Las Vegas Sands Corp. Financial Ratios — LCR.DE 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	2.48	2.63	4.23	3.71	2.97	3.13	3.91	2.99	3.24	1.69	1.22	1.51	2.35	2.39	2.77

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	29,836	36,080	63,664	47,164	34,935	42,581	55,240	39,538	53,479	44,216	28,011	35,902	36,654	37,302	45,208
- 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	37,555	45,394	71,659	55,457	43,701	51,367	63,602	47,936	63,065	56,703	41,204	45,344	45,564	47,680	57,495
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	0.27	0.23	0.14	0.18	0.21	0.19	0.15	0.25	0.2	0.25	0.36	0.35	0.31	0.29	0.27
EV/Sales	3.99	4.08	5.2	3.8	3.74	4.56	5	3.49	5.2	19.29	9.73	11.03	4.39	4.22	4.42
EV/EBITDA	11.37	12.85	15.99	10.66	11.03	13.31	13.53	9.49	13.86	- -	90.76	141.26	12.58	12.44	12.42
EV/EBIT	15.23	17.45	20.88	13.42	14.95	18.95	18.21	12.27	18.12	- -	- -	- -	19.35	19.34	18.61
EV/Cash Flow to Firm	12.88	13.78	15.26	10.9	11.81	11.98	13	9.41	18.37	- -	65	- -	11.72	12.37	15.74
EV/Free Cash Flow to Firm	12.87	13.78	15.12	10.9	11.81	11.85	13	9.41	18.09	- -	63.89	397.95	11.04	12.33	15.43
Diluted Market Cap	33,255	36,892	63,976	47,275	34,971	42,612	55,240	39,538	53,479	44,216	28,011	35,902	36,751	37,404	45,339
Diluted Enterprise Value	40,974	46,206	71,971	55,568	43,737	51,398	63,602	47,936	63,065	56,703	41,204	45,344	45,661	47,782	57,626
EV per Share	51.56	56.29	87.15	68.79	54.85	64.64	80.31	60.99	81.8	74.22	53.93	59.35	60.59	64.87	83.21
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	12.49	12.07	14.26	9.78	10.11	10.42	12.16	8.41	17.3	-33.7	1,077.36	-53.91	10.6	11.63	14.64
EV/EBIT	15.23	17.45	20.88	13.42	14.95	18.95	18.21	12.27	18.12	- -	- -	- -	19.35	19.34	18.61
Enterprise Value	37,555	45,394	71,659	55,457	43,701	51,367	63,602	47,936	63,065	56,703	41,204	45,344	45,564	47,680	57,495
Low Price	35.76	35.26	45.11	51.02	37.09	35.94	50.99	49.56	50.58	38.16	33.89	29.65	44.05	37.52	29.8
EV/Sales	3.99	4.08	5.2	3.8	3.74	4.56	5	3.49	5.2	19.29	9.73	11.03	4.39	4.22	4.42
EV/EBITDA	11.37	12.85	15.99	10.66	11.03	13.31	13.53	9.49	13.86	- -	90.76	141.26	12.58	12.44	12.42
Price/Earnings	19.94	23.67	27.61	16.6	17.77	25.36	19.67	16.39	19.82	- -	- -	19.6	30.02	25.8	27.79
Price/Earnings Average	21.25	24.68	20.93	19.97	20.66	23.64	17	21.93	17.04	-23.59	-38.96	16.12	33.11	24.08	20.83
Price/Earnings High	26.14	32.82	27.61	24.51	24.54	29.57	20.09	26.09	19.99	-33.55	-52.13	20.25	39.17	27.96	29.47
Price/Earnings Low	17.41	18.65	16.09	14.48	15.03	17.01	14.38	16.14	14.45	-17.3	-26.94	12.36	27.13	19.07	12.66
Price/Book Value	13.9	64.28	37.14	16.01	12.3	19.15	20.38	14.27	17.24	54.32	-190.55	21.31	14.09	10.79	10.3
Price/Book Value Average	14.81	67.02	28.15	19.26	14.29	17.85	17.61	19.1	14.82	48.84	-254.72	17.53	15.54	10.07	7.72
Price/Book Value High	18.22	89.13	37.14	23.63	16.98	22.33	20.82	22.72	17.39	69.45	-340.8	22.02	18.39	11.7	10.93
Price/Book Value Low	12.14	50.66	21.64	13.96	10.4	12.85	14.9	14.06	12.57	35.81	-176.11	13.44	12.74	7.98	4.69
Price/Tangible Book Value	3.19	4.2	6.77	5.28	4.19	5.76	7.33	5.93	8.27	12.59	12.57	9.99	10.45	14.26	33.22
Price/Tangible Book Value Average	3.4	4.38	5.14	6.35	4.86	5.37	6.33	7.93	7.11	11.32	16.8	8.22	11.53	13.31	24.9
Price/Tangible Book Value High	4.18	5.83	6.77	7.79	5.78	6.71	7.48	9.43	8.34	16.09	22.48	10.33	13.64	15.46	35.23
Price/Tangible Book Value Low	2.78	3.31	3.95	4.6	3.54	3.86	5.36	5.84	6.03	8.3	11.61	6.31	9.45	10.55	15.13
Price/Sales	3.17	3.24	4.62	3.23	2.99	3.78	4.34	2.88	4.41	15.04	6.62	8.74	3.53	3.3	3.47
Price/Sales Average	3.38	3.38	3.5	3.89	3.47	3.52	3.75	3.86	3.79	13.52	8.84	7.19	3.9	3.08	2.6
Price/Sales High	4.16	4.49	4.62	4.77	4.13	4.4	4.43	4.59	4.45	19.23	11.83	9.03	4.61	3.58	3.68
Price/Sales Low	2.77	2.55	2.69	2.82	2.53	2.53	3.17	2.84	3.22	9.92	6.11	5.51	3.19	2.44	1.58
Price/Cash Flow	11.21	11.8	14.34	9.76	10.1	10.53	12.16	8.41	17.6	-33.7	1,867.43	-45.16	11.36	11.64	14.95
Price/Cash Flow Average	11.94	12.3	10.87	11.74	11.74	9.81	10.5	11.26	15.13	-30.3	2,496.23	-37.16	12.53	10.87	11.21
Price/Cash Flow High	14.69	16.36	14.34	14.41	13.95	12.28	12.42	13.39	17.75	-43.09	3,339.83	-46.66	14.82	12.62	15.86
Price/Cash Flow Low	9.78	9.3	8.36	8.51	8.54	7.06	8.89	8.29	12.84	-22.22	1,725.89	-28.49	10.27	8.61	6.81
Price/Free Cash Flow Average	13.31	12.58	10.81	11.77	11.75	9.71	10.5	11.26	14.87	-30.3	1,440.13	-44.35	11.69	10.85	10.97
Price/Free Cash Flow High	16.37	16.73	14.26	14.44	13.96	12.14	12.42	13.39	17.45	-43.09	1,926.82	-55.7	13.83	12.6	15.52
Price/Free Cash Flow Low	10.9	9.51	8.31	8.53	8.55	6.99	8.89	8.29	12.62	-22.22	995.71	-34.01	9.58	8.6	6.67
EV/Sales Average	4.2	4.22	4.09	4.46	4.22	4.3	4.41	4.47	4.58	17.77	11.96	9.48	4.76	4	3.55
EV/Sales High	4.98	5.33	5.2	5.34	4.88	5.18	5.09	5.2	5.24	23.48	14.95	11.32	5.47	4.5	4.63
EV/Sales Low	3.59	3.39	3.27	3.39	3.28	3.31	3.83	3.45	4.01	14.16	9.23	7.81	4.05	3.36	2.53
EV/EBITDA Average	11.96	13.28	12.56	12.5	12.46	12.56	11.93	12.14	12.21	-209.79	111.53	121.44	13.63	11.79	9.98
EV/EBITDA High	14.17	16.79	15.99	14.97	14.39	15.14	13.78	14.12	13.96	-277.2	139.41	144.98	15.67	13.25	13.01
EV/EBITDA Low	10.22	10.68	10.06	9.5	9.67	9.68	10.37	9.37	10.67	-167.22	86.08	99.98	11.61	9.9	7.1
EV/EBIT Average	16.02	18.04	16.39	15.74	16.89	17.88	16.06	15.7	15.96	-40.15	-78.75	-50.62	20.95	18.33	14.95
EV/EBIT High	18.99	22.81	20.88	18.86	19.5	21.55	18.55	18.26	18.25	-53.05	-98.43	-60.44	24.09	20.61	19.5
EV/EBIT Low	13.69	14.51	13.13	11.96	13.11	13.78	13.96	12.12	13.96	-32	-60.78	-41.68	17.85	15.39	10.64
Last Price	40.96	44.74	77.42	58.51	43.85	53.59	69.75	50.3	69.36	57.87	36.66	46.99	48.74	50.75	65.42
High Price	53.7	62.04	77.42	86.38	60.55	62.47	71.23	80.09	69.95	74	65.57	48.55	63.59	55.02	69.39
Enterprise Value Average	39,506	46,930	56,257	65,033	49,374	48,474	56,086	61,324	55,558	52,239	50,636	38,981	49,341	45,191	46,181
Enterprise Value High	46,828	59,339	71,659	77,925	57,009	58,430	64,774	71,350	63,517	69,023	63,290	46,537	56,731	50,815	60,237
Enterprise Value Low	33,767	37,745	45,088	49,424	38,320	37,348	48,748	47,351	48,581	41,638	39,081	32,095	42,037	37,957	32,881

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)