AI Tokens
Stock Analysis on Net

Las Vegas Sands Corp. (NYSE:LVS)

This company has been moved to the archive! The financial data has not been updated since October 20, 2023.

Common-Size Income Statement

Las Vegas Sands Corp., common-size consolidated income statement

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Casino 63.92 68.30 62.79 71.53 71.52
Rooms 11.41 9.80 13.79 12.75 12.62
Food and beverage 7.32 4.70 7.83 6.53 6.30
Mall 14.11 15.33 10.55 5.21 5.03
Convention, retail and other 3.24 1.87 5.04 3.97 4.53
Net revenues 100.00% 100.00% 100.00% 100.00% 100.00%
Casino -43.60 -48.84 -48.67 -38.61 -39.68
Rooms -4.21 -3.87 -7.50 -3.23 -3.19
Food and beverage -7.76 -5.76 -10.27 -5.11 -4.90
Mall -1.78 -1.54 -1.63 -0.57 -0.58
Convention, retail and other -2.51 -2.01 -4.13 -2.21 -2.45
Cost of revenues -59.85% -62.02% -72.20% -49.73% -50.80%
Gross profit 40.15% 37.98% 27.80% 50.27% 49.20%
Provision for credit losses -0.36 -0.07 -2.74 -0.22 -0.04
General and administrative -22.77 -19.63 -30.26 -10.93 -10.80
Corporate -5.72 -4.98 -4.65 -2.28 -1.47
Pre-opening -0.32 -0.45 -0.53 -0.25 -0.04
Development -3.48 -2.57 -0.50 -0.17 -0.09
Depreciation and amortization -25.21 -24.59 -32.12 -8.48 -8.09
Amortization of leasehold interests in land -1.34 -1.32 -1.52 -0.37 -0.25
Loss on disposal or impairment of assets -0.22 -0.64 -2.21 -0.66 -1.09
Operating income (loss) -19.27% -16.27% -46.73% 26.92% 27.32%
Interest income 2.82 0.09 0.58 0.54 0.43
Interest expense, net of amounts capitalized -17.08 -14.67 -14.84 -4.04 -3.25
Other income (expense) -0.22 -0.73 0.61 0.17 0.19
Gain on sale of Sands Bethlehem 0.00 0.00 0.00 4.05 0.00
Loss on modification or early retirement of debt 0.00 -3.24 0.00 -0.17 -0.47
Income (loss) from continuing operations before income taxes -33.75% -34.81% -60.38% 27.45% 24.23%
Income tax (expense) benefit -3.75 0.12 1.05 -3.41 -2.73
Net income (loss) from continuing operations -37.49% -34.70% -59.33% 24.05% 21.49%
Income from operations of discontinued operations, net of tax 1.12 4.56 0.00 0.00 0.00
Gain on disposal of discontinued operations, net of tax 69.61 0.00 0.00 0.00 0.00
Adjustment to gain on disposal of discontinued operations, net of tax -0.22 0.00 0.00 0.00 0.00
Income from discontinued operations, net of tax 70.51% 4.56% 0.00% 0.00% 0.00%
Net income (loss) 33.02% -30.14% -59.33% 24.05% 21.49%
Net (income) loss attributable to noncontrolling interests from continuing operations 11.56 7.44 12.68 -4.41 -3.92
Net income (loss) attributable to Las Vegas Sands Corp. 44.57% -22.70% -46.65% 19.64% 17.58%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


The financial performance from 2018 to 2022 is characterized by significant volatility, transitioning from stable operational profitability to severe losses, and eventually returning to a positive net result driven primarily by non-operational gains. A fundamental shift in the revenue mix and a marked increase in the relative burden of fixed costs are evident over this period.

Revenue Stream Composition
Casino operations remained the primary revenue driver, though their contribution declined from a peak of 71.53% in 2019 to 63.92% by 2022. Conversely, mall revenues exhibited a strong upward trend, increasing from 5.03% in 2018 to 14.11% in 2022, indicating a strategic or circumstantial shift toward retail-driven income. Other segments, including rooms and food and beverage, showed instability, with a notable dip in 2021 before partial recovery in 2022.
Gross Profitability and Cost Structure
Gross profit margins experienced a sharp contraction, falling from approximately 50% in 2019 to a low of 27.80% in 2020. While margins recovered to 40.15% by 2022, they remained below pre-2020 levels. This decline was driven by a surge in the cost of revenues, which peaked at 72.20% of net revenues in 2020, compared to roughly 50% in the 2018-2019 period.
Operating Expense Trends
Operating expenses as a percentage of revenue scaled aggressively during the period of contraction. General and administrative expenses spiked from approximately 11% in 2019 to 30.26% in 2020, remaining elevated at 22.77% in 2022. Depreciation and amortization followed a similar pattern, increasing from 8.48% in 2019 to a peak of 32.12% in 2020, and settling at 25.21% in 2022. These trends suggest a high degree of operating leverage where fixed costs became disproportionately heavy as revenues fluctuated.
Financial Leverage and Interest Burden
There is a clear increase in the relative cost of debt servicing. Interest expense, net of capitalized amounts, rose from 3.25% of net revenues in 2018 to 17.08% in 2022. This suggests either a significant increase in total debt or a substantial decrease in the revenue base relative to fixed interest obligations, placing increased pressure on the company's liquidity.
Net Income and Non-Operating Impacts
Operational performance shifted from a healthy operating income of 26.92% in 2019 to persistent operating losses, reaching -19.27% by 2022. Consequently, net income from continuing operations remained deeply negative from 2020 through 2022. However, the overall net income attributable to the corporation turned positive in 2022, reaching 44.57%. This reversal was not driven by core operations, but by a substantial gain on the disposal of discontinued operations, which contributed 70.51% to net revenues in 2022.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?