LVS Dividend: Las Vegas Sands Corp Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	12,264	11,298	10,372	4,110	4,234	2,940
Revenue Growth (YoY)	8%	9%	152%	-3%	44%	-76%
Cost of Revenue	6,417	5,777	5,205	2,460	2,626	2,119
Gross Profit	5,847	5,521	5,167	1,650	1,608	821
Selling, General & Admin	1,265	1,473	1,356	1,199	1,064	1,071
Research & Development	269	228	205	143	109	18
Operating Expenses	3,054	3,069	2,827	2,433	2,270	2,141
Other Non Operating Income (Expenses)	-18	10	-8	-9	-31	19
Pretax Income	2,123	1,960	1,775	-1,387	-1,474	-1,876
Income Tax Expense	313	208	344	154	-5	24
Net Income	1,556	1,446	1,221	1,832	-961	-1,685
Net Income Growth	3%	18%	-33%	-291%	-43%	-162%
Shares Outstanding (Diluted)	685	737	765	764	764	764
Shares Change (YoY)	-6%	-4%	0%	0%	0%	-1%
EPS (Diluted)	2.27	1.96	1.6	2.39	-1.25	-2.2
EPS Growth	11%	23%	-33%	-291%	-43%	-163%
Free Cash Flow	1,215	1,624	1,970	-1,575	-824	-2,539
Free Cash Flow Per Share	1.77	2.2	2.57	-2.06	-1.07	-3.32
Gross Margin	47.67%	48.86%	49.81%	40.14%	37.97%	27.92%
Operating Margin	22.77%	21.7%	22.56%	-19.05%	-15.63%	-44.89%
Profit Margin	12.68%	12.79%	11.77%	44.57%	-22.69%	-57.31%
Free Cash Flow Margin	9.9%	14.37%	18.99%	-38.32%	-19.46%	-86.36%
EBITDA	4,313	3,820	3,606	308	435	-268
EBITDA Margin	35.16%	33.81%	34.76%	7.49%	10.27%	-9.11%
D&A For EBITDA	1,520	1,368	1,266	1,091	1,097	1,052
EBIT	2,793	2,452	2,340	-783	-662	-1,320
EBIT Margin	22.77%	21.7%	22.56%	-19.05%	-15.63%	-44.89%
Effective Tax Rate	14.74%	10.61%	19.38%	-11.1%	0.33%	-1.27%

Follow-Up Questions











