Las Vegas Sands Corp. Financial Ratios — LVS Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	98.83	112.57	202.69	121.91	67.94	66.31	113.85	88.05	91.88	-86.06	- -	- -	56.98	47.75	41.48
Return on Assets (%)	7.21	6.86	10.27	12.6	9.1	8.12	13.65	11.16	11.8	-7.66	-4.7	8.7	5.57	6.81	7.64
Return on Capital (%)	11.14	10.72	14.88	16.76	12.53	11.72	- -	15.5	15.2	- -	- -	- -	9.81	10.5	10.62
Return on Invested Capital (%)	11.75	12.28	16.81	20.19	14.55	13.99	- -	18.99	15.94	- -	- -	- -	9.92	12.3	14.64
Gross Margin (%)	47.69	45.47	45.41	46.89	47.66	49.55	50.27	49.2	49.71	27.93	37.98	40.15	49.82	48.87	49.79
EBITDA Margin (%)	35.11	31.74	32.54	35.68	33.9	34.25	36.93	36.81	37.53	-8.47	10.72	7.81	34.91	33.94	35.56
Operating Margin (%)	26.2	23.37	24.93	28.33	25.02	24.05	27.44	28.46	28.7	-44.25	-15.19	-18.73	22.71	21.83	23.73
Incremental Operating Margin (%)	43.63	7.86	31.52	85.89	41.71	51.08	53.6	41.46	26.65	- -	- -	- -	49.9	11.99	36.24
Pretax Margin (%)	22.26	18.53	22.83	26.28	22.43	20.09	23.99	24.23	29.69	-63.81	-34.81	-33.75	17.11	17.35	17
Profit Margin (%)	16.58	13.69	16.75	19.48	16.82	14.9	22.06	17.58	22.25	-57.31	-22.7	44.57	11.77	12.8	12.5
Net Income to Common Margin (%)	15.9	13.69	16.75	19.48	16.82	14.9	22.06	17.58	22.25	-57.31	-22.7	44.57	11.77	12.8	12.5
Effective Tax Rate (%)	10.11	8.76	6.01	6.39	9	10.56	- -	11.27	12	- -	- -	- -	19.38	10.61	15.68
Dvd Payout Ratio (%)	0.53	154.54	43.41	55.06	96.47	123.32	79.16	85.38	79.49	-38.63	- -	- -	18.59	28.67	39.57
Sustainable Growth Rate (%)	98.3	-61.39	114.71	54.78	2.4	-15.47	23.73	12.87	18.84	-119.3	- -	- -	46.39	34.06	25.07

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	10,033	10,230	9,760	9,993	9,344	9,595	9,640	11,985	12,492	14,004	14,795	15,978	14,029	13,752	15,784
ST Debt	456	98	378	100	95	167	296	111	70	75	74	2,031	1,900	3,160	1,128
LT Debt	9,577	10,132	9,383	9,893	9,249	9,428	9,344	11,874	12,422	13,929	14,721	13,947	12,129	10,592	14,656
Total Debt/EBITDA	3.04	2.9	2.18	1.92	2.36	2.49	2.05	2.37	2.74	-56.24	32.59	49.78	3.87	3.59	3.41
Net Debt/EBITDA	1.86	2.18	1.37	1.25	1.81	1.93	1.54	1.45	1.82	-47.88	28.5	30.12	2.46	2.63	2.58
Total Debt/EBIT	4.07	3.93	2.84	2.42	3.2	3.54	2.76	3.07	3.59	-10.76	-23.01	-20.75	5.96	5.58	5.11
Net Debt/EBIT	2.49	2.97	1.79	1.57	2.45	2.75	2.07	1.88	2.38	-9.16	-20.13	-12.55	3.79	4.1	3.87
EBITDA to Interest Expense	11.68	13.67	16.52	18.99	14.95	14.09	14.37	11.33	10.14	-0.48	0.73	0.46	4.43	5.27	6.21
EBITDA-CapEx/Interest Expense	11.68	13.67	16.35	18.99	14.95	13.92	14.37	11.33	10.02	-0.48	0.71	0.27	4.13	5.26	6.1
EBIT to Interest Expense	8.72	10.06	12.66	15.08	11.03	9.89	10.68	8.76	7.75	-2.49	-1.04	-1.1	2.88	3.39	4.14
Interest Expense	283	259	271	274	265	274	327	446	449	523	621	702	818	727	746
Common Equity/Total Assets	9.65	2.53	7.54	13.18	13.62	10.86	13.1	12.29	13.37	3.91	-0.73	7.65	11.94	16.72	20.02
Long-Term Debt/Equity (%)	101.46	117.02	98.76	109.67	109.87	125.77	122.51	176.04	190.9	393.7	654.85	381.48	295.54	335.19	757.81
Long-Term Debt/Capital (%)	69.56	81.79	70.5	67.09	67.09	71.77	69.26	75.07	73.44	90.55	98.8	79.98	73	60.58	71.44
Long-Term Debt/Total Assets (%)	43.05	45.72	41.29	44.26	44.33	46.06	45.17	52.66	53.55	66.94	73.39	63.28	55.69	51.25	66.86
Total Debt/Equity (%)	106.29	118.15	102.73	110.78	111	128	126.39	177.69	191.98	395.82	658.14	437.04	341.84	435.19	816.13
Total Debt/Capital (%)	72.87	82.58	73.33	67.76	67.78	73.04	71.46	75.77	73.86	91.04	99.3	91.63	84.43	78.65	76.94
Total Debt/Total Assets (%)	45.1	46.16	42.95	44.7	44.79	46.88	46.6	53.16	53.85	67.3	73.76	72.5	64.42	66.54	72.01
Net Debt to Equity	64.95	89.13	64.84	71.91	85.12	99.61	94.68	108.78	127.03	336.97	575.67	264.41	217.45	319.68	617.53
Net Debt/Capital (%)	62.14	78.15	63.44	57.71	61.73	67.83	65.22	65.69	65.15	89.63	99.2	86.88	77.53	73.02	71.62
EBITDA	3,304	3,533	4,481	5,204	3,962	3,860	4,700	5,053	4,551	-249	454	321	3,621	3,834	4,629
EBITDA-CapEx	3,304	3,533	4,435	5,204	3,962	3,813	4,700	5,053	4,498	-249	443	192	3,381	3,821	4,554
Operating Income (Loss)	2,466	2,601	3,433	4,132	2,924	2,711	3,492	3,907	3,480	-1,301	-643	-770	2,355	2,466	3,089

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.56	0.96	1.15	1.3	0.88	0.76	0.82	1.47	1.31	0.74	0.72	1.62	1.15	0.63	0.91
Current Ratio	2.16	1.71	1.76	1.92	1.46	1.1	1.08	1.76	1.65	2.03	2.15	1.73	1.31	0.74	1.14
Quick Ratio	2.1	1.65	1.71	1.86	1.4	1.03	1.03	1.7	1.57	0.83	0.8	1.69	1.26	0.7	1.09
CFO/Avg Current Liab	1.04	1.19	1.54	1.66	1.34	1.53	1.58	1.54	0.95	-0.43	0.01	-0.25	0.78	0.63	0.6
Common Equity/Total Assets	9.65	2.53	7.54	13.18	13.62	10.86	13.1	12.29	13.37	3.91	-0.73	7.65	11.94	16.72	20.02
Long-Term Debt/Equity (%)	101.46	117.02	98.76	109.67	109.87	125.77	122.51	176.04	190.9	393.7	654.85	381.48	295.54	335.19	757.81
Long-Term Debt/Capital (%)	69.56	81.79	70.5	67.09	67.09	71.77	69.26	75.07	73.44	90.55	98.8	79.98	73	60.58	71.44
Long-Term Debt/Total Assets (%)	43.05	45.72	41.29	44.26	44.33	46.06	45.17	52.66	53.55	66.94	73.39	63.28	55.69	51.25	66.86
Total Debt/Equity (%)	106.29	118.15	102.73	110.78	111	128	126.39	177.69	191.98	395.82	658.14	437.04	341.84	435.19	816.13
Total Debt/Capital (%)	72.87	82.58	73.33	67.76	67.78	73.04	71.46	75.77	73.86	91.04	99.3	91.63	84.43	78.65	76.94
Total Debt/Total Assets (%)	45.1	46.16	42.95	44.7	44.79	46.88	46.6	53.16	53.85	67.3	73.76	72.5	64.42	66.54	72.01
CFO/Total Liabilities	20.79	22.64	33.57	36.25	27.79	31.17	34.79	29.75	18.2	-7.6	0.08	-4.32	18.26	18.3	15.13
CFO/CapEx	26,624.96	- -	96.78	- -	- -	86.04	- -	- -	57.32	- -	1.36	-6.16	13.45	246.46	40.31
Altman's Z-Score	2.54	2.68	4.28	3.7	2.97	3.13	3.9	3.04	3.23	1.74	1.24	1.53	2.36	2.41	2.76

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	9.16	7.05	7.69	8.91	8.41	11.03	18.3	20.48	15.45	5.36	18.65	17.53	27.62	25.08	22.46
Days Sales Outstanding	39.83	51.75	47.47	40.96	43.39	33.1	19.94	17.83	23.63	68.03	19.57	20.83	13.21	14.55	16.25
Inventory Turnover	146.4	153.92	175.17	185.27	144.48	127.78	152.51	193.72	169.42	71.83	119.36	98.4	157.73	146.25	150.25
Days Inventory Outstanding	2.49	2.37	2.08	1.97	2.53	2.86	2.39	1.88	2.15	5.08	3.06	3.71	2.31	2.5	2.43
Accounts Payable Turnover	45.27	57.72	66.59	66.8	54.7	47.61	42.27	39.95	37.31	17.68	31.64	29.71	40.74	34.92	36.95
Accounts Payable Turnover Days	8.06	6.32	5.48	5.46	6.67	7.67	8.63	9.14	9.78	20.64	11.54	12.29	8.96	10.45	9.88
Cash Conversion Cycle	34.26	47.79	44.07	37.46	39.24	28.29	13.7	10.57	16	52.47	11.09	12.25	6.57	6.6	8.8
Inventory to Cash Days	37.33	49.37	45.38	38.99	40.86	30.24	17.55	15.94	21.47	62.95	16.51	17.12	10.9	12.06	13.82
Inventories	35	44	42	42	43	46	37	35	37	22	22	28	38	41	46
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	35	44	42	42	43	46	37	35	37	22	22	28	38	41	46

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	31,122	37,223	64,853	46,885	34,931	42,441	55,036	40,911	53,230	45,534	28,757	36,725	37,006	37,750	44,977
- Cash & Cash Equivalents	3,903	2,513	3,600	3,506	2,179	2,128	2,419	4,648	4,226	2,082	1,854	6,311	5,105	3,650	3,841
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1,588	1,597	1,835	1,807	1,601	1,319	1,141	1,061	1,320	565	252	-225	-14	276	344
+ Total Debt	10,033	10,230	9,760	9,993	9,344	9,595	9,640	11,985	12,492	14,004	14,795	15,978	14,029	13,752	15,784
Enterprise Value	38,841	46,537	72,848	55,178	43,697	51,227	63,398	49,309	62,816	58,021	41,950	46,167	45,916	48,128	57,264
Total Capital	13,768	12,388	13,309	14,746	13,786	13,137	13,491	15,817	16,914	15,383	14,900	17,438	16,616	17,484	20,516
Total Debt/Capital (%)	72.87	82.58	73.33	67.76	67.78	73.04	71.46	75.77	73.86	91.04	99.3	91.63	84.43	78.65	76.94
Total Debt / EV	0.26	0.22	0.13	0.18	0.21	0.19	0.15	0.24	0.2	0.24	0.35	0.35	0.31	0.29	0.28
EV/Sales	4.13	4.18	5.29	3.78	3.74	4.55	4.98	3.59	5.18	19.74	9.91	11.23	4.43	4.26	4.4
EV/EBITDA	11.76	13.17	16.26	10.6	11.03	13.27	13.49	9.76	13.8	- -	92.4	143.82	12.68	12.55	12.37
EV/EBIT	15.75	17.89	21.22	13.35	14.94	18.9	18.16	12.62	18.05	- -	- -	- -	19.5	19.52	18.54
EV/Cash Flow to Firm	13.32	14.13	15.52	10.84	11.81	11.94	12.96	9.67	18.3	- -	66.18	- -	11.81	12.49	15.68
EV/Free Cash Flow to Firm	13.32	14.13	15.37	10.84	11.81	11.81	12.96	9.67	18.02	- -	65.05	405.18	11.13	12.45	15.36
Diluted Market Cap	34,689	38,062	65,172	46,994	34,967	42,472	55,036	40,911	53,230	45,534	28,757	36,725	37,104	37,852	45,107
Diluted Enterprise Value	42,408	47,375	73,166	55,288	43,733	51,258	63,398	49,309	62,816	58,021	41,950	46,167	46,014	48,230	57,394
EV per Share	53.33	57.71	88.59	68.45	54.84	64.47	80.05	62.73	81.47	75.94	54.91	60.43	61.06	65.48	82.87
TTM Sales	9,411	11,131	13,770	14,584	11,688	11,271	12,728	13,729	12,127	2,940	4,234	4,110	10,372	11,298	13,017
TTM EBITDA	3,304	3,533	4,481	5,204	3,962	3,860	4,700	5,053	4,551	-249	454	321	3,621	3,834	4,629
TTM Operating Income	2,466	2,601	3,433	4,132	2,924	2,711	3,492	3,907	3,480	-1,301	-643	-770	2,355	2,466	3,089
TTM Cash Flow to Firm	2,917	3,294	4,694	5,089	3,700	4,289	4,892	5,097	3,433	-782	634	-15	3,886	3,854	3,652
TTM Free Cash Flow to Firm	2,917	3,294	4,740	5,089	3,700	4,336	4,892	5,097	3,486	-782	645	114	4,126	3,867	3,727

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	13.03	12.45	14.53	9.72	10.11	10.38	12.11	8.7	17.22	-34.71	1,106.04	-55.14	10.7	11.77	14.56
EV/EBIT	15.75	17.89	21.22	13.35	14.94	18.9	18.16	12.62	18.05	- -	- -	- -	19.5	19.52	18.54
Enterprise Value	38,841	46,537	72,848	55,178	43,697	51,227	63,398	49,309	62,816	58,021	41,950	46,167	45,916	48,128	57,264
Low Price	36.05	34.72	47.95	49.82	36.53	34.88	51.35	47.39	50.89	33.3	33.75	28.88	43.77	36.62	30.18
EV/Sales	4.13	4.18	5.29	3.78	3.74	4.55	4.98	3.59	5.18	19.74	9.91	11.23	4.43	4.26	4.4
EV/EBITDA	11.76	13.17	16.26	10.6	11.03	13.27	13.49	9.76	13.8	- -	92.4	143.82	12.68	12.55	12.37
Price/Earnings	20.8	24.42	28.12	16.5	17.77	25.28	19.6	16.95	19.73	- -	- -	20.05	30.31	26.11	27.64
Price/Earnings Average	21.45	25.08	21.3	20.21	20.75	23.95	17.15	22.07	17.26	-23.63	-39.16	16.24	33.31	24.24	20.98
Price/Earnings High	24.85	32.85	28.26	25.05	24.96	30	20.36	26.53	20.1	-33.68	-53.08	20.74	40.39	28.77	29.92
Price/Earnings Low	17.55	18.37	17.1	14.14	14.8	16.51	14.48	15.44	14.54	-15.1	-26.83	12.04	26.96	18.61	12.82
Price/Book Value	14.5	66.32	37.83	15.91	12.3	19.09	20.31	14.76	17.16	55.94	-195.63	21.8	14.23	10.92	10.25
Price/Book Value Average	14.95	68.1	28.66	19.49	14.36	18.09	17.77	19.22	15.01	48.91	-256.03	17.66	15.64	10.14	7.78
Price/Book Value High	17.32	89.21	38.02	24.15	17.27	22.66	21.1	23.1	17.48	69.73	-347.02	22.55	18.96	12.04	11.09
Price/Book Value Low	12.23	49.88	23	13.63	10.25	12.47	15.01	13.44	12.65	31.25	-175.41	13.09	12.65	7.79	4.75
Price/Tangible Book Value	3.33	4.33	6.9	5.25	4.18	5.74	7.3	6.13	8.23	12.96	12.9	10.22	10.56	14.44	33.05
Price/Tangible Book Value Average	3.43	4.45	5.23	6.43	4.89	5.44	6.39	7.98	7.2	11.33	16.88	8.28	11.6	13.41	25.08
Price/Tangible Book Value High	3.97	5.83	6.93	7.97	5.88	6.81	7.59	9.59	8.39	16.16	22.89	10.58	14.07	15.91	35.77
Price/Tangible Book Value Low	2.81	3.26	4.2	4.5	3.49	3.75	5.4	5.58	6.07	7.24	11.57	6.14	9.39	10.29	15.32
Price/Sales	3.31	3.34	4.71	3.21	2.99	3.77	4.32	2.98	4.39	15.49	6.79	8.94	3.57	3.34	3.46
Price/Sales Average	3.41	3.43	3.57	3.94	3.49	3.57	3.78	3.88	3.84	13.54	8.89	7.24	3.92	3.1	2.62
Price/Sales High	3.95	4.5	4.73	4.88	4.2	4.47	4.49	4.66	4.47	19.31	12.05	9.24	4.75	3.68	3.74
Price/Sales Low	2.79	2.52	2.86	2.75	2.49	2.46	3.2	2.71	3.24	8.65	6.09	5.37	3.17	2.38	1.6
Price/Cash Flow	11.69	12.17	14.61	9.7	10.1	10.49	12.11	8.7	17.52	-34.71	1,917.13	-46.2	11.47	11.78	14.88
Price/Cash Flow Average	12.06	12.5	11.07	11.88	11.79	9.94	10.6	11.33	15.33	-30.34	2,509.06	-37.42	12.61	10.94	11.29
Price/Cash Flow High	13.97	16.37	14.68	14.72	14.19	12.45	12.59	13.62	17.85	-43.26	3,400.82	-47.79	15.28	12.99	16.1
Price/Cash Flow Low	9.86	9.16	8.88	8.31	8.41	6.85	8.95	7.92	12.92	-19.39	1,719	-27.75	10.2	8.4	6.9
Price/Free Cash Flow Average	13.44	12.78	11.01	11.91	11.8	9.84	10.6	11.33	15.06	-30.34	1,447.54	-44.67	11.76	10.93	11.05
Price/Free Cash Flow High	15.56	16.74	14.6	14.76	14.2	12.32	12.59	13.62	17.55	-43.26	1,962.01	-57.05	14.26	12.97	15.76
Price/Free Cash Flow Low	10.99	9.36	8.83	8.33	8.42	6.78	8.95	7.92	12.69	-19.39	991.73	-33.13	9.52	8.39	6.75
EV/Sales Average	4.23	4.27	4.15	4.51	4.24	4.35	4.44	4.49	4.63	17.79	12	9.54	4.78	4.02	3.57
EV/Sales High	4.77	5.33	5.31	5.45	4.95	5.25	5.15	5.27	5.26	23.55	15.16	11.54	5.61	4.6	4.68
EV/Sales Low	3.61	3.35	3.44	3.32	3.24	3.24	3.85	3.32	4.03	12.9	9.21	7.67	4.03	3.3	2.55
EV/EBITDA Average	12.05	13.45	12.75	12.63	12.51	12.69	12.02	12.2	12.34	-210.04	111.96	122.1	13.69	11.85	10.03
EV/EBITDA High	13.59	16.81	16.33	15.27	14.6	15.32	13.95	14.33	14.02	-278.09	141.42	147.77	16.08	13.56	13.17
EV/EBITDA Low	10.28	10.56	10.58	9.31	9.56	9.46	10.43	9.03	10.73	-152.32	85.85	98.15	11.55	9.73	7.16
EV/EBIT Average	16.15	18.28	16.64	15.9	16.95	18.07	16.18	15.78	16.13	-40.2	-79.05	-50.9	21.06	18.42	15.03
EV/EBIT High	18.21	22.83	21.31	19.23	19.78	21.82	18.77	18.54	18.34	-53.22	-99.85	-61.6	24.72	21.08	19.74
EV/EBIT Low	13.78	14.34	13.82	11.73	12.95	13.46	14.04	11.68	14.03	-29.15	-60.62	-40.92	17.76	15.12	10.73
Last Price	42.73	46.16	78.87	58.16	43.84	53.41	69.49	52.05	69.04	59.6	37.64	48.07	49.21	51.36	65.09
High Price	51.05	62.09	79.25	88.28	61.59	63.38	72.2	81.45	70.34	74.29	66.77	49.73	65.58	56.61	70.45
Enterprise Value Average	39,816	47,538	57,123	65,716	49,558	48,997	56,515	61,646	56,147	52,300	50,829	39,193	49,586	45,436	46,419
Enterprise Value High	44,901	59,383	73,161	79,459	57,840	59,149	65,544	72,418	63,818	69,245	64,205	47,436	58,226	51,986	60,968
Enterprise Value Low	33,976	37,312	47,423	48,455	37,873	36,503	49,031	45,647	48,822	37,928	38,978	31,506	41,825	37,294	33,141

Shares Outstanding	733	824	819	798	795	795	789	775	764	764	764	764	753	716	675
Diluted Weighted Avg Shares	812	825	826	808	798	795	792	786	771	764	764	764	754	737	693
Basic Weighted Avg Shares	728	806	822	806	797	795	792	786	771	764	764	764	752	735	691
Revenue per Share	12.92	13.8	16.75	18.09	14.67	14.18	16.07	17.47	15.73	3.85	5.54	5.38	13.79	15.37	18.84
EBITDA per Share	4.54	4.38	5.45	6.46	4.97	4.86	5.93	6.43	5.9	-0.33	0.59	0.42	4.82	5.22	6.7
Operating Income per Share	3.39	3.23	4.17	5.13	3.67	3.41	4.41	4.97	4.51	-1.7	-0.84	-1.01	3.13	3.36	4.47
Basic EPS, GAAP	2.05	1.89	2.8	3.52	2.47	2.11	3.55	3.07	3.5	-2.21	-1.26	2.4	1.62	1.97	2.35
Basic EPS from Cont Ops	2.59	2.33	3.59	4.45	2.99	2.55	4.12	3.75	4.11	-2.49	-1.92	-2.02	1.9	2.38	2.7
Diluted EPS, GAAP	1.84	1.85	2.79	3.52	2.46	2.11	3.55	3.07	3.5	-2.21	-1.26	2.4	1.62	1.96	2.35
Diluted EPS from Cont Ops	2.32	2.28	3.58	4.44	2.99	2.55	4.12	3.75	4.11	-2.49	-1.92	-2.02	1.9	2.38	2.69
Dividend per Share	0.1	4.29	1.9	2.96	3.4	3.68	3.72	3.79	3.89	1.19	- -	- -	0.41	0.8	1.21
Cash Flow per Share	3.66	3.79	5.4	6	4.34	5.09	5.74	5.98	3.94	-1.72	0.02	-1.04	4.29	4.36	4.37
Free Cash Flow per Basic Share	3.66	3.79	5.34	6	4.34	5.03	5.74	5.98	3.87	-1.72	0.01	-1.21	3.97	4.34	4.27
Cash & Equivalents per Share	5.36	3.12	4.38	4.35	2.73	2.68	3.05	5.91	5.48	2.73	2.43	8.26	6.79	4.97	5.56
Book Value per Share	2.95	0.7	2.08	3.66	3.57	2.8	3.42	3.53	4.02	1.07	-0.19	2.21	3.46	4.7	6.35
Tangible Book Value per Share	12.85	10.65	11.43	11.08	10.48	9.3	9.52	8.49	8.39	4.6	2.92	4.7	4.66	3.56	1.97

Las Vegas Sands Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)