  10,591

$   9,212

$  10,779

Slot machine win per unit per day (4)

$      331

$      350

$      321

$      348

Average number of table games

480

496

504

505

Average number of slot machines

1,752

1,709

1,850

1,704

The Parisian Macao:

Table games win per unit per day (3)

$   8,289

$          -

$   8,289

$          -

Slot machine win per unit per day (4)

$      327

$          -

$      327

$          -

Average number of table games

404

-

404

-

Average number of slot machines

1,517

-

1,517

-

Four Seasons Hotel Macao and Plaza Casino:

Table games win per unit per day (3)

$  16,126

$  15,344

$  14,580

$  16,015

Slot machine win per unit per day (4)

$      462

$      501

$      449

$      511

Average number of table games

93

113

96

122

Average number of slot machines

147

177

147

159

Sands Macao:

Table games win per unit per day (3)

$   7,046

$   8,053

$   7,297

$   8,717

Slot machine win per unit per day (4)

$      274

$      287

$      267

$      287

Average number of table games

244

276

257

282

Average number of slot machines

879

1,006

906

957

Marina Bay Sands:

Table games win per unit per day (3)

$   9,576

$  10,560

$   8,883

$  10,856

Slot machine win per unit per day (4)

$      680

$      662

$      664

$      658

Average number of table games

590

605

595

595

Average number of slot machines

2,487

2,445

2,463

2,413

Las Vegas Operating Properties:

Table games win per unit per day (3)

$   3,724

$   4,551

$   3,001

$   3,644

Slot machine win per unit per day (4)

$      284

$      241

$      275

$      229

Average number of table games

251

245

246

245

Average number of slot machines

1,989

2,196

2,001

2,232

Sands Bethlehem:

Table games win per unit per day (3)

$   3,421

$   3,375

$   3,404

$   3,101

Slot machine win per unit per day (4)

$      272

$      284

$      278

$      275

Average number of table games

177

175

177

176

Average number of slot machines

3,146

2,968

3,049

2,998

(1) ADR is calculated by dividing total room revenue by total rooms occupied.

(2) RevPAR is calculated by dividing total room revenue by total rooms available.

(3) Table games win per unit per day is shown before discounts and commissions.

(4) Slot machine win per unit per day is shown before deducting cost for slot points.

 

Las Vegas Sands Corp. and Subsidiaries

Non-GAAP Measure Reconciliation

(In thousands)

(Unaudited)

The following is a reconciliation of Net Income to Consolidated Adjusted Property EBITDA and Hold-Normalized Adjusted Property EBITDA:

Three Months Ended

Nine Months Ended

September 30,

September 30,

2016

2015

2016

2015

Net income

$    605,513

$    618,193

$  1,408,863

$  1,810,722

  Add (deduct):

     Income tax expense

69,272

72,347

187,008

173,941

     Loss on modification or early retirement of debt

3,416

-

3,416

-

     Other (income) expense

(21,514)

(16,275)

33,075

(31,589)

     Interest expense, net of amounts capitalized

65,189

66,962

197,874

199,018

     Interest income

(2,299)

(2,158)

(6,328)

(12,598)

     Loss on disposal of assets

5,621

709

15,425

18,590

     Amortization of leasehold interests in land

9,728

9,737

28,623

29,060

     Depreciation and amortization

277,751

247,698

792,498

750,212

     Development expense

2,371

3,147

6,758

7,028

     Pre-opening expense

85,861

9,627

127,700

29,860

     Stock-based compensation (1)

2,588

4,744

12,251

17,365

     Corporate expense

39,110

37,488

208,114

127,276

Consolidated Adjusted Property EBITDA

$  1,142,607

$  1,052,219

$  3,015,277

$  3,118,885

     Hold-normalized casino revenue (2)

(130,317)

10,283

     Hold-normalized casino expense (2)

46,785

24,819

Consolidated Hold-Normalized Adjusted Property EBITDA

$  1,059,075

$  1,087,321

(1)  See Exhibit 7

(2)  See Exhibit 5

 

Las Vegas Sands Corp. and Subsidiaries

Non-GAAP Measure Reconciliation

(In thousands)

(Unaudited)

The following are reconciliations of Adjusted Property EBITDA to Hold-Normalized Adjusted Property EBITDA:

Three Months Ended September 30, 2016

(1)

(2)

Hold-Normalized

Adjusted

Hold-Normalized

Hold-Normalized

Adjusted

Property

Casino 

Casino

Property

EBITDA

Revenue

Expense

EBITDA

Macao Operations

$    628,511

$          (105,692)

$             41,692

$           564,511

Marina Bay Sands

390,660

(28,662)

5,829

367,827

United States:

   Las Vegas Operating Properties

85,307

4,037

(736)

88,608

   Sands Bethlehem

38,129

-

-

38,129

United States Property Operations

123,436

4,037

(736)

126,737

$  1,142,607

$          (130,317)

$             46,785

$        1,059,075

Three Months Ended September 30, 2015

(1)

(2)

Hold-Normalized

Adjusted

Hold-Normalized

Hold-Normalized

Adjusted

Property

Casino 

Casino

Property

EBITDA

Revenue

Expense

EBITDA

Macao Operations

$    545,182

$            (43,578)

$             35,115

$           536,719

Marina Bay Sands

389,717

27,129

(5,539)

411,307

United States:

   Las Vegas Operating Properties

79,790

26,732

(4,757)

101,765

   Sands Bethlehem

37,530

-

-

37,530

United States Property Operations

117,320

26,732

(4,757)

139,295

$  1,052,219

$             10,283

$             24,819

$        1,087,321

(1) For Macao Property Operations and Marina Bay Sands, this represents the estimated incremental casino revenue related to Rolling volume play that would have been earned or lost had the Company's current period win percentage equaled 2.85%. This calculation will only be done if the current period win percentage is outside the expected range of 2.7% to 3.0%. 

For the Las Vegas Operating Properties, this represents the estimated incremental casino revenue related to all table games play that would have been earned or lost had the Company's current period win percentage equaled 25.0% for Baccarat and 18.0% for non-Baccarat. This calculation will only be done if the current period win percentages for Baccarat and non-Baccarat are outside the expected ranges of 21.0% to 29.0% and 16.0% to 20.0%, respectively. 

For Sands Bethlehem, no adjustments have been, or will be, made.

These amounts have been offset by the estimated commissions paid and discounts and other incentives rebated directly or indirectly to customers.

(2) Represents the estimated incremental expenses (gaming taxes, bad debt expense and commissions paid to third parties) that would have been incurred or avoided on the incremental casino revenue calculated in (1) above.

 

Las Vegas Sands Corp. and Subsidiaries

Non-GAAP Measure Reconciliation

(In thousands, except share and per share data)

(Unaudited)

The following is a reconciliation of Net Income Attributable to Las Vegas Sands Corp. to Adjusted Net Income and Hold-Normalized Adjusted Net Income:

Three Months Ended

Nine Months Ended

September 30,

September 30,

2016

2015 (1)

2016

2015 (1)

Net income attributable to Las Vegas Sands Corp.

$     513,357

$     519,358

$  1,161,490

$  1,500,454

Nonrecurring corporate expense

-

-

78,885

-

Pre-opening expense

85,861

9,627

127,700

29,860

Development expense

2,371

3,147

6,758

7,028

Loss on disposal of assets

5,621

709

15,425

18,590

Fair value adjustment of forward contracts

(10,045)

-

18,069

-

Loss on modification or early retirement of debt

3,416

-

3,416

-

Income tax impact on net income adjustments (2)

(684)

(79)

(20,894)

(201)

Noncontrolling interest impact on net income adjustments

(27,696)

(2,954)

(50,011)

(13,354)

Adjusted net income

$     572,201

$     529,808

$  1,340,838

$  1,542,377

Hold-normalized casino revenue (3)

(130,317)

10,283

Hold-normalized casino expense (3)

46,785

24,819

Income tax impact on hold adjustments(2)

2,726

(3,670)

Noncontrolling interest impact on hold adjustments

19,132

2,529

Hold-normalized adjusted net income

$     510,527

$     563,769

(1)  The information for the three and nine months ended September 30, 2015, has been reclassified to conform to the current presentation.

(2)  The income tax impact for each adjustment is derived by applying the effective tax rate, including current and deferred income tax expense, based upon the jurisdiction and the nature of the adjustment.

(3)  See Exhibit 5

The following is a reconciliation of Diluted Earnings per Share to Adjusted Earnings per Diluted Share and Hold-Normalized Adjusted Earnings per Diluted Share:

Three Months Ended

Nine Months Ended

September 30,

September 30,

2016

2015 (1)

2016

2015 (1)

Per diluted share of common stock:

Net income attributable to Las Vegas Sands Corp.

$          0.65

$          0.65

$          1.46

$          1.88

Nonrecurring corporate expense

-

-

0.10

-

Pre-opening expense

0.11

0.01

0.16

0.04

Development expense

-

-

0.01

0.01

Loss on disposal of assets

-

-

0.02

0.02

Fair value adjustment of forward contracts

(0.01)

-

0.02

-

Loss on modification or early retirement of debt

-

-

-

-

Income tax impact on net income adjustments

-

-

(0.02)

-

Noncontrolling interest impact on net income adjustments

(0.03)

-

(0.06)

(0.02)

Adjusted earnings per diluted share

$          0.72

$          0.66

$          1.69

$          1.93

Hold-normalized casino revenue

(0.16)

0.02

Hold-normalized casino expense

0.06

0.03

Income tax impact on hold adjustments

-

-

Noncontrolling interest impact on hold adjustments

0.02

-

Hold-normalized adjusted earnings per diluted share

$          0.64

$          0.71

Weighted average diluted shares outstanding

795,136,252

797,302,248

795,144,575

798,263,294

 

Las Vegas Sands Corp. and Subsidiaries

Supplemental Data By Segment

(In thousands)

(Unaudited)

Three Months Ended September 30, 2016

Amortization

Pre-Opening 

Depreciation

of Leasehold

(Gain) Loss

and

(1)

Adjusted

Operating

and  

Interests

on Disposal

Development

Royalty

Stock-Based

Corporate

Property

Income (Loss)

Amortization

in Land

of Assets

Expense

Fees

Compensation

Expense

EBITDA

Macao:

   The Venetian Macao

$       271,014

$      39,829

$       1,663

$               624

$            18

$            -

$          1,653

$               -

$     314,801

   Sands Cotai Central

100,472

70,532

2,126

4,144

(1,329)

-

661

-

176,606

   The Parisian Macao

(10,672)

8,899

125

-

20,764

-

74

-

19,190

   Four Seasons Hotel Macao and Plaza Casino

50,931

9,730

719

5

912

-

230

-

62,527

   Sands Macao

35,337

9,688

374

224

-

-

102

-

45,725

   Ferry Operations and Other

(11,891)

3,708

-

17

129

17,561

138

-

9,662

Macao Operations

435,191

142,386

5,007

5,014

20,494

17,561

2,858

-

628,511

Marina Bay Sands

286,559

76,843

4,236

316

-

23,014

(308)

-

390,660

United States:

   Las Vegas Operating Properties

81,694

43,837

-

(43)

25

(40,244)

38

-

85,307

   Sands Bethlehem

30,862

7,255

-

-

12

-

-

-

38,129

United States Property Operations

112,556

51,092

-

(43)

37

(40,244)

38

-

123,436

Other Development

(68,310)

124

485

-

67,701

-

-

-

-

Corporate

(46,419)

7,306

-

334

-

(331)

-

39,110

-

$       719,577

$    277,751

$       9,728

$            5,621

$      88,232

$            -

$          2,588

$         39,110

$  1,142,607

Three Months Ended September 30, 2015

Amortization

Pre-Opening 

Depreciation

of Leasehold

(Gain) Loss

and

(1)

Adjusted

Operating

and  

Interests

on Disposal

Development

Royalty

Stock-Based

Corporate

Property

Income (Loss)

Amortization

in Land

of Assets

Expense

Fees

Compensation

Expense

EBITDA

Macao:

   The Venetian Macao

$       213,653

$      39,083

$       1,665

$               172

$            -

$            -

$          1,808

$               -

$     256,381

   Sands Cotai Central

94,531

68,894

2,138

566

3,609

-

719

-

170,457

   Four Seasons Hotel Macao and Plaza Casino

46,923

9,596

720

-

1,331

-

215

-

58,785

   Sands Macao

41,753

8,936

373

(34)

-

-

104

-

51,132

   Ferry Operations and Other

(8,872)

3,559

-

8

-

13,640

92

-

8,427

Macao Operations

387,988

130,068

4,896

712

4,940

13,640

2,938

-

545,182

Marina Bay Sands

302,379

58,307

4,227

29

466

24,087

222

-

389,717

United States:

   Las Vegas Operating Properties

71,609

44,082

-

1

-

(37,486)

1,584

-

79,790

   Sands Bethlehem

30,832

6,700

-

(33)

31

-

-

-

37,530

United States Property Operations

102,441

50,782

-

(32)

31

(37,486)

1,584

-

117,320

Other Development

(8,112)

161

614

-

7,337

-

-

-

-

Corporate

(45,627)

8,380

-

-

-

(241)

-

37,488

-

$       739,069

$    247,698

$       9,737

$               709

$      12,774

$            -

$          4,744

$         37,488

$  1,052,219

Nine Months Ended September 30, 2016

Amortization

Pre-Opening 

Depreciation

of Leasehold

(Gain) Loss

and

(1)

Adjusted

Operating

and  

Interests

on Disposal

Development

Royalty

Stock-Based

Corporate

Property

Income (Loss)

Amortization

in Land

of Assets

Expense

Fees

Compensation

Expense

EBITDA

Macao:

   The Venetian Macao

$       695,107

$    120,016

$       4,960

$               765

$          156

$            -

$          6,000

$               -

$     827,004

   Sands Cotai Central

255,706

216,598

6,141

4,600

(1,219)

-

2,341

-

484,167

   The Parisian Macao

(10,672)

8,899

125

-

20,764

-

74

-

19,190

   Four Seasons Hotel Macao and Plaza Casino

119,900

29,179

2,156

17

2,341

-

808

-

154,401

   Sands Macao

95,501

27,905

1,119

215

-

-

532

-

125,272

   Ferry Operations and Other

(37,575)

10,993

-

(35)

249

50,297

528

-

24,457

Macao Operations

1,117,967

413,590

14,501

5,562

22,291

50,297

10,283

-

1,634,491

Marina Bay Sands

742,759

204,365

12,476

(1,275)

-

64,213

27

-

1,022,565

United States:

   Las Vegas Operating Properties

214,857

130,612

-

9,900

961

(113,581)

1,941

-

244,690

   Sands Bethlehem

91,031

21,661

-

507

332

-

-

-

113,531

United States Property Operations

305,888

152,273

-

10,407

1,293

(113,581)

1,941

-

358,221

Other Development

(112,671)

151

1,646

-

110,874

-

-

-

-

Corporate

(230,035)

22,119

-

731

-

(929)

-

208,114

-

$     1,823,908

$    792,498

$     28,623

$          15,425

$    134,458

$            -

$        12,251

$       208,114

$  3,015,277

Nine Month Ended September 30, 2015

Amortization

Pre-Opening 

Depreciation

of Leasehold

(Gain) Loss

and

(1)

Adjusted

Operating

and  

Interests

on Disposal

Development

Royalty

Stock-Based

Corporate

Property

Income (Loss)

Amortization

in Land

of Assets

Expense

Fees

Compensation

Expense

EBITDA

Macao:

   The Venetian Macao

$       644,620

$    115,403

$       4,971

$            8,972

$            -

$            -

$          7,347

$               -

$     781,313

   Sands Cotai Central

259,138

209,509

6,216

4,093

8,387

-

3,234

-

490,577

   Four Seasons Hotel Macao and Plaza Casino

140,773

28,908

2,140

13

4,763

-

994

-

177,591

   Sands Macao

142,586

27,018

1,113

3,170

-

-

907

-

174,794

   Ferry Operations and Other

(35,014)

10,542

-

8

40,920

324

-

16,780

Macao Operations

1,152,103

391,380

14,440

16,256

13,150

40,920

12,806

-

1,641,055

Marina Bay Sands

898,583

181,610

12,779

269

1,182

73,169

651

-

1,168,243

United States:

   Las Vegas Operating Properties

183,862

131,240

-

2,192

294

(113,357)

3,834

-

208,065

   Sands Bethlehem

81,333

20,158

-

(127)

84

-

74

-

101,522

United States Property Operations

265,195

151,398

-

2,065

378

(113,357)

3,908

-

309,587

Other Development

(24,502)

483

1,841

-

22,178

-

-

-

-

Corporate

(151,885)

25,341

-

-

-

(732)

-

127,276

-

$     2,139,494

$    750,212

$     29,060

$          18,590

$      36,888

$            -

$        17,365

$       127,276

$  3,118,885

(1) During the three months ended September 30, 2016 and 2015, the Company recorded stock-based compensation expense of $7.0 million and $9.3 million, respectively, of which $4.1 million

and $4.4 million, respectively, is included in corporate expense and $0.3 million and $0.2 million, respectively, is included in pre-opening and development expense on the Company's condensed consolidated statements of operations. During the nine months ended September 30, 2016 and 2015, the Company recorded stock-based compensation expense of $28.3 million and $36.5 million, respectively, of which $14.9 million and $18.3 million, respectively, is included in corporate expense and $1.1 million and $0.8 million, respectively, is included in pre-opening and development expense on the Company's condensed consolidated statements of operations.

 

Logo - http://photos.prnewswire.com/prnh/20150528/219021LOGO

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/las-vegas-sands-reports-third-quarter-2016-results-300357136.html

SOURCE Las Vegas Sands Corp.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, Earnings