Las Vegas Sands
LVS
#673
Rank
A$51.97 B
Marketcap
A$75.72
Share price
0.04%
Change (1 day)
-0.76%
Change (1 year)

Las Vegas Sands - 10-Q quarterly report FY2010 Q2


Text size:
Table of Contents

 
 
UNITED STATES SECURITIES & EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
   
þ  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2010
   
o  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from               to                
Commission file number 001-32373
LAS VEGAS SANDS CORP.
(Exact name of registration as specified in its charter)
   
Nevada 27-0099920
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
   
3355 Las Vegas Boulevard South 89109
Las Vegas, Nevada (Zip Code)
(Address of principal executive offices)  
(702) 414-1000
(Registrant’s telephone number, including area code)
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
       
Large accelerated filer þ Accelerated filer o Non-accelerated filer o Smaller reporting company o
    (Do not check if a smaller reporting company)  
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yeso Noþ
Indicate the number of shares outstanding of each of the Registrant’s classes of common stock, as of the latest practicable date.
   
Class Outstanding at August 2, 2010
Common Stock ($0.001 par value) 660,734,408 shares
 
 

 

1


 


Table of Contents

ITEM 1 — FINANCIAL STATEMENTS
LAS VEGAS SANDS CORP. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
         
  June 30,  December 31, 
  2010  2009 
  (In thousands, except share 
  and per share data) 
  (Unaudited) 
ASSETS
 
Current assets:
        
Cash and cash equivalents
 $3,518,835  $4,955,416 
Restricted cash
  91,983   118,641 
Investments
  173,461    
Accounts receivable, net
  530,331   460,766 
Inventories
  26,523   27,073 
Deferred income taxes, net
  75,858   26,442 
Prepaid expenses and other
  39,833   35,336 
 
      
Total current assets
  4,456,824   5,623,674 
Property and equipment, net
  14,122,595   13,351,271 
Deferred financing costs, net
  171,573   138,454 
Restricted cash
  4,591    
Deferred income taxes, net
  26,046   22,219 
Leasehold interests in land, net
  1,214,579   1,209,820 
Intangible assets, net
  92,010   50,129 
Other assets, net
  178,936   176,539 
 
      
Total assets
 $20,267,154  $20,572,106 
 
      
LIABILITIES AND EQUITY
 
Current liabilities:
        
Accounts payable
 $119,156  $82,695 
Construction payables
  754,667   778,771 
Accrued interest payable
  20,952   18,332 
Other accrued liabilities
  915,663   786,192 
Income taxes payable
  15,011    
Current maturities of long-term debt
  569,196   173,315 
 
      
Total current liabilities
  2,394,645   1,839,305 
Other long-term liabilities
  89,937   81,959 
Deferred income taxes
  50,229    
Deferred proceeds from sale of The Shoppes at The Palazzo
  243,928   243,928 
Deferred gain on sale of The Grand Canal Shoppes
  52,540   54,272 
Deferred rent from mall transactions
  148,226   149,074 
Long-term debt
  9,826,661   10,852,147 
 
      
Total liabilities
  12,806,166   13,220,685 
 
      
Preferred stock, $0.001 par value, issued to Principal Stockholder’s family, 5,250,000 shares issued and outstanding, after allocation of fair value of attached warrants, aggregate redemption/liquidation value of $577,500
  457,106   410,834 
Commitments and contingencies (Note 11)
        
Equity:
        
Preferred stock, $0.001 par value, 50,000,000 shares authorized, 4,089,999 shares issued and outstanding with warrants to purchase up to 68,166,786 shares of common stock
  234,607   234,607 
Common stock, $0.001 par value, 1,000,000,000 shares authorized, 660,733,908 and 660,322,749 shares issued and outstanding
  661   660 
Capital in excess of par value
  5,149,854   5,114,851 
Accumulated other comprehensive income
  26,400   26,748 
Retained earnings
  440,249   473,833 
 
      
Total Las Vegas Sands Corp. stockholders’ equity
  5,851,771   5,850,699 
Noncontrolling interests
  1,152,111   1,089,888 
 
      
Total equity
  7,003,882   6,940,587 
 
      
Total liabilities and equity
 $20,267,154  $20,572,106 
 
      
The accompanying notes are an integral part of these condensed consolidated financial statements.

 

3


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
                 
  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
  2010  2009  2010  2009 
  (In thousands, except share and per share data) 
      (Unaudited)     
Revenues:
                
Casino
 $1,294,301  $798,053  $2,356,071  $1,595,978 
Rooms
  190,767   161,969   371,549   336,357 
Food and beverage
  105,079   87,087   197,158   174,395 
Convention, retail and other
  115,266   95,885   223,481   209,372 
 
            
 
  1,705,413   1,142,994   3,148,259   2,316,102 
Less-promotional allowances
  (110,937)  (84,294)  (218,895)  (178,340)
 
            
Net revenues
  1,594,476   1,058,700   2,929,364   2,137,762 
 
            
Operating expenses:
                
Casino
  790,947   532,476   1,485,582   1,081,373 
Rooms
  34,073   31,524   63,727   65,291 
Food and beverage
  47,798   44,819   92,101   87,461 
Convention, retail and other
  65,326   63,234   123,730   122,477 
Provision for doubtful accounts
  18,711   20,707   35,153   41,717 
General and administrative
  172,919   123,800   299,178   245,103 
Corporate expense
  25,954   64,307   49,430   87,731 
Rental expense
  12,806   7,877   21,504   15,806 
Pre-opening expense
  50,118   41,830   87,577   86,764 
Development expense
  676   10   833   264 
Depreciation and amortization
  170,694   143,633   323,783   282,882 
Impairment loss
     151,175      151,175 
Loss on disposal of assets
  37,679   4,653   38,171   4,784 
 
            
 
  1,427,701   1,230,045   2,620,769   2,272,828 
 
            
Operating income (loss)
  166,775   (171,345)  308,595   (135,066)
Other income (expense):
                
Interest income
  2,073   2,692   3,706   8,241 
Interest expense, net of amounts capitalized
  (76,987)  (64,871)  (155,152)  (135,989)
Other income (expense)
  (6,201)  773   (12,649)  (4,970)
Gain on early retirement of debt
  961      3,137    
 
            
Income (loss) before income taxes
  86,621   (232,751)  147,637   (267,784)
Income tax benefit (expense)
  (8,073)  54,488   (21,275)  53,675 
 
            
Net income (loss)
  78,548   (178,263)  126,362   (214,109)
Net (income) loss attributable to noncontrolling interests
  (36,741)  2,323   (66,974)  3,563 
 
            
Net income (loss) attributable to Las Vegas Sands Corp.
  41,807   (175,940)  59,388   (210,546)
Preferred stock dividends
  (23,350)  (23,172)  (46,700)  (46,326)
Accretion to redemption value of preferred stock issued to Principal Stockholder’s family
  (23,136)  (23,136)  (46,272)  (46,272)
 
            
Net loss attributable to common stockholders
 $(4,679) $(222,248) $(33,584) $(303,144)
 
            
Basic and diluted loss per share
 $(0.01) $(0.34) $(0.05) $(0.46)
 
            
Basic and diluted weighted average shares outstanding
  660,364,559   658,877,256   660,322,428   653,370,686 
 
            
The accompanying notes are an integral part of these condensed consolidated financial statements.

 

4


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
Condensed Consolidated Statements of Equity and Comprehensive Income (Loss)
                                     
  Las Vegas Sands Corp. Stockholders’ Equity       
                  Accumulated              
              Capital in  Other      Total       
  Preferred  Common  Treasury  Excess of  Comprehensive  Retained  Comprehensive  Noncontrolling    
  Stock  Stock  Stock  Par Value  Income  Earnings  Income (Loss)  Interests  Total 
                  (In thousands)             
                  (Unaudited)             
Balance at January 1, 2009
 $298,066  $642  $  $3,090,292  $17,554  $1,015,554      $3,073  $4,425,181 
Net loss
                 (210,546)  (210,546)  (3,563)  (214,109)
Currency translation adjustment
              (2,756)     (2,756)     (2,756)
 
                                 
Total comprehensive loss
                          (213,302)  (3,563)  (216,865)
Tax shortfall from stock-based compensation
           (3,284)               (3,284)
Stock-based compensation
           22,528                22,528 
Purchase of treasury stock
        (13)                  (13)
Warrants exercised and settled with preferred stock
  (63,459)  18      63,441                 
Contribution from noncontrolling interest
                        41   41 
Deemed contribution from Principal Stockholder
           220                220 
Dividends declared, net of amounts previously accrued
                 (41,143)         (41,143)
Accumulated but undeclared dividend requirement on preferred stock issued to Principal Stockholder’s family
                 (6,854)         (6,854)
Accretion to redemption value of preferred stock issued to Principal Stockholder’s family
                 (46,272)         (46,272)
 
                            
Balance at June 30, 2009
 $234,607  $660  $(13) $3,173,197  $14,798  $710,739      $(449) $4,133,539 
 
                            
 
                                    
Balance at January 1, 2010
 $234,607  $660  $  $5,114,851  $26,748  $473,833      $1,089,888  $6,940,587 
Net income
                 59,388   59,388   66,974   126,362 
Currency translation adjustment
              (348)     (348)  (4,148)  (4,496)
 
                                 
Total comprehensive income
                          59,040   62,826   121,866 
Exercise of stock options
     1      3,922                3,923 
Tax shortfall from stock-based compensation
           (195)               (195)
Stock-based compensation
           28,718             1,742   30,460 
Deemed contribution from Principal Stockholder
           213                213 
Acquisition of remaining shares of noncontrolling interest
           2,345             (2,345)   
Dividends declared, net of amounts previously accrued
                 (39,846)         (39,846)
Accumulated but undeclared dividend requirement on preferred stock issued to Principal Stockholder’s family
                 (6,854)         (6,854)
Accretion to redemption value of preferred stock issued to Principal Stockholder’s family
                 (46,272)         (46,272)
 
                            
Balance at June 30, 2010
 $234,607  $661  $  $5,149,854  $26,400  $440,249      $1,152,111  $7,003,882 
 
                            
The accompanying notes are an integral part of these condensed consolidated financial statements.

 

5


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
         
  Six Months Ended 
  June 30, 
  2010  2009 
  (In thousands) 
  (Unaudited) 
Cash flows from operating activities:
        
Net income (loss)
 $126,362  $(214,109)
Adjustments to reconcile net income (loss) to net cash generated from operating activities:
        
Depreciation and amortization
  323,783   282,882 
Amortization of leasehold interests in land included in rental expense
  21,504   14,451 
Amortization of deferred financing costs and original issue discount
  17,530   13,248 
Amortization of deferred gain and rent
  (2,580)  (2,580)
Gain on early retirement of debt
  (3,137)   
Impairment and loss on disposal of assets
  38,171   155,959 
Stock-based compensation expense
  28,932   20,905 
Provision for doubtful accounts
  35,153   41,717 
Foreign exchange (gain) loss
  (8,836)  14 
Deferred income taxes
  (6,450)  (57,942)
Non-cash contribution from Principal Stockholder included in corporate expense
  213   220 
Changes in operating assets and liabilities:
        
Accounts receivable
  (104,581)  (24,009)
Inventories
  543   1,659 
Prepaid expenses and other
  (6,561)  43,328 
Leasehold interests in land
  (17,211)  (17,671)
Accounts payable
  36,285   17,100 
Accrued interest payable
  2,464   (4,498)
Income taxes payable
  15,011    
Other accrued liabilities
  141,310   37,172 
 
      
Net cash generated from operating activities
  637,905   307,846 
 
      
Cash flows from investing activities:
        
Changes in restricted cash
  22,926   3,821 
Capital expenditures
  (1,127,268)  (1,022,534)
Proceeds from disposal of property and equipment
  5,647    
Purchases of investments
  (173,774)   
Acquisition of gaming license and certificate
  (43,305)   
 
      
Net cash used in investing activities
  (1,315,774)  (1,018,713)
 
      
Cash flows from financing activities:
        
Proceeds from exercise of stock options
  3,923    
Dividends paid to preferred stockholders
  (46,700)  (47,997)
Purchase of treasury stock
     (13)
Proceeds from long-term debt (Note 5)
  596,560   504,379 
Repayments on long-term debt (Note 5)
  (1,265,218)  (194,636)
Contribution from noncontrolling interest
     41 
Payments of deferred financing costs
  (54,365)  (4,431)
 
      
Net cash generated from (used in) financing activities
  (765,800)  257,343 
 
      
Effect of exchange rate on cash
  7,088   394 
 
      
Decrease in cash and cash equivalents
  (1,436,581)  (453,130)
Cash and cash equivalents at beginning of period
  4,955,416   3,038,163 
 
      
Cash and cash equivalents at end of period
 $3,518,835  $2,585,033 
 
      
Supplemental disclosure of cash flow information:
        
Cash payments for interest, net of amounts capitalized
 $134,979  $127,481 
 
      
Cash payments for taxes, net of refunds
 $150  $(70,007)
 
      
Changes in construction payables
 $(24,104) $44,478 
 
      
Non-cash investing and financing activities:
        
Capitalized stock-based compensation costs
 $1,528  $1,623 
 
      
Property and equipment acquired under capital lease
 $2,802  $ 
 
      
Accumulated but undeclared dividend requirement on preferred stock issued to Principal Stockholder’s family
 $6,854  $6,854 
 
      
Accretion to redemption value of preferred stock issued to Principal Stockholder’s family
 $46,272  $46,272 
 
      
Acquisition of remaining shares of noncontrolling interest
 $2,345  $ 
 
      
Warrants exercised and settled through tendering of preferred stock
 $  $63,459 
 
      
The accompanying notes are an integral part of these condensed consolidated financial statements.

 

6


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 1 — ORGANIZATION AND BUSINESS OF COMPANY
The accompanying condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Annual Report on Form 10-K of Las Vegas Sands Corp. (“LVSC”), a Nevada corporation, and its subsidiaries (collectively the “Company”) for the year ended December 31, 2009. The year-end balance sheet data was derived from audited financial statements, except as discussed below, but does not include all disclosures required by generally accepted accounting principles in the United States of America. In the opinion of management, all adjustments and normal recurring accruals considered necessary for a fair statement of the results for the interim period have been included. The interim results reflected in the unaudited condensed consolidated financial statements are not necessarily indicative of expected results for the full year. The Company’s common stock is traded on the New York Stock Exchange under the symbol “LVS.”
In November 2009, the Company’s newly formed subsidiary, Sands China Ltd. (“SCL,” the indirect owner and operator of the majority of the Company’s operations in the Macau Special Administrative Region (“Macau”) of the People’s Republic of China), completed an initial public offering by listing its ordinary shares (the “SCL Offering”) on The Main Board of The Stock Exchange of Hong Kong Limited. Immediately following the SCL Offering and several transactions consummated in connection with such offering, the Company owned 70.3% of issued and outstanding ordinary shares of SCL. The shares of SCL were not, and will not, be registered under the Securities Act of 1933, as amended, and may not be offered or sold in the U.S. absent a registration under the Securities Act of 1933, as amended, or an applicable exception from such registration requirements.
Operations
United States
Las Vegas
The Company owns and operates The Venetian Resort Hotel Casino (“The Venetian Las Vegas”), a Renaissance Venice-themed resort; The Palazzo Resort Hotel Casino (“The Palazzo”), a resort featuring modern European ambience and design; and an expo and convention center of approximately 1.2 million square feet (the “Sands Expo Center”). These Las Vegas properties, situated on or near the Las Vegas Strip, form an integrated resort with approximately 7,100 suites; approximately 225,000 square feet of gaming space; a meeting and conference facility of approximately 1.1 million square feet; an enclosed retail, dining and entertainment complex located within The Venetian Las Vegas of approximately 440,000 net leasable square feet (“The Grand Canal Shoppes”), which was sold to GGP Limited Partnership (“GGP”) in 2004; and an enclosed retail and dining complex located within The Palazzo of approximately 400,000 net leasable square feet (“The Shoppes at The Palazzo”), which was sold to GGP in February 2008. See “— Note 3 — Property and Equipment, Net” regarding the sale of The Shoppes at The Palazzo.
Pennsylvania
The Company is in the process of developing Sands Casino Resort Bethlehem (the “Sands Bethlehem”), a gaming, hotel, retail and dining complex located on the site of the historic Bethlehem Steel Works in Bethlehem, Pennsylvania. Sands Bethlehem is also expected to be home to the National Museum of Industrial History, an arts and cultural center, and the broadcast home of the local PBS affiliate. The Company owns 86% of the economic interest of the gaming, hotel and entertainment portion of the property through its ownership interest in Sands Bethworks Gaming LLC and more than 35% of the economic interest of the retail portion of the property through its ownership interest in Sands Bethworks Retail, LLC.

 

7


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
On May 22, 2009, the Company opened the casino component of Sands Bethlehem, which features slot machines and several food and beverage offerings, as well as the parking garage and surface parking. In April 2010, the Company recommenced construction of a 300-room hotel tower, which is expected to open in the second quarter of 2011. In May 2010, the Company paid a $16.5 million table game licensing fee and in July 2010 was issued its table games certificate by the Pennsylvania Gaming Control Board and commenced table games operations. Construction activities on the remaining components, which include an approximate 200,000-square-foot retail facility, a 50,000-square-foot multipurpose event center and a variety of additional dining options, have been suspended temporarily and are intended to recommence when capital markets and general economic conditions improve and when the suspended components are able to be financed. As of June 30, 2010, the Company has capitalized construction costs of $637.0 million for this project (including $17.7 million in outstanding construction payables). The Company expects to spend approximately $55 million to complete construction of the hotel tower, on furniture, fixtures and equipment (“FF&E”) and other costs, and to pay outstanding construction payables, as noted above. The impact of the suspension on the estimated overall cost of the project’s remaining components is currently not determinable with certainty.
Macau
The Company owns 70.3% of SCL, which includes the operations of the Sands Macao, The Venetian Macao, Four Seasons Macao and other ancillary operations that support these properties, as further discussed below. The Company operates the gaming areas within these properties pursuant to a 20-year gaming subconcession.
The Company owns and operates the Sands Macao, the first Las Vegas-style casino in Macau. The Sands Macao offers approximately 229,000 square feet of gaming space and a 289-suite hotel tower, as well as several restaurants, VIP facilities, a theater and other high-end services and amenities.
The Company also owns and operates The Venetian Macao Resort Hotel (“The Venetian Macao”), which anchors the Cotai StripTM, the Company’s master-planned development of integrated resort properties in Macau. With a theme similar to that of The Venetian Las Vegas, The Venetian Macao includes a 39-floor luxury hotel with over 2,900 suites; approximately 550,000 square feet of gaming space; a 15,000-seat arena; an 1,800-seat theater; retail and dining space of approximately 1.0 million square feet; and a convention center and meeting room complex of approximately 1.2 million square feet.
The Company owns the Four Seasons Hotel Macao, Cotai StripTM (the “Four Seasons Hotel Macao”), which features 360 rooms and suites managed and operated by Four Seasons Hotels Inc. and is located adjacent and connected to The Venetian Macao. Connected to the Four Seasons Hotel Macao, the Company owns and operates the Plaza Casino (together with the Four Seasons Hotel Macao, the “Four Seasons Macao”), which features approximately 70,000 square feet of gaming space; 19 Paiza mansions; retail space of approximately 211,000 square feet, which is connected to the mall at The Venetian Macao; several food and beverage offerings; and conference, banquet and other facilities. This integrated resort will also feature the Four Seasons Apartment Hotel Macao, Cotai StripTM (the “Four Seasons Apartments”), an apart-hotel tower that consists of approximately 1.0 million square feet of Four Seasons-serviced and -branded luxury apart-hotel units and common areas. The Company has completed the structural work of the tower and expects to subsequently monetize units within the Four Seasons Apartments subject to market conditions and obtaining the necessary government approvals. As of June 30, 2010, the Company has capitalized construction costs of $1.06 billion for the entire project (including $27.4 million in outstanding construction payables). The Company expects to spend approximately $145 million primarily on additional costs to complete the Four Seasons Apartments, including FF&E, pre-opening costs and additional land premiums, and to pay outstanding construction payables, as noted above.
Singapore
The Company’s wholly owned subsidiary, Marina Bay Sands Pte. Ltd. (“MBS”), entered into a development agreement (the “Development Agreement”) with the Singapore Tourism Board (the “STB”) to build and operate an integrated resort called Marina Bay Sands in Singapore. Marina Bay Sands, portions of which opened on April 27, 2010, is expected to include three 55-story hotel towers (totaling approximately 2,600 rooms and suites), the Sands SkyParkTM (which sits atop the hotel towers and features swimming pools and several dining options), a casino, an enclosed retail, dining and entertainment

 

8


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
complex of approximately 800,000 net leasable square feet, a convention center and meeting room complex of approximately 1.3 million square feet, theaters and a landmark iconic structure at the bay-front promenade that will contain an art/science museum. As of June 30, 2010, the Company has capitalized 6.99 billion Singapore dollars (“SGD,” approximately $5.04 billion at exchange rates in effect on June 30, 2010) in costs for this project, including the land premium and SGD 739.3 million (approximately $532.9 million at exchange rates in effect on June 30, 2010) in outstanding construction payables. The Company expects to spend approximately SGD 1.7 billion (approximately $1.2 billion at exchange rates in effect on June 30, 2010) through 2011 on additional costs to complete the construction of the integrated resort, FF&E, pre-opening and other costs, and to pay outstanding construction payables, as noted above, of which approximately SGD 1.0 billion (approximately $750 million at exchange rates in effect on June 30, 2010) is expected to be spent during 2010. As the Company has obtained Singapore-denominated financing and primarily pays its costs in Singapore dollars, its exposure to foreign exchange gains and losses is expected to be minimal. Based on its current development plan, the Company expects to progressively open a majority of Marina Bay Sands throughout 2010.
Development Projects
Given the challenging conditions in the capital markets and the global economy and their impact on the Company’s ongoing operations, the Company revised its development plan to suspend portions of its development projects and focus its development efforts on those projects with the highest expected rates of return on invested capital. Should general economic conditions fail to improve, if the Company is unable to obtain sufficient funding such that completion of its suspended projects is not probable, or should management decide to abandon certain projects, all or a portion of the Company’s investment to date on its suspended projects could be lost and would result in an impairment charge. In addition, the Company may be subject to penalties under the termination clauses in its construction contracts or termination rights under its management contracts with certain hotel management companies.
United States
The Company was constructing a St. Regis-branded high-rise residential condominium tower, the St. Regis Residences at The Venetian Palazzo (the “St. Regis Residences”), located on the Las Vegas Strip between The Palazzo and The Venetian Las Vegas. As part of its revised development plan, the Company suspended construction activities for the project due to reduced demand for Las Vegas Strip condominiums and the overall decline in general economic conditions. The Company intends to recommence construction when demand and conditions improve and expects that it will take approximately 18 months thereafter to complete construction of the project. As of June 30, 2010, the Company has capitalized construction costs of $175.8 million for this project. The impact of the suspension on the estimated overall cost of the project is currently not determinable with certainty.
Macau
The Company submitted plans to the Macau government for its other Cotai Strip developments, which represent three integrated resort developments, in addition to The Venetian Macao and Four Seasons Macao, on an area of approximately 200 acres (which are referred to as parcels 3, 5 and 6, and 7 and 8). Subject to the approval from the Macau government, the developments are expected to include hotels, exhibition and conference facilities, gaming areas, showrooms, shopping malls, spas, restaurants, entertainment facilities and other amenities. The Company had commenced construction or pre-construction on these developments and plans to operate the related gaming areas under the Company’s Macau gaming subconcession.
As part of its revised development plan, the Company is sequencing the construction of its integrated resort development on parcels 5 and 6. Upon completion of phases I and II of the project, the integrated resort is expected to feature approximately 6,000 hotel rooms, approximately 300,000 square feet of gaming space, approximately 1.2 million square feet of retail, entertainment and dining facilities, exhibition and conference facilities and a multipurpose theater. Phase I of the project is expected to include two hotel towers with approximately 3,700 hotel rooms to be managed by Shangri-La International Hotel Management Limited (“Shangri-La”) under its Shangri-La and Traders brands and Sheraton International Inc. and Sheraton Overseas Management Co. (collectively “Starwood”) under its Sheraton brand, as well as completion of the structural work of an adjacent hotel tower with approximately 2,300 rooms to be managed by Starwood under its Sheraton brand. Phase I will also include the gaming space,

 

9


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
theater and a partial opening of the retail and exhibition and conference facilities. The total cost to complete phase I is expected to be approximately $1.9 billion. Phase II of the project includes completion of the additional Sheraton hotel tower as well as the remaining retail facilities and the total cost is expected to be approximately $235 million. Phase III of the project is expected to include a fourth hotel and mixed-use tower to be managed by Starwood under its St. Regis brand and the total cost is expected to be approximately $450 million. In connection with the Company entering into a $1.75 billion Venetian Orient Limited (“VOL”) credit facility (see “— Note 5 — Long-term Debt — VOL Credit Facility”) to be used together with $500.0 million of proceeds from the SCL Offering, the Company is mobilizing to recommence construction of phases I and II. The Company expects that phase I will be completed in the third quarter of 2011 and that it will take an additional six months thereafter to complete the adjacent Sheraton tower in phase II and an additional 24 months thereafter to complete the remaining retail facilities in phase II. The Company intends to commence construction of phase III of the project as demand and market conditions warrant it. As of June 30, 2010, the Company has capitalized construction costs of $1.78 billion for the entire project (including $139.6 million in outstanding construction payables). The Company’s management agreements with Starwood and Shangri-La impose certain construction deadlines and opening obligations on the Company and certain past and/or anticipated delays, as described above, may represent a default under the respective agreements, which would allow Starwood and Shangri-La to terminate their respective agreements. See “— Note 11 — Commitments and Contingencies — Other Agreements.”
The Company had commenced pre-construction on parcels 7 and 8 and 3, and has capitalized construction costs of $102.3 million for parcels 7 and 8 and $35.5 million for parcel 3 as of June 30, 2010. The Company intends to commence construction after the integrated resort on parcels 5 and 6 is complete, necessary government approvals are obtained, regional and global economic conditions improve, future demand warrants it and additional financing is obtained.
The impact of the delayed construction on the Company’s previously estimated cost to complete its Cotai Strip developments is currently not determinable with certainty. As of June 30, 2010, the Company has capitalized an aggregate of $5.88 billion in costs for its Cotai Strip developments, including The Venetian Macao and Four Seasons Macao, as well as the Company’s investments in transportation infrastructure, including its passenger ferry service operations. In addition to receiving the $1.75 billion VOL credit facility for phases I and II of parcels 5 and 6, the Company will need to arrange additional financing to fund the balance of its Cotai Strip developments and there is no assurance that the Company will be able to obtain any of the additional financing required.
Land concessions in Macau generally have an initial term of 25 years with automatic extensions of 10 years thereafter in accordance with Macau law. The Company has received a land concession from the Macau government to build on parcels 1, 2 and 3, including the sites on which The Venetian Macao (parcel 1) and Four Seasons Macao (parcel 2) are located. In November 2009, the Company made an initial premium payment of 700.0 million patacas (approximately $87.3 million at exchange rates in effect on June 30, 2010) for the land concession on parcels 5 and 6, which became effective in May 2010 when it was published in Macau’s Official Gazette. The Company does not own these land sites in Macau; however, the land concession grants the Company exclusive use of the land. As specified in the land concession, the Company is required to pay premiums for each parcel, which are either payable in a single lump sum upon acceptance of the land concession by the Macau government or in seven semi-annual installments (provided that the outstanding balance is due upon the completion of the corresponding integrated resort), as well as annual rent for the term of the land concession.
Under the Company’s land concession for parcel 3, the Company was initially required to complete the corresponding development by August 2011. The Macau government has granted the Company a two-year extension to complete the development of parcel 3, which now must be completed by April 2013. The land concession for parcels 5 and 6 contains a similar requirement that the corresponding development be completed by May 2014 (48 months from the date the land concession became effective). The Company believes that if it is not able to complete the developments by the respective deadlines, it will likely be able to obtain extensions from the Macau government; however, no assurances can be given that additional extensions will be granted. If the Company is unable to meet the deadlines and those deadlines are not extended, it could lose its land concessions for parcels 3 and 5 and 6, which would prohibit the Company from operating any facilities developed under the respective land concessions. As a result, the Company could forfeit all or a substantial portion of its $35.5 million and $1.78 billion in capitalized costs, as of June 30, 2010, related to its developments on parcels 3 and 5 and 6, respectively.

 

10


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
The Company does not yet have all of the necessary Macau government approvals to develop its planned Cotai Strip developments on parcels 3, 5 and 6, and 7 and 8. The Company has received land concessions for parcels 3 and 5 and 6. Based on historical experience with the Macau government with respect to the Company’s land concessions for the Sands Macao and parcels 1, 2, 3 and 5 and 6, management believes that the land concession for parcels 7 and 8 will be granted; however, if the Company does not obtain land concession, the Company could forfeit all or a substantial portion of its $102.3 million in capitalized costs, as of June 30, 2010, related to its development on parcels 7 and 8.
Other
When the current economic environment and access to capital improve, the Company may continue exploring the possibility of developing and operating additional properties, including integrated resorts, in additional Asian and U.S. jurisdictions, and in Europe.
Development Financing Strategy
Through June 30, 2010, the Company has funded its development projects primarily through borrowings under its U.S., Macau and Singapore credit facilities, operating cash flows, proceeds from its recent equity offerings and proceeds from the disposition of non-core assets.
The U.S. credit facility and FF&E facility require the Company’s Las Vegas operations to comply with certain financial covenants at the end of each quarter, including maintaining a maximum leverage ratio of net debt, as defined, to trailing twelve-month adjusted earnings before interest, income taxes, depreciation and amortization, as defined (“Adjusted EBITDA”). The maximum leverage ratio is 6.0x for the quarterly period ended June 30, 2010, decreases to 5.5x for quarterly periods ended September 30 and December 31, 2010, and then decreases to 5.0x for all quarterly periods thereafter through maturity. The Macau credit facility, as amended in August 2009, requires the Company’s Macau operations to comply with similar financial covenants, including maintaining a maximum leverage ratio of debt to Adjusted EBITDA. The maximum leverage ratio is 4.0x for the quarterly period ended June 30, 2010, decreases to 3.5x for the quarterly periods ended September 30 and December 31, 2010, and then decreases to 3.0x for all quarterly periods thereafter through maturity. The Company can elect to contribute up to $50 million and $20 million of cash on hand to its Las Vegas and Macau operations, respectively, on a bi-quarterly basis; such contributions having the effect of increasing Adjusted EBITDA by the corresponding amount during the applicable quarter for purposes of calculating compliance with the maximum leverage ratio (the “EBITDA true-up”). If the Company is unable to maintain compliance with the financial covenants under these credit facilities, it would be in default under the respective credit facilities. A default under the U.S. credit facilities would trigger a cross-default under the Company’s airplane financings, which, if the respective lenders chose to accelerate the indebtedness outstanding under these agreements, would result in a default under the Company’s senior notes. A default under the Macau credit facility would trigger a cross-default under the Company’s ferry financing. Any defaults or cross-defaults under these agreements would allow the lenders, in each case, to exercise their rights and remedies as defined under their respective agreements. If the lenders were to exercise their rights to accelerate the due dates of the indebtedness outstanding, there can be no assurance that the Company would be able to repay or refinance any amounts that may become due and payable under such agreements, which could force the Company to restructure or alter its operations or debt obligations.
In 2008, the Company completed a $475.0 million convertible senior notes offering and a $2.1 billion common and preferred stock and warrants offering. In 2009, the Company completed a $600.0 million exchangeable bond offering and its $2.5 billion SCL Offering. A portion of the proceeds from these offerings was used in the U.S. to pay down $775.9 million under the revolving portion of the U.S. credit facility in March 2010 and to exercise the EBITDA true-up provision during the quarterly periods ended September 30, 2009 and March 31, 2010, and was contributed to Las Vegas Sands, LLC (“LVSLLC”) to reduce its net debt in order to maintain compliance with the maximum leverage ratio for the quarterly periods ended March 31 and June 30, 2010.

 

11


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
The Company held unrestricted and restricted cash, cash equivalents and investments of approximately $3.69 billion and $96.6 million, respectively, as of June 30, 2010. The Company believes that the cash and investments on hand, cash flow generated from operations and available borrowings under its credit facilities will be sufficient to fund its revised development plan and maintain compliance with the financial covenants of its U.S. and Macau credit facilities. In the normal course of its activities, the Company will continue to evaluate its capital structure and opportunities for enhancements thereof. Subsequent to June 30, 2010, the Company began working on an amendment to its U.S. credit facility, which contemplates a pay down of a portion of the outstanding balances of its term loans and a reduction of its revolving credit facility commitments in exchange for the extension of maturities and other modifications to the credit agreement intended to increase the Company’s financial flexibility. Additionally, in connection with the $1.75 billion VOL credit facility to be used together with $500.0 million of proceeds from the SCL Offering, the Company is mobilizing to recommence construction of phases I and II of the Company’s Cotai Strip development on parcels 5 and 6.
Recent Accounting Pronouncements
In June 2009, the Financial Accounting Standards Board (“FASB”) issued authoritative guidance for variable interest entities (“VIEs”), which changes the approach to determining the primary beneficiary of a VIE and requires companies to more frequently assess whether they must consolidate VIEs. In December 2009, the FASB supplemented its authoritative guidance for VIE’s, which establishes new criteria for consolidation based on power to direct the activities of a VIE that would significantly impact the VIE’s economic performance and the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could potentially be significant to the VIE. The new guidance does not allow grandfathering of existing structures and is effective January 1, 2010. The application of this guidance did not have a material effect on the Company’s financial condition, results of operations or cash flows. See “— Note 7 — Variable Interest Entities.”
In January 2010, the FASB issued authoritative guidance for fair value measurements, which requires new disclosures regarding significant transfers in and out of Level 1 and 2 fair value measurements and gross presentation of activity within the reconciliation for Level 3 fair value measurements. The guidance also clarifies existing requirements on the level of disaggregation and required disclosures regarding inputs and valuation techniques for both recurring and nonrecurring Level 2 and 3 fair value measurements. The guidance is effective for interim and annual reporting periods beginning after December 15, 2009, with the exception of gross presentation of Level 3 activity, which is effective for interim and annual reporting periods beginning after December 15, 2010. The adoption of this guidance did not have a material effect on the Company’s financial condition, results of operations or cash flows. See “— Note 10 — Fair Value Measurements” for the required disclosure.
In April 2010, the FASB issued authoritative guidance for companies that generate revenue from gaming activities that involve base jackpots, which requires companies to accrue for a liability and charge a jackpot (or portion thereof) to revenue at the time the company has the obligation to pay the jackpot. The guidance is effective for interim and annual reporting periods beginning on or after December 15, 2010. Base jackpots are currently not accrued for by the Company until it has the obligation to pay such jackpots. As such, the application of this guidance will not have a material effect on the Company’s financial condition, results of operations or cash flows.
Revision
In connection with the preparation of the Quarterly Report on Form 10-Q for the quarter ended March 31, 2010, the Company revised its December 31, 2009, condensed consolidated balance sheet and condensed consolidated statements of equity and comprehensive income (loss) to appropriately reflect the impact of the issuance of SCL shares upon its initial public offering. This revision resulted in a $655.7 million increase in the noncontrolling interests balance with a corresponding reduction to capital in excess of par value. The revision, which the Company determined is not material, had no impact on total equity, results of operations or cash flows.
Reclassification
The Company reclassified its intangible assets, net of amortization, as of December 31, 2009, which was previously included in other assets, net, to conform to the current presentation (see “— Note 4 — Intangible Assets, Net”). The reclassification had no effect on the Company’s financial condition, results of operations or cash flows.
NOTE 2 — INVESTMENTS
In accordance with applicable accounting standards, investments in securities are classified as either held to maturity, trading or available for sale. Management determines the classification of its investments at the time of purchase. The Company’s securities are classified as held to maturity, as the Company has positive intent and ability to hold the securities to maturity, and are recorded at cost, which is equivalent to their fair value. As of June 30, 2010, the Company has $173.5 million in non-U.S. government fixed maturity investments, of which $109.2 million and $64.3 million will mature in July and August 2010, respectively.

 

12


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
NOTE 3 — PROPERTY AND EQUIPMENT, NET
Property and equipment consists of the following (in thousands):
         
  June 30,  December 31, 
  2010  2009 
Land and improvements
 $397,365  $353,791 
Building and improvements
  10,281,051   6,898,071 
Furniture, fixtures, equipment and leasehold improvements
  1,883,724   1,703,792 
Transportation
  403,819   403,256 
Construction in progress
  3,119,397   5,647,986 
 
      
 
  16,085,356   15,006,896 
Less — accumulated depreciation and amortization
  (1,962,761)  (1,655,625)
 
      
 
 $14,122,595  $13,351,271 
 
      
Construction in progress consists of the following (in thousands):
         
  June 30,  December 31, 
  2010  2009 
Other Macau Development Projects (principally Cotai Strip parcels 5 and 6)
 $1,951,975  $1,915,587 
Marina Bay Sands
  509,289   3,119,935 
Four Seasons Macao (principally the Four Seasons Apartments)
  374,522   328,300 
Sands Bethlehem
  92,228   85,159 
Other
  191,383   199,005 
 
      
 
 $3,119,397  $5,647,986 
 
      
The $191.4 million in other construction in progress consists primarily of construction of the St. Regis Residences, other projects in Las Vegas and at The Venetian Macao and Sands Macao.
As of June 30, 2010, the Company has received proceeds of $295.4 million from the sale of The Shoppes at The Palazzo; however, the final purchase price will be determined in accordance with the agreement between Venetian Casino Resort, LLC (“VCR”) and GGP based on net operating income (“NOI”) of The Shoppes at The Palazzo calculated 30 months after the closing date of the sale, as defined under the agreement and subject to certain later audit adjustments. In April 2009, GGP and its subsidiary that owns The Shoppes at The Palazzo filed voluntary petitions under Chapter 11 of the U.S. Bankruptcy Code (the “Chapter 11 Cases”). Additionally, given the economic and market conditions facing retailers on a national and local level, tenants are facing economic challenges that have had an effect, and may have a future effect, on the calculation of NOI. Approximately $284.4 million of property and equipment (net of $27.0 million of accumulated depreciation), which was sold to GGP, is included in the condensed consolidated balance sheet as of June 30, 2010. The Company will continue to review the Chapter 11 Cases and the projected financial performance of the tenants to be included in the NOI calculation, and will adjust the estimates of NOI and capitalization rates as additional information is received. The Company may be required to record further impairment charges in the future depending on changes in the projections. Based on GGP’s current financial condition, there can be no assurance that GGP will make its final payment.
The cost and accumulated depreciation of property and equipment that the Company is leasing to tenants as part of its Macau mall operations was $386.6 million and $60.0 million, respectively, as of June 30, 2010. The cost and accumulated depreciation of property and equipment that the Company is leasing under capital lease arrangements is $28.9 million and $2.1 million, respectively, as of June 30, 2010.
During the three and six months ended June 30, 2010 and the three and six months ended June 30, 2009, the Company capitalized interest expense of $22.7 million, $42.3 million, $14.1 million and $28.2 million, respectively.
As described in “— Note 1 — Organization and Business of Company — Development Projects,” the Company revised its development plan to suspend portions of its development projects given the conditions in the capital markets and the global economy and their impact on the Company’s ongoing operations. If circumstances change, the Company may be required to record an impairment charge related to these developments in the future.

 

13


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
NOTE 4 — INTANGIBLE ASSETS, NET
Intangible assets consist of the following (in thousands):
         
  June 30,  December 31, 
  2010  2009 
Gaming licenses and certificate
 $93,529  $50,000 
Less — accumulated amortization
  (1,627)   
 
      
 
  91,902   50,000 
 
      
Trademarks
  265   263 
Less — accumulated amortization
  (157)  (134)
 
      
 
  108   129 
 
      
Intangible assets, net
 $92,010  $50,129 
 
      
In August 2007 and July 2010, the Company was issued a gaming license and certificate from the Pennsylvania Gaming Control Board for its slots and table games operations at Sands Bethlehem, respectively, which were acquired for $50.0 million and $16.5 million, respectively. The license and certificate were determined to have indefinite lives and therefore, are not subject to amortization. In April 2010, the Company was issued a gaming license from the Singapore Casino Regulatory Authority (the “CRA”) for its gaming operations at Marina Bay Sands, which was acquired for SGD 37.5 million (approximately $27.0 million at exchange rates in effect on June 30, 2010). This license is being amortized over its three-year term and is renewable upon submitting a renewal application, paying the applicable license fee and meeting the renewal requirements as determined by the CRA.
NOTE 5 — LONG-TERM DEBT
Long-term debt consists of the following (in thousands):
         
  June 30,  December 31, 
  2010  2009 
Corporate and U.S. Related:
        
Senior Secured Credit Facility — Term B
 $2,910,000  $2,925,000 
Senior Secured Credit Facility — Delayed Draws I and II
  982,000   987,000 
Senior Secured Credit Facility — Revolving
     775,860 
6.375% Senior Notes (net of original issue discount of $807 and $1,164, respectively)
  188,905   248,836 
FF&E Facility
  91,850   108,550 
Airplane Financings
  80,266   82,110 
HVAC Equipment Lease
  23,835   24,717 
Other
  4,323   4,778 
Macau Related:
        
Macau Credit Facility — Term B
  1,492,789   1,501,789 
Macau Credit Facility — Term B Delayed
  580,529   584,029 
Macau Credit Facility — Revolving
  129,640   479,640 
Macau Credit Facility — Local Term
  54,932   67,697 
Ferry Financing
  192,504   210,762 
Other
  11,350   11,016 
Singapore Related:
        
Singapore Credit Facility
  3,650,740   3,013,678 
Other
  2,194    
 
      
 
  10,395,857   11,025,462 
Less — current maturities
  (569,196)  (173,315)
 
      
Total long-term debt
 $9,826,661  $10,852,147 
 
      
Senior Secured Credit Facility
During the six months ended June 30, 2010, the Company paid down $775.9 million under the revolving portion of its Senior Secured Credit Facility. As of June 30, 2010, the Company had $888.0 million of available borrowing capacity under the Senior Secured Credit Facility, net of outstanding letters of credit and undrawn amounts committed to be funded by Lehman Brothers Commercial Paper Inc.

 

14


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
Subsequent to June 30, 2010, the Company began working on an amendment with respect to its Senior Secured Credit Facility. The amendment contemplates a pay down of a portion of the outstanding balances of its term loans and a reduction of its revolving credit facility commitments in exchange for the extension of maturities and other modifications to the credit agreement intended to increase the Company’s financial flexibility.
Senior Notes
During the three and six months ended June 30, 2010, the Company repurchased $27.6 million and $60.3 million, respectively, of the outstanding principal of its Senior Notes and recorded a gain of $1.0 million and $3.4 million, respectively, in connection with the repurchase.
Macau Credit Facility
During the six months ended June 30, 2010, the Company paid down $350.0 million under the revolving portion of its Macau Credit Facility. As of June 30, 2010, the Company had $467.7 million of available borrowing capacity under the Macau Credit Facility, net of undrawn amounts committed to be funded by Lehman Brothers Commercial Paper Inc. Subsequent to June 30, 2010, the Company paid down the remaining $129.6 million outstanding under the revolving portion of its Macau Credit Facility.
VOL Credit Facility
On May 17, 2010, a subsidiary of the Company, Venetian Orient Limited (“VOL,” owner and developer of the integrated resort on Cotai Strip parcels 5 and 6), entered into a credit agreement (the “VOL Credit Facility”) providing for up to $1.75 billion (or equivalent in Hong Kong dollars or Macau patacas), which consists of a $750.0 million term loan (the “VOL Term Facility”) that was fully drawn on July 16, 2010, a $750.0 million delayed draw term loan available for 18 months after closing (the “VOL Delayed Draw Facility”) and a $250.0 million revolving facility (the “VOL Revolving Facility”). As of June 30, 2010, the Company had not drawn any amounts under the VOL Revolving Facility.
The indebtedness under the VOL Credit Facility is guaranteed by any future restricted subsidiaries of VOL. The obligations under the VOL Credit Facility are collateralized by a first-priority security interest in substantially all of VOL’s assets, other than (1) capital stock and similar ownership interests, (2) certain furniture, fixtures, fittings and equipment and (3) certain other excluded assets.
The VOL Credit Facility matures on June 17, 2015, with VOL required to repay or prepay the VOL Credit Facility under certain circumstances. Commencing on March 31, 2013, and at the end of each subsequent quarter in 2013, VOL is required to repay the outstanding VOL Term and Delayed Draw Facilities on a pro rata basis in an amount equal to 5% of the aggregate principal amount of term loans outstanding as of November 17, 2011. Commencing on March 31, 2014, and at the end of each subsequent quarter in 2014, VOL is required to repay the outstanding VOL Term and Delayed Draw Facilities on a pro rata bases in an amount equal to 7.5% of the aggregate principal amount of term loans outstanding as of November 17, 2011. In addition, commencing with December 31, 2013, and the end of each fiscal year thereafter, VOL is required to further repay the outstanding VOL Term and Delayed Draw Facilities on a pro rata basis with 50%, subject to downward adjustments if certain conditions are met, of its excess free cash flow (as defined by the VOL Credit Facility).
Borrowings under the VOL Credit Facility bear interest at either the adjusted Eurodollar rate or an alternative base rate (in the case of U.S. dollar denominated loans) or the Hong Kong Interbank Offered Rate (or “HIBOR,” in the case of Hong Kong dollar and Macau pataca denominated loans), as applicable, plus a spread of 4.5% per annum. VOL will pay standby fees of 2.0% per annum on the undrawn amounts under the VOL Term and Delayed Draw Facilities and 1.50% per annum on the undrawn amounts under the VOL Revolving Facility.

 

15


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
The VOL Credit Facility contains affirmative and negative covenants customary for such financings, including, but not limited to, limitations on liens, annual capital expenditures other than project costs, incurrence of indebtedness, loans and guarantees, investments, acquisitions and asset sales, restricted payments and other distributions, affiliate transactions and use of proceeds from the facility. The VOL Credit Facility also requires VOL to comply with financial covenants as of the first full quarter beginning six months after the commencement of substantial operations of phases I and II of the integrated resort on Cotai Strip parcels 5 and 6, including maximum ratios of total indebtedness to Adjusted EBITDA and minimum ratios of Adjusted EBITDA to total interest expense. The VOL Credit Facility also contains events of default customer for such financings.
Singapore Credit Facility
As of June 30, 2010, the Company had SGD 116.4 million (approximately $83.9 million at exchange rates in effect on June 30, 2010) of available borrowing capacity under the Singapore Credit Facility, net of outstanding banker’s guarantees.
Cash Flows from Financing Activities
Cash flows from financing activities related to long-term debt are as follows (in thousands):
         
  Six Months Ended 
  June 30, 
  2010  2009 
Proceeds from Singapore Credit Facility
 $596,560  $494,492 
Proceeds from Ferry Financing
     9,887 
 
      
 
 $596,560  $504,379 
 
      
Repayments on Senior Secured Credit Facility
 $(795,860) $(20,000)
Repayments on Macau Credit Facility
  (375,036)  (137,537)
Repayments on Singapore Credit Facility
     (17,992)
Repayments on Senior Notes
  (56,675)   
Repayments on Ferry Financing
  (17,493)   
Repayments on Airplane Financings
  (1,844)  (1,844)
Repayments on HVAC Equipment Lease
  (882)   
Repayments on FF&E Facility and Other Long-Term Debt
  (17,428)  (17,263)
 
      
 
 $(1,265,218) $(194,636)
 
      
Fair Value of Long-Term Debt
The estimated fair value of the Company’s long-term debt as of June 30, 2010, was approximately $9.32 billion, compared to its carrying value of $10.37 billion. As of December 31, 2009, the estimated fair value of the Company’s long-term debt was approximately $9.66 billion, compared to its carrying value of $11.0 billion. The estimated fair value of the Company’s long-term debt is based on quoted market prices, if available, or by pricing models based on the value of related cash flows discounted at current market interest rates.
NOTE 6 — EQUITY AND LOSS PER SHARE
Preferred Stock and Warrants
Preferred stock dividend activity is as follows (in thousands):
               
    Preferred Stock       
    Dividends Paid to  Preferred Stock    
Board of Directors’   Principal  Dividends Paid to  Total Preferred Stock 
Declaration Date Payment Date Stockholder’s Family  Public Holders  Dividends Paid 
February 5, 2009
 February 17, 2009 $13,125  $11,347  $24,472 
April 30, 2009
 May 15, 2009  13,125   10,400   23,525 
 
             
 
           $47,997 
 
             
February 5, 2010
 February 16, 2010 $13,125  $10,225  $23,350 
May 4, 2010
 May 17, 2010  13,125   10,225   23,350 
 
             
 
           $46,700 
 
             
July 29, 2010
 August 16, 2010 $13,125  $10,225  $23,350 
During the six months ended June 30, 2010, no warrants were exercised. During the six months ended June 30, 2009, holders of the preferred stock exercised 1,106,301 warrants to purchase an aggregate of 18,438,384 shares of the Company’s common stock at $6.00 per share and tendered 1,106,301 shares of preferred stock as settlement of the warrant exercise price.

 

16


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
Loss Per Share
The weighted average number of common and common equivalent shares used in the calculation of basic and diluted loss per share consisted of the following:
                 
  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
  2010  2009  2010  2009 
Weighted-average common shares outstanding (used in the calculation of basic loss per share)
  660,364,559   658,877,256   660,322,428   653,370,686 
Potential dilution from stock options, restricted stock and warrants
            
 
            
Weighted-average common and common equivalent shares (used in the calculation of diluted loss per share)
  660,364,559   658,877,256   660,322,428   653,370,686 
 
            
Antidilutive stock options, restricted stock and warrants excluded from the calculation of diluted loss per share
  173,331,327   170,644,057   173,331,327   170,644,057 
 
            
Accumulated Comprehensive Income and Comprehensive Income (Loss)
As of June 30, 2010 and December 31, 2009, accumulated comprehensive income consisted solely of foreign currency translation adjustments.
Total comprehensive income (loss) consisted of the following (in thousands):
                 
  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
  2010  2009  2010  2009 
Net income (loss)
 $78,548  $(178,263) $126,362  $(214,109)
Currency translation adjustment
  (2,172)  18,270   (4,496)  (2,756)
 
            
Total comprehensive income (loss)
  76,376   (159,993)  121,866   (216,865)
Less: comprehensive (income) loss attributable to noncontrolling interests
  (34,040)  2,323   (62,826)  3,563 
 
            
Comprehensive income (loss) attributable to Las Vegas Sands Corp.
 $42,336  $(157,670) $59,040  $(213,302)
 
            
NOTE 7 — VARIABLE INTEREST ENTITIES
The Company consolidates any VIEs in which it is the primary beneficiary and discloses significant variable interests in VIEs of which it is not the primary beneficiary, if any, which management determines such designation based on accounting standards for VIEs.
The Company has entered into various joint venture agreements with independent third parties. The operations of these joint ventures have been consolidated by the Company due to the Company’s significant investment in these joint ventures, its power to direct the activities of the joint ventures that would significantly impact their economic performance and the obligation to absorb potentially significant losses or the rights to receive potentially significant benefits from these joint ventures. In accordance with revised accounting standards, the Company evaluates its primary beneficiary designation on an ongoing basis and will assess the appropriateness of the VIE’s status when events have occurred that would trigger such an analysis.
As of June 30, 2010 and December 31, 2009, the Company’s joint ventures had total assets of $97.0 million and $105.6 million, respectively, and total liabilities of $72.6 million and $75.3 million, respectively.

 

17


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
NOTE 8 — INCOME TAXES
The Company’s major tax jurisdictions are the U.S., Macau and Singapore. In the U.S., the Company is currently under examination for years 2005 through 2008 and is subject to examination for years after 2008. In Macau and Singapore, the Company is subject to examination for years after 2005. It is reasonably possible that unrecognized tax benefits could significantly change within the next 12 months, due to the progression of ongoing examinations. An estimate of the amount of possible changes cannot be made at this time. The Company believes it has adequately reserved for its uncertain tax positions; however, there is no assurance that taxing authorities will not propose adjustments that are different than the Company’s expected outcome and impact the provision for income taxes.
The Company recorded valuation allowances on the net deferred tax assets of the Company’s U.S. operations and certain foreign jurisdictions and does not anticipate recording an income tax benefit related to these deferred tax assets. The Company will reassess the realization of deferred tax assets based on accounting standards for income taxes each reporting period and will be able to reduce the valuation allowance to the extent that the financial results of these operations improve and it becomes more likely than not that the deferred tax assets are realizable.
The Company received a 5-year income tax exemption in Macau that exempts the Company from paying corporate income tax on profits generated by gaming operations. The Company will continue to benefit from this tax exemption through the end of 2013.
NOTE 9 — STOCK-BASED EMPLOYEE COMPENSATION
Sands China Ltd. Equity Award Plan
The Company’s subsidiary, SCL, adopted an equity award plan (the “SCL Equity Plan”) for grants of options to purchase ordinary shares of SCL. The purpose of the SCL Equity Plan is to give SCL a competitive edge in attracting, retaining and motivating employees, directors and consultants and to provide SCL with a stock plan providing incentives directly related to increases in its stockholder value. Subject to certain criteria as defined in the SCL Equity Plan, SCL’s subsidiaries’ or affiliates’ employees, directors or officers and many of its consultants are eligible for awards under the SCL Equity Plan. The SCL Equity Plan provides for an aggregate of 804,786,508 shares of SCL’s common stock to be available for awards, representing 10% of the outstanding shares of the SCL Offering. The SCL Equity Plan has a term of ten years and no further awards may be granted after the expiration of the term. SCL’s compensation committee may grant awards of stock options, stock appreciation rights, restricted stock awards, restricted stock units, stock bonus awards, performance compensation awards or any combination of the foregoing. As of June 30, 2010, there were 784,410,408 shares available for grant under the SCL Equity Plan.
Stock option awards are granted with an exercise price not less than (i) the closing price of SCL’s stock on the date of grant or (ii) the average closing price of SCL’s stock for the five business days immediately preceding the date of grant. The outstanding stock options generally vest over four years and have ten-year contractual terms. Compensation cost for all stock option grants, which all have graded vesting, is net of estimated forfeitures and is recognized on a straight-line basis over the awards’ respective requisite service periods. The Company estimates the fair value of stock options using the Black-Scholes option-pricing model. Expected volatilities are based on the historical volatilities from a selection of companies from SCL’s peer group due to SCL’s lack of historical information. The Company used the simplified method for estimating expected option life, as the options qualify as “plain-vanilla” options. The risk-free interest rate for periods equal to the expected term of the stock option is based on the Hong Kong Exchange Fund Note rate in effect at the time of grant.

 

18


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
Stock-Based Compensation Activity
Stock-based compensation activity under the LVSC 2004 and SCL Equity Plans is as follows (in thousands, except weighted average grant date fair values):
                 
  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
  2010  2009  2010  2009 
Compensation expense:
                
Stock options
 $13,714  $8,973  $28,682  $20,070 
Restricted shares
  125   336   250   835 
 
            
 
 $13,839  $9,309  $28,932  $20,905 
 
            
Compensation cost capitalized as part of property and equipment
 $798  $996  $1,528  $1,623 
 
            
 
                
LVSC 2004 Plan:
                
Stock options granted
  2,043   1,449   4,089   7,048 
 
            
Weighted average grant date fair value
 $25.69  $5.16  $20.62  $2.44 
 
            
Restricted shares granted
  14   37   14   66 
 
            
Weighted average grant date fair value
 $24.94  $9.49  $24.94  $7.38 
 
            
SCL Equity Plan:
                
Stock options granted
  2,500      20,376    
 
            
Weighted average grant date fair value
 $0.88  $  $1.03  $ 
 
            
The fair value of each option grant was estimated on the grant date using the Black-Scholes option-pricing model with the following weighted average assumptions:
                 
  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
  2010  2009  2010  2009 
LVSC 2004 Plan:
                
Weighted average volatility
  88.1%  77.5%  92.9%  74.7%
Expected term (in years)
  6.3   6.3   5.3   5.0 
Risk-free rate
  3.0%  2.6%  2.9%  2.6%
Expected dividends
            
SCL Equity Plan:
                
Weighted average volatility
  73.6%     73.6%   
Expected term (in years)
  5.6      6.2    
Risk-free rate
  2.0%     2.0%   
Expected dividends
            
NOTE 10 — FAIR VALUE MEASUREMENTS
Under applicable accounting guidance, fair value is defined as the exit price, or the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants as of the measurement date. Applicable accounting guidance also establishes a valuation hierarchy for inputs in measuring fair value that maximizes the use of observable inputs (inputs market participants would use based on market data obtained from sources independent of the Company) and minimizes the use of unobservable inputs (inputs that reflect the Company’s assumptions based upon the best information available in the circumstances) by requiring that the most observable inputs be used when available. Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2 inputs are quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, and inputs (other than quoted prices) that are observable for the assets or liabilities, either directly or indirectly. Level 3 inputs are unobservable inputs for the assets or liabilities. Categorization within the hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
The following table provides the assets carried at fair value (in thousands):
                 
  Total Carrying  Fair Value Measurements as of June 30, 2010 Using: 
  Value as of  Quoted Market  Significant Other  Significant 
  June 30,  Prices in Active  Observable Inputs  Unobservable Inputs 
  2010  Markets (Level 1)  (Level 2)  (Level 3) 
Cash equivalents(1)
 $2,328,357  $2,328,357  $  $ 
Interest rate caps(2)
 $723  $  $723  $ 
 
   
(1) 
The Company has short-term investments classified as cash equivalents as the original maturities are less than 90 days.
 
(2) 
The Company has 31 interest rate cap agreements with an aggregate fair value of approximately $0.7 million, based on quoted market values from the institutions holding the agreements as of June 30, 2010.

 

19


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
NOTE 11 — COMMITMENTS AND CONTINGENCIES
Litigation
The Company is involved in other litigation in addition to those noted below, arising in the normal course of business. Management has made certain estimates for potential litigation costs based upon consultation with legal counsel. Actual results could differ from these estimates; however, in the opinion of management, such litigation and claims will not have a material effect on the Company’s financial condition, results of operations or cash flows.
Macau Operations
On October 15, 2004, Richard Suen and Round Square Company Limited filed an action against LVSC, Las Vegas Sands, Inc. (“LVSI”), Sheldon G. Adelson and William P. Weidner in the District Court of Clark County, Nevada, asserting a breach of an alleged agreement to pay a success fee of $5.0 million and 2.0% of the net profit from the Company’s Macau resort operations to the plaintiffs as well as other related claims. In March 2005, LVSC was dismissed as a party without prejudice based on a stipulation to do so between the parties. Pursuant to an order filed March 16, 2006, plaintiffs’ fraud claims set forth in the first amended complaint were dismissed with prejudice as against all defendants. The order also dismissed with prejudice the first amended complaint against defendants Sheldon G. Adelson and William P. Weidner. On May 24, 2008, the jury returned a verdict for the plaintiffs in the amount of $43.8 million. On June 30, 2008, a judgment was entered in this matter in the amount of $58.6 million (including pre-judgment interest). The Company has appealed the verdict to the Nevada Supreme Court and the appeal has been fully briefed by all parties. The Nevada Supreme Court has scheduled oral argument on the appeal for September 2, 2010. The Company believes that it has valid bases in law and fact to overturn or appeal the verdict. As a result, the Company has concluded that it is not probable that it has incurred a loss relating to this matter. The Company believes a range of possible loss, which cannot be reasonably estimated at this time, is between zero and the amount of the judgment. Because the Company believes that this potential loss is not probable or estimable, it has not recorded any reserves or contingencies related to this legal matter. In the event that the Company’s assumptions used to evaluate this matter as neither probable nor estimable change in future periods, it will be required to record a liability for an adverse outcome, which may include post judgment interest.
On February 5, 2007, Asian American Entertainment Corporation, Limited (“AAEC”) filed an action against LVSI, VCR, Venetian Venture Development, William P. Weidner and David Friedman in the United States District Court for the District of Nevada (the “District Court”). The plaintiffs assert (i) breach of contract by LVSI, VCR and Venetian Venture Development of an agreement under which AAEC would work to obtain a gaming license in Macau and, if successful, AAEC would jointly operate a casino, hotel and related facilities in Macau with Venetian Venture Development and Venetian Venture Development would receive fees and a minority equity interest in the venture and (ii) breach of fiduciary duties by all of the defendants. The plaintiffs have requested an unspecified amount of actual, compensatory and punitive damages, and disgorgement of profits related to the Company’s Macau gaming license. The Company filed a motion to dismiss on July 11, 2007. On August 1, 2007, the District Court granted the defendants’ motion to dismiss the complaint against all defendants without prejudice. The plaintiffs appealed this decision and subsequently, the Ninth Circuit Court of Appeals (the “Circuit Court”) decided that AAEC was not barred from asserting claims that the written agreement was breached prior to its expiration on January 15, 2002. The Circuit Court remanded the case back to the District Court for further proceedings on this issue and discovery has recently begun. The plaintiffs’ counsel filed a motion to withdraw from representing the plaintiffs on December 15, 2009, and it was granted by the Magistrate on January 12, 2010. On February 11, 2010, the Magistrate filed a recommendation that the case be dismissed in the court docket. The plaintiffs had until February 28, 2010, to file any objections thereto. None were filed and the District Court entered an order on April 16, 2010, dismissing the case. The plaintiff’s did not timely file an appeal of the District Court’s order dismissing the case and this matter has been closed.
On October 16, 2009, the Company received a letter from counsel to Far East Consortium International Ltd. (“FEC”) notifying the Company that it may pursue various claims seeking, among other things, monetary damages and an entitlement to an ownership interest in any development projects on parcel 3 in Macau, which the Company will own and operate. The Company believes such claims are based on a non-legally binding memorandum of agreement that expired by its terms in 2005. The Company intends to vigorously contest any claims or lawsuits that may be brought by FEC.

 

20


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
China Matters
The State Administration of Foreign Exchange in China (“SAFE”) regulates foreign currency exchange transactions and other business dealings in China. SAFE has made inquiries and requested and obtained documents relating to certain payments made by the Company’s wholly foreign-owned enterprises (“WFOEs”) to counterparties and other vendors in China. These WFOEs were established to conduct non-gaming marketing activities in China and to create goodwill in China and Macau for the Company’s operations in Macau. SAFE recently preliminarily indicated that its investigation of these matters was nearly complete and that it may impose a fine or penalty against the Company’s WFOEs, although it has not done so to date. The Company believes that the WFOEs complied with then-applicable SAFE regulations in connection with these matters. The Company and the WFOEs will continue to address this matter with SAFE and may contest any fine or penalty that may be imposed. The Company does not believe that any fine or penalty that may be imposed on the WFOEs as a result of these matters would have a material adverse effect on the Company’s financial condition, results of operations or cash flows.
Securities Litigation
On May 24, 2010, Frank J. Fosbre, Jr. filed a purported class action complaint in the United States District Court for the District of Nevada, against LVSC, Sheldon G. Adelson, and William P. Weidner. The complaint alleges that LVSC, through the individual defendants, disseminated or approved materially false information, or failed to disclose material facts, through press releases, investor conference calls and other means from August 1, 2007 through November 6, 2008. The complaint seeks, among other relief, class certification, compensatory damages and attorneys’ fees and costs. On June 15, 2010, a stipulated order was entered extending the time for the defendants to respond to the complaint until after a lead plaintiff is appointed by the court and an amended complaint is thereafter filed. This action is in a preliminary stage and management has determined that based on proceedings to date, it is currently unable to determine the probability of the outcome of this matter. The Company intends to defend this matter vigorously.
On July 21, 2010, Wendell and Shirley Combs filed a purported class action complaint in the United States District Court for the District of Nevada, against LVSC, Messrs Adelson, and Weidner. The complaint alleges that LVSC, through the individual defendants, disseminated or approved materially false information, or failed to disclose material facts, through press releases, investor conference calls and other means from June 13, 2007 through November 11, 2008. The complaint, which is substantially similar to the matter discussed above, seeks, among other relief, class certification, compensatory damages and attorneys’ fees and costs. This action is in a preliminary stage and management has determined that based on proceedings to date, it is currently unable to determine the probability of the outcome of this matter. The Company intends to defend this matter vigorously.
Singapore Development Project
In August 2006, the Company entered into the Development Agreement with the STB, which requires the Company to construct and operate the Marina Bay Sands in accordance with the Company’s proposal for the integrated resort and in accordance with the agreement. The Company entered into the SGD 5.44 billion (approximately $3.92 billion at exchange rates in effect on June 30, 2010) Singapore Credit Facility to fund a significant portion of the construction, operating and other development costs of the Marina Bay Sands.
In December 2009, MBS signed a supplement to the Development Agreement with the STB, which permits the Marina Bay Sands to open in stages throughout 2010 in accordance with an agreed upon schedule. There are no financial consequences to MBS if it fails to meet the agreed upon schedule, provided that the entire integrated resort is opened by December 31, 2011. If MBS fails to meet this deadline, the STB will be entitled to draw on the SGD 192.6 million (approximately $138.8 million at exchange rates in effect on June 30, 2010) security deposit under the Singapore Credit Facility.

 

21


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
Other Agreements
The Company has entered into agreements with Starwood and Shangri-La to manage hotels on the Company’s Cotai Strip parcels 5 and 6, and for Starwood to brand the serviced luxury apart-hotel units located thereon. The management agreements with Starwood and Shangri-La impose certain construction and opening obligations and deadlines on the Company, and certain past and/or anticipated delays may represent a default under the agreements, which would allow Starwood and Shangri-La to terminate their respective agreements. The Company is mobilizing to recommence construction on parcels 5 and 6 and is negotiating (or undertaking to negotiate) amendments to its management agreements with Starwood and Shangri-La to provide for new opening timelines. Additionally, although the Company’s agreement with Starwood related to the St. Regis Residences has been terminated in connection with the suspension of the project, as part of the negotiations in Macau, the Company is continuing its discussions with Starwood in relation to the branding of the St. Regis Residences. If negotiations are unsuccessful and Starwood or Shangri-La exercises their rights to terminate their agreements, the Company would have to find new managers and brands for these projects. Such measures could have a material adverse effect on the Company’s financial condition, results of operations and cash flows.
NOTE 12 — SEGMENT INFORMATION
The Company’s principal operating and developmental activities occur in three geographic areas: United States, Macau and Singapore. The Company reviews the results of operations for each of its key operating segments: The Venetian Las Vegas, which includes the Sands Expo Center; The Palazzo; Sands Bethlehem; Sands Macao; The Venetian Macao; Four Seasons Macao; Other Asia (comprised primarily of the Company’s ferry operations and various other operations that are ancillary to the Company’s properties in Macau); and Marina Bay Sands. The Company also reviews construction and development activities for each of its primary projects: The Venetian Las Vegas; The Palazzo; Sands Bethlehem; Sands Macao; The Venetian Macao; Four Seasons Macao; Other Asia; Marina Bay Sands; Other Development Projects (on Cotai Strip parcels 3, 5, 6, 7 and 8); and Corporate and Other (comprised primarily of airplanes and the St. Regis Residences). The Venetian Las Vegas and The Palazzo operating segments are managed as a single integrated resort and have been aggregated as one reportable segment (the “Las Vegas Operating Properties”), considering their similar economic characteristics, types of customers, types of service and products, the regulatory business environment of the operations within each segment and the Company’s organizational and management reporting structure. The information for the three months and six ended June 30, 2009, has been reclassified to conform to the current presentation. The Company’s segment information as of June 30, 2010 and December 31, 2009, and for the three and six months ended June 30, 2010 and 2009, is as follows (in thousands):
                 
  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
  2010  2009  2010  2009 
Revenues:
                
Macau:
                
The Venetian Macao
 $581,032  $443,608  $1,130,727  $927,708 
Sands Macao
  302,212   234,198   586,018   458,610 
Four Seasons Macao
  144,096   48,700   246,440   95,691 
Other Asia
  28,386   19,110   52,558   43,039 
 
            
 
  1,055,726   745,616   2,015,743   1,525,048 
United States:
                
Las Vegas Operating Properties
  276,219   291,940   601,729   610,578 
Sands Bethlehem
  68,624   32,711   135,865   32,711 
 
            
 
  344,843   324,651   737,594   643,289 
Singapore
  216,393      216,393    
Intersegment eliminations
  (22,486)  (11,567)  (40,366)  (30,575)
 
            
Net revenues
 $1,594,476  $1,058,700  $2,929,364  $2,137,762 
 
            

 

22


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
                 
  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
  2010  2009  2010  2009 
Adjusted Property EBITDA(1)
                
Macau:
                
The Venetian Macao
 $192,829  $109,974  $362,744  $231,460 
Sands Macao
  81,212   61,049   150,973   111,407 
Four Seasons Macao
  32,999   5,563   52,494   9,931 
Other Asia
  (6,154)  (9,891)  (10,586)  (15,901)
 
            
 
  300,886   166,695   555,625   336,897 
United States:
                
Las Vegas Operating Properties
  65,992   78,110   171,284   167,884 
Sands Bethlehem
  12,121   2,837   23,089   2,837 
 
            
 
  78,113   80,947   194,373   170,721 
Singapore
  94,466      94,466    
 
            
Total adjusted property EBITDA
  473,465   247,642   844,464   507,618 
Other Operating Costs and Expenses
                
Stock-based compensation expense
  (8,763)  (5,502)  (14,571)  (13,278)
Corporate expense
  (25,954)  (64,307)  (49,430)  (87,731)
Rental expense
  (12,806)  (7,877)  (21,504)  (15,806)
Pre-opening expense
  (50,118)  (41,830)  (87,577)  (86,764)
Development expense
  (676)  (10)  (833)  (264)
Depreciation and amortization
  (170,694)  (143,633)  (323,783)  (282,882)
Impairment loss
     (151,175)     (151,175)
Loss on disposal of assets
  (37,679)  (4,653)  (38,171)  (4,784)
 
            
Operating income (loss)
  166,775   (171,345)  308,595   (135,066)
Other Non-Operating Costs and Expenses
                
Interest income
  2,073   2,692   3,706   8,241 
Interest expense, net of amounts capitalized
  (76,987)  (64,871)  (155,152)  (135,989)
Other income (expense)
  (6,201)  773   (12,649)  (4,970)
Gain on early retirement of debt
  961      3,137    
Income tax benefit (expense)
  (8,073)  54,488   (21,275)  53,675 
Net (income) loss attributable to noncontrolling interests
  (36,741)  2,323   (66,974)  3,563 
 
            
Net income (loss) attributable to Las Vegas Sands Corp.
 $41,807  $(175,940) $59,388  $(210,546)
 
            
 
   
(1) 
Adjusted property EBITDA is net income (loss) attributable to Las Vegas Sands Corp. before stock-based compensation expense, corporate expense, rental expense, pre-opening expense, development expense, depreciation and amortization, impairment loss, loss on disposal of assets, interest, other income (expense), gain on early retirement of debt, income tax benefit (expense) and net (income) loss attributable to noncontrolling interests. Adjusted property EBITDA is used by management as the primary measure of operating performance of the Company’s properties and to compare the operating performance of the Company’s properties with that of its competitors.
                 
  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
  2010  2009  2010  2009 
Intersegment Revenues
                
Macau:
                
The Venetian Macao
 $2,753  $395  $5,166  $842 
Other Asia
  16,608   10,234   30,433   27,661 
 
            
 
  19,361   10,629   35,599   28,503 
Las Vegas Operating Properties
  2,721   938   4,363   2,072 
Singapore
  404      404    
 
            
Total intersegment revenues
 $22,486  $11,567  $40,366  $30,575 
 
            

 

23


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
         
  Six Months Ended 
  June 30, 
  2010  2009 
Capital Expenditures
        
Corporate and Other
 $8,759  $28,331 
Macau:
        
The Venetian Macao
  18,003   12,512 
Sands Macao
  1,374   4,721 
Four Seasons Macao
  15,624   128,081 
Other Asia
  2,409   16,445 
Other Development Projects
  85,993   56,076 
 
      
 
  123,403   217,835 
United States:
        
Las Vegas Operating Properties
  9,192   54,693 
Sands Bethlehem
  22,177   174,188 
 
      
 
  31,369   228,881 
Singapore
  963,737   547,487 
 
      
Total capital expenditures
 $1,127,268  $1,022,534 
 
      
         
  June 30,  December 31, 
  2010  2009 
Total Assets
        
Corporate and Other
 $1,124,394  $1,849,596 
Macau:
        
The Venetian Macao
  2,777,952   2,836,643 
Sands Macao
  528,685   527,737 
Four Seasons Macao
  1,160,114   1,151,028 
Other Asia
  339,050   328,584 
Other Development Projects
  2,426,431   2,085,984 
 
      
 
  7,232,232   6,929,976 
United States:
        
Las Vegas Operating Properties
  5,698,335   6,893,106 
Sands Bethlehem
  747,089   737,062 
 
      
 
  6,445,424   7,630,168 
Singapore
  5,465,104   4,162,366 
 
      
Total assets
 $20,267,154  $20,572,106 
 
      
         
  June 30,  December 31, 
  2010  2009 
Total Long-Lived Assets
        
Corporate and Other
 $314,131  $324,268 
Macau:
        
The Venetian Macao
  2,236,188   2,324,882 
Sands Macao
  330,866   355,170 
Four Seasons Macao
  1,038,162   1,047,201 
Other Asia
  270,854   276,559 
Other Development Projects
  2,060,919   2,022,861 
 
      
 
  5,936,989   6,026,673 
United States:
        
Las Vegas Operating Properties
  3,528,743   3,642,405 
Sands Bethlehem
  605,303   610,846 
 
      
 
  4,134,046   4,253,251 
Singapore
  4,952,008   3,956,899 
 
      
Total long-lived assets
 $15,337,174  $14,561,091 
 
      

 

24


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
NOTE 13 — CONDENSED CONSOLIDATING FINANCIAL INFORMATION
LVSC is the obligor of the Senior Notes due 2015. LVSLLC, VCR, Mall Intermediate Holding Company, LLC, Venetian Venture Development, Venetian Transport, LLC, Venetian Marketing, Inc., Lido Intermediate Holding Company, LLC and Lido Casino Resort Holding Company, LLC (collectively, the “Original Guarantors”), have jointly and severally guaranteed the Senior Notes on a full and unconditional basis. Effective May 2007, in conjunction with entering into the Senior Secured Credit Facility, LVSC, the Original Guarantors and the trustee entered into a supplemental indenture related to the Senior Notes, whereby the following subsidiaries were added as full and unconditional guarantors on a joint and several basis: Sands Expo & Convention Center, Inc. (formerly Interface Group-Nevada, Inc.), Palazzo Condo Tower, LLC, Sands Pennsylvania, Inc., Phase II Mall Holding, LLC and Phase II Mall Subsidiary, LLC (collectively with the Original Guarantors, the “Guarantor Subsidiaries”). LVS (Nevada) International Holdings, Inc. (“LVS Nevada”) and LVS Management Services, LLC, newly formed subsidiaries, were added in September 2009 as full and unconditional guarantors to the Senior Notes on a joint and several basis, and have been included in the group of subsidiaries that is the Guarantor Subsidiaries. In November 2009, Venetian Venture Development was merged with and into LVS Nevada, with LVS Nevada as the surviving entity. The voting stock of all entities included as Guarantor Subsidiaries is 100% owned directly or indirectly by Las Vegas Sands Corp. The noncontrolling interest amount included in the Guarantor Subsidiaries’ condensed consolidating balance sheets is related to non-voting preferred stock of one of the subsidiaries held by third parties.
In February 2008, all of the capital stock of Phase II Mall Subsidiary, LLC was sold to GGP and in connection therewith, it was released as a guarantor under the Senior Notes. The sale is not complete from an accounting perspective due to the Company’s continuing involvement in the transaction related to the completion of construction on the remainder of The Shoppes at The Palazzo, certain activities to be performed on behalf of GGP and the uncertainty of the final sales price. Certain of the assets, liabilities, operating results and cash flows related to the ownership and operation of the mall by Phase II Mall Subsidiary, LLC subsequent to the sale will continue to be accounted for by the Guarantor Subsidiaries until the final sales price has been determined, and therefore are included in the “Guarantor Subsidiaries” columns in the following condensed consolidating financial information. As a result, net assets of $40.3 million (consisting of $284.4 million of property and equipment, offset by $244.1 million of liabilities consisting primarily of deferred proceeds from the sale) and $47.0 million (consisting of $291.1 million of property and equipment, offset by $244.1 million of liabilities consisting primarily of deferred proceeds from the sale) as of June 30, 2010 and December 31, 2009, respectively, and a net loss (consisting primarily of depreciation expense) of $3.7 million and $7.4 million for the three and six months ended June 30, 2010, respectively, and $3.7 million and $6.2 million for the three and six months ended June, 30 2009, respectively, related to the mall and are being accounted for by the Guarantor Subsidiaries. These balances and amounts are not collateral for the Senior Notes and should not be considered as credit support for the guarantees of the Senior Notes.

 

25


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
The condensed consolidating financial information of LVSC, the Guarantor Subsidiaries and the non-guarantor subsidiaries on a combined basis as of June 30, 2010 and December 31, 2009, and for the three and six months ended June 30, 2010 and 2009, is as follows (in thousands):
Condensed Consolidating Balance Sheets
June 30, 2010
                     
              Consolidating/    
  Las Vegas  Guarantor  Non-Guarantor  Eliminating    
  Sands Corp.  Subsidiaries  Subsidiaries  Entries  Total 
Cash and cash equivalents
 $429,467  $1,991,125  $1,098,243  $  $3,518,835 
Restricted cash
     2,204   89,779      91,983 
Investments
        173,461      173,461 
Intercompany receivables
     55,028   19,715   (74,743)   
Accounts receivable, net
  905   159,305   371,029   (908)  530,331 
Inventories
  1,914   10,231   14,378      26,523 
Deferred income taxes, net
     25,739   55,301   (5,182)  75,858 
Prepaid expenses and other
  3,053   7,583   29,197      39,833 
 
               
Total current assets
  435,339   2,251,215   1,851,103   (80,833)  4,456,824 
Property and equipment, net
  139,894   3,666,059   10,316,642      14,122,595 
Investments in subsidiaries
  6,054,456   4,200,699      (10,255,155)   
Deferred financing costs, net
  846   31,376   139,351      171,573 
Restricted cash
     4,591         4,591 
Intercompany receivables
  32,465   86,353      (118,818)   
Intercompany notes receivable
     573,241      (573,241)   
Deferred income taxes, net
  53,138         (27,092)  26,046 
Leasehold interests in land, net
        1,214,579      1,214,579 
Intangible assets, net
        92,010      92,010 
Other assets, net
  1,981   29,708   147,247      178,936 
 
               
Total assets
 $6,718,119  $10,843,242  $13,760,932  $(11,055,139) $20,267,154 
 
               
Accounts payable
 $3,862  $28,117  $88,085  $(908) $119,156 
Construction payables
     2,204   752,463      754,667 
Intercompany payables
  25,095      49,648   (74,743)   
Accrued interest payable
  4,640   1,077   15,235      20,952 
Other accrued liabilities
  8,972   144,498   762,193      915,663 
Income taxes payable
  14,797      214      15,011 
Deferred income taxes
  5,182         (5,182)   
Current maturities of long-term debt
  3,688   133,540   431,968      569,196 
 
               
Total current liabilities
  66,236   309,436   2,099,806   (80,833)  2,394,645 
Other long-term liabilities
  48,906   10,734   30,297      89,937 
Intercompany payables
  28,616      90,202   (118,818)   
Intercompany notes payable
        573,241   (573,241)   
Deferred amounts related to mall transactions
     444,694         444,694 
Deferred income taxes
     27,469   49,852   (27,092)  50,229 
Long-term debt
  265,484   3,874,145   5,687,032      9,826,661 
 
               
Total liabilities
  409,242   4,666,478   8,530,430   (799,984)  12,806,166 
 
               
Preferred stock issued to Principal Stockholder’s family
  457,106            457,106 
Total Las Vegas Sands Corp. stockholders’ equity
  5,851,771   6,176,359   4,078,796   (10,255,155)  5,851,771 
Noncontrolling interests
     405   1,151,706      1,152,111 
 
               
Total equity
  5,851,771   6,176,764   5,230,502   (10,255,155)  7,003,882 
 
               
Total liabilities and equity
 $6,718,119  $10,843,242  $13,760,932  $(11,055,139) $20,267,154 
 
               

 

26


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
Condensed Consolidating Balance Sheets
December 31, 2009
                     
              Consolidating/    
  Las Vegas  Guarantor  Non-Guarantor  Eliminating    
  Sands Corp.  Subsidiaries  Subsidiaries  Entries  Total 
Cash and cash equivalents
 $254,256  $3,033,625  $1,667,535  $  $4,955,416 
Restricted cash
     6,954   111,687      118,641 
Intercompany receivables
     101,485   27,646   (129,131)   
Accounts receivable, net
  727   152,151   309,547   (1,659)  460,766 
Inventories
  1,906   12,332   12,835      27,073 
Deferred income taxes, net
     29,117   1,992   (4,667)  26,442 
Prepaid expenses and other
  11,410   5,251   18,675      35,336 
 
               
Total current assets
  268,299   3,340,915   2,149,917   (135,457)  5,623,674 
Property and equipment, net
  140,684   3,786,061   9,424,526      13,351,271 
Investment in subsidiaries
  6,242,214   4,117,915      (10,360,129)   
Deferred financing costs, net
  1,095   37,850   99,509      138,454 
Intercompany receivables
  34,029   85,725      (119,754)   
Intercompany notes receivable
     500,518      (500,518)   
Deferred income taxes, net
  48,362      243   (26,386)  22,219 
Leasehold interests in land, net
        1,209,820      1,209,820 
Intangible assets, net
        50,129      50,129 
Other assets, net
  2,338   27,555   146,646      176,539 
 
               
Total assets
 $6,737,021  $11,896,539  $13,080,790  $(11,142,244) $20,572,106 
 
               
Accounts payable
 $4,229  $21,353  $58,772  $(1,659) $82,695 
Construction payables
     9,172   769,599      778,771 
Intercompany payables
  59,029      70,102   (129,131)   
Accrued interest payable
  6,074   351   11,907      18,332 
Other accrued liabilities
  6,470   170,706   609,016      786,192 
Deferred income taxes
  4,667         (4,667)   
Current maturities of long-term debt
  3,688   81,374   88,253      173,315 
 
               
Total current liabilities
  84,157   282,956   1,607,649   (135,457)  1,839,305 
Other long-term liabilities
  48,907   10,621   22,431      81,959 
Intercompany payables
  15,166      104,588   (119,754)   
Intercompany notes payable
        500,518   (500,518)   
Deferred amounts related to mall transactions
     447,274         447,274 
Deferred income taxes
     26,386      (26,386)   
Long-term debt
  327,258   4,739,753   5,785,136      10,852,147 
 
               
Total liabilities
  475,488   5,506,990   8,020,322   (782,115)  13,220,685 
 
               
Preferred stock issued to Principal Stockholder’s family
  410,834            410,834 
Total Las Vegas Sands Corp. stockholders’ equity
  5,850,699   6,389,144   3,970,985   (10,360,129)  5,850,699 
Noncontrolling interests
     405   1,089,483      1,089,888 
 
               
Total equity
  5,850,699   6,389,549   5,060,468   (10,360,129)  6,940,587 
 
               
Total liabilities and equity
 $6,737,021  $11,896,539  $13,080,790  $(11,142,244) $20,572,106 
 
               

 

27


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
Condensed Consolidating Statements of Operations
For the Three Months Ended June 30, 2010
                     
              Consolidating/    
  Las Vegas  Guarantor  Non-Guarantor  Eliminating    
  Sands Corp.  Subsidiaries  Subsidiaries  Entries  Total 
Revenues:
                    
Casino
 $  $102,902  $1,191,399  $  $1,294,301 
Rooms
     120,169   70,598      190,767 
Food and beverage
     41,273   63,806      105,079 
Convention, retail and other
     44,070   81,911   (10,715)  115,266 
 
               
 
     308,414   1,407,714   (10,715)  1,705,413 
Less-promotional allowances
  (115)  (40,794)  (69,389)  (639)  (110,937)
 
               
Net revenues
  (115)  267,620   1,338,325   (11,354)  1,594,476 
 
               
Operating expenses:
                    
Casino
     68,180   723,336   (569)  790,947 
Rooms
     25,040   9,034   (1)  34,073 
Food and beverage
     18,005   31,387   (1,594)  47,798 
Convention, retail and other
     18,137   51,077   (3,888)  65,326 
Provision for doubtful accounts
     9,355   9,356      18,711 
General and administrative
     63,460   109,733   (274)  172,919 
Corporate expense
  22,036   51   8,867   (5,000)  25,954 
Rental expense
        12,806      12,806 
Pre-opening expense
  179   1   49,966   (28)  50,118 
Development expense
  676            676 
Depreciation and amortization
  3,017   57,671   110,006      170,694 
Loss on disposal of assets
     8,704   28,975      37,679 
 
               
 
  25,908   268,604   1,144,543   (11,354)  1,427,701 
 
               
Operating income (loss)
  (26,023)  (984)  193,782      166,775 
Other income (expense):
                    
Interest income
  815   21,755   846   (21,343)  2,073 
Interest expense, net of amounts capitalized
  (3,886)  (27,144)  (67,300)  21,343   (76,987)
Other expense
     (255)  (5,946)     (6,201)
Gain on early retirement of debt
  961            961 
Income from equity investments in subsidiaries
  85,577   83,098      (168,675)   
 
               
Income before income taxes
  57,444   76,470   121,382   (168,675)  86,621 
Income tax benefit (expense)
  (15,637)  7,710   (146)     (8,073)
 
               
Net income
  41,807   84,180   121,236   (168,675)  78,548 
Net income attributable to noncontrolling interests
        (36,741)     (36,741)
 
               
Net income attributable to Las Vegas Sands Corp.
 $41,807  $84,180  $84,495  $(168,675) $41,807 
 
               

 

28


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
Condensed Consolidating Statements of Operations
For the Three Months Ended June 30, 2009
                     
              Consolidating/    
  Las Vegas  Guarantor  Non-Guarantor  Eliminating    
  Sands Corp.  Subsidiaries  Subsidiaries  Entries  Total 
Revenues:
                    
Casino
 $  $119,068  $678,985  $  $798,053 
Rooms
     112,821   49,148      161,969 
Food and beverage
     44,188   42,899      87,087 
Convention, retail and other
     41,628   55,098   (841)  95,885 
 
               
 
     317,705   826,130   (841)  1,142,994 
Less-promotional allowances
  (186)  (40,471)  (43,019)  (618)  (84,294)
 
               
Net revenues
  (186)  277,234   783,111   (1,459)  1,058,700 
 
               
Operating expenses:
                    
Casino
     67,854   465,028   (406)  532,476 
Rooms
     24,947   6,577      31,524 
Food and beverage
     19,322   27,099   (1,602)  44,819 
Convention, retail and other
     20,078   42,357   799   63,234 
Provision for doubtful accounts
     11,662   9,045      20,707 
General and administrative
     59,493   64,557   (250)  123,800 
Corporate expense
  61,391   64   2,852      64,307 
Rental expense
     1,404   6,473      7,877 
Pre-opening expense
  364   3   41,463      41,830 
Development expense
  10            10 
Depreciation and amortization
  2,693   56,576   84,364      143,633 
Impairment loss
     151,175         151,175 
(Gain) loss on disposal of assets
     (50)  4,703      4,653 
 
               
 
  64,458   412,528   754,518   (1,459)  1,230,045 
 
               
Operating income (loss)
  (64,644)  (135,294)  28,593      (171,345)
Other income (expense):
                    
Interest income
  2,632   8,171   136   (8,247)  2,692 
Interest expense, net of amounts capitalized
  (4,640)  (29,592)  (38,886)  8,247   (64,871)
Other income
     556   217      773 
Loss from equity investments in subsidiaries
  (103,460)  (7,072)     110,532    
 
               
Loss before income taxes
  (170,112)  (163,231)  (9,940)  110,532   (232,751)
Income tax benefit (expense)
  (5,828)  59,771   545      54,488 
 
               
Net loss
  (175,940)  (103,460)  (9,395)  110,532   (178,263)
Net loss attributable to noncontrolling interests
        2,323      2,323 
 
               
Net loss attributable to Las Vegas Sands Corp.
 $(175,940) $(103,460) $(7,072) $110,532  $(175,940)
 
               

 

29


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
Condensed Consolidating Statements of Operations
For the Six Months Ended June 30, 2010
                     
              Consolidating/    
  Las Vegas  Guarantor  Non-Guarantor  Eliminating    
  Sands Corp.  Subsidiaries  Subsidiaries  Entries  Total 
Revenues:
                    
Casino
 $  $258,247  $2,097,824  $  $2,356,071 
Rooms
     240,236   131,313      371,549 
Food and beverage
     84,795   112,363      197,158 
Convention, retail and other
     95,092   148,152   (19,763)  223,481 
 
               
 
     678,370   2,489,652   (19,763)  3,148,259 
Less-promotional allowances
  (247)  (91,444)  (125,874)  (1,330)  (218,895)
 
               
Net revenues
  (247)  586,926   2,363,778   (21,093)  2,929,364 
 
               
Operating expenses:
                    
Casino
     154,832   1,331,926   (1,176)  1,485,582 
Rooms
     48,251   15,477   (1)  63,727 
Food and beverage
     36,337   58,986   (3,222)  92,101 
Convention, retail and other
     37,837   92,015   (6,122)  123,730 
Provision for doubtful accounts
     17,695   17,458      35,153 
General and administrative
     120,035   179,681   (538)  299,178 
Corporate expense
  42,307   132   16,991   (10,000)  49,430 
Rental expense
        21,504      21,504 
Pre-opening expense
  357   3   87,251   (34)  87,577 
Development expense
  833            833 
Depreciation and amortization
  6,036   116,130   201,617      323,783 
Loss on disposal of assets
     8,704   29,467      38,171 
 
               
 
  49,533   539,956   2,052,373   (21,093)  2,620,769 
 
               
Operating income (loss)
  (49,780)  46,970   311,405      308,595 
Other income (expense):
                    
Interest income
  1,319   42,033   1,356   (41,002)  3,706 
Interest expense, net of amounts capitalized
  (8,164)  (56,708)  (131,282)  41,002   (155,152)
Other expense
     (271)  (12,378)     (12,649)
Gain (loss) on early retirement of debt
  3,358      (221)     3,137 
Income from equity investments in subsidiaries
  136,167   108,654      (244,821)   
 
               
Income before income taxes
  82,900   140,678   168,880   (244,821)  147,637 
Income tax benefit (expense)
  (23,512)  (730)  2,967      (21,275)
 
               
Net income
  59,388   139,948   171,847   (244,821)  126,362 
Net income attributable to noncontrolling interests
        (66,974)     (66,974)
 
               
Net income attributable to Las Vegas Sands Corp.
 $59,388  $139,948  $104,873  $(244,821) $59,388 
 
               

 

30


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
Condensed Consolidating Statements of Operations
For the Six Months Ended June 30, 2009
                     
              Consolidating/    
  Las Vegas  Guarantor  Non-Guarantor  Eliminating    
  Sands Corp.  Subsidiaries  Subsidiaries  Entries  Total 
Revenues:
                    
Casino
 $  $248,887  $1,347,091  $  $1,595,978 
Rooms
     235,770   100,587      336,357 
Food and beverage
     91,283   83,112      174,395 
Convention, retail and other
     86,495   128,508   (5,631)  209,372 
 
               
 
     662,435   1,659,298   (5,631)  2,316,102 
Less-promotional allowances
  (344)  (83,288)  (93,178)  (1,530)  (178,340)
 
               
Net revenues
  (344)  579,147   1,566,120   (7,161)  2,137,762 
 
               
Operating expenses:
                    
Casino
     144,699   937,866   (1,192)  1,081,373 
Rooms
     51,532   13,759      65,291 
Food and beverage
     38,482   52,223   (3,244)  87,461 
Convention, retail and other
     39,602   85,000   (2,125)  122,477 
Provision for doubtful accounts
     24,715   17,002      41,717 
General and administrative
     121,930   123,773   (600)  245,103 
Corporate expense
  81,012   131   6,588      87,731 
Rental expense
     2,821   12,985      15,806 
Pre-opening expense
  654   95   86,015      86,764 
Development expense
  156      108      264 
Depreciation and amortization
  5,314   113,496   164,072      282,882 
Impairment loss
     151,175         151,175 
(Gain) loss on disposal of assets
     (110)  4,894      4,784 
 
               
 
  87,136   688,568   1,504,285   (7,161)  2,272,828 
 
               
Operating income (loss)
  (87,480)  (109,421)  61,835      (135,066)
Other income (expense):
                    
Interest income
  7,171   10,791   310   (10,031)  8,241 
Interest expense, net of amounts capitalized
  (9,427)  (59,093)  (77,500)  10,031   (135,989)
Other income (expense)
     465   (5,435)     (4,970)
Loss from equity investments in subsidiaries
  (112,188)  (17,217)     129,405    
 
               
Loss before income taxes
  (201,924)  (174,475)  (20,790)  129,405   (267,784)
Income tax benefit (expense)
  (8,622)  62,287   10      53,675 
 
               
Net loss
  (210,546)  (112,188)  (20,780)  129,405   (214,109)
Net loss attributable to noncontrolling interests
        3,563      3,563 
 
               
Net loss attributable to Las Vegas Sands Corp.
 $(210,546) $(112,188) $(17,217) $129,405  $(210,546)
 
               

 

31


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
Condensed Consolidating Statements of Cash Flows
For the Six Months Ended June 30, 2010
                     
              Consolidating/    
  Las Vegas  Guarantor  Non-Guarantor  Eliminating    
  Sands Corp.  Subsidiaries  Subsidiaries  Entries  Total 
Net cash generated from (used in) operating activities
 $(60,730) $190,889  $507,746  $  $637,905 
 
               
Cash flows from investing activities:
                    
Changes in restricted cash
     159   22,767      22,926 
Capital expenditures
  (5,246)  (12,545)  (1,109,477)     (1,127,268)
Proceeds from disposal of property and equipment
     745   4,902      5,647 
Purchases of investments
        (173,774)     (173,774)
Acquisition of gaming license and certificate
        (43,305)     (43,305)
Notes receivable to non-guarantor subsidiaries
     (72,723)     72,723    
Dividends from Guarantor Subsidiaries
  3,042,483         (3,042,483)   
Dividends from non-guarantor subsidiaries
     23,400      (23,400)   
Capital contributions to subsidiaries
  (2,700,000)  (16,500)     2,716,500    
 
               
Net cash generated from (used in) investing activities
  337,237   (77,464)  (1,298,887)  (276,660)  (1,315,774)
 
               
Cash flows from financing activities:
                    
Proceeds from exercise of stock options
  3,923            3,923 
Dividends paid to preferred stockholders
  (46,700)           (46,700)
Dividends paid to Las Vegas Sands Corp.
     (3,042,483)     3,042,483    
Dividends paid to Guarantor Subsidiaries
        (23,400)  23,400    
Capital contributions received
     2,700,000   16,500   (2,716,500)   
Borrowings from Guarantor Subsidiaries
        72,723   (72,723)   
Proceeds from Singapore credit facility
        596,560      596,560 
Repayments on senior secured credit facility
     (795,860)        (795,860)
Repayments on Macau credit facility
        (375,036)     (375,036)
Repayments on senior notes
  (56,675)           (56,675)
Repayments on ferry financing
        (17,493)     (17,493)
Repayments on airplane financings
  (1,844)           (1,844)
Repayments on HVAC equipment lease
     (882)        (882)
Repayments on FF&E facility and other long-term debt
     (16,700)  (728)     (17,428)
Payments of deferred financing costs
        (54,365)     (54,365)
 
               
Net cash generated from (used in) financing activities
  (101,296)  (1,155,925)  214,761   276,660   (765,800)
 
               
Effect of exchange rate on cash
        7,088      7,088 
 
               
Increase (decrease) in cash and cash equivalents
  175,211   (1,042,500)  (569,292)     (1,436,581)
Cash and cash equivalents at beginning of period
  254,256   3,033,625   1,667,535      4,955,416 
 
               
Cash and cash equivalents at end of period
 $429,467  $1,991,125  $1,098,243  $  $3,518,835 
 
               

 

32


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — CONTINUED
(UNAUDITED)
Condensed Consolidating Statements of Cash Flows
For the Six Months Ended June 30, 2009
                     
          Non-  Consolidating/    
  Las Vegas  Guarantor  Guarantor  Eliminating    
  Sands Corp.  Subsidiaries  Subsidiaries  Entries  Total 
Net cash generated from (used in) operating activities
 $55,499  $(26,298) $278,645  $  $307,846 
 
               
Cash flows from investing activities:
                    
Capital expenditures
  (1,741)  (81,313)  (939,480)     (1,022,534)
Change in restricted cash
     (49)  3,870      3,821 
Dividends received from Guarantor Subsidiaries
  3,026,662         (3,026,662)   
Notes receivable to non-guarantor subsidiaries
  (20,000)        20,000    
Intercompany receivables to non-guarantor subsidiaries
  (55,000)  (128,143)     183,143    
Repayments of receivable from Guarantor Subsidiaries
  11,151         (11,151)   
Repayments of receivable from non-guarantor subsidiaries
     23,511      (23,511)   
Capital contributions to subsidiaries
  (3,258,015)  (66,166)     3,324,181    
 
               
Net cash used in investing activities
  (296,943)  (252,160)  (935,610)  466,000   (1,018,713)
 
               
Cash flows from financing activities:
                    
Dividends paid to preferred stockholders
  (47,997)           (47,997)
Purchase of treasury stock
  (13)           (13)
Capital contributions received
     3,258,015   66,166   (3,324,181)   
Dividends paid to Las Vegas Sands Corp.
     (3,026,662)     3,026,662    
Borrowings from Las Vegas Sands Corp.
        75,000   (75,000)   
Borrowings from Guarantor Subsidiaries
        128,143   (128,143)   
Repayments on borrowings from Las Vegas Sands Corp.
     (11,151)     11,151    
Repayments on borrowings from Guarantor Subsidiaries
        (23,511)  23,511    
Proceeds from Singapore permanent facilities
        494,492      494,492 
Proceeds from ferry financing
        9,887      9,887 
Repayments on Macau credit facility
        (137,537)     (137,537)
Repayments on senior secured credit facility
     (20,000)        (20,000)
Repayments on Singapore permanent facilities
        (17,992)     (17,992)
Repayments on airplane financings
  (1,844)           (1,844)
Repayments on FF&E facility and other long-term debt
     (16,700)  (563)     (17,263)
Contribution from noncontrolling interest
        41      41 
Payments of deferred financing costs
     (2,872)  (1,559)     (4,431)
 
               
Net cash generated from (used in) financing activities
  (49,854)  180,630   592,567   (466,000)  257,343 
 
               
Effect of exchange rate on cash
        394      394 
 
               
Decrease in cash and cash equivalents
  (291,298)  (97,828)  (64,004)     (453,130)
Cash and cash equivalents at beginning of period
  294,563   2,286,825   456,775      3,038,163 
 
               
Cash and cash equivalents at end of period
 $3,265  $2,188,997  $392,771  $  $2,585,033 
 
               

 

33


Table of Contents

LAS VEGAS SANDS CORP. AND SUBSIDIARIES
ITEM 2 — 
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read in conjunction with, and is qualified in its entirety by, the condensed consolidated financial statements and the notes thereto, and other financial information included in this Form 10-Q. Certain statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” are forward-looking statements. See “— Special Note Regarding Forward-Looking Statements.”
Operations
We view each of our casino properties as an operating segment. Our operating segments in the United States consist of The Venetian Resort Hotel Casino (“The Venetian Las Vegas”), The Palazzo Resort Hotel Casino (“The Palazzo”) and the Sands Casino Resort Bethlehem (the “Sands Bethlehem”). The Venetian Las Vegas and The Palazzo operating segments are managed as a single integrated resort and have been aggregated into one reportable segment (the “Las Vegas Operating Properties”), considering their similar economic characteristics, types of customers, types of service and products, the regulatory business environment of the operations within each segment and our organizational and management reporting structure. Our operating segments in the Macau Special Administrative Region (“Macau”) of the People’s Republic of China consist of the Sands Macao; The Venetian Macao Resort Hotel (“The Venetian Macao”); the Four Seasons Hotel Macao, Cotai StripTM and the Plaza Casino (collectively, the “Four Seasons Macao”); and other ancillary operations in that region (“Other Asia”). Our operating segment in Singapore, Marina Bay Sands, opened on April 27, 2010.
United States
Las Vegas
Our Las Vegas Operating Properties, situated on or near the Las Vegas Strip, consist of The Venetian Las Vegas, a Renaissance Venice-themed resort; The Palazzo, a resort featuring modern European ambience and design; and an expo and convention center of approximately 1.2 million square feet (the “Sands Expo Center”). Our Las Vegas Operating Properties represent an integrated resort with approximately 7,100 suites and approximately 225,000 square feet of gaming space. Our Las Vegas Operating Properties also feature a meeting and conference facility of approximately 1.1 million square feet; Canyon Ranch SpaClub facilities; a Paiza ClubTMoffering services and amenities to premium customers, including luxurious VIP suites, spa facilities and private VIP gaming room facilities; entertainment facilities; an enclosed retail, dining and entertainment complex located within The Venetian Las Vegas of approximately 440,000 net leasable square feet (“The Grand Canal Shoppes”), which was sold to GGP Limited Partnership (“GGP”) in 2004; and an enclosed retail and dining complex located within The Palazzo of approximately 400,000 net leasable square feet (“The Shoppes at The Palazzo”), which was sold to GGP in February 2008. See “Item 1 — Financial Statements — Notes to Condensed Consolidated Financial Statements — Note 3 — Property and Equipment, Net” regarding the sale of The Shoppes at The Palazzo.
Approximately 62.9% and 64.3% of gross revenue at our Las Vegas Operating Properties for the six months ended June 30, 2010 and 2009, respectively, was derived from room revenues, food and beverage services, and other non-gaming sources, and 37.1% and 35.7%, respectively, was derived from gaming activities. The percentage of non-gaming revenue reflects the integrated resort’s emphasis on the group convention and trade show business.
Pennsylvania
We are in the process of developing Sands Bethlehem, a gaming, hotel, retail and dining complex located on the site of the historic Bethlehem Steel Works in Bethlehem, Pennsylvania. Sands Bethlehem is also expected to be home to the National Museum of Industrial History, an arts and cultural center, and the broadcast home of the local PBS affiliate. We own 86% of the economic interest of the gaming, hotel and entertainment portion of the property through our ownership interest in Sands Bethworks Gaming LLC and more than 35% of the economic interest of the retail portion of the property through our ownership interest in Sands Bethworks Retail, LLC.

 

34


Table of Contents

On May 22, 2009, we opened the casino component of Sands Bethlehem, which features slot machines and several food and beverage offerings, as well as the parking garage and surface parking. In April 2010, we recommenced construction of a 300-room hotel tower, which is expected to open in the second quarter of 2011. In May 2010, we paid a $16.5 million table game licensing fee and in July 2010, we were issued a gaming certificate by the Pennsylvania Gaming Control Board and commenced table games operations. Construction activities on the remaining components, which include an approximate 200,000-square-foot retail facility, a 50,000-square-foot multipurpose event center and a variety of additional dining options, have been suspended temporarily and are intended to recommence when capital markets and general economic conditions improve, and when the suspended components are able to be financed. Approximately 91.1% and 89.6% of the gross revenue at Sands Bethlehem for the six months ended June 30, 2010 and the period ended June 30, 2009, respectively, was derived from gaming activities, with the remainder derived from food and beverage services and other non-gaming sources.
Macau
Sands China Ltd. (“SCL”) completed an initial public offering by listing its ordinary shares (the “SCL Offering”) on The Main Board of The Stock Exchange of Hong Kong Limited in November 2009. We own 70.3% of SCL, which includes the operations of the Sands Macao, The Venetian Macao, Four Seasons Macao and other ancillary operations that support these properties. We operate the gaming areas within these properties pursuant to a 20-year gaming subconcession.
We own and operate the Sands Macao, the first Las Vegas-style casino in Macau. The Sands Macao includes approximately 229,000 square feet of gaming space; a 289-suite hotel tower; several restaurants; a spacious Paiza Club; a theater and other high-end services and amenities. Approximately 94.4% and 92.9% of the gross revenue at the Sands Macao for the six months ended June 30, 2010 and 2009, respectively, was derived from gaming activities, with the remainder primarily derived from room revenues and food and beverage services.
We also own and operate The Venetian Macao, the anchor property of our master-planned development of integrated resort properties that we refer to as the Cotai StripTM in Macau. The Venetian Macao, with a theme similar to that of The Venetian Las Vegas, features a 39-floor luxury hotel with over 2,900 suites; approximately 550,000 square feet of gaming space; approximately 1.0 million square feet of retail and dining offerings; a convention center and meeting room complex of approximately 1.2 million square feet; a 15,000-seat arena that has hosted a wide range of entertainment and sporting events; and an 1,800-seat theater that features an original production from Cirque du Soleil. Approximately 82.8% and 81.6% of the gross revenue at The Venetian Macao for the six months ended June 30, 2010 and 2009, respectively, was derived from gaming activities, with the remainder derived from room revenues and other non-gaming sources.
We own the Four Seasons Macao, which is located adjacent and connected to The Venetian Macao. The Four Seasons Macao is an integrated resort that features 360 rooms and suites managed and operated by Four Seasons Hotels Inc.; 19 Paiza mansions; approximately 70,000 square feet of gaming space; retail space of approximately 211,000 square feet, which is connected to the mall at The Venetian Macao; several food and beverage offerings; and conference, banquet and other facilities operated by us. The property will also feature the Four Seasons Apartment Hotel Macao, Cotai StripTM (the “Four Seasons Apartments”), an apart-hotel tower that consists of approximately 1.0 million square feet of Four Seasons-serviced and -branded luxury apart-hotel units and common areas. We have completed the structural work of the tower and expect to monetize the units within the Four Seasons Apartments subject to market conditions and obtaining the necessary government approvals. Approximately 85.5% and 72.0% of the gross revenue at the Four Seasons Macao for the six months ended June 30, 2010 and 2009, respectively, was derived from gaming activities, with the remainder primarily derived from mall revenues, room revenues and other non-gaming sources.

 

35


Table of Contents

Singapore
Our wholly owned subsidiary, Marina Bay Sands Pte. Ltd. (“MBS”), entered into a development agreement (the “Development Agreement”) with the Singapore Tourism Board (the “STB”) to build and operate an integrated resort called Marina Bay Sands in Singapore. Marina Bay Sands, portions of which opened on April 27, 2010, is expected to include three 55-story hotel towers (with over 2,500 rooms and suites), the Sands SkyParkTM (which sits atop the hotel towers and features swimming pools and several dining options), a casino, an enclosed retail, dining and entertainment complex of approximately 800,000 net leasable square feet, a convention center and meeting room complex of approximately 1.3 million square feet, theaters and a landmark iconic structure at the bay-front promenade that will contain an art/science museum. As of June 30, 2010, we have capitalized 6.99 billion Singapore dollars (“SGD,” approximately $5.04 billion at exchange rates in effect on June 30, 2010) in costs for this project, including the land premium and SGD 739.3 million (approximately $532.9 million at exchange rates in effect on June 30, 2010) in outstanding construction payables. We expect to spend approximately SGD 1.7 billion (approximately $1.2 billion at exchange rates in effect on June 30, 2010) through 2011 on additional costs to complete the construction of the integrated resort, FF&E, pre-opening and other costs, and to pay outstanding construction payables, as noted above, of which approximately SGD 1.0 billion (approximately $750 million at exchange rates in effect on June 30, 2010) is expected to be spent during 2010. As we have obtained Singapore-denominated financing and primarily pay our costs in Singapore dollars, our exposure to foreign exchange gains and losses is expected to be minimal. Based on our current development plan, we expect to progressively open a majority of Marina Bay Sands throughout 2010.
Development Projects
Given the challenging conditions in the capital markets and the global economy and their impact on our ongoing operations, we revised our development plan to suspend portions of our development projects and focus our development efforts on those projects with the highest expected rates of return on invested capital. Should general economic conditions fail to improve, if we are unable to obtain sufficient funding such that completion of our suspended projects is not probable, or should management decide to abandon certain projects, all or a portion of our investment to date on our suspended projects could be lost and would result in an impairment charge. In addition, we may be subject to penalties under the termination clauses in our construction contracts or termination rights under our management contracts with certain hotel management companies.
United States
We were constructing a St. Regis-branded high-rise residential condominium tower, the St. Regis Residences at The Venetian Palazzo (the “St. Regis Residences”), located on the Las Vegas Strip between The Palazzo and The Venetian Las Vegas. As part of our revised development plan, we suspended our construction activities for the project due to reduced demand for Las Vegas Strip condominiums and the overall decline in general economic conditions. We intend to recommence construction when demand and conditions improve and expect that it will take approximately 18 months thereafter to complete construction of the project. As of June 30, 2010, we have capitalized construction costs of $175.8 million for this project. The impact of the suspension on the estimated overall cost of the project is currently not determinable with certainty.
Macau
We submitted plans to the Macau government for our other Cotai Strip developments, which represent three integrated resort developments, in addition to The Venetian Macao and Four Seasons Macao, on an area of approximately 200 acres (which we refer to as parcels 3, 5 and 6, and 7 and 8). Subject to the approval from the Macau government, the developments are expected to include hotels, exhibition and conference facilities, gaming areas, showrooms, spas, dining, retail and entertainment facilities and other amenities. We commenced construction or pre-construction on these developments and plan to operate the related gaming areas under our Macau gaming subconcession. In addition, we are completing the development of some public areas surrounding our Cotai Strip properties on behalf of the Macau government. We currently intend to develop our other Cotai Strip properties as follows:
  
Parcels 5 and 6 — Under our revised development plan, we are sequencing the construction of the integrated resort on parcels 5 and 6. Upon completion of phases I and II of the project, the integrated resort will feature approximately 6,000 luxury and mid-scale hotel rooms, approximately 300,000 square feet of gaming space, approximately 1.2 million square feet of retail, entertainment and dining facilities, exhibition and conference facilities and a multipurpose theater. Phase I of the project is expected to include two hotel towers with approximately 3,700

 

36


Table of Contents

   
hotel rooms to be managed by Shangri-La International Hotel Management Limited (“Shangri-La”) under its Shangri-La and Traders brands and Sheraton International Inc. and Sheraton Overseas Management Co. (collectively “Starwood”) under its Sheraton brand, as well as completion of the structural work of an adjacent hotel tower with approximately 2,300 rooms to be managed by Starwood under its Sheraton brand. Phase I will also include the gaming space, theater and a partial opening of the retail and exhibition and conference facilities. The total cost to complete phase I is expected to be approximately $1.9 billion. Phase II of the project includes completion of the additional Sheraton hotel tower as well as the remaining retail facilities. The total cost to complete phase II is expected to be approximately $235 million. Phase III of the project is expected to include a fourth hotel and mixed-use tower to be managed by Starwood under its St. Regis brand. The total cost to complete phase III is expected to be approximately $450 million. In connection with entering into a $1.75 billion Venetian Orient Limited (“VOL”) credit facility to be used together with $500.0 million of proceeds from the SCL Offering, we are mobilizing to recommence construction of phases I and II. We expect that phase I will be completed in the third quarter of 2011, and that it will take an additional six months thereafter to complete the adjacent Sheraton tower in phase II and an additional 24 months thereafter to complete the remaining retail facilities in phase II. We intend to commence construction of phase III of the project as demand and market conditions warrant it. As of June 30, 2010, we have capitalized construction costs of $1.78 billion for the entire project (including $139.6 million in outstanding construction payables). Our management agreements with Starwood and Shangri-La impose certain construction deadlines and opening obligations on us and certain past and/or anticipated delays, as described above, may represent a default under the respective agreements, which would allow Starwood and Shangri-La to terminate their respective agreements. We are currently negotiating (or undertaking to negotiate) amendments to the management agreements with Starwood and Shangri-La to provide for new opening timelines.
 
  
Parcels 7 and 8 — The integrated resort on parcels 7 and 8 is expected to be similar in size and scope to the integrated resort on parcels 5 and 6. We had commenced pre-construction and have capitalized construction costs of $102.3 million as of June 30, 2010. We intend to commence construction after the integrated resorts on parcels 5 and 6 and 3 are complete, necessary government approvals are obtained, regional and global economic conditions improve, future demand warrants it and additional financing is obtained.
 
  
Parcel 3 — The integrated resort on parcel 3 will be connected to The Venetian Macao and Four Seasons Macao. The multi-hotel complex is intended to include a gaming area, a shopping mall and serviced luxury apart-hotel units. We had commenced pre-construction and have capitalized construction costs of $35.5 million as of June 30, 2010. We intend to commence construction after the integrated resort on parcels 5 and 6 is complete, necessary government approvals are obtained, regional and global economic conditions improve, future demand warrants it and additional financing is obtained.
The impact of the delayed construction on our previously estimated cost to complete our Cotai Strip developments is currently not determinable with certainty. As of June 30, 2010, we have capitalized an aggregate of $5.88 billion in construction costs for our Cotai Strip developments, including The Venetian Macao and Four Seasons Macao, as well as our investments in transportation infrastructure, including our passenger ferry service operations. In addition to receiving the $1.75 billion VOL credit facility for phases I and II of parcels 5 and 6, we will need to arrange additional financing to fund the balance of our Cotai Strip developments and there is no assurance that we will be able to obtain any of the additional financing required.
Land concessions in Macau generally have an initial term of 25 years with automatic extensions of 10 years thereafter in accordance with Macau law. We have received a land concession from the Macau government to build on parcels 1, 2 and 3, including the sites on which The Venetian Macao (parcel 1) and Four Seasons Macao (parcel 2) are located. In November 2009, we made an initial premium payment of 700.0 million patacas (approximately $87.3 million at exchange rates in effect on June 30, 2010) for the land concession on parcels 5 and 6, which became effective in May 2010 when it was published in Macau’s Official Gazette. We do not own these land sites in Macau; however, the land concession grants us exclusive use of the land. As specified in the land concession, we are required to pay premiums for each parcel, which are either payable in a single lump sum upon acceptance of the land concession by the Macau government or in seven semi-annual installments (provided that the outstanding balance is due upon the completion of the corresponding integrated resort), as well as annual rent for the term of the land concession.

 

37


Table of Contents

Under our land concession for parcel 3, we were initially required to complete the corresponding development by August 2011. The Macau government has granted us a two-year extension to complete the development of parcel 3, which now must be completed by April 2013. The land concession for parcels 5 and 6 contains a similar requirement that the corresponding development be completed by May 2014 (48 months from the date the land concession became effective). We believe that if we are not able to complete the developments by the respective deadlines, we will likely be able to obtain extensions from the Macau government; however, no assurances can be given that additional extensions will be granted. If we are unable to meet the deadlines and those deadlines are not extended, we could lose our land concessions for parcels 3 and 5 and 6, which would prohibit us from operating any facilities developed under the respective land concessions. As a result, we could forfeit all or a substantial portion of the $35.5 million and $1.78 billion in capitalized costs, as of June 30, 2010, related to our developments on parcels 3 and 5 and 6, respectively.
We do not yet have all of the necessary Macau government approvals to develop our planned Cotai Strip developments on parcels 3, 5 and 6, and 7 and 8. We have received land concessions for parcels 3 and 5 and 6. Based on historical experience with the Macau government with respect to our land concessions for the Sands Macao and parcels 1, 2, 3 and 5 and 6, management believes that the land concession for parcels 7 and 8 will be granted; however, if we do not obtain the land concession, we could forfeit all or a substantial portion of the $102.3 million in capitalized costs, as of June 30, 2010, related to our development on parcels 7 and 8.
Other
When the current economic environment and access to capital improve, we may continue exploring the possibility of developing and operating additional properties, including integrated resorts, in additional Asian and U.S. jurisdictions, and in Europe.
Critical Accounting Policies and Estimates
The preparation of our condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires our management to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. These estimates are based on historical information, information that is currently available to us and on various other assumptions that management believes to be reasonable under the circumstances. Actual results could vary from those estimates and we may change our estimates and assumptions in future evaluations. Changes in these estimates and assumptions may have a material effect on our financial condition and results of operations. We believe that these critical accounting policies affect our more significant judgments and estimates used in the preparation of our condensed consolidated financial statements. For a discussion of our significant accounting policies and estimates, please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” presented in our 2009 Annual Report on Form 10-K filed on March 1, 2010.
There were no newly identified significant accounting estimates in the six months ended June 30, 2010, nor were there any material changes to the critical accounting policies and estimates discussed in our 2009 Annual Report.
Recent Accounting Pronouncements
See related disclosure at “Item 1 — Financial Statements — Notes to Condensed Consolidated Financial Statements — Note 1 — Organization and Business of Company — Recent Accounting Pronouncements.”
Summary Financial Results
The following table summarizes our results of operations:
                         
  Three Months Ended June 30,  Six Months Ended June 30, 
          Percent          Percent 
  2010  2009  Change  2010  2009  Change 
  (Dollars in thousands) 
Net revenues
 $1,594,476  $1,058,700   50.6% $2,929,364  $2,137,762   37.0%
Operating expenses
  1,427,701   1,230,045   16.1%  2,620,769   2,272,828   15.3%
Operating income (loss)
  166,775   (171,345)  197.3%  308,595   (135,066)  328.5%
Income (loss) before income taxes
  86,621   (232,751)  137.2%  147,637   (267,784)  155.1%
Net income (loss)
  78,548   (178,263)  144.1%  126,362   (214,109)  159.0%
Net income (loss) attributable to Las Vegas Sands Corp. 
  41,807   (175,940)  123.8%  59,388   (210,546)  128.2%

 

38


Table of Contents

                 
  Percent of Net Revenues 
  Three Months  Six Months 
  Ended June 30,  Ended June 30, 
  2010  2009  2010  2009 
Operating expenses
  89.5%  116.2%  89.5%  106.3%
Operating income (loss)
  10.5%  (16.2)%  10.5%  (6.3)%
Income (loss) before income taxes
  5.4%  (22.0)%  5.0%  (12.5)%
Net income (loss)
  4.9%  (16.8)%  4.3%  (10.0)%
Net income (loss) attributable to Las Vegas Sands Corp. 
  2.6%  (16.6)%  2.0%  (9.8)%
Operating Results
Key Operating Revenue Measurements
Operating revenues at our Las Vegas Operating Properties, The Venetian Macao, Four Seasons Macao and Marina Bay Sands are dependent upon the volume of customers who stay at the hotel, which affects the price that can be charged for hotel rooms and the volume of table games and slot machine play. Operating revenues at Sands Macao and Sands Bethlehem are principally driven by casino customers who visit the properties on a daily basis.
The following are the key measurements we use to evaluate operating revenues:
Casino revenue measurements for the U.S.:  Table games drop (“drop”) and slot handle (“handle”) are volume measurements. Win or hold percentage represents the percentage of drop or handle that is won by the casino and recorded as casino revenue. Table games drop represents the sum of markers issued (credit instruments) less markers paid at the table, plus cash deposited in the table drop box. Slot handle is the gross amount wagered for the period cited. We view table games win as a percentage of drop and slot hold as a percentage of slot handle. Based upon our mix of table games, our table games have produced a trailing 12-month win percentage (calculated before discounts) of 18.3% and slot machines produce a statistical average hold percentage (calculated before slot club cash incentives) generally between 6.0% and 7.0%. Actual win may vary from the statistical average. Generally, slot machine play is conducted on a cash basis, while approximately 62.3% of our table games play, for the six months ended June 30, 2010, was conducted on a credit basis.
Casino revenue measurements for Macau and Singapore:  Macau and Singapore table games are segregated into two groups, consistent with the Macau and Singapore market’s convention: Rolling Chip play (all VIP players) and Non-Rolling Chip play (mostly non-VIP players). The volume measurement for Rolling Chip play is non-negotiable gaming chips wagered and lost. The volume measurement for Non-Rolling Chip play is table games drop as previously described. Rolling Chip and Non-Rolling Chip volume measurements are not comparable as the amounts wagered and lost are substantially higher than the amounts dropped. Slot handle is the gross amount wagered for the period cited.
We view Rolling Chip win as a percentage of Rolling Chip volume, Non-Rolling Chip win as a percentage of drop and slot hold as a percentage of slot handle. Win or hold percentage represents the percentage of Rolling Chip volume, Non-Rolling Chip drop or slot handle that is won by the casino and recorded as casino revenue. Based upon our mix of table games, our Rolling Chip win percentage (calculated before discounts and commissions) is expected to be 2.7% to 3.0% and our Non-Rolling Chip table games have produced a trailing 12-month win percentage of 24.4%, 19.8% and 24.3% at The Venetian Macao, Sands Macao and Four Seasons Macao, respectively. Similar to Las Vegas, our Macau slot machines produce a statistical average win percentage generally between 6.0% and 7.0%. Actual win may vary from the statistical average. Generally, gaming is conducted on a cash basis, with only 36.2% of our Macau table games play, for the six months ended June 30, 2010, being conducted on a credit basis. This percentage is expected to increase as we increase the credit extended to our premium players and gaming promoters for table games play. In Singapore, 35.9% of table games play, for the period ended June 30, 2010, was conducted on a credit basis. This percentage is expected to increase as we increase the credit extended to our premium players and as our operations ramp up at Marina Bay Sands.
Hotel revenue measurements:  Hotel occupancy rate, which is the average percentage of available hotel rooms occupied during a period, and average daily room rate, which is the average price of occupied rooms per day, are used as performance indicators. Revenue per available room represents a summary of hotel average daily room rates and occupancy. Because not all available rooms are occupied, average daily room rates are normally higher than revenue per available room. Reserved rooms where the guests do not show up for their stay and lose their deposit may be re-sold to walk-in guests. These rooms are considered to be occupied twice for statistical purposes due to obtaining the original deposit and the walk-in guest revenue. In cases where a significant number of rooms are resold, occupancy rates may be in excess of 100% and revenue per available room may be higher than the average daily room rate.

 

39


Table of Contents

Three Months Ended June 30, 2010 Compared to the Three Months Ended June 30, 2009
Operating Revenues
Our net revenues consisted of the following:
             
  Three Months Ended June 30, 
          Percent 
  2010  2009  Change 
  (Dollars in thousands) 
Casino
 $1,294,301  $798,053   62.2%
Rooms
  190,767   161,969   17.8%
Food and beverage
  105,079   87,087   20.7%
Convention, retail and other
  115,266   95,885   20.2%
 
          
 
  1,705,413   1,142,994   49.2%
Less — promotional allowances
  (110,937)  (84,294)  31.6%
 
          
Total net revenues
 $1,594,476  $1,058,700   50.6%
 
          
Consolidated net revenues were $1.59 billion for the three months ended June 30, 2010, an increase of $535.8 million as compared to the $1.06 billion for the three months ended June 30, 2009. The increase in net revenues was driven by $216.4 million of net revenues at Marina Bay Sands, which opened in April 2010, as well as increases across our Macau properties and Sands Bethlehem, which opened in May 2009.
Casino revenues increased $496.2 million as compared to the three months ended June 30, 2009. Of the increase, $286.6 million was attributable to our Macau operations driven by an increase in Rolling Chip activity and $190.8 million was attributable to Marina Bay Sands. The following table summarizes the results of our casino activity:
             
  Three Months Ended June 30, 
  2010  2009  Change 
  (Dollars in thousands) 
Macau Operations:
            
The Venetian Macao
            
Total casino revenues
 $506,051  $380,024   33.2%
Non-Rolling Chip drop
 $897,672  $768,905   16.7%
Non-Rolling Chip win percentage
  24.8%  24.8%  pts
Rolling Chip volume
 $9,765,626  $9,896,202   (1.3)%
Rolling Chip win percentage
  3.36%  2.28%  1.08pts
Slot handle
 $701,575  $535,310   31.1%
Slot hold percentage
  7.1%  7.5%  (0.4)pts
Sands Macao
            
Total casino revenues
 $297,069  $229,402   29.5%
Non-Rolling Chip drop
 $603,561  $595,548   1.3%
Non-Rolling Chip win percentage
  20.7%  19.4%  1.3pts
Rolling Chip volume
 $7,220,885  $4,711,445   53.3%
Rolling Chip win percentage
  3.05%  2.90%  0.15pts
Slot handle
 $406,624  $299,812   35.6%
Slot hold percentage
  5.5%  6.5%  (1.0)pts
Four Seasons Macao
            
Total casino revenues
 $132,543  $39,593   234.8%
Non-Rolling Chip drop
 $95,553  $80,777   18.3%
Non-Rolling Chip win percentage
  28.4%  27.3%  1.1pts
Rolling Chip volume
 $4,844,991  $566,060   755.9%
Rolling Chip win percentage
  3.07%  3.27%  (0.20)pts
Slot handle
 $107,550  $56,099   91.7%
Slot hold percentage
  5.6%  6.0%  (0.4)pts
U.S. Operations:
            
Las Vegas Operating Properties
            
Total casino revenues
 $102,902  $119,068   (13.6)%
Table games drop
 $417,127  $386,124   8.0%
Table games win percentage
  13.8%  19.3%  (5.5)pts
Slot handle
 $670,779  $668,625   0.3%
Slot hold percentage
  7.8%  7.2%  0.6pts
Sands Bethlehem
            
Total casino revenues
 $64,958  $29,966   116.8%
Slot handle
 $947,350  $369,594   156.3%
Slot hold percentage
  6.9%  8.1%  (1.2)pts
Singapore Operations:
            
Marina Bay Sands
            
Total casino revenues
 $190,778  $   %
Non-Rolling Chip drop
 $538,296  $   %
Non-Rolling Chip win percentage
  21.5%  %  pts
Rolling Chip volume
 $3,883,995  $   %
Rolling Chip win percentage
  2.18%  %  pts
Slot handle
 $482,326  $   %
Slot hold percentage
  7.5%  %  pts

 

40


Table of Contents

In our experience, average win percentages remain steady when measured over extended periods of time, but can vary considerably within shorter time periods as a result of the statistical variances that are associated with games of chance in which large amounts are wagered.
Room revenues increased $28.8 million as compared to the three months ended June 30, 2009. Room revenues increased at The Venetian Macao driven by increased visitation and at our Las Vegas Operating Properties as room rates were reduced to increase visitation, as well as $9.7 million in revenues attributable to Marina Bay Sands. The suites at Sands Macao are primarily provided to casino patrons on a complimentary basis. The following table summarizes the results of our room activity:
             
  Three Months Ended June 30, 
  2010  2009  Change 
  (Room revenues in thousands) 
Macau Operations:
            
The Venetian Macao
            
Total room revenues
 $47,782  $38,460   24.2%
Average daily room rate
 $203  $201   1.0%
Occupancy rate
  91.9%  76.2%  15.7pts
Revenue per available room
 $187  $153   22.2%
Sands Macao
            
Total room revenues
 $6,236  $6,444   (3.2)%
Average daily room rate
 $245  $253   (3.2)%
Occupancy rate
  97.8%  97.8%  pts
Revenue per available room
 $239  $247   (3.2)%
Four Seasons Macao
            
Total room revenues
 $6,921  $4,244   63.1%
Average daily room rate
 $298  $291   2.4%
Occupancy rate
  69.1%  44.5%  24.6pts
Revenue per available room
 $206  $130   58.5%
U.S. Operations:
            
Las Vegas Operating Properties
            
Total room revenues
 $120,169  $112,821   6.5%
Average daily room rate
 $192  $196   (2.0)%
Occupancy rate
  97.8%  90.0%  7.8pts
Revenue per available room
 $187  $176   6.3%
Singapore Operations:
            
Marina Bay Sands
            
Total room revenues
 $9,659  $   %
Average daily room rate
 $226  $   %
Occupancy rate
  54.9%  %  pts
Revenue per available room
 $124  $   %

 

41


Table of Contents

Food and beverage revenues increased $18.0 million as compared to the three months ended June 30, 2009. The increase was primarily attributable to $13.4 million in revenues at Marina Bay Sands.
Convention, retail and other revenues increased $19.4 million as compared to the three months ended June 30, 2009. The increase is primarily attributable to $12.5 million in revenues at Marina Bay Sands and a $4.6 million increase at The Venetian Macao driven by an increase in mall revenues.
Operating Expenses
The breakdown of operating expenses is as follows:
             
  Three Months Ended June 30, 
          Percent 
  2010  2009  Change 
  (Dollars in thousands) 
Casino
 $790,947  $532,476   48.5%
Rooms
  34,073   31,524   8.1%
Food and beverage
  47,798   44,819   6.6%
Convention, retail and other
  65,326   63,234   3.3%
Provision for doubtful accounts
  18,711   20,707   (9.6)%
General and administrative
  172,919   123,800   39.7%
Corporate expense
  25,954   64,307   (59.6)%
Rental expense
  12,806   7,877   62.6%
Pre-opening expense
  50,118   41,830   19.8%
Development expense
  676   10   NM 
Depreciation and amortization
  170,694   143,633   18.8%
Impairment loss
     151,175   (100.0)%
Loss on disposal of assets
  37,679   4,653   709.8%
 
          
Total operating expenses
 $1,427,701  $1,230,045   16.1%
 
          
   
NM — Percent change not meaningful.
  
Operating expenses were $1.43 billion for the three months ended June 30, 2010, an increase of $197.7 million as compared to $1.23 billion for the three months ended June 30, 2009. The increase in operating expenses was primarily attributable to the opening of Marina Bay Sands, increased casino activity at our Macau operations and an increase in our depreciation and amortization expense, partially offset by decreases due to a $151.2 million impairment charge and a $42.5 million legal settlement included in corporate expense that were recorded during the three months ended June 30, 2009.
Casino expenses increased $258.5 million as compared to the three months ended June 30, 2009. Of the increase, $148.0 million was due to the 39.0% gross win tax on increased casino revenues across all of our Macau operations and $73.0 million was attributable to Marina Bay Sands.
Room expenses increased $2.5 million as compared to the three months ended June 30, 2009, with $3.2 million attributable to Marina Bay Sands, offset by decreases across our other properties driven primarily by cost saving initiatives that were implemented during 2009.

 

42


Table of Contents

The provision for doubtful accounts was $18.7 million for the three months ended June 30, 2010, compared to $20.7 million for the three months ended June 30, 2009. The decrease was due to a $5.5 million decrease in the provision for mall and other receivables driven by a higher provision during the three months ended June 30, 2009, due to the economic conditions during 2009, offset by a $3.5 million increase in provisions for gaming receivables driven by the increase in casino activity. The amount of this provision can vary over short periods of time because of factors specific to the customers who owe us money at any given time. We believe that the amount of our provision for doubtful accounts in the future will depend upon the state of the economy, our credit standards, our risk assessments and the judgment of our employees responsible for granting credit.
General and administrative expenses increased $49.1 million as compared to the three months ended June 30, 2009. Of the increase, $36.2 million was attributable to Marina Bay Sands and $10.8 million was due to payroll-related expenses in Macau and Las Vegas.
Pre-opening expenses were $50.1 million for the three months ended June 30, 2010, compared to $41.8 million for the three months ended June 30, 2009. Pre-opening expense represents personnel and other costs incurred prior to the opening of new ventures, which are expensed as incurred. Pre-opening expenses for the three months ended June 30, 2010, were primarily related to activities at Marina Bay Sands and costs associated with recommencing work on our Cotai Strip development on parcels 5 and 6.
Depreciation and amortization expense increased $27.1 million as compared to the three months ended June 30, 2009. The increase was primarily the result of the opening of Marina Bay Sands, which contributed $25.5 million.
Loss on disposal of assets was $37.7 million for the three months ended June 30, 2010, which was due to the disposition of construction materials in Macau and Las Vegas.
Adjusted Property EBITDA
Adjusted property EBITDA is used by management as the primary measure of the operating performance of our segments. Adjusted property EBITDA is net income (loss) attributable to Las Vegas Sands Corp. before stock-based compensation expense, corporate expense, rental expense, pre-opening expense, development expense, depreciation and amortization, impairment loss, loss on disposal of assets, interest, other income (expense), gain on early retirement of debt, income taxes and net (income) loss attributable to noncontrolling interests. The following table summarizes information related to our segments (see “Item 1 — Financial Statements — Notes to Condensed Consolidated Financial Statements — Note 12 — Segment Information” for discussion of our operating segments and a reconciliation of adjusted property EBITDA to net income (loss) attributable to Las Vegas Sands Corp.):
             
  Three Months Ended June 30, 
          Percent 
  2010  2009  Change 
  (Dollars in thousands) 
Macau:
            
The Venetian Macao
 $192,829  $109,974   75.3%
Sands Macao
  81,212   61,049   33.0%
Four Seasons Macao
  32,999   5,563   493.2%
Other Asia
  (6,154)  (9,891)  37.8%
United States:
            
Las Vegas Operating Properties
  65,992   78,110   (15.5)%
Sands Bethlehem
  12,121   2,837   327.2%
Marina Bay Sands
  94,466      %
 
          
Total adjusted property EBITDA
 $473,465  $247,642   91.2%
 
          
Adjusted property EBITDA at our Macau properties increased $134.2 million as compared to the three months ended June 30, 2009, led by an increase of $82.9 million at The Venetian Macao. As previously described, the increase across the properties was primarily attributable to a combined increase in net revenues of $310.1 million, partially offset by an increase of $148.0 million in gross win tax on increased casino revenues.

 

43


Table of Contents

Adjusted property EBITDA at our Las Vegas Operating Properties decreased $12.1 million as compared to the three months ended June 30, 2009. As previously described, the decrease was primarily attributable to a decrease in net revenues of $15.7 million, offset by decreases in expenses driven by our cost-cutting measures, which were implemented during 2009.
Adjusted property EBITDA at Sands Bethlehem, which opened in May 2009, and Marina Bay Sands, which opened in April 2010, do not have a comparable prior-year period. Results of the operations of Sands Bethlehem and Marina Bay Sands are as previously described.
Interest Expense
The following table summarizes information related to interest expense on long-term debt:
         
  Three Months Ended June 30, 
  2010  2009 
  (Dollars in thousands) 
Interest cost (which includes the amortization of deferred financing costs and original issue discount)
 $99,657  $78,989 
Less — capitalized interest
  (22,670)  (14,118)
 
      
Interest expense, net
 $76,987  $64,871 
 
      
Cash paid for interest
 $85,500  $70,823 
Weighted average total debt balance
 $10,679,714  $10,636,528 
Weighted average interest rate
  3.7%  3.0%
Interest cost increased $20.7 million as compared to the three months ended June 30, 2009, resulting primarily from an increase in our weighted average interest rate. The increase in interest cost was partially offset by an increase in capitalized interest primarily due to the recommencement of construction activities on our Cotai Strip development on parcels 5 and 6.
Other Factors Effecting Earnings
Other expense was $6.2 million for the three months ended June 30, 2010, as compared to other income of $0.8 million for the three months ended June 30, 2009. The expense during the three months ended June 30, 2010, was primarily attributable to foreign exchange losses in Macau and a decrease in the fair value of our interest rate cap agreements held in Macau and Singapore.
The gain on early retirement of debt of $1.0 million for the three months ended June 30, 2010, was related to the repurchase of $27.6 million of the outstanding principal of our senior notes.
Our effective income tax rate was 9.3% for the three months ended June 30, 2010, as compared to a beneficial tax rate of 23.4% for the three months ended June 30, 2009. The effective income tax rate for the three months ended June 30, 2010, reflects the commencement of our Singapore operations that are subject to a statutory tax rate of 17% and a zero percent tax rate from our Macau gaming operations due to our income tax exemption in Macau, which is set to expire in 2013. The non-realizable net operating losses in foreign jurisdictions unfavorably impacted our effective income tax rate. A valuation allowance was recorded during the year ended December 31, 2009, on the net deferred tax assets of our U.S. operations. Management does not anticipate recording an income tax benefit related to deferred tax assets generated by operations in the U.S. and certain foreign jurisdictions; however, to the extent that the financial results of these operations improve and it becomes more likely than not that these deferred tax assets are realizable, we will be able to reduce the valuation allowances.
The net income attributable to our noncontrolling interests was $36.7 million for the three months ended June 30, 2010, as compared to a net loss of $2.3 million for the three months ended June 30, 2009. The net income during the three months ended June 30, 2010, was primarily attributable to the noncontrolling interest of SCL.

 

44


Table of Contents

Six Months Ended June 30, 2010 Compared to the Six Months Ended June 30, 2009
Operating Revenues
Our net revenues consisted of the following:
             
  Six Months Ended June 30, 
          Percent 
  2010  2009  Change 
  (Dollars in thousands) 
Casino
 $2,356,071  $1,595,978   47.6%
Rooms
  371,549   336,357   10.5%
Food and beverage
  197,158   174,395   13.1%
Convention, retail and other
  223,481   209,372   6.7%
 
          
 
  3,148,259   2,316,102   35.9%
Less — promotional allowances
  (218,895)  (178,340)  22.7%
 
          
Total net revenues
 $2,929,364  $2,137,762   37.0%
 
          
Consolidated net revenues were $2.93 billion for the six months ended June 30, 2010, an increase of $791.6 million as compared to the $2.14 billion for the six months ended June 30, 2009. The increase in net revenues was driven by $216.4 million of net revenues at Marina Bay Sands, which opened in April 2010, $103.2 million of net revenues at Sands Bethlehem, which opened in May 2009, as well as increases across our Macau properties.
Casino revenues increased $760.1 million as compared to the six months ended June 30, 2009. Of the increase, $461.7 million was attributable to our Macau operations driven by an increase in Rolling Chip activity, as well as $190.8 million and $98.3 million in revenues attributable to Marina Bay Sands and Sands Bethlehem, respectively. The following table summarizes the results of our casino activity:
             
  Six Months Ended June 30, 
  2010  2009  Change 
  (Dollars in thousands) 
Macau Operations:
            
The Venetian Macao
            
Total casino revenues
 $980,806  $793,252   23.6%
Non-Rolling Chip drop
 $1,819,603  $1,623,251   12.1%
Non-Rolling Chip win percentage
  25.0%  23.2% 1.8pts
Rolling Chip volume
 $19,815,304  $18,590,090   6.6%
Rolling Chip win percentage
  3.14%  2.69% 0.45pts
Slot handle
 $1,372,324  $1,093,814   25.5%
Slot hold percentage
  7.2%  7.5% (0.3)pts
Sands Macao
            
Total casino revenues
 $575,014  $448,876   28.1%
Non-Rolling Chip drop
 $1,193,077  $1,208,412   (1.3)%
Non-Rolling Chip win percentage
  20.5%  19.1% 1.4pts
Rolling Chip volume
 $13,627,818  $9,845,293   38.4%
Rolling Chip win percentage
  3.11%  2.74% 0.37pts
Slot handle
 $769,128  $577,248   33.2%
Slot hold percentage
  5.8%  6.7% (0.9)pts
Four Seasons Macao
            
Total casino revenues
 $222,996  $74,997   197.3%
Non-Rolling Chip drop
 $194,564  $167,489   16.2%
Non-Rolling Chip win percentage
  26.8%  25.2% 1.6pts
Rolling Chip volume
 $8,562,932  $1,125,178   661.0%
Rolling Chip win percentage
  2.81%  3.18% (0.37)pts
Slot handle
 $256,310  $100,022   156.3%
Slot hold percentage
  5.6%  5.7% (0.1)pts
U.S. Operations:
            
Las Vegas Operating Properties
            
Total casino revenues
 $258,248  $248,887   3.8%
Table games drop
 $964,172  $830,571   16.1%
Table games win percentage
  19.2%  20.0% (0.8)pts
Slot handle
 $1,308,574  $1,374,526   (4.8)%
Slot hold percentage
  7.8%  7.1% 0.7pts
Sands Bethlehem
            
Total casino revenues
 $128,229  $29,966   327.9%
Slot handle
 $1,868,981  $369,594   405.7%
Slot hold percentage
  6.9%  8.1% (1.2)pts
Singapore Operations:
            
Marina Bay Sands
            
Total casino revenues
 $190,778  $   %
Non-Rolling Chip drop
 $538,296  $   %
Non-Rolling Chip win percentage
  21.5%  % pts
Rolling Chip volume
 $3,883,995  $   %
Rolling Chip win percentage
  2.18%  % pts
Slot handle
 $482,326  $   %
Slot hold percentage
  7.5%  % pts

 

45


Table of Contents

In our experience, average win percentages remain steady when measured over extended periods of time, but can vary considerably within shorter time periods as a result of the statistical variances that are associated with games of chance in which large amounts are wagered.
Room revenues increased $35.2 million as compared to the six months ended June 30, 2009. Room revenues increased at The Venetian Macao and Four Seasons Macao as room rates were reduced to increase visitation, as well as $9.7 million in revenues attributable to Marina Bay Sands. The suites at Sands Macao are primarily provided to casino patrons on a complimentary basis. The following table summarizes the results of our room activity:
             
  Six Months Ended June 30, 
  2010  2009  Change 
  (Room revenues in thousands) 
Macau Operations:
            
The Venetian Macao
            
Total room revenues
 $95,339  $79,533   19.9%
Average daily room rate
 $203  $209   (2.9)%
Occupancy rate
  92.4%  76.7% 15.7pts
Revenue per available room
 $187  $160   16.9%
Sands Macao
            
Total room revenues
 $12,830  $13,119   (2.2)%
Average daily room rate
 $253  $261   (3.1)%
Occupancy rate
  97.6%  97.3% 0.3pts
Revenue per available room
 $247  $253   (2.4)%
Four Seasons Macao
            
Total room revenues
 $13,485  $7,935   69.9%
Average daily room rate
 $288  $293   (1.7)%
Occupancy rate
  71.0%  41.5% 29.5pts
Revenue per available room
 $204  $122   67.2%
U.S. Operations:
            
Las Vegas Operating Properties
            
Total room revenues
 $240,236  $235,770   1.9%
Average daily room rate
 $199  $205   (2.9)%
Occupancy rate
  94.5%  90.4% 4.1pts
Revenue per available room
 $188  $185   1.6%
Singapore Operations:
            
Marina Bay Sands
            
Total room revenues
 $9,659  $   %
Average daily room rate
 $226  $   %
Occupancy rate
  54.9%  % pts
Revenue per available room
 $124  $   %
Food and beverage revenues increased $22.8 million as compared to the six months ended June 30, 2009. The increase was primarily attributable to $13.4 million in revenues at Marina Bay Sands and $6.0 million in revenues at Sands Bethlehem.

 

46


Table of Contents

Convention, retail and other revenues increased $14.1 million as compared to the six months ended June 30, 2009. The increase is primarily attributable to $12.5 million in revenues at Marina Bay Sands.
Operating Expenses
The breakdown of operating expenses is as follows:
             
  Six Months Ended June 30, 
          Percent 
  2010  2009  Change 
  (Dollars in thousands) 
Casino
 $1,485,582  $1,081,373   37.4%
Rooms
  63,727   65,291   (2.4)%
Food and beverage
  92,101   87,461   5.3%
Convention, retail and other
  123,730   122,477   1.0%
Provision for doubtful accounts
  35,153   41,717   (15.7)%
General and administrative
  299,178   245,103   22.1%
Corporate expense
  49,430   87,731   (43.7)%
Rental expense
  21,504   15,806   36.0%
Pre-opening expense
  87,577   86,764   0.9%
Development expense
  833   264   215.5%
Depreciation and amortization
  323,783   282,882   14.5%
Impairment loss
     151,175   (100.0)%
Loss on disposal of assets
  38,171   4,784   697.9%
 
          
Total operating expenses
 $2,620,769  $2,272,828   15.3%
 
          
Operating expenses were $2.62 billion for the six months ended June 30, 2010, an increase of $347.9 million as compared to $2.27 billion for the six months ended June 30, 2009. The increase in operating expenses was primarily attributable to increased casino activity and increases in general and administrative expenses and depreciation and amortization expense, partially offset by decreases due to a $151.2 million impairment charge and a $42.5 million legal settlement included in corporate expense that were recorded during the six months ended June 30, 2009.
Casino expenses increased $404.2 million as compared to the six months ended June 30, 2009. Of the increase, $239.2 million was due to the 39.0% gross win tax on increased casino revenues across all of our Macau operations, as well as $73.0 million and $70.0 million in expenses attributable to Marina Bay Sands and Sands Bethlehem, respectively.
Room expenses decreased $1.6 million as compared to the six months ended June 30, 2009. Expenses of $3.2 million were attributable to Marina Bay Sands, offset by decreases across our other properties driven primarily by cost saving initiatives that were implemented during 2009.
The provision for doubtful accounts was $35.2 million for the six months ended June 30, 2010, compared to $41.7 million for the six months ended June 30, 2009. The decrease was due primarily to a $6.8 million decrease in the provision for mall and other receivables driven by a higher provision during the six months ended June 30, 2009, due to the economic conditions during 2009. The amount of this provision can vary over short periods of time because of factors specific to the customers who owe us money at any given time. We believe that the amount of our provision for doubtful accounts in the future will depend upon the state of the economy, our credit standards, our risk assessments and the judgment of our employees responsible for granting credit.
General and administrative expenses increased $54.1 million as compared to the six months ended June 30, 2009. Of the increase, $36.2 million was attributable to Marina Bay Sands, $10.9 million was attributable to Sands Bethlehem and $19.7 million was due to payroll-related expenses in Macau and Las Vegas, offset by cost saving initiatives that were implemented during 2009.
Pre-opening expenses were $87.6 million for the six months ended June 30, 2010, compared to $86.8 million for the six months ended June 30, 2009. Pre-opening expense represents personnel and other costs incurred prior to the opening of new ventures, which are expensed as incurred. Pre-opening expenses for the six months ended June 30, 2010, were primarily related to activities at Marina Bay Sands and costs associated with recommencing work on our Cotai Strip development on parcels 5 and 6.

 

47


Table of Contents

Depreciation and amortization expense increased $40.9 million as compared to the six months ended June 30, 2009. The increase was primarily the result of the opening of Marina Bay Sands and a full six months of depreciation expense at Sands Bethlehem, which contributed $26.2 million and $10.7 million, respectively.
Loss on disposal of assets was $38.2 million for the six months ended June 30, 2010, which was primarily due to the disposition of construction materials in Macau and Las Vegas.
Adjusted Property EBITDA
Adjusted property EBITDA is used by management as the primary measure of the operating performance of our segments. Adjusted property EBITDA is net income (loss) attributable to Las Vegas Sands Corp. before stock-based compensation expense, corporate expense, rental expense, pre-opening expense, development expense, depreciation and amortization, impairment loss, loss on disposal of assets, interest, other expense, gain on early retirement of debt, income taxes and net (income) loss attributable to noncontrolling interests. The following table summarizes information related to our segments (see “Item 1 — Financial Statements — Notes to Condensed Consolidated Financial Statements — Note 12 — Segment Information” for discussion of our operating segments and a reconciliation of adjusted property EBITDA to net income (loss) attributable to Las Vegas Sands Corp.):
             
  Six Months Ended June 30, 
          Percent 
  2010  2009  Change 
  (Dollars in thousands) 
Macau:
            
The Venetian Macao
 $362,744  $231,460   56.7%
Sands Macao
  150,973   111,407   35.5%
Four Seasons Macao
  52,494   9,931   428.6%
Other Asia
  (10,586)  (15,901)  33.4%
United States:
            
Las Vegas Operating Properties
  171,284   167,884   2.0%
Sands Bethlehem
  23,089   2,837   713.9%
Marina Bay Sands
  94,466      %
 
          
Total adjusted property EBITDA
 $844,464  $507,618   66.4%
 
          
Adjusted property EBITDA at our Macau properties increased $218.7 million as compared to the six months ended June 30, 2009, led by an increase of $131.3 million at The Venetian Macao. As previously described, the increase across the properties was primarily attributable to a combined increase in net revenues of $490.7 million, partially offset by an increase of $239.2 million in gross win tax on increased casino revenues.
Adjusted property EBITDA at our Las Vegas Operating Properties increased $3.4 million as compared to the six months ended June 30, 2009. The increase was primarily attributable to decreases in expenses driven by our cost-cutting measures, which were implemented during 2009, of which $17.1 million were payroll-related expenses, offset by a decrease in net revenues of $8.8 million.
Adjusted property EBITDA at Sands Bethlehem, which opened in May 2009, and Marina Bay Sands, which opened in April 2010, do not have a comparable prior-year period. Results of the operations of Sands Bethlehem and Marina Bay Sands are as previously described.

 

48


Table of Contents

Interest Expense
The following table summarizes information related to interest expense on long-term debt:
         
  Six Months Ended June 30, 
  2010  2009 
  (Dollars in thousands) 
Interest cost (which includes the amortization of deferred financing costs and original issue discount)
 $197,475  $164,159 
Less — capitalized interest
  (42,323)  (28,170)
 
      
Interest expense, net
 $155,152  $135,989 
 
      
Cash paid for interest
 $177,302  $155,651 
Weighted average total debt balance
 $10,907,822  $10,553,475 
Weighted average interest rate
  3.6%  3.1%
Interest cost increased $33.3 million as compared to the six months ended June 30, 2009, resulting from an increase in our weighted average long-term debt balance and weighted average interest rate. The increase in interest cost was partially offset by an increase in capitalized interest primarily due to Marina Bay Sands.
Other Factors Effecting Earnings
Other expense was $12.6 million for the six months ended June 30, 2010, as compared to $5.0 million for the six months ended June 30, 2009. The expense during the six months ended June 30, 2010, was primarily attributable to foreign exchange losses in Macau and a decrease in the fair value of our interest rate cap agreements held in Macau and Singapore.
The gain on early retirement of debt of $3.1 million for the six months ended June 30, 2010, was primarily related to the repurchase of $60.3 million of the outstanding principal of our senior notes.
Our effective income tax rate was 14.4% for the six months ended June 30, 2010, as compared to a beneficial tax rate of 20.0% for the six months ended June 30, 2009. The effective income tax rate for the six months ended June 30, 2010, reflects the commencement of our Singapore operations that are subject to a statutory tax rate of 17% and a zero percent tax rate from our Macau gaming operations due to our income tax exemption in Macau, which is set to expire in 2013. The non-realizable net operating losses in foreign jurisdictions unfavorably impacted our effective income tax rate. A valuation allowance was recorded during the year ended December 31, 2009, on the net deferred tax assets of our U.S. operations. Management does not anticipate recording an income tax benefit related to deferred tax assets generated by operations in the U.S. and certain foreign jurisdictions; however, to the extent that the financial results of these operations improve and it becomes more likely than not that these deferred tax assets are realizable, we will be able to reduce the valuation allowances.
The net income attributable to our noncontrolling interests was $67.0 million for the six months ended June 30, 2010, as compared to a net loss of $3.6 million for the six months ended June 30, 2009. The net income during the six months ended June 30, 2010, was primarily attributable to the noncontrolling interest of SCL.
Liquidity and Capital Resources
Cash Flows — Summary
Our cash flows consisted of the following:
         
  Six Months Ended June 30, 
  2010  2009 
  (Dollars in thousands) 
Net cash generated from operations
 $637,905  $307,846 
 
      
Investing cash flows:
        
Change in restricted cash
  22,926   3,821 
Capital expenditures
  (1,127,268)  (1,022,534)
Proceeds from disposal of property and equipment
  5,647    
Purchases of investments
  (173,774)   
Acquisition of gaming license and certificate
  (43,305)   
 
      
Net cash used in investing activities
  (1,315,774)  (1,018,713)
 
      
Financing cash flows:
        
Proceeds from exercise of stock options
  3,923    
Dividends paid to preferred stockholders
  (46,700)  (47,997)
Proceeds from long term-debt
  596,560   504,379 
Repayments of long-term debt
  (1,265,218)  (194,636)
Other
  (54,365)  (4,403)
 
      
Net cash generated from (used in) financing activities
  (765,800)  257,343 
 
      
Effect of exchange rate on cash
  7,088   394 
 
      
Net decrease in cash and cash equivalents
 $(1,436,581) $(453,130)
 
      

 

49


Table of Contents

Cash Flows — Operating Activities
Table games play at our Las Vegas Operating Properties is conducted on a cash and credit basis while table games play at our Macau and Singapore properties is generally conducted on a cash basis. Slot machine play is primarily conducted on a cash basis. The retail hotel rooms business is generally conducted on a cash basis, the group hotel rooms business is conducted on a cash and credit basis, and banquet business is conducted primarily on a credit basis resulting in operating cash flows being generally affected by changes in operating income and accounts receivable. Net cash generated from operating activities for the six months ended June 30, 2010, increased $330.1 million as compared to the six months ended June 30, 2009. The increase was attributable primarily to the increase in our operating income and favorable changes in our working capital, primarily to operations at Marina Bay Sands, during the six months ended June 30, 2010.
Cash Flows — Investing Activities
Capital expenditures for the six months ended June 30, 2010, totaled $1.13 billion, including $963.7 million for construction and development activities in Singapore; $123.4 million for construction and development activities in Macau (primarily for our other Cotai Strip developments); $22.2 million for construction activities at Sands Bethlehem; and $18.0 million at our Las Vegas Operating Properties and for corporate and other activities.
During the six months ended June 30, 2010, we purchased $173.8 million of short-term investments, which are classified as held-to-maturity and recorded at cost.
During the six months ended June 30, 2010, we paid $26.8 million for our Singapore gaming license and $16.5 million for our Pennsylvania table games certificate.
Cash Flows — Financing Activities
For the six months ended June 30, 2010, net cash flows used in financing activities were $765.8 million, which was primarily attributable to the repayments of $795.9 million of borrowings under our U.S. senior secured credit facility and $375.0 million of borrowings under our Macau credit facility, payments of $56.7 million to purchase our senior notes and dividends paid to preferred stockholders of $46.7 million, offset by proceeds of $596.6 million under our Singapore credit facility.
Development Financing Strategy
Through June 30, 2010, we have funded our development projects primarily through borrowings under our U.S., Macau and Singapore credit facilities, operating cash flows, proceeds from our recent equity offerings and proceeds from the disposition of non-core assets.
The U.S. credit facility and FF&E facility require our Las Vegas operations to comply with certain financial covenants at the end of each quarter, including maintaining a maximum leverage ratio of net debt, as defined, to trailing twelve-month adjusted earnings before interest, income taxes, depreciation and amortization, as defined (“Adjusted EBITDA”). The maximum leverage ratio is 6.0x for the quarterly period ended June 30, 2010, decreases to 5.5x for the quarterly periods ended September 30 and December 31, 2010, and then decreases to 5.0x for all quarterly periods thereafter through maturity. The Macau credit facility, as amended in August 2009, requires our Macau operations to comply with similar financial covenants, including maintaining a maximum leverage ratio of debt to Adjusted EBITDA. The maximum leverage ratio is 4.0x for the quarterly period ended June 30, 2010, decreases to 3.5x for the quarterly periods ended September 30 and December 31, 2010, and then decreases to 3.0x for all quarterly periods thereafter through maturity. We can elect to contribute up to $50 million and $20 million of cash on hand to our Las Vegas and Macau operations, respectively, on a bi-quarterly basis; such contributions

 

50


Table of Contents

having the effect of increasing Adjusted EBITDA by the corresponding amount during the applicable quarter for purposes of calculating compliance with the maximum leverage ratio (the “EBITDA true-up”). If we are unable to maintain compliance with the financial covenants under these credit facilities, we would be in default under the respective credit facilities. A default under the U.S. credit facilities would trigger a cross-default under our airplane financings, which, if the respective lenders chose to accelerate the indebtedness outstanding under these agreements, would result in a default under our senior notes. A default under the Macau credit facility would trigger a cross-default under our ferry financing. Any defaults or cross-defaults under these agreements would allow the lenders, in each case, to exercise their rights and remedies as defined under their respective agreements. If the lenders were to exercise their rights to accelerate the due dates of the indebtedness outstanding, there can be no assurance that we would be able to repay or refinance any amounts that may become due and payable under such agreements, which could force us to restructure or alter our operations or debt obligations.
In 2008, we completed a $475.0 million convertible senior notes offering and a $2.1 billion common and preferred stock and warrants offering. In 2009, we completed a $600.0 million exchangeable bond offering and our $2.5 billion SCL Offering. A portion of the proceeds from these offerings was used in the U.S. to pay down $775.9 million under the revolving portion of the U.S. credit facility in March 2010 and to exercise the EBITDA true-up provision during the quarterly periods ended September 30, 2009 and March 31, 2010, and was contributed to Las Vegas Sands, LLC to reduce its net debt in order to maintain compliance with the maximum leverage ratio for the quarterly periods ended March 31 and June 30, 2010. As of June 30, 2010, our U.S. leverage ratio was 5.5x, compared to the maximum leverage ratio allowed of 6.0x, and our Macau leverage ratio was 2.1x, compared to the maximum leverage ratio allowed of 4.0x.
We held unrestricted and restricted cash, cash equivalents and investments of approximately $3.69 billion and $96.6 million, respectively, as of June 30, 2010. We believe that the cash and investments on hand, cash flow generated from operations and available borrowings under our credit facilities will be sufficient to fund our revised development plan and maintain compliance with the financial covenants of our U.S. and Macau credit facilities. In the normal course of our activities, we will continue to evaluate our capital structure and opportunities for enhancements thereof. Subsequent to June 30, 2010, we began working on an amendment to our U.S credit facility, which contemplates a pay down of a portion of the outstanding balances of the term loans and a reduction of the revolving credit facility commitments in exchange for the extension of maturities and other modifications to the credit agreement intended to increase our financial flexibility. Additionally, in connection with the $1.75 billion VOL credit facility to be used together with $500.0 million of proceeds from the SCL Offering, we are mobilizing to recommence construction of phases I and II of our Cotai Strip development on parcels 5 and 6.
Aggregate Indebtedness and Other Known Contractual Obligations
As of June 30, 2010, there had been no material changes to our aggregated indebtedness and other known contractual obligations, which are set forth in the table included in our Annual Report on Form 10-K for the year ended December 31, 2009, with the exception of borrowings of $637.1 million under our Singapore credit facility (which mature in March 2015 and include quarterly payments commencing with the quarter ending March 31, 2011, with the remaining principal due in full upon maturity), a repayment of $775.9 million under the revolving portion of our senior secured credit facility (which would have matured in May 2012 with no interim amortization), a repayment of $350.0 million under the revolving portion of our Macau credit facility (which would have matured in May 2011 with no interim amortization) and the repurchase of $60.3 million of the outstanding principal of our senior notes (which would have matured in February 2015). Subsequent to June 30, 2010, we drew down $750.0 million under the term loan of our VOL credit facility (which matures in June 2015 and includes quarterly payments commencing with the quarter ending March 31, 2013, with the remaining principal due in full upon maturity) and paid down the remaining $129.6 million outstanding under the revolving portion of our Macau Credit Facility.
Restrictions on Distributions
We are a parent company with limited business operations. Our main asset is the stock and membership interests of our subsidiaries. The debt instruments of our U.S., Macau and Singapore subsidiaries contain certain restrictions that, among other things, limit the ability of certain subsidiaries to incur additional indebtedness, issue disqualified stock or equity interests, pay dividends or make other distributions, repurchase equity interests or certain indebtedness, create certain liens, enter into certain transactions with affiliates, enter into certain mergers or consolidations or sell our assets of our company without prior approval of the lenders or noteholders.

 

51


Table of Contents

Inflation
We believe that inflation and changing prices have not had a material impact on our sales, revenues or income from continuing operations during the past year.
Special Note Regarding Forward-Looking Statements
This report contains forward-looking statements that are made pursuant to the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include the discussions of our business strategies and expectations concerning future operations, margins, profitability, liquidity and capital resources. In addition, in certain portions included in this report, the words: “anticipates,” “believes,” “estimates,” “seeks,” “expects,” “plans,” “intends” and similar expressions, as they relate to our company or management, are intended to identify forward-looking statements. Although we believe that these forward-looking statements are reasonable, we cannot assure you that any forward-looking statements will prove to be correct. These forward- looking statements involve known and unknown risks, uncertainties and other factors, which may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. These factors include, among others, the risks associated with:
  
our substantial leverage, debt service and debt covenant compliance (including sensitivity to fluctuations in interest rates, as a significant portion of our debt is variable-rate debt, and other capital markets trends);
 
  
disruptions in the global financing markets and our ability to obtain sufficient funding for our current and future developments, including our Cotai Strip, Singapore, Pennsylvania and Las Vegas developments;
 
  
general economic and business conditions which may impact levels of disposable income, consumer spending, group meeting business, pricing of hotel rooms and retail and mall sales;
 
  
the impact of the suspensions of certain of our development projects and our ability to meet certain development deadlines;
 
  
the uncertainty of tourist behavior related to spending and vacationing at casino-resorts in Las Vegas, Macau and Singapore;
 
  
regulatory policies in mainland China or other countries in which our customers reside, including visa restrictions limiting the number of visits or the length of stay for visitors from mainland China to Macau and restrictions on foreign currency exchange or importation of currency;
 
  
our dependence upon properties primarily in Las Vegas, Macau and Singapore for all of our cash flow;
 
  
the expected annualized savings and enhanced operating leverage to be generated from our cost-cutting measures, which were fully implemented during 2009, may not be fully realized;
 
  
our relationship with GGP or any successor owner of The Shoppes at The Palazzo and The Grand Canal Shoppes, and the ability of GGP to perform under the purchase and sale agreement for The Shoppes at The Palazzo, as amended;
 
  
new developments, construction and ventures, including our Cotai Strip developments, Marina Bay Sands and Sands Bethlehem;
 
  
the passage of new legislation and receipt of governmental approvals for our proposed developments in Macau and other jurisdictions where we are planning to operate;
 
  
our insurance coverage, including the risk that we have not obtained sufficient coverage or will only be able to obtain additional coverage at significantly increased rates;

 

52


Table of Contents

  
disruptions or reductions in travel due to acts of terrorism;
 
  
disruptions or reductions in travel, as well as disruptions in our operations, due to outbreaks of infectious diseases, such as severe acute respiratory syndrome, avian flu or swine flu;
 
  
government regulation of the casino industry, including gaming license regulation, the legalization of gaming in other jurisdictions and regulation of gaming on the Internet;
 
  
increased competition in Las Vegas and Macau, including recent and upcoming increases in hotel rooms, meeting and convention space, and retail space;
 
  
fluctuations in the demand for all-suites rooms, occupancy rates and average daily room rates in Las Vegas and Macau;
 
  
the popularity of Las Vegas, Macau and Singapore as convention and trade show destinations;
 
  
new taxes, changes to existing tax rates or proposed changes in tax legislation;
 
  
our ability to maintain our gaming licenses, certificates and subconcession;
 
  
the completion of infrastructure projects in Macau and Singapore;
 
  
increased competition for labor and materials due to other planned construction projects in Macau and Singapore; and
 
  
the outcome of any ongoing and future litigation.
All future written and verbal forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. New risks and uncertainties arise from time to time, and it is impossible for us to predict these events or how they may affect us. Readers are cautioned not to place undue reliance on these forward-looking statements. We assume no obligation to update any forward-looking statements after the date of this report as a result of new information, future events or developments, except as required by federal securities laws.
ITEM 3 — QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Market risk is the risk of loss arising from adverse changes in market rates and prices, such as interest rates, foreign currency exchange rates and commodity prices. Our primary exposure to market risk is interest rate risk associated with our variable rate long-term debt, which we attempt to manage through the use of interest rate cap agreements. We do not hold or issue financial instruments for trading purposes and do not enter into derivative transactions that would be considered speculative positions. Our derivative financial instruments consist exclusively of interest rate cap agreements, which do not qualify for hedge accounting. Interest differentials resulting from these agreements are recorded on an accrual basis as an adjustment to interest expense.
To manage exposure to counterparty credit risk in interest rate cap agreements, we enter into agreements with highly rated institutions that can be expected to fully perform under the terms of such agreements. Frequently, these institutions are also members of the bank group providing our credit facilities, which management believes further minimizes the risk of nonperformance.

 

53


Table of Contents

The table below provides information about our financial instruments that are sensitive to changes in interest rates. For debt obligations, the table presents notional amounts and weighted average interest rates by contractual maturity dates. Notional amounts are used to calculate the contractual payments to be exchanged under the contract. Weighted average variable rates are based on June 30, 2010, LIBOR, HIBOR and SOR plus the applicable interest rate spread in accordance with the respective debt agreements. The information is presented in U.S. dollar equivalents, which is the Company’s reporting currency, for the years ending June 30:
                                 
                              Fair 
  2011  2012  2013  2014  2015  Thereafter  Total  Value(1) 
  (Dollars in millions) 
LIABILITIES
                                
Long-term debt
                                
Fixed rate
 $  $  $  $  $189.7  $  $189.7  $180.2 
Average interest rate(2)
              6.4%     6.4%    
Variable rate
 $566.7  $1,037.0  $2,278.8  $3,790.0  $2,428.7  $79.3  $10,180.5  $9,143.7 
Average interest rate(2)
  3.5%  4.0%  4.1%  2.3%  2.6%  2.2%  3.0%    
ASSETS
                                
Cap agreements(3)
 $  $0.1  $0.6  $  $  $  $0.7  $0.7 
   
(1) 
The estimated fair values are based on quoted market prices, if available, or by pricing models based on the value of related cash flows discounted at current market interest rates.
 
(2) 
Based upon contractual interest rates for fixed rate indebtedness or current LIBOR, HIBOR and SOR for variable-rate indebtedness. Based on variable-rate debt levels as of June 30, 2010, an assumed 100 basis point change in LIBOR, HIBOR and SOR would cause our annual interest cost to change approximately $101.5 million.
 
(3) 
As of June 30, 2010, we have 31 interest rate cap agreements with an aggregate fair value of approximately $0.7 million based on quoted market values from the institutions holding the agreements.
Borrowings under the U.S. senior secured credit facility bear interest at our election, at either an adjusted Eurodollar rate or at an alternative base rate plus a credit spread. The revolving facility and term loans bear interest at the alternative base rate plus 0.5% per annum or 0.75% per annum, respectively, or at the adjusted Eurodollar rate plus 1.5% per annum or 1.75% per annum, respectively, subject to downward adjustments based upon our credit rating. Borrowings under the Macau credit facility, as amended, bear interest at our election, at either an adjusted Eurodollar rate (or in the case of the local term loan, adjusted HIBOR) plus 4.5% per annum or at an alternative base rate plus 3.5% per annum. Applicable spreads under the Macau revolving facility and the local term loan are subject to a downward adjustment if certain consolidated leverage ratios are satisfied. Borrowings under the Singapore credit facility bear interest at SOR plus a spread of 2.25% per annum. Borrowings under the airplane financings bear interest at LIBOR plus approximately 1.5% per annum. Borrowings under the ferry financing, as amended, bear interest at HIBOR plus 2.5% per annum.
Foreign currency transaction losses for the six months ended June 30, 2010, were $9.9 million primarily due to U.S. denominated debt held in Macau. We may be vulnerable to changes in the U.S. dollar/Macau pataca exchange rate. Based on balances as of June 30, 2010, an assumed 1% change in the U.S. dollar/Macau pataca exchange rate would cause a foreign currency transaction gain/loss of approximately $21.7 million. We do not hedge our exposure to foreign currencies; however, we maintain a significant amount of our operating funds in the same currencies in which we have obligations; thereby, reducing our exposure to currency fluctuations.
See also “Liquidity and Capital Resources.”
ITEM 4 — CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Disclosure controls and procedures are designed to ensure that information required to be disclosed in the reports that the Company files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms and that such information is accumulated and communicated to the Company’s management, including its principal executive officer and principal financial officer, as appropriate, to allow for timely decisions regarding required disclosure. The Company’s Chief Executive Officer and Chief Financial Officer have evaluated the disclosure controls and procedures (as defined in the Securities Exchange Act of 1934 Rules 13a-15(e) and 15d-15(e)) of the Company as of June 30, 2010, and have concluded that they are effective at the reasonable assurance level.

 

54


Table of Contents

It should be noted that any system of controls, however well designed and operated, can provide only reasonable, and not absolute, assurance that the objectives of the system are met. In addition, the design of any control system is based in part upon certain assumptions about the likelihood of future events. Because of these and other inherent limitations of control systems, there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.
Changes in Internal Control over Financial Reporting
The only change in our Company’s internal control over financial reporting that occurred during the quarter covered by this Quarterly Report on Form 10-Q that had a material effect, or were reasonably likely to have a material effect, on the Company’s internal control over financial reporting, was the opening of Marina Bay Sands in April 2010. We have implemented controls and procedures at Marina Bay Sands similar to those in effect at our other properties.
Part II 
OTHER INFORMATION
ITEM 1 — LEGAL PROCEEDINGS
The Company is party to litigation matters and claims related to its operations. For more information, see the Company’s Annual Report on Form 10-K for the year ended December 31, 2009, and “Part I — Item 1 — Financial Statements — Notes to Condensed Consolidated Financial Statements — Note 11 — Commitments and Contingencies — Litigation” of this Quarterly Report on Form 10-Q.
ITEM 1A — RISK FACTORS
The only change from the risk factors previously disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2009, is set forth below.
The bankruptcy filings of GGP and its subsidiary that owns The Shoppes at The Palazzo could have an adverse effect on the results of operations or cash flows at our Las Vegas Operating Properties.
In April 2009, GGP and its subsidiary that owns The Shoppes at The Palazzo filed the Chapter 11 Cases. Pursuant to the Amended Agreement for the sale of The Shoppes at The Palazzo, a calculation will be performed during the third quarter of 2010 (on the 30-month anniversary of the closing date) to determine whether additional amounts are owed to the Company. To date, the Company has received sale proceeds of $295.4 million. Should additional amounts be contractually owed to the Company, there can be no assurance that GGP will have the financial ability to make such a payment based on GGP’s current financial condition.

 

55


Table of Contents

LAS VEGAS SANDS CORP.
ITEM 6 — EXHIBITS
List of Exhibits
   
Exhibit No. Description of Document
 
  
10.1
 Credit Agreement, dated as of May 17, 2010, by and among Venetian Orient Limited, the financial institutions listed as Lenders on the signature pages thereto, The Bank of Nova Scotia, as Administrative Agent, Goldman Sachs Lending Partners LLC, BNP Paribas, Hong Kong Branch, Citibank, N.A., Citigroup Financial Services Limited and Citibank, N.A., Hong Kong Branch, UBS AG Hong Kong Branch, Barclays Capital, The Investment Banking Division of Barclays PLC, Bank of China Limited, Macau Branch (“BOC”), and Industrial and Commercial Bank of China (Macau) Limited (“ICBC”), as Global Coordinators and Bookrunners, and, with the exception of BOC and ICBC, as co-syndication agents for the enders, and Banco Nacional Ultramarino, S.A., DBS Bank Ltd. and Oversea-Chinese Banking Corporation Limited, as Mandated Lead Arrangers and Bookrunners.
 
  
10.2
 Sponsor Agreement, dated as of May 17, 2010, by and between Sands China Ltd., The Bank of Nova Scotia, as administrative agent, and Bank of China Limited, Macau Branch, as the collateral agent.
 
  
10.3
 Guaranty, dated as of May 17, 2010, is made by Sands China Ltd., and each Subsidiary of Sands China Ltd. required from time to time to become party hereto pursuant to the Credit Agreement, in favor of and for the benefit of The Bank of Nova Scotia, as administrative agent.
 
  
31.1
 Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
  
31.2
 Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
  
32.1
 Certification of Chief Executive Officer of Las Vegas Sands Corp. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
  
32.2
 Certification of Chief Financial Officer of Las Vegas Sands Corp. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
  
 
101.INS 
XBRL Instance Document (1)
  
 
101.SCH 
XBRL Taxonomy Extension Schema Document (1)
  
 
101.CAL 
XBRL Taxonomy Extension Calculation Linkbase Document (1)
  
 
101.DEF 
XBRL Taxonomy Extension Definition Linkbase Document (1)
  
 
101.LAB 
XBRL Taxonomy Extension Label Linkbase Document (1)
  
 
101.PRE 
XBRL Taxonomy Extension Presentation Linkbase Document (1)
   
(1) Pursuant to Rule 406T of Regulation S-T, this interactive data file is deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, and otherwise is not subject to liability under these sections.

 

56


Table of Contents

LAS VEGAS SANDS CORP.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this quarterly report on Form 10-Q to be signed on its behalf by the undersigned thereunto duly authorized.
     
 LAS VEGAS SANDS CORP.
 
 
 By:  /s/ Sheldon G. Adelson   
  Sheldon G. Adelson  
  Chairman of the Board and Chief Executive Officer  
August 6, 2010
     
  By:   /s/ Kenneth J. Kay   
  Kenneth J. Kay  
  Chief Financial Officer  
August 6, 2010