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
Quarterly Data

Las Vegas Sands Corp., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018
Casino 71.84 73.25 72.69 58.55 63.38 67.85 66.49 64.58 62.19 71.87 72.32 64.66 58.02 10.20 66.05 70.82 71.42 70.82 72.98 70.82 71.56 71.03 72.62
Rooms 12.24 11.64 11.46 13.79 12.24 9.28 10.07 10.32 11.67 9.80 8.03 12.22 12.97 14.29 15.04 12.37 13.51 12.87 12.34 12.52 12.90 12.66 12.43
Food and beverage 5.58 5.63 5.85 9.22 8.16 6.03 5.62 5.06 4.90 4.26 4.68 6.81 9.22 12.24 7.80 6.90 6.12 6.72 6.36 6.42 5.78 6.63 6.37
Mall 7.19 6.77 7.64 14.68 11.84 14.16 15.80 17.86 19.25 12.62 13.04 13.35 14.16 42.86 5.78 6.13 5.38 4.98 4.39 5.76 5.04 4.97 4.36
Convention, retail and other 3.15 2.71 2.36 3.76 4.38 2.68 2.01 2.18 1.98 1.45 1.92 2.97 5.63 20.41 5.33 3.79 3.57 4.62 3.92 4.49 4.72 4.72 4.22
Net revenues 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Casino -39.46 -40.68 -41.23 -41.99 -40.80 -42.58 -49.63 -46.13 -52.63 -48.93 -48.33 -45.38 -53.41 -222.45 -39.67 -37.50 -38.15 -39.26 -39.47 -40.35 -39.86 -40.30 -38.31
Rooms -2.86 -2.79 -2.64 -4.30 -4.08 -3.92 -4.56 -3.97 -4.67 -3.58 -3.51 -5.93 -10.41 -51.02 -5.16 -3.19 -3.35 -3.39 -3.02 -3.11 -3.23 -3.36 -3.07
Food and beverage -4.58 -4.60 -4.91 -8.77 -8.26 -6.99 -6.89 -5.75 -6.42 -5.12 -5.94 -7.33 -13.99 -67.35 -7.80 -5.36 -4.98 -5.22 -4.88 -5.01 -4.72 -5.09 -4.81
Mall -0.82 -0.83 -0.99 -1.79 -1.59 -1.82 -1.91 -1.69 -1.98 -1.36 -1.25 -1.57 -2.22 -11.22 -0.95 -0.68 -0.58 -0.54 -0.47 -0.72 -0.56 -0.54 -0.47
Convention, retail and other -1.86 -1.97 -1.84 -2.69 -2.69 -2.30 -2.33 -2.28 -2.45 -1.62 -1.84 -2.79 -5.80 -27.55 -3.14 -2.19 -2.22 -2.25 -2.19 -2.39 -2.70 -2.36 -2.35
Cost of revenues -49.59% -50.87% -51.60% -59.53% -57.41% -57.61% -65.32% -59.82% -68.14% -60.61% -60.87% -63.00% -85.84% -379.59% -56.73% -48.93% -49.29% -50.66% -50.03% -51.57% -51.07% -51.65% -49.01%
Gross profit (loss) 50.41% 49.13% 48.40% 40.47% 42.59% 42.39% 34.68% 40.18% 31.86% 39.39% 39.13% 37.00% 14.16% -279.59% 43.27% 51.07% 50.71% 49.34% 49.97% 48.43% 48.93% 48.35% 50.99%
(Provision for) recovery of credit losses -0.11 -0.20 0.28 -0.09 -0.80 -0.19 -0.42 0.60 -0.35 -0.17 -0.33 -3.40 -4.27 -17.35 -1.01 -0.43 -0.12 -0.21 -0.11 -0.26 -0.15 -0.21 0.45
General and administrative -10.38 -10.98 -11.84 -21.67 -23.68 -22.78 -23.12 -16.27 -26.02 -18.67 -18.81 -21.73 -44.88 -267.35 -17.90 -11.20 -11.20 -11.28 -10.12 -11.63 -10.85 -11.14 -9.64
Corporate -1.75 -2.36 -2.69 -6.09 -5.27 -5.26 -6.26 -4.17 -7.47 -4.77 -4.10 -2.01 -5.63 -54.08 -3.31 -1.45 -1.82 -1.53 -4.17 -1.67 -1.63 -1.00 -1.56
Pre-opening -0.11 -0.31 -0.09 -0.18 -0.40 -0.29 -0.42 -0.40 -0.70 -0.34 -0.42 -0.44 -0.85 -4.08 -0.28 -0.31 -0.28 -0.30 -0.11 -0.03 -0.06 -0.06 -0.03
Development -1.57 -2.12 -1.98 -3.13 -2.59 -2.11 -6.36 -4.96 -1.52 -3.15 -0.75 0.00 -0.51 -9.18 -0.34 -0.31 -0.12 -0.12 -0.14 -0.09 -0.12 -0.06 -0.08
Depreciation and amortization -11.20 -11.33 -12.92 -22.92 -25.87 -24.50 -28.00 -26.39 -30.57 -21.99 -21.32 -25.57 -49.83 -290.82 -16.27 -8.29 -8.74 -8.67 -8.26 -8.32 -8.42 -8.30 -7.38
Amortization of leasehold interests in land -0.54 -0.55 -0.66 -1.16 -1.39 -1.34 -1.48 -1.39 -1.63 -1.19 -1.17 -1.22 -2.39 -13.27 -0.79 -0.40 -0.43 -0.42 -0.25 -0.26 -0.24 -0.27 -0.25
Loss on disposal or impairment of assets -0.14 -0.16 -0.66 -0.09 -0.20 0.00 -0.64 -0.89 -0.47 -0.94 -0.25 -1.05 -9.90 -5.10 -0.28 -2.05 -0.34 0.00 -0.19 -1.04 -0.12 -3.18 -0.14
Operating income (loss) 24.62% 21.13% 17.83% -14.86% -17.61% -14.07% -32.03% -13.69% -36.87% -11.85% -8.03% -18.41% -104.10% -940.82% 3.09% 26.62% 27.66% 26.81% 26.63% 25.15% 27.34% 24.13% 32.36%
Interest income 2.83 2.99 3.30 5.37 3.78 1.34 0.42 0.10 0.12 0.09 0.08 0.09 0.51 4.08 0.73 0.48 0.62 0.51 0.55 0.66 0.65 0.27 0.14
Interest expense, net of amounts capitalized -7.16 -8.26 -10.28 -17.99 -18.21 -15.50 -16.54 -15.08 -18.32 -13.47 -12.88 -13.09 -23.38 -120.41 -7.35 -3.82 -4.22 -4.29 -3.87 -3.97 -3.74 -2.82 -2.49
Other income (expense) 0.14 0.55 -1.65 1.79 0.20 -0.86 -2.33 -1.19 -1.40 0.85 -1.42 -0.70 -0.68 -3.06 2.08 0.88 -0.22 0.60 -0.58 -0.23 0.47 1.33 -0.73
Gain on sale of Sands Bethlehem 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.68 0.00 0.00 0.00 0.00 0.00
Loss on modification or early retirement of debt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -15.99 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.74 0.00 0.00 -0.26 -1.54 0.00 -0.08
Income (loss) from continuing operations before income taxes 20.43% 16.40% 9.20% -25.69% -31.84% -29.09% -50.48% -29.86% -72.46% -24.38% -22.24% -32.11% -127.65% -1,060.20% -1.46% 24.17% 23.11% 40.31% 22.74% 21.35% 23.19% 22.92% 29.20%
Income tax (expense) benefit -4.36 -1.93 -2.36 1.61 -5.97 -10.53 -0.21 -1.39 3.15 0.51 -1.17 -0.70 2.90 55.10 -1.40 -1.85 -2.52 -7.08 -2.33 -22.50 -2.46 -2.45 15.95
Net income (loss) from continuing operations 16.06% 14.48% 6.84% -24.08% -37.81% -39.62% -50.69% -31.25% -69.31% -23.87% -23.41% -32.81% -124.74% -1,005.10% -2.86% 22.31% 20.58% 33.23% 20.41% -1.15% 20.73% 20.47% 45.15%
Income (loss) from operations of discontinued operations, net of tax 0.00 0.00 0.00 0.00 0.00 0.00 4.88 11.71 11.55 3.24 -5.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on disposal of discontinued operations, net of tax 0.00 0.00 0.00 0.00 0.00 0.00 303.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustment to gain on disposal of discontinued operations, net of tax 0.00 0.00 0.00 -0.45 -0.10 -0.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Income (loss) from discontinued operations, net of tax 0.00% 0.00% 0.00% -0.45% -0.10% -0.29% 308.27% 11.71% 11.55% 3.24% -5.18% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net income (loss) 16.06% 14.48% 6.84% -24.53% -37.91% -39.90% 257.58% -19.54% -57.76% -20.63% -28.60% -32.81% -124.74% -1,005.10% -2.86% 22.31% 20.58% 33.23% 20.41% -1.15% 20.73% 20.47% 45.15%
Net (income) loss attributable to noncontrolling interests from continuing operations -2.47 -2.20 0.09 9.40 14.13 12.15 10.71 7.34 14.82 4.26 5.35 6.72 28.33 168.37 2.81 -4.39 -4.18 -4.62 -4.44 -3.74 -3.80 -3.63 -4.47
Net income (loss) attributable to Las Vegas Sands Corp. 13.60% 12.27% 6.93% -15.13% -23.78% -27.75% 268.29% -12.20% -42.94% -16.37% -23.24% -26.09% -96.42% -836.73% -0.06% 17.93% 16.40% 28.61% 15.96% -4.89% 16.93% 16.83% 40.68%

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).


The financial performance exhibits a distinct three-phase trajectory: a period of operational stability from early 2018 through early 2020, a phase of extreme volatility and contraction during the global pandemic, and a subsequent recovery trend leading into late 2023.

Revenue Stream Composition
Casino operations remained the primary revenue driver, consistently contributing between 70% and 73% of net revenues during stable periods. A significant anomaly occurred in mid-2020, where casino revenue plummeted to 10.2% of the total mix, though it recovered to 71.84% by September 2023. Mall revenues experienced an inverse correlation during the downturn, peaking at 42.86% in June 2020 and remaining elevated throughout 2021 before normalizing to approximately 7% by late 2023.
Rooms and Food and Beverage revenues remained relatively stable as a percentage of the mix pre-pandemic, with rooms averaging 12-13% and food and beverage 6-7%. Post-pandemic, these segments showed slower recovery rates, with food and beverage margins remaining slightly compressed compared to 2018 levels.
Cost Structure and Gross Profitability
Cost of revenues typically hovered around 50% of net revenues during stable operations. During the revenue collapse of mid-2020, costs escalated to -379.59% of net revenues, reflecting the impact of high fixed costs against a diminished revenue base. Gross profit margins returned to pre-pandemic levels of approximately 50% by the third quarter of 2023.
Operating Expenses and Efficiency
General and administrative expenses as a percentage of revenue rose from approximately 10-11% pre-pandemic to a peak of -267.35% during the June 2020 nadir. While these expenses remained elevated through 2022, they normalized to 10.38% by September 2023. Depreciation and amortization followed a similar pattern, spiking as a percentage of revenue during low-earning quarters due to the fixed nature of these charges, before settling back toward 11% in 2023.
Operating income margins transitioned from a healthy range of 24% to 32% (2018-2019) to deep negative territory during 2020 and 2021. A return to profitability was observed starting in March 2023, with operating margins expanding to 24.62% by September 2023.
Financial Leverage and Net Income
Interest expense as a percentage of net revenues increased significantly during the recovery period, moving from roughly 4% pre-pandemic to peaks of 18% in 2021 and 2022, indicating higher debt service burdens relative to revenue. This ratio improved to 7.16% by the end of the observed period.
Net income from continuing operations showed extreme variance, including a catastrophic loss in mid-2020. A massive spike in net income occurred in March 2022, driven primarily by a one-time gain on the disposal of discontinued operations (303.39% of net revenues). Excluding this anomaly, the return to positive net income from continuing operations was established in early 2023, reaching 16.06% by September 2023.

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?