Las Vegas Sands Corp. (LVS)
Growth
Revenue 5Y-17.34%
Revenue 3Y-31.80%
EPS 5Y-9.76%
EPS 3Y-25.73%
Dividend 5Y-100.00%
Dividend 3Y-100.00%
Capital Efficiency
ROIC-4.23%
ROE51.40%
ROA8.75%
ROTA8.77%
Capital Structure
Market Cap44.47B
EV53.93B
Cash5.84B
Current Ratio1.83
Debt/Equity0.82
Net Debt/EBITDA2.48
LVS
Income Statement
Select a metric from the list below to chart it
Dec '00
Dec '04
Dec '08
Dec '12
Dec '16
Dec '20
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13,769.9 | 14,583.8 | 11,688.5 | 11,410.0 | 12,882.0 | 13,729.0 | 13,739.0 | 3,612.0 | 4,234.0 | 4,001.0 | |
| Revenue % Chg. | 23.7% | 5.9% | -19.9% | -2.4% | 12.9% | 6.6% | 0.1% | -73.7% | 17.2% | -8.5% | |
| Cost of Revenue | 7,516.5 | 7,745.4 | 6,117.1 | 5,837.0 | 6,485.0 | 6,974.0 | 6,832.0 | 2,608.0 | 2,626.0 | 2,398.0 | |
| Cost of Revenue % Chg. | 23.8% | 3.0% | -21.0% | -4.6% | 11.1% | 7.5% | -2.0% | -61.8% | 0.7% | -12.6% | |
| Gross Profit | 6,253.4 | 6,838.4 | 5,571.4 | 5,573.0 | 6,397.0 | 6,755.0 | 6,907.0 | 1,004.0 | 1,608.0 | 1,603.0 | |
| Gross Profit % Chg. | 23.5% | 9.4% | -18.5% | 0.0% | 14.8% | 5.6% | 2.3% | -85.5% | 60.2% | -1.5% | |
| Gross Profit Margin | 45.4% | 46.9% | 47.7% | 48.8% | 49.7% | 49.2% | 50.3% | 27.8% | 38.0% | 40.1% | |
| Gross Profit Margin % Chg. | -0.1% | 3.3% | 1.7% | 2.5% | 1.7% | -0.9% | 2.2% | -44.7% | 36.6% | 7.7% | |
| R&D Expenses | 15.8 | 14.3 | 10.4 | 9.0 | 13.0 | 12.0 | 24.0 | 18.0 | 109.0 | 158.0 | |
| R&D Expenses % Chg. | -20.8% | -9.4% | -27.6% | -13.2% | 44.4% | -7.7% | 100.0% | -25.0% | 505.6% | - | |
| Selling, General, & Admin Expenses | 1,519.3 | 1,432.9 | 1,443.6 | 1,540.0 | 1,589.0 | 1,685.0 | 1,815.0 | 1,261.0 | 1,042.0 | 1,067.0 | |
| Selling, General, & Admin Expenses % Chg. | 19.7% | -5.7% | 0.7% | 6.7% | 3.2% | 6.0% | 7.7% | -30.5% | -17.4% | -3.7% | |
| Other Expenses | 1,298.9 | 1,285.1 | 1,240.7 | 1,452.0 | 1,313.0 | 1,157.0 | 1,280.0 | 1,333.0 | 1,119.0 | 1,125.0 | |
| Other Expenses % Chg. | -1.2% | -1.1% | -3.5% | 17.0% | -9.6% | -11.9% | 10.6% | 4.1% | -16.1% | -5.6% | |
| Operating Income | 3,408.2 | 4,099.2 | 2,841.5 | 2,493.0 | 3,462.0 | 3,751.0 | 3,698.0 | -1,688.0 | -689.0 | -764.0 | |
| Operating Income % Chg. | 47.5% | 20.3% | -30.7% | -12.3% | 38.9% | 8.3% | -1.4% | - | 59.2% | 0.3% | |
| Operating Income Margin | 24.8% | 28.1% | 24.3% | 21.8% | 26.9% | 27.3% | 26.9% | -46.7% | -16.3% | -19.1% | |
| Operating Income Margin % Chg. | 19.2% | 13.6% | -13.5% | -10.1% | 23.0% | 1.7% | -1.5% | - | 65.2% | 9.6% | |
| Total Other Income/Expenses Net | -264.7 | -266.5 | -219.6 | -238.0 | -410.0 | -425.0 | 74.0 | -493.0 | -785.0 | -637.0 | |
| Total Other Income/Expenses Net % Chg. | 6.4% | 0.7% | 17.6% | 8.4% | 72.3% | 3.7% | - | - | 59.2% | 18.2% | |
| Income Before Tax | 3,143.5 | 3,832.7 | 2,621.9 | 2,255.0 | 3,052.0 | 3,326.0 | 3,772.0 | -2,181.0 | -1,474.0 | -1,401.0 | |
| Income Before Tax % Chg. | 52.4% | 21.9% | -31.6% | -14.0% | 35.3% | 9.0% | 13.4% | - | 32.4% | 9.1% | |
| Income Before Tax Margin | 22.8% | 26.3% | 22.4% | 19.8% | 23.7% | 24.2% | 27.5% | -60.4% | -34.8% | -35.0% | |
| Income Before Tax Margin % Chg. | 23.2% | 15.1% | -14.6% | -11.9% | 19.9% | 2.3% | 13.3% | - | 42.3% | 0.7% | |
| Income Tax Expense | 188.8 | 244.6 | 236.2 | 239.0 | -209.0 | 375.0 | 468.0 | -38.0 | -5.0 | 186.0 | |
| Income Tax Expense % Chg. | 4.5% | 29.6% | -3.5% | 1.2% | - | - | 24.8% | - | 86.8% | - | |
| Net Income | 2,306.0 | 2,840.6 | 1,966.2 | 1,670.0 | 2,806.0 | 2,413.0 | 2,698.0 | -1,685.0 | -961.0 | 1,878.0 | |
| Net Income % Chg. | 51.3% | 23.2% | -30.8% | -15.1% | 68.0% | -14.0% | 11.8% | - | 43.0% | - | |
| Net Income Margin | 16.7% | 19.5% | 16.8% | 14.6% | 21.8% | 17.6% | 19.6% | -46.7% | -22.7% | 46.9% | |
| Net Income Margin % Chg. | 22.3% | 16.3% | -13.6% | -13.0% | 48.8% | -19.3% | 11.7% | - | 51.3% | - | |
| Weighted Avg. Shares Out | 822.3 | 806.1 | 796.8 | 794.6 | 792.0 | 786.0 | 771.0 | 764.0 | 764.0 | 764.0 | |
| Weighted Avg. Shares Out % Chg. | 2.0% | -2.0% | -1.2% | -0.3% | -0.3% | -0.8% | -1.9% | -0.9% | - | - | |
| EPS | 2.8 | 3.5 | 2.5 | 2.1 | 3.5 | 3.1 | 3.5 | -2.2 | -1.3 | 2.5 | |
| EPS % Chg. | 48.1% | 25.7% | -29.8% | -15.0% | 68.6% | -13.3% | 14.0% | - | 43.1% | - | |
| Weighted Avg. Shares Out Dil | 826.3 | 808.0 | 797.6 | 795.2 | 792.0 | 786.0 | 771.0 | 764.0 | 764.0 | 764.0 | |
| Weighted Avg. Shares Out Dil % Chg. | 0.2% | -2.2% | -1.3% | -0.3% | -0.4% | -0.8% | -1.9% | -0.9% | - | - | |
| EPS Diluted | 2.8 | 3.5 | 2.5 | 2.1 | 3.5 | 3.1 | 3.5 | -2.2 | -1.3 | 2.5 | |
| EPS Diluted % Chg. | 50.8% | 26.2% | -29.8% | -15.0% | 68.6% | -13.3% | 14.0% | - | 43.1% | - | |
| Interest Income | 16.3 | 25.6 | 15.1 | 10.0 | 16.0 | 59.0 | 74.0 | 21.0 | 4.0 | 57.0 | |
| Interest Income % Chg. | -29.7% | 57.0% | -41.2% | -33.7% | 60.0% | 268.8% | 25.4% | -71.6% | -81.0% | 1325.0% | |
| Interest Expense | 271.2 | 274.2 | 265.2 | 274.0 | 327.0 | 446.0 | 555.0 | 536.0 | 621.0 | 653.0 | |
| Interest Expense % Chg. | 4.9% | 1.1% | -3.3% | 3.3% | 19.3% | 36.4% | 24.4% | -3.4% | 15.9% | 5.5% | |
| EBIT | 2,888.6 | 3,584.2 | 2,371.7 | 1,991.0 | 2,741.0 | 2,939.0 | 3,291.0 | -2,696.0 | -2,091.0 | -1,997.0 | |
| EBIT % Chg. | 58.1% | 24.1% | -33.8% | -16.1% | 37.7% | 7.2% | 12.0% | - | 22.4% | 7.4% | |
| EBIT Margin | 21.0% | 24.6% | 20.3% | 17.4% | 21.3% | 21.4% | 24.0% | -74.6% | -49.4% | -49.9% | |
| EBIT Margin % Chg. | 27.8% | 17.2% | -17.4% | -14.0% | 21.9% | 0.6% | 11.9% | - | 33.8% | 1.2% | |
| Depreciation & Amortization | 1,047.8 | 1,072.2 | 1,037.6 | 1,149.0 | 1,208.0 | 1,146.0 | 1,216.0 | 1,215.0 | 1,097.0 | 1,102.0 | |
| Depreciation & Amortization % Chg. | 12.4% | 2.3% | -3.2% | 10.7% | 5.1% | -5.1% | 6.1% | -0.1% | -9.7% | -2.0% | |
| EBITDA | 3,936.5 | 4,656.4 | 3,409.3 | 3,140.0 | 3,949.0 | 4,085.0 | 4,507.0 | -1,481.0 | -994.0 | -895.0 | |
| EBITDA % Chg. | 42.7% | 18.3% | -26.8% | -7.9% | 25.8% | 3.4% | 10.3% | - | 32.9% | 13.3% | |
| EBITDA Margin | 28.6% | 31.9% | 29.2% | 27.5% | 30.7% | 29.8% | 32.8% | -41.0% | -23.5% | -22.4% | |
| EBITDA Margin % Chg. | 15.3% | 11.7% | -8.6% | -5.7% | 11.4% | -2.9% | 10.3% | - | 42.7% | 5.2% |