LAS VEGAS, April 26, 2017 /PRNewswire/ --

For the Quarter Ended March 31, 2017
(Compared to the Quarter Ended March 31, 2016)

- Consolidated Net Revenue Increased 14.3% to $3.11 Billion

- Net Income Increased 41.3% to $578 Million

- GAAP Earnings per Diluted Share Increased 50% to $0.60; Adjusted Earnings per Diluted Share Increased 40.4% to $0.66; and Hold-Normalized Adjusted Earnings per Diluted Share Increased 11.9% to $0.66

- Consolidated Adjusted Property EBITDA Increased 24.9% to $1.15 Billion, With Margin Increasing 310 Basis Points to 36.9%

- Hold-Normalized Adjusted Property EBITDA Increased 9.5% to $1.14 Billion, With Margin Increasing 50 Basis Points to 36.7%

In Macao:


    --  Adjusted Property EBITDA Increased 20.5% to $624 Million, While
        Hold-Normalized Adjusted Property EBITDA Increased 14.3% to $592 Million

At Marina Bay Sands in Singapore:


    --  Adjusted Property EBITDA Increased 32.7% to $365 Million, With Margin
        Increasing 660 Basis Points to 52.1%
    --  Hotel RevPAR Increased 10.3% to SGD 603 (US$422)

At Our Las Vegas Operating Properties:


    --  Adjusted Property EBITDA Increased 40.2% to $122 Million, Our Strongest
        Quarterly Result Since 2008
    --  Hotel RevPAR Increased 9.5% to $253

- The Company Paid Quarterly Dividends of $0.73 per Share

- The Company Repurchased $150 Million of Common Stock

Las Vegas Sands Corp. (NYSE: LVS), the world's leading developer and operator of convention-based Integrated Resorts, today reported financial results for the quarter ended March 31, 2017.

First Quarter Overview

Mr. Sheldon G. Adelson, chairman and chief executive officer, said, "We are pleased to have continued to execute our strategic objectives during the quarter and to have delivered a strong operating performance in each of our markets. The benefits of our convention-based Integrated Resort business model were clearly evident in our financial results, with adjusted property EBITDA increasing 24.9% compared to the first quarter of 2016, reaching $1.15 billion. We also continued to return excess capital to shareholders during the quarter.

"In Macao, the market overall continues to recover and has exhibited growth in each of the last three quarters, while the compelling attractions and entertainment offerings of our industry-leading Cotai Strip property portfolio, recently expanded by the addition of The Parisian Macao, allowed us to deliver visitation growth of 30% across our property portfolio and to increase our hotel occupancy levels by 440 basis points compared to the year ago quarter. Our market-leading critical mass of hotel, retail and entertainment offerings on the Cotai Strip allowed us to grow our mass gaming business by 17% and to expand our adjusted property EBITDA by 20.5% to $624 million.

"We have invested approximately $13 billion in Macao since 2002, while consistently contributing to Macao's diversification and appeal as a business and leisure tourism destination. We continue to lead the market not only in Integrated Resort development, but in the long-term and vital investment in the marketing of Macao as Asia's leading business and leisure tourism destination. We remain confident that our market-leading Cotai Strip portfolio of properties will continue to provide the economic benefits of diversification to Macao, help attract greater numbers of business and leisure travelers, and provide both Macao and our Company with a superior platform for future growth.

"Marina Bay Sands in Singapore continues to attract increasing numbers of business and leisure visitors from across the region and to deliver the economic benefits of our convention-based business model to Singapore. We are pleased to have established the property as a reference site for other cities and countries that are considering harnessing the power of the convention-based Integrated Resort business model. Marina Bay Sands' innovative programming, consistent mass gaming play, strength in non-gaming revenues and higher hold in VIP play compared to the same quarter last year contributed to an increase of 32.7% in adjusted property EBITDA, which reached $365 million for the quarter.

"At The Venetian Las Vegas and The Palazzo, including the Sands Expo and Convention Center, record convention and group meeting business and cost discipline enabled us to deliver 40.2% growth in adjusted property EBITDA compared to the same quarter last year. Adjusted property EBITDA of $122 million was our best quarterly result since 2008."

The company's recurring quarterly dividend remains the cornerstone of our program to return excess capital to shareholders, and the company paid a recurring quarterly dividend of $0.73 per common share during the quarter. The company announced that its next recurring quarterly dividend of $0.73 per common share will be paid on June 30, 2017, to Las Vegas Sands shareholders of record on June 22, 2017. The company also repurchased approximately $150 million of common stock (2.7 million shares at a weighted average price of $55.06) during the quarter ended March 31, 2017.

"Looking ahead we remain focused on the execution of our proven global growth strategy, which leverages the power of our unique convention-based Integrated Resort business model. We remain confident in our ability to bring the economic benefits of our proven business model to promising new markets around the world as they emerge and develop in the future."

Company-Wide Operating Results

Net revenue for the first quarter of 2017 increased 14.3% to $3.11 billion, compared to $2.72 billion in the first quarter of 2016. Net income increased 41.3% to $578 million in the first quarter of 2017, compared to $409 million in the year-ago quarter.

On a GAAP (accounting principles generally accepted in the United States of America) basis, operating income in the first quarter of 2017 increased 30.2% to $763 million, compared to $586 million in the first quarter of 2016. The increase in operating income was a result of stronger results across the company's Macao, Singapore and Las Vegas property portfolio, partially offset by higher depreciation and amortization expenses during the quarter due primarily to the opening of The Parisian Macao in September 2016. Consolidated adjusted property EBITDA (a non-GAAP measure) of $1.15 billion increased 24.9% in the first quarter of 2017, compared to the year-ago quarter. On a hold-normalized basis, adjusted property EBITDA was $1.14 billion in the first quarter of 2017, an increase of 9.5% from the prior-year quarter.

On a GAAP basis, net income attributable to Las Vegas Sands in the first quarter of 2017 increased 50.0% to $480 million, compared to $320 million in the first quarter of 2016, while diluted earnings per share in the first quarter of 2017 of $0.60 also represented an increase of 50.0% compared to the prior-year quarter. The increase in net income attributable to Las Vegas Sands reflected the increase in operating income described above, partially offset by increases in net income attributable to noncontrolling interests, interest expense and income tax expense.

Adjusted net income attributable to Las Vegas Sands (a non-GAAP measure) increased 40.5% to $527 million, or $0.66 per diluted share, compared to $375 million, or $0.47 per diluted share, in the first quarter of 2016.

Sands China Ltd. Consolidated Financial Results

On a GAAP basis, total net revenues for Sands China Ltd. (SCL) increased 15.3% to $1.88 billion in the first quarter of 2017, compared to $1.63 billion in the first quarter of 2016. Net income for SCL increased 11.9% to $349 million in the first quarter of 2017, compared to $312 million in the first quarter of 2016.

The Venetian Macao First Quarter Operating Results

The property generated revenue of $741 million and adjusted property EBITDA of $289 million in the first quarter, with an adjusted property EBITDA margin of 39.0%, reflecting 7.8% growth in adjusted property EBITDA and a 320 basis point increase in EBITDA margin compared to the first quarter of 2016. Non-Rolling Chip drop was $1.73 billion for the quarter, with a Non-Rolling Chip win percentage of 25.5%. Rolling Chip volume was $6.15 billion, with a Rolling Chip win percentage of 3.97%, above the expected range and the 3.21% experienced in the prior-year quarter. Slot handle was $653 million for the quarter.

The following table summarizes the key operating results for The Venetian Macao for the first quarter of 2017 compared to the first quarter of 2016:



    The Venetian
     Macao Operations

                           Three Months Ended
                               March 31,

    (Dollars in
     millions)           2017                 2016          $ Change        Change
                         ----                 ----          --------        ------

    Revenues:

    Casino                          $646                               $655                       $(9)      (1.4)%

    Rooms                  44                            46                      (2)            (4.3)%

    Food and Beverage      19                            21                      (2)            (9.5)%

    Mall                   51                            49                        2               4.1%

    Convention,
     Retail and Other      17                            14                        3              21.4%

    Less -
     Promotional
     Allowances          (36)                         (36)                       -                      -%

    Net Revenues                    $741                               $749                       $(8)      (1.1)%


    Adjusted Property
     EBITDA                         $289                               $268                        $21         7.8%

    EBITDA Margin %   39.0%                        35.8%                             3.2pts


    Gaming Statistics

    (Dollars in
     millions)


    Rolling Chip
     Volume                       $6,149                             $8,226                   $(2,077)     (25.2)%

    Rolling Chip Win
     %(1)               3.97%                        3.21%                            0.76pts


    Non-Rolling Chip
     Drop                         $1,728                             $1,770                      $(42)      (2.4)%

    Non-Rolling Chip
     Win %            25.5%                        25.1%                             0.4pts


    Slot Handle                     $653                             $1,070                     $(417)     (39.0)%

    Slot Hold %        5.4%                         4.4%                             1.0pts


    Hotel Statistics


    Occupancy %       86.5%                        77.7%                             8.8pts

    Average Daily
     Rate (ADR)                     $209                               $226                      $(17)      (7.5)%

    Revenue per
     Available Room
     (RevPAR)                       $181                               $176                         $5         2.8%


    (1)              This compares to our expected
                     Rolling Chip win percentage of
                     3.0% to 3.3% (calculated before
                     discounts and commissions). We
                     revised the expected range due to
                     the Rolling Chip win percentage
                     experienced over the last several
                     years.

Sands Cotai Central First Quarter Operating Results

Revenue and adjusted property EBITDA for the first quarter of 2017 at Sands Cotai Central were $467 million and $143 million, respectively, resulting in an adjusted property EBITDA margin of 30.6%.

Non-Rolling Chip drop was $1.47 billion in the first quarter, with a Non-Rolling Chip win percentage of 20.0%. Rolling Chip volume was $2.90 billion for the quarter, with a Rolling Chip win percentage of 2.97%. Slot handle was $1.19 billion for the quarter.

The following table summarizes our key operating results for Sands Cotai Central for the first quarter of 2017 compared to the first quarter of 2016:



    Sands Cotai
     Central
     Operations

                            Three Months Ended
                                March 31,

    (Dollars in
     millions)            2017                 2016          $ Change        Change
                          ----                 ----          --------        ------

    Revenues:

    Casino                           $390                               $459                    $(69)  (15.0)%

    Rooms                   66                            67                      (1)          (1.5)%

    Food and Beverage       25                            26                      (1)          (3.8)%

    Mall                    19                            15                        4            26.7%

    Convention, Retail
     and Other               6                             5                        1            20.0%

    Less -Promotional
     Allowances           (39)                         (42)                       3           (7.1)%

    Net Revenues                     $467                               $530                    $(63)  (11.9)%


    Adjusted Property
     EBITDA                          $143                               $163                    $(20)  (12.3)%

    EBITDA Margin %    30.6%                        30.8%                             (0.2) pts


    Gaming Statistics

    (Dollars in
     millions)


    Rolling Chip
     Volume                        $2,900                             $3,603                   $(703)  (19.5)%

    Rolling Chip Win
     %(1)                2.97%                        3.92%                            (0.95) pts


    Non-Rolling Chip
     Drop                          $1,469                             $1,504                    $(35)   (2.3)%

    Non-Rolling Chip
     Win %             20.0%                        20.9%                             (0.9) pts


    Slot Handle                    $1,189                             $1,559                   $(370)  (23.7)%

    Slot Hold %         4.0%                         3.5%                                0.5pts


    Hotel Statistics


    Occupancy %        79.4%                        77.1%                                2.3pts

    Average Daily Rate
     (ADR)                           $150                               $155                     $(5)   (3.2)%

    Revenue per
     Available Room
     (RevPAR)                        $119                               $119              $         -       -%



    (1)              This compares to our expected
                     Rolling Chip win percentage of
                     3.0% to 3.3% (calculated before
                     discounts and commissions). We
                     revised the expected range due to
                     the Rolling Chip win percentage
                     experienced over the last several
                     years.

The Parisian Macao First Quarter Operating Results

The Parisian Macao opened on September 13, 2016. Revenue and adjusted property EBITDA at The Parisian Macao were $318 million and $82 million, respectively, resulting in an adjusted property EBITDA margin of 25.8%.

Non-Rolling Chip drop was $983 million, with a Non-Rolling Chip win percentage of 18.2%. Rolling Chip volume was $3.72 billion, with a Rolling Chip win percentage of 2.82%, below the fourth quarter 2016 win percentage of 4.52%. Slot handle was $854 million for the quarter.

The following table summarizes our key operating results for The Parisian Macao in the first quarter of 2017 compared to the fourth quarter of 2016:



                               Three Months Ended

    The Parisian Macao
     Operations        March 31,               December 31,

    (Dollars in
     millions)            2017(1)                       2016          $ Change        Change
                           ------                       ----          --------        ------

    Revenues:

    Casino                              $279                                     $301          (22)                   (7.3)%

    Rooms                      29                                  30                      (1)             (3.3)%

    Food and Beverage          16                                  17                      (1)             (5.9)%

    Mall                       17                                  18                      (1)             (5.6)%

    Convention, Retail
     and Other                  5                                   6                      (1)            (16.7)%

    Less -Promotional
     Allowances              (28)                               (28)                       -                      -%

    Net Revenues                        $318                                     $344          (26)                   (7.6)%


    Adjusted Property
     EBITDA                              $82                                      $95          (13)                  (13.7)%

    EBITDA Margin %       25.8%                              27.6%                                (1.8) pts


    Gaming Statistics

    (Dollars in
     millions)


    Rolling Chip
     Volume                           $3,722                                   $3,313           409                     12.3%

    Rolling Chip Win
     %(2)                   2.82%                              4.52%                               (1.70) pts


    Non-Rolling Chip
     Drop                               $983                                     $895            88                       9.8

                                                                                                                         %

    Non-Rolling Chip
     Win %                18.2%                              18.3%                                (0.1) pts


    Slot Handle                         $854                                     $803            51                      6.4%

    Slot Hold %            4.0%                               4.4%                                (0.4) pts


    Hotel Statistics


    Occupancy %           81.9%                              91.1%                                (9.2) pts

    Average Daily Rate
     (ADR)                              $136                                     $138           (2)                   (1.4)%

    Revenue per
     Available Room
     (RevPAR)                           $112                                     $126          (14)                  (11.1)%


    (1)              The Parisian Macao opened in
                     September 2016.

    (2)              This compares to our expected
                     Rolling Chip win percentage of
                     3.0% to 3.3% (calculated before
                     discounts and commissions). We
                     revised the expected range due to
                     the Rolling Chip win percentage
                     experienced over the last several
                     years.

Four Seasons Hotel Macao and Plaza Casino First Quarter Operating Results

The Four Seasons Hotel Macao and Plaza Casino generated revenue of $143 million and adjusted property EBITDA of $51 million, resulting in an adjusted property EBITDA margin of 35.7% in the first quarter of 2017. Non-Rolling Chip drop was $303 million, with a Non-Rolling Chip win percentage of 21.8%, above the 19.1% experienced in the prior-year quarter. Rolling Chip volume was $1.83 billion for the quarter. Rolling Chip win percentage of 3.58% in the first quarter was above the prior year and the expected range. Slot handle increased 7.8% to $97 million during the quarter.

The following table summarizes our key operating results for the Four Seasons Hotel Macao and Plaza Casino for the first quarter of 2017 compared to the first quarter of 2016:



    Four Seasons Hotel
     Macao and Plaza
     Casino Operations

                            Three Months Ended
                                March 31,

    (Dollars in
     millions)            2017                 2016          $ Change        Change
                          ----                 ----          --------        ------

    Revenues:

    Casino                           $107                               $111                   $(4)     (3.6)%

    Rooms                    8                             8                        -               -%

    Food and Beverage        7                             7                        -               -%

    Mall                    31                            31                        -               -%

    Convention, Retail
     and Other               1                             1                        -               -%

    Less -Promotional
     Allowances           (11)                         (10)                     (1)         10.0%

    Net Revenues                     $143                               $148                   $(5)     (3.4)%


    Adjusted Property
     EBITDA                           $51                                $48                     $3        6.3%

    EBITDA Margin %    35.7%                        32.4%                              3.3pts


    Gaming Statistics

    (Dollars in
     millions)


    Rolling Chip
     Volume                        $1,830                             $2,621                 $(791)    (30.2)%

    Rolling Chip Win
     %(1)                3.58%                        3.22%                             0.36pts


    Non-Rolling Chip
     Drop                            $303                               $300                     $3        1.0%

    Non-Rolling Chip
     Win %             21.8%                        19.1%                              2.7pts


    Slot Handle                       $97                                $90                     $7        7.8%

    Slot Hold %         7.4%                         6.8%                              0.6pts


    Hotel Statistics


    Occupancy %        79.0%                        69.0%                             10.0pts

    Average Daily Rate
     (ADR)                           $371                               $358                    $13        3.6%

    Revenue per
     Available Room
     (RevPAR)                        $293                               $247                    $46       18.6%



    (1)              This compares to our expected
                     Rolling Chip win percentage of
                     3.0% to 3.3% (calculated before
                     discounts and commissions). We
                     revised the expected range due to
                     the Rolling Chip win percentage
                     experienced over the last several
                     years.

Sands Macao First Quarter Operating Results

Sands Macao's revenue increased 4.0% to $182 million and adjusted property EBITDA increased 74.2% to $54 million. Non-Rolling Chip drop was $613 million during the quarter, while slot handle was $596 million. Rolling Chip volume was $1.91 billion for the quarter. The property realized 2.60% win on Rolling Chip volume during the quarter, above the 2.45% experienced in the year-ago quarter.

The following table summarizes our key operating results for Sands Macao for the first quarter of 2017 compared to the first quarter of 2016:


                           
    Three Months Ended
    Sands Macao
     Operations
                                March 31,

    (Dollars in
     millions)            2017                 2016          $ Change        Change
                          ----                 ----          --------        ------

    Revenues:

    Casino                           $176                               $170                     $6        3.5%

    Rooms                    5                             5                        -               -%

    Food and Beverage        7                             7                        -               -%

    Convention, Retail
     and Other               2                             2                        -               -%

    Less -Promotional
     Allowances            (8)                          (9)                       1        (11.1)%

    Net Revenues                     $182                               $175                     $7        4.0%


    Adjusted Property
     EBITDA                           $54                                $31                    $23       74.2%

    EBITDA Margin %    29.7%                        17.7%                             12.0pts


    Gaming Statistics

    (Dollars in
     millions)


    Rolling Chip
     Volume                        $1,913                             $2,241                 $(328)    (14.6)%

    Rolling Chip Win
     %(1)                2.60%                        2.45%                             0.15pts


    Non-Rolling Chip
     Drop                            $613                               $700                  $(87)    (12.4)%

    Non-Rolling Chip
     Win %             20.0%                        16.9%                              3.1pts


    Slot Handle                      $596                               $658                  $(62)     (9.4)%

    Slot Hold %         3.4%                         3.3%                              0.1pts


    Hotel Statistics


    Occupancy %        97.9%                        95.8%                              2.1pts

    Average Daily Rate
     (ADR)                           $195                               $207                  $(12)     (5.8)%

    Revenue per
     Available Room
     (RevPAR)                        $191                               $198                   $(7)     (3.5)%



    (1)              This compares to our expected
                     Rolling Chip win percentage of
                     3.0% to 3.3% (calculated before
                     discounts and commissions). We
                     revised the expected range due to
                     the Rolling Chip win percentage
                     experienced over the last several
                     years.

Marina Bay Sands First Quarter Operating Results

Marina Bay Sands' revenue increased 15.9% to $700 million and adjusted property EBITDA increased 32.7% to $365 million.

Rolling Chip win percentage of 2.52% in the first quarter of 2017 was above the 1.42% achieved in the first quarter of 2016. Rolling Chip volume was $8.92 billion for the quarter.

Non-Rolling Chip drop was $967 million during the quarter, with a Non-Rolling Chip win percentage of 29.5%. Slot handle increased 1.9% to $3.42 billion for the quarter compared to the year-ago quarter. Total mass win-per-day during the quarter was $4.80 million, consistent with the same quarter last year.

ADR increased 10.4% to $435, while RevPAR increased 9.3% compared to the same quarter last year, to reach $422.

The following table summarizes our key operating results for Marina Bay Sands for the first quarter of 2017 compared to the first quarter of 2016:


                           
    Three Months Ended
    Marina Bay Sands
     Operations                 March 31,

    (Dollars in
     millions)            2017                 2016          $ Change        Change
                          ----                 ----          --------        ------

    Revenues:

    Casino                           $550                               $453                      $97       21.4%

    Rooms                   94                            89                        5             5.6%

    Food and Beverage       46                            46                        -                  -%

    Mall                    38                            39                      (1)          (2.6)%

    Convention, Retail
     and Other              24                            21                        3            14.3%

    Less -Promotional
     Allowances           (52)                         (44)                     (8)           18.2%

    Net Revenues                     $700                               $604                      $96       15.9%


    Adjusted Property
     EBITDA                          $365                               $275                      $90       32.7%

    EBITDA Margin %    52.1%                        45.5%                                6.6pts


    Gaming Statistics

    (Dollars in
     millions)


    Rolling Chip
     Volume                        $8,916                             $9,632                   $(716)     (7.4)%

    Rolling Chip Win
     %(1)                2.52%                        1.42%                               1.10pts


    Non-Rolling Chip
     Drop                            $967                             $1,007                    $(40)     (4.0)%

    Non-Rolling Chip
     Win %             29.5%                        29.1%                                0.4pts


    Slot Handle                    $3,420                             $3,355                      $65        1.9%

    Slot Hold %         4.3%                         4.3%                                  -pts


    Hotel Statistics


    Occupancy %        96.9%                        97.9%                             (1.0) pts

    Average Daily Rate
     (ADR)                           $435                               $394                      $41       10.4%

    Revenue per
     Available Room
     (RevPAR)                        $422                               $386                      $36        9.3%



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

Las Vegas Operations First Quarter Operating Results

Revenue at The Venetian Las Vegas and The Palazzo, including the Sands Expo and Convention Center, increased 12.7% to $434 million, while adjusted property EBITDA increased 40.2% to $122 million. Record convention and group meeting business contributed to the best quarterly adjusted property EBITDA performance in Las Vegas since 2008. EBITDA margin expanded 550 basis points to 28.1%. RevPAR increased 9.5% year-over-year to $253 in the quarter, reflecting a 6.8% increase in ADR to $268 and a 2.2 percentage point increase in occupancy to 94.3%. Table games drop decreased 10.5% in the quarter to $433 million, reflecting softer play in the Baccarat segment, while slot handle increased 3.1% to $604 million.

The following table summarizes our key operating results for our Las Vegas operations for the first quarter of 2017 compared to the first quarter of 2016:



    Las Vegas
     Operations

                           Three Months Ended

                                March 31,

    (Dollars in
     millions)            2017                2016          $ Change      Change
                          ----                ----          --------      ------

    Revenues:

    Casino                          $123                             $104                      $19     18.3%

    Rooms                  157                          148                      9             6.1%

    Food and Beverage       86                           74                     12            16.2%

    Convention, Retail
     and Other              90                           84                      6             7.1%

    Less -Promotional
     Allowances           (22)                        (25)                     3          (12.0)%

    Net Revenues                    $434                             $385                      $49     12.7%


    Adjusted Property
     EBITDA                         $122                              $87                      $35     40.2%

    EBITDA Margin %    28.1%                       22.6%                              5.5pts


    Gaming Statistics

    (Dollars in
     millions)


    Table Games Drop                $433                             $484                    $(51)  (10.5)%

    Table Games Win
     %(1)                21.5%                       15.9%                              5.6pts


    Slot Handle                     $604                             $586                      $18      3.1%

    Slot Hold %         7.7%                        8.1%                           (0.4) pts


    Hotel Statistics


    Occupancy %        94.3%                       92.1%                              2.2pts

    Average Daily Rate
     (ADR)                          $268                             $251                      $17      6.8%

    Revenue per
     Available Room
     (RevPAR)                       $253                             $231                      $22      9.5%



    (1)              This compares to our expected
                     Baccarat win percentage of
                     18.0% to 26.0% and our expected
                     non-Baccarat win percentage of
                     16.0% to 24.0% (calculated
                     before discounts). We revised
                     the expected ranges due to the
                     respective win percentages
                     experienced over the last
                     several years.

Sands Bethlehem First Quarter Operating Results

Revenue and adjusted property EBITDA at Sands Bethlehem were $142 million and $36 million, respectively, for the quarter. Table games drop decreased 4.3% to $269 million for the quarter, while table games win percentage was 20.2%, above the 19.8% realized in the first quarter of 2016. Slot handle increased 7.3% year-over-year to $1.16 billion for the quarter, with a slot hold percentage of 6.7%.

The following table summarizes our key operating results for Sands Bethlehem for the first quarter of 2017 compared to the first quarter of 2016:


                       
    Three Months Ended
    March 31,
    Sands Bethlehem
     Operations

    (Dollars in
     millions)             2017                      2016          $ Change        Change
                           ----                      ----          --------        ------

    Revenues:

    Casino                            $133                                    $130                       $3         2.3%

    Rooms                     3                                  3                        -                   -%

    Food and Beverage         7                                  7                        -                   -%

    Mall                      1                                  1                        -                   -%

    Convention, Retail
     and Other                5                                  5                        -                   -%

    Less -Promotional
     Allowances             (7)                               (7)                       -                   -%

    Net Revenues                      $142                                    $139                       $3         2.2%


    Adjusted Property
     EBITDA                            $36                                     $38                     $(2)      (5.3)%

    EBITDA Margin %     25.4%                             27.3%                             (1.9) pts


    Gaming Statistics

    (Dollars in
     millions)


    Table Games Drop                  $269                                    $281                    $(12)      (4.3)%

    Table Games Win
     %(1)                 20.2%                             19.8%                                0.4pts


    Slot Handle                     $1,161                                  $1,082                      $79         7.3%

    Slot Hold %          6.7%                              7.0%                             (0.3) pts


    Hotel Statistics


    Occupancy %         90.1%                             90.7%                             (0.6) pts

    Average Daily Rate
     (ADR)                            $158                                    $153                       $5         3.3%

    Revenue per
     Available Room
     (RevPAR)                         $142                                    $138                       $4         2.9%



    (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, Sands Cotai Central and The Parisian Macao) and Marina Bay Sands in Singapore increased 16.4% to $156 million for the first quarter of 2017, compared to the first quarter of 2016. Operating profit derived from these retail mall assets increased 16.7% year-over-year to $140 million.



                                               For The Three Months Ended March 31, 2017                                          TTM March 31,
                                                                                                                                                    2017
                                                                                                                                 --------------

    (Dollars                            Operating      Gross Leasable                     Tenant Sales Per
     in                                                                    Profit               Area (sq. ft.)                                  Sq. Ft.(2)
     millions                                                              Margin
     except
     per
     square
     foot
     data)       Gross Revenue(1)      Operating Profit                                                            Occupancy

                                                                                                                      % at

                                                                                                                 End of Period
                                                                                                                 -------------

    Shoppes
     at
     Venetian                      $51                                                    $46                              90.2%                             777,509        97.6%       $1,330


    Shoppes
     at Four
     Seasons

    Luxury
     Retail                    21                                  20                                      95.2%                       142,562                       100.0%       4,283

    Other
     Stores                    10                                   9                                      90.0%                       116,841                        98.4%       1,451
                              ---                                 ---                                                                  -------

    Total                      31                                  29                                      93.5%                       259,403                        99.3%       3,053


    Shoppes
     at Cotai
     Central(3)                19                                  17                                      89.5%                       407,028                        94.2%         896


    Shoppes
     at
     Parisian(4)               17                                  15                                      88.2%                       299,778                        92.6%         N/A


    Total
     Cotai
     Strip in
     Macao                    118                                 107                                      90.7%                     1,743,718                        96.2%       1,581
                              ---                                 ---                                                                ---------


    The
     Shoppes
     at
     Marina
     Bay
     Sands                     38                                  33                                      86.8%                       612,567                        97.3%       1,431


    Total                         $156                                                   $140                              89.7%                           2,356,285        96.5%       $1,536
                                  ====                                                   ====                                                              =========



    (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.

    (4)              The Shoppes at Parisian opened
                     in September 2016.

Other Factors Affecting Earnings

Depreciation and amortization expense was $321 million in the first quarter of 2017, compared to $260 million in the first quarter of 2016. This increase was driven primarily by the opening of The Parisian Macao.

Interest expense, net of amounts capitalized, was $78 million for the first quarter of 2017, compared to $69 million in the prior-year quarter. Capitalized interest was nominal during the first quarter of 2017, compared to $10 million during the first quarter of 2016. Our weighted average borrowing cost in the first quarter of 2017 was approximately 3.0%.

Other expense, which was comprised primarily of foreign currency losses and a mark-to-market loss on Singapore dollar forward contracts, was $36 million for the first quarter of 2017, compared to $47 million in the first quarter of 2016.

The company's effective income tax rate for the first quarter of 2017 was 10.7% compared to 13.3% in the prior-year quarter. 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 first quarter of 2017 of $98 million was principally related to SCL.

Balance Sheet Items

Unrestricted cash balances as of March 31, 2017 were $1.96 billion.

As of March 31, 2017, total debt outstanding, including the current portion and net of deferred financing costs (excluding those costs related to our revolving facilities) and original issue discount, was $9.79 billion.

Capital Expenditures

Capital expenditures during the first quarter totaled $202 million, including construction, development and maintenance activities of $114 million in Macao, $56 million at Marina Bay Sands, $27 million in Las Vegas and $5 million at Sands Bethlehem.

Conference Call Information

The company will host a conference call to discuss the company's results on Wednesday, April 26, 2017 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, fluctuations in currency exchange rates, 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 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.

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 Venetian and The Palazzo resorts and Sands Expo Center in Las Vegas, Sands Bethlehem in Eastern Pennsylvania, and the iconic Marina Bay Sands in Singapore. Through 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, Sands Cotai Central, and The Parisian Macao, 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 more than 50,000 employees worldwide, driving impact through its 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.
First Quarter 2017 Results
Non-GAAP Measures

Within the company's first quarter 2017 press release, the company makes reference to certain non-GAAP financial measures that supplement the company's consolidated financial information prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") including "adjusted net income," "adjusted earnings per diluted share," and "consolidated adjusted property EBITDA," which have directly comparable GAAP financial measures along with "adjusted property EBITDA margin," "hold-normalized adjusted property EBITDA," "hold-normalized adjusted property EBITDA margin," "hold-normalized adjusted net income," and "hold-normalized adjusted earnings per diluted share." The company believes these measures represent important internal measures of financial performance. Set forth in the financial schedules accompanying this release are reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures. The non-GAAP financial measure disclosure by the company has limitations and should not be considered a substitute for, or superior to, the financial measures prepared in accordance with GAAP. The definitions of our non-GAAP financial measures and the specific reasons why the company's management believes that the presentation of the non-GAAP financial measures provides useful information to investors regarding the company's financial condition, results of operations and cash flows are presented below.

The following non-GAAP financial measures are used by management, as well as industry analysts, to evaluate the company's operations and operating performance. These non-GAAP financial measures are presented so that investors have the same financial data that management uses in evaluating financial performance with the belief that it will assist the investment community in properly assessing the underlying financial performance of the company on a year-over-year and a quarter sequential basis.

Adjusted net income, which is a non-GAAP financial measure, excludes certain non-recurring corporate expenses, pre-opening expense, development expense, gain or loss on disposal of assets, loss on modification or early retirement of debt and other income or expense, attributable to Las Vegas Sands, net of income tax. Adjusted net income and adjusted earnings per diluted share are presented as supplemental disclosures as management believes they are (1) each widely used measures of performance by industry analysts and investors and (2) a principal basis for valuation of Integrated Resort companies, as these non-GAAP measures are considered by many as alternative measures on which to base expectations for future results. These measures also form the basis of certain internal management performance expectations.

Consolidated adjusted property EBITDA, which is a non-GAAP financial measure, is net income before stock-based compensation expense, corporate expense, pre-opening expense, development expense, depreciation and amortization, amortization of leasehold interests in land, gain or loss on disposal of assets, interest, other income or expense, gain or loss on modification or early retirement of debt and income taxes. Management utilizes consolidated adjusted property EBITDA to compare the operating profitability of its operations with those of its competitors, as well as a basis for determining certain incentive compensation. Integrated Resort companies have historically reported adjusted property EBITDA as a supplemental performance measure to GAAP financial measures. In order to view the operations of their casinos on a more stand-alone basis, Integrated Resort companies, including Las Vegas Sands Corp., have historically excluded certain expenses that do not relate to the management of specific properties, such as pre-opening expense, development expense and corporate expense, from their adjusted property EBITDA calculations. Consolidated adjusted property EBITDA should not be interpreted as an alternative to income from operations (as an indicator of operating performance) or to cash flows from operations (as a measure of liquidity), in each case, as determined in accordance with GAAP. The company has significant uses of cash flow, including capital expenditures, dividend payments, interest payments and debt principal payments, which are not reflected in consolidated adjusted property EBITDA. Not all companies calculate adjusted property EBITDA in the same manner. As a result, consolidated adjusted property EBITDA as presented by Las Vegas Sands Corp. may not be directly comparable to similarly titled measures presented by other companies.

Hold-normalized adjusted property EBITDA, a supplemental non-GAAP financial measure, that, in addition to the aforementioned reasons for the presentation of consolidated adjusted property EBITDA, is presented to adjust for the impact of certain variances in table games' win percentages, which can vary from period to period. Hold-normalized adjusted property EBITDA is based on applying a Rolling Chip win percentage of 3.15% to the Rolling Chip volume for the quarter if the actual win percentage is outside the expected range of 3.0% to 3.3% for our Macao properties, applying a Rolling Chip win percentage of 2.85% to the Rolling Chip volume for the quarter if the actual win percentage is outside the expected range of 2.7% to 3.0% for our Singapore property, and applying a win percentage of 22.0% for Baccarat and 20.0% for non-Baccarat games to the respective table games drops for the quarter if the actual win percentages are outside the expected ranges of 18.0% to 26.0% for Baccarat and 16.0% to 24.0% for non-Baccarat at our Las Vegas properties. No hold adjustments are made for Sands Bethlehem. We do not present adjustments for Non-Rolling Chip drop for our table games play at our Macao and Singapore properties, nor for slots at any of our properties. Hold-normalized adjusted property EBITDA is also adjusted for the estimated gaming taxes, commissions paid to third parties on the incremental win, bad debt expense, discounts and other incentives that would have been incurred when applying the win percentages noted above to the respective gaming volumes. The hold-normalized adjusted property EBITDA measure presents a consistent measure for evaluating the operating performance of our properties from period to period.

Hold-normalized adjusted net income and hold-normalized adjusted earnings per diluted share are additional supplemental non-GAAP financial measures that, in addition to the aforementioned reasons for the presentation of adjusted net income and adjusted earnings per diluted share, are presented to adjust for the impact of certain variances in table games' win percentages, which can vary from period to period.

The company may also present the above items on a constant currency basis. This information is a non-GAAP financial measure that is calculated by translating current quarter local currency amounts to U.S. dollars based on prior period exchange rates. These amounts are compared to the prior period to derive non-GAAP constant-currency growth/decline. Management considers non-GAAP constant-currency growth/decline to be a useful metric to investors and management as it allows a more direct comparison of current performance to historical performance.

The company also makes reference to adjusted property EBITDA margin and hold-normalized adjusted property EBITDA margin, which are calculated using the aforementioned non-GAAP financial measures.



    Las Vegas Sands Corp. and Subsidiaries

    Condensed Consolidated Statements of Operations

    (In millions, except per share data)

    (Unaudited)


                                                      Three Months Ended

                                                         March 31,

                                                     2017                2016
                                                     ----                ----

    Revenues:

      Casino                                                 $2,404                  $2,082

      Rooms                                           406                        366

      Food and beverage                               213                        188

      Mall                                            157                        135

      Convention, retail and
       other                                          134                        124
                                                      ---                        ---

                                                    3,314                      2,895

      Less -promotional
       allowances                                   (208)                     (178)
                                                     ----                       ----

                                                    3,106                      2,717

    Operating expenses:

      Resort operations                             1,962                      1,804

      Corporate                                        42                         47

      Pre-opening                                       2                          9

      Development                                       3                          2

      Depreciation and
       amortization                                   321                        260

      Amortization of
       leasehold interests in
       land                                            10                         10

      (Gain) loss on disposal
       or impairment of assets                          3                        (1)
                                                      ---                        ---

                                                    2,343                      2,131

    Operating income                                  763                        586

    Other income (expense):

      Interest income                                   3                          2

      Interest expense, net of
       amounts capitalized                           (78)                      (69)

      Other expense                                  (36)                      (47)

      Loss on modification or
       early retirement of
       debt                                           (5)                         -
                                                      ---                        ---

    Income before income
     taxes                                            647                        472

    Income tax expense                               (69)                      (63)
                                                      ---                        ---

    Net income                                        578                        409

    Net income attributable
     to noncontrolling
     interests                                       (98)                      (89)
                                                      ---                        ---

    Net income attributable
     to Las Vegas Sands
     Corp.                                                     $480                    $320
                                                               ====                    ====


    Earnings per share:

    Basic                                                     $0.60                   $0.40
                                                              =====                   =====

    Diluted                                                   $0.60                   $0.40
                                                              =====                   =====


    Weighted average shares
     outstanding:

    Basic                                             794                        794
                                                      ===                        ===

    Diluted                                           795                        795
                                                      ===                        ===


    Dividends declared per
     common share                                             $0.73                   $0.72
                                                              =====                   =====


    Las Vegas Sands Corp. and Subsidiaries

    Net Revenues and Adjusted Property EBITDA

    (In millions)

    (Unaudited)


                                                 Three Months Ended

                                                   March 31,

                                               2017                 2016
                                               ----                 ----

    Net Revenues

    The Venetian Macao                                    $741                    $749

    Sands Cotai Central                         467                         530

    The Parisian Macao                          318                           -

    Four Seasons Hotel Macao and
     Plaza Casino                               143                         148

    Sands Macao                                 182                         175

    Ferry Operations and Other                   41                          39
                                                ---                         ---

      Macao Operations                        1,892                       1,641


    Marina Bay Sands                            700                         604

    Las Vegas Operating
     Properties                                 434                         385

    Sands Bethlehem                             142                         139

    Intersegment Eliminations                  (62)                       (52)
                                                ---                         ---

                                                        $3,106                  $2,717
                                                        ======                  ======


    Adjusted Property EBITDA

    The Venetian Macao                                    $289                    $268

    Sands Cotai Central                         143                         163

    The Parisian Macao                           82                           -

    Four Seasons Hotel Macao and
     Plaza Casino                                51                          48

    Sands Macao                                  54                          31

    Ferry Operations and Other                    5                           8
                                                ---                         ---

      Macao Operations                          624                         518


    Marina Bay Sands                            365                         275

    Las Vegas Operating
     Properties                                 122                          87

    Sands Bethlehem                              36                          38
                                                ---                         ---

                                                        $1,147                    $918
                                                        ======                    ====


    Adjusted Property EBITDA as a
     Percentage of Net Revenues

    The Venetian Macao                        39.0%                      35.8%


    Sands Cotai Central                       30.6%                      30.8%


    The Parisian Macao                        25.8%                         -%


    Four Seasons Hotel Macao and
     Plaza Casino                             35.7%                      32.4%


    Sands Macao                               29.7%                      17.7%


    Ferry Operations and Other                12.2%                      20.5%


      Macao Operations                        33.0%                      31.6%



    Marina Bay Sands                          52.1%                      45.5%


    Las Vegas Operating
     Properties                               28.1%                      22.6%


    Sands Bethlehem                           25.4%                      27.3%



    Total                                     36.9%                      33.8%


    Las Vegas Sands Corp. and Subsidiaries

    Supplemental Data

    (Unaudited)



                                                 Three Months Ended
                                                      March 31,

    Casino Statistics:

    The Venetian Macao:                     2017                 2016
                                            ----                 ----

    Table games win per unit
     per day (1)                                    $13,829                 $12,107

    Slot machine win per unit
     per day (2)                                       $260                    $270

    Average number of table
     games                                   550                        643

    Average number of slot
     machines                              1,498                      1,914


    Sands Cotai Central:

    Table games win per unit
     per day (1)                                    $10,425                  $9,708

    Slot machine win per unit
     per day (2)                                       $334                    $316

    Average number of table
     games                                   404                        517

    Average number of slot
     machines                              1,581                      1,901


    The Parisian Macao: (3)

    Table games win per unit
     per day (1)                                     $8,203

    Slot machine win per unit
     per day (2)                                       $248

    Average number of table
     games                                   384

    Average number of slot
     machines                              1,540


    Four Seasons Hotel Macao
     and Plaza Casino:

    Table games win per unit
     per day (1)                                    $14,478                 $15,792

    Slot machine win per unit
     per day (2)                                       $641                    $459

    Average number of table
     games                                   101                         99

    Average number of slot
     machines                                126                        146


    Sands Macao:

    Table games win per unit
     per day (1)                                     $9,241                  $7,162

    Slot machine win per unit
     per day (2)                                       $280                    $264

    Average number of table
     games                                   207                        266

    Average number of slot
     machines                                809                        916


    Marina Bay Sands:

    Table games win per unit
     per day (1)                                     $9,708                  $7,769

    Slot machine win per unit
     per day (2)                                       $653                    $664

    Average number of table
     games                                   583                        608

    Average number of slot
     machines                              2,499                      2,411


    Las Vegas Operating
     Properties:

    Table games win per unit
     per day (1)                                     $4,110                  $3,468

    Slot machine win per unit
     per day (2)                                       $258                    $258

    Average number of table
     games                                   252                        244

    Average number of slot
     machines                              1,996                      2,036


    Sands Bethlehem:

    Table games win per unit
     per day (1)                                     $3,401                  $3,455

    Slot machine win per unit
     per day (2)                                       $272                    $276

    Average number of table
     games                                   177                        177

    Average number of slot
     machines                              3,159                      3,012


    (1)              Table games
                     win per unit
                     per day is
                     shown before
                     discounts
                     and
                     commissions.

    (2)              Slot machine
                     win per unit
                     per day is
                     shown before
                     deducting
                     cost for
                     slot points.

    (3)              The Parisian
                     Macao opened
                     on September
                     13, 2016.


                                        Three Months Ended

                                             March 31,

                                       2017                2016
                                       ----                ----

    Room Statistics:

    The Venetian Macao:

    Occupancy %                     86.5%                       77.7%


    Average daily room rate (ADR)
     (1)                                        $209                  $226

    Revenue per available room
     (RevPAR) (2)                                $181                  $176


    Sands Cotai Central:

    Occupancy %                     79.4%                       77.1%


    Average daily room rate (ADR)
     (1)                                        $150                  $155

    Revenue per available room
     (RevPAR) (2)                                $119                  $119


    The Parisian Macao: (3)

    Occupancy %                     81.9%


    Average daily room rate (ADR)
     (1)                                        $136

    Revenue per available room
     (RevPAR) (2)                                $112


    Four Seasons Hotel Macao and
     Plaza Casino:

    Occupancy %                     79.0%                       69.0%


    Average daily room rate (ADR)
     (1)                                        $371                  $358

    Revenue per available room
     (RevPAR) (2)                                $293                  $247


    Sands Macao:

    Occupancy %                     97.9%                       95.8%


    Average daily room rate (ADR)
     (1)                                        $195                  $207

    Revenue per available room
     (RevPAR) (2)                                $191                  $198


    Marina Bay Sands:

    Occupancy %                     96.9%                       97.9%


    Average daily room rate (ADR)
     (1)                                        $435                  $394

    Revenue per available room
     (RevPAR) (2)                                $422                  $386


    Las Vegas Operating Properties:

    Occupancy %                     94.3%                       92.1%


    Average daily room rate (ADR)
     (1)                                        $268                  $251

    Revenue per available room
     (RevPAR) (2)                                $253                  $231


    Sands Bethlehem:

    Occupancy %                     90.1%                       90.7%


    Average daily room rate (ADR)
     (1)                                        $158                  $153

    Revenue per available room
     (RevPAR) (2)                                $142                  $138



    (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)              The Parisian Macao opened on
                     September 13, 2016.


    Las Vegas Sands Corp. and Subsidiaries

    Non-GAAP Measure Reconciliation

    (In millions)

    (Unaudited)


    The following is a reconciliation of Net Income to Consolidated Adjusted Property EBITDA and Hold-Normalized
     Adjusted Property EBITDA:


                                                       Three Months Ended

                                                            March 31,

                                                        2017                   2016
                                                        ----                   ----

    Net income                                                    $578                                          $409

      Add (deduct):

         Income tax expense                               69                               63

         Loss on modification or
          early retirement of debt                         5                                -

         Other expense                                    36                               47

         Interest expense, net of
          amounts capitalized                             78                               69

         Interest income                                 (3)                             (2)

         (Gain) loss on disposal or
          impairment of assets                             3                              (1)

         Amortization of leasehold
          interests in land                               10                               10

         Depreciation and
          amortization                                   321                              260

         Development expense                               3                                2

         Pre-opening expense                               2                                9

         Stock-based compensation
          (1)                                             3                                5

         Corporate expense                                42                               47
                                                         ---                              ---

    Consolidated Adjusted
     Property EBITDA                                            $1,147                                          $918
                                                                ======                                          ====


         Hold-normalized casino
          revenue (2)                                   (14)                             148

         Hold-normalized casino
          expense (2)                                      3                             (29)
                                                         ---                              ---

    Consolidated Hold-
     Normalized Adjusted
     Property EBITDA                                            $1,136                                        $1,037
                                                                ======                                        ======


    (1)              During the
                     three months
                     ended March
                     31, 2017 and
                     2016, the
                     company
                     recorded
                     stock-based
                     compensation
                     expense of
                     $10 million
                     and $14
                     million,
                     respectively,
                     of which $7
                     million and
                     $8 million,
                     respectively,
                     is included
                     in corporate
                     expense and
                     $1 million,
                     during the
                     three months
                     ended March
                     31, 2016, is
                     included in
                     pre-opening
                     and
                     development
                     expense on
                     the
                     company's
                     condensed
                     consolidated
                     statements
                     of
                     operations.

    (2)              See the
                     reconciliation
                     of Adjusted
                     Property
                     EBITDA to
                     Hold-
                     Normalized
                     Adjusted
                     Property
                     EBITDA.


    Las Vegas Sands Corp. and Subsidiaries

    Non-GAAP Measure Reconciliation

    (In millions)

    (Unaudited)


    The following are reconciliations of Adjusted Property EBITDA to Hold-Normalized Adjusted Property EBITDA:


                                                                       Three Months Ended March 31, 2017


                                                                                                                        Hold-
                                                                                                                 Normalized
    Adjusted
                                             Adjusted                 Hold-                   Hold-
                                                                    Normalized              Normalized

                                             Property                Casino                  Casino                  Property

                                              EBITDA               Revenue (1)             Expense (2)                 EBITDA
                                              ------               ----------              ----------                  ------

    Macao Operations                                        $624                                           $(41)                           $9    $592

    Marina Bay Sands                               365                                 29                                          (6)     388

    United States:

       Las Vegas Operating
        Properties                                 122                                (2)                                           -     120

       Sands Bethlehem                              36                                  -                                           -      36
                                                   ---                                ---                                         ---

                                                          $1,147                                           $(14)                           $3  $1,136
                                                          ======                                            ====                           ===  ======



                                                                       Three Months Ended March 31, 2016


                                                                                                                        Hold-
                                                                                                                 Normalized
    Adjusted
                                             Adjusted                 Hold-                   Hold-
                                                                    Normalized              Normalized

                                             Property                Casino                  Casino                  Property

                                              EBITDA               Revenue (1)             Expense (2)                 EBITDA
                                              ------               ----------              ----------                  ------

    Macao Operations                                        $518                                      $        -                       $    -   $518

    Marina Bay Sands                               275                                135                                         (27)     383

    United States:

       Las Vegas Operating
        Properties                                  87                                 13                                          (2)      98

       Sands Bethlehem                              38                                  -                                           -      38
                                                   ---                                ---                                         ---

                                                            $918                                            $148                         $(29) $1,037
                                                            ====                                            ====                          ====  ======



    (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
                     3.15% for
                     Macao
                     Operations
                     and 2.85%
                     for Marina
                     Bay Sands.
                     This
                     calculation
                     will only be
                     applied if
                     the current
                     period win
                     percentage
                     is outside
                     the expected
                     range of
                     3.0% to 3.3%
                     for Macao
                     Operations
                     and 2.7% to
                     3.0% for
                     Marina Bay
                     Sands. The
                     company
                     revised the
                     expected
                     target and
                     range for
                     its Macao
                     Operations
                     due to the
                     Rolling win
                     percentage
                     experienced
                     over the
                     last several
                     years. The
                     prior year
                     non-GAAP
                     measurement
                     for our
                     Macao
                     Operations
                     has also
                     been
                     adjusted to
                     reflect this
                     change for
                     comparison
                     purposes.


                    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
                      22.0% for
                      Baccarat and
                      20.0% for
                      non-
                      Baccarat.
                      This
                      calculation
                      will only be
                      applied if
                      the current
                      period win
                      percentages
                      for Baccarat
                      and non-
                      Baccarat are
                      outside the
                      expected
                      ranges of
                      18.0% to
                      26.0% and
                      16.0% to
                      24.0%,
                      respectively.
                      The company
                      revised the
                      expected
                      target and
                      range for
                      its Las
                      Vegas
                      Operating
                      Properties
                      due to the
                      win
                      percentage
                      experienced
                      over the
                      last several
                      years. The
                      prior year
                      non-GAAP
                      measurement
                      has also
                      been
                      adjusted to
                      reflect this
                      change for
                      comparison
                      purposes.

                    For Sands
                     Bethlehem,
                     no
                     adjustments
                     have been
                     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 Reconciliation

    (In millions, except per share data)

    (Unaudited)


    The following is a reconciliation of Net Income Attributable to Las Vegas Sands Corp. to Adjusted Net Income
     and Hold-Normalized Adjusted Net Income:


                                                         Three Months Ended

                                                             March 31,

                                                          2017              2016 (1)
                                                          ----               -------

    Net income attributable to
     Las Vegas Sands Corp.                                         $480                                         $320


    Pre-opening expense                                      2                               9

    Development expense                                      3                               2

    (Gain) loss on disposal or
     impairment of assets                                    3                             (1)

    Other expense                                           36                              47

    Loss on modification or early
     retirement of debt                                      5                               -

    Income tax impact on net
     income adjustments (2)                                  -                              -

    Noncontrolling interest
     impact on net income
     adjustments                                           (2)                            (2)
                                                           ---                             ---

    Adjusted net income                                            $527                                         $375
                                                                   ====                                         ====


    Hold-normalized casino
     revenue (3)                                          (14)                            148

    Hold-normalized casino
     expense (3)                                             3                            (29)

    Income tax impact on hold
     adjustments (2)                                       (3)                           (22)

    Noncontrolling interest
     impact on hold adjustments                             10                               -
                                                           ---                             ---

    Hold-normalized adjusted net
     income                                                        $523                                         $472
                                                                   ====                                         ====


    The following is a reconciliation of Diluted Earnings per Share to Adjusted Earnings per Diluted Share and
     Hold-Normalized Adjusted Earnings per Diluted Share:


                                                         Three Months Ended

                                                             March 31,

                                                          2017              2016 (1)
                                                          ----               -------

    Per diluted share of common
     stock:

    Net income attributable to
     Las Vegas Sands Corp.                                        $0.60                                0.40


    Pre-opening expense                                      -                           0.01

    Development expense                                      -                              -

    (Gain) loss on disposal or
     impairment of assets                                    -                              -

    Other expense                                         0.05                            0.06

    Loss on modification or early
     retirement of debt                                   0.01                               -

    Income tax impact on net
     income adjustments                                      -                              -

    Noncontrolling interest
     impact on net income
     adjustments                                             -                              -
                                                           ---                            ---

    Adjusted earnings per diluted
     share                                                        $0.66                                        $0.47
                                                                  =====                                        =====


    Hold-normalized casino
     revenue                                            (0.01)                           0.19

    Hold-normalized casino
     expense                                                 -                         (0.04)

    Income tax impact on hold
     adjustments                                             -                         (0.03)

    Noncontrolling interest
     impact on hold adjustments                           0.01                               -
                                                          ----                             ---

    Hold-normalized adjusted
     earnings per diluted share                                   $0.66                                        $0.59
                                                                  =====                                        =====


    Weighted average diluted
     shares outstanding                                    795                             795
                                                           ===                             ===



    (1)              The information for the three
                     months ended March 31, 2016,
                     has been updated to conform to
                     the current presentation.

    (2)              The income tax impact for each
                     adjustment is derived by
                     applying the effective tax
                     rate, including current and
                     deferred income tax expense,
                     based upon the jurisdiction and
                     the nature of the adjustment.

    (3)              See the reconciliation of
                     Adjusted Property EBITDA to
                     Hold-Normalized Adjusted
                     Property EBITDA.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/las-vegas-sands-reports-first-quarter-2017-results-300446552.html

SOURCE Las Vegas Sands Corp.