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.

Income Statement 
Quarterly Data

The income statement presents information on the financial results of a company business activities over a period of time. The income statement communicates how much revenue the company generated during a period and what cost it incurred in connection with generating that revenue.

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

US$ in millions

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 2,008 1,862 1,541 654 637 709 627 651 533 843 865 741 340 10 1,177 2,485 2,321 2,361 2,661 2,461 2,413 2,346 2,599
Rooms 342 296 243 154 123 97 95 104 100 115 96 140 76 14 268 434 439 429 450 435 435 418 445
Food and beverage 156 143 124 103 82 63 53 51 42 50 56 78 54 12 139 242 199 224 232 223 195 219 228
Mall 201 172 162 164 119 148 149 180 165 148 156 153 83 42 103 215 175 166 160 200 170 164 156
Convention, retail and other 88 69 50 42 44 28 19 22 17 17 23 34 33 20 95 133 116 154 143 156 159 156 151
Net revenues 2,795 2,542 2,120 1,117 1,005 1,045 943 1,008 857 1,173 1,196 1,146 586 98 1,782 3,509 3,250 3,334 3,646 3,475 3,372 3,303 3,579
Casino (1,103) (1,034) (874) (469) (410) (445) (468) (465) (451) (574) (578) (520) (313) (218) (707) (1,316) (1,240) (1,309) (1,439) (1,402) (1,344) (1,331) (1,371)
Rooms (80) (71) (56) (48) (41) (41) (43) (40) (40) (42) (42) (68) (61) (50) (92) (112) (109) (113) (110) (108) (109) (111) (110)
Food and beverage (128) (117) (104) (98) (83) (73) (65) (58) (55) (60) (71) (84) (82) (66) (139) (188) (162) (174) (178) (174) (159) (168) (172)
Mall (23) (21) (21) (20) (16) (19) (18) (17) (17) (16) (15) (18) (13) (11) (17) (24) (19) (18) (17) (25) (19) (18) (17)
Convention, retail and other (52) (50) (39) (30) (27) (24) (22) (23) (21) (19) (22) (32) (34) (27) (56) (77) (72) (75) (80) (83) (91) (78) (84)
Cost of revenues (1,386) (1,293) (1,094) (665) (577) (602) (616) (603) (584) (711) (728) (722) (503) (372) (1,011) (1,717) (1,602) (1,689) (1,824) (1,792) (1,722) (1,706) (1,754)
Gross profit (loss) 1,409 1,249 1,026 452 428 443 327 405 273 462 468 424 83 (274) 771 1,792 1,648 1,645 1,822 1,683 1,650 1,597 1,825
(Provision for) recovery of credit losses (3) (5) 6 (1) (8) (2) (4) 6 (3) (2) (4) (39) (25) (17) (18) (15) (4) (7) (4) (9) (5) (7) 16
General and administrative (290) (279) (251) (242) (238) (238) (218) (164) (223) (219) (225) (249) (263) (262) (319) (393) (364) (376) (369) (404) (366) (368) (345)
Corporate (49) (60) (57) (68) (53) (55) (59) (42) (64) (56) (49) (23) (33) (53) (59) (51) (59) (51) (152) (58) (55) (33) (56)
Pre-opening (3) (8) (2) (2) (4) (3) (4) (4) (6) (4) (5) (5) (5) (4) (5) (11) (9) (10) (4) (1) (2) (2) (1)
Development (44) (54) (42) (35) (26) (22) (60) (50) (13) (37) (9) (3) (9) (6) (11) (4) (4) (5) (3) (4) (2) (3)
Depreciation and amortization (313) (288) (274) (256) (260) (256) (264) (266) (262) (258) (255) (293) (292) (285) (290) (291) (284) (289) (301) (289) (284) (274) (264)
Amortization of leasehold interests in land (15) (14) (14) (13) (14) (14) (14) (14) (14) (14) (14) (14) (14) (13) (14) (14) (14) (14) (9) (9) (8) (9) (9)
Loss on disposal or impairment of assets (4) (4) (14) (1) (2) (6) (9) (4) (11) (3) (12) (58) (5) (5) (72) (11) (7) (36) (4) (105) (5)
Operating income (loss) 688 537 378 (166) (177) (147) (302) (138) (316) (139) (96) (211) (610) (922) 55 934 899 894 971 874 922 797 1,158
Interest income 79 76 70 60 38 14 4 1 1 1 1 1 3 4 13 17 20 17 20 23 22 9 5
Interest expense, net of amounts capitalized (200) (210) (218) (201) (183) (162) (156) (152) (157) (158) (154) (150) (137) (118) (131) (134) (137) (143) (141) (138) (126) (93) (89)
Other income (expense) 4 14 (35) 20 2 (9) (22) (12) (12) 10 (17) (8) (4) (3) 37 31 (7) 20 (21) (8) 16 44 (26)
Gain on sale of Sands Bethlehem 556
Loss on modification or early retirement of debt (137) (24) (9) (52) (3)
Income (loss) from continuing operations before income taxes 571 417 195 (287) (320) (304) (476) (301) (621) (286) (266) (368) (748) (1,039) (26) 848 751 1,344 829 742 782 757 1,045
Income tax (expense) benefit (122) (49) (50) 18 (60) (110) (2) (14) 27 6 (14) (8) 17 54 (25) (65) (82) (236) (85) (782) (83) (81) 571
Net income (loss) from continuing operations 449 368 145 (269) (380) (414) (478) (315) (594) (280) (280) (376) (731) (985) (51) 783 669 1,108 744 (40) 699 676 1,616
Income (loss) from operations of discontinued operations, net of tax 46 118 99 38 (62)
Gain on disposal of discontinued operations, net of tax 2,861
Adjustment to gain on disposal of discontinued operations, net of tax (5) (1) (3)
Income (loss) from discontinued operations, net of tax (5) (1) (3) 2,907 118 99 38 (62)
Net income (loss) 449 368 145 (274) (381) (417) 2,429 (197) (495) (242) (342) (376) (731) (985) (51) 783 669 1,108 744 (40) 699 676 1,616
Net (income) loss attributable to noncontrolling interests from continuing operations (69) (56) 2 105 142 127 101 74 127 50 64 77 166 165 50 (154) (136) (154) (162) (130) (128) (120) (160)
Net income (loss) attributable to Las Vegas Sands Corp. 380 312 147 (169) (239) (290) 2,530 (123) (368) (192) (278) (299) (565) (820) (1) 629 533 954 582 (170) 571 556 1,456

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).


Revenue Trends
The overall net revenues exhibited a generally stable pattern from 2018 through 2019, with quarterly values mostly ranging between 3,200 and 3,600 million USD. Beginning in 2020, a sharp decline is observed coinciding with a significant reduction in casino revenues, dropping from about 2,485 million USD at the end of 2019 to a low of 10 million USD in mid-2020. Recovery signs appeared starting late 2020, with gradual increases across all segments, especially casino and rooms revenue, continuing into 2023, although still below pre-2020 levels.
Segment Performance
Casino revenue experienced the most volatility, mirroring pandemic impacts. Other segments such as rooms, food and beverage, mall, and convention, retail and other revenues similarly declined sharply during early 2020, with partial recovery observed thereafter. The mall segment showed relative resilience by the end of 2020 with revenues rebounding to near pre-pandemic levels by 2023. The convention, retail, and other segment demonstrated slower recovery and more fluctuation.
Cost of Revenues and Gross Profit
Cost of revenues dropped significantly in 2020, aligning with revenue declines. Despite lower revenues, the proportionate reduction in costs resulted in positive gross profit throughout the periods, although gross profit sharply decreased at the pandemic onset. By late 2022 and into 2023, gross profit returned to a stronger level, reflecting improving operating conditions.
Operating Income and Expenses
Operating income displayed substantial volatility, with positive gains through 2019 but turning sharply negative in 2020, hitting a low of approximately -922 million USD, driven by pandemic-related disruption. After 2020, operating income showed gradual improvement, turning positive again in 2023 but not reaching pre-pandemic peaks. General and administrative expenses were relatively stable though showing a moderate downward trend post-2020, suggesting cost control measures. Corporate and other operating expenses fluctuated but did not have a significant trend.
Non-Operating Items
Interest income remained low but increased gradually from 2021 onward. Interest expense net of capitalization remained relatively stable but increased slightly over recent quarters. Other income/expense was volatile without a clear trend. Notably, a significant gain from the sale of Sands Bethlehem was recorded once in 2019, providing a one-time income boost. Debt modification losses appeared sporadically, especially in early 2019 and 2021, negatively impacting results.
Net Income and Discontinued Operations
Net income from continuing operations was positive in pre-pandemic years, turned negative during 2020 with the pandemic, and gradually improved thereafter but showed ongoing fluctuations. Discontinued operations contributed notably positive effects in select quarters of 2021, mainly due to a large gain on disposal exceeding 2,800 million USD, significantly boosting net income in those periods. Excluding discontinued operations, net income mirrored the volatility seen in operating income and revenues, with a substantial decline during 2020 and gradual recovery since.
Overall Financial Health and Trends
The data indicate a strong impact of external disruption beginning early 2020, with substantial revenue and profit declines. Recovery efforts were evident with progressive improvements across most financial metrics post-2020. The company demonstrated cost management and resilience in gross profit generation despite ongoing challenges. Discontinued operations and one-off gains significantly influenced net income trends, indicating strategic portfolio adjustments. Continued monitoring of operating efficiencies and revenue recovery in core segments is critical for sustained financial stabilization.