Close

Form 8-K LAS VEGAS SANDS CORP For: Nov 03

November 3, 2016 4:20 PM EDT

 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported)         November 3, 2016


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)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
   
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
   
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
   
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.

The following information is being furnished under Item 2.02 - Results of Operations and Financial Condition.

On November 3, 2016, Las Vegas Sands Corp. (the “Company”) issued a press release announcing its results of operations for the third quarter ended September 30, 2016. The press release is attached as Exhibit 99.1 to this report and is incorporated by reference into this item.

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. 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 set forth in the press release.


ITEM 9.01
FINANCIAL STATEMENTS AND EXHIBITS.

(d)
Exhibits
99.1
Press Release, dated November 3, 2016






 INDEX TO EXHIBITS



99.1
Press Release, dated November 3, 2016





SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report on Form 8-K to be signed on its behalf by the undersigned, thereunto duly authorized.

Dated:  November 3, 2016

 
LAS VEGAS SANDS CORP.
 
       
 
By:
/s/ Patrick Dumont  
    Name: Patrick Dumont  
    Title: Executive Vice President and Chief Financial Officer  
       
 



 
EXHIBIT 99.1
 
Press Release


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)

Las Vegas, NV (November 3, 2016) — 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.

2

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:
 
 
Three Months Ended
       
The Venetian Macao Operations
 
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).

3

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:
 
Three Months Ended
       
Sands Cotai Central Operations
 
September 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).


4

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:
 
 
18-Day Period Ended
 
The Parisian Macao Operations
 
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).
 

5

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:
 
 
Three Months Ended
       
Four Seasons Hotel Macao and Plaza Casino Operations
 
September 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).
 

6

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:

 
Three Months Ended
       
Sands Macao Operations
 
September 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).
 
7

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:
 
 
 
Three Months Ended
       
Marina Bay Sands Operations
 
September 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).
8

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).


9

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:
 
 
 
Three Months Ended
       
Sands Bethlehem Operations
 
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).



10

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
   
TTM
September 30,
2016
 
(Dollars in millions
except per square foot data)
 
Gross
Revenue(1)
   
Operating
Profit
   
Operating
Profit
Margin
   
Gross
Leasable Area
(sq. ft.)
   
Occupancy %
at End of
Period
   
Tenant Sales
Per
Sq. 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.


11

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, $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.

12

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



13

Las Vegas Sands Corp.
Third Quarter 2016 Results
Non-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.
 
 
14

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
 
 
 
Exhibit 1

 
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%
 
 
Exhibit 2

 
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
 
Exhibit 3

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
 
 
Exhibit 4

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.

 

 
Exhibit 5

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
 
 
 
Exhibit 6

 
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.

 
 
Exhibit 7



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

You May Also Be Interested In





Related Categories

SEC Filings