Chartsonlygoup's future update (it'll live): tomwong.xyz/stock-status/

  Las Vegas Sands Corp ( LVS ) |
2005 - 2021 (17 years)

Net Revenue (Sales) is 
$4.2B (1Y -53.4% )

LVS Stock Price & Net Revenue (Sales)

Net Revenue (Sales) for LVS competitors.
MCRI PENN CNTY WYNN MLCO BYD MGM
Note: Stonk = Stock. Both words are used interchangeably. 🙂

Historical (All-Time) Stats for Net Revenue (Sales)

chevron_right 2021 $1.1B -0.1x
( -0.5% / year avg)
chevron_left 2005 $1.2B
vertical_align_top Peak $14.8B +11.9x
vertical_align_bottom Bottom $1.1B
arrow_drop_up # Up Years 13 13 of 17
years up.
arrow_drop_down # Down Years 4
Up Years = Positive (0%+) YoY change
Down Years = Zero or Negative (0% or less) YoY change

Key Points (Stonk Price Comparison)

  • LVS's stock price has drop +65.9% from $32.01 in 2005 , or +3.41x faster than it's net revenue (sales) over the same period.
  • If LVS shrinks it's stock at the same rate as it's net revenue (sales) (-0.5%/year) , it's stock price will shrink +95.1% and hit $50.5 over the next 10 years.
  • LVS's stock price has gone up 9 of the 13 years (+69%) it's net revenue (sales) were also up.
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012 FY 2011 FY 2010 FY 2009 FY 2008 FY 2007 FY 2006
    1 Revenue 3612000000 13739000000 13729000000 12882000000 11410000000 11688461000 14583849000 13769885000 11131132000 9410745000 6853182000 4563105000 4389946000 2950567000 2236859000
    2 Cost of Revenue 654000.00 6832000000.00 6974000000.00 6485000000.00 5837000000.00 6117090000.00 7745420000.00 7516457000.00 6069575000.00 4922677000.00 3875187000.00 2876873000.00 2768752000.00 1745843000.00 1164112000.00
    3 Gross Profit (Income) 2958000.00 6907000000.00 6755000000.00 6397000000.00 5573000000.00 5571371000.00 6838429000.00 6253428000.00 5061557000.00 4488068000.00 2977995000.00 1686232000.00 1621194000.00 1204724000.00 1072747000.00
    4 R&D 0.00 24000000.00 12000000.00 13000000.00 9000000.00 10372000.00 14325000.00 15809000.00 19958000.00 11309000.00 1783000.00 533000.00 12789000.00 9728000.00 0.00
    5 SG&A 3986000000 1839000000 1697000000 1602000000 1549000000 1453956000 1447208000 1535084000 1288923000 1131809000 948281000 845927000 892611000 661307000 385255000
    6 Other Expenses 22000000.00 23000000.00 26000000.00 -94000000.00 31000000.00 30542000.00 1965000.00 4321000.00 5740000.00 0.00 0.00 0.00 0.00 0.00 0.00
    7 Operating Expenses 5220000000 3119000000 2854000000 2915000000 3001000000 2694664000 2732347000 2834029000 2604261000 2098181000 1781352000 1545504000 1457531000 874714000 498650000
    8 Interest Expense 536000000.00 555000000.00 446000000.00 327000000.00 274000000.00 265220000.00 274181000.00 271211000.00 258564000.00 282949000.00 306813000.00 321870000.00 0.00 0.00 0.00
    9 D&A 1215000000 1216000000 1146000000 1208000000 1149000000 1037564000 1072187000 1047820000 932211000 794404000 694971000 586041000 506986000 202557000 110771000
    10 EBITDA -393000000 5004000000 5047000000 4690000000 3721000000 3914271000 5178269000 4467219000 3389507000 3184291000 1891614000 726769000 670649000 532567000 684868000
    11 Operating Income -1608000000 3788000000 3901000000 3482000000 2572000000 2876707000 4106082000 3419399000 2457296000 2389887000 1196643000 140728000 163663000 330010000 574097000
    12 Other Income Expenses (Net) -58000000.00 465000000.00 -188000000.00 -119000000.00 -53000000.00 -4690000.00 -24833000.00 -21013000.00 -159408000.00 -26509000.00 -42872000.00 -202607000.00 -34794000.00 -20509000.00 -2813000.00
    13 Pre-Income Tax -2181000000 3772000000 3326000000 3052000000 2255000000 2621882000 3832711000 3143512000 2062576000 2094823000 855905000 -372627000 -228025000 138279000 504246000
    14 Income Tax Expense -38000000.00 468000000.00 375000000.00 -209000000.00 239000000.00 236185000.00 244640000.00 188836000.00 180763000.00 211704000.00 74302000.00 -3884000.00 -59700000.00 21591000.00 62243000.00
    15 Net Income -1685000000 2698000000 2413000000 2806000000 1670000000 1966236000 2840629000 2305997000 1524093000 1560123000 599394000 -354479000 -163558000 116688000 442003000
    16 EPS -2.19 3.50 3.07 3.54 2.10 2.47 3.52 2.80 1.89 1.74 0.61 -0.82 -0.48 0.33 1.25
    17 EPS Diluted -2.19 3.50 3.07 3.54 2.10 2.47 3.52 2.79 1.85 1.56 0.51 -0.82 -0.48 0.33 1.24
    18 Shares Outstanding 764000.00 771000000.00 786000000.00 792000000.00 794627349.00 796785900.00 806130838.00 822282515.00 806395660.00 728343428.00 667463535.00 656836950.00 392131375.00 354807700.00 354277941.00
    19 Shares Outstanding (Diluted) 764000.00 771000000.00 786000000.00 792000000.00 795210673.00 797596082.00 808019219.00 826316108.00 824556036.00 811816687.00 791760624.00 656836950.00 392131375.00 355789619.00 355264444.00
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012 FY 2011 FY 2010 FY 2009 FY 2008 FY 2007 FY 2006
    1 Cash & Cash Equivalents 2121000.00 4226000000.00 4648000000.00 2419000000.00 2128000000.00 2179490000.00 3506319000.00 3600414000.00 2512766000.00 3902718000.00 3037081000.00 4955416000.00 3038163000.00 857150000.00 468066000.00
    2 Short Term Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    3 Cash & S-T Investments 2121000.00 4226000000.00 4648000000.00 2419000000.00 2128000000.00 2179490000.00 3506319000.00 3600414000.00 2512766000.00 3902718000.00 3037081000.00 4955416000.00 3038163000.00 857150000.00 468066000.00
    4 Accounts Receivables 338000.00 844000000.00 726000000.00 615000000.00 776000000.00 1267848000.00 1510772000.00 1762110000.00 1819260000.00 1336817000.00 716919000.00 460766000.00 384819000.00 187195000.00 173683000.00
    5 Inventory 32000.00 37000000.00 35000000.00 47000000.00 46000000.00 42573000.00 41674000.00 41946000.00 43875000.00 34990000.00 32260000.00 27073000.00 28837000.00 19902000.00 12291000.00
    6 Other Current Assets 153000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 164315000.00 0.00 0.00 0.00 0.00
    7 Total Current Assets 2644000.00 5305000000.00 5566000000.00 3207000000.00 3098000000.00 3609250000.00 5190499000.00 5515539000.00 4477514000.00 5397152000.00 4058907000.00 5623674000.00 3741276000.00 1379086000.00 1093557000.00
    8 PP&E 15109000 17116000000 16352000000 16753000000 17113000000 16993770000 16725564000 16787772000 17225489000 15030979000 15901037000 14561091000 11868228000 8574614000 4582325000
    9 Goodwill 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    10 Intangible Assets 25000.00 42000000.00 72000000.00 89000000.00 103000000.00 71586000.00 86260000.00 102081000.00 70618000.00 80068000.00 89805000.00 0.00 0.00 0.00 0.00
    11 Goodwill & Intangible Assets 25000.00 42000000.00 72000000.00 89000000.00 103000000.00 71586000.00 86260000.00 102081000.00 70618000.00 80068000.00 89805000.00 0.00 0.00 0.00 0.00
    12 L-T Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    13 Tax Assets 0.00 282000000.00 368000000.00 493000000.00 0.00 23681000.00 31720000.00 13821000.00 43280000.00 153000.00 10423000.00 22219000.00 44189000.00 0.00 0.00
    14 Other Non-Current Assets 0.00 454000000.00 189000000.00 145000000.00 155000000.00 119441000.00 122052000.00 119087000.00 132286000.00 1562135000.00 828758000.00 226668000.00 1490420000.00 1512817000.00 1450576000.00
    15 Total Non-Current Assets 15134000 17894000000 16981000000 17480000000 17371000000 17378171000 17171192000 17208725000 17686138000 16846971000 16985401000 14948432000 13402837000 10087431000 6032901000
    16 Other Assets 3029000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    17 Total Assets 20807000 23199000000 22547000000 20687000000 20469000000 20987421000 22361691000 22724264000 22163652000 22244123000 21044308000 20572106000 17144113000 11466517000 7126458000
    18 Accounts Payables 98000.00 149000000.00 178000000.00 171000000.00 128000000.00 110408000.00 112721000.00 119194000.00 106498000.00 104113000.00 113505000.00 82695000.00 71035000.00 99023000.00 51038000.00
    19 S-T Debt 76000000.00 70000000.00 111000000.00 296000000.00 167000000.00 95367000.00 99734000.00 377507000.00 97802000.00 455846000.00 767068000.00 173315000.00 114623000.00 54333000.00 6486000.00
    20 Income Tax Payables 87000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    21 Deferred Revenue 318000.00 582000000.00 676000000.00 572000000.00 508000000.00 431019000.00 464588000.00 450550000.00 388355000.00 0.00 0.00 0.00 0.00 0.00 0.00
    22 Other Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 736713000.00 717541000.00 349727000.00
    23 Total Current Liabilities 2309000.00 3224000000.00 3157000000.00 2948000000.00 2806000000.00 2464135000.00 2712494000.00 3129665000.00 2622823000.00 2498706000.00 2600413000.00 1839305000.00 1530416000.00 1493273000.00 734648000.00
    24 L-T Debt 76000.00 12422000000.00 11874000000.00 9344000000.00 9428000000.00 9372645000.00 9892913000.00 9382752000.00 10132265000.00 9577131000.00 9373755000.00 10852147000.00 10356115000.00 7517997000.00 4136152000.00
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012 FY 2011 FY 2010 FY 2009 FY 2008 FY 2007 FY 2006
    1 Net Income (Earnings) -1685000000 2698000000 2413000000 2806000000 1670000000 1966236000 2840629000 2305997000 1524093000 1560123000 599394000 -354479000 -163558000 116688000 442003000
    2 D&A 1160000.00 1216000000.00 1146000000.00 1208000000.00 1149000000.00 1037564000.00 1072187000.00 1047820000.00 932211000.00 794404000.00 694971000.00 613052000.00 565995000.00 248090000.00 119977000.00
    3 Deferred Income Tax -33000.00 157000000.00 113000000.00 -497000000.00 24000000.00 18663000.00 -3235000.00 -4245000.00 5188000.00 90927000.00 99536000.00 -1339000.00 -36242000.00 -15554000.00 3914000.00
    4 Stock-Based Compensation (SBC) 22000.00 35000000.00 30000000.00 34000000.00 34000000.00 45804000.00 48058000.00 53377000.00 65428000.00 62714000.00 58021000.00 45545000.00 0.00 0.00 0.00
    5 Change in Working Capital -2080665000 -328000000 2150000000 -33000000 -853115000 -1332890000 92131000 531183000 -1043755000 1439952000 -2325875000 1573509000 2325047000 -473096000 174571000
    6 Accounts Receivables 402000.00 -150000000.00 -119000000.00 83000000.00 319000000.00 49293000.00 37411000.00 -209055000.00 -675461000.00 -789163000.00 -332924000.00 -178746000.00 0.00 0.00 0.00
    7 Inventory 0.00 0.00 0.00 0.00 0.00 -1334000.00 -30000.00 1113000.00 -8355000.00 -2841000.00 -4941000.00 1759000.00 -8879000.00 -7611000.00 -2324000.00
    8 Accounts Payables -51000.00 -26000000.00 8000000.00 40000000.00 19000000.00 -512000.00 -5215000.00 13777000.00 788000.00 -9565000.00 29270000.00 11388000.00 0.00 0.00 0.00
    9 Other Working Capital 335000.00 2081000000.00 2409000000.00 259000000.00 292000000.00 1145115000.00 2478005000.00 2385874000.00 1854691000.00 2898446000.00 1458494000.00 3784369000.00 2210860000.00 -114187000.00 358909000.00
    10 Other Non-Cash Items 0.00 28000000.00 30000000.00 38000000.00 40000000.00 39905000.00 47050000.00 51848000.00 45532000.00 1513000.00 98174000.00 312990000.00 134670000.00 63186000.00 31392000.00
    11 Net Cash Provided by Operating Activities -1312000.00 3038000000.00 4701000000.00 4543000000.00 4043000000.00 3449971000.00 4832844000.00 4439412000.00 3057757000.00 2662496000.00 1870151000.00 638613000.00 127786000.00 365457000.00 -196720000.00
    12 Investments in PP&E 1000.00 -1269000000.00 -949000000.00 -837000000.00 -1445000000.00 -1528642000.00 -1178656000.00 -943982000.00 -1449234000.00 -1508593000.00 -2023981000.00 -2092896000.00 -3789008000.00 -3793703000.00 -1925291000.00
    13 Acquisitions (Net) 0.00 1161000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    14 Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -173774000.00 0.00 0.00 0.00 0.00
    15 Sales/Maturities of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 173774000.00 0.00 0.00 0.00 0.00
    16 Other Investing Activities 0.00 0.00 0.00 -1000000.00 -2000000.00 -1328000.00 270000.00 -382000.00 693000.00 804394000.00 -733569000.00 78630000.00 218044000.00 556276000.00 -310565000.00
    17 Net Cash used for Investing Activities -1329000000 -103000000 -930000000 -823000000 -1442000000 -1528466000 -1176568000 -912209000 -1445632000 -698106000 -2707815000 -2010063000 -3570964000 -3287427000 -2235856000
    18 Debt Repayment -467000.00 -3536000000.00 -5178000000.00 -858000000.00 -1987000000.00 -2397717000.00 -2117466000.00 -3513032000.00 -4399698000.00 -3300310000.00 -65965000.00 -817337000.00 0.00 0.00 0.00
    19 Common Stock Issued 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2087874000.00 30221000.00 7226000.00
    20 Common Stock Repurchased 0.00 -754000000.00 -905000000.00 -375000000.00 0.00 -205084000.00 -1676802000.00 -561150000.00 0.00 -862192000.00 0.00 0.00 0.00 0.00 0.00
    21 Dividends Paid -911000.00 0.00 -2979000000.00 -2943000000.00 -2909000000.00 -2692882000.00 -2386657000.00 -1564049000.00 -3460888000.00 -75297000.00 -93400000.00 -94697000.00 0.00 0.00 0.00
    22 Other Financing Activities 0.00 -3132000000.00 -132000000.00 -5000000.00 -47000000.00 -16868000.00 -94236000.00 -47272000.00 -111354000.00 -95214000.00 -1210161000.00 2386428000.00 152072000.00 -66631000.00 -51493000.00
    23 Net Cash Used Provided by Financing Activities 560000000 -3368000000 -1522000000 -3487000000 -2630000000 -3206398000 -3721786000 -2432450000 -3045306000 -1093461000 -1127557000 3305973000 5605239000 3322865000 2442982000
    24 Net Change in Cash -2105000.00 -419000000.00 2231000000.00 291000000.00 -51000000.00 -1326829000.00 -94095000.00 1087648000.00 -1389952000.00 865637000.00 -1918335000.00 1917253000.00 2181013000.00 389084000.00 11220000.00
  • About
    Industry: Resorts & Casinos
    Sector: Consumer Cyclical
    Country: US
    IPO Date: 12/15/2004
    Stonk Exchange: NYSE
    • Las Vegas Sands Corp
    • engages in the development of destination properties.
    • The company is headquartered in Las Vegas, Nevada and currently employs 51,500 full-time employees.
    • The firm owns and operates integrated resorts in Asia and the United States.
    • The firm's principal operating and developmental activities occur in three geographic areas: Macao, Singapore and the United States.
    • In Macao, the Company's segments include The Venetian Macao; Sands Cotai Central; The Parisian Macao; Four Seasons Macao; Sands Macao, and Other Asia (comprises the Company's ferry operations and various other operations).
    • In Singapore, the Company's segments include Marina Bay Sands.
    • In the United States, the Company's segment is Las Vegas Operating Properties.
    • The firm also offers players club loyalty programs at its properties, which provides access to rewards, privileges and members-only events.