LAS VEGAS SANDS CORP LVS
Las Vegas Sands Corp. ("LVSC," or together with its subsidiaries "we" or the "Company") is a Fortune 500 company and the leading global developer and operator of destination properties ("Integrated Resorts") that feature premium accommodations, world-class gaming, entertainment and retail malls, convention and exhibition facilities, celebrity chef restaurants and other amenities.
We currently own and operate Integrated Resorts in Macao and Singapore. We believe our geographic diversity, best-in-class properties and meeting and convention facilities provide us with the best platform in the hospitality and gaming industry to attract leisure and business tourism to our markets and continue generating growth and cash flow while simultaneously pursuing new development opportunities.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $13.02B | $11.30B | $10.37B | $4.11B | $4.23B | $2.94B | $12.13B | $13.73B | $12.73B | $11.27B |
| R&D | $269.0M | $228.0M | $205.0M | $143.0M | $109.0M | — | — | — | — | — |
| SG&A | $1.19B | $1.15B | $1.11B | $936.0M | $831.0M | $798.0M | $1.12B | $1.48B | $1.42B | $1.29B |
| Total operating expenses | $10.20B | $8.90B | $8.06B | $4.90B | $4.92B | $4.33B | $8.76B | $9.98B | $9.26B | $8.77B |
| Operating income | $2.82B | $2.40B | $2.31B | -$792.0M | -$689.0M | -$1.39B | $3.37B | $3.75B | $3.46B | $2.50B |
| Interest expense | $746.0M | $727.0M | $818.0M | $702.0M | $621.0M | $523.0M | $449.0M | $446.0M | $327.0M | $274.0M |
| Pre-tax income | $2.21B | $1.96B | $1.77B | -$1.39B | -$1.47B | -$1.88B | $3.60B | $3.33B | $3.05B | $2.26B |
| Income tax | $347.0M | $208.0M | $344.0M | $154.0M | $5.0M | $24.0M | $432.0M | $375.0M | $209.0M | $239.0M |
| Net income | $1.63B | $1.45B | $1.22B | $1.83B | -$961.0M | -$1.69B | $2.70B | $2.41B | $2.81B | $1.68B |
| EPS, basic | 2.35 | 1.97 | 1.60 | 2.40 | -1.26 | -2.21 | 3.50 | 3.07 | 3.55 | 2.11 |
| EPS, diluted | 2.35 | 1.96 | 1.60 | 2.40 | -1.26 | -2.21 | 3.50 | 3.07 | 3.55 | 2.11 |
| Shares, diluted (wtd. avg.) | 693.0M | 737.0M | 765.0M | 764.0M | 764.0M | 764.0M | 771.0M | 786.0M | 792.0M | 795.0M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $3.84B | $3.65B | $5.23B | $6.44B | $1.87B | $2.10B | $4.18B | $4.66B | $2.43B | $2.14B |
| Receivables | $742.0M | $417.0M | $484.0M | $267.0M | $202.0M | $252.0M | $844.0M | $726.0M | $615.0M | $776.0M |
| Inventory | $46.0M | $41.0M | $38.0M | $28.0M | $22.0M | $22.0M | $37.0M | $35.0M | $37.0M | $46.0M |
| Total current assets | $4.83B | $4.29B | $5.78B | $6.74B | $5.51B | $5.71B | $5.30B | $5.57B | $3.20B | $3.10B |
| Property, plant and equipment | $11.67B | $11.99B | $11.44B | $11.45B | $11.85B | $12.28B | $14.84B | $15.15B | $15.52B | $15.90B |
| Goodwill | $103.0M | $102.0M | $103.0M | $10.0M | — | — | — | — | — | — |
| Other intangibles | $470.0M | $443.0M | $495.0M | $54.0M | $19.0M | $25.0M | $42.0M | $72.0M | $89.0M | $103.0M |
| Total assets | $21.92B | $20.67B | $21.78B | $22.04B | $20.06B | $20.81B | $23.20B | $22.55B | $20.69B | $20.47B |
| Accounts payable | $190.0M | $164.0M | $167.0M | $89.0M | $77.0M | $89.0M | $149.0M | $178.0M | $171.0M | $128.0M |
| Total current liabilities | $4.22B | $5.80B | $4.42B | $3.90B | $2.56B | $2.82B | $3.22B | $3.16B | $2.96B | $2.81B |
| Total liabilities | $19.99B | $17.51B | $17.67B | $18.38B | $17.81B | $17.27B | $16.69B | $15.80B | $13.06B | $12.97B |
| Retained earnings | $4.39B | $3.46B | $2.60B | $1.68B | -$148.0M | $813.0M | $3.10B | $2.77B | $2.71B | $2.22B |
| Total equity | $1.59B | $2.88B | $4.10B | $3.66B | $2.25B | $3.54B | $6.51B | $6.75B | $7.63B | $7.49B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $3.02B | $3.20B | $3.23B | -$944.0M | -$243.0M | -$1.19B | $2.80B | $4.70B | $4.54B | $4.04B |
| Stock-based compensation | $54.0M | $55.0M | $44.0M | $39.0M | $22.0M | $22.0M | $35.0M | $30.0M | $34.0M | $34.0M |
| Capital expenditure | $1.17B | $1.57B | $1.02B | $651.0M | $828.0M | $1.23B | $1.02B | $949.0M | $837.0M | $1.40B |
| Investing cash flow | -$1.22B | -$1.58B | -$1.25B | -$721.0M | -$832.0M | -$1.23B | $95.0M | -$930.0M | -$822.0M | -$1.44B |
| Financing cash flow | -$1.64B | -$3.06B | -$3.19B | $6.15B | $863.0M | $355.0M | -$3.33B | -$1.52B | -$3.49B | -$2.63B |
| Dividends paid | $833.0M | $590.0M | $305.0M | $0 | $0 | $911.0M | $3.00B | $2.98B | $2.94B | $2.92B |
| Buybacks | $2.22B | $1.75B | $505.0M | $0 | $0 | $0 | $754.0M | $905.0M | $375.0M | $0 |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001300514-26-000013.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $11.27B | $12.73B | $13.73B | $12.13B | $2.94B | $4.23B | $4.11B | $10.37B | $11.30B | $13.02B |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Net income | $1.68B | $2.81B | $2.41B | $2.70B | -$1.69B | -$961.0M | $1.83B | $1.22B | $1.45B | $1.63B |
Recent filings and events
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- New debt or obligation The company has taken on debt or a comparable obligation. Item 2.03
- Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
- Results announced Item 2.02
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
- Officer or director change Item 5.02
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Other event Item 8.01
- Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
- Results announced Item 2.02
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 7011
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| MAR | MARRIOTT INTERNATIONAL INC /MD/ | $101.88B | 41.1x | 4.3% |
| HLT | Hilton Worldwide Holdings Inc. | $78.69B | 57.1x | 7.7% |
| H | Hyatt Hotels Corp | $16.27B | — | 6.8% |
| WYNN | WYNN RESORTS LTD | $7.49B | 23.2x | 0.1% |
| MGM | MGM Resorts International | $7.06B | 36.9x | 1.7% |
| CZR | Caesars Entertainment, Inc. | $5.87B | — | 2.1% |
| WH | WYNDHAM HOTELS & RESORTS, INC. | $5.37B | 29.0x | 1.8% |
| BYD | BOYD GAMING CORP | $5.21B | 3.2x | 4.1% |