These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| Nevada | 27-0099920 | |
| (State or other jurisdiction of | (I.R.S. Employer | |
| incorporation or organization) | Identification No.) | |
| 3355 Las Vegas Boulevard South | 89109 | |
| Las Vegas, Nevada | (Zip Code) | |
| (Address of principal executive offices) |
| Large accelerated filer þ | Accelerated filer o | Non-accelerated filer o | Smaller reporting company o | |||
| (Do not check if a smaller reporting company) |
| Class | Outstanding at August 2, 2010 | |
| Common Stock ($0.001 par value) | 660,734,408 shares |
1
2
| June 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
| (In thousands, except share | ||||||||
| and per share data) | ||||||||
| (Unaudited) | ||||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 3,518,835 | $ | 4,955,416 | ||||
|
Restricted cash
|
91,983 | 118,641 | ||||||
|
Investments
|
173,461 | | ||||||
|
Accounts receivable, net
|
530,331 | 460,766 | ||||||
|
Inventories
|
26,523 | 27,073 | ||||||
|
Deferred income taxes, net
|
75,858 | 26,442 | ||||||
|
Prepaid expenses and other
|
39,833 | 35,336 | ||||||
|
|
||||||||
|
Total current assets
|
4,456,824 | 5,623,674 | ||||||
|
Property and equipment, net
|
14,122,595 | 13,351,271 | ||||||
|
Deferred financing costs, net
|
171,573 | 138,454 | ||||||
|
Restricted cash
|
4,591 | | ||||||
|
Deferred income taxes, net
|
26,046 | 22,219 | ||||||
|
Leasehold interests in land, net
|
1,214,579 | 1,209,820 | ||||||
|
Intangible assets, net
|
92,010 | 50,129 | ||||||
|
Other assets, net
|
178,936 | 176,539 | ||||||
|
|
||||||||
|
Total assets
|
$ | 20,267,154 | $ | 20,572,106 | ||||
|
|
||||||||
|
LIABILITIES AND EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$ | 119,156 | $ | 82,695 | ||||
|
Construction payables
|
754,667 | 778,771 | ||||||
|
Accrued interest payable
|
20,952 | 18,332 | ||||||
|
Other accrued liabilities
|
915,663 | 786,192 | ||||||
|
Income taxes payable
|
15,011 | | ||||||
|
Current maturities of long-term debt
|
569,196 | 173,315 | ||||||
|
|
||||||||
|
Total current liabilities
|
2,394,645 | 1,839,305 | ||||||
|
Other long-term liabilities
|
89,937 | 81,959 | ||||||
|
Deferred income taxes
|
50,229 | | ||||||
|
Deferred proceeds from sale of The Shoppes at The Palazzo
|
243,928 | 243,928 | ||||||
|
Deferred gain on sale of The Grand Canal Shoppes
|
52,540 | 54,272 | ||||||
|
Deferred rent from mall transactions
|
148,226 | 149,074 | ||||||
|
Long-term debt
|
9,826,661 | 10,852,147 | ||||||
|
|
||||||||
|
Total liabilities
|
12,806,166 | 13,220,685 | ||||||
|
|
||||||||
|
Preferred stock, $0.001 par value, issued to Principal
Stockholders family, 5,250,000 shares issued and
outstanding, after allocation of fair value of attached
warrants, aggregate redemption/liquidation value of
$577,500
|
457,106 | 410,834 | ||||||
|
Commitments and contingencies (Note 11)
|
||||||||
|
Equity:
|
||||||||
|
Preferred stock, $0.001 par value, 50,000,000 shares
authorized, 4,089,999 shares issued and outstanding with
warrants to purchase up to 68,166,786 shares of common
stock
|
234,607 | 234,607 | ||||||
|
Common stock, $0.001 par value, 1,000,000,000 shares
authorized, 660,733,908 and 660,322,749 shares issued
and outstanding
|
661 | 660 | ||||||
|
Capital in excess of par value
|
5,149,854 | 5,114,851 | ||||||
|
Accumulated other comprehensive income
|
26,400 | 26,748 | ||||||
|
Retained earnings
|
440,249 | 473,833 | ||||||
|
|
||||||||
|
Total Las Vegas Sands Corp. stockholders equity
|
5,851,771 | 5,850,699 | ||||||
|
Noncontrolling interests
|
1,152,111 | 1,089,888 | ||||||
|
|
||||||||
|
Total equity
|
7,003,882 | 6,940,587 | ||||||
|
|
||||||||
|
Total liabilities and equity
|
$ | 20,267,154 | $ | 20,572,106 | ||||
|
|
||||||||
3
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands, except share and per share data) | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
|
Revenues:
|
||||||||||||||||
|
Casino
|
$ | 1,294,301 | $ | 798,053 | $ | 2,356,071 | $ | 1,595,978 | ||||||||
|
Rooms
|
190,767 | 161,969 | 371,549 | 336,357 | ||||||||||||
|
Food and beverage
|
105,079 | 87,087 | 197,158 | 174,395 | ||||||||||||
|
Convention, retail and other
|
115,266 | 95,885 | 223,481 | 209,372 | ||||||||||||
|
|
||||||||||||||||
|
|
1,705,413 | 1,142,994 | 3,148,259 | 2,316,102 | ||||||||||||
|
Less-promotional allowances
|
(110,937 | ) | (84,294 | ) | (218,895 | ) | (178,340 | ) | ||||||||
|
|
||||||||||||||||
|
Net revenues
|
1,594,476 | 1,058,700 | 2,929,364 | 2,137,762 | ||||||||||||
|
|
||||||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Casino
|
790,947 | 532,476 | 1,485,582 | 1,081,373 | ||||||||||||
|
Rooms
|
34,073 | 31,524 | 63,727 | 65,291 | ||||||||||||
|
Food and beverage
|
47,798 | 44,819 | 92,101 | 87,461 | ||||||||||||
|
Convention, retail and other
|
65,326 | 63,234 | 123,730 | 122,477 | ||||||||||||
|
Provision for doubtful accounts
|
18,711 | 20,707 | 35,153 | 41,717 | ||||||||||||
|
General and administrative
|
172,919 | 123,800 | 299,178 | 245,103 | ||||||||||||
|
Corporate expense
|
25,954 | 64,307 | 49,430 | 87,731 | ||||||||||||
|
Rental expense
|
12,806 | 7,877 | 21,504 | 15,806 | ||||||||||||
|
Pre-opening expense
|
50,118 | 41,830 | 87,577 | 86,764 | ||||||||||||
|
Development expense
|
676 | 10 | 833 | 264 | ||||||||||||
|
Depreciation and amortization
|
170,694 | 143,633 | 323,783 | 282,882 | ||||||||||||
|
Impairment loss
|
| 151,175 | | 151,175 | ||||||||||||
|
Loss on disposal of assets
|
37,679 | 4,653 | 38,171 | 4,784 | ||||||||||||
|
|
||||||||||||||||
|
|
1,427,701 | 1,230,045 | 2,620,769 | 2,272,828 | ||||||||||||
|
|
||||||||||||||||
|
Operating income (loss)
|
166,775 | (171,345 | ) | 308,595 | (135,066 | ) | ||||||||||
|
Other income (expense):
|
||||||||||||||||
|
Interest income
|
2,073 | 2,692 | 3,706 | 8,241 | ||||||||||||
|
Interest expense, net of amounts capitalized
|
(76,987 | ) | (64,871 | ) | (155,152 | ) | (135,989 | ) | ||||||||
|
Other income (expense)
|
(6,201 | ) | 773 | (12,649 | ) | (4,970 | ) | |||||||||
|
Gain on early retirement of debt
|
961 | | 3,137 | | ||||||||||||
|
|
||||||||||||||||
|
Income (loss) before income taxes
|
86,621 | (232,751 | ) | 147,637 | (267,784 | ) | ||||||||||
|
Income tax benefit (expense)
|
(8,073 | ) | 54,488 | (21,275 | ) | 53,675 | ||||||||||
|
|
||||||||||||||||
|
Net income (loss)
|
78,548 | (178,263 | ) | 126,362 | (214,109 | ) | ||||||||||
|
Net (income) loss attributable to
noncontrolling interests
|
(36,741 | ) | 2,323 | (66,974 | ) | 3,563 | ||||||||||
|
|
||||||||||||||||
|
Net income (loss) attributable to Las Vegas
Sands Corp.
|
41,807 | (175,940 | ) | 59,388 | (210,546 | ) | ||||||||||
|
Preferred stock dividends
|
(23,350 | ) | (23,172 | ) | (46,700 | ) | (46,326 | ) | ||||||||
|
Accretion to redemption value of preferred
stock issued to Principal Stockholders
family
|
(23,136 | ) | (23,136 | ) | (46,272 | ) | (46,272 | ) | ||||||||
|
|
||||||||||||||||
|
Net loss attributable to common stockholders
|
$ | (4,679 | ) | $ | (222,248 | ) | $ | (33,584 | ) | $ | (303,144 | ) | ||||
|
|
||||||||||||||||
|
Basic and diluted loss per share
|
$ | (0.01 | ) | $ | (0.34 | ) | $ | (0.05 | ) | $ | (0.46 | ) | ||||
|
|
||||||||||||||||
|
Basic and diluted weighted average shares
outstanding
|
660,364,559 | 658,877,256 | 660,322,428 | 653,370,686 | ||||||||||||
|
|
||||||||||||||||
4
| Las Vegas Sands Corp. Stockholders Equity | ||||||||||||||||||||||||||||||||||||
| Accumulated | ||||||||||||||||||||||||||||||||||||
| Capital in | Other | Total | ||||||||||||||||||||||||||||||||||
| Preferred | Common | Treasury | Excess of | Comprehensive | Retained | Comprehensive | Noncontrolling | |||||||||||||||||||||||||||||
| Stock | Stock | Stock | Par Value | Income | Earnings | Income (Loss) | Interests | Total | ||||||||||||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||||||||||||
|
Balance at January 1, 2009
|
$ | 298,066 | $ | 642 | $ | | $ | 3,090,292 | $ | 17,554 | $ | 1,015,554 | $ | 3,073 | $ | 4,425,181 | ||||||||||||||||||||
|
Net loss
|
| | | | | (210,546 | ) | (210,546 | ) | (3,563 | ) | (214,109 | ) | |||||||||||||||||||||||
|
Currency translation adjustment
|
| | | | (2,756 | ) | | (2,756 | ) | | (2,756 | ) | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total comprehensive loss
|
(213,302 | ) | (3,563 | ) | (216,865 | ) | ||||||||||||||||||||||||||||||
|
Tax shortfall from stock-based
compensation
|
| | | (3,284 | ) | | | | (3,284 | ) | ||||||||||||||||||||||||||
|
Stock-based compensation
|
| | | 22,528 | | | | 22,528 | ||||||||||||||||||||||||||||
|
Purchase of treasury stock
|
| | (13 | ) | | | | | (13 | ) | ||||||||||||||||||||||||||
|
Warrants exercised and settled with
preferred stock
|
(63,459 | ) | 18 | | 63,441 | | | | | |||||||||||||||||||||||||||
|
Contribution from noncontrolling interest
|
| | | | | | 41 | 41 | ||||||||||||||||||||||||||||
|
Deemed contribution from Principal
Stockholder
|
| | | 220 | | | | 220 | ||||||||||||||||||||||||||||
|
Dividends declared, net of amounts
previously accrued
|
| | | | | (41,143 | ) | | (41,143 | ) | ||||||||||||||||||||||||||
|
Accumulated but undeclared dividend
requirement on preferred stock issued to
Principal Stockholders family
|
| | | | | (6,854 | ) | | (6,854 | ) | ||||||||||||||||||||||||||
|
Accretion to redemption value of
preferred stock issued to Principal
Stockholders family
|
| | | | | (46,272 | ) | | (46,272 | ) | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Balance at June 30, 2009
|
$ | 234,607 | $ | 660 | $ | (13 | ) | $ | 3,173,197 | $ | 14,798 | $ | 710,739 | $ | (449 | ) | $ | 4,133,539 | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Balance at January 1, 2010
|
$ | 234,607 | $ | 660 | $ | | $ | 5,114,851 | $ | 26,748 | $ | 473,833 | $ | 1,089,888 | $ | 6,940,587 | ||||||||||||||||||||
|
Net income
|
| | | | | 59,388 | 59,388 | 66,974 | 126,362 | |||||||||||||||||||||||||||
|
Currency translation adjustment
|
| | | | (348 | ) | | (348 | ) | (4,148 | ) | (4,496 | ) | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total comprehensive income
|
59,040 | 62,826 | 121,866 | |||||||||||||||||||||||||||||||||
|
Exercise of stock options
|
| 1 | | 3,922 | | | | 3,923 | ||||||||||||||||||||||||||||
|
Tax shortfall from stock-based
compensation
|
| | | (195 | ) | | | | (195 | ) | ||||||||||||||||||||||||||
|
Stock-based compensation
|
| | | 28,718 | | | 1,742 | 30,460 | ||||||||||||||||||||||||||||
|
Deemed contribution from Principal
Stockholder
|
| | | 213 | | | | 213 | ||||||||||||||||||||||||||||
|
Acquisition of remaining shares of
noncontrolling interest
|
| | | 2,345 | | | (2,345 | ) | | |||||||||||||||||||||||||||
|
Dividends declared, net of amounts
previously accrued
|
| | | | | (39,846 | ) | | (39,846 | ) | ||||||||||||||||||||||||||
|
Accumulated but undeclared dividend
requirement on preferred stock issued to
Principal Stockholders family
|
| | | | | (6,854 | ) | | (6,854 | ) | ||||||||||||||||||||||||||
|
Accretion to redemption value of
preferred stock issued to Principal
Stockholders family
|
| | | | | (46,272 | ) | | (46,272 | ) | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Balance at June 30, 2010
|
$ | 234,607 | $ | 661 | $ | | $ | 5,149,854 | $ | 26,400 | $ | 440,249 | $ | 1,152,111 | $ | 7,003,882 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
5
| Six Months Ended | ||||||||
| June 30, | ||||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
| (Unaudited) | ||||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss)
|
$ | 126,362 | $ | (214,109 | ) | |||
|
Adjustments to reconcile net income (loss) to net cash generated from operating activities:
|
||||||||
|
Depreciation and amortization
|
323,783 | 282,882 | ||||||
|
Amortization of leasehold interests in land included in rental expense
|
21,504 | 14,451 | ||||||
|
Amortization of deferred financing costs and original issue discount
|
17,530 | 13,248 | ||||||
|
Amortization of deferred gain and rent
|
(2,580 | ) | (2,580 | ) | ||||
|
Gain on early retirement of debt
|
(3,137 | ) | | |||||
|
Impairment and loss on disposal of assets
|
38,171 | 155,959 | ||||||
|
Stock-based compensation expense
|
28,932 | 20,905 | ||||||
|
Provision for doubtful accounts
|
35,153 | 41,717 | ||||||
|
Foreign exchange (gain) loss
|
(8,836 | ) | 14 | |||||
|
Deferred income taxes
|
(6,450 | ) | (57,942 | ) | ||||
|
Non-cash contribution from Principal Stockholder included in corporate expense
|
213 | 220 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(104,581 | ) | (24,009 | ) | ||||
|
Inventories
|
543 | 1,659 | ||||||
|
Prepaid expenses and other
|
(6,561 | ) | 43,328 | |||||
|
Leasehold interests in land
|
(17,211 | ) | (17,671 | ) | ||||
|
Accounts payable
|
36,285 | 17,100 | ||||||
|
Accrued interest payable
|
2,464 | (4,498 | ) | |||||
|
Income taxes payable
|
15,011 | | ||||||
|
Other accrued liabilities
|
141,310 | 37,172 | ||||||
|
|
||||||||
|
Net cash generated from operating activities
|
637,905 | 307,846 | ||||||
|
|
||||||||
|
Cash flows from investing activities:
|
||||||||
|
Changes in restricted cash
|
22,926 | 3,821 | ||||||
|
Capital expenditures
|
(1,127,268 | ) | (1,022,534 | ) | ||||
|
Proceeds from disposal of property and equipment
|
5,647 | | ||||||
|
Purchases of investments
|
(173,774 | ) | | |||||
|
Acquisition of gaming license and certificate
|
(43,305 | ) | | |||||
|
|
||||||||
|
Net cash used in investing activities
|
(1,315,774 | ) | (1,018,713 | ) | ||||
|
|
||||||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from exercise of stock options
|
3,923 | | ||||||
|
Dividends paid to preferred stockholders
|
(46,700 | ) | (47,997 | ) | ||||
|
Purchase of treasury stock
|
| (13 | ) | |||||
|
Proceeds from long-term debt (Note 5)
|
596,560 | 504,379 | ||||||
|
Repayments on long-term debt (Note 5)
|
(1,265,218 | ) | (194,636 | ) | ||||
|
Contribution from noncontrolling interest
|
| 41 | ||||||
|
Payments of deferred financing costs
|
(54,365 | ) | (4,431 | ) | ||||
|
|
||||||||
|
Net cash generated from (used in) financing activities
|
(765,800 | ) | 257,343 | |||||
|
|
||||||||
|
Effect of exchange rate on cash
|
7,088 | 394 | ||||||
|
|
||||||||
|
Decrease in cash and cash equivalents
|
(1,436,581 | ) | (453,130 | ) | ||||
|
Cash and cash equivalents at beginning of period
|
4,955,416 | 3,038,163 | ||||||
|
|
||||||||
|
Cash and cash equivalents at end of period
|
$ | 3,518,835 | $ | 2,585,033 | ||||
|
|
||||||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash payments for interest, net of amounts capitalized
|
$ | 134,979 | $ | 127,481 | ||||
|
|
||||||||
|
Cash payments for taxes, net of refunds
|
$ | 150 | $ | (70,007 | ) | |||
|
|
||||||||
|
Changes in construction payables
|
$ | (24,104 | ) | $ | 44,478 | |||
|
|
||||||||
|
Non-cash investing and financing activities:
|
||||||||
|
Capitalized stock-based compensation costs
|
$ | 1,528 | $ | 1,623 | ||||
|
|
||||||||
|
Property and equipment acquired under capital lease
|
$ | 2,802 | $ | | ||||
|
|
||||||||
|
Accumulated but undeclared dividend requirement on preferred stock issued to Principal
Stockholders family
|
$ | 6,854 | $ | 6,854 | ||||
|
|
||||||||
|
Accretion to redemption value of preferred stock issued to Principal Stockholders family
|
$ | 46,272 | $ | 46,272 | ||||
|
|
||||||||
|
Acquisition of remaining shares of noncontrolling interest
|
$ | 2,345 | $ | | ||||
|
|
||||||||
|
Warrants exercised and settled through tendering of preferred stock
|
$ | | $ | 63,459 | ||||
|
|
||||||||
6
7
8
9
10
11
12
| June 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Land and improvements
|
$ | 397,365 | $ | 353,791 | ||||
|
Building and improvements
|
10,281,051 | 6,898,071 | ||||||
|
Furniture, fixtures, equipment and leasehold improvements
|
1,883,724 | 1,703,792 | ||||||
|
Transportation
|
403,819 | 403,256 | ||||||
|
Construction in progress
|
3,119,397 | 5,647,986 | ||||||
|
|
||||||||
|
|
16,085,356 | 15,006,896 | ||||||
|
Less accumulated depreciation and amortization
|
(1,962,761 | ) | (1,655,625 | ) | ||||
|
|
||||||||
|
|
$ | 14,122,595 | $ | 13,351,271 | ||||
|
|
||||||||
| June 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Other Macau Development Projects (principally Cotai Strip parcels 5 and 6)
|
$ | 1,951,975 | $ | 1,915,587 | ||||
|
Marina Bay Sands
|
509,289 | 3,119,935 | ||||||
|
Four Seasons Macao (principally the Four Seasons Apartments)
|
374,522 | 328,300 | ||||||
|
Sands Bethlehem
|
92,228 | 85,159 | ||||||
|
Other
|
191,383 | 199,005 | ||||||
|
|
||||||||
|
|
$ | 3,119,397 | $ | 5,647,986 | ||||
|
|
||||||||
13
| June 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Gaming licenses and certificate
|
$ | 93,529 | $ | 50,000 | ||||
|
Less accumulated amortization
|
(1,627 | ) | | |||||
|
|
||||||||
|
|
91,902 | 50,000 | ||||||
|
|
||||||||
|
Trademarks
|
265 | 263 | ||||||
|
Less accumulated amortization
|
(157 | ) | (134 | ) | ||||
|
|
||||||||
|
|
108 | 129 | ||||||
|
|
||||||||
|
Intangible assets, net
|
$ | 92,010 | $ | 50,129 | ||||
|
|
||||||||
| June 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Corporate and U.S. Related:
|
||||||||
|
Senior Secured Credit Facility Term B
|
$ | 2,910,000 | $ | 2,925,000 | ||||
|
Senior Secured Credit Facility Delayed Draws I and II
|
982,000 | 987,000 | ||||||
|
Senior Secured Credit Facility Revolving
|
| 775,860 | ||||||
|
6.375% Senior Notes (net of original issue discount of
$807 and $1,164, respectively)
|
188,905 | 248,836 | ||||||
|
FF&E Facility
|
91,850 | 108,550 | ||||||
|
Airplane Financings
|
80,266 | 82,110 | ||||||
|
HVAC Equipment Lease
|
23,835 | 24,717 | ||||||
|
Other
|
4,323 | 4,778 | ||||||
|
Macau Related:
|
||||||||
|
Macau Credit Facility Term B
|
1,492,789 | 1,501,789 | ||||||
|
Macau Credit Facility Term B Delayed
|
580,529 | 584,029 | ||||||
|
Macau Credit Facility Revolving
|
129,640 | 479,640 | ||||||
|
Macau Credit Facility Local Term
|
54,932 | 67,697 | ||||||
|
Ferry Financing
|
192,504 | 210,762 | ||||||
|
Other
|
11,350 | 11,016 | ||||||
|
Singapore Related:
|
||||||||
|
Singapore Credit Facility
|
3,650,740 | 3,013,678 | ||||||
|
Other
|
2,194 | | ||||||
|
|
||||||||
|
|
10,395,857 | 11,025,462 | ||||||
|
Less current maturities
|
(569,196 | ) | (173,315 | ) | ||||
|
|
||||||||
|
Total long-term debt
|
$ | 9,826,661 | $ | 10,852,147 | ||||
|
|
||||||||
14
15
| Six Months Ended | ||||||||
| June 30, | ||||||||
| 2010 | 2009 | |||||||
|
Proceeds from Singapore Credit Facility
|
$ | 596,560 | $ | 494,492 | ||||
|
Proceeds from Ferry Financing
|
| 9,887 | ||||||
|
|
||||||||
|
|
$ | 596,560 | $ | 504,379 | ||||
|
|
||||||||
|
Repayments on Senior Secured Credit Facility
|
$ | (795,860 | ) | $ | (20,000 | ) | ||
|
Repayments on Macau Credit Facility
|
(375,036 | ) | (137,537 | ) | ||||
|
Repayments on Singapore Credit Facility
|
| (17,992 | ) | |||||
|
Repayments on Senior Notes
|
(56,675 | ) | | |||||
|
Repayments on Ferry Financing
|
(17,493 | ) | | |||||
|
Repayments on Airplane Financings
|
(1,844 | ) | (1,844 | ) | ||||
|
Repayments on HVAC Equipment Lease
|
(882 | ) | | |||||
|
Repayments on FF&E Facility and Other Long-Term Debt
|
(17,428 | ) | (17,263 | ) | ||||
|
|
||||||||
|
|
$ | (1,265,218 | ) | $ | (194,636 | ) | ||
|
|
||||||||
| Preferred Stock | ||||||||||||||
| Dividends Paid to | Preferred Stock | |||||||||||||
| Board of Directors | Principal | Dividends Paid to | Total Preferred Stock | |||||||||||
| Declaration Date | Payment Date | Stockholders Family | Public Holders | Dividends Paid | ||||||||||
|
February 5, 2009
|
February 17, 2009 | $ | 13,125 | $ | 11,347 | $ | 24,472 | |||||||
|
April 30, 2009
|
May 15, 2009 | 13,125 | 10,400 | 23,525 | ||||||||||
|
|
||||||||||||||
|
|
$ | 47,997 | ||||||||||||
|
|
||||||||||||||
|
February 5, 2010
|
February 16, 2010 | $ | 13,125 | $ | 10,225 | $ | 23,350 | |||||||
|
May 4, 2010
|
May 17, 2010 | 13,125 | 10,225 | 23,350 | ||||||||||
|
|
||||||||||||||
|
|
$ | 46,700 | ||||||||||||
|
|
||||||||||||||
|
July 29, 2010
|
August 16, 2010 | $ | 13,125 | $ | 10,225 | $ | 23,350 | |||||||
16
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Weighted-average
common shares
outstanding (used in
the calculation of
basic loss per share)
|
660,364,559 | 658,877,256 | 660,322,428 | 653,370,686 | ||||||||||||
|
Potential dilution
from stock options,
restricted stock and
warrants
|
| | | | ||||||||||||
|
|
||||||||||||||||
|
Weighted-average
common and common
equivalent shares
(used in the
calculation of diluted
loss per share)
|
660,364,559 | 658,877,256 | 660,322,428 | 653,370,686 | ||||||||||||
|
|
||||||||||||||||
|
Antidilutive stock
options, restricted
stock and warrants
excluded from the
calculation of diluted
loss per share
|
173,331,327 | 170,644,057 | 173,331,327 | 170,644,057 | ||||||||||||
|
|
||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Net income (loss)
|
$ | 78,548 | $ | (178,263 | ) | $ | 126,362 | $ | (214,109 | ) | ||||||
|
Currency translation adjustment
|
(2,172 | ) | 18,270 | (4,496 | ) | (2,756 | ) | |||||||||
|
|
||||||||||||||||
|
Total comprehensive income (loss)
|
76,376 | (159,993 | ) | 121,866 | (216,865 | ) | ||||||||||
|
Less: comprehensive (income) loss
attributable to noncontrolling
interests
|
(34,040 | ) | 2,323 | (62,826 | ) | 3,563 | ||||||||||
|
|
||||||||||||||||
|
Comprehensive income (loss)
attributable to Las Vegas Sands
Corp.
|
$ | 42,336 | $ | (157,670 | ) | $ | 59,040 | $ | (213,302 | ) | ||||||
|
|
||||||||||||||||
17
18
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Compensation expense:
|
||||||||||||||||
|
Stock options
|
$ | 13,714 | $ | 8,973 | $ | 28,682 | $ | 20,070 | ||||||||
|
Restricted shares
|
125 | 336 | 250 | 835 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 13,839 | $ | 9,309 | $ | 28,932 | $ | 20,905 | ||||||||
|
|
||||||||||||||||
|
Compensation cost capitalized as part of property and equipment
|
$ | 798 | $ | 996 | $ | 1,528 | $ | 1,623 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
LVSC 2004 Plan:
|
||||||||||||||||
|
Stock options granted
|
2,043 | 1,449 | 4,089 | 7,048 | ||||||||||||
|
|
||||||||||||||||
|
Weighted average grant date fair value
|
$ | 25.69 | $ | 5.16 | $ | 20.62 | $ | 2.44 | ||||||||
|
|
||||||||||||||||
|
Restricted shares granted
|
14 | 37 | 14 | 66 | ||||||||||||
|
|
||||||||||||||||
|
Weighted average grant date fair value
|
$ | 24.94 | $ | 9.49 | $ | 24.94 | $ | 7.38 | ||||||||
|
|
||||||||||||||||
|
SCL Equity Plan:
|
||||||||||||||||
|
Stock options granted
|
2,500 | | 20,376 | | ||||||||||||
|
|
||||||||||||||||
|
Weighted average grant date fair value
|
$ | 0.88 | $ | | $ | 1.03 | $ | | ||||||||
|
|
||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
LVSC 2004 Plan:
|
||||||||||||||||
|
Weighted average volatility
|
88.1 | % | 77.5 | % | 92.9 | % | 74.7 | % | ||||||||
|
Expected term (in years)
|
6.3 | 6.3 | 5.3 | 5.0 | ||||||||||||
|
Risk-free rate
|
3.0 | % | 2.6 | % | 2.9 | % | 2.6 | % | ||||||||
|
Expected dividends
|
| | | | ||||||||||||
|
SCL Equity Plan:
|
||||||||||||||||
|
Weighted average volatility
|
73.6 | % | | 73.6 | % | | ||||||||||
|
Expected term (in years)
|
5.6 | | 6.2 | | ||||||||||||
|
Risk-free rate
|
2.0 | % | | 2.0 | % | | ||||||||||
|
Expected dividends
|
| | | | ||||||||||||
| Total Carrying | Fair Value Measurements as of June 30, 2010 Using: | |||||||||||||||
| Value as of | Quoted Market | Significant Other | Significant | |||||||||||||
| June 30, | Prices in Active | Observable Inputs | Unobservable Inputs | |||||||||||||
| 2010 | Markets (Level 1) | (Level 2) | (Level 3) | |||||||||||||
|
Cash equivalents(1)
|
$ | 2,328,357 | $ | 2,328,357 | $ | | $ | | ||||||||
|
Interest rate caps(2)
|
$ | 723 | $ | | $ | 723 | $ | | ||||||||
| (1) |
The Company has short-term investments classified as cash equivalents
as the original maturities are less than 90 days.
|
|
| (2) |
The Company has 31 interest rate cap agreements with an aggregate fair
value of approximately $0.7 million, based on quoted market values
from the institutions holding the agreements as of June 30, 2010.
|
19
20
21
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Revenues:
|
||||||||||||||||
|
Macau:
|
||||||||||||||||
|
The Venetian Macao
|
$ | 581,032 | $ | 443,608 | $ | 1,130,727 | $ | 927,708 | ||||||||
|
Sands Macao
|
302,212 | 234,198 | 586,018 | 458,610 | ||||||||||||
|
Four Seasons Macao
|
144,096 | 48,700 | 246,440 | 95,691 | ||||||||||||
|
Other Asia
|
28,386 | 19,110 | 52,558 | 43,039 | ||||||||||||
|
|
||||||||||||||||
|
|
1,055,726 | 745,616 | 2,015,743 | 1,525,048 | ||||||||||||
|
United States:
|
||||||||||||||||
|
Las Vegas Operating Properties
|
276,219 | 291,940 | 601,729 | 610,578 | ||||||||||||
|
Sands Bethlehem
|
68,624 | 32,711 | 135,865 | 32,711 | ||||||||||||
|
|
||||||||||||||||
|
|
344,843 | 324,651 | 737,594 | 643,289 | ||||||||||||
|
Singapore
|
216,393 | | 216,393 | | ||||||||||||
|
Intersegment eliminations
|
(22,486 | ) | (11,567 | ) | (40,366 | ) | (30,575 | ) | ||||||||
|
|
||||||||||||||||
|
Net revenues
|
$ | 1,594,476 | $ | 1,058,700 | $ | 2,929,364 | $ | 2,137,762 | ||||||||
|
|
||||||||||||||||
22
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Adjusted Property EBITDA(1)
|
||||||||||||||||
|
Macau:
|
||||||||||||||||
|
The Venetian Macao
|
$ | 192,829 | $ | 109,974 | $ | 362,744 | $ | 231,460 | ||||||||
|
Sands Macao
|
81,212 | 61,049 | 150,973 | 111,407 | ||||||||||||
|
Four Seasons Macao
|
32,999 | 5,563 | 52,494 | 9,931 | ||||||||||||
|
Other Asia
|
(6,154 | ) | (9,891 | ) | (10,586 | ) | (15,901 | ) | ||||||||
|
|
||||||||||||||||
|
|
300,886 | 166,695 | 555,625 | 336,897 | ||||||||||||
|
United States:
|
||||||||||||||||
|
Las Vegas Operating Properties
|
65,992 | 78,110 | 171,284 | 167,884 | ||||||||||||
|
Sands Bethlehem
|
12,121 | 2,837 | 23,089 | 2,837 | ||||||||||||
|
|
||||||||||||||||
|
|
78,113 | 80,947 | 194,373 | 170,721 | ||||||||||||
|
Singapore
|
94,466 | | 94,466 | | ||||||||||||
|
|
||||||||||||||||
|
Total adjusted property EBITDA
|
473,465 | 247,642 | 844,464 | 507,618 | ||||||||||||
|
Other Operating Costs and Expenses
|
||||||||||||||||
|
Stock-based compensation expense
|
(8,763 | ) | (5,502 | ) | (14,571 | ) | (13,278 | ) | ||||||||
|
Corporate expense
|
(25,954 | ) | (64,307 | ) | (49,430 | ) | (87,731 | ) | ||||||||
|
Rental expense
|
(12,806 | ) | (7,877 | ) | (21,504 | ) | (15,806 | ) | ||||||||
|
Pre-opening expense
|
(50,118 | ) | (41,830 | ) | (87,577 | ) | (86,764 | ) | ||||||||
|
Development expense
|
(676 | ) | (10 | ) | (833 | ) | (264 | ) | ||||||||
|
Depreciation and amortization
|
(170,694 | ) | (143,633 | ) | (323,783 | ) | (282,882 | ) | ||||||||
|
Impairment loss
|
| (151,175 | ) | | (151,175 | ) | ||||||||||
|
Loss on disposal of assets
|
(37,679 | ) | (4,653 | ) | (38,171 | ) | (4,784 | ) | ||||||||
|
|
||||||||||||||||
|
Operating income (loss)
|
166,775 | (171,345 | ) | 308,595 | (135,066 | ) | ||||||||||
|
Other Non-Operating Costs and Expenses
|
||||||||||||||||
|
Interest income
|
2,073 | 2,692 | 3,706 | 8,241 | ||||||||||||
|
Interest expense, net of amounts capitalized
|
(76,987 | ) | (64,871 | ) | (155,152 | ) | (135,989 | ) | ||||||||
|
Other income (expense)
|
(6,201 | ) | 773 | (12,649 | ) | (4,970 | ) | |||||||||
|
Gain on early retirement of debt
|
961 | | 3,137 | | ||||||||||||
|
Income tax benefit (expense)
|
(8,073 | ) | 54,488 | (21,275 | ) | 53,675 | ||||||||||
|
Net (income) loss attributable to
noncontrolling interests
|
(36,741 | ) | 2,323 | (66,974 | ) | 3,563 | ||||||||||
|
|
||||||||||||||||
|
Net income (loss) attributable to Las Vegas
Sands Corp.
|
$ | 41,807 | $ | (175,940 | ) | $ | 59,388 | $ | (210,546 | ) | ||||||
|
|
||||||||||||||||
| (1) |
Adjusted property EBITDA is net income (loss) attributable to Las
Vegas Sands Corp. before stock-based compensation expense, corporate
expense, rental expense, pre-opening expense, development expense,
depreciation and amortization, impairment loss, loss on disposal of
assets, interest, other income (expense), gain on early retirement of
debt, income tax benefit (expense) and net (income) loss attributable
to noncontrolling interests. Adjusted property EBITDA is used by
management as the primary measure of operating performance of the
Companys properties and to compare the operating performance of the
Companys properties with that of its competitors.
|
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Intersegment Revenues
|
||||||||||||||||
|
Macau:
|
||||||||||||||||
|
The Venetian Macao
|
$ | 2,753 | $ | 395 | $ | 5,166 | $ | 842 | ||||||||
|
Other Asia
|
16,608 | 10,234 | 30,433 | 27,661 | ||||||||||||
|
|
||||||||||||||||
|
|
19,361 | 10,629 | 35,599 | 28,503 | ||||||||||||
|
Las Vegas Operating Properties
|
2,721 | 938 | 4,363 | 2,072 | ||||||||||||
|
Singapore
|
404 | | 404 | | ||||||||||||
|
|
||||||||||||||||
|
Total intersegment revenues
|
$ | 22,486 | $ | 11,567 | $ | 40,366 | $ | 30,575 | ||||||||
|
|
||||||||||||||||
23
| Six Months Ended | ||||||||
| June 30, | ||||||||
| 2010 | 2009 | |||||||
|
Capital Expenditures
|
||||||||
|
Corporate and Other
|
$ | 8,759 | $ | 28,331 | ||||
|
Macau:
|
||||||||
|
The Venetian Macao
|
18,003 | 12,512 | ||||||
|
Sands Macao
|
1,374 | 4,721 | ||||||
|
Four Seasons Macao
|
15,624 | 128,081 | ||||||
|
Other Asia
|
2,409 | 16,445 | ||||||
|
Other Development Projects
|
85,993 | 56,076 | ||||||
|
|
||||||||
|
|
123,403 | 217,835 | ||||||
|
United States:
|
||||||||
|
Las Vegas Operating Properties
|
9,192 | 54,693 | ||||||
|
Sands Bethlehem
|
22,177 | 174,188 | ||||||
|
|
||||||||
|
|
31,369 | 228,881 | ||||||
|
Singapore
|
963,737 | 547,487 | ||||||
|
|
||||||||
|
Total capital expenditures
|
$ | 1,127,268 | $ | 1,022,534 | ||||
|
|
||||||||
| June 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Total Assets
|
||||||||
|
Corporate and Other
|
$ | 1,124,394 | $ | 1,849,596 | ||||
|
Macau:
|
||||||||
|
The Venetian Macao
|
2,777,952 | 2,836,643 | ||||||
|
Sands Macao
|
528,685 | 527,737 | ||||||
|
Four Seasons Macao
|
1,160,114 | 1,151,028 | ||||||
|
Other Asia
|
339,050 | 328,584 | ||||||
|
Other Development Projects
|
2,426,431 | 2,085,984 | ||||||
|
|
||||||||
|
|
7,232,232 | 6,929,976 | ||||||
|
United States:
|
||||||||
|
Las Vegas Operating Properties
|
5,698,335 | 6,893,106 | ||||||
|
Sands Bethlehem
|
747,089 | 737,062 | ||||||
|
|
||||||||
|
|
6,445,424 | 7,630,168 | ||||||
|
Singapore
|
5,465,104 | 4,162,366 | ||||||
|
|
||||||||
|
Total assets
|
$ | 20,267,154 | $ | 20,572,106 | ||||
|
|
||||||||
| June 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Total Long-Lived Assets
|
||||||||
|
Corporate and Other
|
$ | 314,131 | $ | 324,268 | ||||
|
Macau:
|
||||||||
|
The Venetian Macao
|
2,236,188 | 2,324,882 | ||||||
|
Sands Macao
|
330,866 | 355,170 | ||||||
|
Four Seasons Macao
|
1,038,162 | 1,047,201 | ||||||
|
Other Asia
|
270,854 | 276,559 | ||||||
|
Other Development Projects
|
2,060,919 | 2,022,861 | ||||||
|
|
||||||||
|
|
5,936,989 | 6,026,673 | ||||||
|
United States:
|
||||||||
|
Las Vegas Operating Properties
|
3,528,743 | 3,642,405 | ||||||
|
Sands Bethlehem
|
605,303 | 610,846 | ||||||
|
|
||||||||
|
|
4,134,046 | 4,253,251 | ||||||
|
Singapore
|
4,952,008 | 3,956,899 | ||||||
|
|
||||||||
|
Total long-lived assets
|
$ | 15,337,174 | $ | 14,561,091 | ||||
|
|
||||||||
24
25
| Consolidating/ | ||||||||||||||||||||
| Las Vegas | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Sands Corp. | Subsidiaries | Subsidiaries | Entries | Total | ||||||||||||||||
|
Cash and cash equivalents
|
$ | 429,467 | $ | 1,991,125 | $ | 1,098,243 | $ | | $ | 3,518,835 | ||||||||||
|
Restricted cash
|
| 2,204 | 89,779 | | 91,983 | |||||||||||||||
|
Investments
|
| | 173,461 | | 173,461 | |||||||||||||||
|
Intercompany receivables
|
| 55,028 | 19,715 | (74,743 | ) | | ||||||||||||||
|
Accounts receivable, net
|
905 | 159,305 | 371,029 | (908 | ) | 530,331 | ||||||||||||||
|
Inventories
|
1,914 | 10,231 | 14,378 | | 26,523 | |||||||||||||||
|
Deferred income taxes, net
|
| 25,739 | 55,301 | (5,182 | ) | 75,858 | ||||||||||||||
|
Prepaid expenses and other
|
3,053 | 7,583 | 29,197 | | 39,833 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total current assets
|
435,339 | 2,251,215 | 1,851,103 | (80,833 | ) | 4,456,824 | ||||||||||||||
|
Property and equipment, net
|
139,894 | 3,666,059 | 10,316,642 | | 14,122,595 | |||||||||||||||
|
Investments in subsidiaries
|
6,054,456 | 4,200,699 | | (10,255,155 | ) | | ||||||||||||||
|
Deferred financing costs, net
|
846 | 31,376 | 139,351 | | 171,573 | |||||||||||||||
|
Restricted cash
|
| 4,591 | | | 4,591 | |||||||||||||||
|
Intercompany receivables
|
32,465 | 86,353 | | (118,818 | ) | | ||||||||||||||
|
Intercompany notes receivable
|
| 573,241 | | (573,241 | ) | | ||||||||||||||
|
Deferred income taxes, net
|
53,138 | | | (27,092 | ) | 26,046 | ||||||||||||||
|
Leasehold interests in land, net
|
| | 1,214,579 | | 1,214,579 | |||||||||||||||
|
Intangible assets, net
|
| | 92,010 | | 92,010 | |||||||||||||||
|
Other assets, net
|
1,981 | 29,708 | 147,247 | | 178,936 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total assets
|
$ | 6,718,119 | $ | 10,843,242 | $ | 13,760,932 | $ | (11,055,139 | ) | $ | 20,267,154 | |||||||||
|
|
||||||||||||||||||||
|
Accounts payable
|
$ | 3,862 | $ | 28,117 | $ | 88,085 | $ | (908 | ) | $ | 119,156 | |||||||||
|
Construction payables
|
| 2,204 | 752,463 | | 754,667 | |||||||||||||||
|
Intercompany payables
|
25,095 | | 49,648 | (74,743 | ) | | ||||||||||||||
|
Accrued interest payable
|
4,640 | 1,077 | 15,235 | | 20,952 | |||||||||||||||
|
Other accrued liabilities
|
8,972 | 144,498 | 762,193 | | 915,663 | |||||||||||||||
|
Income taxes payable
|
14,797 | | 214 | | 15,011 | |||||||||||||||
|
Deferred income taxes
|
5,182 | | | (5,182 | ) | | ||||||||||||||
|
Current maturities of long-term debt
|
3,688 | 133,540 | 431,968 | | 569,196 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total current liabilities
|
66,236 | 309,436 | 2,099,806 | (80,833 | ) | 2,394,645 | ||||||||||||||
|
Other long-term liabilities
|
48,906 | 10,734 | 30,297 | | 89,937 | |||||||||||||||
|
Intercompany payables
|
28,616 | | 90,202 | (118,818 | ) | | ||||||||||||||
|
Intercompany notes payable
|
| | 573,241 | (573,241 | ) | | ||||||||||||||
|
Deferred amounts related to mall
transactions
|
| 444,694 | | | 444,694 | |||||||||||||||
|
Deferred income taxes
|
| 27,469 | 49,852 | (27,092 | ) | 50,229 | ||||||||||||||
|
Long-term debt
|
265,484 | 3,874,145 | 5,687,032 | | 9,826,661 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities
|
409,242 | 4,666,478 | 8,530,430 | (799,984 | ) | 12,806,166 | ||||||||||||||
|
|
||||||||||||||||||||
|
Preferred stock issued to Principal
Stockholders family
|
457,106 | | | | 457,106 | |||||||||||||||
|
Total Las Vegas Sands Corp.
stockholders equity
|
5,851,771 | 6,176,359 | 4,078,796 | (10,255,155 | ) | 5,851,771 | ||||||||||||||
|
Noncontrolling interests
|
| 405 | 1,151,706 | | 1,152,111 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total equity
|
5,851,771 | 6,176,764 | 5,230,502 | (10,255,155 | ) | 7,003,882 | ||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities and equity
|
$ | 6,718,119 | $ | 10,843,242 | $ | 13,760,932 | $ | (11,055,139 | ) | $ | 20,267,154 | |||||||||
|
|
||||||||||||||||||||
26
| Consolidating/ | ||||||||||||||||||||
| Las Vegas | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Sands Corp. | Subsidiaries | Subsidiaries | Entries | Total | ||||||||||||||||
|
Cash and cash equivalents
|
$ | 254,256 | $ | 3,033,625 | $ | 1,667,535 | $ | | $ | 4,955,416 | ||||||||||
|
Restricted cash
|
| 6,954 | 111,687 | | 118,641 | |||||||||||||||
|
Intercompany receivables
|
| 101,485 | 27,646 | (129,131 | ) | | ||||||||||||||
|
Accounts receivable, net
|
727 | 152,151 | 309,547 | (1,659 | ) | 460,766 | ||||||||||||||
|
Inventories
|
1,906 | 12,332 | 12,835 | | 27,073 | |||||||||||||||
|
Deferred income taxes, net
|
| 29,117 | 1,992 | (4,667 | ) | 26,442 | ||||||||||||||
|
Prepaid expenses and other
|
11,410 | 5,251 | 18,675 | | 35,336 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total current assets
|
268,299 | 3,340,915 | 2,149,917 | (135,457 | ) | 5,623,674 | ||||||||||||||
|
Property and equipment, net
|
140,684 | 3,786,061 | 9,424,526 | | 13,351,271 | |||||||||||||||
|
Investment in subsidiaries
|
6,242,214 | 4,117,915 | | (10,360,129 | ) | | ||||||||||||||
|
Deferred financing costs, net
|
1,095 | 37,850 | 99,509 | | 138,454 | |||||||||||||||
|
Intercompany receivables
|
34,029 | 85,725 | | (119,754 | ) | | ||||||||||||||
|
Intercompany notes receivable
|
| 500,518 | | (500,518 | ) | | ||||||||||||||
|
Deferred income taxes, net
|
48,362 | | 243 | (26,386 | ) | 22,219 | ||||||||||||||
|
Leasehold interests in land, net
|
| | 1,209,820 | | 1,209,820 | |||||||||||||||
|
Intangible assets, net
|
| | 50,129 | | 50,129 | |||||||||||||||
|
Other assets, net
|
2,338 | 27,555 | 146,646 | | 176,539 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total assets
|
$ | 6,737,021 | $ | 11,896,539 | $ | 13,080,790 | $ | (11,142,244 | ) | $ | 20,572,106 | |||||||||
|
|
||||||||||||||||||||
|
Accounts payable
|
$ | 4,229 | $ | 21,353 | $ | 58,772 | $ | (1,659 | ) | $ | 82,695 | |||||||||
|
Construction payables
|
| 9,172 | 769,599 | | 778,771 | |||||||||||||||
|
Intercompany payables
|
59,029 | | 70,102 | (129,131 | ) | | ||||||||||||||
|
Accrued interest payable
|
6,074 | 351 | 11,907 | | 18,332 | |||||||||||||||
|
Other accrued liabilities
|
6,470 | 170,706 | 609,016 | | 786,192 | |||||||||||||||
|
Deferred income taxes
|
4,667 | | | (4,667 | ) | | ||||||||||||||
|
Current maturities of long-term debt
|
3,688 | 81,374 | 88,253 | | 173,315 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total current liabilities
|
84,157 | 282,956 | 1,607,649 | (135,457 | ) | 1,839,305 | ||||||||||||||
|
Other long-term liabilities
|
48,907 | 10,621 | 22,431 | | 81,959 | |||||||||||||||
|
Intercompany payables
|
15,166 | | 104,588 | (119,754 | ) | | ||||||||||||||
|
Intercompany notes payable
|
| | 500,518 | (500,518 | ) | | ||||||||||||||
|
Deferred amounts related to mall
transactions
|
| 447,274 | | | 447,274 | |||||||||||||||
|
Deferred income taxes
|
| 26,386 | | (26,386 | ) | | ||||||||||||||
|
Long-term debt
|
327,258 | 4,739,753 | 5,785,136 | | 10,852,147 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities
|
475,488 | 5,506,990 | 8,020,322 | (782,115 | ) | 13,220,685 | ||||||||||||||
|
|
||||||||||||||||||||
|
Preferred stock issued to Principal
Stockholders family
|
410,834 | | | | 410,834 | |||||||||||||||
|
Total Las Vegas Sands Corp.
stockholders equity
|
5,850,699 | 6,389,144 | 3,970,985 | (10,360,129 | ) | 5,850,699 | ||||||||||||||
|
Noncontrolling interests
|
| 405 | 1,089,483 | | 1,089,888 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total equity
|
5,850,699 | 6,389,549 | 5,060,468 | (10,360,129 | ) | 6,940,587 | ||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities and equity
|
$ | 6,737,021 | $ | 11,896,539 | $ | 13,080,790 | $ | (11,142,244 | ) | $ | 20,572,106 | |||||||||
|
|
||||||||||||||||||||
27
| Consolidating/ | ||||||||||||||||||||
| Las Vegas | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Sands Corp. | Subsidiaries | Subsidiaries | Entries | Total | ||||||||||||||||
|
Revenues:
|
||||||||||||||||||||
|
Casino
|
$ | | $ | 102,902 | $ | 1,191,399 | $ | | $ | 1,294,301 | ||||||||||
|
Rooms
|
| 120,169 | 70,598 | | 190,767 | |||||||||||||||
|
Food and beverage
|
| 41,273 | 63,806 | | 105,079 | |||||||||||||||
|
Convention, retail and other
|
| 44,070 | 81,911 | (10,715 | ) | 115,266 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
| 308,414 | 1,407,714 | (10,715 | ) | 1,705,413 | ||||||||||||||
|
Less-promotional allowances
|
(115 | ) | (40,794 | ) | (69,389 | ) | (639 | ) | (110,937 | ) | ||||||||||
|
|
||||||||||||||||||||
|
Net revenues
|
(115 | ) | 267,620 | 1,338,325 | (11,354 | ) | 1,594,476 | |||||||||||||
|
|
||||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||
|
Casino
|
| 68,180 | 723,336 | (569 | ) | 790,947 | ||||||||||||||
|
Rooms
|
| 25,040 | 9,034 | (1 | ) | 34,073 | ||||||||||||||
|
Food and beverage
|
| 18,005 | 31,387 | (1,594 | ) | 47,798 | ||||||||||||||
|
Convention, retail and other
|
| 18,137 | 51,077 | (3,888 | ) | 65,326 | ||||||||||||||
|
Provision for doubtful accounts
|
| 9,355 | 9,356 | | 18,711 | |||||||||||||||
|
General and administrative
|
| 63,460 | 109,733 | (274 | ) | 172,919 | ||||||||||||||
|
Corporate expense
|
22,036 | 51 | 8,867 | (5,000 | ) | 25,954 | ||||||||||||||
|
Rental expense
|
| | 12,806 | | 12,806 | |||||||||||||||
|
Pre-opening expense
|
179 | 1 | 49,966 | (28 | ) | 50,118 | ||||||||||||||
|
Development expense
|
676 | | | | 676 | |||||||||||||||
|
Depreciation and amortization
|
3,017 | 57,671 | 110,006 | | 170,694 | |||||||||||||||
|
Loss on disposal of assets
|
| 8,704 | 28,975 | | 37,679 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
25,908 | 268,604 | 1,144,543 | (11,354 | ) | 1,427,701 | ||||||||||||||
|
|
||||||||||||||||||||
|
Operating income (loss)
|
(26,023 | ) | (984 | ) | 193,782 | | 166,775 | |||||||||||||
|
Other income (expense):
|
||||||||||||||||||||
|
Interest income
|
815 | 21,755 | 846 | (21,343 | ) | 2,073 | ||||||||||||||
|
Interest expense, net of amounts capitalized
|
(3,886 | ) | (27,144 | ) | (67,300 | ) | 21,343 | (76,987 | ) | |||||||||||
|
Other expense
|
| (255 | ) | (5,946 | ) | | (6,201 | ) | ||||||||||||
|
Gain on early retirement of debt
|
961 | | | | 961 | |||||||||||||||
|
Income from equity investments in
subsidiaries
|
85,577 | 83,098 | | (168,675 | ) | | ||||||||||||||
|
|
||||||||||||||||||||
|
Income before income taxes
|
57,444 | 76,470 | 121,382 | (168,675 | ) | 86,621 | ||||||||||||||
|
Income tax benefit (expense)
|
(15,637 | ) | 7,710 | (146 | ) | | (8,073 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Net income
|
41,807 | 84,180 | 121,236 | (168,675 | ) | 78,548 | ||||||||||||||
|
Net income attributable to noncontrolling
interests
|
| | (36,741 | ) | | (36,741 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
Net income attributable to Las Vegas Sands
Corp.
|
$ | 41,807 | $ | 84,180 | $ | 84,495 | $ | (168,675 | ) | $ | 41,807 | |||||||||
|
|
||||||||||||||||||||
28
| Consolidating/ | ||||||||||||||||||||
| Las Vegas | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Sands Corp. | Subsidiaries | Subsidiaries | Entries | Total | ||||||||||||||||
|
Revenues:
|
||||||||||||||||||||
|
Casino
|
$ | | $ | 119,068 | $ | 678,985 | $ | | $ | 798,053 | ||||||||||
|
Rooms
|
| 112,821 | 49,148 | | 161,969 | |||||||||||||||
|
Food and beverage
|
| 44,188 | 42,899 | | 87,087 | |||||||||||||||
|
Convention, retail and other
|
| 41,628 | 55,098 | (841 | ) | 95,885 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
| 317,705 | 826,130 | (841 | ) | 1,142,994 | ||||||||||||||
|
Less-promotional allowances
|
(186 | ) | (40,471 | ) | (43,019 | ) | (618 | ) | (84,294 | ) | ||||||||||
|
|
||||||||||||||||||||
|
Net revenues
|
(186 | ) | 277,234 | 783,111 | (1,459 | ) | 1,058,700 | |||||||||||||
|
|
||||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||
|
Casino
|
| 67,854 | 465,028 | (406 | ) | 532,476 | ||||||||||||||
|
Rooms
|
| 24,947 | 6,577 | | 31,524 | |||||||||||||||
|
Food and beverage
|
| 19,322 | 27,099 | (1,602 | ) | 44,819 | ||||||||||||||
|
Convention, retail and other
|
| 20,078 | 42,357 | 799 | 63,234 | |||||||||||||||
|
Provision for doubtful accounts
|
| 11,662 | 9,045 | | 20,707 | |||||||||||||||
|
General and administrative
|
| 59,493 | 64,557 | (250 | ) | 123,800 | ||||||||||||||
|
Corporate expense
|
61,391 | 64 | 2,852 | | 64,307 | |||||||||||||||
|
Rental expense
|
| 1,404 | 6,473 | | 7,877 | |||||||||||||||
|
Pre-opening expense
|
364 | 3 | 41,463 | | 41,830 | |||||||||||||||
|
Development expense
|
10 | | | | 10 | |||||||||||||||
|
Depreciation and amortization
|
2,693 | 56,576 | 84,364 | | 143,633 | |||||||||||||||
|
Impairment loss
|
| 151,175 | | | 151,175 | |||||||||||||||
|
(Gain) loss on disposal of assets
|
| (50 | ) | 4,703 | | 4,653 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
64,458 | 412,528 | 754,518 | (1,459 | ) | 1,230,045 | ||||||||||||||
|
|
||||||||||||||||||||
|
Operating income (loss)
|
(64,644 | ) | (135,294 | ) | 28,593 | | (171,345 | ) | ||||||||||||
|
Other income (expense):
|
||||||||||||||||||||
|
Interest income
|
2,632 | 8,171 | 136 | (8,247 | ) | 2,692 | ||||||||||||||
|
Interest expense, net of amounts
capitalized
|
(4,640 | ) | (29,592 | ) | (38,886 | ) | 8,247 | (64,871 | ) | |||||||||||
|
Other income
|
| 556 | 217 | | 773 | |||||||||||||||
|
Loss from equity investments in
subsidiaries
|
(103,460 | ) | (7,072 | ) | | 110,532 | | |||||||||||||
|
|
||||||||||||||||||||
|
Loss before income taxes
|
(170,112 | ) | (163,231 | ) | (9,940 | ) | 110,532 | (232,751 | ) | |||||||||||
|
Income tax benefit (expense)
|
(5,828 | ) | 59,771 | 545 | | 54,488 | ||||||||||||||
|
|
||||||||||||||||||||
|
Net loss
|
(175,940 | ) | (103,460 | ) | (9,395 | ) | 110,532 | (178,263 | ) | |||||||||||
|
Net loss attributable to
noncontrolling interests
|
| | 2,323 | | 2,323 | |||||||||||||||
|
|
||||||||||||||||||||
|
Net loss attributable to Las
Vegas Sands Corp.
|
$ | (175,940 | ) | $ | (103,460 | ) | $ | (7,072 | ) | $ | 110,532 | $ | (175,940 | ) | ||||||
|
|
||||||||||||||||||||
29
| Consolidating/ | ||||||||||||||||||||
| Las Vegas | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Sands Corp. | Subsidiaries | Subsidiaries | Entries | Total | ||||||||||||||||
|
Revenues:
|
||||||||||||||||||||
|
Casino
|
$ | | $ | 258,247 | $ | 2,097,824 | $ | | $ | 2,356,071 | ||||||||||
|
Rooms
|
| 240,236 | 131,313 | | 371,549 | |||||||||||||||
|
Food and beverage
|
| 84,795 | 112,363 | | 197,158 | |||||||||||||||
|
Convention, retail and other
|
| 95,092 | 148,152 | (19,763 | ) | 223,481 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
| 678,370 | 2,489,652 | (19,763 | ) | 3,148,259 | ||||||||||||||
|
Less-promotional allowances
|
(247 | ) | (91,444 | ) | (125,874 | ) | (1,330 | ) | (218,895 | ) | ||||||||||
|
|
||||||||||||||||||||
|
Net revenues
|
(247 | ) | 586,926 | 2,363,778 | (21,093 | ) | 2,929,364 | |||||||||||||
|
|
||||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||
|
Casino
|
| 154,832 | 1,331,926 | (1,176 | ) | 1,485,582 | ||||||||||||||
|
Rooms
|
| 48,251 | 15,477 | (1 | ) | 63,727 | ||||||||||||||
|
Food and beverage
|
| 36,337 | 58,986 | (3,222 | ) | 92,101 | ||||||||||||||
|
Convention, retail and other
|
| 37,837 | 92,015 | (6,122 | ) | 123,730 | ||||||||||||||
|
Provision for doubtful accounts
|
| 17,695 | 17,458 | | 35,153 | |||||||||||||||
|
General and administrative
|
| 120,035 | 179,681 | (538 | ) | 299,178 | ||||||||||||||
|
Corporate expense
|
42,307 | 132 | 16,991 | (10,000 | ) | 49,430 | ||||||||||||||
|
Rental expense
|
| | 21,504 | | 21,504 | |||||||||||||||
|
Pre-opening expense
|
357 | 3 | 87,251 | (34 | ) | 87,577 | ||||||||||||||
|
Development expense
|
833 | | | | 833 | |||||||||||||||
|
Depreciation and amortization
|
6,036 | 116,130 | 201,617 | | 323,783 | |||||||||||||||
|
Loss on disposal of assets
|
| 8,704 | 29,467 | | 38,171 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
49,533 | 539,956 | 2,052,373 | (21,093 | ) | 2,620,769 | ||||||||||||||
|
|
||||||||||||||||||||
|
Operating income (loss)
|
(49,780 | ) | 46,970 | 311,405 | | 308,595 | ||||||||||||||
|
Other income (expense):
|
||||||||||||||||||||
|
Interest income
|
1,319 | 42,033 | 1,356 | (41,002 | ) | 3,706 | ||||||||||||||
|
Interest expense, net of amounts capitalized
|
(8,164 | ) | (56,708 | ) | (131,282 | ) | 41,002 | (155,152 | ) | |||||||||||
|
Other expense
|
| (271 | ) | (12,378 | ) | | (12,649 | ) | ||||||||||||
|
Gain (loss) on early retirement of debt
|
3,358 | | (221 | ) | | 3,137 | ||||||||||||||
|
Income from equity investments in
subsidiaries
|
136,167 | 108,654 | | (244,821 | ) | | ||||||||||||||
|
|
||||||||||||||||||||
|
Income before income taxes
|
82,900 | 140,678 | 168,880 | (244,821 | ) | 147,637 | ||||||||||||||
|
Income tax benefit (expense)
|
(23,512 | ) | (730 | ) | 2,967 | | (21,275 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Net income
|
59,388 | 139,948 | 171,847 | (244,821 | ) | 126,362 | ||||||||||||||
|
Net income attributable to noncontrolling
interests
|
| | (66,974 | ) | | (66,974 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
Net income attributable to Las Vegas Sands
Corp.
|
$ | 59,388 | $ | 139,948 | $ | 104,873 | $ | (244,821 | ) | $ | 59,388 | |||||||||
|
|
||||||||||||||||||||
30
| Consolidating/ | ||||||||||||||||||||
| Las Vegas | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Sands Corp. | Subsidiaries | Subsidiaries | Entries | Total | ||||||||||||||||
|
Revenues:
|
||||||||||||||||||||
|
Casino
|
$ | | $ | 248,887 | $ | 1,347,091 | $ | | $ | 1,595,978 | ||||||||||
|
Rooms
|
| 235,770 | 100,587 | | 336,357 | |||||||||||||||
|
Food and beverage
|
| 91,283 | 83,112 | | 174,395 | |||||||||||||||
|
Convention, retail and other
|
| 86,495 | 128,508 | (5,631 | ) | 209,372 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
| 662,435 | 1,659,298 | (5,631 | ) | 2,316,102 | ||||||||||||||
|
Less-promotional allowances
|
(344 | ) | (83,288 | ) | (93,178 | ) | (1,530 | ) | (178,340 | ) | ||||||||||
|
|
||||||||||||||||||||
|
Net revenues
|
(344 | ) | 579,147 | 1,566,120 | (7,161 | ) | 2,137,762 | |||||||||||||
|
|
||||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||
|
Casino
|
| 144,699 | 937,866 | (1,192 | ) | 1,081,373 | ||||||||||||||
|
Rooms
|
| 51,532 | 13,759 | | 65,291 | |||||||||||||||
|
Food and beverage
|
| 38,482 | 52,223 | (3,244 | ) | 87,461 | ||||||||||||||
|
Convention, retail and other
|
| 39,602 | 85,000 | (2,125 | ) | 122,477 | ||||||||||||||
|
Provision for doubtful accounts
|
| 24,715 | 17,002 | | 41,717 | |||||||||||||||
|
General and administrative
|
| 121,930 | 123,773 | (600 | ) | 245,103 | ||||||||||||||
|
Corporate expense
|
81,012 | 131 | 6,588 | | 87,731 | |||||||||||||||
|
Rental expense
|
| 2,821 | 12,985 | | 15,806 | |||||||||||||||
|
Pre-opening expense
|
654 | 95 | 86,015 | | 86,764 | |||||||||||||||
|
Development expense
|
156 | | 108 | | 264 | |||||||||||||||
|
Depreciation and amortization
|
5,314 | 113,496 | 164,072 | | 282,882 | |||||||||||||||
|
Impairment loss
|
| 151,175 | | | 151,175 | |||||||||||||||
|
(Gain) loss on disposal of assets
|
| (110 | ) | 4,894 | | 4,784 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
87,136 | 688,568 | 1,504,285 | (7,161 | ) | 2,272,828 | ||||||||||||||
|
|
||||||||||||||||||||
|
Operating income (loss)
|
(87,480 | ) | (109,421 | ) | 61,835 | | (135,066 | ) | ||||||||||||
|
Other income (expense):
|
||||||||||||||||||||
|
Interest income
|
7,171 | 10,791 | 310 | (10,031 | ) | 8,241 | ||||||||||||||
|
Interest expense, net of amounts
capitalized
|
(9,427 | ) | (59,093 | ) | (77,500 | ) | 10,031 | (135,989 | ) | |||||||||||
|
Other income (expense)
|
| 465 | (5,435 | ) | | (4,970 | ) | |||||||||||||
|
Loss from equity investments in
subsidiaries
|
(112,188 | ) | (17,217 | ) | | 129,405 | | |||||||||||||
|
|
||||||||||||||||||||
|
Loss before income taxes
|
(201,924 | ) | (174,475 | ) | (20,790 | ) | 129,405 | (267,784 | ) | |||||||||||
|
Income tax benefit (expense)
|
(8,622 | ) | 62,287 | 10 | | 53,675 | ||||||||||||||
|
|
||||||||||||||||||||
|
Net loss
|
(210,546 | ) | (112,188 | ) | (20,780 | ) | 129,405 | (214,109 | ) | |||||||||||
|
Net loss attributable to
noncontrolling interests
|
| | 3,563 | | 3,563 | |||||||||||||||
|
|
||||||||||||||||||||
|
Net loss attributable to Las
Vegas Sands Corp.
|
$ | (210,546 | ) | $ | (112,188 | ) | $ | (17,217 | ) | $ | 129,405 | $ | (210,546 | ) | ||||||
|
|
||||||||||||||||||||
31
| Consolidating/ | ||||||||||||||||||||
| Las Vegas | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Sands Corp. | Subsidiaries | Subsidiaries | Entries | Total | ||||||||||||||||
|
Net cash generated from (used in) operating activities
|
$ | (60,730 | ) | $ | 190,889 | $ | 507,746 | $ | | $ | 637,905 | |||||||||
|
|
||||||||||||||||||||
|
Cash flows from investing activities:
|
||||||||||||||||||||
|
Changes in restricted cash
|
| 159 | 22,767 | | 22,926 | |||||||||||||||
|
Capital expenditures
|
(5,246 | ) | (12,545 | ) | (1,109,477 | ) | | (1,127,268 | ) | |||||||||||
|
Proceeds from disposal of property and equipment
|
| 745 | 4,902 | | 5,647 | |||||||||||||||
|
Purchases of investments
|
| | (173,774 | ) | | (173,774 | ) | |||||||||||||
|
Acquisition of gaming license and certificate
|
| | (43,305 | ) | | (43,305 | ) | |||||||||||||
|
Notes receivable to non-guarantor subsidiaries
|
| (72,723 | ) | | 72,723 | | ||||||||||||||
|
Dividends from Guarantor Subsidiaries
|
3,042,483 | | | (3,042,483 | ) | | ||||||||||||||
|
Dividends from non-guarantor subsidiaries
|
| 23,400 | | (23,400 | ) | | ||||||||||||||
|
Capital contributions to subsidiaries
|
(2,700,000 | ) | (16,500 | ) | | 2,716,500 | | |||||||||||||
|
|
||||||||||||||||||||
|
Net cash generated from (used in) investing activities
|
337,237 | (77,464 | ) | (1,298,887 | ) | (276,660 | ) | (1,315,774 | ) | |||||||||||
|
|
||||||||||||||||||||
|
Cash flows from financing activities:
|
||||||||||||||||||||
|
Proceeds from exercise of stock options
|
3,923 | | | | 3,923 | |||||||||||||||
|
Dividends paid to preferred stockholders
|
(46,700 | ) | | | | (46,700 | ) | |||||||||||||
|
Dividends paid to Las Vegas Sands Corp.
|
| (3,042,483 | ) | | 3,042,483 | | ||||||||||||||
|
Dividends paid to Guarantor Subsidiaries
|
| | (23,400 | ) | 23,400 | | ||||||||||||||
|
Capital contributions received
|
| 2,700,000 | 16,500 | (2,716,500 | ) | | ||||||||||||||
|
Borrowings from Guarantor Subsidiaries
|
| | 72,723 | (72,723 | ) | | ||||||||||||||
|
Proceeds from Singapore credit facility
|
| | 596,560 | | 596,560 | |||||||||||||||
|
Repayments on senior secured credit facility
|
| (795,860 | ) | | | (795,860 | ) | |||||||||||||
|
Repayments on Macau credit facility
|
| | (375,036 | ) | | (375,036 | ) | |||||||||||||
|
Repayments on senior notes
|
(56,675 | ) | | | | (56,675 | ) | |||||||||||||
|
Repayments on ferry financing
|
| | (17,493 | ) | | (17,493 | ) | |||||||||||||
|
Repayments on airplane financings
|
(1,844 | ) | | | | (1,844 | ) | |||||||||||||
|
Repayments on HVAC equipment lease
|
| (882 | ) | | | (882 | ) | |||||||||||||
|
Repayments on FF&E facility and other long-term debt
|
| (16,700 | ) | (728 | ) | | (17,428 | ) | ||||||||||||
|
Payments of deferred financing costs
|
| | (54,365 | ) | | (54,365 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
Net cash generated from (used in) financing activities
|
(101,296 | ) | (1,155,925 | ) | 214,761 | 276,660 | (765,800 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Effect of exchange rate on cash
|
| | 7,088 | | 7,088 | |||||||||||||||
|
|
||||||||||||||||||||
|
Increase (decrease) in cash and cash equivalents
|
175,211 | (1,042,500 | ) | (569,292 | ) | | (1,436,581 | ) | ||||||||||||
|
Cash and cash equivalents at beginning of period
|
254,256 | 3,033,625 | 1,667,535 | | 4,955,416 | |||||||||||||||
|
|
||||||||||||||||||||
|
Cash and cash equivalents at end of period
|
$ | 429,467 | $ | 1,991,125 | $ | 1,098,243 | $ | | $ | 3,518,835 | ||||||||||
|
|
||||||||||||||||||||
32
| Non- | Consolidating/ | |||||||||||||||||||
| Las Vegas | Guarantor | Guarantor | Eliminating | |||||||||||||||||
| Sands Corp. | Subsidiaries | Subsidiaries | Entries | Total | ||||||||||||||||
|
Net cash generated from (used in) operating
activities
|
$ | 55,499 | $ | (26,298 | ) | $ | 278,645 | $ | | $ | 307,846 | |||||||||
|
|
||||||||||||||||||||
|
Cash flows from investing activities:
|
||||||||||||||||||||
|
Capital expenditures
|
(1,741 | ) | (81,313 | ) | (939,480 | ) | | (1,022,534 | ) | |||||||||||
|
Change in restricted cash
|
| (49 | ) | 3,870 | | 3,821 | ||||||||||||||
|
Dividends received from Guarantor Subsidiaries
|
3,026,662 | | | (3,026,662 | ) | | ||||||||||||||
|
Notes receivable to non-guarantor subsidiaries
|
(20,000 | ) | | | 20,000 | | ||||||||||||||
|
Intercompany receivables to non-guarantor
subsidiaries
|
(55,000 | ) | (128,143 | ) | | 183,143 | | |||||||||||||
|
Repayments of receivable from Guarantor
Subsidiaries
|
11,151 | | | (11,151 | ) | | ||||||||||||||
|
Repayments of receivable from non-guarantor
subsidiaries
|
| 23,511 | | (23,511 | ) | | ||||||||||||||
|
Capital contributions to subsidiaries
|
(3,258,015 | ) | (66,166 | ) | | 3,324,181 | | |||||||||||||
|
|
||||||||||||||||||||
|
Net cash used in investing activities
|
(296,943 | ) | (252,160 | ) | (935,610 | ) | 466,000 | (1,018,713 | ) | |||||||||||
|
|
||||||||||||||||||||
|
Cash flows from financing activities:
|
||||||||||||||||||||
|
Dividends paid to preferred stockholders
|
(47,997 | ) | | | | (47,997 | ) | |||||||||||||
|
Purchase of treasury stock
|
(13 | ) | | | | (13 | ) | |||||||||||||
|
Capital contributions received
|
| 3,258,015 | 66,166 | (3,324,181 | ) | | ||||||||||||||
|
Dividends paid to Las Vegas Sands Corp.
|
| (3,026,662 | ) | | 3,026,662 | | ||||||||||||||
|
Borrowings from Las Vegas Sands Corp.
|
| | 75,000 | (75,000 | ) | | ||||||||||||||
|
Borrowings from Guarantor Subsidiaries
|
| | 128,143 | (128,143 | ) | | ||||||||||||||
|
Repayments on borrowings from Las Vegas Sands
Corp.
|
| (11,151 | ) | | 11,151 | | ||||||||||||||
|
Repayments on borrowings from Guarantor
Subsidiaries
|
| | (23,511 | ) | 23,511 | | ||||||||||||||
|
Proceeds from Singapore permanent facilities
|
| | 494,492 | | 494,492 | |||||||||||||||
|
Proceeds from ferry financing
|
| | 9,887 | | 9,887 | |||||||||||||||
|
Repayments on Macau credit facility
|
| | (137,537 | ) | | (137,537 | ) | |||||||||||||
|
Repayments on senior secured credit facility
|
| (20,000 | ) | | | (20,000 | ) | |||||||||||||
|
Repayments on Singapore permanent facilities
|
| | (17,992 | ) | | (17,992 | ) | |||||||||||||
|
Repayments on airplane financings
|
(1,844 | ) | | | | (1,844 | ) | |||||||||||||
|
Repayments on FF&E facility and other
long-term debt
|
| (16,700 | ) | (563 | ) | | (17,263 | ) | ||||||||||||
|
Contribution from noncontrolling interest
|
| | 41 | | 41 | |||||||||||||||
|
Payments of deferred financing costs
|
| (2,872 | ) | (1,559 | ) | | (4,431 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Net cash generated from (used in) financing
activities
|
(49,854 | ) | 180,630 | 592,567 | (466,000 | ) | 257,343 | |||||||||||||
|
|
||||||||||||||||||||
|
Effect of exchange rate on cash
|
| | 394 | | 394 | |||||||||||||||
|
|
||||||||||||||||||||
|
Decrease in cash and cash equivalents
|
(291,298 | ) | (97,828 | ) | (64,004 | ) | | (453,130 | ) | |||||||||||
|
Cash and cash equivalents at beginning of
period
|
294,563 | 2,286,825 | 456,775 | | 3,038,163 | |||||||||||||||
|
|
||||||||||||||||||||
|
Cash and cash equivalents at end of period
|
$ | 3,265 | $ | 2,188,997 | $ | 392,771 | $ | | $ | 2,585,033 | ||||||||||
|
|
||||||||||||||||||||
33
| ITEM 2 |
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
34
35
| |
Parcels 5 and 6 Under our revised development plan, we are sequencing the construction
of the integrated resort on parcels 5 and 6. Upon completion of phases I and II of the
project, the integrated resort will feature approximately 6,000 luxury and mid-scale hotel
rooms, approximately 300,000 square feet of gaming space, approximately 1.2 million square
feet of retail, entertainment and dining facilities, exhibition and conference facilities
and a multipurpose theater. Phase I of the project is expected to include two hotel towers
with approximately 3,700
|
36
|
hotel rooms to be managed by Shangri-La International Hotel
Management Limited (Shangri-La) under its Shangri-La and Traders brands and Sheraton
International Inc. and Sheraton Overseas Management Co. (collectively Starwood) under its
Sheraton brand, as well as completion of the structural work of an adjacent hotel tower with
approximately 2,300 rooms to be managed by Starwood under its Sheraton brand. Phase I will
also include the gaming space, theater and a partial opening of the retail and exhibition
and conference
facilities. The total cost to complete phase I is expected to be approximately $1.9 billion.
Phase II of the project includes completion of the additional Sheraton hotel tower as well as
the remaining retail facilities. The total cost to complete phase II is expected to be
approximately $235 million. Phase III of the project is expected to include a fourth hotel and
mixed-use tower to be managed by Starwood under its St. Regis brand. The total cost to
complete phase III is expected to be approximately $450 million. In connection with entering
into a $1.75 billion Venetian Orient Limited (VOL) credit facility to be used together with
$500.0 million of proceeds from the SCL Offering, we are mobilizing to recommence construction
of phases I and II. We expect that phase I will be completed in the third quarter of 2011, and
that it will take an additional six months thereafter to complete the adjacent Sheraton tower
in phase II and an additional 24 months thereafter to complete the remaining retail facilities
in phase II. We intend to commence construction of phase III of the project as demand and
market conditions warrant it. As of June 30, 2010, we have capitalized construction costs of
$1.78 billion for the entire project (including $139.6 million in outstanding construction
payables). Our management agreements with Starwood and Shangri-La impose certain construction
deadlines and opening obligations on us and certain past and/or anticipated delays, as
described above, may represent a default under the respective agreements, which would allow
Starwood and Shangri-La to terminate their respective agreements. We are currently negotiating
(or undertaking to negotiate) amendments to the management agreements with Starwood and
Shangri-La to provide for new opening timelines.
|
|||
| |
Parcels 7 and 8 The integrated resort on parcels 7 and 8 is expected to be similar in
size and scope to the integrated resort on parcels 5 and 6. We had commenced
pre-construction and have capitalized construction costs of $102.3 million as of June 30,
2010. We intend to commence construction after the integrated resorts on parcels 5 and 6 and
3 are complete, necessary government approvals are obtained, regional and global economic
conditions improve, future demand warrants it and additional financing is obtained.
|
||
| |
Parcel 3 The integrated resort on parcel 3 will be connected to The Venetian Macao and
Four Seasons Macao. The multi-hotel complex is intended to include a gaming area, a shopping
mall and serviced luxury apart-hotel units. We had commenced pre-construction and have
capitalized construction costs of $35.5 million as of June 30, 2010. We intend to commence
construction after the integrated resort on parcels 5 and 6 is complete, necessary
government approvals are obtained, regional and global economic conditions improve, future
demand warrants it and additional financing is obtained.
|
37
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
| Percent | Percent | |||||||||||||||||||||||
| 2010 | 2009 | Change | 2010 | 2009 | Change | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
|
Net revenues
|
$ | 1,594,476 | $ | 1,058,700 | 50.6 | % | $ | 2,929,364 | $ | 2,137,762 | 37.0 | % | ||||||||||||
|
Operating expenses
|
1,427,701 | 1,230,045 | 16.1 | % | 2,620,769 | 2,272,828 | 15.3 | % | ||||||||||||||||
|
Operating income (loss)
|
166,775 | (171,345 | ) | 197.3 | % | 308,595 | (135,066 | ) | 328.5 | % | ||||||||||||||
|
Income (loss) before
income taxes
|
86,621 | (232,751 | ) | 137.2 | % | 147,637 | (267,784 | ) | 155.1 | % | ||||||||||||||
|
Net income (loss)
|
78,548 | (178,263 | ) | 144.1 | % | 126,362 | (214,109 | ) | 159.0 | % | ||||||||||||||
|
Net income (loss)
attributable to Las
Vegas Sands Corp.
|
41,807 | (175,940 | ) | 123.8 | % | 59,388 | (210,546 | ) | 128.2 | % | ||||||||||||||
38
| Percent of Net Revenues | ||||||||||||||||
| Three Months | Six Months | |||||||||||||||
| Ended June 30, | Ended June 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Operating expenses
|
89.5 | % | 116.2 | % | 89.5 | % | 106.3 | % | ||||||||
|
Operating income (loss)
|
10.5 | % | (16.2 | )% | 10.5 | % | (6.3 | )% | ||||||||
|
Income (loss) before income taxes
|
5.4 | % | (22.0 | )% | 5.0 | % | (12.5 | )% | ||||||||
|
Net income (loss)
|
4.9 | % | (16.8 | )% | 4.3 | % | (10.0 | )% | ||||||||
|
Net income (loss) attributable to Las Vegas Sands Corp.
|
2.6 | % | (16.6 | )% | 2.0 | % | (9.8 | )% | ||||||||
39
| Three Months Ended June 30, | ||||||||||||
| Percent | ||||||||||||
| 2010 | 2009 | Change | ||||||||||
| (Dollars in thousands) | ||||||||||||
|
Casino
|
$ | 1,294,301 | $ | 798,053 | 62.2 | % | ||||||
|
Rooms
|
190,767 | 161,969 | 17.8 | % | ||||||||
|
Food and beverage
|
105,079 | 87,087 | 20.7 | % | ||||||||
|
Convention, retail and other
|
115,266 | 95,885 | 20.2 | % | ||||||||
|
|
||||||||||||
|
|
1,705,413 | 1,142,994 | 49.2 | % | ||||||||
|
Less promotional allowances
|
(110,937 | ) | (84,294 | ) | 31.6 | % | ||||||
|
|
||||||||||||
|
Total net revenues
|
$ | 1,594,476 | $ | 1,058,700 | 50.6 | % | ||||||
|
|
||||||||||||
| Three Months Ended June 30, | ||||||||||||||
| 2010 | 2009 | Change | ||||||||||||
| (Dollars in thousands) | ||||||||||||||
|
Macau Operations:
|
||||||||||||||
|
The Venetian Macao
|
||||||||||||||
|
Total casino revenues
|
$ | 506,051 | $ | 380,024 | 33.2 | % | ||||||||
|
Non-Rolling Chip drop
|
$ | 897,672 | $ | 768,905 | 16.7 | % | ||||||||
|
Non-Rolling Chip win percentage
|
24.8 | % | 24.8 | % | | pts | ||||||||
|
Rolling Chip volume
|
$ | 9,765,626 | $ | 9,896,202 | (1.3 | )% | ||||||||
|
Rolling Chip win percentage
|
3.36 | % | 2.28 | % | 1.08 | pts | ||||||||
|
Slot handle
|
$ | 701,575 | $ | 535,310 | 31.1 | % | ||||||||
|
Slot hold percentage
|
7.1 | % | 7.5 | % | (0.4 | )pts | ||||||||
|
Sands Macao
|
||||||||||||||
|
Total casino revenues
|
$ | 297,069 | $ | 229,402 | 29.5 | % | ||||||||
|
Non-Rolling Chip drop
|
$ | 603,561 | $ | 595,548 | 1.3 | % | ||||||||
|
Non-Rolling Chip win percentage
|
20.7 | % | 19.4 | % | 1.3 | pts | ||||||||
|
Rolling Chip volume
|
$ | 7,220,885 | $ | 4,711,445 | 53.3 | % | ||||||||
|
Rolling Chip win percentage
|
3.05 | % | 2.90 | % | 0.15 | pts | ||||||||
|
Slot handle
|
$ | 406,624 | $ | 299,812 | 35.6 | % | ||||||||
|
Slot hold percentage
|
5.5 | % | 6.5 | % | (1.0 | )pts | ||||||||
|
Four Seasons Macao
|
||||||||||||||
|
Total casino revenues
|
$ | 132,543 | $ | 39,593 | 234.8 | % | ||||||||
|
Non-Rolling Chip drop
|
$ | 95,553 | $ | 80,777 | 18.3 | % | ||||||||
|
Non-Rolling Chip win percentage
|
28.4 | % | 27.3 | % | 1.1 | pts | ||||||||
|
Rolling Chip volume
|
$ | 4,844,991 | $ | 566,060 | 755.9 | % | ||||||||
|
Rolling Chip win percentage
|
3.07 | % | 3.27 | % | (0.20 | )pts | ||||||||
|
Slot handle
|
$ | 107,550 | $ | 56,099 | 91.7 | % | ||||||||
|
Slot hold percentage
|
5.6 | % | 6.0 | % | (0.4 | )pts | ||||||||
|
U.S. Operations:
|
||||||||||||||
|
Las Vegas Operating Properties
|
||||||||||||||
|
Total casino revenues
|
$ | 102,902 | $ | 119,068 | (13.6 | )% | ||||||||
|
Table games drop
|
$ | 417,127 | $ | 386,124 | 8.0 | % | ||||||||
|
Table games win percentage
|
13.8 | % | 19.3 | % | (5.5 | )pts | ||||||||
|
Slot handle
|
$ | 670,779 | $ | 668,625 | 0.3 | % | ||||||||
|
Slot hold percentage
|
7.8 | % | 7.2 | % | 0.6 | pts | ||||||||
|
Sands Bethlehem
|
||||||||||||||
|
Total casino revenues
|
$ | 64,958 | $ | 29,966 | 116.8 | % | ||||||||
|
Slot handle
|
$ | 947,350 | $ | 369,594 | 156.3 | % | ||||||||
|
Slot hold percentage
|
6.9 | % | 8.1 | % | (1.2 | )pts | ||||||||
|
Singapore Operations:
|
||||||||||||||
|
Marina Bay Sands
|
||||||||||||||
|
Total casino revenues
|
$ | 190,778 | $ | | | % | ||||||||
|
Non-Rolling Chip drop
|
$ | 538,296 | $ | | | % | ||||||||
|
Non-Rolling Chip win percentage
|
21.5 | % | | % | | pts | ||||||||
|
Rolling Chip volume
|
$ | 3,883,995 | $ | | | % | ||||||||
|
Rolling Chip win percentage
|
2.18 | % | | % | | pts | ||||||||
|
Slot handle
|
$ | 482,326 | $ | | | % | ||||||||
|
Slot hold percentage
|
7.5 | % | | % | | pts | ||||||||
40
| Three Months Ended June 30, | ||||||||||||||
| 2010 | 2009 | Change | ||||||||||||
| (Room revenues in thousands) | ||||||||||||||
|
Macau Operations:
|
||||||||||||||
|
The Venetian Macao
|
||||||||||||||
|
Total room revenues
|
$ | 47,782 | $ | 38,460 | 24.2 | % | ||||||||
|
Average daily room rate
|
$ | 203 | $ | 201 | 1.0 | % | ||||||||
|
Occupancy rate
|
91.9 | % | 76.2 | % | 15.7 | pts | ||||||||
|
Revenue per available room
|
$ | 187 | $ | 153 | 22.2 | % | ||||||||
|
Sands Macao
|
||||||||||||||
|
Total room revenues
|
$ | 6,236 | $ | 6,444 | (3.2 | )% | ||||||||
|
Average daily room rate
|
$ | 245 | $ | 253 | (3.2 | )% | ||||||||
|
Occupancy rate
|
97.8 | % | 97.8 | % | | pts | ||||||||
|
Revenue per available room
|
$ | 239 | $ | 247 | (3.2 | )% | ||||||||
|
Four Seasons Macao
|
||||||||||||||
|
Total room revenues
|
$ | 6,921 | $ | 4,244 | 63.1 | % | ||||||||
|
Average daily room rate
|
$ | 298 | $ | 291 | 2.4 | % | ||||||||
|
Occupancy rate
|
69.1 | % | 44.5 | % | 24.6 | pts | ||||||||
|
Revenue per available room
|
$ | 206 | $ | 130 | 58.5 | % | ||||||||
|
U.S. Operations:
|
||||||||||||||
|
Las Vegas Operating Properties
|
||||||||||||||
|
Total room revenues
|
$ | 120,169 | $ | 112,821 | 6.5 | % | ||||||||
|
Average daily room rate
|
$ | 192 | $ | 196 | (2.0 | )% | ||||||||
|
Occupancy rate
|
97.8 | % | 90.0 | % | 7.8 | pts | ||||||||
|
Revenue per available room
|
$ | 187 | $ | 176 | 6.3 | % | ||||||||
|
Singapore Operations:
|
||||||||||||||
|
Marina Bay Sands
|
||||||||||||||
|
Total room revenues
|
$ | 9,659 | $ | | | % | ||||||||
|
Average daily room rate
|
$ | 226 | $ | | | % | ||||||||
|
Occupancy rate
|
54.9 | % | | % | | pts | ||||||||
|
Revenue per available room
|
$ | 124 | $ | | | % | ||||||||
41
| Three Months Ended June 30, | ||||||||||||
| Percent | ||||||||||||
| 2010 | 2009 | Change | ||||||||||
| (Dollars in thousands) | ||||||||||||
|
Casino
|
$ | 790,947 | $ | 532,476 | 48.5 | % | ||||||
|
Rooms
|
34,073 | 31,524 | 8.1 | % | ||||||||
|
Food and beverage
|
47,798 | 44,819 | 6.6 | % | ||||||||
|
Convention, retail and other
|
65,326 | 63,234 | 3.3 | % | ||||||||
|
Provision for doubtful accounts
|
18,711 | 20,707 | (9.6 | )% | ||||||||
|
General and administrative
|
172,919 | 123,800 | 39.7 | % | ||||||||
|
Corporate expense
|
25,954 | 64,307 | (59.6 | )% | ||||||||
|
Rental expense
|
12,806 | 7,877 | 62.6 | % | ||||||||
|
Pre-opening expense
|
50,118 | 41,830 | 19.8 | % | ||||||||
|
Development expense
|
676 | 10 | NM | |||||||||
|
Depreciation and amortization
|
170,694 | 143,633 | 18.8 | % | ||||||||
|
Impairment loss
|
| 151,175 | (100.0 | )% | ||||||||
|
Loss on disposal of assets
|
37,679 | 4,653 | 709.8 | % | ||||||||
|
|
||||||||||||
|
Total operating expenses
|
$ | 1,427,701 | $ | 1,230,045 | 16.1 | % | ||||||
|
|
||||||||||||
|
NM Percent change not meaningful.
|
42
| Three Months Ended June 30, | ||||||||||||
| Percent | ||||||||||||
| 2010 | 2009 | Change | ||||||||||
| (Dollars in thousands) | ||||||||||||
|
Macau:
|
||||||||||||
|
The Venetian Macao
|
$ | 192,829 | $ | 109,974 | 75.3 | % | ||||||
|
Sands Macao
|
81,212 | 61,049 | 33.0 | % | ||||||||
|
Four Seasons Macao
|
32,999 | 5,563 | 493.2 | % | ||||||||
|
Other Asia
|
(6,154 | ) | (9,891 | ) | 37.8 | % | ||||||
|
United States:
|
||||||||||||
|
Las Vegas Operating Properties
|
65,992 | 78,110 | (15.5 | )% | ||||||||
|
Sands Bethlehem
|
12,121 | 2,837 | 327.2 | % | ||||||||
|
Marina Bay Sands
|
94,466 | | | % | ||||||||
|
|
||||||||||||
|
Total adjusted property EBITDA
|
$ | 473,465 | $ | 247,642 | 91.2 | % | ||||||
|
|
||||||||||||
43
| Three Months Ended June 30, | ||||||||
| 2010 | 2009 | |||||||
| (Dollars in thousands) | ||||||||
|
Interest cost (which includes
the amortization of deferred
financing costs and original issue
discount)
|
$ | 99,657 | $ | 78,989 | ||||
|
Less capitalized interest
|
(22,670 | ) | (14,118 | ) | ||||
|
|
||||||||
|
Interest expense, net
|
$ | 76,987 | $ | 64,871 | ||||
|
|
||||||||
|
Cash paid for interest
|
$ | 85,500 | $ | 70,823 | ||||
|
Weighted average total debt balance
|
$ | 10,679,714 | $ | 10,636,528 | ||||
|
Weighted average interest rate
|
3.7 | % | 3.0 | % | ||||
44
| Six Months Ended June 30, | ||||||||||||
| Percent | ||||||||||||
| 2010 | 2009 | Change | ||||||||||
| (Dollars in thousands) | ||||||||||||
|
Casino
|
$ | 2,356,071 | $ | 1,595,978 | 47.6 | % | ||||||
|
Rooms
|
371,549 | 336,357 | 10.5 | % | ||||||||
|
Food and beverage
|
197,158 | 174,395 | 13.1 | % | ||||||||
|
Convention, retail and other
|
223,481 | 209,372 | 6.7 | % | ||||||||
|
|
||||||||||||
|
|
3,148,259 | 2,316,102 | 35.9 | % | ||||||||
|
Less promotional allowances
|
(218,895 | ) | (178,340 | ) | 22.7 | % | ||||||
|
|
||||||||||||
|
Total net revenues
|
$ | 2,929,364 | $ | 2,137,762 | 37.0 | % | ||||||
|
|
||||||||||||
| Six Months Ended June 30, | ||||||||||||
| 2010 | 2009 | Change | ||||||||||
| (Dollars in thousands) | ||||||||||||
|
Macau Operations:
|
||||||||||||
|
The Venetian Macao
|
||||||||||||
|
Total casino revenues
|
$ | 980,806 | $ | 793,252 | 23.6 | % | ||||||
|
Non-Rolling Chip drop
|
$ | 1,819,603 | $ | 1,623,251 | 12.1 | % | ||||||
|
Non-Rolling Chip win percentage
|
25.0 | % | 23.2 | % | 1.8 | pts | ||||||
|
Rolling Chip volume
|
$ | 19,815,304 | $ | 18,590,090 | 6.6 | % | ||||||
|
Rolling Chip win percentage
|
3.14 | % | 2.69 | % | 0.45 | pts | ||||||
|
Slot handle
|
$ | 1,372,324 | $ | 1,093,814 | 25.5 | % | ||||||
|
Slot hold percentage
|
7.2 | % | 7.5 | % | (0.3 | )pts | ||||||
|
Sands Macao
|
||||||||||||
|
Total casino revenues
|
$ | 575,014 | $ | 448,876 | 28.1 | % | ||||||
|
Non-Rolling Chip drop
|
$ | 1,193,077 | $ | 1,208,412 | (1.3 | )% | ||||||
|
Non-Rolling Chip win percentage
|
20.5 | % | 19.1 | % | 1.4 | pts | ||||||
|
Rolling Chip volume
|
$ | 13,627,818 | $ | 9,845,293 | 38.4 | % | ||||||
|
Rolling Chip win percentage
|
3.11 | % | 2.74 | % | 0.37 | pts | ||||||
|
Slot handle
|
$ | 769,128 | $ | 577,248 | 33.2 | % | ||||||
|
Slot hold percentage
|
5.8 | % | 6.7 | % | (0.9 | )pts | ||||||
|
Four Seasons Macao
|
||||||||||||
|
Total casino revenues
|
$ | 222,996 | $ | 74,997 | 197.3 | % | ||||||
|
Non-Rolling Chip drop
|
$ | 194,564 | $ | 167,489 | 16.2 | % | ||||||
|
Non-Rolling Chip win percentage
|
26.8 | % | 25.2 | % | 1.6 | pts | ||||||
|
Rolling Chip volume
|
$ | 8,562,932 | $ | 1,125,178 | 661.0 | % | ||||||
|
Rolling Chip win percentage
|
2.81 | % | 3.18 | % | (0.37 | )pts | ||||||
|
Slot handle
|
$ | 256,310 | $ | 100,022 | 156.3 | % | ||||||
|
Slot hold percentage
|
5.6 | % | 5.7 | % | (0.1 | )pts | ||||||
|
U.S. Operations:
|
||||||||||||
|
Las Vegas Operating Properties
|
||||||||||||
|
Total casino revenues
|
$ | 258,248 | $ | 248,887 | 3.8 | % | ||||||
|
Table games drop
|
$ | 964,172 | $ | 830,571 | 16.1 | % | ||||||
|
Table games win percentage
|
19.2 | % | 20.0 | % | (0.8 | )pts | ||||||
|
Slot handle
|
$ | 1,308,574 | $ | 1,374,526 | (4.8 | )% | ||||||
|
Slot hold percentage
|
7.8 | % | 7.1 | % | 0.7 | pts | ||||||
|
Sands Bethlehem
|
||||||||||||
|
Total casino revenues
|
$ | 128,229 | $ | 29,966 | 327.9 | % | ||||||
|
Slot handle
|
$ | 1,868,981 | $ | 369,594 | 405.7 | % | ||||||
|
Slot hold percentage
|
6.9 | % | 8.1 | % | (1.2 | )pts | ||||||
|
Singapore Operations:
|
||||||||||||
|
Marina Bay Sands
|
||||||||||||
|
Total casino revenues
|
$ | 190,778 | $ | | | % | ||||||
|
Non-Rolling Chip drop
|
$ | 538,296 | $ | | | % | ||||||
|
Non-Rolling Chip win percentage
|
21.5 | % | | % | | pts | ||||||
|
Rolling Chip volume
|
$ | 3,883,995 | $ | | | % | ||||||
|
Rolling Chip win percentage
|
2.18 | % | | % | | pts | ||||||
|
Slot handle
|
$ | 482,326 | $ | | | % | ||||||
|
Slot hold percentage
|
7.5 | % | | % | | pts | ||||||
45
| Six Months Ended June 30, | ||||||||||||
| 2010 | 2009 | Change | ||||||||||
| (Room revenues in thousands) | ||||||||||||
|
Macau Operations:
|
||||||||||||
|
The Venetian Macao
|
||||||||||||
|
Total room revenues
|
$ | 95,339 | $ | 79,533 | 19.9 | % | ||||||
|
Average daily room rate
|
$ | 203 | $ | 209 | (2.9 | )% | ||||||
|
Occupancy rate
|
92.4 | % | 76.7 | % | 15.7 | pts | ||||||
|
Revenue per available room
|
$ | 187 | $ | 160 | 16.9 | % | ||||||
|
Sands Macao
|
||||||||||||
|
Total room revenues
|
$ | 12,830 | $ | 13,119 | (2.2 | )% | ||||||
|
Average daily room rate
|
$ | 253 | $ | 261 | (3.1 | )% | ||||||
|
Occupancy rate
|
97.6 | % | 97.3 | % | 0.3 | pts | ||||||
|
Revenue per available room
|
$ | 247 | $ | 253 | (2.4 | )% | ||||||
|
Four Seasons Macao
|
||||||||||||
|
Total room revenues
|
$ | 13,485 | $ | 7,935 | 69.9 | % | ||||||
|
Average daily room rate
|
$ | 288 | $ | 293 | (1.7 | )% | ||||||
|
Occupancy rate
|
71.0 | % | 41.5 | % | 29.5 | pts | ||||||
|
Revenue per available room
|
$ | 204 | $ | 122 | 67.2 | % | ||||||
|
U.S. Operations:
|
||||||||||||
|
Las Vegas Operating Properties
|
||||||||||||
|
Total room revenues
|
$ | 240,236 | $ | 235,770 | 1.9 | % | ||||||
|
Average daily room rate
|
$ | 199 | $ | 205 | (2.9 | )% | ||||||
|
Occupancy rate
|
94.5 | % | 90.4 | % | 4.1 | pts | ||||||
|
Revenue per available room
|
$ | 188 | $ | 185 | 1.6 | % | ||||||
|
Singapore Operations:
|
||||||||||||
|
Marina Bay Sands
|
||||||||||||
|
Total room revenues
|
$ | 9,659 | $ | | | % | ||||||
|
Average daily room rate
|
$ | 226 | $ | | | % | ||||||
|
Occupancy rate
|
54.9 | % | | % | | pts | ||||||
|
Revenue per available room
|
$ | 124 | $ | | | % | ||||||
46
| Six Months Ended June 30, | ||||||||||||
| Percent | ||||||||||||
| 2010 | 2009 | Change | ||||||||||
| (Dollars in thousands) | ||||||||||||
|
Casino
|
$ | 1,485,582 | $ | 1,081,373 | 37.4 | % | ||||||
|
Rooms
|
63,727 | 65,291 | (2.4 | )% | ||||||||
|
Food and beverage
|
92,101 | 87,461 | 5.3 | % | ||||||||
|
Convention, retail and other
|
123,730 | 122,477 | 1.0 | % | ||||||||
|
Provision for doubtful accounts
|
35,153 | 41,717 | (15.7 | )% | ||||||||
|
General and administrative
|
299,178 | 245,103 | 22.1 | % | ||||||||
|
Corporate expense
|
49,430 | 87,731 | (43.7 | )% | ||||||||
|
Rental expense
|
21,504 | 15,806 | 36.0 | % | ||||||||
|
Pre-opening expense
|
87,577 | 86,764 | 0.9 | % | ||||||||
|
Development expense
|
833 | 264 | 215.5 | % | ||||||||
|
Depreciation and amortization
|
323,783 | 282,882 | 14.5 | % | ||||||||
|
Impairment loss
|
| 151,175 | (100.0 | )% | ||||||||
|
Loss on disposal of assets
|
38,171 | 4,784 | 697.9 | % | ||||||||
|
|
||||||||||||
|
Total operating expenses
|
$ | 2,620,769 | $ | 2,272,828 | 15.3 | % | ||||||
|
|
||||||||||||
47
| Six Months Ended June 30, | ||||||||||||
| Percent | ||||||||||||
| 2010 | 2009 | Change | ||||||||||
| (Dollars in thousands) | ||||||||||||
|
Macau:
|
||||||||||||
|
The Venetian Macao
|
$ | 362,744 | $ | 231,460 | 56.7 | % | ||||||
|
Sands Macao
|
150,973 | 111,407 | 35.5 | % | ||||||||
|
Four Seasons Macao
|
52,494 | 9,931 | 428.6 | % | ||||||||
|
Other Asia
|
(10,586 | ) | (15,901 | ) | 33.4 | % | ||||||
|
United States:
|
||||||||||||
|
Las Vegas Operating Properties
|
171,284 | 167,884 | 2.0 | % | ||||||||
|
Sands Bethlehem
|
23,089 | 2,837 | 713.9 | % | ||||||||
|
Marina Bay Sands
|
94,466 | | | % | ||||||||
|
|
||||||||||||
|
Total adjusted property EBITDA
|
$ | 844,464 | $ | 507,618 | 66.4 | % | ||||||
|
|
||||||||||||
48
| Six Months Ended June 30, | ||||||||
| 2010 | 2009 | |||||||
| (Dollars in thousands) | ||||||||
|
Interest cost (which includes
the amortization of deferred
financing costs and original issue
discount)
|
$ | 197,475 | $ | 164,159 | ||||
|
Less capitalized interest
|
(42,323 | ) | (28,170 | ) | ||||
|
|
||||||||
|
Interest expense, net
|
$ | 155,152 | $ | 135,989 | ||||
|
|
||||||||
|
Cash paid for interest
|
$ | 177,302 | $ | 155,651 | ||||
|
Weighted average total debt balance
|
$ | 10,907,822 | $ | 10,553,475 | ||||
|
Weighted average interest rate
|
3.6 | % | 3.1 | % | ||||
| Six Months Ended June 30, | ||||||||
| 2010 | 2009 | |||||||
| (Dollars in thousands) | ||||||||
|
Net cash generated from operations
|
$ | 637,905 | $ | 307,846 | ||||
|
|
||||||||
|
Investing cash flows:
|
||||||||
|
Change in restricted cash
|
22,926 | 3,821 | ||||||
|
Capital expenditures
|
(1,127,268 | ) | (1,022,534 | ) | ||||
|
Proceeds from disposal of property and equipment
|
5,647 | | ||||||
|
Purchases of investments
|
(173,774 | ) | | |||||
|
Acquisition of gaming license and certificate
|
(43,305 | ) | | |||||
|
|
||||||||
|
Net cash used in investing activities
|
(1,315,774 | ) | (1,018,713 | ) | ||||
|
|
||||||||
|
Financing cash flows:
|
||||||||
|
Proceeds from exercise of stock options
|
3,923 | | ||||||
|
Dividends paid to preferred stockholders
|
(46,700 | ) | (47,997 | ) | ||||
|
Proceeds from long term-debt
|
596,560 | 504,379 | ||||||
|
Repayments of long-term debt
|
(1,265,218 | ) | (194,636 | ) | ||||
|
Other
|
(54,365 | ) | (4,403 | ) | ||||
|
|
||||||||
|
Net cash generated from (used in) financing activities
|
(765,800 | ) | 257,343 | |||||
|
|
||||||||
|
Effect of exchange rate on cash
|
7,088 | 394 | ||||||
|
|
||||||||
|
Net decrease in cash and cash equivalents
|
$ | (1,436,581 | ) | $ | (453,130 | ) | ||
|
|
||||||||
49
50
51
| |
our substantial leverage, debt service and debt covenant compliance (including
sensitivity to fluctuations in interest rates, as a significant portion of our debt is
variable-rate debt, and other capital markets trends);
|
||
| |
disruptions in the global financing markets and our ability to obtain sufficient funding
for our current and future developments, including our Cotai Strip, Singapore, Pennsylvania
and Las Vegas developments;
|
||
| |
general economic and business conditions which may impact levels of disposable income,
consumer spending, group meeting business, pricing of hotel rooms and retail and mall sales;
|
||
| |
the impact of the suspensions of certain of our development projects and our ability to
meet certain development deadlines;
|
||
| |
the uncertainty of tourist behavior related to spending and vacationing at casino-resorts
in Las Vegas, Macau and Singapore;
|
||
| |
regulatory policies in mainland China or other countries in which our customers reside,
including visa restrictions limiting the number of visits or the length of stay for visitors
from mainland China to Macau and restrictions on foreign currency exchange or importation of
currency;
|
||
| |
our dependence upon properties primarily in Las Vegas, Macau and Singapore for all of our
cash flow;
|
||
| |
the expected annualized savings and enhanced operating leverage to be generated from our
cost-cutting measures, which were fully implemented during 2009, may not be fully realized;
|
||
| |
our relationship with GGP or any successor owner of The Shoppes at The Palazzo and The
Grand Canal Shoppes, and the ability of GGP to perform under the purchase and sale agreement
for The Shoppes at The Palazzo, as amended;
|
||
| |
new developments, construction and ventures, including our Cotai Strip developments,
Marina Bay Sands and Sands Bethlehem;
|
||
| |
the passage of new legislation and receipt of governmental approvals for our proposed
developments in Macau and other jurisdictions where we are planning to operate;
|
||
| |
our insurance coverage, including the risk that we have not obtained sufficient coverage
or will only be able to obtain additional coverage at significantly increased rates;
|
52
| |
disruptions or reductions in travel due to acts of terrorism;
|
||
| |
disruptions or reductions in travel, as well as disruptions in our operations, due to
outbreaks of infectious diseases, such as severe acute respiratory syndrome, avian flu or
swine flu;
|
||
| |
government regulation of the casino industry, including gaming license regulation, the
legalization of gaming in other jurisdictions and regulation of gaming on the Internet;
|
||
| |
increased competition in Las Vegas and Macau, including recent and upcoming increases in
hotel rooms, meeting and convention space, and retail space;
|
||
| |
fluctuations in the demand for all-suites rooms, occupancy rates and average daily room
rates in Las Vegas and Macau;
|
||
| |
the popularity of Las Vegas, Macau and Singapore as convention and trade show
destinations;
|
||
| |
new taxes, changes to existing tax rates or proposed changes in tax legislation;
|
||
| |
our ability to maintain our gaming licenses, certificates and subconcession;
|
||
| |
the completion of infrastructure projects in Macau and Singapore;
|
||
| |
increased competition for labor and materials due to other planned construction projects
in Macau and Singapore; and
|
||
| |
the outcome of any ongoing and future litigation.
|
53
| Fair | ||||||||||||||||||||||||||||||||
| 2011 | 2012 | 2013 | 2014 | 2015 | Thereafter | Total | Value(1) | |||||||||||||||||||||||||
| (Dollars in millions) | ||||||||||||||||||||||||||||||||
|
LIABILITIES
|
||||||||||||||||||||||||||||||||
|
Long-term debt
|
||||||||||||||||||||||||||||||||
|
Fixed rate
|
$ | | $ | | $ | | $ | | $ | 189.7 | $ | | $ | 189.7 | $ | 180.2 | ||||||||||||||||
|
Average interest rate(2)
|
| | | | 6.4 | % | | 6.4 | % | |||||||||||||||||||||||
|
Variable rate
|
$ | 566.7 | $ | 1,037.0 | $ | 2,278.8 | $ | 3,790.0 | $ | 2,428.7 | $ | 79.3 | $ | 10,180.5 | $ | 9,143.7 | ||||||||||||||||
|
Average interest rate(2)
|
3.5 | % | 4.0 | % | 4.1 | % | 2.3 | % | 2.6 | % | 2.2 | % | 3.0 | % | ||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||||||||||||||
|
Cap agreements(3)
|
$ | | $ | 0.1 | $ | 0.6 | $ | | $ | | $ | | $ | 0.7 | $ | 0.7 | ||||||||||||||||
| (1) |
The estimated fair values are based on quoted market prices, if
available, or by pricing models based on the value of related cash
flows discounted at current market interest rates.
|
|
| (2) |
Based upon contractual interest rates for fixed rate indebtedness or
current LIBOR, HIBOR and SOR for variable-rate indebtedness. Based on
variable-rate debt levels as of June 30, 2010, an assumed 100 basis
point change in LIBOR, HIBOR and SOR would cause our annual interest
cost to change approximately $101.5 million.
|
|
| (3) |
As of June 30, 2010, we have 31 interest rate cap agreements with an
aggregate fair value of approximately $0.7 million based on quoted
market values from the institutions holding the agreements.
|
54
|
ITEM 1A
RISK FACTORS
|
||
55
|
ITEM 6
EXHIBITS
|
||
| Exhibit No. | Description of Document | |
|
|
||
|
10.1
|
Credit Agreement, dated as of May 17, 2010, by and among Venetian Orient Limited, the financial institutions listed as Lenders on the signature pages thereto, The Bank of Nova Scotia, as Administrative Agent, Goldman Sachs Lending Partners LLC, BNP Paribas, Hong Kong Branch, Citibank, N.A., Citigroup Financial Services Limited and Citibank, N.A., Hong Kong Branch, UBS AG Hong Kong Branch, Barclays Capital, The Investment Banking Division of Barclays PLC, Bank of China Limited, Macau Branch (BOC), and Industrial and Commercial Bank of China (Macau) Limited (ICBC), as Global Coordinators and Bookrunners, and, with the exception of BOC and ICBC, as co-syndication agents for the enders, and Banco Nacional Ultramarino, S.A., DBS Bank Ltd. and Oversea-Chinese Banking Corporation Limited, as Mandated Lead Arrangers and Bookrunners. | |
|
|
||
|
10.2
|
Sponsor Agreement, dated as of May 17, 2010, by and between Sands China Ltd., The Bank of Nova Scotia, as administrative agent, and Bank of China Limited, Macau Branch, as the collateral agent. | |
|
|
||
|
10.3
|
Guaranty, dated as of May 17, 2010, is made by Sands China Ltd., and each Subsidiary of Sands China Ltd. required from time to time to become party hereto pursuant to the Credit Agreement, in favor of and for the benefit of The Bank of Nova Scotia, as administrative agent. | |
|
|
||
|
31.1
|
Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
|
|
||
|
31.2
|
Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
|
|
||
|
32.1
|
Certification of Chief Executive Officer of Las Vegas Sands Corp. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
|
|
||
|
32.2
|
Certification of Chief Financial Officer of Las Vegas Sands Corp. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
|
|
||
| 101.INS |
XBRL Instance Document (1)
|
|
|
|
||
| 101.SCH |
XBRL Taxonomy Extension Schema Document (1)
|
|
|
|
||
| 101.CAL |
XBRL Taxonomy Extension Calculation Linkbase Document (1)
|
|
|
|
||
| 101.DEF |
XBRL Taxonomy Extension Definition Linkbase Document (1)
|
|
|
|
||
| 101.LAB |
XBRL Taxonomy Extension Label Linkbase Document (1)
|
|
|
|
||
| 101.PRE |
XBRL Taxonomy Extension Presentation Linkbase Document (1)
|
| (1) | Pursuant to Rule 406T of Regulation S-T, this interactive data file is deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, and otherwise is not subject to liability under these sections. |
56
|
LAS VEGAS SANDS CORP.
|
||||
| By: | /s/ Sheldon G. Adelson | |||
| Sheldon G. Adelson | ||||
| Chairman of the Board and Chief Executive Officer | ||||
| By: | /s/ Kenneth J. Kay | |||
| Kenneth J. Kay | ||||
| Chief Financial Officer | ||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
Customers
| Customer name | Ticker |
|---|---|
| Sabre Corporation | SABR |
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|