XML 51 R36.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Information - Schedule of Segment Reporting Information (Details) - USD ($)
$ in Millions
 3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Dec. 31, 2019
Segment Reporting Information [Line Items]      
Net revenues $ 1,782 $ 3,646  
Adjusted property EBITDA [1] 437 1,452  
Stock-based compensation [2] (3) (3)  
Corporate (59) (152)  
Pre-opening (5) (4)  
Development (6) (5)  
Depreciation and amortization (290) (301)  
Amortization of leasehold interests in land (14) (9)  
Loss on disposal or impairment of assets (5) (7)  
Operating income 55 971  
Interest income 13 20  
Interest expense, net of amounts capitalized (131) (141)  
Other income (expense) 37 (21)  
Income tax expense (25) (85)  
Net income (loss) (51) 744  
Total stock-based compensation expense [2] 7 9  
Stock-based compensation expense included in corporate expense [2] 4 6  
Capital expenditures 320 240  
Assets 21,167   $ 23,199
Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues 814 2,334  
Adjusted property EBITDA 67 858  
Capital expenditures 241 128  
Assets 10,316   11,817
United States [Member]      
Segment Reporting Information [Line Items]      
Net revenues   608  
Adjusted property EBITDA 88 171  
Capital expenditures 30 40  
Intersegment Eliminations [Member]      
Segment Reporting Information [Line Items]      
Net revenues [3] (44) (63)  
Intersegment Eliminations [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues (8) (7)  
The Venetian Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues 315 897  
Adjusted property EBITDA 49 361  
Capital expenditures 23 24  
Assets 2,370   3,243
The Venetian Macao [Member] | Intersegment Eliminations [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues (1) (1)  
Sands Cotai Central [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues 170 577  
Adjusted property EBITDA 0 212  
Capital expenditures 131 64  
Assets 3,954   4,504
The Parisian Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues 141 454  
Adjusted property EBITDA (3) 163  
Capital expenditures 4 8  
Assets 2,287   2,351
The Plaza Macao and Four Seasons Hotel Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues 107 224  
Adjusted property EBITDA 28 85  
Capital expenditures 82 30  
Assets 1,272   1,239
Sands Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues 69 152  
Adjusted property EBITDA (1) 40  
Capital expenditures 1 2  
Assets 283   324
Ferry Operations and Other [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues 12 30  
Adjusted property EBITDA (6) (3)  
Assets 150   156
Ferry Operations and Other [Member] | Intersegment Eliminations [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues (7) (6)  
Marina Bay Sands [Member] | Singapore [Member]      
Segment Reporting Information [Line Items]      
Net revenues 612 767  
Adjusted property EBITDA 282 423  
Capital expenditures 46 49  
Assets 5,521   5,880
Marina Bay Sands [Member] | Intersegment Eliminations [Member] | Singapore [Member]      
Segment Reporting Information [Line Items]      
Net revenues (1) (1)  
Las Vegas Operating Properties [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Net revenues 400 471  
Adjusted property EBITDA 88 138  
Capital expenditures 30 38  
Assets 4,289   4,112
Las Vegas Operating Properties [Member] | Intersegment Eliminations [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Net revenues [4] (35) (55)  
Sands Bethlehem [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Net revenues [5]   137  
Adjusted property EBITDA [6] 0 33  
Capital expenditures [7] 0 2  
Corporate and Other [Member]      
Segment Reporting Information [Line Items]      
Capital expenditures 3 23  
Assets 1,041   $ 1,390
Casino [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 1,177 2,661  
Net revenues 1,177 2,661  
Casino [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 636 1,884  
Casino [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer   233  
Casino [Member] | Intersegment Eliminations [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer [3] 0 0  
Casino [Member] | The Venetian Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 251 740  
Casino [Member] | Sands Cotai Central [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 123 445  
Casino [Member] | The Parisian Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 115 387  
Casino [Member] | The Plaza Macao and Four Seasons Hotel Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 83 173  
Casino [Member] | Sands Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 64 139  
Casino [Member] | Ferry Operations and Other [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 0 0  
Casino [Member] | Marina Bay Sands [Member] | Singapore [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 439 544  
Casino [Member] | Las Vegas Operating Properties [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 102 113  
Casino [Member] | Sands Bethlehem [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer [5]   120  
Rooms [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 268 450  
Net revenues 268 450  
Rooms [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 67 187  
Rooms [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer   161  
Rooms [Member] | Intersegment Eliminations [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer [3] 0 0  
Rooms [Member] | The Venetian Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 21 57  
Rooms [Member] | Sands Cotai Central [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 27 84  
Rooms [Member] | The Parisian Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 13 32  
Rooms [Member] | The Plaza Macao and Four Seasons Hotel Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 4 10  
Rooms [Member] | Sands Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 2 4  
Rooms [Member] | Ferry Operations and Other [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 0 0  
Rooms [Member] | Marina Bay Sands [Member] | Singapore [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 74 102  
Rooms [Member] | Las Vegas Operating Properties [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 127 157  
Rooms [Member] | Sands Bethlehem [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer [5]   4  
Food and Beverage [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 139 232  
Net revenues 139 232  
Food and Beverage [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 23 82  
Food and Beverage [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer   97  
Food and Beverage [Member] | Intersegment Eliminations [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer [3] 0 0  
Food and Beverage [Member] | The Venetian Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 5 22  
Food and Beverage [Member] | Sands Cotai Central [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 8 26  
Food and Beverage [Member] | The Parisian Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 5 18  
Food and Beverage [Member] | The Plaza Macao and Four Seasons Hotel Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 3 9  
Food and Beverage [Member] | Sands Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 2 7  
Food and Beverage [Member] | Ferry Operations and Other [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 0 0  
Food and Beverage [Member] | Marina Bay Sands [Member] | Singapore [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 41 53  
Food and Beverage [Member] | Las Vegas Operating Properties [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 75 90  
Food and Beverage [Member] | Sands Bethlehem [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer [5]   7  
Mall [Member]      
Segment Reporting Information [Line Items]      
Net revenues 103 160  
Mall [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues 61 116  
Mall [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Net revenues   1  
Mall [Member] | Intersegment Eliminations [Member]      
Segment Reporting Information [Line Items]      
Net revenues [3] 0 0  
Mall [Member] | The Venetian Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues 29 56  
Mall [Member] | Sands Cotai Central [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues 9 16  
Mall [Member] | The Parisian Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues 6 12  
Mall [Member] | The Plaza Macao and Four Seasons Hotel Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues 17 31  
Mall [Member] | Sands Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues 0 1  
Mall [Member] | Ferry Operations and Other [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Net revenues 0 0  
Mall [Member] | Marina Bay Sands [Member] | Singapore [Member]      
Segment Reporting Information [Line Items]      
Net revenues 42 43  
Mall [Member] | Las Vegas Operating Properties [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Net revenues 0 0  
Mall [Member] | Sands Bethlehem [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Net revenues [5]   1  
Convention, Retail and Other [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 95 143  
Net revenues 95 143  
Convention, Retail and Other [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 27 65  
Convention, Retail and Other [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer   116  
Convention, Retail and Other [Member] | Intersegment Eliminations [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer [3] (44) (63)  
Convention, Retail and Other [Member] | The Venetian Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 9 22  
Convention, Retail and Other [Member] | Sands Cotai Central [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 3 6  
Convention, Retail and Other [Member] | The Parisian Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 2 5  
Convention, Retail and Other [Member] | The Plaza Macao and Four Seasons Hotel Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 0 1  
Convention, Retail and Other [Member] | Sands Macao [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 1 1  
Convention, Retail and Other [Member] | Ferry Operations and Other [Member] | Macao [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 12 30  
Convention, Retail and Other [Member] | Marina Bay Sands [Member] | Singapore [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer 16 25  
Convention, Retail and Other [Member] | Las Vegas Operating Properties [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer $ 96 111  
Convention, Retail and Other [Member] | Sands Bethlehem [Member] | United States [Member]      
Segment Reporting Information [Line Items]      
Revenue from contract with customer [5]   $ 5  
[1]
Consolidated adjusted property EBITDA, which is a non-GAAP financial measure, is net income/loss before stock-based compensation expense, corporate expense, pre-opening expense, development expense, depreciation and amortization, amortization of leasehold interests in land, gain or loss on disposal or impairment of assets, interest, other income or expense, gain on sale of Sands Bethlehem, gain or loss on modification or early retirement of debt and income taxes. Consolidated adjusted property EBITDA is a supplemental non-GAAP financial measure used by management, as well as industry analysts, to evaluate operations and operating performance. In particular, management utilizes consolidated adjusted property EBITDA to compare the operating profitability of its operations with those of its competitors, as well as a basis for determining certain incentive compensation. Integrated Resort companies have historically reported adjusted property EBITDA as a supplemental performance measure to GAAP financial measures. In order to view the operations of their properties on a more stand-alone basis, Integrated Resort companies, including Las Vegas Sands Corp., have historically excluded certain expenses that do not relate to the management of specific properties, such as pre-opening expense, development expense and corporate expense, from their adjusted property EBITDA calculations. Consolidated adjusted property EBITDA should
not be interpreted as an alternative to income from operations (as an indicator of operating performance) or to cash flows from operations (as a measure of liquidity), in each case, as determined in accordance with GAAP. The Company has significant uses of cash flow, including capital expenditures, dividend payments, interest payments, debt principal repayments and income taxes, which are not reflected in consolidated adjusted property EBITDA. Not all companies calculate adjusted property EBITDA in the same manner. As a result, consolidated adjusted property EBITDA as presented by the Company may not be directly comparable to similarly titled measures presented by other companies.
[2]
During the three months ended March 31, 2020 and 2019, the Company recorded stock-based compensation expense of $7 million and $9 million, respectively, of which $4 million and $6 million, respectively, was included in corporate expense in the accompanying condensed consolidated statements of operations.
[3]
Intercompany eliminations include royalties and other intercompany services.
[4]
Primarily consists of royalties from the Company’s international operations.
[5] The Company completed the sale of Sands Bethlehem on May 31, 2019
[6] The Company completed the sale of Sands Bethlehem on May 31, 2019
[7] The Company completed the sale of Sands Bethlehem on May 31, 2019