LAS VEGAS, Oct. 21, 2015 /PRNewswire/ -- Las Vegas Sands Corp. (NYSE: LVS) today reported financial results for the quarter ended September 30, 2015.

Third Quarter Overview

Mr. Sheldon G. Adelson, chairman and chief executive officer, said, "While the operating environment in Macao, particularly in the high-end gaming segments, remained challenging during the quarter, our focus on the higher margin mass and non-gaming segments and the geographic diversification of our cash flows allowed us to again deliver in excess of one billion U.S. dollars of adjusted property EBITDA during the quarter and weather this cyclical downturn better than the industry overall. We remain sharply focused on the consistent execution of our global growth strategy, which leverages the power of our unique convention-based Integrated Resort business model.

"Our convention-based Integrated Resort business model appeals to the broadest set of customers, generates the most diversified set of cash flows, and delivers the industry's highest revenue and profit from non-gaming segments while bringing unsurpassed economic and diversification benefits to the regions in which we operate. We remain confident in our ability to both further extend our global leadership position and deliver strong growth in the future.

"The prudent management of our cash flow, including the ability to increase the return of capital to shareholders while maintaining a strong balance sheet and ample liquidity to invest in future growth opportunities, remains a cornerstone of our strategy. Accordingly, I am extremely pleased to announce that the company's Board of Directors has increased the company's recurring common stock dividend for the 2016 calendar year to $2.88 per share, an increase of 10.8%."

The company paid a recurring quarterly dividend of $0.65 per common share during the quarter, an increase of 30.0% compared to the third quarter of 2014. The company also announced that its next recurring quarterly dividend of $0.65 per common share will be paid on December 31, 2015, to Las Vegas Sands shareholders of record on December 22, 2015. That dividend represents an increase of 30.0% compared to the dividend paid in the fourth quarter of 2014. Additionally, since the inception of the company's share repurchase program in June 2013, the company has returned $2.38 billion to shareholders through the repurchase of 34.0 million shares, including $80.0 million of common stock (1.7 million shares at a weighted average price of $45.75) during the quarter ended September 30, 2015.

Mr. Adelson added, "In Macao, notwithstanding a challenging environment in the VIP and premium mass gaming segments, we delivered $536.8 million in adjusted property EBITDA across our Macao property portfolio in the third quarter. We remain confident that our market-leading Cotai Strip properties, which will be complemented in the future by the St. Regis tower at Sands Cotai Central opening in December 2015, and by The Parisian Macao, targeted to open in late 2016, will continue to provide the economic benefits of diversification to Macao, help attract greater numbers of business and leisure travelers, and provide an outstanding and diversified platform for growth in the years ahead."

Despite the negative impact of the stronger U.S. dollar, adjusted property EBITDA at Marina Bay Sands in Singapore increased 10.8% year-over-year to $389.7 million in the current quarter, driven by growth in mass play from visitors to Singapore and healthy Rolling Chip volume. Hold-normalized EBITDA increased 12.2% to $411.3 million. The property generated record mass gaming win-per-day in local currency terms while hold-normalized adjusted property EBITDA increased 22.4% year-over-year on a constant-currency basis.

Company-Wide Operating Results

Net revenue for the third quarter of 2015 decreased 18.1% to $2.89 billion, compared to $3.53 billion in the third quarter of 2014. Consolidated adjusted property EBITDA of $1.05 billion decreased 18.0% in the third quarter of 2015, compared to the year-ago quarter. On a hold-normalized basis, adjusted property EBITDA decreased 13.4% to $1.09 billion in the third quarter of 2015.

On a GAAP (Generally Accepted Accounting Principles) basis, operating income in the third quarter of 2015 decreased 23.9% to $739.1 million, compared to $971.4 million in the third quarter of 2014. The decrease in operating income was principally due to softer results across the company's Macao property portfolio.

On a GAAP basis, net income attributable to Las Vegas Sands in the third quarter of 2015 decreased 22.7% to $519.4 million, compared to $671.7 million in the third quarter of 2014, while diluted earnings per share in the third quarter of 2015 decreased 21.7% to $0.65, compared to $0.83 in the prior-year quarter. The decrease in net income attributable to Las Vegas Sands reflected the decline in operating income described above, offset by a $90.0 million decrease in net income attributable to noncontrolling interests.

Adjusted net income (see Note 1) decreased to $529.8 million, or $0.66 per diluted share, compared to $675.7 million, or $0.84 per diluted share, in the third quarter of 2014.

Sands China Ltd. Consolidated Financial Results

On a GAAP basis, total net revenues for Sands China Ltd. decreased 28.8% to $1.66 billion in the third quarter of 2015, compared to $2.33 billion in the third quarter of 2014. Adjusted property EBITDA for Sands China Ltd. decreased 32.8% to $545.0 million in the third quarter of 2015, compared to $811.6 million in the third quarter of 2014. Net income for Sands China Ltd. decreased 46.8% to $343.2 million in the third quarter of 2015, compared to $644.6 million in the third quarter of 2014.

The Venetian Macao Third Quarter Operating Results

Despite the softer gaming market in Macao, The Venetian Macao continued to enjoy Macao market-leading visitation and financial performance. The property generated adjusted property EBITDA of $256.4 million in the third quarter with a market-leading EBITDA margin of 36.6%. Non-Rolling Chip drop was $1.74 billion for the quarter with a Non-Rolling Chip win percentage of 23.4%. Rolling Chip volume during the quarter decreased 32.1% to $6.88 billion. Rolling Chip win percentage was 3.08% in the quarter, below the 3.13% experienced in the prior-year quarter. Slot handle was $1.05 billion.

The following table summarizes the key operating results for The Venetian Macao for the third quarter of 2015 compared to the third quarter of 2014:



    The Venetian Macao
     Operations                     Three Months Ended

                                  September 30,
                                  -------------

    (Dollars in
     millions)                           2015              2014           $ Change Change
                                         ----              ----           -------- ------

    Revenues:

    Casino                                          $590.0                 $817.8           $(227.8)              -27.9%

    Rooms                                           53.6                   66.6             (13.0)              -19.5%

    Food and Beverage                               20.5                   27.4              (6.9)              -25.2%

    Mall                                            50.4                   51.0              (0.6)               -1.2%

    Convention, Retail and Other                    21.5                   24.6              (3.1)              -12.6%

    Less - Promotional Allowances                 (36.4)                (44.4)               8.0                18.0%
                                                   -----                  -----                ---

    Net Revenues                                    $699.6                 $943.0           $(243.4)              -25.8%


    Adjusted Property
     EBITDA                                         $256.4                 $352.7            $(96.3)              -27.3%

    EBITDA Margin %                   36.6%                     37.4%                                -0.8 pts


    Operating Income                                $213.7                 $312.4            $(98.7)              -31.6%


    Gaming Statistics

    (Dollars in millions)


    Rolling Chip Volume                           $6,876.4              $10,127.6         $(3,251.2)              -32.1%

    Rolling Chip Win %(1)               3.08%                     3.13%                               -0.05 pts


    Non-Rolling Chip
     Drop                                         $1,741.5               $2,208.1           $(466.6)              -21.1%

    Non-Rolling Chip Win %            23.4%                     24.7%                                -1.3 pts


    Slot Handle                                   $1,047.8               $1,440.9           $(393.1)              -27.3%

    Slot Hold %                        4.8%                      4.6%                                 0.2 pts


    Hotel Statistics


    Occupancy %                       84.5%                     93.3%                                -8.8 pts

    Average Daily Rate
     (ADR)                                            $239                   $269              $(30)              -11.2%

    Revenue per
     Available Room
     (RevPAR)                                         $202                   $251              $(49)              -19.5%


    (1) This compares to our expected
     Rolling Chip win percentage of
     2.7% to 3.0% (calculated before
     discounts and commissions).

Sands Cotai Central Third Quarter Operating Results

Net revenues and adjusted property EBITDA for the third quarter of 2015 at Sands Cotai Central were $550.2 million and $170.5 million, respectively, resulting in an EBITDA margin of 31.0%.

Non-Rolling Chip drop was $1.46 billion in the third quarter with a Non-Rolling Chip win percentage of 21.9%. Rolling Chip volume was $4.64 billion for the quarter with a Rolling Chip win percentage of 3.54%. Slot handle was $1.50 billion for the quarter. Hotel occupancy was 86.5% with ADR of $152.

The following table summarizes our key operating results for Sands Cotai Central for the third quarter of 2015 compared to the third quarter of 2014:



    Sands Cotai Central
     Operations                     Three Months Ended

                                  September 30,
                                  -------------

    (Dollars in
     millions)                           2015              2014           $ Change Change
                                         ----              ----           -------- ------

    Revenues:

    Casino                                          $475.1                 $727.3           $(252.2)              -34.7%

    Rooms                                           68.7                   81.8             (13.1)              -16.0%

    Food and Beverage                               25.2                   34.8              (9.6)              -27.6%

    Mall                                            15.8                   17.7              (1.9)              -10.7%

    Convention, Retail and Other                     5.7                    8.2              (2.5)              -30.5%

    Less - Promotional Allowances                 (40.3)                (53.3)              13.0                24.4%
                                                   -----                  -----               ----

    Net Revenues                                    $550.2                 $816.5           $(266.3)              -32.6%


    Adjusted Property
     EBITDA                                         $170.5                 $267.0            $(96.5)              -36.1%

    EBITDA Margin %                   31.0%                     32.7%                                -1.7 pts


    Operating Income                                 $94.5                 $193.0            $(98.5)              -51.0%


    Gaming Statistics

    (Dollars in millions)


    Rolling Chip Volume                           $4,640.5              $10,567.2         $(5,926.7)              -56.1%

    Rolling Chip Win %(1)               3.54%                     3.48%                                0.06 pts


    Non-Rolling Chip
     Drop                                         $1,458.7               $1,891.2           $(432.5)              -22.9%

    Non-Rolling Chip Win %            21.9%                     22.4%                                -0.5 pts


    Slot Handle                                   $1,503.6               $2,025.1           $(521.5)              -25.8%

    Slot Hold %                        3.7%                      3.4%                                 0.3 pts


    Hotel Statistics


    Occupancy %                       86.5%                     89.5%                                -3.0 pts

    Average Daily Rate
     (ADR)                                            $152                   $176              $(24)              -13.6%

    Revenue per
     Available Room
     (RevPAR)                                         $131                   $157              $(26)              -16.6%


    (1) This compares to our expected
     Rolling Chip win percentage of
     2.7% to 3.0% (calculated before
     discounts and commissions).

Four Seasons Hotel Macao and Plaza Casino Third Quarter Operating Results

The Four Seasons Hotel Macao and Plaza Casino generated adjusted property EBITDA of $58.8 million in the third quarter of 2015, a decrease of 41.9% compared to the year-ago quarter. Non-Rolling Chip drop was $280.9 million, while Non-Rolling Chip win percentage was 25.4%. Rolling Chip volume was $2.82 billion for the quarter. Rolling Chip win percentage was 3.13% in the quarter, below the 3.45% experienced in the prior-year quarter. Slot handle was $111.8 million during the quarter.

The following table summarizes our key operating results for the Four Seasons Hotel Macao and Plaza Casino for the third quarter of 2015 compared to the third quarter of 2014:



    Four Seasons Hotel
     Macao and Plaza
     Casino Operations              Three Months Ended

                                  September 30,
                                  -------------

    (Dollars in
     millions)                           2015              2014           $ Change Change
                                         ----              ----           -------- ------

    Revenues:

    Casino                                          $129.6                 $221.4            $(91.8)              -41.5%

    Rooms                                           10.9                   11.9              (1.0)               -8.4%

    Food and Beverage                                6.5                    7.7              (1.2)              -15.6%

    Mall                                            32.0                   36.3              (4.3)              -11.8%

    Convention, Retail and Other                     0.8                    1.0              (0.2)              -20.0%

    Less - Promotional Allowances                 (11.9)                (12.9)               1.0                 7.8%
                                                   -----                  -----                ---

    Net Revenues                                    $167.9                 $265.4            $(97.5)              -36.7%


    Adjusted Property
     EBITDA                                          $58.8                 $101.2            $(42.4)              -41.9%

    EBITDA Margin %                   35.0%                     38.1%                                -3.1 pts


    Operating Income                                 $46.9                  $88.7            $(41.8)              -47.1%


    Gaming Statistics

    (Dollars in millions)


    Rolling Chip Volume                           $2,821.7               $6,236.9         $(3,415.2)              -54.8%

    Rolling Chip Win %(1)               3.13%                     3.45%                               -0.32 pts


    Non-Rolling Chip
     Drop                                           $280.9                 $320.4            $(39.5)              -12.3%

    Non-Rolling Chip Win %            25.4%                     25.2%                                 0.2 pts


    Slot Handle                                     $111.8                 $214.6           $(102.8)              -47.9%

    Slot Hold %                        7.3%                      4.6%                                 2.7 pts


    Hotel Statistics


    Occupancy %                       86.5%                     88.3%                                -1.8 pts

    Average Daily Rate
     (ADR)                                            $363                   $391              $(28)               -7.2%

    Revenue per
     Available Room
     (RevPAR)                                         $314                   $345              $(31)               -9.0%


    (1) This compares to our expected
     Rolling Chip win percentage of
     2.7% to 3.0% (calculated before
     discounts and commissions).

Sands Macao Third Quarter Operating Results

Sands Macao's adjusted property EBITDA was $51.1 million. Non-Rolling Chip drop was $759.7 million during the quarter, while slot handle was $710.2 million. Rolling Chip volume was $2.06 billion for the quarter. The property realized 3.57% win on Rolling Chip volume during the quarter, above the 2.76% generated in the year-ago quarter.

The following table summarizes our key operating results for Sands Macao for the third quarter of 2015 compared to the third quarter of 2014:



    Sands Macao
     Operations                     Three Months Ended

                                  September 30,
                                  -------------

    (Dollars in
     millions)                           2015              2014           $ Change Change
                                         ----              ----           -------- ------

    Revenues:

    Casino                                          $200.8                 $273.6            $(72.8)              -26.6%

    Rooms                                            6.0                    5.7                0.3                 5.3%

    Food and Beverage                                8.6                    9.8              (1.2)              -12.2%

    Convention, Retail and Other                     2.6                    2.5                0.1                 4.0%

    Less - Promotional Allowances                 (10.6)                (11.5)               0.9                 7.8%
                                                   -----                  -----                ---

    Net Revenues                                    $207.4                 $280.1            $(72.7)              -26.0%


    Adjusted Property
     EBITDA                                          $51.1                  $88.1            $(37.0)              -42.0%

    EBITDA Margin %                   24.7%                     31.5%                                -6.8 pts


    Operating Income                                 $41.8                  $78.3            $(36.5)              -46.6%


    Gaming Statistics

    (Dollars in millions)


    Rolling Chip Volume                           $2,058.1               $4,318.5         $(2,260.4)              -52.3%

    Rolling Chip Win %(1)               3.57%                     2.76%                                0.81 pts


    Non-Rolling Chip
     Drop                                           $759.7                 $884.6           $(124.9)              -14.1%

    Non-Rolling Chip Win %            17.2%                     19.1%                                -1.9 pts


    Slot Handle                                     $710.2                 $833.4           $(123.2)              -14.8%

    Slot Hold %                        3.7%                      3.6%                                 0.1 pts


    Hotel Statistics


    Occupancy %                       99.8%                     99.4%                                 0.4 pts

    Average Daily Rate
     (ADR)                                            $226                   $219                 $7                 3.2%

    Revenue per
     Available Room
     (RevPAR)                                         $226                   $218                 $8                 3.7%


    (1) This compares to our expected
     Rolling Chip win percentage of
     2.7% to 3.0% (calculated before
     discounts and commissions).

Marina Bay Sands Third Quarter Operating Results

Marina Bay Sands in Singapore generated adjusted property EBITDA of $389.7 million, an increase of 10.8% compared to the year-ago quarter. On a hold-normalized basis, adjusted property EBITDA increased 12.2% to $411.3 million. On a constant-currency basis, adjusted property EBITDA increased 20.8% (on a constant-currency basis, hold-normalized adjusted property EBITDA increased 22.4% compared to the prior-year quarter). Rolling Chip win percentage of 2.61% in the third quarter of 2015 was below the expected range and slightly below the 2.64% achieved in the third quarter of 2014. Rolling Chip volume was $11.44 billion for the quarter, a 25.4% increase compared to the $9.12 billion generated in the prior-year period.

Non-Rolling Chip drop was $1.07 billion during the quarter with a Non-Rolling Chip win percentage of 27.0%. Slot handle increased 9.0% to $3.41 billion for the quarter compared to the year-ago quarter. Total mass win-per-day during the quarter was $4.77 million and was an all-time quarterly record for the property in local currency terms.

ADR decreased to $432 during the quarter and occupancy decreased to 98.0%, resulting in a RevPAR decrease of 9.0% compared to the same quarter last year. The impact of the stronger U.S. dollar negatively impacted the property's financial results and key performance indicators in the current quarter.

The following table summarizes our key operating results for Marina Bay Sands for the third quarter of 2015 compared to the third quarter of 2014:



                                    Three Months Ended

    Marina Bay Sands Operations

                                  September 30,
                                  -------------

    (Dollars in
     millions)                          2015               2014           $ Change Change
                                        ----               ----           -------- ------

    Revenues:

    Casino                                          $584.9                 $573.5            $11.4                 2.0%

    Rooms                                           98.7                  101.6            (2.9)               -2.9%

    Food and Beverage                               51.1                   47.9              3.2                 6.7%

    Mall                                            41.5                   44.8            (3.3)               -7.4%

    Convention, Retail and Other                    23.4                   23.9            (0.5)               -2.1%

    Less - Promotional Allowances                 (48.9)                (56.2)             7.3                13.0%
                                                   -----                  -----              ---

    Net Revenues                                    $750.7                 $735.5            $15.2                 2.1%


    Adjusted Property
     EBITDA                                         $389.7                 $351.7            $38.0                10.8%

    EBITDA Margin %                  51.9%                      47.8%                               4.1 pts


    Operating Income                                $302.4                 $259.0            $43.4                16.8%


    Gaming Statistics

    (Dollars in millions)


    Rolling Chip Volume                          $11,436.4               $9,121.8         $2,314.6                25.4%

    Rolling Chip Win %(1)              2.61%                      2.64%                             -0.03 pts


    Non-Rolling Chip
     Drop                                         $1,071.7               $1,137.4          $(65.7)               -5.8%

    Non-Rolling Chip Win %           27.0%                      25.6%                               1.4 pts


    Slot Handle                                   $3,409.3               $3,126.5           $282.8                 9.0%

    Slot Hold %                       4.4%                       4.9%                              -0.5 pts


    Hotel Statistics


    Occupancy %                      98.0%                      99.4%                              -1.4 pts

    Average Daily Rate
     (ADR)                                            $432                   $468            $(36)               -7.7%

    Revenue per
     Available Room
     (RevPAR)                                         $423                   $465            $(42)               -9.0%


    (1) This compares to our expected
     Rolling Chip win percentage of
     2.7% to 3.0% (calculated before
     discounts and commissions).

Las Vegas Operations Third Quarter Operating Results

Adjusted property EBITDA at The Venetian Las Vegas and The Palazzo, including the Sands Expo and Convention Center, was $79.8 million for the quarter. On a hold-normalized basis, adjusted property EBITDA in the quarter increased 21.8% year-over-year to $101.8 million. RevPAR increased 13.9% year-over-year to $213 in the quarter, reflecting an 8.8% increase in ADR to $222 and a 4.1 percentage point increase in occupancy to 96.0%. Table games drop decreased 4.0% in the quarter to $607.9 million, reflecting softer baccarat play, while slot handle increased 3.6% to $593.7 million.

The following table summarizes our key operating results for our Las Vegas operations for the third quarter of 2015 compared to the third quarter of 2014:



                 Three Months Ended

     Las
     Vegas
     Operations     September 30,
                    -------------

     (Dollars
     in
     millions)                 2015         2014  $ Change  Change
                               ----         ----  -------- ------

    Revenues:

    Casino                           $127.9        $165.1          $(37.2)      -22.5%

    Rooms                             138.0         115.6             22.4        19.4%

     Food
     and
     Beverage                          69.1          51.6             17.5        33.9%

     Convention,
     Retail
     and
     Other                             76.0          72.4              3.6         5.0%

     Less
     -
     Promotional
     Allowances                      (25.5)       (24.2)           (1.3)       -5.4%
                                      -----         -----             ----

     Net
     Revenues                        $385.5        $380.5             $5.0         1.3%


     Adjusted
     Property
     EBITDA                           $79.8         $90.2          $(10.4)      -11.5%

     EBITDA
     Margin
     %                               20.7%        23.7%                    -3.0 pts


     Operating
     Income                           $71.6         $79.1           $(7.5)       -9.5%


     Gaming
     Statistics

     (Dollars
     in
     millions)


     Table
     Games
     Drop                            $607.9        $632.9          $(25.0)       -4.0%

     Table
     Games
     Win
     %(1)                             16.9%        24.1%                    -7.2 pts


     Slot
     Handle                          $593.7        $573.1            $20.6         3.6%

     Slot
     Hold
     %                                8.2%         8.3%                    -0.1 pts


     Hotel
     Statistics


    Occupancy %                     96.0%        91.9%                     4.1 pts

     Average
     Daily
     Rate
     (ADR)                             $222          $204              $18         8.8%

     Revenue
     per
     Available
     Room
     (RevPAR)                          $213          $187              $26        13.9%


    (1)   This compares to our
     expected Baccarat win
     percentage of 21.0% to 29.0%
     and our expected non-
     Baccarat win percentage of
     16.0% to 20.0% in the
     current year quarter
     (calculated before
     discounts). Our expected
     Baccarat win percentage in
     the prior-year quarter was
     22.0% to 30.0% and our
     expected non-Baccarat win
     percentage was 14.0% to
     18.0% (calculated before
     discounts).

Sands Bethlehem Third Quarter Operating Results

Net revenues for Sands Bethlehem in Pennsylvania increased 13.1% to $144.0 million and adjusted property EBITDA increased 25.8% to $37.5 million for the quarter, which was an all-time quarterly record for the property. Table games drop increased 5.9% to $290.7 million for the quarter, while table games win percentage was 18.7%, which was higher than the 16.2% realized in the third quarter of 2014. Slot handle increased 7.4% year-over-year to $1.11 billion for the quarter with a slot hold percentage of 7.0%.

The following table summarizes our key operating results for Sands Bethlehem for the third quarter of 2015 compared to the third quarter of 2014:



                 Three Months Ended

     Sands
     Bethlehem
     Operations     September 30,
                    -------------

     (Dollars
     in
     millions)                 2015          2014  $ Change  Change
                               ----          ----  -------- ------

    Revenues:

    Casino                            $134.3        $118.3            $16.0        13.5%

    Rooms                                4.0           3.6              0.4        11.1%

     Food
     and
     Beverage                            7.0           6.7              0.3         4.5%

    Mall                                 1.2           1.2                -        0.0%

     Convention,
     Retail
     and
     Other                               5.2           4.4              0.8        18.2%

     Less
     -
     Promotional
     Allowances                        (7.7)        (6.9)           (0.8)      -11.6%
                                        ----          ----             ----

     Net
     Revenues                         $144.0        $127.3            $16.7        13.1%


     Adjusted
     Property
     EBITDA                            $37.5         $29.8             $7.7        25.8%

     EBITDA
     Margin
     %                                26.1%        23.4%                     2.7 pts


     Operating
     Income                            $30.8         $23.5             $7.3        31.1%


     Gaming
     Statistics

     (Dollars
     in
     millions)


     Table
     Games
     Drop                             $290.7        $274.6            $16.1         5.9%

     Table
     Games
     Win
     %(1)                              18.7%        16.2%                     2.5 pts


     Slot
     Handle                         $1,114.6      $1,038.0            $76.6         7.4%

     Slot
     Hold
     %                                 7.0%         6.9%                     0.1 pts


     Hotel
     Statistics


    Occupancy %                      96.8%        89.4%                     7.4 pts

     Average
     Daily
     Rate
     (ADR)                              $151          $145               $6         4.1%

     Revenue
     per
     Available
     Room
     (RevPAR)                           $146          $130              $16        12.3%


    (1) This compares to our
     expected table games win
     percentage of 14.0% to 16.0%
     (calculated before
     discounts).

Asian Retail Mall Operations

Gross revenue from tenants in the company's retail malls on Macao's Cotai Strip (The Venetian Macao, Four Seasons Macao and Sands Cotai Central) and Marina Bay Sands in Singapore was $139.3 million for the third quarter of 2015, a decrease of 6.8% compared to the third quarter of 2014. Operating profit derived from these retail mall assets decreased 5.2% year-over-year to $125.0 million.



                                                               For The Three Months Ended September 30, 2015                               TTM
                                                                                                                                        September
                                                                                                                                          30, 2015
                                                                                                                                          --------

    (Dollars in millions                         Gross               Operating                          Operating                          Gross                     Occupancy     Tenant
    except per square foot data)              Revenue(1)               Profit                            Profit                          Leasable                     % at End   Sales Per
                                                                                                         Margin                            Area                      of Period  Sq. Ft.(2)

                                                                                                                                         (sq. ft.)
                                                                                                                                     --------


    Shoppes at Venetian                                      $50.2                                   $44.9              89.4%                    779,459         97.7%                   $1,540


    Shoppes at Four Seasons

                                Luxury Retail                   20.5                                    19.3              94.1%                    142,562        100.0%                    5,168

                                Other Stores                    11.5                                    10.8              93.9%                    115,453        100.0%                    1,812


                                Total                           32.0                                    30.1              94.1%                    258,015        100.0%                    3,858



    Shoppes at Cotai Central                           15.6                                  13.6                 87.2%         331,587 (3)                97.9%               938
                                                       ----                                  ----                                ----------

                                                              97.8                                    88.6              90.6%                  1,369,061         98.2%                    1,833

    Total Cotai Strip in Macao



    The Shoppes at Marina Bay Sands                           41.5                                    36.4              87.7%                    644,590         95.5%                    1,383
                                                              ----                                    ----                                       -------


    Total                                                   $139.3                                  $125.0              89.7%                  2,013,651         97.3%                   $1,696
                                                            ======                                  ======                                     =========


    (1) Gross revenue figures are
     net of intersegment revenue
     eliminations.

    (2) Tenant sales per square foot
     reflect sales from tenants only
     after the tenant has been open
     for a period of 12 months.

    (3) At completion of all phases,
     the Shoppes at Cotai Central
     will feature up to 600,000
     square feet of gross leasable
     area.

Other Factors Affecting Earnings

Other Asia adjusted property EBITDA, which is principally comprised of our CotaiJet ferry operation, reflected adjusted property EBITDA of $8.4 million during the quarter, compared to $3.1 million in the third quarter of 2014.

Pre-opening expense was $9.6 million in the third quarter of 2015.

Depreciation and amortization expense was $247.7 million in the third quarter of 2015, compared to $251.0 million in the third quarter of 2014.

Interest expense, net of amounts capitalized, was $67.0 million for the third quarter of 2015, compared to $66.8 million in the prior-year quarter. Capitalized interest was $7.1 million during the third quarter of 2015, compared to $2.9 million during the third quarter of 2014. Our weighted average borrowing cost in the third quarter of 2015 was approximately 3.0%.

Corporate expense was $37.5 million in the third quarter of 2015, compared to $42.7 million in the third quarter of 2014.

Other income, which was principally composed of foreign currency gains, was $16.3 million in the third quarter of 2015, compared to $0.1 million in the third quarter of 2014.

The company's effective income tax rate for the third quarter of 2015 was 10.5%. The tax rate is primarily driven by a provision for the earnings from Marina Bay Sands at the 17% Singapore income tax rate.

The net income attributable to noncontrolling interests during the third quarter of 2015 of $98.8 million was principally related to Sands China Ltd.

Balance Sheet Items

Unrestricted cash balances as of September 30, 2015 were $1.86 billion.

As of September 30, 2015, total debt outstanding, including the current portion, was $9.13 billion.

Capital Expenditures

Capital expenditures during the third quarter totaled $393.7 million, including construction, development and maintenance activities of $329.2 million in Macao, $40.5 million at Marina Bay Sands, $19.6 million in Las Vegas, and $4.4 million at Sands Bethlehem.

Conference Call Information

The company will host a conference call to discuss the company's results on Wednesday, October 21, 2015 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.sands.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 development, construction and ventures, substantial leverage and debt service, government regulation, tax law changes, legalization of gaming, interest rates, future terrorist acts, influenza, insurance, gaming promoters, risks relating to our gaming licenses, certificate and subconcession, infrastructure in Macao, our ability to meet certain development deadlines, our subsidiaries' ability to make distribution payments to us, 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, gain or loss on disposal of assets and loss on modification or early retirement of debt.

About Las Vegas Sands

Las Vegas Sands (NYSE: LVS) is the world's leading developer and operator of Integrated Resorts. Our collection of Integrated Resorts in Asia and the United States feature state-of-the-art convention and exhibition facilities, premium accommodations, world-class gaming and entertainment, destination retail and dining including celebrity chef restaurants, and many other amenities.

Our properties include the five-diamond Venetian and Palazzo resorts and Sands Expo Center in Las Vegas, Sands Bethlehem in Eastern Pennsylvania, and the iconic Marina Bay Sands in Singapore. Through our majority ownership in Sands China Ltd. (HK: 1928), LVS owns a portfolio of properties on the Cotai Strip in Macao, including The Venetian Macao, The Plaza and Four Seasons Hotel Macao and Sands Cotai Central, as well as the Sands Macao on the Macao Peninsula.

LVS is dedicated to being a good corporate citizen, anchored by the core tenets of delivering a great working environment for nearly 50,000 employees worldwide, driving impact through our Sands Cares corporate citizenship program and leading innovation with the company's award-winning Sands ECO360 global sustainability program. To learn more, please visit www.sands.com.



    Contacts:

    Investment Community:             Daniel Briggs          (702) 414-1221

    Media:                            Ron Reese              (702) 414-3607

Las Vegas Sands Corp.
Third Quarter 2015 Results
Non-GAAP Reconciliations

Within the company's third quarter 2015 press release, the company makes reference to certain non-GAAP financial measures including "adjusted net income," "hold-normalized adjusted net income," "adjusted earnings per diluted share," "hold-normalized adjusted earnings per diluted share," "adjusted property EBITDA," and "hold-normalized 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, amortization of leasehold interests in land, gain or loss on disposal of assets, pre-opening expense, development expense, royalty fees, stock-based compensation and corporate expense. Reconciliations of GAAP operating income (loss) and GAAP net income attributable to Las Vegas Sands Corp. to adjusted property EBITDA and hold-normalized 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,
                                                       -------------              -------------

                                                                           2015                        2014          2015           2014
                                                                           ----                        ----          ----           ----


    Revenues:

      Casino                                                         $2,242,571                  $2,897,084    $6,920,757     $9,281,959

      Rooms                                                             379,878                     386,867     1,102,550      1,162,205

      Food and beverage                                                 188,073                     185,821       555,902        582,804

      Mall                                                              140,556                     150,728       403,652        378,832

      Convention, retail and other                                    129,761                     128,458       389,412        391,663
                                                                      -------                                  -------        -------

                                                                      3,080,839                   3,748,958     9,372,273     11,797,463

      Less - promotional allowances                                 (187,156)                  (215,836)    (545,547)     (629,607)
                                                                     --------                    --------      --------       --------

                                                                      2,893,683                   3,533,122     8,826,726     11,167,856
                                                                      ---------                   ---------     ---------     ----------

    Operating expenses:

      Resort operations                                               1,846,208                   2,256,479     5,725,206      7,114,528

      Corporate                                                          37,488                      42,704       127,276        138,504

      Pre-opening                                                         9,627                     (2,414)       29,860         18,027

      Development                                                         3,147                       3,043         7,028          8,952

      Depreciation and amortization                                   247,698                     251,002       750,212        776,065

      Amortization of leasehold
       interests in land                                                9,737                      10,086        29,060         30,152

      Loss on disposal of assets                                          709                         801        18,590          4,922
                                                                                                     ---        ------          -----

                                                                      2,154,614                   2,561,701     6,687,232      8,091,150
                                                                      ---------                   ---------     ---------      ---------

    Operating income                                                    739,069                     971,421     2,139,494      3,076,706

    Other income (expense):

      Interest income                                                     2,158                       5,609        12,598         17,109

      Interest expense, net of amounts
       capitalized                                                   (66,962)                   (66,779)    (199,018)     (207,495)

      Other income (expense)                                           16,275                          95        31,589        (2,368)

      Loss on modification or early
       retirement of debt                                                   -                    (1,978)            -      (19,942)


    Income before income taxes                                        690,540                     908,368     1,984,663      2,864,010

    Income tax expense                                                 (72,347)                   (47,869)    (173,941)     (153,939)
                                                                        -------                     -------      --------       --------

    Net income                                                          618,193                     860,499     1,810,722      2,710,071

    Net income attributable to
     noncontrolling interests                                        (98,835)                  (188,794)    (310,268)     (590,747)
                                                                      -------                    --------      --------       --------

    Net income attributable to Las
     Vegas Sands Corp.                                               $519,358                    $671,705    $1,500,454     $2,119,324
                                                                     ========                    ========    ==========     ==========


    Earnings per share:

    Basic                                                                 $0.65                       $0.84         $1.88          $2.62
                                                                          =====                       =====         =====          =====

    Diluted                                                               $0.65                       $0.83         $1.88          $2.62


    Weighted average shares outstanding:

    Basic                                                           796,559,738                 803,064,834   797,400,090    808,247,012
                                                                    ===========                 ===========   ===========    ===========

    Diluted                                                         797,302,248                 804,810,589   798,263,294    810,288,616
                                                                    ===========                 ===========   ===========    ===========


    Dividends declared per common
     share                                                              $0.65                       $0.50         $1.95          $1.50
                                                                        =====                       =====         =====          =====

    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, 2015


                                                                                                                                      Amortization                              Pre-Opening

                                                                                                             Depreciation             of Leasehold         (Gain) Loss              and                                                  (1)                                Adjusted

                                                                        Operating                                 and                  Interests           on Disposal          Development          Royalty               Stock-Based             Corporate                Property

                                                                      Income (Loss)                          Amortization               in Land             of Assets             Expense             Fees                 Compensation             Expense                  EBITDA
                                                                       ------------                          ------------               -------             ---------             -------             ----                 ------------             -------                  ------

    Macao:

       The Venetian Macao                                                              $213,653                              $39,083                $1,665                 $172           $        -          $         -                 $1,808             $          -              $256,381

       Sands Cotai Central                                                             94,531                               68,894                 2,138                  566                3,609                     -                    719                        -               170,457

       Four Seasons Hotel Macao and
        Plaza Casino                                                                   46,923                                9,596                   720                    -               1,331                     -                    215                        -                58,785

       Sands Macao                                                                       41,753                                8,936                   373                 (34)                   -                    -                    104                        -                51,132

    Macao Property Operations                                                           396,860                              126,509                 4,896                  704                4,940                     -                  2,846                        -               536,755

    Marina Bay Sands                                                                    302,379                               58,307                 4,227                   29                  466                24,087                     222                        -               389,717

    United States:

       Las Vegas Operating Properties                                                  71,609                               44,082                     -                   1                    -             (37,486)                  1,584                        -                79,790

       Sands Bethlehem                                                                   30,832                                6,700                     -                (33)                  31                     -                      -                       -                37,530

    United States Property Operations                                                 102,441                               50,782                     -                (32)                  31              (37,486)                  1,584                        -               117,320

    Other Asia (2)                                                                      (8,872)                               3,559                     -                   8                    -               13,640                      92                        -                 8,427

    Other Development                                                                   (8,112)                                 161                   614                    -               7,337                     -                      -                       -                     -

    Corporate                                                                          (45,627)                               8,380                     -                   -                   -                (241)                      -                  37,488                      -

                                                                                       $739,069                             $247,698                $9,737                 $709              $12,774           $         -                 $4,744                  $37,488             $1,052,219
                                                                                       ========                             ========                ======                 ====              =======           ===========                 ======                  =======             ==========



                                                                                                Three Months Ended September 30, 2014


                                                                                                                                      Amortization                              Pre-Opening

                                                                                                             Depreciation             of Leasehold         (Gain) Loss              and                                                  (1)                                Adjusted

                                                                        Operating                                 and                  Interests           on Disposal          Development          Royalty               Stock-Based             Corporate                Property

                                                                      Income (Loss)                          Amortization               in Land             of Assets             Expense             Fees                 Compensation             Expense                  EBITDA
                                                                       ------------                          ------------               -------             ---------             -------             ----                 ------------             -------                  ------

    Macao:

       The Venetian Macao                                                              $312,439                              $35,816                $1,655                 $112           $        -          $         -                 $2,713             $          -              $352,735

       Sands Cotai Central                                                            193,005                               70,061                 2,154                  469                 (34)                    -                  1,376                        -               267,031

       Four Seasons Hotel Macao and
        Plaza Casino                                                                   88,678                                9,843                   706                   40                1,499                     -                    418                        -               101,184

       Sands Macao                                                                       78,308                                8,858                   354                   44                    -                    -                    535                        -                88,099

    Macao Property Operations                                                           672,430                              124,578                 4,869                  665                1,465                     -                  5,042                        -               809,049

    Marina Bay Sands                                                                    259,040                               62,651                 4,595                  144                   75                24,351                     831                        -               351,687

    United States:

       Las Vegas Operating Properties                                                  79,053                               46,142                     -                 (5)                  36              (36,307)                  1,264                        -                90,183

       Sands Bethlehem                                                                   23,470                                6,336                     -                 (3)                  29                     -                     14                        -                29,846
                                                                                         ------                                -----                   ---                 ---                  ---                   ---                    ---                      ---

    United States Property Operations                                                 102,523                               52,478                     -                 (8)                  65              (36,307)                  1,278                        -               120,029

    Other Asia (2)                                                                     (12,640)                               3,457                     -                   -                  12                12,200                     101                        -                 3,130

    Other Development                                                                       205                                  161                   622                    -               (988)                    -                      -                       -                     -

    Corporate                                                                          (50,137)                               7,677                     -                   -                   -                (244)                      -                  42,704                      -

                                                                                       $971,421                             $251,002               $10,086                 $801                 $629           $         -                 $7,252                  $42,704             $1,283,895
                                                                                       ========                             ========               =======                 ====                 ====           ===========                 ======                  =======             ==========



                                                                                                 Nine Months Ended September 30, 2015


                                                                                                                                      Amortization                              Pre-Opening

                                                                                                             Depreciation             of Leasehold         (Gain) Loss              and                                                  (1)                                Adjusted

                                                                        Operating                                 and                  Interests           on Disposal          Development          Royalty               Stock-Based             Corporate                Property

                                                                      Income (Loss)                          Amortization               in Land             of Assets             Expense             Fees                 Compensation             Expense                  EBITDA
                                                                       ------------                          ------------               -------             ---------             -------             ----                 ------------             -------                  ------

    Macao:

       The Venetian Macao                                                              $644,620                             $115,403                $4,971               $8,972           $        -          $         -                 $7,347             $          -              $781,313

       Sands Cotai Central                                                            259,138                              209,509                 6,216                4,093                8,387                     -                  3,234                        -               490,577

       Four Seasons Hotel Macao and
        Plaza Casino                                                                  140,773                               28,908                 2,140                   13                4,763                     -                    994                        -               177,591

       Sands Macao                                                                      142,586                               27,018                 1,113                3,170                    -                    -                    907                        -               174,794

    Macao Property Operations                                                         1,187,117                              380,838                14,440               16,248               13,150                     -                 12,482                        -             1,624,275

    Marina Bay Sands                                                                    898,583                              181,610                12,779                  269                1,182                73,169                     651                        -             1,168,243

    United States:

       Las Vegas Operating Properties                                                 183,862                              131,240                     -               2,192                  294             (113,357)                  3,834                        -               208,065

       Sands Bethlehem                                                                   81,333                               20,158                     -               (127)                  84                     -                     74                        -               101,522
                                                                                         ------                               ------                   ---                ----                  ---                   ---                    ---                      ---

    United States Property Operations                                                 265,195                              151,398                     -               2,065                  378             (113,357)                  3,908                        -               309,587

    Other Asia (2)                                                                     (35,014)                              10,542                     -                   8                                    40,920                     324                        -                16,780

    Other Development                                                                  (24,502)                                 483                 1,841                    -              22,178                     -                      -                       -                     -

    Corporate                                                                         (151,885)                              25,341                     -                   -                   -                (732)                      -                 127,276                      -

                                                                                     $2,139,494                             $750,212               $29,060              $18,590              $36,888           $         -                $17,365                 $127,276             $3,118,885
                                                                                     ==========                             ========               =======              =======              =======           ===========                =======                 ========             ==========



                                                                                                 Nine Months Ended September 30, 2014


                                                                                                                                      Amortization                              Pre-Opening

                                                                                                             Depreciation             of Leasehold         (Gain) Loss              and                                                  (1)                                Adjusted

                                                                        Operating                                 and                  Interests           on Disposal          Development          Royalty               Stock-Based             Corporate                Property

                                                                      Income (Loss)                          Amortization               in Land             of Assets             Expense             Fees                 Compensation             Expense                  EBITDA
                                                                       ------------                          ------------               -------             ---------             -------             ----                 ------------             -------                  ------

    Macao:

       The Venetian Macao                                                            $1,103,241                             $108,249                $4,961                 $716           $        -          $         -                 $7,709             $          -            $1,224,876

       Sands Cotai Central                                                            561,299                              204,193                 6,460                1,080                4,363                     -                  3,815                        -               781,210

       Four Seasons Hotel Macao and
        Plaza Casino                                                                  243,814                               29,540                 2,118                   92                5,633                     -                    982                        -               282,179

       Sands Macao                                                                      233,660                               25,542                 1,061                  162                    -                    -                  1,431                        -               261,856

    Macao Property Operations                                                         2,142,014                              367,524                14,600                2,050                9,996                     -                 13,937                        -             2,550,121

    Marina Bay Sands                                                                    899,323                              209,491                13,687                3,517                   75                74,887                   3,646                        -             1,204,626

    United States:

       Las Vegas Operating Properties                                                 202,565                              139,654                     -               (724)                 133             (110,738)                  5,060                        -               235,950

       Sands Bethlehem                                                                   61,022                               23,254                     -                (70)                  94                     -                    (8)                       -                84,292
                                                                                         ------                               ------                   ---                 ---                  ---                   ---                    ---                      ---

    United States Property Operations                                                 263,587                              162,908                     -               (794)                 227             (110,738)                  5,052                        -               320,242

    Other Asia (2)                                                                     (46,425)                              10,604                     -                 149                   46                36,600                     274                        -                 1,248

    Other Development                                                                  (18,970)                                 470                 1,865                    -              16,635                     -                      -                       -                     -

    Corporate                                                                         (162,823)                              25,068                     -                   -                   -                (749)                      -                 138,504                      -

                                                                                     $3,076,706                             $776,065               $30,152               $4,922              $26,979           $         -                $22,909                 $138,504             $4,076,237
                                                                                     ==========                             ========               =======               ======              =======           ===========                =======                 ========             ==========


    (1) During the three months ended
     September 30, 2015 and 2014, the
     Company recorded stock-based
     compensation expense of $9.3
     million and $11.6 million,
     respectively, of which $4.4
     million and $4.1 million,
     respectively, is included in
     corporate expense and $0.2
     million and $0.3 million,
     respectively, is included in pre-
     opening and development expense
     on the Company's condensed
     consolidated statements of
     operations. During the nine
     months ended September 30, 2015
     and 2014, the Company recorded
     stock-based compensation expense
     of $36.5 million and $37.8
     million, respectively, of which
     $18.3 million and $14.4 million,
     respectively, is included in
     corporate expense and $0.8
     million and $0.5 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 are reconciliations of Adjusted Property EBITDA to Hold-Normalized Adjusted Property EBITDA:


                                                    Three Months Ended September 30, 2015


                                                                                                                                   (1)                       (2)   Hold-Normalized

                                                                Adjusted                                    Hold-Normalized             Hold-Normalized                Adjusted

                                                                Property                                         Casino                      Casino                    Property

                                                                 EBITDA                                         Revenue                     Expense                     EBITDA
                                                                 ------                                         -------                     -------                     ------


    Macao Property Operations                                            $536,755                                           $(43,578)                   $35,115                    $528,292

    Marina Bay Sands                                                        389,717                                              27,129                    (5,539)                    411,307

    United States:

       Las Vegas Operating
        Properties                                                         79,790                                              26,732                    (4,757)                    101,765

       Sands Bethlehem                                                     37,530                                                   -                         -                     37,530

    United States Property
     Operations                                                           117,320                                              26,732                    (4,757)                    139,295

    Other Asia                                                                8,427                                                   -                         -                      8,427

    Other Development                                                           -                                                  -                         -                          -

    Corporate                                                                     -                                                  -                         -                          -

                                                                         $1,052,219                                             $10,283                    $24,819                  $1,087,321
                                                                         ==========                                             =======                    =======                  ==========



                                                    Three Months Ended September 30, 2014


                                                                                                                                   (1)                       (2)   Hold-Normalized

                                                                Adjusted                                    Hold-Normalized             Hold-Normalized                Adjusted

                                                                Property                                         Casino                      Casino                    Property

                                                                 EBITDA                                         Revenue                     Expense                     EBITDA
                                                                 ------                                         -------                     -------                     ------


    Macao Property Operations                                            $809,049                                           $(96,288)                   $59,325                    $772,086

    Marina Bay Sands                                                        351,687                                              18,507                    (3,733)                    366,461

    United States:

       Las Vegas Operating
        Properties                                                         90,183                                             (8,029)                     1,412                      83,566

       Sands Bethlehem                                                     29,846                                                   -                         -                     29,846

    United States Property
     Operations                                                           120,029                                             (8,029)                     1,412                     113,412

    Other Asia                                                                3,130                                                   -                         -                      3,130

    Other Development                                                           -                                                  -                         -                          -

    Corporate                                                                     -                                                  -                         -                          -

                                                                         $1,283,895                                           $(85,810)                   $57,004                  $1,255,089
                                                                         ==========                                            ========                    =======                  ==========

    (1) For Macao Property
     Operations and Marina Bay
     Sands, this represents the
     estimated incremental casino
     revenue related to Rolling
     volume play that would have
     been earned or lost had the
     Company's current period win
     percentage equaled 2.85%.  This
     calculation will only be done
     if the current period win
     percentage is outside the
     expected range of 2.7% to 3.0%.


    For the Las Vegas Operating
     Properties, this represents the
     estimated incremental casino
     revenue related to all table
     games play that would have been
     earned or lost had the
     Company's current period win
     percentage equaled 25.0% for
     Baccarat and 18.0% for non-
     Baccarat for 2015 and 26.0% for
     Baccarat and 16.0% for non-
     Baccarat for 2014.  This
     calculation will only be done
     if the current period win
     percentages for Baccarat and
     non-Baccarat are outside the
     expected ranges of 21.0% to
     29.0% and 16.0% to 20.0%,
     respectively, for 2015 and
     22.0% to 30.0% and 14.0% to
     18.0%, respectively, for 2014.


    For Sands Bethlehem, no
     adjustments have been, or will
     be, made.


    These amounts have been offset
     by the estimated commissions
     paid and discounts and other
     incentives rebated directly or
     indirectly to customers.


    (2) Represents the estimated
     incremental expenses (gaming
     taxes, bad debt expense and
     commissions paid to third
     parties) that would have been
     incurred or avoided on the
     incremental casino revenue
     calculated in (1) above.



    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 and Hold-Normalized Adjusted Property EBITDA:


                                                                                                 Three Months Ended                                 Nine Months Ended

                                                                                                   September 30,                                      September 30,
                                                                                                   -------------                                      -------------

                                                                                                                       2015                                                2014           2015            2014
                                                                                                                       ----                                                ----           ----            ----

    Net income attributable to Las Vegas Sands Corp.                                                            $519,358                                            $671,705     $1,500,454      $2,119,324

      Add (deduct):

         Net income attributable to noncontrolling interests                                                      98,835                                             188,794        310,268         590,747

         Income tax expense                                                                                       72,347                                              47,869        173,941         153,939

         Loss on modification or early retirement of debt                                                              -                                              1,978              -         19,942

         Other (income) expense                                                                                 (16,275)                                               (95)      (31,589)          2,368

         Interest expense, net of amounts capitalized                                                             66,962                                              66,779        199,018         207,495

         Interest income                                                                                         (2,158)                                            (5,609)      (12,598)       (17,109)

         Loss on disposal of assets                                                                                  709                                                 801         18,590           4,922

         Amortization of leasehold interests in land                                                               9,737                                              10,086         29,060          30,152

         Depreciation and amortization                                                                           247,698                                             251,002        750,212         776,065

         Development expense                                                                                       3,147                                               3,043          7,028           8,952

         Pre-opening expense                                                                                       9,627                                             (2,414)        29,860          18,027

         Stock-based compensation (1)                                                                              4,744                                               7,252         17,365          22,909

         Corporate expense                                                                                        37,488                                              42,704        127,276         138,504
                                                                                                                  ------                                              ------        -------         -------

    Adjusted Property EBITDA                                                                                  $1,052,219                                          $1,283,895     $3,118,885      $4,076,237
                                                                                                              ==========                                          ==========     ==========      ==========


         Hold-normalized casino revenue (2)                                                                       10,283                                            (85,810)

         Hold-normalized casino expense (2)                                                                       24,819                                              57,004

    Hold-Normalized Adjusted Property EBITDA                                                                  $1,087,321                                          $1,255,089
                                                                                                              ==========                                          ==========


    (1)  See Exhibit 2

    (2)  See Exhibit 3

    _______________________


    Las Vegas Sands Corp. and Subsidiaries

    Supplemental Data - Net Revenues

    (In thousands)

    (Unaudited)


                                                                                                 Three Months Ended                                 Nine Months Ended

                                                                                                   September 30,                                      September 30,
                                                                                                   -------------                                      -------------

                                                                                                                       2015                                                2014           2015            2014
                                                                                                                       ----                                                ----           ----            ----

    The Venetian Macao                                                                                          $699,553                                            $943,037     $2,226,198      $3,160,374

    Sands Cotai Central                                                                                          550,159                                             816,463      1,676,154       2,428,822

    Four Seasons Hotel Macao and Plaza Casino                                                                    167,947                                             265,432        533,314         863,940

    Sands Macao                                                                                                  207,364                                             280,079        674,289         906,882

    Marina Bay Sands                                                                                             750,677                                             735,505      2,248,535       2,375,618

    Las Vegas Operating Properties                                                                               385,472                                             380,461      1,107,871       1,116,194

    Sands Bethlehem                                                                                              144,003                                             127,338        409,204         370,644

    Other Asia                                                                                                    43,422                                              41,439        117,428         113,286

    Intersegment Eliminations                                                                                   (54,914)                                           (56,632)     (166,267)      (167,904)

                                                                                                                 $2,893,683                                          $3,533,122     $8,826,726     $11,167,856
                                                                                                                 ==========                                          ==========     ==========     ===========


    _______________________


    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,
                                                                                                   -------------                                      -------------

                                                                                                                       2015                                                2014           2015            2014
                                                                                                                       ----                                                ----           ----            ----

    The Venetian Macao                                                                                             36.6%                                              37.4%         35.1%          38.8%

    Sands Cotai Central                                                                                            31.0%                                              32.7%         29.3%          32.2%

    Four Seasons Hotel Macao and Plaza Casino                                                                      35.0%                                              38.1%         33.3%          32.7%

    Sands Macao                                                                                                    24.7%                                              31.5%         25.9%          28.9%

    Marina Bay Sands                                                                                               51.9%                                              47.8%         52.0%          50.7%

    Las Vegas Operating Properties                                                                                 20.7%                                              23.7%         18.8%          21.1%

    Sands Bethlehem                                                                                                26.1%                                              23.4%         24.8%          22.7%

    Other Asia                                                                                                     19.4%                                               7.6%         14.3%           1.1%


    Total                                                                                                          36.4%                                              36.3%         35.3%          36.5%



    Las Vegas Sands
     Corp. and
     Subsidiaries

    Non-GAAP Measure - Adjusted Net Income; Hold-Normalized Adjusted Net Income; Adjusted Earnings Per Diluted Share; and Hold-Normalized Adjusted Earnings Per Diluted Share

    (In thousands,
     except share and
     per share data)

    (Unaudited)


                                                             Three Months Ended                              Nine Months Ended

                                                                September 30,                                  September 30,
                                                                -------------                                  -------------

                                                                                   2015                                            2014                                              2015        2014
                                                                                   ----                                            ----                                              ----        ----

    Net income
     attributable to Las
     Vegas Sands Corp.                                                         $519,358                                        $671,705                                        $1,500,454  $2,119,324


    Pre-opening
     expense, net                                                                 6,807                                         (1,673)                                           21,166      12,722

    Development expense,
     net                                                                          3,147                                           3,043                                             7,028       8,952

    Loss on disposal of
     assets, net                                                                    496                                             603                                            13,729       4,311

    Loss on modification
     or early retirement
     of debt, net                                                                     -                                          1,978                                                 -     14,589

    Adjusted net income                                                        $529,808                                        $675,656                                        $1,542,377  $2,159,898
                                                                               ========                                        ========                                        ==========  ==========


    Hold-normalized
     casino revenue (1)                                                          10,283                                        (85,810)

    Hold-normalized
     casino expense (1)                                                          24,819                                          57,004

    Income tax impact on
     hold adjustments                                                           (3,670)                                        (2,512)

    Noncontrolling
     interest impact on
     hold adjustments                                                             2,529                                          11,036

    Hold-normalized
     adjusted net income                                                       $563,769                                        $655,374
                                                                               ========                                        ========


    (1)  See Exhibit 3


    Per diluted share of
     common stock:

    Net income
     attributable to Las
     Vegas Sands Corp.                                                            $0.65                                           $0.83                                             $1.88       $2.62


    Pre-opening
     expense, net                                                                  0.01                                               -                                             0.02        0.02

    Development expense,
     net                                                                              -                                           0.01                                              0.01        0.01

    Loss on disposal of
     assets, net                                                                      -                                              -                                             0.02           -

    Loss on modification
     or early retirement
     of debt, net                                                                     -                                              -                                                -       0.02

    Adjusted earnings
     per diluted share                                                            $0.66                                           $0.84                                             $1.93       $2.67
                                                                                  =====                                           =====                                             =====       =====


    Hold-normalized
     casino revenue                                                                0.02                                          (0.11)

    Hold-normalized
     casino expense                                                                0.03                                            0.07

    Income tax impact on
     hold adjustments                                                                 -                                              -

    Noncontrolling
     interest impact on
     hold adjustments                                                                 -                                           0.01

    Hold-normalized
     adjusted earnings
     per diluted share                                                            $0.71                                           $0.81
                                                                                  =====                                           =====


    Weighted average
     diluted shares
     outstanding                                                            797,302,248                                     804,810,589                                       798,263,294 810,288,616
                                                                            ===========                                     ===========                                       =========== ===========

    Las Vegas Sands Corp. and Subsidiaries

    Supplemental Data Schedule

    (Unaudited)


                                                                   Three Months Ended                Nine Months Ended

                                                                      September 30,                    September 30,
                                                                      -------------                    -------------

                                                                                     2015                              2014               2015            2014
                                                                                     ----                              ----               ----            ----


    Room Statistics:

                               The Venetian
                               Macao:

                                      Occupancy %  84.5%                           93.3%                            84.2%             92.2%

                               Average daily
                               room rate
                               (ADR) (1)                    $239                              $269                             $249                $266

                               Revenue per
                               available
                               room (RevPAR)
                               (2)                          $202                              $251                             $210                $246


                               Sands Cotai
                               Central:

                                      Occupancy %  86.5%                           89.5%                            82.3%             87.7%

                               Average daily
                               room rate
                               (ADR) (1)                    $152                              $176                             $160                $174

                               Revenue per
                               available
                               room (RevPAR)
                               (2)                          $131                              $157                             $131                $153


                               Four Seasons Hotel
                               Macao and Plaza
                               Casino:

                                      Occupancy %  86.5%                           88.3%                            82.4%             87.1%

                               Average daily
                               room rate
                               (ADR) (1)                    $363                              $391                             $384                $410

                               Revenue per
                               available
                               room (RevPAR)
                               (2)                          $314                              $345                             $316                $357


                              Sands Macao:

                                      Occupancy %  99.8%                           99.4%                            99.3%             98.2%

                               Average daily
                               room rate
                               (ADR) (1)                    $226                              $219                             $224                $242

                               Revenue per
                               available
                               room (RevPAR)
                               (2)                          $226                              $218                             $222                $238


                              Marina Bay Sands:

                                      Occupancy %  98.0%                           99.4%                            96.2%             99.3%

                               Average daily
                               room rate
                               (ADR) (1)                    $432                              $468                             $408                $435

                               Revenue per
                               available
                               room (RevPAR)
                               (2)                          $423                              $465                             $393                $431


                               Las Vegas
                               Operating
                               Properties:

                                      Occupancy %  96.0%                           91.9%                            91.7%             90.3%

                               Average daily
                               room rate
                               (ADR) (1)                    $222                              $204                             $232                $222

                               Revenue per
                               available
                               room (RevPAR)
                               (2)                          $213                              $187                             $212                $201


                              Sands Bethlehem:

                                      Occupancy %  96.8%                           89.4%                            91.1%             81.9%

                               Average daily
                               room rate
                               (ADR) (1)                    $151                              $145                             $151                $145

                               Revenue per
                               available
                               room (RevPAR)
                               (2)                          $146                              $130                             $137                $119


    Casino Statistics:

                               The Venetian
                               Macao:

                               Table games
                               win per unit
                               per day (3)        $10,743                          $15,341                           $11,969            $17,181

                               Slot machine
                               win per unit
                               per day (4)                  $252                              $385                             $259                $377

                               Average number
                               of table
                               games                  627                              610                               612                645

                               Average number
                               of slot
                               machines             2,158                            1,887                             2,129              2,020


                               Sands Cotai
                               Central:

                               Table games
                               win per unit
                               per day (3)        $10,591                          $16,685                           $10,779            $18,015

                               Slot machine
                               win per unit
                               per day (4)                  $350                              $465                             $348                $427

                               Average number
                               of table
                               games                  496                              515                               505                491

                               Average number
                               of slot
                               machines             1,709                            1,624                             1,704              1,755


                               Four Seasons Hotel
                               Macao and Plaza
                               Casino:

                               Table games
                               win per unit
                               per day (3)        $15,344                          $24,350                           $16,015            $27,913

                               Slot machine
                               win per unit
                               per day (4)                  $501                              $711                             $511                $775

                               Average
                               number of
                               table
                               games                           113                               132                              122                 129

                               Average
                               number of
                               slot
                               machines                        177                               152                              159                 158


                              Sands Macao:

                               Table games
                               win per unit
                               per day (3)                $8,053                           $11,949                           $8,717             $13,486

                               Slot machine
                               win per unit
                               per day (4)                  $287                              $378                             $287                $353

                               Average number
                               of table
                               games                  276                              262                               282                261

                               Average number
                               of slot
                               machines             1,006                              852                               957                949


                              Marina Bay Sands:

                               Table games
                               win per unit
                               per day (3)        $10,560                           $9,422                           $10,856            $11,008

                               Slot machine
                               win per unit
                               per day (4)                  $662                              $674                             $658                $691

                               Average number
                               of table
                               games                  605                              614                               595                625

                               Average number
                               of slot
                               machines             2,445                            2,465                             2,413              2,397


                               Las Vegas
                               Operating
                               Properties:

                               Table games
                               win per unit
                               per day (3)                $4,551                            $7,130                           $3,644              $5,007

                               Slot machine
                               win per unit
                               per day (4)                  $241                              $222                             $229                $199

                               Average number
                               of table
                               games                  245                              233                               245                235

                               Average number
                               of slot
                               machines             2,196                            2,334                             2,232              2,368


                              Sands Bethlehem:

                               Table games
                               win per unit
                               per day (3)                $3,375                            $2,936                           $3,101              $2,829

                               Slot machine
                               win per unit
                               per day (4)                  $284                              $258                             $275                $257

                               Average number
                               of table
                               games                  175                              165                               176                163

                               Average number
                               of slot
                               machines             2,968                            3,012                             2,998              3,011



             (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.

http://photos.prnewswire.com/prnvar/20150528/219021LOGO

Logo - http://photos.prnewswire.com/prnh/20150528/219021LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/las-vegas-sands-reports-third-quarter-2015-results-300163966.html

SOURCE Las Vegas Sands Corp.