Las Vegas Sands Corp. Reports Third Quarter 2011 Results

October 27, 2011

LAS VEGAS, NV -- (MARKET WIRE) -- 10/27/11 -- Las Vegas Sands Corp. (NYSE: LVS)

In the Third Quarter of 2011 Compared to the Third Quarter of 2010:

  • Net Revenue Increases 26.2% to Record $2.41 Billion
  • Consolidated Adjusted Property EBITDA Increases 43.2% to Record $924.1 Million
  • Consolidated Adjusted Property EBITDA Margin Increases 460 Basis Points to 38.4%
  • Marina Bay Sands Adjusted Property EBITDA Increases 71.3% to $413.9 Million
  • Macau Property Operations Adjusted Property EBITDA Increases 16.1% to $388.3 Million
  • Adjusted Earnings per Diluted Share Increases 61.8% to $0.55

Las Vegas Sands Corp. (NYSE: LVS) today reported record financial results for the quarter ended September 30, 2011.

Company-Wide Operating Results

Net revenue for the third quarter of 2011 was a record $2.41 billion, an increase of 26.2% compared to $1.91 billion in the third quarter of 2010. Consolidated adjusted property EBITDA in the third quarter of 2011 increased 43.2% to $924.1 million, compared to $645.2 million in the year-ago quarter. Consolidated adjusted property EBITDA margin increased 460 basis points to 38.4% in the third quarter of 2011, compared to 33.8% in the third quarter of 2010.

On a GAAP (Generally Accepted Accounting Principles) basis, operating income in the third quarter of 2011 increased 65.0% to reach $632.6 million, compared to $383.3 million in the third quarter of 2010. The increase in operating income was principally due to stronger results across our portfolio of properties in the U.S., Macau and at Marina Bay Sands in Singapore.

Adjusted net income (see Note 1) increased to $444.8 million, or $0.55 per diluted share, compared to $265.2 million, or $0.34 per diluted share, in the third quarter of 2010.

On a GAAP basis, net income attributable to common stockholders in the third quarter of 2011 increased 110.5% to $353.6 million, compared to $168.0 million in the third quarter of 2010, while diluted earnings per share in the third quarter of 2011 increased 109.5% to $0.44, compared to $0.21 in the prior year quarter. The improvement in our net income attributable to common stockholders of $185.6 million reflects the increase in operating income, partially offset by increases in net income attributable to noncontrolling interests (primarily Sands China Ltd.), and preferred stock inducement and repurchase premiums.

Third Quarter Overview

We are pleased to report record financial results for the third quarter of 2011. We set quarterly records for both net revenue and adjusted property EBITDA during the quarter. Strong revenue growth and margin expansion at Marina Bay Sands in Singapore and our portfolio of properties in Macau and the United States contributed to excellent financial performance overall.

In Singapore, Marina Bay Sands produced a record $413.9 million of adjusted property EBITDA during the quarter and an EBITDA margin of 52.2%. Record VIP, mass gaming and slot volumes coupled with steady growth in visitation and non-gaming revenue streams including hotel, food and beverage, retail and entertainment reflect the broad appeal of the property to Singapore's visitors from across the Asian region. Looking ahead, as the property continues to mature, we are confident that Marina Bay Sands will continue to generate outstanding returns for our company.

In Macau, we experienced stronger gaming volumes in our Sands China Ltd. property portfolio, while adjusted property EBITDA reached $388.3 million and adjusted property EBITDA margin expanded to reach a market-leading 33.3%. The consistent growth of our higher margin mass table and slot businesses, together with the contribution from the important non-gaming (hotel, retail and convention) components of our integrated resort business model, continue to drive margin improvement at Sands China Ltd. We are also confident that the investments we are making today to expand our offerings in the VIP segment in Macau will pay meaningful benefits in the quarters ahead, and we look forward to introducing the first of these new facilities in the first quarter of 2012.

On the Cotai Strip directly across from The Venetian Macao and the Four Seasons Hotel Macao and Plaza Casino, we are preparing to debut our latest Integrated Resort offering, Sands Cotai Central. Opening approximately five months from today in March 2012, the 13.7 million square foot Sands Cotai Central will add substantial scale to the Cotai Strip and will feature amenities and attractions designed to broaden and deepen Macau's appeal as a destination for both business and leisure travelers. Importantly, Sands Cotai Central will feature at completion more than 5,800 hotel rooms, which are a vital component for the future growth and continued maturation of the meetings, incentive, convention and exhibition business in Macau. We are confident that Sands Cotai Central will meaningfully contribute to important multi-night business and leisure visitation to Macau and will provide another strong platform for growth and outstanding returns for our company.

In Las Vegas, The Venetian and Palazzo generated $94.3 million in adjusted property EBITDA during the quarter, an increase of 61.7% compared to the third quarter of 2010. Table games drop was up during the quarter, reflecting strong baccarat play. Cash revenues from occupied rooms increased by more than 33.5% compared to the same quarter last year. In addition, 93% of our occupied rooms during the quarter were sold to cash-paying customers, compared to just 72% in the third quarter of 2010. RevPAR increased 8.6% as our FIT, group meeting and convention businesses expanded. Sands Bethlehem produced a record quarter with $25.2 million in adjusted property EBITDA. The property continues to benefit from healthy slot handle, continued growth in table games play, and the recent introduction of hotel rooms.

The reliable and predictable nature of the cash flows generated by our Integrated Resort business model, the successful execution of our deleveraging strategy, and the healthy margin profile of our property portfolio remain evident in our financial results. While we again achieved quarterly records for net revenue and adjusted property EBITDA, we are also pleased that the flow through to earnings remained strong, with adjusted earnings per diluted share increasing 61.8% to reach $0.55, compared to $0.34 in the quarter one year ago.

Sands China Ltd. Consolidated Financial Results

Sands China Ltd. is a majority-owned subsidiary of the company, which owns and operates the company's integrated resort properties and other assets in Macau. On a GAAP basis, total net revenues for Sands China Ltd. increased 11.1% to $1.20 billion in the third quarter of 2011, compared to $1.08 billion in the third quarter of 2010. Adjusted property EBITDA for Sands China Ltd. increased 18.9% to $390.6 million in the third quarter of 2011, compared to $328.6 million in the third quarter of 2010. Net income for Sands China Ltd. increased 41.6% to $278.3 million in the third quarter of 2011, compared to $196.6 million in the third quarter of 2010.

The Venetian Macao Third Quarter Operating Results

The Venetian Macao continues to enjoy strong visitation and financial performance. The property delivered adjusted property EBITDA of $252.7 million for the third quarter of 2011, an increase of 19.5% compared to the third quarter of 2010. The operating results were negatively impacted by lower than expected Rolling Chip win percentage of 2.66% for the quarter, which was down compared to last year and below our expected Rolling Chip win percentage range. Adjusted property EBITDA margin was a record 36.7%, an increase of 260 basis points over the third quarter of 2010. Gaming volumes grew in each segment of the business. Non-Rolling Chip drop was $1.07 billion for the quarter, an increase of 12.3% compared to the same quarter last year, while Non-Rolling Chip win percentage was 27.6%. Rolling Chip volume during the quarter increased 15.1% to $12.71 billion. Slot handle was $897.1 million, an increase of 5.1% compared to the quarter one year ago. RevPAR increased 11.8% to $218 due to higher ADR and occupancy.

The following table summarizes our key operating results for The Venetian Macao for the third quarter of 2011 compared to the third quarter of 2010:

                                 Three Months Ended

The Venetian Macao Operations       September 30,

                               ----------------------

(Dollars in millions)             2011        2010      $ Change    Change

                               ----------  ----------  ---------- ---------

Revenues:

  Casino                       $    586.9  $    540.3  $     46.6       8.6%

  Rooms                              57.1        50.6         6.5      12.8%

  Food and Beverage                  18.8        16.5         2.3      13.9%

  Retail and Other                   53.1        42.9        10.2      23.8%

  Less - Promotional

   Allowances                       (26.7)      (29.6)        2.9       9.8%

                               ----------  ----------  ----------

Net Revenues                   $    689.2  $    620.7  $     68.5      11.0%



Adjusted Property EBITDA       $    252.7  $    211.5  $     41.2      19.5%

  EBITDA Margin %                    36.7%       34.1%              2.6 pts



Operating Income               $    206.5  $    156.9  $     49.6      31.6%



Gaming Statistics

(Dollars in millions)



Rolling Chip Volume            $ 12,706.8  $ 11,035.1  $  1,671.7      15.1%

  Rolling Chip Win %(1)              2.66%       3.05%            -0.39 pts



Non-Rolling Chip Drop          $  1,074.2  $    956.9  $    117.3      12.3%

  Non-Rolling Chip Win %(2)          27.6%       26.6%              1.0 pts



Slot Handle                    $    897.1  $    853.7  $     43.4       5.1%

  Slot Hold %(3)                      6.4%        6.5%             -0.1 pts



Hotel Statistics



  Occupancy %                        94.1%       90.1%              4.0 pts

  Average Daily Rate (ADR)     $      232  $      217  $       15       6.9%

  Revenue per Available Room

   (RevPAR)                    $      218  $      195  $       23      11.8%




(1)This compares to our expected Rolling Chip win percentage of 2.7% to 3.0% (calculated before discounts and commissions).
(2)This compares to The Venetian Macao's trailing 12 month Non-Rolling Chip win percentage of 27.0% (calculated before discounts).
(3)This compares to The Venetian Macao's trailing 12 month slot hold percentage of 6.8% (calculated before slot club cash incentives).

Sands Macao Third Quarter Operating Results

Sands Macao's third quarter operating performance reflected the Sands' healthy competitive positioning on the Macau peninsula and the growth in the Macau market overall. Gaming volumes were stronger across the board and adjusted property EBITDA was $75.8 million in the quarter, an increase of 2.3% compared to the third quarter of 2010. Adjusted property EBITDA margin was 24.7% for the quarter, compared to 25.7% for the year-ago quarter. The operating results were negatively impacted by lower than expected Rolling Chip win percentage of 2.65% for the quarter, which was down compared to last year and below our expected Rolling Chip win percentage range. Rolling Chip volume reached $7.90 billion for the quarter, an increase of 25.9% compared to the third quarter of 2010. Non-Rolling Chip drop increased 11.2% to $722.6 million, the strongest performance since the first quarter of 2008. Slot handle increased 23.1% to a record $536.5 million.

The following table summarizes our key operating results for the Sands Macao for the third quarter of 2011 compared to the third quarter of 2010:

                                Three Months Ended

Sands Macao Operations             September 30,

                              ----------------------

(Dollars in millions)            2011        2010      $ Change     Change

                              ----------  ----------  ----------  ---------



Revenues:

  Casino                      $    299.8  $    281.8  $     18.0        6.4%

  Rooms                              6.2         6.1         0.1        1.6%

  Food and Beverage                 10.5        11.3        (0.8)      -7.1%

  Retail and Other                   2.3         2.2         0.1        4.5%

  Less - Promotional

   Allowances                      (11.4)      (13.2)        1.8       13.6%

                              ----------  ----------  ----------

Net Revenues                  $    307.4  $    288.2  $     19.2        6.7%



Adjusted Property EBITDA      $     75.8  $     74.1  $      1.7        2.3%

    EBITDA Margin %                 24.7%       25.7%              -1.0 pts



Operating Income              $     67.2  $     64.1  $      3.1        4.8%



Gaming Statistics

(Dollars in millions)



Rolling Chip Volume           $  7,902.9  $  6,275.0  $  1,627.9       25.9%

  Rolling Chip Win %(1)             2.65%       3.00%             -0.35 pts



Non-Rolling Chip Drop         $    722.6  $    649.6  $     73.0       11.2%

  Non-Rolling Chip Win %(2)         20.0%       20.3%              -0.3 pts



Slot Handle                   $    536.5  $    435.7  $    100.8       23.1%

  Slot Hold %(3)                     5.3%        5.7%              -0.4 pts



Hotel Statistics



  Occupancy %                       92.9%       96.6%              -3.7 pts

  Average Daily Rate (ADR)    $      251  $      239  $       12        5.0%

  Revenue per Available Room  $

   (RevPAR)                          233  $      231  $        2        0.9%



(1)This compares to our expected Rolling Chip win percentage of 2.7% to 3.0% (calculated before discounts and commissions).
(2)This compares to the Sands Macao's trailing 12 month Non-Rolling Chip win percentage of 20.2% (calculated before discounts).
(3)This compares to the Sands Macao's trailing 12 month slot hold percentage of 6.0% (calculated before slot club cash incentives).

Four Seasons Hotel Macao and Plaza Casino Third Quarter Operating Results

The Four Seasons Hotel Macao and Plaza Casino generated $59.7 million of adjusted property EBITDA for the third quarter of 2011. The non-gaming aspects of the property continue to demonstrate healthy growth, with increases in ADR and RevPAR, while retail and other revenue was $21.6 million, a 55.4% increase compared to last year's third quarter. Hotel occupancy was 70.8% during the quarter, with ADR increasing 8.4% to $335, compared to $309 in the same quarter last year. Slot handle continued to expand, reaching $201.5 million, an increase of 67.5% compared to last year's third quarter. Non-Rolling Chip drop increased to $107.6 million while Non-Rolling Chip win was up 43.9% compared to the year ago quarter.

The following table summarizes our key operating results for the Four Seasons Hotel Macao and Plaza Casino for the third quarter of 2011 compared to the third quarter of 2010:

Four Seasons Hotel Macao and

 Plaza Casino Operations        Three Months Ended

                                   September 30,

                              ----------------------

(Dollars in millions)            2011        2010      $ Change     Change

                              ----------  ----------  ----------  ---------



Revenues:

  Casino                      $    140.6  $    142.3  $     (1.7)      -1.2%

  Rooms                              8.3         7.6         0.7        9.2%

  Food and Beverage                  5.2         5.1         0.1        2.0%

  Retail and Other                  21.6        13.9         7.7       55.4%

  Less - Promotional

   Allowances                       (6.6)       (8.5)        1.9       22.4%

                              ----------  ----------  ----------

Net Revenues                  $    169.1  $    160.4  $      8.7        5.4%



Adjusted Property EBITDA      $     59.7  $     49.0  $     10.7       21.8%

  EBITDA Margin %                   35.3%       30.5%               4.8 pts



Operating Income              $     45.1  $     34.1  $     11.0       32.3%



Gaming Statistics

(Dollars in millions)



Rolling Chip Volume           $  4,160.5  $  4,740.6  $   (580.1)     -12.2%

  Rolling Chip Win %(1)             2.90%       3.08%             -0.18 pts



Non-Rolling Chip Drop         $    107.6  $     98.5  $      9.1        9.2%

  Non-Rolling Chip Win %(2)         38.9%       29.5%               9.4 pts



Slot Handle                   $    201.5  $    120.3  $     81.2       67.5%

  Slot Hold %(3)                     6.4%        5.4%               1.0 pts



Hotel Statistics



  Occupancy %                       70.8%       70.9%              -0.1 pts

  Average Daily Rate (ADR)    $      335  $      309  $       26        8.4%

  Revenue per Available Room

   (RevPAR)                   $      237  $      219  $       18        8.2%

(1)This compares to our expected Rolling Chip win percentage of 2.7% to 3.0% (calculated before discounts and commissions).
(2)This compares to the Plaza Casino's trailing 12 month Non-Rolling Chip win percentage of 34.8% (calculated before discounts).
(3)This compares to the Plaza Casino's trailing 12 month slot hold percentage of 6.0% (calculated before slot club cash incentives).

Marina Bay Sands Third Quarter Operating Results

Marina Bay Sands in Singapore delivered adjusted property EBITDA of $413.9 million, an increase of 71.3% compared to the third quarter of 2010, and adjusted property EBITDA margin of 52.2%. Net revenue in the quarter was $792.4 million, an increase of 63.1% compared to the third quarter of 2010. The property continued to build momentum during the quarter as strong growth was exhibited in all areas of the property. The operating results were negatively impacted by lower than expected Rolling Chip win percentage of 2.69% for the quarter.

Gaming volumes reflected strong growth in each segment of the business. Rolling Chip volume was a record $16.72 billion for the quarter. Non-Rolling Chip drop reached $1.20 billion with Non-Rolling Chip win percentage of 22.6%. Slot handle, which includes play from electronic table games, reached $2.79 billion for the quarter with slot hold percentage of 5.3%.

The room, food and beverage, and retail segments of the property all reflected strong growth as the property's offerings and amenities continued to expand. Occupancy, ADR and RevPAR all expanded during the quarter.

The following table summarizes our key operating results for Marina Bay Sands for the third quarter of 2011 compared to the third quarter of 2010:

Marina Bay Sands Operations     Three Months Ended

                                   September 30,

                              ----------------------

(Dollars in millions)            2011        2010      $ Change     Change

                              ----------  ----------  ----------  ---------



Revenues:

  Casino                      $    651.9  $    414.5  $    237.4       57.3%

  Rooms                             74.7        38.2        36.5       95.5%

  Food and Beverage                 49.2        31.9        17.3       54.2%

  Retail and Other                  69.4        31.3        38.1      121.7%

  Less - Promotional

   Allowances                      (52.8)      (30.0)      (22.8)     -76.0%

                              ----------  ----------  ----------

Net Revenues                  $    792.4  $    485.9  $    306.5       63.1%



Adjusted Property EBITDA      $    413.9  $    241.6  $    172.3       71.3%

  EBITDA Margin %                   52.2%       49.7%               2.5 pts



Operating Income              $    315.4  $    166.2  $    149.2       89.8%



Gaming Statistics

(Dollars in millions)



Rolling Chip Volume           $ 16,720.2  $ 10,254.6  $  6,465.6       63.1%

  Rolling Chip Win %(1)             2.69%       2.65%              0.04 pts



Non-Rolling Chip Drop         $  1,199.2  $    892.1  $    307.1       34.4%

  Non-Rolling Chip Win %(2)         22.6%       22.1%               0.5 pts



Slot Handle                   $  2,792.5  $  1,358.7  $  1,433.8      105.5%

  Slot Hold %(3)                     5.3%        5.9%              -0.6 pts



Hotel Statistics



  Occupancy %                       98.1%       68.2%              29.9 pts

  Average Daily Rate (ADR)    $      327  $      246  $       81       32.9%

  Revenue per Available Room

   (RevPAR)                   $      321  $      168  $      153       91.1%

(1)This compares to our expected Rolling Chip win percentage of 2.7% to 3.0% (calculated before discounts and commissions).
(2)This compares to Marina Bay Sands trailing 12 month Non-Rolling Chip win percentage of 22.4% (calculated before discounts).
(3)This compares to Marina Bay Sands trailing 12 month slot hold percentage of 5.4% (calculated before slot club cash incentives).

Las Vegas Third Quarter Operating Results

The Venetian and The Palazzo delivered $94.3 million of adjusted property EBITDA for the third quarter of 2011, an increase of 61.7% compared to the third quarter of 2010, and adjusted property EBITDA margin of 27.1%. Stronger group meeting and convention business during the quarter drove a 33.5% increase in cash revenues from the sale of hotel rooms and a 21.2% increase in food and beverage revenues. 93% of occupied rooms during the quarter were sold to cash-paying customers, compared to just 72% in the third quarter of 2010. Promotional allowances were also significantly reduced. ADR increased 9.8% to $191, compared to $174 in the same quarter last year. Table games drop also increased 12.5% during the quarter.

The following table summarizes our key operating results for our Las Vegas operations for the third quarter of 2011 compared to the third quarter of 2010:

                                Three Months Ended

Las Vegas Operations               September 30,

                              ----------------------

(Dollars in millions)            2011       2010(1)    $ Change     Change

                              ----------  ----------  ----------  ---------



Revenues:

  Casino                      $    124.3  $    116.6  $      7.7        6.6%

  Rooms                            114.0       105.6         8.4        8.0%

  Food and Beverage                 57.2        47.2        10.0       21.2%

  Retail, Royalty Fee and

   Other                            72.7        62.6        10.1       16.1%

  Less - Promotional

   Allowances                      (20.8)      (41.3)       20.5       49.6%

                              ----------  ----------  ----------

  Net Revenues                $    347.4  $    290.7  $     56.7       19.5%



Adjusted Property EBITDA      $     94.3  $     58.3  $     36.0       61.7%

EBITDA Margin %                     27.1%       20.0%               7.1 pts



Operating Income              $     64.8  $     23.4  $     41.4      176.9%



Gaming Statistics

(Dollars in millions)



Table Games Drop              $    536.1  $    476.5  $     59.6       12.5%

Table Games Win %(2)                20.4%       17.1%               3.3 pts



Slot Handle                   $    490.2  $    663.6  $   (173.4)     -26.1%

Slot Hold %(3)                       8.7%        7.9%               0.8 pts



Hotel Statistics



  Occupancy %                       92.7%       93.7%              -1.0 pts

  Average Daily Rate (ADR)    $      191  $      174  $       17        9.8%

  Revenue per Available Room

   (RevPAR)                   $      177  $      163  $       14        8.6%



(1) Hotel statistics have been reclassified to conform to the current presentation.
(2) This compares to our Las Vegas Operation's trailing 12 month table games win percentage of 17.5% (calculated before discounts).
(3) This compares to our Las Vegas Operation's trailing 12 month slot hold percentage of 8.2% (calculated before slot club cash incentives).

Sands Bethlehem Third Quarter Operating Results

Net revenue for Sands Bethlehem in Pennsylvania was $106.7 million and adjusted property EBITDA reached $25.2 million for the third quarter of 2011, an increase of 53.7% compared to the third quarter of 2010, with an adjusted EBITDA margin of 23.6%, up 390 basis points compared to the third quarter of 2010. The introduction of 89 table games in July 2010 expanded the property's offerings and produced $188.9 million of table games drop during the quarter. Table games win percentage was 14.3%. Slot handle was $988.4 million for the quarter with slot hold percentage of 7.1%. The property's 300-room hotel tower opened on May 27, 2011 and contributed $2.1 million of room revenue. The hotel, together with the addition of an events center later this year and the retail mall in early 2012, should contribute to future growth of both gaming and non-gaming revenues at the property.

The following table summarizes our key operating results for Sands Bethlehem for the third quarter of 2011 compared to the third quarter of 2010:

                                Three Months Ended

Sands Bethlehem Operations         September 30,

                              ----------------------

(Dollars in millions)            2011       2010(1)    $ Change     Change

                              ----------  ----------  ----------  ---------



Revenues:

  Casino                      $     99.7  $     78.5  $     21.2       27.0%

  Rooms                              2.1         0.0         2.1        N/A

  Food and Beverage                  6.4         5.2         1.2       23.1%

  Retail and Other                   4.1         2.3         1.8       78.3%

  Less - Promotional

   Allowances                       (5.6)       (3.2)       (2.4)     -75.0%

                              ----------  ----------  ----------

  Net Revenues                $    106.7  $     82.8  $     23.9       28.9%



Adjusted Property EBITDA      $     25.2  $     16.4  $      8.8       53.7%

EBITDA Margin %                     23.6%       19.7%               3.9 pts



Operating Income              $     16.3  $      8.4  $      7.9       94.0%



Gaming Statistics

(Dollars in millions)



Table Games Drop              $    188.9  $     72.9  $    116.0      159.1%

Table Games Win %                   14.3%       13.0%               1.3 pts



Slot Handle                   $    988.4  $    934.6  $     53.8        5.8%

Slot Hold %(2)                       7.1%        7.2%              -0.1 pts



Hotel Statistics



  Occupancy %                       47.3%        N/A         N/A        N/A

  Average Daily Rate (ADR)    $      168         N/A         N/A        N/A

  Revenue per Available Room

   (RevPAR)                   $       79         N/A         N/A        N/A



(1) Table games were introduced at the property on July 18, 2010 and the hotel tower opened on May 27, 2011.
(2) This compares to Sands Bethlehem's trailing 12 month slot hold percentage of 7.3% (calculated before slot club cash incentives).

Other Factors Affecting Earnings

Other Asia adjusted property EBITDA, which is principally composed of our CotaiJet ferry operation, was $2.5 million during the quarter.

Pre-opening expenses, related primarily to Sands Cotai Central on the COTAI STRIP in Macau, increased to $15.8 million in the third quarter of 2011, compared to $10.1 million in the third quarter of 2010.

Depreciation and amortization expense was $200.1 million in the third quarter of 2011, compared to $186.7 million in the third quarter of 2010. The increase was principally driven by the phased opening of Marina Bay Sands throughout 2010.

Interest expense, net of amounts capitalized, was $70.8 million for the third quarter of 2011, compared to $76.7 million during the third quarter of 2010. The decrease was principally the result of lower debt balances outstanding in the quarter compared to the third quarter of 2010, as well as increased capitalized interest during the quarter related to the development of Sands Cotai Central in Macau. Capitalized interest was $34.9 million during the third quarter of 2011, compared to $32.0 million during the third quarter of 2010. Our weighted average borrowing cost in the third quarter of 2011 was 4.18%. The closing of our previously announced financing in Macau is expected to meaningfully reduce our weighted average borrowing costs and to generate interest savings of approximately $97 million on an annualized basis

Corporate expense was $54.0 million in the third quarter of 2011, compared to $28.7 million in the third quarter of 2010. The increase was primarily driven by higher incentive compensation expenses attributable to the company's improved operating performance, as well as increased legal fees.

Other expense, which was principally composed of foreign currency losses, was $6.6 million in the third quarter of 2011, compared to other income of $6.4 million in the third quarter of 2010.

The company's effective tax rate for the third quarter of 2011 was 9.4%. The tax rate is primarily driven by a provision for the earnings from Marina Bay Sands at the 17% Singapore income tax rate.

Net income attributable to noncontrolling interests during the third quarter of $80.3 million was principally related to Sands China Ltd.

Balance Sheet Items

Unrestricted cash balances as of September 30, 2011, were $3.95 billion, while restricted cash balances were $219.9 million. Of the restricted cash balances, $209.8 million pertains to construction for Sands Cotai Central in Macau.

As of September 30, 2011, total debt outstanding, including the current portion, was $9.74 billion. Scheduled principal payments required for the fourth quarter of 2011 total $133 million. After the closing of our previously announced financing in Macau, total principal payments in 2012 and 2013 are expected to be approximately $460 million and $530 million, respectively.

Capital Expenditures

Capital expenditures during the third quarter totaled $366.9 million, including construction and development activities of $250.9 million in Macau, $88.8 million at Marina Bay Sands, $16.7 million in Las Vegas and $10.5 million at Sands Bethlehem.

Conference Call Information

The company will host a conference call to discuss the company's results on Thursday, October 27, 2011 at 1:30 p.m. Pacific Time. Interested parties may listen to the conference call through a webcast available on the company's website at www.lasvegassands.com.

Forward-Looking Statements

This press release contains forward-looking statements that are made pursuant to the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve a number of risks, uncertainties or other factors beyond the company's control, which may cause material differences in actual results, performance or other expectations. These factors include, but are not limited to, general economic conditions, competition, new ventures, substantial leverage and debt service, government regulation, legalization of gaming, interest rates, future terrorist acts, influenza, insurance, gaming promoters, risks relating to our gaming licenses, certificates and subconcession, infrastructure in Macau and other factors detailed in the reports filed by Las Vegas Sands Corp. with the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date thereof. Las Vegas Sands Corp. assumes no obligation to update such information.

Note 1

Adjusted net income excludes pre-opening expense, development expense, impairment loss, loss on disposal of assets, loss on modification or early retirement of debt, preferred stock dividends, accretion to redemption value of preferred stock issued to the Principal Stockholder's family, and preferred stock inducement and repurchase premiums.

About Las Vegas Sands Corp.

Las Vegas Sands Corp. (NYSE: LVS) is a Fortune 500 company and the leading global developer of destination properties (integrated resorts) that feature premium accommodations, world-class gaming and entertainment, convention and exhibition facilities, celebrity chef restaurants, and many other amenities.

THE VENETIAN® and THE PALAZZO®, Five-Diamond luxury resorts on the Las Vegas Strip, and SANDS® Bethlehem in Eastern Pennsylvania are the company's properties in the United States.

In Singapore, the iconic MARINA BAY SANDS® is the most recent addition to the company's portfolio.

Through its majority-owned subsidiary Sands China Ltd., the company also owns a collection of properties in Macau, including THE VENETIAN® Macao, Four Seasons Hotel Macao, and Sands Cotai Central, a 13.7 million square foot 6,400-room complex opening in early 2012 at the company's COTAI STRIP® development. The company also owns the SANDS® Macao on the Macau peninsula.

Las Vegas Sands is also committed to global sustainability through its SANDS Eco 360 program and is an active community partner through its various charitable organizations.

Las Vegas Sands Corp.
Third Quarter 2011 Results
Non-GAAP Reconciliations

Within the company's third quarter 2011 press release, the company makes reference to certain non-GAAP financial measures including "adjusted net income," "adjusted earnings per diluted share," and "adjusted property EBITDA." Whenever such information is presented, the company has complied with the provisions of the rules under Regulation G and Item 2.02 of Form 8-K. The specific reasons why the company's management believes that the presentation of each of these non-GAAP financial measures provides useful information to investors regarding Las Vegas Sands Corp.'s financial condition, results of operations and cash flows has been provided in the Form 8-K filed in connection with this press release.

Adjusted property EBITDA consists of operating income (loss) before depreciation and amortization, gain or loss on disposal of assets, impairment loss, pre-opening expense, development expense, royalty fees, stock-based compensation, corporate expense, and rental expense. Reconciliations of GAAP operating income and GAAP net income attributable to Las Vegas Sands Corp. to adjusted property EBITDA are included in the financial schedules accompanying this release.

Las Vegas Sands Corp. and Subsidiaries

Condensed Consolidated Statements of Operations

(In thousands, except share and per share data)

(Unaudited)



                         Three Months Ended           Nine Months Ended

                            September 30,               September 30,

                         2011          2010          2011          2010

                     ------------  ------------  ------------  ------------



Revenues:

  Casino             $  1,903,142  $  1,573,851  $  5,429,903  $  3,929,922

  Rooms                   262,352       208,160       734,022       579,709

  Food and beverage       147,223       117,186       438,632       314,344

  Convention, retail

   and other              223,841       147,179       589,138       370,660

                     ------------  ------------  ------------  ------------

                        2,536,558     2,046,376     7,191,695     5,194,635

  Less - promotional

   allowances            (127,183)     (137,604)     (325,305)     (356,499)

                     ------------  ------------  ------------  ------------

                        2,409,375     1,908,772     6,866,390     4,838,136

                     ------------  ------------  ------------  ------------



Operating expenses:

  Resort operations     1,492,506     1,271,862     4,317,348     3,371,333

  Corporate expense        54,031        28,686       133,983        78,116

  Rental expense           10,143         9,186        33,333        30,690

  Pre-opening

   expense                 15,823        10,107        43,472        97,684

  Development

   expense                  3,308           425         6,301         1,258

  Depreciation and

   amortization           200,071       186,738       596,469       510,521

  Impairment loss               -        16,057             -        16,057

  Loss on disposal

   of assets                  937         2,406         8,879        40,577

                     ------------  ------------  ------------  ------------

                        1,776,819     1,525,467     5,139,785     4,146,236

                     ------------  ------------  ------------  ------------



Operating income          632,556       383,305     1,726,605       691,900



  Interest income           2,369         2,661         8,444         6,367

  Interest expense,

   net of amounts

   capitalized            (70,761)      (76,723)     (214,938)     (231,875)

  Other income

   (expense)               (6,617)        6,444        (9,384)       (6,205)

  Loss on

   modification or

   early retirement

   of debt                      -       (21,692)            -       (18,555)

                     ------------  ------------  ------------  ------------



Income before income

 taxes                    557,547       293,995     1,510,727       441,632



Income tax expense        (52,375)      (25,161)     (151,960)      (46,436)

                     ------------  ------------  ------------  ------------



Net income                505,172       268,834     1,358,767       395,196



Net income

 attributable to

 noncontrolling

 interests                (80,293)      (54,337)     (233,928)     (121,311)

                     ------------  ------------  ------------  ------------



Net income

 attributable to Las

 Vegas Sands Corp.        424,879       214,497     1,124,839       273,885



Preferred stock

 dividends                (19,140)      (23,350)      (57,957)      (70,050)

Accretion to

 redemption value of

 preferred stock

 issued to Principal

 Stockholder's

 family                   (23,136)      (23,136)      (69,408)      (69,408)

Preferred stock

 inducement and

 repurchase premiums      (28,972)            -       (48,080)            -

                     ------------  ------------  ------------  ------------



Net income

 attributable to

 common stockholders $    353,631  $    168,011  $    949,394  $    134,427

                     ============  ============  ============  ============



Basic earnings per

 share               $       0.48  $       0.25  $       1.31  $       0.20

                     ============  ============  ============  ============



Diluted earnings per

 share               $       0.44  $       0.21  $       1.17  $       0.17

                     ============  ============  ============  ============



Weighted average

 shares outstanding:



  Basic               729,773,246   660,836,841   727,309,255   660,495,783

                     ============  ============  ============  ============



  Diluted             812,543,534   789,156,247   811,550,683   782,156,007

                     ============  ============  ============  ============











Las Vegas Sands Corp. and Subsidiaries

Non-GAAP Measure

(In thousands)

(Unaudited)



The following are reconciliations of Operating Income (Loss) to

 Adjusted Property EBITDA:



                    Three Months Ended September 30, 2011



                                              (Gain)   Pre-Opening

                    Operating  Depreciation   Loss on      and

                     Income        and       Disposal  Development  Royalty

                     (Loss)    Amortization  of Assets   Expense     Fees

                   ---------- ------------- ---------- ----------- --------



The Venetian Macao $  206,513 $      40,078 $       68 $     2,958 $      -

Sands Macao            67,218         7,696        156           -        -

Four Seasons Hotel

 Macao and Plaza

 Casino                45,120        12,684          1       1,138        -

                   ---------- ------------- ---------- ----------- --------

  Macau Property

   Operations         318,851        60,458        225       4,096        -

Las Vegas

 Operating

 Properties            64,781        56,885          -           -  (30,365)

Sands Bethlehem        16,302         8,349          -         119        -

                   ---------- ------------- ---------- ----------- --------

  United States

   Property

   Operations          81,083        65,234          -         119  (30,365)

Marina Bay Sands      315,435        65,776         (5)        672   25,621

Other Asia (2)         (6,659)        3,775          -         173    5,000

Other Development     (17,725)          174        717      14,071        -

Corporate             (58,429)        4,654          -           -     (256)

                   ---------- ------------- ---------- ----------- --------

                   $  632,556 $     200,071 $      937 $    19,131 $      -

                   ========== ============= ========== =========== ========







                    Three Months Ended September 30, 2011



                        (1)                                       Adjusted

                     Stock-Based      Corporate       Rental      Property

                    Compensation       Expense       Expense       EBITDA

                  ---------------- -------------- ------------- ------------



The Venetian Macao $         1,457 $            - $       1,646 $    252,720

Sands Macao                    399              -           352       75,821

Four Seasons Hotel

 Macao and Plaza

 Casino                         72              -           704       59,719

                  ---------------- -------------- ------------- ------------

  Macau Property

   Operations                1,928              -         2,702      388,260

Las Vegas

 Operating

 Properties                  3,010              -             -       94,311

Sands Bethlehem                400              -             -       25,170

                  ---------------- -------------- ------------- ------------

  United States

   Property

   Operations                3,410              -             -      119,481

Marina Bay Sands             1,716              -         4,678      413,893

Other Asia (2)                 226              -             -        2,515

Other Development                -              -         2,763            -

Corporate                        -         54,031             -            -

                  ---------------- -------------- ------------- ------------

                   $         7,280 $       54,031 $      10,143 $    924,149

                  ================ ============== ============= ============





                    Three Months Ended September 30, 2010



                                            Impairment

                                            and (Gain) Pre-Opening

                    Operating  Depreciation   Loss on      and

                     Income        and       Disposal  Development  Royalty

                     (Loss)    Amortization  of Assets   Expense     Fees

                   ---------- ------------- ---------- ----------- --------



The Venetian Macao $  156,872 $      48,376 $    3,442 $         - $      -

Sands Macao            64,102         9,487         23           -        -

Four Seasons Hotel

 Macao and

Plaza Casino           34,065        12,981        (71)      1,171        -

                   ---------- ------------- ---------- ----------- --------

  Macau Property

   Operations         255,039        70,844      3,394       1,171        -

Las Vegas Operating

 Properties            23,441        56,738        323           -  (26,434)

Sands Bethlehem         8,414         6,871          -         425        -

                   ---------- ------------- ---------- ----------- --------

  United States

   Property

   Operations          31,855        63,609        323         425  (26,434)

Marina Bay Sands      166,216        44,731        311       2,533   21,650

Other Asia (2)        (14,958)        4,089          -          69    5,000

Other Development     (23,082)          170     14,435       6,334        -

Corporate             (31,765)        3,295          -           -     (216)

                   ---------- ------------- ---------- ----------- --------

                   $  383,305 $     186,738 $   18,463 $    10,532 $      -

                   ========== ============= ========== =========== ========







                Three Months Ended September 30, 2010



                        (1)                                Adjusted

                    Stock-Based   Corporate     Rental     Property

                    Compensation   Expense     Expense      EBITDA

                   ------------- ----------- ----------- -----------



The Venetian Macao $         539 $         - $     2,267 $   211,496

Sands Macao                  139           -         352      74,103

Four Seasons Hotel

 Macao and

Plaza Casino                 112           -         704      48,962

                   ------------- ----------- ----------- -----------

  Macau Property

   Operations                790           -       3,323     334,561

Las Vegas Operating

 Properties                4,203           -           -      58,271

Sands Bethlehem              651           -           -      16,361

                   ------------- ----------- ----------- -----------

  United States

   Property

   Operations              4,854           -           -      74,632

Marina Bay Sands           2,428           -       3,720     241,589

Other Asia (2)               237           -           -      (5,563)

Other Development              -           -       2,143           -

Corporate                      -      28,686           -           -

                   ------------- ----------- ----------- -----------

                   $       8,309 $    28,686 $     9,186 $   645,219

                   ============= =========== =========== ===========





                    Nine Months Ended September 30, 2011



                                             (Gain)

                                             Loss on  Pre-Opening

                    Operating  Depreciation Disposal      and

                     Income        and         of     Development  Royalty

                     (Loss)    Amortization  Assets     Expense      Fees

                   ---------- ------------- --------  ----------- ---------



The Venetian Macao $  601,814 $     125,489 $   (652) $     3,173 $       -

Sands Macao           238,113        23,245      278            -         -

Four Seasons Hotel

 Macao and

Plaza Casino          110,402        39,188      123        2,769         -

                   ---------- ------------- --------  ----------- ---------

  Macau Property

   Operations         950,329       187,922     (251)       5,942         -

Las Vegas Operating

 Properties           149,910       176,002   (1,778)           -   (81,227)

Sands Bethlehem        42,928        23,202        -          758         -

                   ---------- ------------- --------  ----------- ---------

  United States

   Property

   Operations         192,838       199,204   (1,778)         758   (81,227)

Marina Bay Sands      827,454       183,760      738        3,516    66,896

Other Asia (2)        (39,208)       11,745        2          365    15,000

Other Development     (50,517)          523    2,506       39,192         -

Corporate            (154,291)       13,315    7,662            -      (669)

                   ---------- ------------- --------  ----------- ---------

                   $1,726,605 $     596,469 $  8,879  $    49,773 $       -

                   ========== ============= ========  =========== =========







                Nine Months Ended September 30, 2011



                        (1)                                Adjusted

                    Stock-Based   Corporate     Rental     Property

                    Compensation   Expense     Expense      EBITDA

                   ------------- ----------- ----------- -----------



The Venetian Macao $       4,719 $         - $     4,943 $   739,486

Sands Macao                1,349           -       1,057     264,042

Four Seasons Hotel

 Macao and

Plaza Casino                 293           -       2,111     154,886

                   ------------- ----------- ----------- -----------

  Macau Property

   Operations              6,361           -       8,111   1,158,414

Las Vegas Operating

 Properties                9,478           -           -     252,385

Sands Bethlehem            1,430           -           -      68,318

                   ------------- ----------- ----------- -----------

  United States

   Property

   Operations             10,908           -           -     320,703

Marina Bay Sands           4,433           -      16,926   1,103,723

Other Asia (2)               775           -           -     (11,321)

Other Development              -           -       8,296           -

Corporate                      -     133,983           -           -

                   ------------- ----------- ----------- -----------

                   $      22,477 $   133,983 $    33,333 $ 2,571,519

                   ============= =========== =========== ===========





                    Nine Months Ended September 30, 2010



                                           Impairment

                                           and (Gain)  Pre-Opening

                   Operating  Depreciation   Loss on       and

                     Income       and       Disposal   Development  Royalty

                     (Loss)   Amortization  of Assets    Expense     Fees

                   --------- ------------- ----------  ----------- --------



The Venetian Macao $ 405,426 $     152,611 $    3,714  $         - $      -

Sands Macao          192,931        30,302       (566)           -        -

Four Seasons Hotel

 Macao and Plaza

 Casino               58,796        37,552        (76)       2,159        -

                   --------- ------------- ----------  ----------- --------

  Macau Property

   Operations        657,153       220,465      3,072        2,159        -

Las Vegas Operating

 Properties           77,681       175,728        600            -  (36,434)

Sands Bethlehem       15,725        20,763          -        1,300        -

                   --------- ------------- ----------  ----------- --------

  United States

   Property

   Operations         93,406       196,491        600        1,300  (36,434)

Marina Bay Sands     218,259        70,013        302       15,942   21,650

Other Asia (2)       (44,012)       12,050          -          113   15,000

Other Development   (145,675)        2,171     52,660       79,428        -

Corporate            (87,231)        9,331          -            -     (216)

                   --------- ------------- ----------  ----------- --------

                   $ 691,900 $     510,521 $   56,634  $    98,942 $      -

                   ========= ============= ==========  =========== ========







                Nine Months Ended September 30, 2010



                        (1)                                Adjusted

                    Stock-Based   Corporate     Rental     Property

                    Compensation   Expense     Expense      EBITDA

                   ------------- ----------- ----------- -----------



The Venetian Macao $       3,158 $         - $     9,331 $   574,240

Sands Macao                1,350           -       1,059     225,076

Four Seasons Hotel

 Macao and Plaza

 Casino                      336           -       2,689     101,456

                   ------------- ----------- ----------- -----------

  Macau Property

   Operations              4,844           -      13,079     900,772

Las Vegas Operating

 Properties               11,980           -           -     229,555

Sands Bethlehem            1,662           -           -      39,450

                   ------------- ----------- ----------- -----------

  United States

   Property

   Operations             13,642           -           -     269,005

Marina Bay Sands           3,694           -       6,195     336,055

Other Asia (2)               700           -           -     (16,149)

Other Development              -           -      11,416           -

Corporate                      -      78,116           -           -

                   ------------- ----------- ----------- -----------

                   $      22,880 $    78,116 $    30,690 $ 1,489,683

                   ============= =========== =========== ===========



(1) During the three months ended September 30, 2011 and 2010, the Company recorded stock-based compensation expense of $13.9 million and $13.7 million, respectively, of which $6.5 million and $5.3 million, respectively, is included in corporate expense and $0.1 million is included in pre-opening and development expense on the Company's condensed consolidated statements of operations. During the nine months ended September 30, 2011 and 2010, the Company recorded stock-based compensation expense of $47.2 million and $42.6 million, respectively, of which $24.4 million and $17.8 million, respectively, is included in corporate expense and $0.3 million and $1.9 million, respectively, is included in pre-opening and development expense on the Company's condensed consolidated statements of operations.

(2) Primarily includes the results of the CotaiJet ferry operations.

Las Vegas Sands Corp. and Subsidiaries

Non-GAAP Measure

(In thousands)

(Unaudited)



 The following is a reconciliation of Net Income Attributable to Las Vegas

                  Sands Corp. to Adjusted Property EBITDA:



                               Three Months Ended      Nine Months Ended

                                 September 30,           September 30,

                                2011        2010        2011        2010

                            ----------- ----------- ----------- -----------

Net income attributable to

 Las Vegas Sands Corp.      $   424,879 $   214,497 $ 1,124,839 $   273,885

  Add (deduct):

    Net income attributable

     to noncontrolling

     interests                   80,293      54,337     233,928     121,311

    Income tax expense           52,375      25,161     151,960      46,436

    Loss on modification or

     early retirement of

     debt                             -      21,692           -      18,555

    Other (income) expense        6,617      (6,444)      9,384       6,205

    Interest expense, net of

     amounts capitalized         70,761      76,723     214,938     231,875

    Interest income              (2,369)     (2,661)     (8,444)     (6,367)

    Loss on disposal of

     assets                         937       2,406       8,879      40,577

    Impairment loss                   -      16,057           -      16,057

    Depreciation and

     amortization               200,071     186,738     596,469     510,521

    Development expense           3,308         425       6,301       1,258

    Pre-opening expense          15,823      10,107      43,472      97,684

    Stock-based compensation

     (1)                          7,280       8,309      22,477      22,880

    Rental expense               10,143       9,186      33,333      30,690

    Corporate expense            54,031      28,686     133,983      78,116

                            ----------- ----------- ----------- -----------



Adjusted Property EBITDA    $   924,149 $   645,219 $ 2,571,519 $ 1,489,683

                            =========== =========== =========== ===========



(1) See prior page (Exhibit 2)



_______________________



Las Vegas Sands Corp. and Subsidiaries

Supplemental Data - Net Revenues

(In thousands)

(Unaudited)



                               Three Months Ended      Nine Months Ended

                                 September 30,           September 30,

                                2011        2010        2011        2010

                            ----------- ----------- ----------- -----------



The Venetian Macao          $   689,243 $   620,745 $ 2,062,917 $ 1,751,472

Sands Macao                     307,420     288,235     961,173     874,253

Four Seasons Hotel Macao and

 Plaza Casino                   169,050     160,367     461,914     406,807

Las Vegas Operating

 Properties                     347,446     290,690     985,043     902,419

Sands Bethlehem                 106,720      82,843     294,870     218,708

Marina Bay Sands                792,427     485,886   2,114,921     702,279

Other Asia                       43,190      28,403     109,413      80,961

Intersegment revenues           (46,121)    (48,397)   (123,861)    (98,763)

                            ----------- ----------- ----------- -----------



                            $ 2,409,375 $ 1,908,772 $ 6,866,390 $ 4,838,136

                            =========== =========== =========== ===========



   _______________________



Las Vegas Sands Corp. and Subsidiaries

Supplemental Data - Adjusted Property

 EBITDA as a Percentage of Net Revenues

(Unaudited)



                               Three Months Ended      Nine Months Ended

                                 September 30,           September 30,

                                2011        2010        2011        2010

                            ----------- ----------- ----------- -----------

The Venetian Macao                 36.7%       34.1%       35.8%       32.8%

Sands Macao                        24.7%       25.7%       27.5%       25.7%

Four Seasons Hotel Macao and

 Plaza Casino                      35.3%       30.5%       33.5%       24.9%

Las Vegas Operating

 Properties                        27.1%       20.0%       25.6%       25.4%

Sands Bethlehem                    23.6%       19.7%       23.2%       18.0%

Marina Bay Sands                   52.2%       49.7%       52.2%       47.9%

Other Asia                          5.8%      -19.6%      -10.3%      -19.9%



Total                              38.4%       33.8%       37.5%       30.8%











Las Vegas Sands Corp. and Subsidiaries

Non-GAAP Measure - Adjusted Net Income and Adjusted Earnings

 Per Diluted Share

(In thousands, except share and per share data)

(Unaudited)





                             Three Months Ended        Nine Months Ended

                               September 30,             September 30,

                             2011         2010         2011         2010

                         ------------ ------------ ------------ ------------



Net income attributable

 to common stockholders  $    353,631 $    168,011 $    949,394 $    134,427



Pre-opening expense, net       15,709       10,107       42,874       97,684

Development expense, net        3,308          425        6,301        1,258

Impairment loss, net                -       16,057            -       16,057

Loss on disposal of

 assets, net                      937        2,406        8,879       40,577

Loss on modification or

 early retirement of debt           -       21,692            -       18,555

Preferred stock dividends      19,140       23,350       57,957       70,050

Accretion to redemption

 value of preferred stock

 issued to Principal

 Stockholder's family          23,136       23,136       69,408       69,408

Preferred stock

 inducement and

 repurchase premiums           28,972            -       48,080            -

                         ------------ ------------ ------------ ------------



Adjusted net income      $    444,833 $    265,184 $  1,182,893 $    448,016

                         ============ ============ ============ ============





Per diluted share of

 common stock:

Net income attributable

 to common stockholders  $       0.44 $       0.21 $       1.17 $       0.17



Pre-opening expense, net         0.02         0.02         0.05         0.13

Development expense, net            -            -         0.01            -

Impairment loss, net                -         0.02            -         0.02

Loss on disposal of

 assets, net                        -            -         0.01         0.05

Loss on modification or

 early retirement of debt           -         0.03            -         0.02

Preferred stock dividends        0.02         0.03         0.07         0.09

Accretion to redemption

 value of preferred stock

 issued to Principal

 Stockholder's family            0.03         0.03         0.09         0.09

Preferred stock

 inducement and

 repurchase premiums             0.04            -         0.06            -

                         ------------ ------------ ------------ ------------



Adjusted earnings per

 diluted share           $       0.55 $       0.34 $       1.46 $       0.57

                         ============ ============ ============ ============



Weighted average diluted

 shares outstanding       812,543,534  789,156,247  811,550,683  782,156,007











Las Vegas Sands Corp. and Subsidiaries

Supplemental Data Schedule

(Unaudited)



                                  Three Months Ended     Nine Months Ended

                                     September 30,         September 30,

                                    2011       2010       2011       2010

                                 ---------  ---------  ---------  ---------



Room Statistics:

  The Venetian Macao:

    Occupancy %                       94.1%      90.1%      90.1%      91.6%

    Average daily room rate

     (ADR) (1)                   $     232  $     217  $     227  $     207

    Revenue per available room

     (RevPAR) (2)                $     218  $     195  $     205  $     190



  Sands Macao:

    Occupancy %                       92.9%      96.6%      88.6%      97.2%

    Average daily room rate

     (ADR) (1)                   $     251  $     239  $     248  $     248

    Revenue per available room

     (RevPAR) (2)                $     233  $     231  $     220  $     241



  Four Seasons Hotel Macao and

   Plaza Casino:

    Occupancy %                       70.8%      70.9%      67.8%      71.0%

    Average daily room rate

     (ADR) (1)                   $     335  $     309  $     333  $     295

    Revenue per available room

     (RevPAR) (2)                $     237  $     219  $     225  $     209



  Las Vegas Operating

   Properties:

    Occupancy %                       92.7%      93.7%      88.5%      94.3%

    Average daily room rate

     (ADR) (1)                   $     191  $     174  $     201  $     191

    Revenue per available room

     (RevPAR) (2)                $     177  $     163  $     178  $     180



  Sands Bethlehem:

    Occupancy %                       47.3%       N/A       47.7%       N/A

    Average daily room rate

     (ADR) (1)                   $     168        N/A  $     168        N/A

    Revenue per available room

     (RevPAR) (2)                $      79        N/A  $      80        N/A



  Marina Bay Sands:

    Occupancy %                       98.1%      68.2%      91.8%      64.8%

    Average daily room rate

     (ADR) (1)                   $     327  $     246  $     303  $     242

    Revenue per available room

     (RevPAR) (2)                $     321  $     168  $     278  $     157



Casino Statistics:

  The Venetian Macao:

    Table games win per unit per

     day (3)                     $  11,705  $  10,708  $  12,086  $  10,222

    Slot machine win per unit

     per day (4)                 $     303  $     286  $     287  $     263

    Average number of table

     games                             589        600        596        597

    Average number of slot

     machines                        2,057      2,123      2,120      2,163



  Sands Macao:

    Table games win per unit per

     day (3)                     $   9,303  $   8,370  $   9,683  $   8,714

    Slot machine win per unit

     per day (4)                 $     280  $     228  $     271  $     216

    Average number of table

     games                             413        416        414        416

    Average number of slot

     machines                        1,109      1,180      1,133      1,175



  Four Seasons Hotel Macao and

   Plaza Casino:

    Table games win per unit per

     day (3)                     $  13,964  $  16,107  $  13,980  $  14,593

    Slot machine win per unit

     per day (4)                 $     766  $     367  $     696  $     405

    Average number of table

     games                             127        118        121        117

    Average number of slot

     machines                          182        194        189        188



  Las Vegas Operating

   Properties:

    Table games win per unit per

     day (3)                     $   5,267  $   3,875  $   4,149  $   4,238

    Slot machine win per unit

     per day (4)                 $     175  $     195  $     156  $     200

    Average number of table

     games                             226        228        227        231

    Average number of slot

     machines                        2,663      2,914      2,665      2,824



  Sands Bethlehem:

    Table games win per unit per

     day (3)                     $   2,763  $   1,640  $   2,723  $   1,640

    Slot machine win per unit

     per day (4)                 $     253  $     243  $     247  $     230

    Average number of table

     games                             106         77         92         77

    Average number of slot

     machines                        3,023      3,028      3,021      3,123



  Marina Bay Sands:

    Table games win per unit per

     day (3)                     $  13,205  $   8,075  $  11,017  $   6,955

    Slot machine win per unit

     per day (4)                 $     662  $     481  $     601  $     437

    Average number of table

     games                             593        631        605        613

    Average number of slot

     machines                        2,416      1,798      2,334      1,684







(1) ADR is calculated by dividing total room revenue by total rooms occupied.
(2) RevPAR is calculated by dividing total room revenue by total rooms available.
(3) Table games win per unit per day is shown before discounts and commissions.
(4) Slot machine win per unit per day is shown before deducting cost for slot points.

Add to Digg Bookmark with del.icio.us Add to Newsvine

Contacts:



Investment Community:

Daniel Briggs

(702) 414-1221



Media:

Ron Reese

(702) 414-3607



Source: Las Vegas Sands

News Provided by Acquire Media