Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

LAS VEGAS SANDS CORP LVS

· Consumer · Hotels & Motels

FY2025 10-K, filed 2026-02-06
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Flagged areas: Earnings quality, Solvency & liquidity.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 2 filing risk checks flagged

    Flagged areas: Earnings quality, Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Operating margin was stable

    Operating margin changed +0.4 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Revenue expanded

    Latest reported annual revenue changed +15.2% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $1.9B.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+15.2%
as of 2025-12-31
Latest annual operating margin
21.6%
as of 2025-12-31
Free cash flow
$1.9B
as of 2025-12-31
Debt / equity
9.93x
as of 2025-12-31
ROIC snapshot
22.1%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

2of 11 rule-based checks flagged
  • Earnings quality
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-06prior period 2024-12-31 from the same filingView filing
By product or service
Revenue
  • Casino$9.79B
    75.2%
    +17.9% yoy
  • Occupancy$1.42B
    10.9%
    +11.6% yoy
  • Mall$801M
    6.2%
    +6.1% yoy
  • Food And Beverage$644M
    4.9%
    +6.1% yoy
  • Product And Service Other$361M
    2.8%
    +0.6% yoy

Members sum to the consolidated $13B for this period.

By geography
Revenue
  • MO$7.43B
    100.0%
    +5.1% yoy

Members sum to $7.43B against $13B consolidated (residual $5.58B) - eliminations or corporate lines the filer did not tag on this axis.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-24prior period 2025-06-30 from the same filingView filing
  • Casino$2.34B
    74.2%
    -3.1% yoy
  • Occupancy$359M
    11.4%
    +4.1% yoy
  • Mall$198M
    6.3%
    +5.9% yoy
  • Food And Beverage$168M
    5.3%
    +14.3% yoy
  • Product And Service Other$88M
    2.8%
    +8.6% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 481 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$13.0B
90thof 3,301
top third
83rdof 463
top third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
15.2%
71stof 3,135
top third
89thof 449
top third
Operating margin
operating income ÷ revenue
21.6%
87thof 2,819
top third
93rdof 432
top third
Net margin
net income ÷ revenue
12.5%
76thof 3,263
top third
90thof 459
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
14.3%
75thof 2,679
top third
90thof 417
top third
Return on equity
net income ÷ stockholders' equity (positive equity only)
102.3%
99thof 3,577
top third
98thof 410
top third
Interest coverage
operating income ÷ interest expense (interest expense > 0)
3.8×
67thof 819
top third
54thof 134
middle third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.4%
89thof 2,895
top third
69thof 414
top third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
21 days
82ndof 2,398
top third
56thof 382
middle third
Cash conversion
operating cash flow ÷ net income (net income > 0)
1.9×
63rdof 2,183
middle third
60thof 298
middle third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-6.6%
61stof 3,577
middle third
62ndof 415
middle third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
118.2%
9thof 3,059
bottom third
5thof 325
bottom third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
1.86×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-6.6%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
118.2%
change in net operating assets ÷ average net operating assets
Cash-backed years
3 of 3
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
2.24×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 22 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Operating income
OperatingIncomeLoss
quarter 2020-03-31$55M
10-Q 2020-04-24
$6M
10-K 2022-02-04
-89.1%first · latest · 4 filings carry it
Operating income
OperatingIncomeLoss
quarter 2020-12-31-$211M
10-K 2021-02-05
-$119M
10-K 2022-02-04
+43.6%first · latest
Revenue
Revenues
quarter 2020-06-30$98M
10-Q 2020-07-24
$62M
10-K 2022-02-04
-36.7%first · latest · 4 filings carry it
Receivables
AccountsReceivableNetCurrent
balance at 2020-12-31$338M
10-K 2021-02-05
$252M
10-K 2022-02-04
-25.4%first · latest · 5 filings carry it
Revenue
Revenues
quarter 2020-09-30$586M
10-Q 2020-10-23
$446M
10-K 2022-02-04
-23.9%first · latest · 4 filings carry it
Revenue
Revenues
quarter 2020-03-31$1.78B
10-Q 2020-04-24
$1.42B
10-K 2022-02-04
-20.5%first · latest · 4 filings carry it
Revenue
Revenues
fiscal year 2020-12-31$3.61B
10-K 2021-02-05
$2.94B
10-K 2023-02-03
-18.6%first · latest · 3 filings carry it
Operating income
OperatingIncomeLoss
quarter 2020-06-30-$922M
10-Q 2020-07-24
-$757M
10-K 2022-02-04
+17.9%first · latest · 4 filings carry it
Operating income
OperatingIncomeLoss
fiscal year 2020-12-31-$1.69B
10-K 2021-02-05
-$1.39B
10-K 2023-02-03
+17.5%first · latest · 3 filings carry it
Depreciation and amortization
DepreciationAndAmortization
quarter 2020-09-30$292M
10-Q 2020-10-23
$248M
10-Q 2021-10-22
-15.1%first · latest
Depreciation and amortization
DepreciationAndAmortization
quarter 2020-06-30$285M
10-Q 2020-07-24
$244M
10-Q 2021-07-23
-14.4%first · latest
Operating income
OperatingIncomeLoss
quarter 2020-09-30-$610M
10-Q 2020-10-23
-$523M
10-K 2022-02-04
+14.3%first · latest · 4 filings carry it
Depreciation and amortization
DepreciationAndAmortization
fiscal year 2020-12-31$1.16B
10-K 2021-02-05
$997M
10-K 2023-02-03
-14.1%first · latest · 3 filings carry it
Depreciation and amortization
DepreciationAndAmortization
quarter 2020-03-31$290M
10-Q 2020-04-24
$253M
10-Q 2021-04-23
-12.8%first · latest
Revenue
Revenues
quarter 2020-12-31$1.15B
10-K 2021-02-05
$1.01B
10-K 2022-02-04
-11.4%first · latest
Capital expenditure
PaymentsToAcquirePropertyPlantAndEquipment
quarter 2020-03-31$320M
10-Q 2020-04-24
$290M
10-Q 2021-04-23
-9.4%first · latest
Capital expenditure
PaymentsToAcquirePropertyPlantAndEquipment
fiscal year 2020-12-31$1.33B
10-K 2021-02-05
$1.23B
10-K 2023-02-03
-7.7%first · latest · 3 filings carry it
Interest expense
InterestExpense
quarter 2020-06-30$118M
10-Q 2020-07-24
$114M
10-Q 2021-07-23
-3.4%first · latest
Interest expense
InterestExpense
fiscal year 2020-12-31$536M
10-K 2021-02-05
$523M
10-K 2023-02-03
-2.4%first · latest · 3 filings carry it
Interest expense
InterestExpense
quarter 2020-03-31$131M
10-Q 2020-04-24
$128M
10-Q 2021-04-23
-2.3%first · latest
Interest expense
InterestExpense
quarter 2020-09-30$137M
10-Q 2020-10-23
$134M
10-Q 2021-10-22
-2.2%first · latest
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2020-12-31$2.12B
10-K 2021-02-05
$2.08B
10-K 2022-02-04
-1.8%first · latest · 5 filings carry it

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260724View filing
Commitments and contingencies · 6,443 characters as filed

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 Companys financial condition, results of operations and cash flows. Asian American Entertainment Corporation, Limited v. Venetian Macau Limited, et al. On January 19, 2012, Asian American Entertainment Corporation, Limited (AAEC or Plaintiff) filed a claim with the Macao First Instance Court against VML, LVS (Nevada) International Holdings, Inc. (LVS (Nevada)), Las Vegas Sands, LLC (LVSLLC) and Venetian Casino Resort (VCR) (collectively, the Defendants) for 3.0 billion patacas (approximately $371 million at exchange rates in effect on June 30, 2026), which alleged a breach of agreements entered into between AAEC and LVS (Nevada), LVSLLC and VCR (collectively, the U.S. Defendants) for their joint presentation of a bid in response to the public tender held by the Macao government for the award of gaming concessions at the end of 2001. As described below, a judgment in favor of the Defendants became final on March 4, 2026, and the Macao Second Instance Court certified that final judgment on March 13, 2026. The procedural history of the case is as follows. On

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 5,523 characters as filed

Debt Debt consisted of the following: Stated Interest Rate (1) June 30, 2026 December 31, 2025 (In millions) Corporate and U.S. Related: LVSC Senior Notes Notes due August 2026 3.500 % $ $ 1,000 Notes due June 2027 5.900 % 750 750 Notes due June 2028 5.625 % 1,000 1,000 Notes due August 2029 6.000 % 500 500 Notes due August 2029 3.900 % 750 750 Notes due June 2030 6.000 % 500 500 Notes due May 2031 5.300 % 500 Notes due May 2033 5.650 % 500 Notes due August 2034 6.200 % 500 500 Finance leases 124 121 Macao Related: SCL Senior Notes Notes due January 2026 3.800 % 800 Notes due March 2027 2.300 % 700 700 Notes due August 2028 5.400 % 1,900 1,900 Notes due March 2029 2.850 % 650 650 Notes due June 2030 4.375 % 700 700 Notes due August 2031 3.250 % 600 600 2024 SCL Revolving Facility 5.140 % 179 2024 SCL Term Loan Facility 4.399 % 1,577 1,614 Finance leases 25 35 Singapore Related: 2025 Singapore Term Loan Facility 2.217 % 2,828 2,875 2025 Singapore Delayed Draw Term Loan Facility 2.217 % 1,118 931 Finance leases 1 1 Total 15,402 15,927 Unamortized debt discount and issuance costs (2) (140) (143) Total carrying amount of debt 15,262 15,784 Less current maturities (1,568) (1,128) Total debt $ 13,694 $ 14,656 ____________________ (1) The stated interest rate represents the coupon rate for each of the senior notes. For floating-rate debt, interest rates are the rates in effect as of June 30, 2026; these rates are not necessarily an indication of future interest rates. The effective

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Fair value · 2,811 characters as filed

Fair Value Disclosures The following tables present the carrying amounts and estimated fair values of financial instruments held or issued by the Company using available market information. Determining fair value is judgmental in nature and requires market assumptions and/or estimation methodologies. The tables exclude cash, restricted cash, accounts receivable, net, and accounts payable, all of which had fair values approximating their carrying amounts due to the short maturities and liquidity of these instruments. June 30, 2026 Hierarchy Level Carrying Amount (1) Level 1 Level 2 (In millions) Assets: Cash equivalents Cash deposits $ 1,046 $ 1,046 Money market funds $ 602 $ 602 U.S. Treasury Bills $ 222 $ 222 Prepaid expenses and other SCL Net Investment Hedge (2) $ 1 $ 1 Other assets, net SCL Forwards (2) $ 3 $ 3 Liabilities: Debt (2)(3) $ 15,252 $ 15,169 Other long-term liabilities SCL Swaps (2)(4) $ 22 $ 22 MBS Net Investment Hedge (2)(5) $ 24 $ 24 December 31, 2025 Hierarchy Level Carrying Amount (1) Level 1 Level 2 (In millions) Assets: Cash equivalents Cash deposits $ 1,878 $ 1,878 Money market funds $ 288 $ 288 U.S. Treasury Bills $ 218 $ 218 Loan receivable (6) $ 1,264 $ 1,232 Liabilities: Debt (2)(3) $ 15,770 $ 15,784 Other long-term liabilities SCL Swaps (2)(4) $ 63 $ 63 MBS Net Investment Hedge (2)(5) $ 4 $ 4 ____________________ (1) The cross-currency swaps and net investment hedges are accounted for at fair value in the accompanying condensed consolidated financ

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

Income taxes · 1,285 characters as filed

Income Taxes The Companys effective income tax rate was 16.1% for the six months ended June 30, 2026, compared to 14.2% for the six months ended June 30, 2025. The effective income tax rate for the six months ended June 30, 2026, reflects a 17% statutory tax rate on the Companys Singapore operations, a 21% corporate income tax rate on its domestic operations, and a zero percent tax rate on its Macao gaming operations due to the Companys income tax exemption in Macao. The Company entered into a shareholder dividend tax agreement with the Macao government, which provided for a payment at an applicable rate of gross gaming revenue for the tax year 2023 through the tax year 2025 as a substitution for a 12% tax otherwise due from VMLs shareholders on dividend distributions paid from VMLs gaming profits. In January 2026, the Company requested this tax agreement be extended through December 31, 2027. The effective income tax rate for the six months ended June 30, 2026, anticipates a similar shareholder dividend tax agreement will be entered into for 2026 and 2027; however, there is no assurance such agreement will be granted. Corporate expense included $7 million and $6 million of shareholder dividend tax for the six months ended June 30, 2026 and 2025, respectively.

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

Revenue recognition · 1,167 characters as filed

Customer Contract Related Liabilities The Company provides numerous products and services to its patrons. There is often a timing difference between the cash payment by the patrons and recognition of revenue for each of the associated performance obligations. The Company has the following main types of liabilities associated with contracts with customers: (1) outstanding chip liability, (2) loyalty program liability and (3) customer deposits and other deferred revenue for gaming and non-gaming products and services yet to be provided. The following table summarizes the liability activity related to contracts with customers: Outstanding Chip Liability Loyalty Program Liability Customer Deposits and Other Deferred Revenue (1) 2026 2025 2026 2025 2026 2025 (In millions) Balance at January 1 $ 181 $ 112 $ 39 $ 38 $ 930 $ 763 Balance at June 30 100 95 39 38 920 787 Increase (decrease) $ (81) $ (17) $ $ $ (10) $ 24 ____________________ (1) Of this amount, $172 million as of June 30 and January 1, 2026, and $175 million as of June 30 and January 1, 2025, related to mall deposits that are accounted for based on lease terms usually greater than one year.

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 11,387 characters as filed

Segment Information The Company views each of its operating properties as a reportable segment, which have been identified based on various factors such as regulatory environment, geography and the level at which the information is reviewed by the Companys chief operating decision maker (the CODM). The Companys CODM is its Chief Executive Officer. The Companys principal operating and developmental activities occur in two geographic areas: Macao and Singapore. The Companys reportable segments are: The Venetian Macao; The Londoner Macao; The Parisian Macao; The Plaza Macao and Four Seasons Macao; Sands Macao; and Marina Bay Sands. The Company has included Ferry Operations and Other (comprised primarily of the Companys ferry operations and various other operations that are ancillary to its properties in Macao) and Corporate and Other (which includes construction and development activities for projects under development not included in its reportable segments) to reconcile to the consolidated results of operations and financial condition. The Companys reportable segments are not aggregated. The Companys reportable segments generate revenue from casino wagers, room sales, food and beverage and retail transactions, rental income from mall tenants, convention sales and entertainment and ferry ticket sales. The Company accounts for intersegment sales and transfers as if the sales or transfers were to third parties, that is, at current market prices. Intersegment transactions, with th

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 1,741 characters as filed

Equity and Earnings Per Share Common Stock In July 2026, the Companys Board of Directors declared a quarterly dividend of $0.30 per common share (a total estimated to be approximately $194 million) to be paid on August 12, 2026, to stockholders of record on August 4, 2026. Share Repurchases The following table presents information about our repurchases of common stock: Six Months Ended June 30, 2026 2025 (Dollars in millions) Total number of shares repurchased 28,094,695 30,295,410 Total cost of shares repurchased $ 1,542 $ 1,262 Commissions and excise tax included in total cost $ 15 $ 12 As of June 30, 2026, the remaining amount authorized under the share repurchase program was $29 million. In July 2026, the Companys Board of Directors authorized increasing the remaining share repurchase amount to $6.0 billion and extending the share repurchase programs expiration date to July 21, 2029. All share repurchases of the Companys common stock have been recorded as treasury stock in the accompanying condensed consolidated balance sheets. Repurchases of the Companys common stock are made at the Companys discretion in accordance with applicable federal securities laws in the open market or otherwise, including pursuant to plans designed to comply with Rule 10b5-1 under the Securities Exchange Act of 1934, as amended, privately negotiated transactions, accelerated share repurchases or block trades, subject to market conditions, applicable legal requirements and other factors. The timi

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.