SANDS CHINA LTD. 金沙中國有限公司 1928 LAS VEGAS SANDS CORP. XIVA 13.09(2)(a) Las Vegas Sands Corp. LVS XIVA 13.09(2)(a) LVS LVS 70.2% LVS 10-Q10-K LVS 1
LVS LVS http://www.sec. gov/archives/edgar/data/1300514/000095014214001593/eh1400902_ex9901.htm http://investor. lasvegassands.com/releasedetail.cfm?releaseid=860240http:// investor.lasvegassands.com/common/download/download.cfm?companyid=abea-242mde&fil eid=769025&filekey=90c0424b-79d4-4433-9926-6eafeb17db9c&filename=lvs_2q14_earnings_ Deck_vFinal.pdf LVS LVS EBITDA21.9% 801,300,000 1 1 14 EBITDA29,000,0000.03 2
LVS Sheldon G. Adelson EBITDA 801,300,000 2,070,000,000 2,380,000,00015.0% EBITDA 654,800,000 800,600,00022.3% 487,600,000620,200,00027.2% EBITDA402,100,00011.4% 40.2% 2,230,000,000 25.7% 4.2% 12,330,000,0003.45% 3.41% 17.1%1,350,000,000 12.5% 42,200,000 3
$ 927.6 $ 800.6 $ 127.0 15.9% 61.2 51.1 10.1 19.8% 23.7 19.8 3.9 19.7% 42.2 37.5 4.7 12.5% 21.3 18.4 2.9 15.8% (43.3) (32.7) (10.6) -32.4% $ 1,032.7 $ 894.7 $ 138.0 15.4% EBITDA $ 402.1 $ 360.9 $ 41.2 11.4% EBITDA 38.9% 40.3% -1.4 $ 361.2 $ 322.6 $ 38.6 12.0% $ 12,329.7 $ 11,838.0 $ 491.7 4.2% (1) 3.45% 3.41% 0.04 $ 2,234.9 $ 1,593.8 $ 641.1 40.2% 25.7% 28.2% -2.5 $ 1,345.9 $ 1,149.7 $ 196.2 17.1% 5.0% 5.6% -0.6 89.1% 87.4% 1.7 $ 262 $ 227 $ 35 15.4% $ 233 $ 199 $ 34 17.1% (1) 2.7% 3.0% 4
EBITDA784,800,000 249,000,000EBITDA 31.7% 53.2%1,880,000,000 21.5% 13.5% 12,400,000,000 57.4% 1,970,000,000 31.0% 12,596 5,200,000 48.6% 84.9%169 4,800,000 5
$ 712.8 $ 530.5 $ 182.3 34.4% 73.2 48.0 25.2 52.5% 30.5 22.1 8.4 38.0% 11.3 8.8 2.5 28.4% 6.8 5.6 1.2 21.4% (49.8) (31.0) (18.8) -60.6% $ 784.8 $ 584.0 $ 200.8 34.4% EBITDA $ 249.0 $ 146.1 $ 102.9 70.4% EBITDA 31.7% 25.0% 6.7 $ 173.2 $ 78.5 $ 94.7 120.6% $ 12,404.4 $ 14,335.4 $ (1,931.0) -13.5% (1) 2.97% 2.35% 0.62 $ 1,881.7 $ 1,228.2 $ 653.5 53.2% 21.5% 22.1% -0.6 $ 1,966.7 $ 1,249.6 $ 717.1 57.4% 3.5% 3.8% -0.3 84.9% 67.5% 17.4 $ 169 $ 143 $ 26 18.2% $ 143 $ 97 $ 46 47.4% (1) 2.7% 3.0% 6
EBITDA68,000,000 10.0% 97.0% 366,600,000 21.9%5,650,000,000 3.08%2.93%6.4% 170,400,000 7
$ 197.7 $ 242.1 $ (44.4) -18.3% 12.0 9.7 2.3 23.7% 7.3 6.2 1.1 17.7% 24.8 25.4 (0.6) -2.4% 0.9 1.0 (0.1) -10.0% (14.2) (10.3) (3.9) -37.9% $ 228.5 $ 274.1 $ (45.6) -16.6% EBITDA $ 68.0 $ 61.8 $ 6.2 10.0% EBITDA 29.7% 22.6% 7.1 $ 55.2 $ 48.1 $ 7.1 14.8% $ 5,647.9 $ 9,944.3 $ (4,296.4) -43.2% (1) 3.08% 2.93% 0.15 $ 366.6 $ 186.1 $ 180.5 97.0% 21.9% 22.5% -0.6 $ 170.4 $ 182.0 $ (11.6) -6.4% 6.5% 6.2% 0.3 85.8% 80.7% 5.1 $ 410 $ 352 $ 58 16.5% $ 352 $ 284 $ 68 23.9% (1) 2.7% 3.0% 8
EBITDA 6.8% 82,300,000 31.4% 1,080,000,000 30.6% 832,400,000 3.20%2.70% 3.00% 2.62%4,650,000,000 9
$ 307.0 $ 287.5 $ 19.5 6.8% 5.5 5.9 (0.4) -6.8% 10.0 9.2 0.8 8.7% 2.5 2.6 (0.1) -3.8% (12.2) (10.5) (1.7) -16.2% $ 312.8 $ 294.7 $ 18.1 6.2% EBITDA $ 82.3 $ 88.3 $ (6.0) -6.8% EBITDA 26.3% 30.0% -3.7 $ 73.0 $ 79.7 $ (6.7) -8.4% $ 4,651.5 $ 5,818.2 $ (1,166.7) -20.1% (1) 3.20% 2.62% 0.58 $ 1,081.3 $ 822.9 $ 258.4 31.4% 17.5% 20.3% -2.8 $ 832.4 $ 637.2 $ 195.2 30.6% 3.7% 4.1% -0.4 98.5% 95.0% 3.5 $ 216 $ 242 $ (26) -10.7% $ 213 $ 230 $ (17) -7.4% (1) 2.7% 3.0% 10
(Marina Bay Sands)118,300,000 10.3% 12.7%101,000,000 (1) (2) $ 42.0 $ 35.3 84.0% 755,876 95.9% $ 1,563 17.6 16.2 92.0% 142,562 100.0% 6,356 7.2 6.8 94.4% 113,326 91.3% 2,851 24.8 23.0 92.7% 255,888 96.2% 5,593 11.2 9.2 82.1% 312,848 (3) 97.8% 1,461 78.0 67.5 86.5% 1,324,612 96.4% 2,267 (5) 40.3 33.5 83.1% 651,750 89.5% (4) 1,497 $ 118.3 $ 101.0 85.4% 1,976,362 94.1% $ 2,037 (1) (2) (3) (4) (5) 12 600,000 44,000 11
EBITDA500,000 2,100,000 181,400,000 275,100,000221,000,000 LVS Sheldon G. Adelson 29,000,000 0.04 EBITDA22%801,000,000 12% 5% 44% 56% 60% 40%17% 20% 24% 11% 12
30,000,000,000 28%14% 32%17% 33% 1% 32,000,000 34% 200 14 29,000,000 Robert Goldstein 13
1,500,000,000 3,400,000,000 11,700,000,0001217,500,000,000 Las Vegas Sands 8,300,000,000 6,700,000,000 Las Vegas Sands 1,500,000,000LVS LVS 30% 0.87 0.77 LVS 14
Edward Matthew Tracy (David Alec Andrew Fleming) Sheldon Gary Adelson Michael Alan Leven (David Alec Andrew Fleming) Charles Daniel Forman Robert Glen Goldstein Iain Ferguson Bruce (David Muir Turnbull) Victor Patrick Hoog Antink Steven Zygmunt Strasser 15