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
Show More

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%