Stock Analysis on Net

Las Vegas Sands Corp. (NYSE:LVS)

This company has been moved to the archive! The financial data has not been updated since October 20, 2023.

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Las Vegas Sands Corp., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018
Net income (loss) from continuing operations 449 368 145 (269) (380) (414) (478) (315) (594) (280) (280) (376) (731) (985) (51) 783 669 1,108 744 (40) 699 676 1,616
Depreciation and amortization 313 288 274 256 260 256 264 266 262 258 255 293 292 285 290 291 284 289 301 289 284 274 264
Amortization of leasehold interests in land 15 14 14 13 14 14 14 14 14 14 14 14 14 13 14 14 14 14 9 9 8 9 9
Amortization of deferred financing costs and original issue discount 15 16 15 14 15 14 14 14 13 13 12 11 12 10 10 9 9 7 8 7 8 9 11
Amortization of deferred gain on mall sale transactions (1) (2) (1) (1) (1) (2) (1) (1) (2) (1) (1) (1)
Change in fair value of derivative asset/liability 2 (1) (2) 3 (1) (2) 1 (1)
Paid-in-kind interest income (8) (7) (7) (7) (8)
Loss on modification or early retirement of debt 137 24 9 52 3
(Gain) loss on disposal or impairment of assets 2 2 6 2 5 8 2 9 (3) 4 35 3 4 71 6 5 35 4 105 5
Gain on sale of Sands Bethlehem (556)
Stock-based compensation expense 11 11 11 9 10 10 10 7 6 5 4 5 5 5 7 9 8 9 9 7 8 7 8
Provision for (recovery of) credit losses 3 5 (6) 1 8 2 4 (6) 3 2 4 39 25 17 18 15 4 7 4 9 5 7 (16)
Foreign exchange (gain) loss (9) (13) 37 (38) (3) 9 22 12 16 (10) 16 9 5 5 (39) (30) 11 (24) 22 11 (1) (48) 12
Deferred income taxes 15 (10) 26 19 (16) (31) (28) 10 (11) (16) 7 (7) (29) (4) 2 20 134 1 755 4 7 (653)
Income tax impact related to gain on sale of Las Vegas Operations (750)
Accounts receivable (58) (18) (53) (50) (63) (15) 50 (29) (12) 44 40 8 162 66 166 (94) 1 (42) (15) (84) (101) 19 47
Other assets (30) (40) 6 (2) (2) (2) 8 7 (16) 15 (11) 15 (9) 36 (48) (3) (63) 7 (4) (12) (18) 19 (14)
Leasehold interests in land (969) (15)
Accounts payable 16 28 18 (4) 16 7 (8) 4 5 (1) (19) 26 5 (16) (66) (22) 32 (10) (26) 26 (2) (4) (12)
Other liabilities 103 288 (7) 694 (37) (53) (375) 148 (85) 25 (204) (50) (100) (61) (670) 198 (117) 103 (237) 282 (53) 43 118
Changes in operating assets and liabilities 31 258 (36) 638 (86) (63) (325) 130 (108) 83 (194) (1) 58 25 (618) 79 (147) (911) (282) 212 (174) 62 139
Adjustments to reconcile net income (loss) to net cash generated from (used in) operating activities 390 573 296 165 230 224 (22) 417 354 363 92 380 437 333 (319) 459 231 (1,032) 76 1,341 197 431 (219)
Net cash generated from (used in) operating activities 839 941 441 (104) (150) (190) (500) 102 (240) 83 (188) 4 (294) (652) (370) 1,242 900 76 820 1,301 896 1,107 1,397
Net proceeds from sale of Sands Bethlehem 1 1,160
Capital expenditures (330) (196) (166) (147) (169) (198) (137) (188) (192) (157) (291) (252) (376) (382) (320) (460) (303) (213) (240) (326) (207) (178) (238)
Proceeds from disposal of property and equipment 3 3 3 3 1 3 3 1 4 1 6 3 6 4
Acquisition of intangible assets and other 3 (223) (16) (25) (1) (91) (12) (6) (5) (53)
Proceeds from loan receivable 50
Net cash used in (generated from) investing activities (324) (419) (182) (122) (167) (286) (146) (194) (196) (154) (288) (252) (376) (382) (319) (455) (303) 895 (240) (320) (204) (172) (234)
Proceeds from exercise of stock options 1 3 19 2 4 2 16 10 5 25 14 1 8 16 54
Repurchase of common stock (300) (100) (180) (174) (430) (300) (100) (75)
Tax withholding on vesting of equity awards (1) (1)
Dividends paid (153) (911) (587) (592) (918) (903) (584) (591) (902) (902)
Proceeds from long-term debt 500 499 201 251 1,946 505 46 1,899 500 3,500 5,500 1,844 249
Repayments of long-term debt (516) (1,270) (17) (16) (15) (18) (17) (15) (1,818) (16) (18) (16) (16) (419) (16) (18) (3,467) (25) (26) (25) (4,840) (39) (274)
Payments of financing costs (31) (1) (2) (9) (2) (28) (8) (1) (6) (21) (3) (5) (127) (39) (54) (10) (29)
Make-whole premium on early extinguishment of debt (131)
Other (4) (4) (17)
Transactions with discontinued operations 34 4,998 67 61 68 (18)
Net cash generated from (used in) financing activities (703) (1,271) (36) 482 (15) 514 5,173 301 30 52 480 (15) 28 1,461 (914) (400) (781) (1,098) (1,089) (1,077) (277) 809 (977)
Net cash generated from (used in) operating activities 9 140 99 81 83 (5)
Net cash (used in) generated from investing activities 25 4,858 (18) (17) (11) (17)
Net cash generated from (used in) financing activities (34) (4,998) (67) (61) (69) 18
Net cash provided to (used in) discontinued operations 14 3 3 (4)
Effect of exchange rate on cash, cash equivalents and restricted cash and cash equivalents (6) (15) (3) 55 (11) (16) (6) 1 (7) 2 (12) 2 8 (13) (21) 23 (15) 10 (4) (28) 8 (22) 24
Increase (decrease) in cash, cash equivalents and restricted cash and cash equivalents (194) (764) 220 311 (343) 22 4,521 224 (410) (14) (12) (261) (634) 414 (1,624) 410 (199) (117) (513) (124) 423 1,722 210

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).

Cash flow statement item Description The company
Net cash generated from (used in) operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Las Vegas Sands Corp. net cash generated from (used in) operating activities increased from Q1 2023 to Q2 2023 but then slightly decreased from Q2 2023 to Q3 2023.
Net cash used in (generated from) investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Las Vegas Sands Corp. net cash used in (generated from) investing activities decreased from Q1 2023 to Q2 2023 but then slightly increased from Q2 2023 to Q3 2023.
Net cash generated from (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Las Vegas Sands Corp. net cash generated from (used in) financing activities decreased from Q1 2023 to Q2 2023 but then slightly increased from Q2 2023 to Q3 2023.