SOURCE: Las Vegas Sands

Las Vegas Sands

July 25, 2012 16:01 ET

Las Vegas Sands Reports Second Quarter 2012 Results

Net Revenue Increased 10.1% to $2.58 Billion in the Second Quarter of 2012 Compared to the Second Quarter of 2011; Consolidated Adjusted Property EBITDA was $844.7 Million and Reflected Low Hold on Table Games Play in Singapore, Macao and Las Vegas; Adjusted Earnings per Diluted Share Was $0.44 in the Second Quarter of 2012 Compared to $0.54 in the Second Quarter of 2011; Third Consecutive Quarterly Dividend of $0.25 per Share Declared

LAS VEGAS, NV--(Marketwire - Jul 25, 2012) - Las Vegas Sands Corp. (NYSE: LVS) today reported financial results for the quarter ended June 30, 2012.

Second Quarter Overview

Mr. Sheldon G. Adelson, chairman and chief executive officer, stated, "While our quarterly results did not meet my expectations, and were impacted by lower hold on table games play compared to last year's second quarter, higher provisions for accounts receivable at Marina Bay Sands in Singapore, and elevated legal expenses, our financial results reflected solid revenue growth overall and significant cash flow in both Macao and Singapore, as well as the continued steady execution of our Cotai Strip development plan in Macao.

"We successfully opened on April 11, 2012 the first phase of Sands Cotai Central, the largest Integrated Resort development in the company's history. The debut of Cotai Central represents the completion of another major milestone in the steady and disciplined execution of our Cotai Strip master plan and development strategy. As approximately 4,000 additional rooms and suites, plus additional shopping, dining, entertainment and gaming offerings open in Cotai Central's later phases, we expect strong growth from the property to continue in the future. Importantly, we believe the attractions and offerings of Cotai Central, and in particular its vital inventory of hotel rooms and suites, will meaningfully benefit Macao and the Cotai Strip in the years ahead as it strengthens its position among the leading business and leisure destinations in Asia. That hotel inventory will also enhance the financial performance of our other Cotai Strip properties, The Venetian Macao and Four Seasons Hotel Macao and Plaza Casino. Upon the completion of Cotai Central, our three Cotai Strip properties will encompass 25 million square feet of interconnected Integrated Resort capacity featuring five hotel brands and over 9,000 rooms and suites, 1,300 gaming tables, 6,000 slot machines and electronic table games, approximately two million square feet of retail space, plus dining, convention, meeting and exhibition capacity, and entertainment attractions that will meaningfully increase overnight visitation to Macao and provide an outstanding platform for growth in the years ahead." 

In Macao during the quarter we generated significantly stronger gaming volumes across our property portfolio, while adjusted property EBITDA increased 9.6% to reach $429.0 million with an adjusted property EBITDA margin of 29.5%. Strong growth in each segment of our gaming business was evident in our property portfolio, with rolling volumes increasing 36.3% to a record $33.35 billion, Non-rolling drop increasing 20.9% to a record $2.22 billion, and slot handle increasing 72.5% to a record $2.63 billion. The increases in gaming volumes led to Rolling, Non-Rolling and slot gross gaming revenue growth that was in excess of the growth in the Macao market in each category as compared to last year's second quarter by 160.8%, 18.8% and 16.8%, respectively. This is the first quarter we have exceeded the market rate of growth in Macao in all three categories since 2008. Our overall market share of gross gaming revenue in Macao also increased to 17.7% in the second quarter of 2012 compared to 16.0% in the second quarter of 2011, and we continue to lead the Macao market in terms of share of adjusted property EBITDA.

These gaming volume and revenue increases in Macao, together with the contribution from the important non-gaming (hotel, retail, mall and convention) components of our Integrated Resort business model, continue to drive growth. We remain pleased that the investments we have made to expand our offerings in the VIP segment remain evident in our quarterly operating results, with the Four Seasons Hotel Macao and Plaza Casino increasing its Rolling Chip volume by over 174% compared to the same quarter last year and generating a record quarterly EBITDA of $76.6 million for the property. 

Marina Bay Sands in Singapore delivered a steady financial performance, including good growth in its hotel and retail segments, although lower rolling volume, low hold on rolling table games play and higher provisions for accounts receivable negatively impacted our results this quarter. Marina Bay Sands produced $330.4 million of adjusted property EBITDA during the quarter and an EBITDA margin of 47.6%. Strong growth in non-rolling chip drop (up 8.2%) and slot volumes (up 15.1%) coupled with continued growth in visitation and non-gaming revenue streams including hotel revenues (up 30.1%) reflect the broad appeal of the property to Singapore's visitors from across the Asian region. Looking ahead, as Singapore's complementary business and leisure tourism offerings continue to expand, we are confident that Marina Bay Sands will continue to generate outstanding returns for our company.

In Las Vegas, The Venetian and Palazzo generated $64.4 million in adjusted property EBITDA during the quarter. Hold was lower this quarter compared to the quarter last year, which negatively impacted our results. Baccarat play was up, but other table games play was down, reflecting overall market conditions in Las Vegas. Slot handle was up 8.2%. 

Sands Bethlehem delivered a strong quarter with $26.9 million in adjusted property EBITDA, up 28.1% from the same quarter last year. The property continues to benefit from growth in slot handle, table games play, and hotel revenues. The events center, which opened this quarter, is off to a strong start and should benefit the property in the future. 

Adjusted earnings per diluted share was $0.44 during the quarter, compared to $0.54 last year. The lower hold on table games play, increased provisions for accounts receivable in Singapore and elevated legal expenses mentioned above were the primary drivers of the decrease in adjusted earnings per diluted share. 

The prudent management of our cash flow, including the ability to both invest in future growth and to continue to return cash to shareholders, remains a high priority for the company. The board of directors of Las Vegas Sands has declared its third consecutive quarterly cash dividend of $0.25 per common share to be paid on September 28, 2012 to shareholders of record as of September 20, 2012.

Company-Wide Operating Results

Net revenue for the second quarter of 2012 was $2.58 billion, an increase of 10.1% compared to $2.35 billion in the second quarter of 2011. Consolidated adjusted property EBITDA in the second quarter of 2012 was $844.7 million, a decrease of 6.3% compared to $901.6 million in the year-ago quarter. Consolidated adjusted property EBITDA margin decreased 570 basis points to 32.7% in the second quarter of 2012, compared to 38.4% in the second quarter of 2011. The EBITDA margin in the quarter was negatively impacted compared to the quarter one year ago due to lower hold in Macao, Singapore and Las Vegas and increased provisions for accounts receivable in Singapore.

On a GAAP (Generally Accepted Accounting Principles) basis, operating income in the second quarter of 2012 decreased 34.6% to $397.7 million, compared to $608.1 million in the second quarter of 2011. The decrease in operating income was principally due to a non-cash impairment loss of $100.8 million on parcels 7 and 8 in Macao, lower hold in Macao, Singapore and Las Vegas, higher provisions for accounts receivable in Singapore, elevated legal fees, and increased pre-opening expenses related to Sands Cotai Central.

Adjusted net income (see Note 1) decreased to $365.3 million, or $0.44 per diluted share, compared to $438.6 million, or $0.54 per diluted share, in the second quarter of 2011. The decrease in adjusted net income was principally driven by the lower hold on table games play and higher provisions for accounts receivable mentioned above.

On a GAAP basis, net income attributable to common stockholders in the second quarter of 2012 decreased 34.6% to $240.6 million, compared to $367.6 million in the second quarter of 2011, while diluted earnings per share in the second quarter of 2012 decreased 35.6% to $0.29, compared to $0.45 in the prior year quarter. The decrease in net income attributable to common stockholders reflected the decrease in operating income described above, as well as the loss on modification or early retirement of debt during the quarter, partially offset by the benefit from the discontinuation of preferred stock dividends and the accretion of preferred stock resulting from the redemption of the company's outstanding preferred stock in November 2011. 

Sands China Ltd. Consolidated Financial Results

On a GAAP basis, total net revenues for Sands China Ltd. increased 22.3% to $1.48 billion in the second quarter of 2012, compared to $1.21 billion in the second quarter of 2011. Adjusted property EBITDA for Sands China Ltd. increased 10.7% to $422.9 million in the second quarter of 2012, compared to $382.1 million in the second quarter of 2011. Net income for Sands China Ltd. decreased 40.0% to $160.5 million in the second quarter of 2012, compared to $267.4 million in the second quarter of 2011. The decrease in net income for the quarter was principally due to the aforementioned $100.8 million non-cash impairment loss on parcels 7 and 8, lower Rolling Chip hold, and increased pre-opening expenses related to Cotai Central.

The Venetian Macao Second Quarter Operating Results

The Venetian Macao continued to enjoy strong visitation and financial performance. The property delivered adjusted property EBITDA of $229.2 million, a decrease of 11.3% compared to $258.4 million in the second quarter of 2011. Operating results were negatively impacted by lower than expected Rolling Chip win percentage of 2.68%. The 2011 quarter included an abnormally high Rolling Chip win percentage of 3.46%. Adjusted property EBITDA margin increased to 35.3% in the second quarter of 2012 from 35.1% in the year-ago quarter. Non-Rolling Chip drop was $1.02 billion for the quarter, about the same as the quarter one year ago, while Non-Rolling Chip win percentage increased to 30.6%. Rolling Chip volume during the quarter decreased 16.5% to $11.16 billion partially due to Paiza Club renovations, which resulted in 19 fewer active rolling tables on average during the quarter. Slot handle was $1.15 billion, an increase of 33.9% compared to the quarter one year ago. Mall revenues increased 23.7% during the quarter compared to the quarter last year. RevPAR decreased 1.0% to $198 due to lower hotel occupancy.

The following table summarizes the key operating results for The Venetian Macao for the second quarter of 2012 compared to the second quarter of 2011:

             
The Venetian Macao Operations   Three Months Ended
June 30,
       
(Dollars in millions)   2012     2011     $ Change     Change  
Revenues:                              
  Casino   $ 561.6     $ 648.5     $ (86.9 )   -13.4 %
  Rooms     49.9       51.4       (1.5 )   -2.9 %
  Food and Beverage     19.0       16.3       2.7     16.6 %
  Mall     31.8       25.7       6.1     23.7 %
  Convention, Retail and Other     14.7       18.0       (3.3 )   -18.3 %
  Less - Promotional Allowances     (27.6 )     (24.5 )     (3.1 )   -12.7 %
Net Revenues   $ 649.4     $ 735.4     $ (86.0 )   -11.7 %
                               
Adjusted Property EBITDA   $ 229.2     $ 258.4     $ (29.2 )   -11.3 %
  EBITDA Margin %     35.3 %     35.1 %           0.2 pts  
                               
Operating Income   $ 189.9     $ 214.5     $ (24.6 )   -11.5 %
                               
Gaming Statistics                              
(Dollars in millions)                              
                               
Rolling Chip Volume   $ 11,161.6     $ 13,369.9     $ (2,208.3 )   -16.5 %
  Rolling Chip Win %(1)     2.68 %     3.46 %           -0.78 pts  
                               
Non-Rolling Chip Drop   $ 1,020.9     $ 1,024.2     $ (3.3 )   -0.3 %
  Non-Rolling Chip Win %(2)     30.6 %     25.6 %           5.0 pts  
                               
Slot Handle   $ 1,148.8     $ 858.2     $ 290.6     33.9 %
  Slot Hold %(3)     5.2 %     6.7 %           -1.5 pts  
                               
Hotel Statistics                              
                               
Occupancy %     86.7 %     89.7 %           -3.0 pts  
Average Daily Rate (ADR)   $ 228     $ 223     $ 5     2.2 %
Revenue per Available Room (RevPAR)   $ 198     $ 200     $ (2 )   -1.0 %
                               
(1)This compares to The Venetian Macao's trailing 12 month Rolling Chip win percentage of 2.81% (calculated before discounts and commissions).
(2)This compares to The Venetian Macao's trailing 12 month Non-Rolling Chip win percentage of 29.2% (calculated before discounts).
(3)This compares to The Venetian Macao's trailing 12 month slot hold percentage of 5.7% (calculated before slot club cash incentives).
 
 

Four Seasons Hotel Macao and Plaza Casino Second Quarter Operating Results

The Four Seasons Hotel Macao and Plaza Casino generated record adjusted property EBITDA of $76.6 million in the second quarter of 2012, an increase of 103.7% compared to the $37.6 million for the second quarter of 2011. The operating results were positively impacted by higher than expected Rolling Chip win percentage of 3.05% for the current quarter, which enhanced adjusted property EBITDA. Rolling Chip volume reached $9.21 billion for the quarter, an increase of 174.4% compared to the second quarter of 2011. Non-Rolling Chip drop was $91.0 million while Non-Rolling Chip win was up 9.5% compared to the year-ago quarter. Slot handle was $199.1 million during the quarter, about the same as the second quarter of 2011. The non-gaming offerings of the property continued to exhibit healthy growth, with increases in occupancy and RevPAR, while mall revenue was $21.3 million, a 40.1% increase compared to last year's second quarter. 

The following table summarizes our key operating results for the Four Seasons Hotel Macao and Plaza Casino for the second quarter of 2012 compared to the second quarter of 2011:

             
Four Seasons Hotel Macao and Plaza Casino Operations   Three Months Ended
June 30,
       
(Dollars in millions)   2012     2011     $ Change     Change  
Revenues:                              
  Casino   $ 239.8     $ 98.3     $ 141.5     143.9 %
  Rooms     8.9       7.6       1.3     17.1 %
  Food and Beverage     5.6       5.4       0.2     3.7 %
  Mall     21.3       15.2       6.1     40.1 %
  Convention, Retail and Other     0.8       0.6       0.2     33.3 %
  Less - Promotional Allowances     (10.3 )     (6.3 )     (4.0 )   -63.5 %
Net Revenues   $ 266.1     $ 120.8     $ 145.3     120.3 %
                               
Adjusted Property EBITDA   $ 76.6     $ 37.6     $ 39.0     103.7 %
  EBITDA Margin %     28.8 %     31.2 %           -2.4 pts  
                               
Operating Income   $ 62.0     $ 22.6     $ 39.4     174.3 %
                               
Gaming Statistics                              
(Dollars in millions)                              
                               
Rolling Chip Volume   $ 9,207.3     $ 3,355.7     $ 5,851.6     174.4 %
  Rolling Chip Win %(1)     3.05 %     2.25 %           0.80 pts  
                               
Non-Rolling Chip Drop   $ 91.0     $ 96.9     $ (5.9 )   -6.1 %
  Non-Rolling Chip Win %(2)     43.9 %     37.6 %           6.3 pts  
                               
Slot Handle   $ 199.1     $ 200.6     $ (1.5 )   -0.7 %
  Slot Hold %(3)     5.4 %     5.4 %           0.0 pts  
                               
Hotel Statistics                              
                               
Occupancy %     73.3 %     67.8 %           5.5 pts  
Average Daily Rate (ADR)   $ 357     $ 323     $ 34     10.5 %
Revenue per Available Room (RevPAR)   $ 261     $ 219     $ 42     19.2 %
                               
(1)This compares to the Plaza Casino's trailing 12 month Rolling Chip win percentage of 2.85% (calculated before discounts and commissions).
(2)This compares to the Plaza Casino's trailing 12 month Non-Rolling Chip win percentage of 42.1% (calculated before discounts).
(3)This compares to the Plaza Casino's trailing 12 month slot hold percentage of 5.6% (calculated before slot club cash incentives).
 
 

Sands Cotai Central Second Quarter Operating Results

The first phase of Sands Cotai Central on Macao's Cotai Strip began operations on April 11, 2012, with a portion of the property's gaming, hotel, dining, convention and exhibition, and retail offerings open to the public for 81 days during the quarter. Net revenues and adjusted property EBITDA for this 81-day period were $265.6 million and $51.8 million, respectively, resulting in an EBITDA margin of 19.5%.

Rolling Chip volume was $6.82 billion with Rolling Chip win percentage of 3.12%. Non-Rolling Chip drop was $389.4 million while slot handle was $665.4 million. Hotel occupancy reached 75.1% during the quarter with ADR of $141.

The following table summarizes our key operating results for Sands Cotai Central for the second quarter of 2012:

       
    81-Day Period Ended  
Sands Cotai Central Operations   June 30,  
(Dollars in millions)   2012  
Revenues:        
  Casino   $ 249.5  
  Rooms     15.3  
  Food and Beverage     9.4  
  Mall     3.3  
  Convention, Retail and Other     1.7  
  Less - Promotional Allowances     (13.6 )
Net Revenues   $ 265.6  
         
Adjusted Property EBITDA   $ 51.8  
  EBITDA Margin %     19.5 %
         
Operating Loss   $ (17.9 )
         
Gaming Statistics        
(Dollars in millions)        
         
Rolling Chip Volume   $ 6,820.6  
  Rolling Chip Win %     3.12 %
         
Non-Rolling Chip Drop   $ 389.4  
  Non-Rolling Chip Win %     21.5 %
         
Slot Handle   $ 665.4  
  Slot Hold %     4.0 %
         
Hotel Statistics        
         
  Occupancy %     75.1 %
  Average Daily Rate (ADR)   $ 141  
  Revenue per Available Room (RevPAR)   $ 106  
         
         

Sands Macao Second Quarter Operating Results

Sands Macao's adjusted property EBITDA was $71.3 million while adjusted property EBITDA margin was 26.3%. Lower than expected Rolling Chip win percentage of 2.58% negatively impacted adjusted property EBITDA. Rolling Chip volume was $6.16 billion for the quarter. Non-Rolling Chip drop was $717.1 million during the quarter, about the same as last year, despite a 21.5% decrease in the average number of Non-Rolling chip tables in operation during the quarter. The property had 212 Non-Rolling chip tables in operation on average during the quarter, compared to 270 in the year-ago quarter. Slot handle increased 32.2% to $611.7 million.

The following table summarizes our key operating results for the Sands Macao for the second quarter of 2012 compared to the second quarter of 2011:

             
Sands Macao Operations   Three Months Ended
June 30,
       
(Dollars in millions)   2012     2011     $ Change     Change  
Revenues:                              
  Casino   $ 264.8     $ 323.7     $ (58.9 )   -18.2 %
  Rooms     5.8       5.6       0.2     3.6 %
  Food and Beverage     8.3       10.0       (1.7 )   -17.0 %
  Convention, Retail and Other     2.4       2.1       0.3     14.3 %
  Less - Promotional Allowances     (9.7 )     (10.4 )     0.7     6.7 %
Net Revenues   $ 271.6     $ 331.0     $ (59.4 )   -17.9 %
                               
Adjusted Property EBITDA   $ 71.3     $ 95.6     $ (24.3 )   -25.4 %
  EBITDA Margin %     26.3 %     28.9 %           -2.6 pts  
                               
Operating Income   $ 63.3     $ 87.0     $ (23.7 )   -27.2 %
                               
Gaming Statistics                              
(Dollars in millions)                              
                               
Rolling Chip Volume   $ 6,164.8     $ 7,753.3     $ (1,588.5 )   -20.5 %
  Rolling Chip Win %(1)     2.58 %     2.98 %           -0.40 pts  
                               
Non-Rolling Chip Drop   $ 717.1     $ 713.5     $ 3.6     0.5 %
  Non-Rolling Chip Win %(2)     19.7 %     20.0 %           -0.3 pts  
                               
Slot Handle   $ 611.7     $ 462.6     $ 149.1     32.2 %
  Slot Hold %(3)     4.1 %     5.8 %           -1.7 pts  
                               
Hotel Statistics                              
                               
Occupancy %     93.2 %     88.0 %           5.2 pts  
Average Daily Rate (ADR)   $ 242     $ 242     $ 0     0.0 %
Revenue per Available Room (RevPAR)   $ 225     $ 213     $ 12     5.6 %
                               
(1)This compares to the Sands Macao's trailing 12 month Rolling Chip win percentage of 2.91% (calculated before discounts and commissions).
(2)This compares to the Sands Macao's trailing 12 month Non-Rolling Chip win percentage of 20.6% (calculated before discounts).
(3)This compares to the Sands Macao's trailing 12 month slot hold percentage of 4.6% (calculated before slot club cash incentives).
 
 

Marina Bay Sands Second Quarter Operating Results

Marina Bay Sands in Singapore delivered adjusted property EBITDA of $330.4 million for the second quarter. The operating results were negatively impacted by lower than expected Rolling Chip win percentage of 2.42% for the quarter, as well as a provision for accounts receivable of $39.9 million during the quarter, compared to $11.4 million in the second quarter of 2011. Adjusted property EBITDA margin was 47.6% for the quarter, and was negatively impacted by the lower hold and the higher provision.

Gaming volumes reflected strong growth in the mass segments. Non-Rolling Chip drop increased 8.2% to $1.21 billion, with Non-Rolling Chip win percentage of 22.2%. Slot handle increased 15.1% to reach $2.74 billion for the quarter, with slot hold percentage of 5.2%. Total mass win per day during the quarter increased 8.9% to reach $4.52 million, compared to $4.15 million in the second quarter of 2011. Rolling Chip volume was $11.51 billion for the quarter.

The high margin hotel room and mall segments of the property continued to reflect strong revenue growth of 30.0% and 13.0%, respectively, as the property's full complement of offerings and amenities continued to mature. Occupancy and ADR both expanded during the quarter, driving a RevPAR increase of 29.9% compared to the same quarter last year. 

The following table summarizes our key operating results for Marina Bay Sands for the second quarter of 2012 compared to the second quarter of 2011:

             
Marina Bay Sands Operations   Three Months Ended
June 30,
       
(Dollars in millions)   2012     2011     $ Change     Change  
Revenues:                              
  Casino   $ 550.2     $ 594.6     $ (44.4 )   -7.5 %
  Rooms     80.1       61.6       18.5     30.0 %
  Food and Beverage     43.4       45.4       (2.0 )   -4.4 %
  Mall     37.4       33.1       4.3     13.0 %
  Convention, Retail and Other     25.0       40.2       (15.2 )   -37.8 %
  Less - Promotional Allowances     (41.3 )     (37.3 )     (4.0 )   -10.7 %
Net Revenues   $ 694.8     $ 737.6     $ (42.8 )   -5.8 %
                               
Adjusted Property EBITDA   $ 330.4     $ 405.4     $ (75.0 )   -18.5 %
  EBITDA Margin %     47.6 %     55.0 %           -7.4 pts  
                               
Operating Income   $ 235.3     $ 315.3     $ (80.0 )   -25.4 %
                               
Gaming Statistics                              
(Dollars in millions)                              
                               
Rolling Chip Volume   $ 11,505.7     $ 12,228.8     $ (723.1 )   -5.9 %
  Rolling Chip Win %(1)     2.42 %     2.99 %           -0.57 pts  
                               
Non-Rolling Chip Drop   $ 1,205.5     $ 1,114.5     $ 91.0     8.2 %
  Non-Rolling Chip Win %(2)     22.2 %     22.5 %           -0.3 pts  
                               
Slot Handle   $ 2,741.1     $ 2,380.7     $ 360.4     15.1 %
  Slot Hold %(3)     5.2 %     5.4 %           -0.2 pts  
                               
Hotel Statistics                              
                               
Occupancy %     99.1 %     90.8 %           8.3 pts  
Average Daily Rate (ADR)   $ 351     $ 295     $ 56     19.0 %
Revenue per Available Room (RevPAR)   $ 348     $ 268     $ 80     29.9 %
                               
(1)This compares to Marina Bay Sands' trailing 12 month Rolling Chip win percentage of 2.98% (calculated before discounts and commissions).
(2)This compares to Marina Bay Sands' trailing 12 month Non-Rolling Chip win percentage of 22.8% (calculated before discounts).
(3)This compares to Marina Bay Sands' trailing 12 month slot hold percentage of 5.3% (calculated before slot club cash incentives).
 
 

Las Vegas Second Quarter Operating Results

The Venetian and The Palazzo delivered adjusted property EBITDA of $64.4 million for the second quarter of 2012, a decrease of 30.7% compared to the $92.9 million generated in the second quarter of 2011. Adjusted property EBITDA margin was 19.7% for the quarter. The operating results were negatively impacted by lower than expected table games win percentage of 16.5% for the quarter. Table games hold was 20.0% in the 2011 quarter. Slot handle increased 8.2% to $445.1 million while table games drop increased 2.9% to $434.6 million. Stronger group meeting and convention business during the quarter drove a 2.5% increase in hotel ADR. 

The following table summarizes our key operating results for our Las Vegas operations for the second quarter of 2012 compared to the second quarter of 2011:

             
Las Vegas Operations   Three Months Ended
June 30,
       
(Dollars in millions)   2012     2011     $ Change     Change  
Revenues:                              
  Casino   $ 94.6     $ 105.1     $ (10.5 )   -10.0 %
  Rooms     112.8       112.9       (0.1 )   -0.1 %
  Food and Beverage     67.2       63.4       3.8     6.0 %
  Convention, Retail and Other     72.3       68.0       4.3     6.3 %
  Less - Promotional Allowances     (19.6 )     (16.9 )     (2.7 )   -16.0 %
Net Revenues   $ 327.3     $ 332.5     $ (5.2 )   -1.6 %
                               
Adjusted Property EBITDA   $ 64.4     $ 92.9     $ (28.5 )   -30.7 %
EBITDA Margin %     19.7 %     27.9 %           -8.2 pts  
                               
Operating Income   $ 38.3     $ 53.8     $ (15.5 )   -28.8 %
                               
Gaming Statistics                              
(Dollars in millions)                              
                               
Table Games Drop   $ 434.6     $ 422.2     $ 12.4     2.9 %
Table Games Win %(1)     16.5 %     20.0 %           -3.5 pts  
                               
Slot Handle   $ 445.1     $ 411.5     $ 33.6     8.2 %
Slot Hold %(2)     8.9 %     8.8 %           0.1 pts  
                               
Hotel Statistics                              
                               
Occupancy %     86.2 %     88.8 %           -2.6 pts  
Average Daily Rate (ADR)   $ 205     $ 200     $ 5     2.5 %
Revenue per Available Room (RevPAR)   $ 176     $ 177     $ (1 )   -0.6 %
                               
(1) This compares to our Las Vegas Operations' trailing 12 month table games win percentage of 20.0% (calculated before discounts).
(2) This compares to our Las Vegas Operations' trailing 12 month slot hold percentage of 8.7% (calculated before slot club cash incentives).
 
 

Sands Bethlehem Second Quarter Operating Results

Net revenue for Sands Bethlehem in Pennsylvania was $115.1 million and adjusted property EBITDA reached $26.9 million for the second quarter of 2012. Table games drop was $218.4 million for the quarter, an increase of 44.2% compared to the quarter one year ago, while table games win percentage was 14.3%. Slot handle increased 6.8% to reach $1.01 billion for the quarter with slot hold percentage of 7.2%. The property's 300-room hotel tower contributed $2.4 million of room revenue during the current quarter. The hotel, together with the addition of the retail mall and the events center, which debuted in May 2012, should contribute to future growth of both gaming and non-gaming offerings at the property.

The following table summarizes our key operating results for Sands Bethlehem for the second quarter of 2012 compared to the second quarter of 2011:

             
Sands Bethlehem Operations   Three Months Ended
June 30,
       
(Dollars in millions)   2012     2011(1)     $ Change     Change  
Revenues:                              
  Casino   $ 107.0     $ 92.0     $ 15.0     16.3 %
  Rooms     2.4       0.7       1.7     242.9 %
  Food and Beverage     6.9       5.5       1.4     25.5 %
  Mall     0.5       -       0.5     N/A  
  Convention, Retail and Other     4.3       3.6       0.7     19.4 %
  Less - Promotional Allowances     (6.0 )     (4.7 )     (1.3 )   -27.7 %
Net Revenues   $ 115.1     $ 97.1     $ 18.0     18.5 %
                               
Adjusted Property EBITDA   $ 26.9     $ 21.0     $ 5.9     28.1 %
EBITDA Margin %     23.4 %     21.7 %           1.7 pts  
                               
Operating Income   $ 17.4     $ 12.5     $ 4.9     39.2 %
                               
Gaming Statistics                              
(Dollars in millions)                              
                               
Table Games Drop   $ 218.4     $ 151.5     $ 66.9     44.2 %
Table Games Win %(2)     14.3 %     14.0 %           0.3 pts  
                               
Slot Handle   $ 1,012.6     $ 947.9     $ 64.7     6.8 %
Slot Hold %(3)     7.2 %     7.2 %           0.0 pts  
                               
Hotel Statistics                              
                               
Occupancy %     62.2 %     49.1 %           13.1 pts  
Average Daily Rate (ADR)   $ 142     $ 168       (26 )   -15.5 %
Revenue per Available Room (RevPAR)   $ 88     $ 83       5     6.0 %
                               
(1) The hotel tower opened on May 27, 2011 and the first phase of the retail mall opened on November 1, 2011.
(2) This compares to Sands Bethlehem's trailing 12 month table games win percentage of 14.2% (calculated before discounts).
(3) This compares to Sands Bethlehem's trailing 12 month slot hold percentage of 7.2% (calculated before slot club cash incentives).
 
 

Retail Mall Operations

Gross revenue from tenants in the company's retail malls on Macao's Cotai Strip (The Venetian Macao, the Four Seasons Macao and Sands Cotai Central) and Marina Bay Sands in Singapore reached $93.3 million for the second quarter of 2012, an increase of 26.3% compared to the second quarter of 2011. Operating profit derived from these retail mall assets increased 30.7% for the quarter to reach $75.8 million.

         
    For The Three Months Ended June 30, 2012   LTM June 30, 2012
(Dollars in millions
except per square foot data)
  Gross Revenue   Operating Profit(1)   Operating Profit Margin   Gross Leasable Area
(sq. ft.)
  Occupancy % at End of Period   Tenant Sales Per Sq. Ft.(2)
                               
The Grand Canal Shoppes at The Venetian Macao   $ 31.3   $ 25.5   81.5%   806,897   91.6%   $ 1,165
                               
The Shoppes at Four Seasons                              
  Luxury Retail     17.3     16.3   94.2%   87,063   100.0%     6,335
  Other Stores     4.0     3.4   85.0%   102,025   85.6%     1,251
  Total     21.3     19.7   92.5%   189,088   92.2%     4,095
                               
The Shoppes at Sands Cotai Central (Phase I only)     3.3     2.1   63.6%   50,635   100.0%     N/A
                               
The Shoppes at Marina Bay Sands     37.4     28.5   76.2%   629,734   97.2%     1,313
                               
Total   $ 93.3   $ 75.8   81.2%   1,676,354   94.0%   $ 1,582
                               
(1) Operating profit excludes bad debt expense of $0.1 million at The Grand Canal Shoppes at The Venetian Macao and $0.2 million at The Shoppes at Four Seasons. Bad debt expense at The Shoppes at Sands Cotai Central and The Shoppes at Marina Bay Sands was immaterial for the quarter.
(2) Tenant sales per square foot reflects sales from tenants only after the tenant has been open for a period of 12 months.
 
 

Other Factors Affecting Earnings

Other Asia adjusted property EBITDA, which is principally composed of our CotaiJet ferry operation, was negative $6.0 million during the quarter, an improvement over last year's loss during the quarter of $9.2 million. 

Pre-opening expenses, related primarily to Cotai Central on the Cotai Strip in Macao, increased to $43.5 million in the second quarter of 2012, compared to $18.2 million in the second quarter of 2011.

Depreciation and amortization expense was $220.4 million in the second quarter of 2012, compared to $206.2 million in the second quarter of 2011.

Interest expense, net of amounts capitalized, was $64.5 million for the second quarter of 2012, compared to $70.6 million during the second quarter of 2011. The decrease was principally the result of a lower average borrowing cost, as well as lower debt balances outstanding during the quarter compared to the second quarter of 2011. Capitalized interest was $12.3 million during the second quarter of 2012, compared to $31.8 million during the second quarter of 2011. Our weighted average borrowing cost in the second quarter of 2012 was 3.0%.

Corporate expense was $58.6 million in the second quarter of 2012, compared to $42.4 million in the second quarter of 2011. The increase was primarily driven by higher legal fees. 

The company recorded a non-cash impairment loss of $100.8 million related to capitalized costs on parcels 7 and 8 in Macao. 

Other income, which was principally composed of foreign currency gains, was $1.8 million in the second quarter of 2012, compared to $1.9 million in the second quarter of 2011.

The company recorded a $16.4 million loss on modification or early retirement of debt as a result of the refinancing of its Singapore credit facility and the pre-payment of debt in the United States (see balance sheet items section below).

The company's effective income tax rate for the second quarter of 2012 was 12.0%. The tax rate is primarily driven by a provision for the earnings from Marina Bay Sands at the 17% Singapore income tax rate.

Net income attributable to noncontrolling interests during the second quarter of 2012 of $45.8 million was principally related to Sands China Ltd. 

Balance Sheet Items

Unrestricted cash balances as of June 30, 2012, were $3.52 billion, while restricted cash balances were $7.6 million.

As of June 30, 2012, total debt outstanding, including the current portion, was $9.37 billion. That balance reflects the early retirement of debt in the United States of approximately $400 million that was completed during the second quarter of 2012. Total principal payments for the remainder of 2012 and the full year 2013 are approximately $16.7 million and $96.8 million, respectively.

During the quarter, the company refinanced its Singapore credit facility.

Capital Expenditures

Capital expenditures during the second quarter totaled $337.3 million, including construction and development activities of $269.3 million in Macao, $38.3 million in Las Vegas, $25.1 million at Marina Bay Sands, and $4.6 million at Sands Bethlehem. 

Conference Call Information

The company will host a conference call to discuss the company's results on Wednesday, July 25, 2012 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.lasvegassands.com.

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 ventures, substantial leverage and debt service, government regulation, legalization of gaming, interest rates, future terrorist acts, influenza, insurance, gaming promoters, risks relating to our gaming licenses, certificate and subconcession, infrastructure in Macao 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.

Note 1

Adjusted net income excludes pre-opening expense, development expense, impairment loss, gain or loss on disposal of assets, loss on modification or early retirement of debt, preferred stock dividends, accretion to redemption value of preferred stock issued to the Principal Stockholder's family, and preferred stock inducement, repurchase and redemption premiums.

About Las Vegas Sands

Las Vegas Sands (NYSE: LVS) is a Fortune 500 company and the leading global developer of destination properties (Integrated Resorts) that feature premium accommodations, world-class gaming and entertainment, convention and exhibition facilities, celebrity chef restaurants, and many other amenities.

THE VENETIAN® and THE PALAZZO®, Five-Diamond luxury resorts on the Las Vegas Strip, and SANDS® Bethlehem in Eastern Pennsylvania are the company's properties in the United States.

MARINA BAY SANDS® is the company's iconic Integrated Resort in Singapore's downtown Marina Bay district.

Through its majority-owned subsidiary Sands China Ltd., the company owns a portfolio of properties on Macao's COTAISTRIP®, including THE VENETIAN® Macao, Four Seasons Hotel Macao, and Sands Cotai Central, a 13.7 million square foot 6,400-room Integrated Resort, the first phase of which debuted in April 2012. The company also owns the SANDS® Macao on the Macao Peninsula.

Las Vegas Sands is committed to global sustainability through its SANDS Eco 360 program and is an active community partner through its various charitable organizations.

Las Vegas Sands Corp.
Second Quarter 2012 Results
Non-GAAP Reconciliations

Within the company's second quarter 2012 press release, the company makes reference to certain non-GAAP financial measures including "adjusted net income," "adjusted earnings per diluted share," and "adjusted property EBITDA." Whenever such information is presented, the company has complied with the provisions of the rules under Regulation G and Item 2.02 of Form 8-K. The specific reasons why the company's management believes that the presentation of each of these non-GAAP financial measures provides useful information to investors regarding Las Vegas Sands Corp.'s financial condition, results of operations and cash flows has been provided in the Form 8-K filed in connection with this press release.

Adjusted property EBITDA consists of operating income (loss) before depreciation and amortization, amortization of leasehold interests in land, gain or loss on disposal of assets, impairment loss, pre-opening expense, development expense, royalty fees, stock-based compensation, and corporate expense. Reconciliations of GAAP operating income and GAAP net income attributable to Las Vegas Sands Corp. to adjusted property EBITDA are included in the financial schedules accompanying this release.

   
Las Vegas Sands Corp. and Subsidiaries  
Condensed Consolidated Statements of Operations  
(In thousands, except share and per share data)  
(Unaudited)  
   
  Three Months Ended     Six Months Ended  
  June 30,     June 30,  
  2012     2011     2012     2011  
                               
Revenues:                              
  Casino $ 2,067,424     $ 1,862,272     $ 4,333,917     $ 3,526,761  
  Rooms   275,311       239,696       543,038       471,670  
  Food and beverage   159,744       146,016       313,199       291,409  
  Mall   93,740       73,879       165,158       129,744  
  Convention, retail and other   116,834       126,763       246,551       235,553  
    2,713,053       2,448,626       5,601,863       4,655,137  
  Less - promotional allowances   (131,147 )     (103,530 )     (257,215 )     (198,122 )
    2,581,906       2,345,096       5,344,648       4,457,015  
Operating expenses:                              
  Resort operations   1,743,557       1,450,362       3,448,955       2,824,842  
  Corporate   58,592       42,376       107,547       79,952  
  Pre-opening   43,472       18,178       94,931       27,649  
  Development   6,797       2,420       7,995       2,993  
  Depreciation and amortization   220,440       206,161       415,187       396,398  
  Amortization of leasehold interests in land   10,057       10,034       20,002       23,190  
  Impairment loss   100,781       -       143,674       -  
  Loss on disposal of assets   482       7,443       1,075       7,942  
    2,184,178       1,736,974       4,239,366       3,362,966  
Operating income   397,728       608,122       1,105,282       1,094,049  
Other income (expense):                              
  Interest income   6,892       4,028       12,540       6,075  
  Interest expense, net of amounts capitalized   (64,533 )     (70,592 )     (129,205 )     (144,177 )
  Other income (expense)   1,782       1,908       (1,637 )     (2,767 )
  Loss on modification or early retirement of debt   (16,403 )     -       (19,234 )     -  
Income before income taxes   325,466       543,466       967,746       953,180  
Income tax expense   (39,085 )     (54,374 )     (102,256 )     (99,585 )
Net income   286,381       489,092       865,490       853,595  
Net income attributable to noncontrolling interests   (45,794 )     (78,455 )     (125,961 )     (153,635 )
Net income attributable to Las Vegas Sands Corp.   240,587       410,637       739,529       699,960  
Preferred stock dividends   -       (19,219 )     -       (38,817 )
Accretion to redemption value of preferred stock issued to Principal Stockholder's family  
-
     
(23,136
)    
-
     
(46,272
)
Preferred stock inducement and repurchase premiums   -       (675 )     -       (19,108 )
Net income attributable to common stockholders $ 240,587     $ 367,607     $ 739,529     $ 595,763  
                               
Earnings per share:                              
  Basic $ 0.29     $ 0.50     $ 0.94     $ 0.82  
  Diluted $ 0.29     $ 0.45     $ 0.90     $ 0.73  
                               
Weighted average shares outstanding:                              
  Basic   821,110,555       728,695,140       790,773,996       726,056,840  
  Diluted   826,102,326       811,274,706       822,458,833       811,243,195  
                               
Dividends declared per common share $ 0.25     $ -     $ 0.50     $ -  
                               
                               
   
Las Vegas Sands Corp. and Subsidiaries  
Non-GAAP Measure  
(In thousands)  
(Unaudited)  
   
The following are reconciliations of Operating Income (Loss) to Adjusted Property EBITDA:  
   
Three Months Ended June 30, 2012  
   
            Amortization   Impairment     Pre-                    
            of   and (Gain)     Opening                    
  Operating     Depreciation   Leasehold   Loss on     and         (1)       Adjusted  
  Income     and   Interests   Disposal   Development Royalty     Stock-Based   Corporate   Property  
  (Loss)     Amortization   in Land   of Assets     Expense   Fees   Compensation   Expense   EBITDA  
Macao:                                                            
  The Venetian Macao $ 189,918     $ 36,344   $ 1,652   $ 17     $ 53   $ -     $ 1,257   $ -   $ 229,241  
  Sands Macao   63,292       7,616     353     (261 )     -     -       304     -     71,304  
  Four Seasons Hotel Macao and Plaza Casino   61,985       12,480     705     33       1,340     -       44     -     76,587  
  Sands Cotai Central   (17,876 )     25,558     2,152     -       41,771     -       233     -     51,838  
Macao Property Operations   297,319       81,998     4,862     (211 )     43,164     -       1,838     -     428,970  
Marina Bay Sands   235,291       66,016     4,574     138       -     22,649       1,737     -     330,405  
United States:                                                            
  Las Vegas Operating Properties   38,282       56,034     -     165       -     (32,696 )     2,565     -     64,350  
  Sands Bethlehem   17,362       8,865     -     405       147     -       138     -     26,917  
United States Property Operations   55,644       64,899     -     570       147     (32,696 )     2,703     -     91,267  
Other Asia (2)   (20,066 )     3,702     -     24       51     10,274       60     -     (5,955 )
Other Development   (108,424 )     153     621     100,743       6,907     -       -     -     -  
Corporate   (62,036 )     3,672     -     (1 )     -     (227 )     -     58,592     -  
  $ 397,728     $ 220,440   $ 10,057   $ 101,263     $ 50,269   $ -     $ 6,338   $ 58,592   $ 844,687  
                                                             
                                                             
                                           
Three Months Ended June 30, 2011  
                                           
            Amortization   (Gain)     Pre-                    
            of   Loss on     Opening         (1)          
  Operating     Depreciation   Leasehold   Disposal     and         Stock-       Adjusted  
  Income     and   Interests   of   Development Royalty     Based   Corporate   Property  
  (Loss)     Amortization   in Land   Assets     Expense   Fees   Compensation Expense   EBITDA  
Macao:                                                            
  The Venetian Macao $ 214,460     $ 42,132   $ 1,028   $ (1,093 )   $ 18   $ -     $ 1,821   $ -   $ 258,366  
  Sands Macao   86,982       7,737     352     21       -     -       481     -     95,573  
  Four Seasons Hotel Macao and Plaza Casino   22,602       13,150     703     37       1,002     -       126     -     37,620  
Macao Property Operations   324,044       63,019     2,083     (1,035 )     1,020     -       2,428     -     391,559  
Marina Bay Sands   315,292       62,078     4,565     56       274     22,334       760     -     405,359  
United States:                                                            
  Las Vegas Operating Properties   53,811       65,037     -     (1,715 )     -     (27,111 )     2,887     -     92,909  
  Sands Bethlehem   12,508       7,532     -     -       484     -       515     -     21,039  
United States Property Operations   66,319       72,569     -     (1,715 )     484     (27,111 )     3,402     -     113,948  
Other Asia (2)   (18,522 )     3,843     -     4       133     5,000       312     -     (9,230 )
Other Development   (24,718 )     174     3,386     2,471       18,687     -       -     -     -  
Corporate   (54,293 )     4,478     -     7,662       -     (223 )     -     42,376     -  
  $ 608,122     $ 206,161   $ 10,034   $ 7,443     $ 20,598   $ -     $ 6,902   $ 42,376   $ 901,636  
                                                             
                                                             
                                           
Six Months Ended June 30, 2012  
                                           
                Impairment                          
                and                          
            Amortization   (Gain)     Pre-                    
            of   Loss     Opening                    
  Operating     Depreciation   Leasehold   on     and         (1)       Adjusted  
  Income     and   Interests   Disposal     Development   Royalty     Stock-Based   Corporate   Property  
  (Loss)     Amortization   in Land   of Assets     Expense   Fees     Compensation   Expense   EBITDA  
Macao:                                                            
  The Venetian Macao $ 388,486     $ 73,112   $ 3,302   $ 42,949     $ 53   $ -     $ 3,272   $ -   $ 511,174  
  Sands Macao   161,834       15,027     706     (169 )     -     -       862     -     178,260  
  Four Seasons Hotel Macao and Plaza Casino   115,395       24,904     1,410     37       2,222     -       138     -     144,106  
Sands Cotai Central   (17,876 )     25,558     2,152     -       41,771     -       233     -     51,838  
Macao Property Operations   647,839       138,601     7,570     42,817       44,046     -       4,505     -     885,378  
Marina Bay Sands   608,489       131,067     9,042     (1 )     -     50,790       3,537     -     802,924  
United States:                                                            
  Las Vegas Operating Properties   125,986       112,716     -     567       -     (65,556 )     6,443     -     180,156  
  Sands Bethlehem   35,540       17,739     -     413       241     -       486     -     54,419  
United States Property Operations   161,526       130,455     -     980       241     (65,556 )     6,929     -     234,575  
Other Asia (2)   (35,016 )     7,383     -     24       122     15,274       536     -     (11,677 )
Other Development   (163,259 )     422     3,390     100,930       58,517     -       -     -     -  
Corporate   (114,297 )     7,259     -     (1 )     -     (508 )     -     107,547     -  
  $ 1,105,282     $ 415,187   $ 20,002   $ 144,749     $ 102,926   $ -     $ 15,507   $ 107,547   $ 1,911,200  
                                                             
                                                             
                                           
Six Months Ended June 30, 2011  
                                           
            Amortization   (Gain)     Pre-                    
            of   Loss on     Opening                    
  Operating     Depreciation   Leasehold   Disposal     and         (1)       Adjusted  
  Income     and   Interests   of   Development Royalty     Stock-Based   Corporate   Property  
  (Loss)     Amortization   in Land   Assets     Expense   Fees     Compensation   Expense   EBITDA  
Macao:                                                            
  The Venetian Macao $ 395,301     $ 85,411   $ 3,297   $ (720 )   $ 215   $ -     $ 3,262   $ -   $ 486,766  
  Sands Macao   170,895       15,549     705     122       -     -       950     -     188,221  
  Four Seasons Hotel Macao and Plaza Casino   65,282       26,504     1,407     122       1,631     -       221     -     95,167  
Macao Property Operations   631,478       127,464     5,409     (476 )     1,846     -       4,433     -     770,154  
Marina Bay Sands   512,019       117,984     12,248     743       2,844     41,275       2,717     -     689,830  
United States:                                                            
  Las Vegas Operating Properties   85,129       119,117     -     (1,778 )     -     (50,862 )     6,468     -     158,074  
  Sands Bethlehem   26,626       14,853     -     -       639     -       1,030     -     43,148  
United States Property Operations   111,755       133,970     -     (1,778 )     639     (50,862 )     7,498     -     201,222  
Other Asia (2)   (32,549 )     7,970     -     2       192     10,000       549     -     (13,836 )
Other Development   (32,792 )     349     5,533     1,789       25,121     -       -     -     -  
Corporate   (95,862 )     8,661     -     7,662       -     (413 )     -     79,952     -  
  $ 1,094,049     $ 396,398   $ 23,190   $ 7,942     $ 30,642   $ -     $ 15,197   $ 79,952   $ 1,647,370  
                                                             
                                                             

(1)  During the three months ended June 30, 2012 and 2011, the Company recorded stock-based compensation expense of $13.7 million and $13.1 million, respectively, of which $7.1 million and $6.1 million, respectively, is included in corporate expense and $0.3 million and $0.1 million, respectively, is included in pre-opening and development expense on the Company's condensed consolidated statements of operations.  During the six months ended June 30, 2012 and 2011, the Company recorded stock-based compensation expense of $32.9 million and $33.3 million, respectively, of which $16.9 million and $17.9 million, respectively, is included in corporate expense and $0.5 million and $0.2 million, respectively, is included in pre-opening and development expense on the Company's condensed consolidated statements of operations.

(2) Primarily includes the results of the CotaiJet ferry operations.

   
Las Vegas Sands Corp. and Subsidiaries  
Non-GAAP Measure  
(In thousands)  
(Unaudited)  
   
The following is a reconciliation of Net Income Attributable to Las Vegas Sands Corp. to Adjusted Property EBITDA:  
   
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2012     2011     2012     2011  
Net income attributable to Las Vegas Sands Corp.   $ 240,587     $ 410,637     $ 739,529     $ 699,960  
Add (deduct):                                
  Net income attributable to noncontrolling interests     45,794       78,455       125,961       153,635  
  Income tax expense     39,085       54,374       102,256       99,585  
  Loss on modification or early retirement of debt     16,403       -       19,234       -  
  Other (income) expense     (1,782 )     (1,908 )     1,637       2,767  
  Interest expense, net of amounts capitalized     64,533       70,592       129,205       144,177  
  Interest income     (6,892 )     (4,028 )     (12,540 )     (6,075 )
  Loss on disposal of assets     482       7,443       1,075       7,942  
  Impairment loss     100,781       -       143,674       -  
  Amortization of leasehold interests in land     10,057       10,034       20,002       23,190  
  Depreciation and amortization     220,440       206,161       415,187       396,398  
  Development expense     6,797       2,420       7,995       2,993  
  Pre-opening expense     43,472       18,178       94,931       27,649  
  Stock-based compensation (1)     6,338       6,902       15,507       15,197  
  Corporate expense     58,592       42,376       107,547       79,952  
                                 
Adjusted Property EBITDA   $ 844,687     $ 901,636     $ 1,911,200     $ 1,647,370  
                                 
                                 
(1) See prior page (Exhibit 2)                                
                                 
                                 
Las Vegas Sands Corp. and Subsidiaries  
Supplemental Data - Net Revenues  
(In thousands)  
(Unaudited)  
   
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2012     2011     2012     2011  
                                 
The Venetian Macao   $ 649,446     $ 735,405     $ 1,422,206     $ 1,373,674  
Sands Macao     271,603       330,960       620,686       653,753  
Four Seasons Hotel Macao and Plaza Casino     266,137       120,757       565,741       292,864  
Sands Cotai Central     265,601       -       265,601       -  
Marina Bay Sands     694,762       737,569       1,543,431       1,322,494  
Las Vegas Operating Properties     327,313       332,522       711,916       637,597  
Sands Bethlehem     115,096       97,120       230,658       188,150  
Other Asia     37,935       32,450       73,503       66,223  
Intersegment Eliminations     (45,987 )     (41,687 )     (89,094 )     (77,740 )
                                 
    $ 2,581,906     $ 2,345,096     $ 5,344,648     $ 4,457,015  
                                 
                                 
   
Las Vegas Sands Corp. and Subsidiaries  
Supplemental Data - Adjusted Property EBITDA as a Percentage of Net Revenues  
(Unaudited)  
   
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2012     2011     2012     2011  
The Venetian Macao   35.3 %   35.1 %   35.9 %   35.4 %
Sands Macao   26.3 %   28.9 %   28.7 %   28.8 %
Four Seasons Hotel Macao and Plaza Casino   28.8 %   31.2 %   25.5 %   32.5 %
Sands Cotai Central   19.5 %   N/A     19.5 %   N/A  
Marina Bay Sands   47.6 %   55.0 %   52.0 %   52.2 %
Las Vegas Operating Properties   19.7 %   27.9 %   25.3 %   24.8 %
Sands Bethlehem   23.4 %   21.7 %   23.6 %   22.9 %
Other Asia   -15.7 %   -28.4 %   -15.9 %   -20.9 %
                         
Total   32.7 %   38.4 %   35.8 %   37.0 %
                         
                         
 
Las Vegas Sands Corp. and Subsidiaries
Non-GAAP Measure - Adjusted Net Income and Adjusted Earnings Per Diluted Share
(In thousands, except share and per share data)
(Unaudited)
 
    Three Months Ended   Six Months Ended
    June 30,   June 30,
    2012   2011   2012   2011
                         
Net income attributable to common stockholders   $ 240,587   $ 367,607   $ 739,529   $ 595,763
                         
Pre-opening expense, net     30,611     18,131     66,810     27,165
Development expense, net     6,797     2,420     7,995     2,993
Impairment loss, net     70,855     -     101,009     -
Loss on disposal of assets, net     549     7,443     1,046     7,942
Loss on modification or early retirement of debt, net     15,883     -     18,714     -
Preferred stock dividends     -     19,219     -     38,817
Accretion to redemption value of preferred stock issued to Principal Stockholder's family    
-
   
23,136
   
-
   
46,272
Preferred stock inducement and repurchase premiums     -     675     -     19,108
                         
Adjusted net income   $ 365,282   $ 438,631   $ 935,103   $ 738,060
                         
                         
Per diluted share of common stock:                        
Net income attributable to common stockholders   $ 0.29   $ 0.46   $ 0.90   $ 0.74
                         
Pre-opening expense, net     0.03     0.02     0.08     0.03
Development expense, net     0.01     -     0.01     -
Impairment loss, net     0.09     -     0.13     -
Loss on disposal of assets, net     -     0.01     -     0.01
Loss on modification or early retirement of debt, net     0.02     -     0.02     -
Preferred stock dividends     -     0.02     -     0.05
Accretion to redemption value of preferred stock issued to Principal Stockholder's family    
-
   
0.03
   
-
   
0.06
Preferred stock inducement and repurchase premiums     -     -     -     0.02
                         
Adjusted earnings per diluted share   $ 0.44   $ 0.54   $ 1.14   $ 0.91
                         
Weighted average diluted shares outstanding     826,102,326     811,274,706     822,458,833     811,243,195
                         
                         
   
Las Vegas Sands Corp. and Subsidiaries  
Supplemental Data Schedule  
(Unaudited)  
   
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2012     2011     2012     2011  
                                 
Room Statistics:                                
  The Venetian Macao:                                
    Occupancy %     86.7 %     89.7 %     90.1 %     88.1 %
    Average daily room rate (ADR) (1)   $ 228     $ 223     $ 236     $ 225  
    Revenue per available room (RevPAR) (2)   $ 198     $ 200     $ 213     $ 198  
                                 
  Sands Macao:                                
    Occupancy %     93.2 %     88.0 %     93.5 %     86.5 %
    Average daily room rate (ADR) (1)   $ 242     $ 242     $ 247     $ 247  
    Revenue per available room (RevPAR) (2)   $ 225     $ 213     $ 231     $ 213  
                                 
  Four Seasons Hotel Macao and Plaza Casino:                                
    Occupancy %     73.3 %     67.8 %     77.8 %     66.2 %
    Average daily room rate (ADR) (1)   $ 357     $ 323     $ 358     $ 331  
    Revenue per available room (RevPAR) (2)   $ 261     $ 219     $ 279     $ 220  
                                 
  Sands Cotai Central:                                
    Occupancy %     75.1 %     N/A       75.1 %     N/A  
    Average daily room rate (ADR) (1)   $ 141       N/A     $ 141       N/A  
    Revenue per available room (RevPAR) (2)   $ 106       N/A     $ 106       N/A  
                                 
  Marina Bay Sands:                                
    Occupancy %     99.1 %     90.8 %     98.7 %     88.6 %
    Average daily room rate (ADR) (1)   $ 351     $ 295     $ 346     $ 290  
    Revenue per available room (RevPAR) (2)   $ 348     $ 268     $ 341     $ 257  
                                 
  Las Vegas Operating Properties:                                
    Occupancy %     86.2 %     88.8 %     84.8 %     86.4 %
    Average daily room rate (ADR) (1)   $ 205     $ 200     $ 209     $ 206  
    Revenue per available room (RevPAR) (2)   $ 176     $ 177     $ 177     $ 178  
                                 
  Sands Bethlehem:                                
    Occupancy %     62.2 %     49.1 %     56.2 %     49.1 %
    Average daily room rate (ADR) (1)   $ 142     $ 168     $ 141     $ 168  
    Revenue per available room (RevPAR) (2)   $ 88     $ 83     $ 79     $ 83  
                                 
Casino Statistics:                                
  The Venetian Macao:                                
    Table games win per unit per day (3)   $ 13,860     $ 13,269     $ 14,117     $ 12,276  
    Slot machine win per unit per day (4)   $ 295     $ 295     $ 315     $ 279  
    Average number of table games     485       600       527       599  
    Average number of slot machines     2,220       2,154       2,251       2,152  
                                 
  Sands Macao:                                
    Table games win per unit per day (3)   $ 9,500     $ 9,926     $ 10,159     $ 9,875  
    Slot machine win per unit per day (4)   $ 240     $ 257     $ 267     $ 267  
    Average number of table games     348       414       373       415  
    Average number of slot machines     1,158       1,157       1,125       1,145  
                                 
  Four Seasons Hotel Macao and Plaza Casino:                                
    Table games win per unit per day (3)   $ 22,227     $ 10,420     $ 24,625     $ 13,988  
    Slot machine win per unit per day (4)   $ 649     $ 627     $ 694     $ 662  
    Average number of table games     159       118       162       118  
    Average number of slot machines     183       190       180       192  
                                 
  Sands Cotai Central:                                
    Table games win per unit per day (3)   $ 10,112       N/A     $ 10,112       N/A  
    Slot machine win per unit per day (4)   $ 397       N/A     $ 397       N/A  
    Average number of table games     362       N/A       362       N/A  
    Average number of slot machines     819       N/A       819       N/A  
                                 
  Marina Bay Sands:                                
    Table games win per unit per day (3)   $ 9,825     $ 11,185     $ 11,395     $ 9,936  
    Slot machine win per unit per day (4)   $ 636     $ 611     $ 646     $ 568  
    Average number of table games     611       606       609       610  
    Average number of slot machines     2,484       2,297       2,482       2,293  
                                 
  Las Vegas Operating Properties:                                
    Table games win per unit per day (3)   $ 3,402     $ 4,032     $ 5,227     $ 3,586  
    Slot machine win per unit per day (4)   $ 200     $ 152     $ 194     $ 147  
    Average number of table games     231       230       229       228  
    Average number of slot machines     2,170       2,608       2,293       2,666  
                                 
  Sands Bethlehem:                                
    Table games win per unit per day (3)   $ 2,813     $ 2,550     $ 2,799     $ 2,698  
    Slot machine win per unit per day (4)   $ 265     $ 249     $ 272     $ 244  
    Average number of table games     122       91       120       84  
    Average number of slot machines     3,024       3,024       3,009       3,020  
                                     
                                     

(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.

Contact Information

  • Contacts:

    Investment Community:
    Daniel Briggs
    (702) 414-1221

    Media:
    Ron Reese
    (702) 414-3607