Recovery in Travel and Tourism Spending in both Macao and Singapore Progressed During the Quarter - Net Revenue of $2.80 billion and Net Income of $449 million - Consolidated Adjusted Property EBITDA Reached $1.12 billion
Las Vegas Sands Corp. (NYSE: LVS) today reported financial results for the quarter ended September 30, 2023.
"We were pleased to see the recovery in travel and tourism spending in both Macao and Singapore progress during the quarter. We remain deeply enthusiastic about our opportunities for growth in both markets in the years ahead," said Robert G. Goldstein, chairman and chief executive officer.
"In Macao, we were pleased to see the recovery in both gaming and non-gaming segments progress during the quarter. We remain enthusiastic about the opportunity to continue our investments to enhance Macao's tourism appeal to travelers from throughout the region, including to foreign visitors to Macao. Our decades-long commitment to making investments that enhance the business and leisure tourism appeal of Macao and support its development as a world center of business and leisure tourism positions us exceedingly well to deliver strong growth as the recovery in travel and tourism spending proceeds.
"In Singapore, Marina Bay Sands again delivered outstanding levels of financial and operating performance. Our new suite product and elevated service offerings position us to deliver future growth as airlift capacity continues to improve and the recovery in travel and tourism spending from China and the wider region continues.
"Our commitment to making industry-leading investments in our team members, our communities and our Integrated Resort property portfolio positions us exceptionally well to deliver strong growth in the years ahead. Our financial strength supports our ongoing investment and capital expenditure programs in both Macao and Singapore, our pursuit of growth opportunities in new markets, and the return of capital to stockholders.
"After reinstating our dividend last quarter, I am pleased to announce that our board of directors has authorized $2.0 billion of share repurchases under our stock repurchase program through 2025. We look forward to utilizing our share repurchase program to return excess capital to stockholders."
Net revenue was $2.80 billion, compared to $1.01 billion in the prior year quarter. Operating income was $688 million, compared to an operating loss of $177 million in the prior year quarter. Net income from continuing operations in the third quarter of 2023 was $449 million, compared to a net loss from continuing operations of $380 million in the third quarter of 2022.
Consolidated adjusted property EBITDA was $1.12 billion, compared to $191 million in the prior year quarter.
Sands China Ltd. Consolidated Financial ResultsOn a GAAP basis, total net revenues for SCL increased to $1.78 billion, compared to $251 million in the third quarter of 2022. Net income for SCL was $231 million, compared to a net loss of $472 million in the third quarter of 2022.
Other Factors Affecting EarningsInterest expense, net of amounts capitalized, was $200 million for the third quarter of 2023, compared to $183 million in the prior year quarter. Our weighted average borrowing cost in the third quarter of 2023 was 5.4% compared to 4.8% during the third quarter of 2022. This increase in expense was offset by an increase in interest income of $41 million to $79 million for the third quarter of 2023.
Our effective income tax rate for the third quarter of 2023 was 21.4%, compared to 18.8% in the prior year quarter. The income tax rate for the third quarter of 2023 was primarily driven by a 17% statutory rate on our Singapore operations.
Stockholder ReturnsThe company paid a quarterly dividend of $0.20 per common share during the quarter. The company announced its next quarterly dividend of $0.20 per common share will be paid on November 15, 2023, to Las Vegas Sands stockholders of record on November 7, 2023. Additionally, on October 16, 2023, the company's Board of Directors authorized increasing the amount of its outstanding common stock authorized to be repurchased from $916 million to $2.0 billion and extending the expiration date of this authorization to November 3, 2025. The company intends to resume its share repurchase program in the fourth quarter of 2023. The timing and actual number of shares to be repurchased in the future will depend on a variety of factors, including the company's financial position, earnings, legal requirements, other investment opportunities and market conditions.
Balance Sheet ItemsUnrestricted cash balances as of September 30, 2023 were $5.57 billion.
The company has access to $4.17 billion available for borrowing under our U.S., SCL and Singapore revolving credit facilities, net of outstanding letters of credit.
As of September 30, 2023, total debt outstanding, excluding finance leases and financed purchases, was $14.17 billion.
Capital ExpendituresCapital expenditures during the third quarter totaled $330 million, including construction, development and maintenance activities of $141 million at Marina Bay Sands, $44 million in Macao and $145 million in corporate, development and other.
| Exhibit 1 | |||||||||
| Las Vegas Sands Corp. and Subsidiaries Condensed Consolidated Statements of Operations (In millions, except per share data) (Unaudited) | |||||||||
| Three Months Ended | Nine Months Ended | ||||||||
| September 30, | September 30, | ||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||
| Revenues: | |||||||||
| Casino | $ 2,008 | $ 637 | $ 5,411 | $ 1,973 | |||||
| Rooms | 342 | 123 | 881 | 315 | |||||
| Food and beverage | 156 | 82 | 423 | 198 | |||||
| Mall | 201 | 119 | 535 | 416 | |||||
| Convention, retail and other | 88 | 44 | 207 | 91 | |||||
| Net revenues | 2,795 | 1,005 | 7,457 | 2,993 | |||||
| Operating expenses: | |||||||||
| Resort operations | 1,679 | 823 | 4,595 | 2,503 | |||||
| Corporate | 49 | 53 | 166 | 167 | |||||
| Pre-opening | 3 | 4 | 13 | 11 | |||||
| Development | 44 | 26 | 140 | 108 | |||||
| Depreciation and amortization | 313 | 260 | 875 | 780 | |||||
| Amortization of leasehold interests in land | 15 | 14 | 43 | 42 | |||||
| Loss on disposal or impairment of assets | 4 | 2 | 22 | 8 | |||||
| 2,107 | 1,182 | 5,854 | 3,619 | ||||||
| Operating income (loss) | 688 | (177) | 1,603 | (626) | |||||
| Other income (expense): | |||||||||
| Interest income | 79 | 38 | 225 | 56 | |||||
| Interest expense, net of amounts capitalized | (200) | (183) | (628) | (501) | |||||
| Other income (expense) | 4 | 2 | (17) | (29) | |||||
| Income (loss) from continuing operations before income taxes | 571 | (320) | 1,183 | (1,100) | |||||
| Income tax expense | (122) | (60) | (221) | (172) | |||||
| Net income (loss) from continuing operations | 449 | (380) | 962 | (1,272) | |||||
| Discontinued operations: | |||||||||
| Income from operations of discontinued operations, net of tax | — | — | — | 46 | |||||
| Gain on disposal of discontinued operations, net of tax | — | — | — | 2,861 | |||||
| Adjustment to gain on disposal of discontinued operations, net of tax | — | (1) | — | (4) | |||||
| Income (loss) from discontinued operations, net of tax | — | (1) | — | 2,903 | |||||
| Net income (loss) | 449 | (381) | 962 | 1,631 | |||||
| Net (income) loss attributable to noncontrolling interests | (69) | 142 | (123) | 370 | |||||
| Net income (loss) attributable to Las Vegas Sands Corp. | $ 380 | $ (239) | $ 839 | $ 2,001 | |||||
| Earnings (loss) per share — basic: | |||||||||
| Net income (loss) from continuing operations | $ 0.50 | $ (0.31) | $ 1.10 | $ (1.18) | |||||
| Net income from discontinued operations, net of tax | — | — | — | 3.80 | |||||
| Net income (loss) per common share | $ 0.50 | $ (0.31) | $ 1.10 | $ 2.62 | |||||
| Earnings (loss) per share — diluted: | |||||||||
| Net income (loss) from continuing operations | $ 0.50 | $ (0.31) | $ 1.09 | $ (1.18) | |||||
| Net income from discontinued operations, net of tax | — | — | — | 3.80 | |||||
| Net income (loss) per common share | $ 0.50 | $ (0.31) | $ 1.09 | $ 2.62 | |||||
| Weighted average shares outstanding: | |||||||||
| Basic | 764 | 764 | 764 | 764 | |||||
| Diluted | 766 | 764 | 767 | 764 | |||||
| Exhibit 2 | ||||||||
| Las Vegas Sands Corp. and Subsidiaries | ||||||||
| Net Revenues and Adjusted Property EBITDA | ||||||||
| (In millions) | ||||||||
| (Unaudited) | ||||||||
| Three Months Ended | Nine Months Ended | |||||||
| September 30, | September 30, | |||||||
| 2023 | 2022 | 2023 | 2022 | |||||
| Net Revenues | ||||||||
| The Venetian Macao | $ 723 | $ 104 | $ 1,934 | $ 481 | ||||
| The Londoner Macao | 518 | 57 | 1,203 | 257 | ||||
| The Parisian Macao | 244 | 21 | 657 | 137 | ||||
| The Plaza Macao and Four Seasons Macao | 192 | 57 | 587 | 238 | ||||
| Sands Macao | 83 | 11 | 241 | 48 | ||||
| Ferry Operations and Other | 29 | 8 | 74 | 22 | ||||
| Macao Operations | 1,789 | 258 | 4,696 | 1,183 | ||||
| Marina Bay Sands | 1,015 | 756 | 2,788 | 1,834 | ||||
| Intercompany Royalties | 61 | 28 | 164 | 78 | ||||
| Intersegment Eliminations (1) | (70) | (37) | (191) | (102) | ||||
| $ 2,795 | $ 1,005 | $ 7,457 | $ 2,993 | |||||
| Adjusted Property EBITDA | ||||||||
| The Venetian Macao | $ 290 | $ (37) | $ 752 | $ (39) | ||||
| The Londoner Macao | 167 | (60) | 326 | (147) | ||||
| The Parisian Macao | 81 | (37) | 201 | (77) | ||||
| The Plaza Macao and Four Seasons Macao | 71 | 6 | 237 | 55 | ||||
| Sands Macao | 17 | (22) | 42 | (61) | ||||
| Ferry Operations and Other | 5 | (2) | 12 | (4) | ||||
| Macao Operations | 631 | (152) | 1,570 | (273) | ||||
| Marina Bay Sands | 491 | 343 | 1,317 | 783 | ||||
| $ 1,122 | $ 191 | $ 2,887 | $ 510 | |||||
| Adjusted Property EBITDA as a Percentage of Net Revenues | ||||||||
| The Venetian Macao | 40.1 % | 38.9 % | ||||||
| The Londoner Macao | 32.2 % | 27.1 % | ||||||
| The Parisian Macao | 33.2 % | 30.6 % | ||||||
| The Plaza Macao and Four Seasons Macao | 37.0 % | 10.5 % | 40.4 % | 23.1 % | ||||
| Sands Macao | 20.5 % | 17.4 % | ||||||
| Ferry Operations and Other | 17.2 % | 16.2 % | ||||||
| Macao Operations | 35.3 % | 33.4 % | ||||||
| Marina Bay Sands | 48.4 % | 45.4 % | 47.2 % | 42.7 % | ||||
| Total | 40.1 % | 19.0 % | 38.7 % | 17.0 % | ||||
| Note: | The sale of the Las Vegas Operating Properties closed on February 23, 2022. The information for the nine months ended September 30, 2022, excludes the results of the Las Vegas Operating Properties, as they were classified as a discontinued operation. | ||||||
| (1) | Intersegment eliminations include royalties and other intercompany services. | ||||||
| Exhibit 3 | ||||||||
| Las Vegas Sands Corp. and Subsidiaries | ||||||||
| Non-GAAP Measure Reconciliation | ||||||||
| (In millions) | ||||||||
| (Unaudited) | ||||||||
| The following is a reconciliation of Net Income (Loss) from Continuing Operations to Consolidated Adjusted Property EBITDA and Hold-Normalized Adjusted Property EBITDA: | ||||||||
| Three Months Ended | Nine Months Ended | |||||||
| September 30, | September 30, | |||||||
| 2023 | 2022 | 2023 | 2022 | |||||
| Net income (loss) from continuing operations | $ 449 | $ (380) | $ 962 | $ (1,272) | ||||
| Add (deduct): | ||||||||
| Income tax expense | 122 | 60 | 221 | 172 | ||||
| Other (income) expense | (4) | (2) | 17 | 29 | ||||
| Interest expense, net of amounts capitalized | 200 | 183 | 628 | 501 | ||||
| Interest income | (79) | (38) | (225) | (56) | ||||
| Loss on disposal or impairment of assets | 4 | 2 | 22 | 8 | ||||
| Amortization of leasehold interests in land | 15 | 14 | 43 | 42 | ||||
| Depreciation and amortization | 313 | 260 | 875 | 780 | ||||
| Development expense | 44 | 26 | 140 | 108 | ||||
| Pre-opening expense | 3 | 4 | 13 | 11 | ||||
| Stock-based compensation (1) | 6 | 9 | 25 | 20 | ||||
| Corporate expense | 49 | 53 | 166 | 167 | ||||
| Consolidated Adjusted Property EBITDA | $ 1,122 | $ 191 | $ 2,887 | $ 510 | ||||
| Hold-normalized casino revenue adjustment (2) | (69) | (21) | ||||||
| Hold-normalized casino expense adjustment (2) | 20 | 6 | ||||||
| Consolidated Hold-Normalized Adjusted Property EBITDA | $ 1,073 | $ 176 | ||||||
| Note: | The sale of the Las Vegas Operating Properties closed on February 23, 2022. The information for the nine months ended September 30, 2022, excludes the results of the Las Vegas Operating Properties, as they were classified as a discontinued operation. | |||||||
| (1) | During the three months ended September 30, 2023 and 2022, the company recorded stock-based compensation expense of $16 million and $18 million, respectively, of which $10 million and $9 million, respectively, was included in corporate expense in the accompanying condensed consolidated statements of operations. During the nine months ended September 30, 2023 and 2022, the company recorded stock-based compensation expense of $58 million and $47 million, respectively, of which $33 million and $27 million, respectively, was included in corporate expense in the accompanying condensed consolidated statements of operations. | |||||||
| (2) | See Exhibit 4. | |||||||
| Exhibit 4 | ||||||||
| Las Vegas Sands Corp. and Subsidiaries | ||||||||
| Non-GAAP Measure Reconciliation | ||||||||
| (In millions) | ||||||||
| (Unaudited) | ||||||||
| The following are reconciliations of Adjusted Property EBITDA to Hold-Normalized Adjusted Property EBITDA: | ||||||||
| Three Months Ended September 30, 2023 | ||||||||
| Adjusted Property EBITDA | Hold-Normalized Casino Revenue Adjustment (1) | Hold-Normalized Casino Expense Adjustment (2) | Hold-Normalized Adjusted Property EBITDA | |||||
| Macao Operations | $ 631 | $ (25) | $ 10 | $ 616 | ||||
| Marina Bay Sands | 491 | (44) | 10 | 457 | ||||
| $ 1,122 | $ (69) | $ 20 | $ 1,073 | |||||
| Three Months Ended September 30, 2022 | ||||||||
| Adjusted Property EBITDA | Hold-Normalized Casino Revenue Adjustment (1) | Hold-Normalized Casino Expense Adjustment (2) | Hold-Normalized Adjusted Property EBITDA | |||||
| Macao Operations | $ (152) | $ (10) | $ 4 | $ (158) | ||||
| Marina Bay Sands | 343 | (11) | 2 | 334 | ||||
| $ 191 | $ (21) | $ 6 | $ 176 | |||||
| (1) | This adjustment represents the estimated incremental casino revenue related to Rolling Chip volume play that would have been earned or lost had the company's current period win percentage equaled 3.30%. This calculation will only be applied if the current period win percentage is outside the expected range of 3.15% to 3.45%. These amounts have been offset by the estimated commissions paid and discounts and other incentives rebated directly or indirectly to customers. | ||||||
| (2) | This adjustment represents the estimated incremental expenses (gaming taxes and bad debt expense) 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 millions, except per share data) (Unaudited)
| |||||||||
| The following is a reconciliation of Net Income (Loss) Attributable to LVS to Adjusted Net Income (Loss) and Hold-Normalized Adjusted Net Income (Loss): | |||||||||
| Three Months Ended | Nine Months Ended | ||||||||
| September 30, | September 30, | ||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||
| Net income (loss) attributable to LVS | $ 380 | $ (239) | $ 839 | $ 2,001 | |||||
| Pre-opening expense | 3 | 4 | 13 | 11 | |||||
| Development expense | 44 | 26 | 140 | 108 | |||||
| Loss on disposal or impairment of assets | 4 | 2 | 22 | 8 | |||||
| Other (income) expense | (4) | (2) | 17 | 29 | |||||
| (Income) loss from discontinued operations, net of tax | — | 1 | — | (2,903) | |||||
| Income tax impact on net income adjustments (1) | (10) | — | (29) | (19) | |||||
| Noncontrolling interest impact on net income adjustments | 1 | — | (13) | (11) | |||||
| Adjusted net income (loss) from continuing operations | |||||||||
| attributable to LVS | $ 418 | $ (208) | $ 989 | $ (776) | |||||
| Hold-normalized casino revenue adjustment (2) | (69) | (21) | |||||||
| Hold-normalized casino expense adjustment (2) | 20 | 6 | |||||||
| Income tax impact on hold adjustments (1) | 6 | 2 | |||||||
| Noncontrolling interest impact on hold adjustments | 5 | 2 | |||||||
| Hold-normalized adjusted net income (loss) from continuing | |||||||||
| operations attributable to LVS | $ 380 | $ (219) | |||||||
| The following is a reconciliation of Income (Loss) per Diluted Share to Adjusted Earnings (Loss) per Diluted Share and Hold- Normalized Adjusted Earnings (Loss) per Diluted Share: | |||||||||
| Three Months Ended | Nine Months Ended | ||||||||
| September 30, | September 30, | ||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||
| Per diluted share of common stock: | |||||||||
| Net income (loss) attributable to LVS | $ 0.50 | $ (0.31) | $ 1.09 | $ 2.62 | |||||
| Pre-opening expense | — | 0.01 | 0.02 | 0.01 | |||||
| Development expense | 0.06 | 0.03 | 0.18 | 0.14 | |||||
| Loss on disposal or impairment of assets | 0.01 | — | 0.03 | 0.01 | |||||
| Other (income) expense | (0.01) | — | 0.02 | 0.04 | |||||
| Income from discontinued operations, net of tax | — | — | — | (3.80) | |||||
| Income tax impact on net income adjustments | (0.01) | — | (0.03) | (0.03) | |||||
| Noncontrolling interest impact on net income adjustments | — | — | (0.02) | (0.01) | |||||
| Adjusted earnings (loss) per diluted share from continuing | |||||||||
| operations | $ 0.55 | $ (0.27) | $ 1.29 | $ (1.02) | |||||
| Hold-normalized casino revenue adjustment | (0.09) | (0.03) | |||||||
| Hold-normalized casino expense adjustment | 0.02 | 0.01 | |||||||
| Income tax impact on hold adjustments | 0.01 | — | |||||||
| Noncontrolling interest impact on hold adjustments | 0.01 | — | |||||||
| Hold-normalized adjusted earnings (loss) per diluted share from | |||||||||
| continuing operations | $ 0.50 | $ (0.29) | |||||||
| Weighted average diluted shares outstanding | 766 | 764 | 767 | 764 | |||||
| (1) | 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. | ||||||
| (2) | See Exhibit 4. | ||||||
| Exhibit 6 | ||||||||
| Las Vegas Sands Corp. and Subsidiaries | ||||||||
| Supplemental Data | ||||||||
| (Unaudited) | ||||||||
| Three Months Ended | Nine Months Ended | |||||||
| September 30, | September 30, | |||||||
| 2023 | 2022 | 2023 | 2022 | |||||
| Casino Statistics: | ||||||||
| The Venetian Macao: | ||||||||
| Table games win per unit per day (1) | $ 9,684 | $ 1,463 | $ 9,122 | $ 2,170 | ||||
| Slot machine win per unit per day (2) | $ 437 | $ 55 | $ 422 | $ 86 | ||||
| Average number of table games | 695 | 623 | 666 | 625 | ||||
| Average number of slot machines | 1,418 | 1,460 | 1,391 | 1,404 | ||||
| The Londoner Macao: | ||||||||
| Table games win per unit per day (1) | $ 9,377 | $ 872 | $ 7,445 | $ 1,451 | ||||
| Slot machine win per unit per day (2) | $ 505 | $ 38 | $ 444 | $ 50 | ||||
| Average number of table games | 487 | 472 | 483 | 473 | ||||
| Average number of slot machines | 1,285 | 1,405 | 1,175 | 1,368 | ||||
| The Parisian Macao: | ||||||||
| Table games win per unit per day (1) | $ 7,753 | $ 509 | $ 7,135 | $ 1,377 | ||||
| Slot machine win per unit per day (2) | $ 328 | $ 16 | $ 308 | $ 29 | ||||
| Average number of table games | 269 | 267 | 269 | 269 | ||||
| Average number of slot machines | 891 | 1,132 | 893 | 1,108 | ||||
| The Plaza Macao and Four Seasons Macao: | ||||||||
| Table games win per unit per day (1) | $ 21,989 | $ 3,143 | $ 19,239 | $ 4,351 | ||||
| Slot machine win per unit per day (2) | $ (69) | $ 87 | $ 239 | $ 40 | ||||
| Average number of table games | 84 | 142 | 99 | 142 | ||||
| Average number of slot machines | 28 | 89 | 76 | 147 | ||||
| Sands Macao: | ||||||||
| Table games win per unit per day (1) | $ 6,536 | $ 677 | $ 5,494 | $ 995 | ||||
| Slot machine win per unit per day (2) | $ 309 | $ 41 | $ 260 | $ 52 | ||||
| Average number of table games | 119 | 152 | 137 | 154 | ||||
| Average number of slot machines | 544 | 757 | 629 | 720 | ||||
| Marina Bay Sands: | ||||||||
| Table games win per unit per day (1) | $ 13,722 | $ 9,871 | $ 12,348 | $ 7,854 | ||||
| Slot machine win per unit per day (2) | $ 845 | $ 725 | $ 879 | $ 711 | ||||
| Average number of table games | 519 | 519 | 518 | 521 | ||||
| Average number of slot machines | 2,933 | 2,854 | 2,918 | 2,596 | ||||
| Note: | The 2022 casino statistics exclude slot machines not in operation due to social distancing measures. | ||||||
| (1) | Table games win per unit per day is shown before discounts, commissions, deferring revenue associated with the company's loyalty programs and allocating casino revenues related to goods and services provided to patrons on a complimentary basis. | ||||||
| (2) | Slot machine win per unit per day is shown before deferring revenue associated with the company's loyalty programs and allocating casino revenues related to goods and services provided to patrons on a complimentary basis. | ||||||
| Exhibit 7 | ||||||
| Las Vegas Sands Corp. and Subsidiaries | ||||||
| Supplemental Data | ||||||
| (Unaudited) | ||||||
| Three Months Ended | ||||||
| The Venetian Macao | September 30, | |||||
| (Dollars in millions) | 2023 | 2022 | Change | |||
| Revenues: | ||||||
| Casino | $ 575 | $ 60 | $ 515 | |||
| Rooms | 55 | 10 | 45 | |||
| Food and Beverage | 17 | 3 | 14 | |||
| Mall | 58 | 27 | 31 | |||
| Convention, Retail and Other | 18 | 4 | 14 | |||
| Net Revenues | $ 723 | $ 104 | $ 619 | |||
| Adjusted Property EBITDA | $ 290 | $ (37) | $ 327 | |||
| EBITDA Margin % | 40.1 % | |||||
| Gaming Statistics | ||||||
| (Dollars in millions) | ||||||
| Rolling Chip Volume | $ 953 | $ 115 | $ 838 | |||
| Rolling Chip Win %(1) | 6.00 % | 1.70 % | 4.30 pts | |||
| Non-Rolling Chip Drop | $ 2,313 | $ 292 | $ 2,021 | |||
| Non-Rolling Chip Win % | 24.3 % | 24.3 % | — pts | |||
| Slot Handle | $ 1,319 | $ 158 | $ 1,161 | |||
| Slot Hold % | 4.3 % | 4.0 % | 0.3 pts | |||
| Hotel Statistics | ||||||
| Occupancy % | 98.0 % | 36.7 % | 61.3 pts | |||
| Average Daily Rate (ADR) | $ 212 | $ 135 | $ 77 | |||
| Revenue per Available Room (RevPAR) | $ 207 | $ 50 | $ 157 | |||
| Note: | Due to social distancing measures and travel restrictions, the property operated at a reduced capacity, with some operations temporarily closed at various times during 2022. Rooms utilized to house team members due to travel restrictions during 2022 were excluded from the calculation of hotel statistics above. | ||||||
| (1) | This compares to our expected Rolling Chip win percentage of 3.15% to 3.45% (calculated before discounts, commissions, deferring revenue associated with the company's loyalty programs and allocating casino revenues related to goods and services provided to patrons on a complimentary basis). | ||||||
| Las Vegas Sands Corp. and Subsidiaries | ||||||
| Supplemental Data | ||||||
| (Unaudited) | ||||||
| Three Months Ended | ||||||
| The Londoner Macao | September 30, | |||||
| (Dollars in millions) | 2023 | 2022 | Change | |||
| Revenues: | ||||||
| Casino | $ 371 | $ 24 | $ 347 | |||
| Rooms | 97 | 10 | 87 | |||
| Food and Beverage | 25 | 4 | 21 | |||
| Mall | 17 | 9 | 8 | |||
| Convention, Retail and Other | 8 | 10 | (2) | |||
| Net Revenues | $ 518 | $ 57 | $ 461 | |||
| Adjusted Property EBITDA | $ 167 | $ (60) | $ 227 | |||
| EBITDA Margin % | 32.2 % | |||||
| Gaming Statistics | ||||||
| (Dollars in millions) | ||||||
| Rolling Chip Volume | $ 1,561 | $ 179 | $ 1,382 | |||
| Rolling Chip Win %(1) | 3.93 % | 5.27 % | (1.34)pts | |||
| Non-Rolling Chip Drop | $ 1,737 | $ 116 | $ 1,621 | |||
| Non-Rolling Chip Win % | 20.7 % | 20.2 % | 0.5 pts | |||
| Slot Handle | $ 1,498 | $ 104 | $ 1,394 | |||
| Slot Hold % | 4.0 % | 4.0 % | — pts | |||
| Hotel Statistics | ||||||
| Occupancy % | 95.3 % | 23.2 % | 72.1 pts | |||
| Average Daily Rate (ADR) | $ 190 | $ 159 | $ 31 | |||
| Revenue per Available Room (RevPAR) | $ 181 | $ 37 | $ 144 | |||
| Note: | Due to social distancing measures and travel restrictions, the property operated at a reduced capacity, with some operations temporarily closed at various times during 2022. Rooms utilized for government quarantine purposes and to house team members due to travel restrictions during 2022 were excluded from the calculation of hotel statistics above. | ||||||
| (1) | This compares to our expected Rolling Chip win percentage of 3.15% to 3.45% (calculated before discounts, commissions, deferring revenue associated with the company's loyalty programs and allocating casino revenues related to goods and services provided to patrons on a complimentary basis). | ||||||
| Las Vegas Sands Corp. and Subsidiaries | ||||||
| Supplemental Data | ||||||
| (Unaudited) | ||||||
| Three Months Ended | ||||||
| The Parisian Macao | September 30, | |||||
| (Dollars in millions) | 2023 | 2022 | Change | |||
| Revenues: | ||||||
| Casino | $ 181 | $ 8 | $ 173 | |||
| Rooms | 37 | 5 | 32 | |||
| Food and Beverage | 15 | 1 | 14 | |||
| Mall | 7 | 5 | 2 | |||
| Convention, Retail and Other | 4 | 2 | 2 | |||
| Net Revenues | $ 244 | $ 21 | $ 223 | |||
| Adjusted Property EBITDA | $ 81 | $ (37) | $ 118 | |||
| EBITDA Margin % | 33.2 % | |||||
| Gaming Statistics | ||||||
| (Dollars in millions) | ||||||
| Rolling Chip Volume | $ 277 | $ 26 | $ 251 | |||
| Rolling Chip Win %(1) | 6.76 % | (14.10) % | 20.86 pts | |||
| Non-Rolling Chip Drop | $ 789 | $ 60 | $ 729 | |||
| Non-Rolling Chip Win % | 22.0 % | 24.1 % | (2.1)pts | |||
| Slot Handle | $ 670 | $ 34 | $ 636 | |||
| Slot Hold % | 4.0 % | 4.4 % | (0.4)pts | |||
| Hotel Statistics | ||||||
| Occupancy % | 97.0 % | 37.1 % | 59.9 pts | |||
| Average Daily Rate (ADR) | $ 165 | $ 98 | $ 67 | |||
| Revenue per Available Room (RevPAR) | $ 160 | $ 36 | $ 124 | |||
| Note: | Due to social distancing measures and travel restrictions, the property operated at a reduced capacity, with some operations temporarily closed at various times during 2022. Rooms utilized for government quarantine purposes and to house team members due to travel restrictions during 2022 were excluded from the calculation of hotel statistics above. | ||||||
| (1) | This compares to our expected Rolling Chip win percentage of 3.15% to 3.45% (calculated before discounts, commissions, deferring revenue associated with the company's loyalty programs and allocating casino revenues related to goods and services provided to patrons on a complimentary basis). | ||||||
| Las Vegas Sands Corp. and Subsidiaries | ||||||
| Supplemental Data | ||||||
| (Unaudited) | ||||||
| Three Months Ended | ||||||
| The Plaza Macao and Four Seasons Macao | September 30, | |||||
| (Dollars in millions) | 2023 | 2022 | Change | |||
| Revenues: | ||||||
| Casino | $ 108 | $ 27 | $ 81 | |||
| Rooms | 24 | 5 | 19 | |||
| Food and Beverage | 7 | 2 | 5 | |||
| Mall | 50 | 23 | 27 | |||
| Convention, Retail and Other | 3 | — | 3 | |||
| Net Revenues | $ 192 | $ 57 | $ 135 | |||
| Adjusted Property EBITDA | $ 71 | $ 6 | $ 65 | |||
| EBITDA Margin % | 37.0 % | 10.5 % | 26.5 pts | |||
| Gaming Statistics | ||||||
| (Dollars in millions) | ||||||
| Rolling Chip Volume | $ 2,068 | $ 212 | $ 1,856 | |||
| Rolling Chip Win %(1) | 2.28 % | 9.37 % | (7.09)pts | |||
| Non-Rolling Chip Drop | $ 570 | $ 90 | $ 480 | |||
| Non-Rolling Chip Win % | 21.5 % | 17.6 % | 3.9 pts | |||
| Slot Handle | $ 10 | $ 4 | $ 6 | |||
| Slot Hold % | (1.7) % | 14.4 % | (16.1)pts | |||
| Hotel Statistics | ||||||
| Occupancy % | 86.4 % | 19.8 % | 66.6 pts | |||
| Average Daily Rate (ADR) | $ 472 | $ 453 | $ 19 | |||
| Revenue per Available Room (RevPAR) | $ 408 | $ 90 | $ 318 | |||
| Note: | Due to social distancing measures and travel restrictions, the property operated at a reduced capacity, with some operations temporarily closed at various times during 2022. Rooms utilized to house team members due to travel restrictions during 2022 were excluded from the calculation of hotel statistics above. | ||||||
| (1) | This compares to our expected Rolling Chip win percentage of 3.15% to 3.45% (calculated before discounts, commissions, deferring revenue associated with the company's loyalty programs and allocating casino revenues related to goods and services provided to patrons on a complimentary basis). | ||||||
| Las Vegas Sands Corp. and Subsidiaries | ||||||
| Supplemental Data | ||||||
| (Unaudited) | ||||||
| Three Months Ended | ||||||
| Sands Macao | September 30, | |||||
| (Dollars in millions) | 2023 | 2022 | Change | |||
| Revenues: | ||||||
| Casino | $ 75 | $ 8 | $ 67 | |||
| Rooms | 4 | 1 | 3 | |||
| Food and Beverage | 3 | 1 | 2 | |||
| Mall | 1 | 1 | — | |||
| Net Revenues | $ 83 | $ 11 | $ 72 | |||
| Adjusted Property EBITDA | $ 17 | $ (22) | $ 39 | |||
| EBITDA Margin % | 20.5 % | |||||
| Gaming Statistics | ||||||
| (Dollars in millions) | ||||||
| Rolling Chip Volume | $ 14 | $ 16 | $ (2) | |||
| Rolling Chip Win %(1) | 13.84 % | 2.98 % | 10.86 pts | |||
| Non-Rolling Chip Drop | $ 414 | $ 47 | $ 367 | |||
| Non-Rolling Chip Win % | 16.8 % | 16.5 % | 0.3 pts | |||
| Slot Handle | $ 473 | $ 72 | $ 401 | |||
| Slot Hold % | 3.3 % | 3.4 % | (0.1)pts | |||
| Hotel Statistics | ||||||
| Occupancy % | 98.7 % | 43.8 % | 54.9 pts | |||
| Average Daily Rate (ADR) | $ 173 | $ 157 | $ 16 | |||
| Revenue per Available Room (RevPAR) | $ 171 | $ 69 | $ 102 | |||
| Note: | Due to social distancing measures and travel restrictions, the property operated at a reduced capacity, with some operations temporarily closed at various times during 2022. Rooms utilized to house team members due to travel and quarantine restrictions during 2022 were excluded from the calculation of hotel statistics above. | ||||||
| (1) | This compares to our expected Rolling Chip win percentage of 3.15% to 3.45% (calculated before discounts, commissions, deferring revenue associated with the company's loyalty programs and allocating casino revenues related to goods and services provided to patrons on a complimentary basis). | ||||||
| Las Vegas Sands Corp. and Subsidiaries | ||||||
| Supplemental Data | ||||||
| (Unaudited) | ||||||
| Three Months Ended | ||||||
| Marina Bay Sands | September 30, | |||||
| (Dollars in millions) | 2023 | 2022 | Change | |||
| Revenues: | ||||||
| Casino | $ 698 | $ 510 | $ 188 | |||
| Rooms | 125 | 92 | 33 | |||
| Food and Beverage | 89 | 71 | 18 | |||
| Mall | 68 | 55 | 13 | |||
| Convention, Retail and Other | 35 | 28 | 7 | |||
| Net Revenues | $ 1,015 | $ 756 | $ 259 | |||
| Adjusted Property EBITDA | $ 491 | $ 343 | $ 148 | |||
| EBITDA Margin % | 48.4 % | 45.4 % | 3.0 pts | |||
| Gaming Statistics | ||||||
| (Dollars in millions) | ||||||
| Rolling Chip Volume | $ 8,149 | $ 6,837 | $ 1,312 | |||
| Rolling Chip Win %(1) | 3.85 % | 3.47 % | 0.38 pts | |||
| Non-Rolling Chip Drop | $ 1,936 | $ 1,258 | $ 678 | |||
| Non-Rolling Chip Win % | 17.6 % | 18.6 % | (1.0)pts | |||
| Slot Handle | $ 6,364 | $ 4,424 | $ 1,940 | |||
| Slot Hold % | 3.6 % | 4.3 % | (0.7)pts | |||
| Hotel Statistics(2) | ||||||
| Occupancy % | 96.3 % | 96.0 % | 0.3 pts | |||
| Average Daily Rate (ADR) | $ 681 | $ 515 | $ 166 | |||
| Revenue per Available Room (RevPAR) | $ 656 | $ 494 | $ 162 | |||
| (1) | This compares to our expected Rolling Chip win percentage of 3.15% to 3.45% (calculated before discounts, commissions, deferring revenue associated with the company's loyalty programs and allocating casino revenues related to goods and services provided to patrons on a complimentary basis). | ||||||
| (2) | During the three months ended September 30, 2023 and 2022, approximately 2,200 and 2,100 rooms, respectively, were available for occupancy. | ||||||
| Las Vegas Sands Corp. and Subsidiaries | ||||||||||||
| Supplemental Data - Asian Retail Mall Operations | ||||||||||||
| (Unaudited) | ||||||||||||
| For the Three Months Ended September 30, 2023 | TTM September 30, 2023 | |||||||||||
| (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 | $ 58 | $ 53 | 91.4 % | 818,773 | 80.0 % | $ 1,743 | ||||||
| Shoppes at Four Seasons | ||||||||||||
| Luxury Retail | 34 | 32 | 94.1 % | 129,932 | 100.0 % | 8,422 | ||||||
| Other Stores | 16 | 14 | 87.5 % | 119,371 | 84.7 % | 3,703 | ||||||
| 50 | 46 | 92.0 % | 249,303 | 92.7 % | 6,714 | |||||||
| Shoppes at Londoner | 17 | 13 | 76.5 % | 611,192 | 54.2 % | 1,701 | ||||||
| Shoppes at Parisian | 7 | 6 | 85.7 % | 296,352 | 66.1 % | 641 | ||||||
| Total Cotai Strip in Macao | 132 | 118 | 89.4 % | 1,975,620 | 71.5 % | 2,415 | ||||||
| The Shoppes at Marina Bay Sands | 68 | 60 | 88.2 % | 616,699 | 99.5 % | 2,998 | ||||||
| Total | $ 200 | $ 178 | 89.0 % | 2,592,319 | 78.2 % | $ 2,607 | ||||||
| Note: | This table excludes the results of our retail outlets at Sands Macao. | ||||||
| (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. | ||||||
SOURCE Las Vegas Sands Corp.