Attached files

file filename
8-K - CURRENT REPORT - LAS VEGAS SANDS CORPform8k_020311.htm
Exhibit 99.1

  news release header
Press Release



Las Vegas Sands Corp. Reports
Fourth Quarter and Full Year 2010 Results

For the Fourth Quarter Ended December 31, 2010:

·  
Consolidated Adjusted Property EBITDA Increases 141.3% to Record $738.9 Million on Record Net Revenue of $2.02 Billion
·  
Consolidated Adjusted Property EBITDA Margin Increases 1,290 Basis Points to 36.7%
·  
Consolidated Adjusted Earnings Per Diluted Share Reaches  $0.42 Compared to $0.03 in the Fourth Quarter of 2009
·  
Macau Property Operations Adjusted Property EBITDA Increases 35.7% to Record $341.2 Million with EBITDA Margin of 31.8%
·  
Marina Bay Sands Generates Adjusted Property EBITDA of $305.8 Million and EBITDA Margin of 54.6%

For the Year Ended December 31, 2010:

·  
Consolidated Adjusted Property EBITDA Increases 105.2% to Record $2.23 Billion on Record Net Revenue of $6.85 Billion
·  
Consolidated Adjusted Earnings Per Diluted Share Reaches  $0.98 Compared to $0.07 in the Year Ended December 31, 2009


Las Vegas, NV (February 3, 2011) — Las Vegas Sands Corp. (NYSE: LVS) today reported financial results for the quarter and year ended December 31, 2010.

Company-Wide Operating Results

Net revenue for the fourth quarter of 2010 was a record $2.02 billion, an increase of 56.9% compared to $1.28 billion in the fourth quarter of 2009. Consolidated adjusted property EBITDA in the fourth quarter of 2010 increased 141.3% to $738.9 million, compared to $306.2 million in the year-ago quarter.
1
 

 
 
Consolidated adjusted property EBITDA margin increased 1,290 basis points to 36.7% in the fourth quarter of 2010, compared to 23.8% in the fourth quarter of 2009.

On a GAAP (Generally Accepted Accounting Principles) basis, operating income in the fourth quarter of 2010 increased to $488.7 million, compared to $43.9 million in the fourth quarter of 2009. The increase in operating income was principally due to stronger results across our portfolio of properties in Macau and the U.S., and operations at Marina Bay Sands in Singapore, which opened in April 2010.

Adjusted net income (see Note 1) increased to $340.1 million, or $0.42 per diluted share, compared to $20.9 million, or $0.03 per diluted share, in the fourth quarter of 2009.

On a GAAP basis, net income attributable to common stockholders in the fourth quarter of 2010 was $273.0 million, compared to net loss of $113.9 million in the fourth quarter of 2009. Diluted earnings per share in the fourth quarter of 2010 was $0.34, compared to a diluted loss per share of $0.17 in the prior year quarter. The improvement in our net income attributable to common stockholders of $386.9 million reflects the increase in operating income and lower net interest expense, partially offset by increases in net income attributable to noncontrolling interests (primarily Sands China Ltd.) and income tax expense.

Full year 2010 net revenue increased 50.2% to $6.85 billion, compared to $4.56 billion in 2009. Consolidated adjusted property EBITDA in 2010 increased to $2.23 billion, compared to $1.09 billion in 2009. Consolidated adjusted property EBITDA margin increased 870 basis points to 32.5% in 2010, compared to 23.8% in 2009.

Adjusted net income (see Note 1) was $775.0 million in 2010, an increase of 1,507.9% compared to $48.2 million in 2009.

On a GAAP basis, full year 2010 operating income was $1.18 billion in 2010, compared to an operating loss of $28.7 million in 2009.  Net income attributable to common stockholders was $407.5 million, or $0.51 per diluted share in 2010, compared to a net loss of $540.1 million, or a loss of $0.82 per diluted share in 2009. The improvement in our net income attributable to common stockholders of $947.5 million reflects the increase in operating income and lower net interest expense, partially offset by increases in net income attributable to noncontrolling interests (primarily Sands China Ltd.) and income tax expense.
 
 
Fourth Quarter and Full Year Overview

Sheldon G. Adelson, chairman and CEO, stated, “We are pleased to report record financial results for the fourth quarter of 2010. We set quarterly records for net revenue, adjusted property EBITDA, and adjusted property EBITDA margin during the quarter.  Strong revenue growth and margin expansion in Macau, together with outstanding results at Marina Bay Sands in Singapore and improving results in Las Vegas and Bethlehem, contributed to an industry-leading financial performance.

“In Macau, we experienced stronger gaming volumes at each of our Sands China properties, The Venetian Macao, the Sands Macao and the Four Seasons Macao and Plaza Casino, while adjusted property EBITDA margin expanded across the Sands China property portfolio to reach a market-leading 31.8%.  The growth of our higher margin mass table and slot businesses, together with the contribution from the important non-gaming components of our integrated resort business model, are driving significant margin expansion at Sands China.  With our strong business momentum, we look forward to introducing our next integrated resort destination, the 13.3 million square foot development on parcels 5
 
2
 

 
 
and 6 on the COTAI Strip.  That development, which will virtually double our scale on the COTAI Strip, and significantly increase our offering of hotel room inventory that is vital to the future growth of the meeting, incentive, convention and exhibition business in Macau, will include major entertainment attractions and other non-gaming amenities and will feature at completion 6,400 rooms and suites from the Sheraton, Shangri-La, Traders and St. Regis hotel brands.

“In Singapore, Marina Bay Sands generated the highest quarterly adjusted property EBITDA and EBITDA margin from any single property in the history of our company. Marina Bay Sands produced $305.8 million of adjusted property EBITDA during the quarter and an EBITDA margin of 54.6%. Strong gaming volumes coupled with steady growth in non-gaming revenue streams including hotel, food and beverage, retail and entertainment reflect the broad appeal of the property to Singapore’s visitors from across the Asian region.  Looking ahead, as we open the property’s final amenities and as our current offerings mature, we are confident that Marina Bay Sands will continue to deliver on its fundamental promise, the generation of significant increases in business and leisure visitation to Singapore.  We are confident that Marina Bay Sands will also provide an ideal platform for strong growth and outstanding returns for our company.

“Looking at the year 2010 in total, we are pleased that the financial benefits of our integrated resort business model, the successful execution of our deleveraging strategy, and the margin profile of our property portfolio in Asia are clearly evident in our financial results.  For the year ended December 31, 2010, we are happy to have achieved records for net revenue and adjusted property EBITDA, but I am particularly gratified to report that those strong operating results produced an amplified benefit on the bottom line.  While net revenue increased over 50% in 2010 to reach $6.85 billion, and adjusted property EBITDA increased 105.2% for the year to reach $2.23 billion, the flow through to earnings was outstanding, with earnings per diluted share increasing 14 times to reach $0.98 in 2010, compared to just $0.07 in 2009.  We are confident that the continued execution of our integrated resort business model and development strategy will produce strong growth in revenue, cash flow and bottom line profitability in the future.”

Sands China Ltd. Consolidated Financial Results

Sands China Ltd. is a majority-owned subsidiary of the company, which owns and operates the company’s integrated resort properties and other assets in Macau. On a GAAP basis, total net revenues for Sands China Ltd. increased 13.1% to $1.09 billion in the fourth quarter of 2010, compared to $964.1 million in the fourth quarter of 2009. Adjusted property EBITDA for Sands China Ltd. increased 36.7% to $332.8 million in the fourth quarter of 2010, compared to $243.4 million in the fourth quarter of 2009. Net income for Sands China Ltd. increased 211.8% to $213.3 million in the fourth quarter of 2010, compared to $68.4 million in the fourth quarter of 2009.


The Venetian Macao Fourth Quarter Operating Results

The Venetian Macao continues to enjoy strong visitation and financial performance.  The property delivered record adjusted property EBITDA of $235.6 million for the fourth quarter of 2010 and a record 35.6% adjusted property EBITDA margin, an increase of 500 basis points over the fourth quarter of 2009. Gaming volumes were healthy in each segment of the business. Non-Rolling Chip drop was a record $961.2 million for the quarter, an increase of 6.3% compared to the same quarter last year, while Non-Rolling Chip win percentage was 28.2%. Rolling Chip volume during the quarter increased 17.4% to $11.80 billion, while slot handle was $700.6 million, an increase of 6.3% compared to the quarter one year ago.
 
3
 

 
The following table summarizes our key operating results for The Venetian Macao for the fourth quarter of 2010 compared to the fourth quarter of 2009:

   
Three Months Ended
       
The Venetian Macao Operations
 
December 31,
       
(Dollars in millions)
 
2010
   
2009(1)
   
$ Change
   
Change
 
Revenues:
                       
Casino
  $ 565.6     $ 485.5     $ 80.1       16.5 %
Rooms
    53.3       48.8       4.5       9.2 %
 Food and Beverage
    16.9       15.7       1.2       7.6 %
Retail and Other
    51.7       47.9       3.8       7.9 %
Less - Promotional Allowances
    (26.0 )     (26.1 )     0.1       0.4 %
Net Revenues
  $ 661.5     $ 571.8     $ 89.7       15.7 %
                                 
Adjusted Property EBITDA
  $ 235.6     $ 174.7     $ 60.9       34.9 %
EBITDA Margin %
    35.6 %     30.6 %          
5.0 pts
 
                                 
Operating Income
  $ 185.8     $ 119.7     $ 66.1       55.2 %
                                 
Gaming Statistics
                               
(Dollars in millions)
                               
                                 
Rolling Chip Volume
  $ 11,799.6     $ 10,048.7     $ 1,750.9       17.4 %
Rolling Chip Win %(2)
    2.99 %     3.00 %          
-0.01 pts
 
                                 
Non-Rolling Chip Drop
  $ 961.2     $ 904.6     $ 56.6       6.3 %
Non-Rolling Chip Win %(3)
    28.2 %     24.6 %          
3.6 pts
 
                                 
Slot Handle
  $ 700.6     $ 659.1     $ 41.5       6.3 %
Slot Hold %(4)
    7.3 %     7.1 %          
0.2 pts
 
                                 
Hotel Statistics
                               
                                 
Occupancy %
    88.8 %     92.3 %          
-3.5 pts
 
Average Daily Rate (ADR)
  $ 231     $ 204     $ 27       13.2 %
Revenue per Available Room (RevPAR)
  $ 205     $ 188     $ 17       9.0 %
                                 
(1)Revenue amounts have been reclassified to conform to the current period presentation.
(2)This compares to our expected Rolling Chip win percentage of 2.7% to 3.0% (calculated before discounts and commissions).
(3)This compares to The Venetian Macao’s trailing 12 month Non-Rolling Chip win percentage of 25.3% (calculated before discounts).
(4)This compares to The Venetian Macao’s trailing 12 month slot hold percentage of 7.0% (calculated before slot club cash incentives).


Sands Macao Fourth Quarter Operating Results

Sands Macao’s outstanding fourth quarter operating performance reflected the Sands’ strong competitive positioning on the Macau peninsula. Gaming volumes reflected healthy growth, while margins expanded.  Adjusted property EBITDA was $93.4 million in the quarter, an increase of 65.6% compared to the fourth quarter of 2009. Adjusted property EBITDA margin was 29.3% for the quarter, compared to 19.8% for the year-ago quarter.  Non-Rolling Chip drop increased 15.7% to $669.4 million compared to the fourth quarter of 2009.  Slot handle increased to $394.4 million, up 12.0% compared to the quarter one year ago, while Rolling Chip volume increased 13.9% to $7.51 billion for the quarter.
 
4
 

 
The following table summarizes our key operating results for the Sands Macao for the fourth quarter of 2010 compared to the fourth quarter of 2009:

   
Three Months Ended
       
Sands Macao Operations
 
December 31,
       
(Dollars in millions)
 
2010
   
2009
   
$ Change
   
Change
 
                         
Revenues:
                       
Casino
  $ 311.3     $ 278.8     $ 32.5       11.7 %
Rooms
    5.6       6.9       (1.3 )     -18.8 %
 Food and Beverage
    10.7       9.3       1.4       15.1 %
Retail and Other
    2.3       1.3       1.0       76.9 %
Less - Promotional Allowances
    (10.6 )     (11.4 )     0.8       7.0 %
Net Revenues
  $ 319.3     $ 284.9     $ 34.4       12.1 %
                                 
Adjusted Property EBITDA
  $ 93.4     $ 56.4     $ 37.0       65.6 %
EBITDA Margin %
    29.3 %     19.8 %          
9.5 pts
 
                                 
Operating Income
  $ 84.5     $ 43.9     $ 40.6       92.5 %
                                 
Gaming Statistics
                               
(Dollars in millions)
                               
                                 
Rolling Chip Volume
  $ 7,512.6     $ 6,595.8     $ 916.8       13.9 %
Rolling Chip Win %(1)
    3.04 %     3.11 %          
-0.07 pts
 
                                 
Non-Rolling Chip Drop
  $ 669.4     $ 578.6     $ 90.8       15.7 %
Non-Rolling Chip Win %(2)
    20.0 %     20.8 %          
-0.8 pts
 
                                 
Slot Handle
  $ 394.4     $ 352.1     $ 42.3       12.0 %
Slot Hold %(3)
    6.2 %     6.4 %          
-0.2 pts
 
                                 
Hotel Statistics
                               
                                 
Occupancy %
    81.2 %     98.3 %          
-17.1 pts
 
Average Daily Rate (ADR)
  $ 260     $ 264     $ (4 )     -1.5 %
Revenue per Available Room (RevPAR)
  $ 211     $ 259     $ (48 )     -18.5 %
                                 
(1)This compares to our expected Rolling Chip win percentage of 2.7% to 3.0% (calculated before discounts and commissions).
(2)This compares to the Sands Macao’s trailing 12 month Non-Rolling Chip win percentage of 20.5% (calculated before discounts).
(3)This compares to the Sands Macao’s trailing 12 month slot hold percentage of 5.9% (calculated before slot club cash incentives).


Four Seasons Hotel Macao and Plaza Casino Fourth Quarter Operating Results

The Four Seasons Hotel Macao and Plaza Casino generated $12.2 million of adjusted property EBITDA for the fourth quarter of 2010. The property’s operating results were negatively impacted by lower than expected Rolling Chip win percentage of 1.55%, which compares to the expected Rolling Chip win percentage of 2.7% to 3.0%. Rolling Chip volume increased 22.3% to $4.59 billion during the quarter. The mass gaming business continued to expand, with Non-Rolling Chip table games drop increasing 15.6% to $98.5 million and slot handle reaching $133.8 million in the quarter, an increase of 67.9% compared to last year’s fourth quarter. Hotel occupancy reached 70.2% during the quarter, with ADR increasing 17.1% to $349, compared to $298 in the same quarter last year.
 
5
 

 
The following table summarizes our key operating results for the Four Seasons Hotel Macao and Plaza Casino for the fourth quarter of 2010 compared to the fourth quarter of 2009:

   
Three Months Ended
       
Four Seasons Hotel Macao and Plaza Casino Operations
 
December 31,
       
(Dollars in millions)
 
2010
   
2009
   
$ Change
   
Change
 
                         
Revenues:
                       
Casino
  $ 68.2     $ 77.4     $ (9.2 )     -11.9 %
Rooms
    8.6       6.9       1.7       24.6 %
Food and Beverage
    5.8       4.7       1.1       23.4 %
Retail and Other
    16.6       15.5       1.1       7.1 %
Less - Promotional Allowances
    (7.4 )     (6.7 )     (0.7 )     -10.4 %
Net Revenues
  $ 91.8     $ 97.8     $ (6.0 )     -6.1 %
                                 
Adjusted Property EBITDA
  $ 12.2     $ 20.4     $ (8.2 )     -40.2 %
EBITDA Margin %
    13.3 %     20.9 %          
-7.6 pts
 
                                 
Operating Income (Loss)
  $ (3.0 )   $ 2.9     $ (5.9 )     -203.4 %
                                 
Gaming Statistics
                               
(Dollars in millions)
                               
                                 
Rolling Chip Volume
  $ 4,587.3     $ 3,750.6     $ 836.7       22.3 %
Rolling Chip Win %(1)
    1.55 %     2.12 %          
-0.57 pts
 
                                 
Non-Rolling Chip Drop
  $ 98.5     $ 85.2     $ 13.3       15.6 %
Non-Rolling Chip Win %(2)
    33.0 %     22.2 %          
10.8 pts
 
                                 
Slot Handle
  $ 133.8     $ 79.7     $ 54.1       67.9 %
Slot Hold %(3)
    6.9 %     6.4 %          
0.5 pts
 
                                 
Hotel Statistics
                               
                                 
Occupancy %
    70.2 %     69.6 %          
0.6 pts
 
Average Daily Rate (ADR)
  $ 349     $ 298     $ 51       17.1 %
Revenue per Available Room (RevPAR)
  $ 245     $ 208     $ 37       17.8 %

(1)This compares to our expected Rolling Chip win percentage of 2.7% to 3.0% (calculated before discounts and commissions).
(2)This compares to the Plaza Casino’s trailing 12 month Non-Rolling Chip win percentage of 26.5% (calculated before discounts).
(3)This compares to the Plaza Casino’s trailing 12 month slot hold percentage of 5.7% (calculated before slot club cash incentives).

Marina Bay Sands Fourth Quarter Operating Results

Marina Bay Sands in Singapore delivered adjusted property EBITDA of $305.8 million and adjusted property EBITDA margin of 54.6%. Net revenue in the quarter was $560.4 million. After its debut in April 2010, the property continues to build momentum as additional dining, convention and exhibition, and retail offerings came online during the fourth quarter.

Gaming volumes were healthy in each segment of the business. Rolling Chip volume was $8.14 billion, with Rolling Chip win percentage of 3.11%, slightly above our expected Rolling Chip win percentage of 2.7% to 3.0%. Non-Rolling Chip drop was $942.1 million with Non-Rolling Chip win percentage of 22.6%. Slot handle, which includes play from electronic table games, was $1.84 billion for the period with slot hold percentage of 5.3%.
 
6
 

 
The following table summarizes our key operating results for Marina Bay Sands for the fourth quarter of 2010 compared sequentially to the third quarter of 2010:

   
Three Months Ended
       
Marina Bay Sands Operations(1)
 
December 31,
 
September 30,
       
(Dollars in millions)
 
2010
   
2010
   
$ Change
   
Change
 
                         
Revenues:
                       
Casino
  $ 457.1     $ 414.5     $ 42.6       10.3 %
Rooms
    50.8       38.2       12.6       33.0 %
 Food and Beverage
    38.4       31.9       6.5       20.4 %
Retail and Other
    43.7       31.3       12.4       39.6 %
Less - Promotional Allowances
    (29.6 )     (30.0 )     0.4       1.3 %
Net Revenues
  $ 560.4     $ 485.9     $ 74.5       15.3 %
                                 
Adjusted Property EBITDA
  $ 305.8     $ 241.6     $ 64.2       26.6 %
EBITDA Margin %
    54.6 %     49.7 %          
4.9 pts
 
                                 
Operating Income
  $ 225.1     $ 166.2     $ 58.9       35.4 %
                                 
Gaming Statistics
                               
(Dollars in millions)
                               
                                 
Rolling Chip Volume
  $ 8,139.1     $ 10,254.6     $ (2,115.5 )     -20.6 %
Rolling Chip Win %(2)
    3.11 %     2.65 %          
0.46 pts
 
                                 
Non-Rolling Chip Drop
  $ 942.1     $ 892.1     $ 50.0       5.6 %
Non-Rolling Chip Win %
    22.6 %     22.1 %          
0.5 pts
 
                                 
Slot Handle
  $ 1,835.4     $ 1,358.7     $ 476.7       35.1 %
Slot Hold %
    5.3 %     5.9 %          
-0.6 pts
 
                                 
Hotel Statistics
                               
                                 
Occupancy %
    84.8 %     68.2 %          
16.6 pts
 
Average Daily Rate (ADR)
  $ 258     $ 246     $ 12       4.9 %
Revenue per Available Room (RevPAR)
  $ 219     $ 168     $ 51       30.4 %

(1)In lieu of comparing to prior year operating results, which are not available given the property opened in April 2010, a quarterly sequential comparison is presented.
(2)This compares to our expected Rolling Chip win percentage of 2.7% to 3.0% (calculated before discounts and commissions).


Las Vegas Fourth Quarter Operating Results

The Venetian Las Vegas and The Palazzo delivered $80.6 million of adjusted property EBITDA for the fourth quarter of 2010, an increase of 41.7% compared to the fourth quarter of 2009. Operating efficiencies including lower promotional allowances contributed to adjusted property EBITDA margin of 25.9%, an increase of 460 basis points compared to 21.3% last quarter.

The following table summarizes our key operating results for our Las Vegas operations for the fourth quarter of 2010 compared to the fourth quarter of 2009:
 
7
 

 

   
Three Months Ended
       
Las Vegas Operations
 
December 31,
       
(Dollars in millions)
 
2010
   
2009(1)
   
$ Change
   
Change
 
                         
Revenues:
                       
Casino
  $ 121.8     $ 125.3     $ (3.5 )     -2.8 %
Rooms
    99.6       103.2       (3.6 )     -3.5 %
 Food and Beverage
    55.5       44.5       11.0       24.7 %
Retail and Other
    59.1       35.3       23.8       67.4 %
Less - Promotional Allowances
    (25.4 )     (41.6 )     16.2       38.9 %
Net Revenues
  $ 310.6     $ 266.7     $ 43.9       16.5 %
                                 
Adjusted Property EBITDA
  $ 80.6     $ 56.9     $ 23.7       41.7 %
EBITDA Margin %
    25.9 %     21.3 %          
4.6 pts
 
                                 
Operating Income (Loss)
  $ 44.4     $ (14.0 )   $ 58.458.41       417.1 %
                                 
Gaming Statistics
                               
(Dollars in millions)
                               
                                 
Table Games Drop
  $ 463.3     $ 508.8     $ (45.5 )     -8.9 %
Table Games Win %(2)
    19.8 %     17.1 %          
2.7 pts
 
                                 
Slot Handle
  $ 577.5     $ 658.6     $ (81.1 )     -12.3 %
Slot Hold %(3)
    8.0 %     7.8 %          
0.2 pts
 
                                 
Hotel Statistics
                               
                                 
The Venetian Las Vegas:
                               
Occupancy %
    80.7 %     77.7 %          
3.0 pts
 
Average Daily Rate (ADR)
  $ 185     $ 193     $ (8 )     -4.1 %
Revenue per Available Room (RevPAR)
  $ 149     $ 150     $ (1 )     -0.7 %
                                 
The Palazzo:
                               
Occupancy %
    79.3 %     84.6 %          
-5.3 pts
 
Average Daily Rate (ADR)
  $ 202     $ 204     $ (2 )     -1.0 %
Revenue per Available Room (RevPAR)
  $ 160     $ 172     $ (12 )     -7.0 %
                                 
(1) Revenue amounts have been reclassified to conform to the current presentation.
(2)This compares to our Las Vegas Operation’s trailing 12 month table games win percentage of 18.1% (calculated before discounts).
(3)This compares to our Las Vegas Operation’s trailing 12 month slot hold percentage of 7.8% (calculated before slot club cash incentives).


Sands Bethlehem Fourth Quarter Operating Results

Net revenue for Sands Bethlehem in Pennsylvania was $83.4 million and adjusted property EBITDA reached $19.5 million for the fourth quarter of 2010, the highest total since the opening of the property in May 2009. EBITDA margin was also a record for the property at 23.4%, up 1,230 basis points compared to the fourth quarter of 2009.  The introduction of 89 table games in July 2010 expanded the property’s offerings and produced $101.7 million of table games drop during the quarter. Table games
 
8
 

 
win percentage was 14.5%. Slot handle was $840.7 million for the quarter. Construction of the property’s 300-room hotel tower is progressing and the hotel is expected to open in May 2011.

The following table summarizes our key operating results for Sands Bethlehem for the fourth quarter of 2010 compared to the fourth quarter of 2009:

   
Three Months Ended
       
Sands Bethlehem Operations
 
December 31,
       
(Dollars in millions)
 
2010
   
2009
   
$ Change
   
Change
 
                         
Revenues:
                       
Casino
  $ 79.1     $ 53.6     $ 25.5       47.6 %
 Food and Beverage
    4.9       4.5       0.4       8.9 %
Retail and Other
    2.8       1.2       1.6       133.3 %
Less - Promotional Allowances
    (3.4 )     (1.8 )     (1.6 )     -88.9 %
Net Revenues
  $ 83.4     $ 57.5     $ 25.9       45.0 %
                                 
Adjusted Property EBITDA
  $ 19.5     $ 6.4     $ 13.1       204.7 %
EBITDA Margin %
    23.4 %     11.1 %          
12.3 pts
 
                                 
Operating Income (Loss)
  $ 10.5     $ (2.1 )   $ 12.6       600.0 %
                                 
Gaming Statistics
                               
(Dollars in millions)
                               
                                 
Table Games Drop(1)
  $ 101.7                          
Table Games Win %
    14.5 %                        
                                 
Slot Handle
  $ 840.7     $ 847.6     $ (6.9 )     -0.8 %
Slot Hold %(2)
    7.4 %     6.3 %          
1.1 pts
 
                                 
(1)Table games were introduced at the property on July 18, 2010.
(2)This compares to Sands Bethlehem’s trailing 12 month slot hold percentage of 6.8% (calculated before slot club cash incentives).


Other Factors Affecting Earnings

Other Asia adjusted property EBITDA, which is principally composed of losses from our CotaiJet ferry operation, was negative $8.3 million in the quarter.

Pre-opening expenses, related principally to Marina Bay Sands in Singapore and the Shangri-La, Traders, Sheraton, St. Regis development on parcels 5 and 6 of the COTAI Strip in Macau, decreased to $17.1 million in the fourth quarter of 2010, compared to $42.1 million in the fourth quarter of 2009.

Depreciation and amortization expense was $184.5 million in the fourth quarter of 2010, compared to $154.5 million in the fourth quarter of 2009. The increase was principally driven by the opening of Marina Bay Sands in April 2010.

Interest expense, net of amounts capitalized, was $74.9 million for the fourth quarter of 2010, compared to $97.4 million during the fourth quarter of 2009. The decrease was principally the result of lower debt balances in the quarter compared to the fourth quarter of 2009, including the repayment of over $2.6 billion of debt as we advanced our deleveraging strategy.  Our weighted average borrowing cost in the
 
9
 

 
fourth quarter of 2010 was 4.1%. Capitalized interest was $31.7 million during the fourth quarter of 2010, compared to $20.3 million during the fourth quarter of 2009.

Corporate expense was $30.7 million in the fourth quarter of 2010, compared to $26.8 million in the fourth quarter of 2009. The increase was driven principally by higher incentive compensation expenses attributable to the company’s improved financial and operating performance.

Other expense, which was principally composed of foreign currency losses, was $2.1 million in the fourth quarter of 2010, compared to $3.4 million in the fourth quarter of 2009.

The company’s effective tax rate for the fourth quarter of 2010 was 6.7%. The effective tax rate includes a provision for the earnings from Marina Bay Sands at the 17% Singapore income tax rate.

Net income attributable to noncontrolling interests during the fourth quarter of $60.9 million was principally related to Sands China Ltd.

The financial results for the fourth quarter of 2009 were impacted by a non-cash impairment loss of $18.3 million and a loss on modification or early retirement of debt of $23.0 million. No such losses were experienced in the fourth quarter of 2010.


Balance Sheet Items

Unrestricted cash balances as of December 31, 2010, were $3.04 billion, while restricted cash balances were $809.9 million. Of the restricted cash balances, $775.7 million pertains to construction for the Shangri-La, Traders, Sheraton, St. Regis development on parcels 5 and 6 in Macau, and $14.3 million is restricted for construction of Marina Bay Sands in Singapore.

As of December 31, 2010, total debt outstanding, including the current portion, was $10.14 billion. Scheduled principal payments required in 2011 total $767.1 million.


Capital Expenditures

Capital expenditures during the fourth quarter totaled $373.7 million, including construction and development activities of $210.2 million at Marina Bay Sands, $143.9 million in Macau, $11.6 million at Sands Bethlehem, and $8.0 million in Las Vegas.


###

Conference Call Information

The company will hold a conference call to discuss the company's results on Thursday, February 3, 2011 at 1:30 p.m. Pacific Time. Interested parties may listen to the conference call through a webcast available on the company’s website at www.lasvegassands.com.

Forward-Looking Statements
 
10
 

 
This press release contains forward-looking statements that are made pursuant to the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve a number of risks, uncertainties or other factors beyond the company’s control, which may cause material differences in actual results, performance or other expectations. These factors include, but are not limited to, general economic conditions, competition, new ventures, substantial leverage and debt service, government regulation, legalization of gaming, interest rates, future terrorist acts, influenza, insurance, gaming promoters, risks relating to our gaming licenses, certificates and subconcession, infrastructure in Macau and other factors detailed in the reports filed by Las Vegas Sands Corp. with the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date thereof. Las Vegas Sands Corp. assumes no obligation to update such information.

Note 1

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



About Las Vegas Sands Corp.

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

THE VENETIAN® and THE PALAZZO®, Five-Diamond luxury resorts on the Las Vegas Strip, are among the company’s properties in the United States. In Singapore, the iconic MARINA BAY SANDS® is the most recent addition to the company’s portfolio.

Through its majority-owned subsidiary Sands China Ltd., the company also owns a collection of properties in Macau, including THE VENETIAN® Macao, Four Seasons Hotel Macao and the Four Seasons-branded serviced-apartments at its COTAI STRIP® development, as well as the SANDS® Macao on the Macau peninsula.

The company is currently constructing a 6,400-room complex at the COTAI STRIP, which will feature the Shangri-La, Traders, Sheraton, and St. Regis hotel brands.

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


Contacts:
 
Investment Community: Daniel Briggs (702) 414-1221
Media:  Ron Reese (702) 414-3607
 
                                                                                

 
11
 

 


Las Vegas Sands Corp.
Fourth Quarter 2010 Results
Non-GAAP Reconciliations


Within the company’s fourth quarter 2010 press release, the company makes reference to certain non-GAAP financial measures including “adjusted net income,” “adjusted earnings per diluted share,” and “adjusted property EBITDA.”  Whenever such information is presented, the company has complied with the provisions of the rules under Regulation G and Item 2.02 of Form 8-K.  The specific reasons why the company’s management believes that the presentation of each of these non-GAAP financial measures provides useful information to investors regarding Las Vegas Sands Corp.’s financial condition, results of operations and cash flows has been provided in the Form 8-K filed in connection with this press release.




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




 
12
 

 
 
 
Las Vegas Sands Corp. and Subsidiaries
Condensed Consolidated Statements of Operations
(In thousands, except share and per share data)
(Unaudited)
 
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
   
2010
   
2009
   
2010
   
2009
 
                         
Revenues:
                       
Casino
  $ 1,603,166     $ 1,020,565     $ 5,533,088     $ 3,524,798  
Rooms
    217,790       165,753       797,499       657,783  
Food and beverage
    132,214       78,847       446,558       327,699  
Convention, retail and other
    170,132       114,188       540,792       419,164  
      2,123,302       1,379,353       7,317,937       4,929,444  
Less - promotional allowances
    (108,256 )     (95,154 )     (464,755 )     (366,339 )
      2,015,046       1,284,199       6,853,182       4,563,105  
                                 
Operating expenses:
                               
Resort operations
    1,284,914       986,228       4,656,247       3,506,874  
Corporate expense
    30,732       26,848       108,848       132,098  
Rental expense
    10,612       7,402       41,302       29,899  
Pre-opening expense
    17,149       42,112       114,833       157,731  
Development expense
    525       189       1,783       533  
Depreciation and amortization
    184,450       154,482       694,971       586,041  
Impairment loss
    -       18,293       16,057       169,468  
(Gain) loss on disposal of assets
    (2,022 )     4,701       38,555       9,201  
      1,526,360       1,240,255       5,672,596       4,591,845  
                                 
Operating income (loss)
    488,686       43,944       1,180,586       (28,740 )
                                 
Interest income
    2,580       1,282       8,947       11,122  
Interest expense, net of amounts capitalized
    (74,938 )     (97,367 )     (306,813 )     (321,870 )
Other expense
    (2,055 )     (3,357 )     (8,260 )     (9,891 )
Loss on modification or early retirement of debt
    -       (23,044 )     (18,555 )     (23,248 )
                                 
Income (loss) before income taxes
    414,273       (78,542 )     855,905       (372,627 )
                                 
Income tax benefit (expense)
    (27,866 )     4,525       (74,302 )     3,884  
                                 
Net income (loss)
    386,407       (74,017 )     781,603       (368,743 )
                                 
Net (income) loss attributable to noncontrolling interests
    (60,898 )     6,590       (182,209 )     14,264  
                                 
Net income (loss) attributable to Las Vegas Sands Corp.
    325,509       (67,427 )     599,394       (354,479 )
                                 
Preferred stock dividends
    (22,757 )     (23,350 )     (92,807 )     (93,026 )
Accretion to redemption value of preferred stock issued to Principal Stockholder’s family
    (23,137 )     (23,137 )     (92,545 )     (92,545 )
Preferred stock inducement premium
    (6,579 )     -       (6,579 )     -  
Net income (loss) attributable to common stockholders
  $ 273,036     $ (113,914 )   $ 407,463     $ (540,050 )
                                 
Basic earnings (loss) per share
  $ 0.40     $ (0.17 )   $ 0.61     $ (0.82 )
                                 
Diluted earnings (loss) per share
  $ 0.34     $ (0.17 )   $ 0.51     $ (0.82 )
                                 
Weighted average shares outstanding:
                               
                                 
Basic
    688,139,581       660,247,807       667,463,535       656,836,950  
                                 
Diluted
    806,346,583       660,247,807       791,760,624       656,836,950  
 
 
Exhibit 1
 

 
 
Las Vegas Sands Corp. and Subsidiaries
Non-GAAP Measure
(In thousands)
(Unaudited)
 
The following are reconciliations of Operating Income (Loss) to Adjusted Property EBITDA:
 
Three Months Ended December 31, 2010
 
                                                       
   
Operating
Income (Loss)
   
Depreciation and Amortization
   
Impairment and (Gain) Loss on Disposal of Assets
   
Pre-Opening and Development Expense
   
Royalty Fees
   
(1)
Stock-Based Compensation
   
Corporate Expense
   
Rental Expense
   
Adjusted Property EBITDA
 
                                                       
The Venetian Macao
  $ 185,796     $ 43,336     $ 631     $ 2,175     $ -     $ 1,347     $ -     $ 2,273     $ 235,558  
                                                                         
Sands Macao
    84,498       8,244       40       -       -       308       -       353       93,443  
                                                                         
Four Seasons Hotel Macao and Plaza Casino
    (3,029 )     13,201       -       1,263       -       96       -       705       12,236  
                                                                         
Macau Property Operations
    267,265       64,781       671       3,438       -       1,751       -       3,331       341,237  
                                                                         
Las Vegas Operating Properties
    44,438       54,172       426       -       (22,449 )     3,971       -       -       80,558  
                                                                         
Sands Bethlehem
    10,486       7,441       807       122       -       676       -       -       19,532  
                                                                         
United States Property Operations
    54,924       61,613       1,233       122       (22,449 )     4,647       -       -       100,090  
                                                                         
Marina Bay Sands
    225,124       49,575       -       6,184       17,626       2,212       -       5,122       305,843  
                                                                         
Other Asia (2)
    (14,790 )     5,064       (5,532 )     1,830       5,000       148       -       -       (8,280 )
                                                                         
Other Development
    (8,430 )     170       1       6,100       -       -       -       2,159       -  
                                                                         
Corporate
    (35,407 )     3,247       1,605       -       (177 )     -       30,732       -       -  
                                                                         
    $ 488,686     $ 184,450     $ (2,022 )   $ 17,674     $ -     $ 8,758     $ 30,732     $ 10,612     $ 738,890  
                                                                         
                                                                         
Three Months Ended December 31, 2009
 
                                                       
   
Operating
Income (Loss)
   
Depreciation and Amortization
   
Impairment and Loss on Disposal of Assets
   
Pre-Opening and Development Expense
   
Royalty Fees
   
(1)
Stock-Based Compensation
   
Corporate Expense
   
Rental Expense
   
Adjusted Property EBITDA
 
                                                                         
The Venetian Macao
  $ 119,675     $ 50,291     $ 941     $ -     $ -     $ 1,738     $ -     $ 2,053     $ 174,698  
                                                                         
Sands Macao
    43,899       10,724       483       -       -       943       -       354       56,403  
                                                                         
Four Seasons Hotel Macao and Plaza Casino
    2,941       16,528       6       86       -       227       -       656       20,444  
                                                                         
Macau Property Operations
    166,515       77,543       1,430       86       -       2,908       -       3,063       251,545  
                                                                         
Las Vegas Operating Properties
    (13,991 )     61,629       6,558       -       (1,753 )     4,385       -       42       56,870  
                                                                         
Sands Bethlehem
    (2,075 )     7,396       -       446       -       639       -       -       6,406  
                                                                         
United States Property Operations
    (16,066 )     69,025       6,558       446       (1,753 )     5,024       -       42       63,276  
                                                                         
Other Asia (2)
    (30,030 )     3,952       15,006       401       1,753       297       -       -       (8,621 )
                                                                         
Other Development
    (46,636 )     971       -       41,368       -       -       -       4,297       -  
                                                                         
Corporate
    (29,839 )     2,991       -       -       -       -       26,848       -       -  
                                                                         
    $ 43,944     $ 154,482     $ 22,994     $ 42,301     $ -     $ 8,229     $ 26,848     $ 7,402     $ 306,200  
 
 
 
 
 

 
 
 
Year Ended December 31, 2010
 
                                                       
   
Operating
Income (Loss)
   
Depreciation and Amortization
   
Impairment and (Gain) Loss on Disposal of Assets
   
Pre-Opening and Development Expense
   
Royalty Fees
   
(1)
Stock-Based Compensation
   
Corporate Expense
   
Rental Expense
   
Adjusted Property EBITDA
 
                                                       
The Venetian Macao
  $ 591,222     $ 195,947     $ 4,345     $ 2,175     $ -     $ 4,505     $ -     $ 11,604     $ 809,798  
                                                                         
Sands Macao
    277,429       38,546       (526 )     -       -       1,658       -       1,412       318,519  
                                                                         
Four Seasons Hotel Macao and Plaza Casino
    55,767       50,753       (76 )     3,422       -       432       -       3,394       113,692  
                                                                         
Macau Property Operations
    924,418       285,246       3,743       5,597       -       6,595       -       16,410       1,242,009  
                                                                         
Las Vegas Operating Properties
    122,119       229,900       1,026       -       (58,883 )     15,951       -       -       310,113  
                                                                         
Sands Bethlehem
    26,211       28,204       807       1,422       -       2,338       -       -       58,982  
                                                                         
United States Property Operations
    148,330       258,104       1,833       1,422       (58,883 )     18,289       -       -       369,095  
                                                                         
Marina Bay Sands
    443,383       119,588       302       22,126       39,276       5,906       -       11,317       641,898  
                                                                         
Other Asia (2)
    (58,802 )     17,114       (5,532 )     1,943       20,000       848       -       -       (24,429 )
                                                                         
Other Development
    (154,105 )     2,341       52,661       85,528       -       -       -       13,575       -  
                                                                         
Corporate
    (122,638 )     12,578       1,605       -       (393 )     -       108,848       -       -  
                                                                         
    $ 1,180,586     $ 694,971     $ 54,612     $ 116,616     $ -     $ 31,638     $ 108,848     $ 41,302     $ 2,228,573  
 
Year Ended December 31, 2009
 
                                                       
   
Operating
Income (Loss)
   
Depreciation and Amortization
   
Impairment and Loss on Disposal of Assets
   
Pre-Opening and Development Expense
   
Royalty Fees
   
(1)
Stock-Based Compensation
   
Corporate Expense
   
Rental
Expense
   
Adjusted Property EBITDA
 
                                                                         
The Venetian Macao
  $ 334,908     $ 202,265     $ 5,388     $ (105 )   $ -     $ 5,877     $ -     $ 8,214     $ 556,547  
                                                                         
Sands Macao
    193,530       46,786       576       -       -       2,617       -       1,416       244,925  
                                                                         
Four Seasons Hotel Macao and Plaza Casino
    (18,868 )     54,045       71       2,094       -       563       -       2,622       40,527  
                                                                         
Macau Property Operations
    509,570       303,096       6,035       1,989       -       9,057       -       12,252       841,999  
                                                                         
Las Vegas Operating Properties
    (154,904 )     236,892       157,626       (55 )     (1,753 )     18,463       -       2,937       259,206  
                                                                         
Sands Bethlehem
    (595 )     16,394       -       184       -       1,583       -       -       17,566  
                                                                         
United States Property Operations
    (155,499 )     253,286       157,626       129       (1,753 )     20,046       -       2,937       276,772  
                                                                         
Other Asia (2)
    (66,090 )     14,131       15,008       1,761       1,753       827       -       -       (32,610 )
                                                                         
Other Development
    (173,254 )     4,159       -       154,385       -       -       -       14,710       -  
                                                                         
Corporate
    (143,467 )     11,369       -       -       -       -       132,098       -       -  
                                                                         
    $ (28,740 )   $ 586,041     $ 178,669     $ 158,264     $ -     $ 29,930     $ 132,098     $ 29,899     $ 1,086,161  
 
 

(1) During the three months ended December 31, 2010 and 2009, the Company recorded stock-based compensation expense of $15.4 million and $12.6 million, respectively, of which $6.6 million and $2.8 million, respectively, is included in corporate expense and $0.1 million and $1.6 million, respectively, is included in pre-opening and development expense on the Company's condensed consolidated statements of operations. During the year ended December 31, 2010 and 2009, the Company recorded stock-based compensation expense of $58.0 million and $45.5 million, respectively, of which $24.4 million and $9.7 million, respectively, is included in corporate expense and $2.0 million and $5.9 million, respectively, is included in pre-opening and development expense on the Company's condensed consolidated statements of operations.
 
(2) Primarily includes the results of the CotaiJet ferry operations.
 
  Exhibit 2

 
 
 
Las Vegas Sands Corp. and Subsidiaries
Non-GAAP Measure
(In thousands)
(Unaudited)
 
 
The following is a reconciliation of Net Income (Loss) Attributable to Las Vegas Sands Corp. to Adjusted Property EBITDA:
 
 
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
   
2010
   
2009
   
2010
   
2009
 
Net income (loss) attributable to Las Vegas Sands Corp.
  $ 325,509     $ (67,427 )   $ 599,394     $ (354,479 )
  Add (deduct) :
                               
     Net income (loss) attributable to noncontrolling interests
    60,898       (6,590 )     182,209       (14,264 )
     Income tax expense (benefit)
    27,866       (4,525 )     74,302       (3,884 )
     Loss on modification or early retirement of debt
    -       23,044       18,555       23,248  
     Other expense
    2,055       3,357       8,260       9,891  
     Interest expense, net of amounts capitalized
    74,938       97,367       306,813       321,870  
     Interest income
    (2,580 )     (1,282 )     (8,947 )     (11,122 )
     (Gain) loss on disposal of assets
    (2,022 )     4,701       38,555       9,201  
     Impairment loss
    -       18,293       16,057       169,468  
     Depreciation and amortization
    184,450       154,482       694,971       586,041  
     Development expense
    525       189       1,783       533  
     Pre-opening expense
    17,149       42,112       114,833       157,731  
     Stock-based compensation (1)
    8,758       8,229       31,638       29,930  
     Rental expense
    10,612       7,402       41,302       29,899  
     Corporate expense
    30,732       26,848       108,848       132,098  
                                 
Adjusted Property EBITDA
  $ 738,890     $ 306,200     $ 2,228,573     $ 1,086,161  
                                 
                                 
(1)  See prior page (Exhibit 2)
                               
 
_______________________
 
Las Vegas Sands Corp. and Subsidiaries
Supplemental Data - Net Revenues
(In thousands)
(Unaudited)
 
   
Three Months Ended
   
Year Ended
 
 
 
December 31,
   
December 31,
 
      2010       2009       2010       2009  
                                 
The Venetian Macao
  $ 661,518     $ 571,809     $ 2,412,990     $ 1,993,531  
Sands Macao
    319,336       284,865       1,193,589       1,024,268  
Four Seasons Hotel Macao and Plaza Casino
    91,842       97,824       498,649       260,567  
Las Vegas Operating Properties
    310,627       266,692       1,213,046       1,106,263  
Sands Bethlehem
    83,393       57,493       302,101       153,198  
Marina Bay Sands
    560,411       -       1,262,690       -  
Other Asia
    29,625       23,817       110,586       87,987  
Eliminations
    (41,706 )     (18,301 )     (140,469 )     (62,709 )
                                 
    $ 2,015,046     $ 1,284,199     $ 6,853,182     $ 4,563,105  
                                 
 
_______________________
 
Las Vegas Sands Corp. and Subsidiaries
Supplemental Data - Adjusted Property EBITDA as a Percentage of Net Revenues
(Unaudited)
 
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
      2010       2009       2010       2009  
The Venetian Macao
    35.6 %     30.6 %     33.6 %     27.9 %
Sands Macao
    29.3 %     19.8 %     26.7 %     23.9 %
Four Seasons Hotel Macao and Plaza Casino
    13.3 %     20.9 %     22.8 %     15.6 %
Las Vegas Operating Properties
    25.9 %     21.3 %     25.6 %     23.4 %
Sands Bethlehem
    23.4 %     11.1 %     19.5 %     11.5 %
Marina Bay Sands
    54.6 %     N/A       50.8 %     N/A  
Other Asia
    -27.9 %     -36.2 %     -22.1 %     -37.1 %
                                 
Total
    36.7 %     23.8 %     32.5 %     23.8 %
                                 
 
 
 
Exhibit 3

 
 
 
 
Las Vegas Sands Corp. and Subsidiaries
Non-GAAP Measure - Adjusted Net Income and Adjusted Earnings Per Diluted Share
(In thousands, except share and per share data)
(Unaudited)
 
 
 
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
   
2010
   
2009
   
2010
   
2009
 
                         
Net income (loss) attributable to common stockholders
  $ 273,036     $ (113,914 )   $ 407,463     $ (540,050 )
                                 
Pre-opening expense, net
    16,098       42,112       100,699       157,731  
Development expense, net
    525       189       1,783       533  
Impairment loss, net
    -       18,293       16,057       169,468  
(Gain) loss on disposal of assets, net
    (2,022 )     4,701       38,555       9,201  
Loss on modification or early retirement of debt
    -       23,044       18,555       23,248  
Legal settlement expense
    -       -       -       42,500  
Preferred stock dividends
    22,757       23,350       92,807       93,026  
Accretion to redemption value of preferred stock
                               
      issued to Principal Stockholder's family
    23,137       23,137       92,545       92,545  
Preferred stock inducement premium
    6,579       -       6,579       -  
                                 
Adjusted net income
  $ 340,110     $ 20,912     $ 775,043     $ 48,202  
                                 
                                 
Per diluted share of common stock:
                               
Net income (loss) attributable to common stockholders
  $ 0.34     $ (0.15 )   $ 0.51     $ (0.74 )
                                 
Pre-opening expense, net
    0.02       0.06       0.13       0.22  
Development expense, net
    -       -       -       -  
Impairment loss, net
    -       0.02       0.02       0.23  
(Gain) loss on disposal of assets, net
    -       0.01       0.05       0.01  
Loss on modification or early retirement of debt
    -       0.03       0.02       0.03  
Legal settlement expense
    -       -       -       0.06  
Preferred stock dividends
    0.03       0.03       0.12       0.13  
Accretion to redemption value of preferred stock
                               
      issued to Principal Stockholder's family
    0.02       0.03       0.12       0.13  
Preferred stock inducement premium
    0.01       -       0.01       -  
                                 
Adjusted earnings per diluted share
  $ 0.42     $ 0.03     $ 0.98     $ 0.07  
                                 
Weighted average diluted shares outstanding
    806,346,583       762,199,201       791,760,624       727,616,670  
                                 
                                 
                                 
 
 
 
 
Exhibit 4

 
 
 
Las Vegas Sands Corp. and Subsidiaries
Supplemental Data Schedule
(Unaudited)
 
 
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
   
2010
   
2009
   
2010
   
2009
 
                         
Room Statistics:
                       
The Venetian Macao:
                       
Occupancy %
    88.8 %     92.3 %     90.9 %     83.6 %
Average daily room rate (ADR) (1)
  $ 231     $ 204     $ 213     $ 205  
Revenue per available room (RevPAR) (2)
  $ 205     $ 188     $ 194     $ 171  
                                 
Sands Macao:
                               
Occupancy %
    81.2 %     98.3 %     93.2 %     97.7 %
Average daily room rate (ADR) (1)
  $ 260     $ 264     $ 251     $ 260  
Revenue per available room (RevPAR) (2)
  $ 211     $ 259     $ 234     $ 254  
                                 
Four Seasons Hotel Macao and Plaza Casino:
                 
Occupancy %
    70.2 %     69.6 %     70.8 %     52.3 %
Average daily room rate (ADR) (1)
  $ 349     $ 298     $ 309     $ 295  
Revenue per available room (RevPAR) (2)
  $ 245     $ 208     $ 219     $ 154  
                                 
The Venetian Las Vegas:
                               
Occupancy %
    80.7 %     77.7 %     90.3 %     86.1 %
Average daily room rate (ADR) (1)
  $ 185     $ 193     $ 184     $ 190  
Revenue per available room (RevPAR) (2)
  $ 149     $ 150     $ 166     $ 163  
                                 
  The Palazzo:
                               
Occupancy %
    79.3 %     84.6 %     91.2 %     89.1 %
Average daily room rate (ADR) (1)
  $ 202     $ 204     $ 201     $ 202  
Revenue per available room (RevPAR) (2)
  $ 160     $ 172     $ 183     $ 180  
                                 
Marina Bay Sands:
                               
Occupancy %
    84.8 %     N/A       73.4 %     N/A  
Average daily room rate (ADR) (1)
  $ 258       N/A     $ 250       N/A  
Revenue per available room (RevPAR) (2)
  $ 219       N/A     $ 184       N/A  
                                 
Casino Statistics:
                               
The Venetian Macao:
                               
Table games win per unit per day (3)
  $ 11,276     $ 9,565     $ 10,489     $ 8,434  
Slot machine win per unit per day (4)
  $ 263     $ 237     $ 263     $ 223  
Average number of table games
    601       595       598       601  
Average number of slot machines
    2,118       2,155       2,151       2,154  
                                 
Sands Macao:
                               
Table games win per unit per day (3)
  $ 9,449     $ 8,575     $ 8,899     $ 7,415  
Slot machine win per unit per day (4)
  $ 223     $ 211     $ 218     $ 201  
Average number of table games
    416       412       416       417  
Average number of slot machines
    1,185       1,166       1,178       1,130  
                                 
Four Seasons Hotel Macao and Plaza Casino:
                 
Table games win per unit per day (3)
  $ 9,552     $ 9,096     $ 13,318     $ 6,132  
Slot machine win per unit per day (4)
  $ 538     $ 331     $ 439     $ 191  
Average number of table games
    118       118       118       110  
Average number of slot machines
    187       167       188       203  
                                 
The Venetian Las Vegas:
                               
Table games win per unit per day (3)
  $ 2,917     $ 3,078     $ 2,893     $ 3,164  
Slot machine win per unit per day (4)
  $ 193     $ 206     $ 215     $ 209  
Average number of table games
    105       115       111       118  
Average number of slot machines
    1,462       1,495       1,423       1,474  
                                 
The Palazzo:
                               
Table games win per unit per day (3)
  $ 5,826     $ 4,705     $ 5,615     $ 3,530  
Slot machine win per unit per day (4)
  $ 168     $ 182     $ 175     $ 174  
Average number of table games
    119       126       118       132  
Average number of slot machines
    1,305       1,389       1,387       1,403  
                                 
Sands Bethlehem:
                               
Table games win per unit per day (3)
  $ 2,085       N/A     $ 1,885       N/A  
Slot machine win per unit per day (4)
  $ 225     $ 199     $ 229     $ 214  
Average number of table games
    77       N/A       77       N/A  
Average number of slot machines
    3,023       2,923       3,097       2,959  
                                 
Marina Bay Sands:
                               
Table games win per unit per day (3)
  $ 8,195       N/A     $ 7,416       N/A  
Slot machine win per unit per day (4)
  $ 538       N/A     $ 478       N/A  
Average number of table games
    619       N/A       615       N/A  
Average number of slot machines
    1,956       N/A       1,784       N/A  
                                 

(1)   ADR is calculated by dividing total room revenue by total rooms occupied.
 
(2)   RevPAR is calculated by dividing total room revenue by total rooms available.
 
(3)   Table games win per unit per day is shown before discounts and commissions.
 
(4)   Slot machine win per unit per day is shown before deducting cost for slot points.
Exhibit 5