XML 62 R45.htm IDEA: XBRL DOCUMENT v2.3.0.15
Condensed Consolidating Financial Information (Details 1) (USD $)
In Thousands
3 Months Ended9 Months Ended
Dec. 31, 2011
Sep. 30, 2011
Sep. 30, 2010
Sep. 30, 2011
Sep. 30, 2010
Revenues:     
Casino $ 1,903,142$ 1,573,851$ 5,429,903$ 3,929,922
Rooms 262,352208,160734,022579,709
Food and beverage 147,223117,186438,632314,344
Convention, retail and other 223,841147,179589,138370,660
Gross revenue 2,536,5582,046,3767,191,6955,194,635
Less-promotional allowances (127,183)(137,604)(325,305)(356,499)
Net revenues 2,409,3751,908,7726,866,3904,838,136
Operating expenses:     
Casino 993,378882,1782,889,3272,367,760
Rooms 53,49336,866152,679100,593
Food and beverage 71,78150,906216,619143,007
Convention, retail and other 99,22970,603291,498194,333
Provision for doubtful accounts 33,95337,83392,50772,986
General and administrative 240,672193,476674,718492,654
Corporate expense 54,03128,686133,98378,116
Rental expense 10,1439,18633,33330,690
Pre-opening expense 15,82310,10743,47297,684
Development expense 3,3084256,3011,258
Depreciation and amortization 200,071186,738596,469510,521
Impairment loss  16,057 16,057
Loss on disposal of assets 9372,4068,87940,577
Total operating expenses 1,776,8191,525,4675,139,7854,146,236
Operating income (loss) 632,556383,3051,726,605691,900
Other income (expense):     
Interest income 2,3692,6618,4446,367
Interest expense, net of amounts capitalized (70,761)(76,723)(214,938)(231,875)
Other income (expense) (6,617)6,444(9,384)(6,205)
Loss on modification or early retirement of debt(21,500) (21,692) (18,555)
Income before income taxes 557,547293,9951,510,727441,632
Income tax expense (52,375)(25,161)(151,960)(46,436)
Net income 505,172268,8341,358,767395,196
Net income attributable to noncontrolling interests (80,293)(54,337)(233,928)(121,311)
Net income attributable to Las Vegas Sands Corp. 424,879214,4971,124,839273,885
Las Vegas Sands Corp. [Member]
     
Revenues:     
Less-promotional allowances (167)(128)(502)(375)
Net revenues (167)(128)(502)(375)
Operating expenses:     
Corporate expense 48,53924,931118,58867,238
Pre-opening expense  178 535
Development expense 3,3084256,3011,258
Depreciation and amortization 4,6543,29513,3159,331
Loss on disposal of assets  07,6630
Total operating expenses 56,50128,829145,86778,362
Operating income (loss) (56,668)(28,957)(146,369)(78,737)
Other income (expense):     
Interest income 4161,1743,5042,493
Interest expense, net of amounts capitalized (3,453)(3,505)(10,353)(11,669)
Other income (expense)  (1,500) (1,500)
Loss on modification or early retirement of debt    3,358
Income from equity investments in subsidiaries 461,957240,5071,233,759376,674
Income before income taxes 402,252207,7191,080,541290,619
Income tax expense 22,6276,77844,298(16,734)
Net income 424,879214,4971,124,839273,885
Net income attributable to Las Vegas Sands Corp. 424,879214,4971,124,839273,885
Guarantor Subsidiaries [Member]
     
Revenues:     
Casino 124,258116,554312,504374,801
Rooms 114,046105,649339,851345,885
Food and beverage 43,67534,304141,555119,099
Convention, retail and other 74,33363,501208,032158,593
Gross revenue 356,312320,0081,001,942998,378
Less-promotional allowances (20,007)(39,908)(53,850)(131,352)
Net revenues 336,305280,100948,092867,026
Operating expenses:     
Casino 71,08873,740195,274228,572
Rooms 35,58924,218101,81872,469
Food and beverage 22,71115,14469,66151,481
Convention, retail and other 20,06918,20662,78356,043
Provision for doubtful accounts 2605,6816,85123,376
General and administrative 65,39662,389189,830182,424
Corporate expense 5847196179
Pre-opening expense  3156
Depreciation and amortization 55,66955,345172,282171,475
Loss on disposal of assets  3222,0279,026
Total operating expenses 270,840255,095800,737795,051
Operating income (loss) 65,46525,005147,35571,975
Other income (expense):     
Interest income 29,26823,13181,72265,164
Interest expense, net of amounts capitalized (24,704)(26,172)(70,638)(82,880)
Other income (expense) (2,145)725(1,873)454
Loss on modification or early retirement of debt  (21,692) (21,692)
Income from equity investments in subsidiaries 393,673213,6141,039,759322,268
Income before income taxes 461,557214,6111,196,325355,289
Income tax expense (16,715)3,285(43,736)2,555
Net income 444,842217,8961,152,589357,844
Net income attributable to noncontrolling interests (487)0(1,779)0
Net income attributable to Las Vegas Sands Corp. 444,355217,8961,150,810357,844
Non-Guarantor Subsidiaries [Member]
     
Revenues:     
Casino 1,778,8841,457,2975,117,3993,555,121
Rooms 148,306102,511394,171233,824
Food and beverage 103,54882,882297,077195,245
Convention, retail and other 188,250115,858484,375264,010
Gross revenue 2,218,9881,758,5486,293,0224,248,200
Less-promotional allowances (106,606)(96,626)(269,774)(222,500)
Net revenues 2,112,3821,661,9226,023,2484,025,700
Operating expenses:     
Casino 922,953809,2342,695,8442,141,160
Rooms 17,90412,64850,86128,125
Food and beverage 50,56937,141151,42196,127
Convention, retail and other 85,76656,582245,578148,597
Provision for doubtful accounts 33,69332,15285,65649,610
General and administrative 175,480131,400485,447311,081
Corporate expense 35,60730,14195,97147,132
Rental expense 10,1439,18633,33330,690
Pre-opening expense 15,8239,94243,45797,193
Depreciation and amortization 139,748128,098410,872329,715
Impairment loss  16,057 16,057
Loss on disposal of assets 9372,084(811)31,551
Total operating expenses 1,488,6231,274,6654,297,6293,327,038
Operating income (loss) 623,759387,2571,725,619698,662
Other income (expense):     
Interest income 1,7691,1514,3622,507
Interest expense, net of amounts capitalized (71,688)(69,841)(215,091)(201,123)
Other income (expense) (4,472)7,219(7,511)(5,159)
Loss on modification or early retirement of debt    (221)
Income before income taxes 549,368325,7861,507,379494,666
Income tax expense (58,287)(35,224)(152,522)(32,257)
Net income 491,081290,5621,354,857462,409
Net income attributable to noncontrolling interests (79,806)(54,337)(232,149)(121,311)
Net income attributable to Las Vegas Sands Corp. 411,275236,2251,122,708341,098
Consolidating/ Eliminating Entries [Member]
     
Revenues:     
Convention, retail and other (38,742)(32,180)(103,269)(51,943)
Gross revenue (38,742)(32,180)(103,269)(51,943)
Less-promotional allowances (403)(942)(1,179)(2,272)
Net revenues (39,145)(33,122)(104,448)(54,215)
Operating expenses:     
Casino (663)(796)(1,791)(1,972)
Rooms  0 (1)
Food and beverage (1,499)(1,379)(4,463)(4,601)
Convention, retail and other (6,606)(4,185)(16,863)(10,307)
General and administrative (204)(313)(559)(851)
Corporate expense (30,173)(26,433)(80,772)(36,433)
Pre-opening expense  (16) (50)
Total operating expenses (39,145)(33,122)(104,448)(54,215)
Operating income (loss)  000
Other income (expense):     
Interest income (29,084)(22,795)(81,144)(63,797)
Interest expense, net of amounts capitalized 29,08422,79581,14463,797
Income from equity investments in subsidiaries (855,630)(454,121)(2,273,518)(698,942)
Income before income taxes (855,630)(454,121)(2,273,518)(698,942)
Net income (855,630)(454,121)(2,273,518)(698,942)
Net income attributable to Las Vegas Sands Corp. $ (855,630)$ (454,121)$ (2,273,518)$ (698,942)