XML 119 R99.htm IDEA: XBRL DOCUMENT v3.22.4
Schedule of Segment Reporting Information (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2022
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
[1]
Dec. 31, 2021
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
[1]
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Segment Reporting Information [Line Items]                      
Net revenues $ 1,117 $ 1,005 $ 1,045 $ 943 $ 1,008 $ 857 $ 1,173 $ 1,196 $ 4,110 $ 4,234 $ 2,940
Adjusted property EBITDA [2]                 732 786 (48)
Stock-based compensation [3]                 (33) (12) (15)
Corporate                 (235) (211) (168)
Pre-opening                 (13) (19) (19)
Development                 (143) (109) (18)
Depreciation and amortization                 (1,036) (1,041) (997)
Amortization of leasehold interests in land                 (55) (56) (55)
Loss on disposal or impairment of assets                 (9) (27) (73)
Operating loss (166) (177) (147) (302) (138) (316) (139) (96) (792) (689) (1,393)
Interest income                 116 4 21
Interest expense, net of amounts capitalized                 (702) (621) (523)
Other income (expense)                 (9) (31) 19
Loss on modification or early retirement of debt                 0 (137) 0
Income tax (expense) benefit                 (154) 5 (24)
Net loss from continuing operations (269) $ (380) $ (414) $ (478) (315) $ (594) $ (280) $ (280) (1,541) (1,469) (1,900)
Total stock-based compensation expense [3]                 70 27 27
Stock-based compensation expense included in corporate expense [3]                 37 15 12
Capital expenditures                 651 828 1,227
Assets 22,039       16,756       22,039 16,756 17,585
Long-lived assets [4] 13,579       14,016       13,579 14,016 14,536
Corporate and Other [Member]                      
Segment Reporting Information [Line Items]                      
Capital expenditures                 60 27 5
Assets 5,422       1,357       5,422 1,357 1,465
Long-lived assets [4] 203       176       203 176 186
Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 1,627 2,897 1,707
Adjusted property EBITDA                 (324) 338 (431)
Capital expenditures                 243 653 1,058
Assets 10,550       10,073       10,550 10,073 10,528
Long-lived assets [4] 8,485       9,099       8,485 9,099 9,361
Macao [Member] | The Venetian Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 682 1,256 738
Adjusted property EBITDA                 (25) 297 (53)
Capital expenditures                 52 71 140
Assets 2,135       2,087       2,135 2,087 2,446
Long-lived assets [4] 1,415       1,555       1,415 1,555 1,705
Macao [Member] | The Londoner Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 350 588 297
Adjusted property EBITDA                 (189) (84) (184)
Loss on disposal or impairment of assets                 (3)    
Capital expenditures                 175 551 739
Assets 4,489       4,494       4,489 4,494 4,299
Long-lived assets [4] 4,085       4,317       4,085 4,317 4,163
Macao [Member] | The Parisian Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 188 357 259
Adjusted property EBITDA                 (103) (17) (131)
Capital expenditures                 3 4 11
Assets 1,828       1,962       1,828 1,962 2,119
Long-lived assets [4] 1,789       1,915       1,789 1,915 2,067
Macao [Member] | The Plaza Macao and Four Seasons Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 313 546 265
Adjusted property EBITDA                 81 219 33
Capital expenditures                 9 19 157
Assets 1,020       1,145       1,020 1,145 1,203
Long-lived assets [4] 975       1,055       975 1,055 1,135
Macao [Member] | Sands Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 65 122 120
Adjusted property EBITDA                 (81) (69) (76)
Capital expenditures                 4 7 9
Assets 208       253       208 253 320
Long-lived assets [4] 180       197       180 197 218
Macao [Member] | Ferry Operations and Other [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 29 28 28
Adjusted property EBITDA                 (7) (8) (20)
Capital expenditures                 0 1 2
Assets 870       132       870 132 141
Long-lived assets [4] 41       60       41 60 73
Singapore [Member] | Marina Bay Sands [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 2,516 1,370 1,261
Adjusted property EBITDA                 1,056 448 383
Capital expenditures                 348 148 164
Assets 6,067       5,326       6,067 5,326 5,592
Long-lived assets [4] $ 4,891       $ 4,741       4,891 4,741 4,989
United States [Member] | Corporate and Other [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 107 83 66
Intersegment Eliminations [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues [5]                 (140) (116) (94)
Intersegment Eliminations [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 (30) (27) (24)
Intersegment Eliminations [Member] | Macao [Member] | The Venetian Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 (7) (4) (4)
Intersegment Eliminations [Member] | Macao [Member] | The Londoner Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 0 (1) (1)
Intersegment Eliminations [Member] | Macao [Member] | Ferry Operations and Other [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 (23) (22) (19)
Intersegment Eliminations [Member] | Singapore [Member] | Marina Bay Sands [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 (3) (6) (4)
Intersegment Eliminations [Member] | United States [Member] | Corporate and Other [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 (107) (83) (66)
Casino [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 2,627 2,892 2,041
Net revenues                 2,627 2,892 2,041
Casino [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 947 1,987 1,169
Casino [Member] | Macao [Member] | The Venetian Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 438 944 531
Casino [Member] | Macao [Member] | The Londoner Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 194 396 192
Casino [Member] | Macao [Member] | The Parisian Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 116 244 180
Casino [Member] | Macao [Member] | The Plaza Macao and Four Seasons Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 146 298 159
Casino [Member] | Macao [Member] | Sands Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 53 105 107
Casino [Member] | Macao [Member] | Ferry Operations and Other [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 0 0 0
Casino [Member] | Singapore [Member] | Marina Bay Sands [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 1,680 905 872
Casino [Member] | United States [Member] | Corporate and Other [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 0 0 0
Casino [Member] | Intersegment Eliminations [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer [5]                 0 0 0
Rooms [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 469 415 280
Net revenues                 469 415 280
Rooms [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 184 276 144
Rooms [Member] | Macao [Member] | The Venetian Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 55 77 46
Rooms [Member] | Macao [Member] | The Londoner Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 61 90 42
Rooms [Member] | Macao [Member] | The Parisian Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 33 54 33
Rooms [Member] | Macao [Member] | The Plaza Macao and Four Seasons Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 29 45 17
Rooms [Member] | Macao [Member] | Sands Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 6 10 6
Rooms [Member] | Macao [Member] | Ferry Operations and Other [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 0 0 0
Rooms [Member] | Singapore [Member] | Marina Bay Sands [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 285 139 136
Rooms [Member] | United States [Member] | Corporate and Other [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 0 0 0
Rooms [Member] | Intersegment Eliminations [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer [5]                 0 0 0
Food and Beverage [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 301 199 156
Net revenues                 301 199 156
Food and Beverage [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 67 93 59
Food and Beverage [Member] | Macao [Member] | The Venetian Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 17 24 14
Food and Beverage [Member] | Macao [Member] | The Londoner Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 26 30 17
Food and Beverage [Member] | Macao [Member] | The Parisian Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 10 17 14
Food and Beverage [Member] | Macao [Member] | The Plaza Macao and Four Seasons Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 10 17 9
Food and Beverage [Member] | Macao [Member] | Sands Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 4 5 5
Food and Beverage [Member] | Macao [Member] | Ferry Operations and Other [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 0 0 0
Food and Beverage [Member] | Singapore [Member] | Marina Bay Sands [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 234 106 97
Food and Beverage [Member] | United States [Member] | Corporate and Other [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 0 0 0
Food and Beverage [Member] | Intersegment Eliminations [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer [5]                 0 0 0
Mall [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 580 649 381
Mall [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 355 475 271
Mall [Member] | Macao [Member] | The Venetian Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 155 195 126
Mall [Member] | Macao [Member] | The Londoner Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 47 56 38
Mall [Member] | Macao [Member] | The Parisian Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 25 39 27
Mall [Member] | Macao [Member] | The Plaza Macao and Four Seasons Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 127 184 79
Mall [Member] | Macao [Member] | Sands Macao [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 1 1 1
Mall [Member] | Macao [Member] | Ferry Operations and Other [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 0 0 0
Mall [Member] | Singapore [Member] | Marina Bay Sands [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 226 176 112
Mall [Member] | United States [Member] | Corporate and Other [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues                 0 0 0
Mall [Member] | Intersegment Eliminations [Member]                      
Segment Reporting Information [Line Items]                      
Net revenues [5]                 (1) (2) (2)
Other [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 133 79 82
Net revenues                 133 79 82
Other [Member] | Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 74 66 64
Other [Member] | Macao [Member] | The Venetian Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 17 16 21
Other [Member] | Macao [Member] | The Londoner Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 22 16 8
Other [Member] | Macao [Member] | The Parisian Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 4 3 5
Other [Member] | Macao [Member] | The Plaza Macao and Four Seasons Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 1 2 1
Other [Member] | Macao [Member] | Sands Macao [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 1 1 1
Other [Member] | Macao [Member] | Ferry Operations and Other [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 29 28 28
Other [Member] | Singapore [Member] | Marina Bay Sands [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 91 44 44
Other [Member] | United States [Member] | Corporate and Other [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer                 107 83 66
Other [Member] | Intersegment Eliminations [Member]                      
Segment Reporting Information [Line Items]                      
Revenue from contract with customer [5]                 $ (139) $ (114) $ (92)
[1] During the first quarter of 2022, the Company closed the sale of the Las Vegas Operations and recorded a gain on the sale of $2.86 billion, net of tax. The Las Vegas Operations has been disclosed as a discontinued operation for all periods presented.
[2] Consolidated adjusted property EBITDA, which is a non-GAAP financial measure, is net income (loss) from continuing operations 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 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.
[3] During the years ended December 31, 2022, 2021 and 2020, the Company recorded stock-based compensation expense of $70 million, $27 million and $27 million, respectively, of which $37 million, $15 million and $12 million, respectively, was included in corporate expense in the accompanying consolidated statements of operations.
[4] Long-lived assets include property and equipment, net of accumulated depreciation and amortization, and leasehold interests in land, net of accumulated amortization.
[5] Intercompany eliminations include royalties and other intercompany services.