VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
LVSLas Vegas Sands Corp.
$47.12$31.3B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksLVSCash Flow

Las Vegas Sands Corp. (LVS) Cash Flow Statement

26Y historyFree accessUpdated daily

While the company maintains strong earnings quality with an OCF/NI ratio of 3.05 in 2025Q4, free cash flow remains highly volatile, swinging from a negative $108 million in 2025Q2 to $961 million in 2025Q3.

LVS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00
Cash from Operations3.23B2.82B3.2B3.23B-795M15M-1.31B3.04B4.7B4.54B4.04B3.46B4.83B4.44B3.06B2.66B1.87B638.61M124.87M365.46M-196.72M589.92M373.37M137.12M86.84M00
Operating CF Margin %-21.68%28.36%31.11%-19.34%0.35%-44.63%25.05%34.24%35.69%35.88%29.59%33.14%32.24%27.47%28.29%27.29%14%2.84%12.39%-8.79%33.89%31.19%19.82%13.93%--
Operating CF Growth %38.94%-11.92%-0.71%505.91%-5400%101.14%-143.19%-35.38%3.48%12.34%16.91%-28.43%8.87%45.19%14.85%42.37%192.85%411.41%-65.83%285.78%-133.35%58%172.3%57.89%---
Net Income1.84B1.87B1.75B1.43B-1.54B-1.47B-1.9B3.17B2.95B3.26B2.02B2.39B3.59B2.95B1.88B1.88B781.6M-368.74M-168.32M116.69M442M283.69M495.18M66.63M39.55M00
Depreciation & Amortization1.46B1.54B1.37B1.27B1.09B1.1B1.05B1.07B1.15B1.21B1.15B1.04B1.07B1.05B932.21M837.77M736.27M586.04M533.15M252.78M119.98M99.8M76.32M53.86M46.66M00
Stock-Based Compensation52M54M55M44M39M22M22M35M30M34M34M46M48M53.38M65.43M62.71M58.02M45.55M53.85M00000000
Deferred Taxes-60M-60M4M44M-752M-45M24M146M113M-497M24M19M-3M-4.25M5.19M90.93M99.54M-1.34M-36.24M-15.55M3.91M-5.54M-13.74M0000
Other Non-Cash Items294M206M6M52M204M499M27M-216M222M212M273M211M241M292.39M446.02M220.36M199.79M387.6M143.1M64.93M34.02M156.1M-212.97M16.8M32.27M00
Working Capital Changes-494M-784M19M390M164M-89M-537M-1.17B239M323M539M-241M-113M95.39M-272.91M-432.39M-5.08M-10.49M-400.66M-53.39M-796.63M55.88M28.56M-174K-31.63M00
Change in Receivables-340M-392M43M-217M-78M43M339M-118M-119M83M319M49M37M-209.06M-675.46M-789.16M-332.92M-178.75M-238.43M-39.88M-106.97M-37.55M-10.34M0000
Change in Inventory00000000000-1.33M-30K1.11M-8.36M-2.84M-4.94M1.76M-8.88M-7.61M-2.32M-1.96M-1.76M-1.02M-341K00
Change in Payables5M22M-1M76M11M-11M-42M-13M8M40M19M-1M-5M13.78M788K-9.56M29.27M11.39M-28.23M00000000
Cash from Investing-957M-1.7B-1.58B-1.25B4.16B-895M-1.33B-103M-930M-822M-1.44B-1.53B-1.18B-912.21M-1.45B-698.11M-2.71B-2.01B-3.57B-3.29B-2.24B-1.13B-51.65M-298.33M-240.24M00
Capital Expenditures-908M-1.17B-1.58B-1.26B-780M-839M-1.23B-1.02B-949M-837M-1.45B-1.53B-1.18B-943.98M-1.45B-1.51B-2.07B-2.09B-3.79B-3.79B-1.93B-860.62M-465.75M-279.95M-136.74M-56.02M-30.68M
CapEx % of Revenue6.61%8.97%13.98%12.12%18.98%19.82%41.73%8.39%6.91%6.58%12.82%13.08%8.08%6.86%13.02%16.03%30.19%45.87%86.31%128.58%86.07%49.44%38.91%40.47%21.94%9.54%4.78%
Acquisitions-8M000000000000000000-50M0000000
Investments---------------------------
Other Investing-41M-532M1M3M4.94B-56M-102M915M19M15M5M1M2M31.77M3.6M810.49M-638.53M82.83M218.04M556.28M-310.56M-265.39M414.1M-1.43M-680K56.02M30.68M
Cash from Financing-1.98B-959M-3.06B-3.19B1.12B684M560M-3.37B-1.52B-3.49B-2.63B-3.22B-3.72B-2.43B-3.05B-1.09B-1.13B3.31B5.61B3.32B2.44B-302.72M820.39M207.52M194.12M00
Debt Issued (Net)1.78B1.86B-326M-2.07B1.13B835M1.48B3.95B2.42B-204M309M-309M381M-329.93M0-98.78M-1.2B-40.37M3.27B3.36B2.49B-156.91M223.43M95.85M000
Equity Issued (Net)-1.54B-1.95B-1.75B-507M-1M00-754M-905M-375M0-205M-1.68B-561.15M0-862.19M-6.58M02.08B30.22M7.23M-174K751.16M0000
Dividends Paid-23M-833M-590M-305M00-603M-2.37B-2.35B-2.31B-2.92B-2.71B-2.39B-1.56B-917.95M-75.3M-93.4M-94.7M-6.85M00-21.05M-125.03M0000
Share Repurchases-2.55B-2.22B-1.75B-507M-1M00-754M-905M-375M0-205M-1.68B-561.15M0000000-487K00000
Other Financing-2.2B-36M-389M-307M-11M-151M-315M-4.2B-680M-597M-16M5M-38M22.67M-2.13B-57.2M176M3.44B254.79M-66.63M-51.49M-124.59M-29.18M111.67M194.12M00
Net Change in Cash294M191M-1.45B-1.21B4.51B-212M-2.1B-419M2.23B291M-51M-1.33B-94.09M1.09B-1.39B865.64M-1.92B1.92B2.18B389.08M11.22M-838.05M1.14B46.31M40.72M-56.02M-30.68M
Free Cash Flow2.32B1.65B1.62B1.97B-1.57B-824M-2.54B1.97B3.75B3.71B2.6B1.93B3.65B3.5B1.61B1.15B-199.13M-1.45B-3.66B-3.43B-2.12B-270.7M-92.38M-142.83M-49.9M00
FCF Margin %16.89%12.71%14.37%18.99%-38.32%-19.46%-86.36%16.22%27.33%29.12%23.06%16.51%25.05%25.38%14.45%12.26%-2.91%-31.87%-83.47%-116.19%-94.87%-15.55%-7.72%-20.65%-8%--
FCF Growth %96.28%1.85%-17.56%225.08%-91.14%67.55%-229.08%-47.57%1.24%42.59%34.66%-47.18%4.54%117.31%39.4%679.46%86.31%60.31%-6.88%-61.56%-683.88%-193.04%35.32%-186.25%---
FCF per Share3.462.392.202.58-2.06-1.08-3.322.554.774.683.272.424.524.231.951.42-0.25-2.21-9.34-9.64-5.97-0.76-0.28-0.44-0.14--
FCF Conversion (FCF/Net Income)1.26x1.73x2.22x2.64x0.78x-0.02x0.78x1.13x1.95x1.62x2.42x1.76x1.70x1.93x2.01x2.00x3.74x-1.43x-0.66x3.13x-0.45x2.08x0.75x2.06x-7.33x--
Interest Paid321M0650M746M614M591M419M462M326M269M214M212M207M208.24M209.09M246.78M237.23M287.55M385.7M00000000
Taxes Paid198M0222M176M649M86M196M253M264M230M204M226M188M173.28M115.05M5.42M1.28M69M15.54M00000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetMixed
Cash FlowImproving
Top Statement Risk

Geopolitical Regulatory Concentration

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Driven by Cash

As reported in financial statements, LVS consistently generates operating cash flow significantly exceeding net income, with the OCF/NI ratio reaching 3.05 in 2025Q4, suggesting that non-cash depreciation charges and working capital movements are providing a substantial buffer to the company's reported bottom-line profitability metrics.

The persistent gap between net income and operating cash flow indicates that the company's accounting earnings are conservative relative to its actual cash-generating capacity. Investors should monitor whether this conversion efficiency remains elevated as the company fulfills its multi-billion dollar non-gaming investment mandates in Macao.

FCF Volatility Reflects Capital Intensity

Based on recent quarterly filings, free cash flow trajectory remains highly erratic, swinging from a negative $108 million in 2025Q2 to a peak of $961 million in 2025Q3, highlighting the sensitivity of cash generation to both seasonal gaming hold variability and large, lumpy capital expenditure cycles.

The inconsistency in FCF margins suggests that the business model is susceptible to sudden shifts in operational cash flow, likely exacerbated by the high fixed-cost structure of its integrated resorts. This volatility complicates the sustainability of shareholder returns, as management must balance capital reinvestment requirements against dividend and buyback commitments.

Mandated Investment Pressures Cash Flow

According to the provided data, capital intensity has remained elevated, with CapEx/Revenue ratios peaking at 20.2% in 2024Q3, reflecting the significant financial burden of the new 10-year gaming concessions that require substantial non-gaming infrastructure development across the company's core Macao property portfolio.

The high level of capital expenditure appears to be a structural necessity rather than discretionary growth spending, which may limit the company's ability to pivot cash toward debt reduction or shareholder distributions. Analysts should evaluate whether these mandated investments will eventually yield sufficient returns to justify the current drag on free cash flow.

Working Capital Swings Impact Liquidity

As indicated by the quarterly cash flow statements, working capital movements have been a major source of volatility, including a significant $784 million outflow in 2025Q2, which suggests that timing differences in receivables and payables can cause temporary but material disruptions to the company's available cash position.

These swings may reflect the complex nature of managing large-scale hospitality operations where credit terms for high-end players and inventory management for retail malls create lumpy cash cycles. The lack of a consistent trend in working capital suggests that liquidity management remains a dynamic challenge for the finance team.

Aggressive Capital Return Amid Uncertainty

Based on reported figures, LVS has maintained a aggressive capital return strategy, with combined dividends and buybacks totaling over $1.2 billion in 2026Q1, even as the company faces significant regulatory-driven capital expenditure requirements and a volatile macroeconomic environment in its primary Asian markets.

The decision to prioritize share repurchases and dividends while simultaneously funding massive non-gaming projects suggests a high degree of confidence from management in future cash flows. However, this strategy may leave the balance sheet vulnerable if regional travel demand or gaming revenue experiences a sustained downturn.

LVS — Frequently Asked Questions

Quick answers to the most common questions about buying LVS stock.

How much cash does Las Vegas Sands Corp. (LVS) generate from operations?

Las Vegas Sands Corp. (LVS) generated $2.82B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Las Vegas Sands Corp.'s free cash flow?

Las Vegas Sands Corp. (LVS) generated $1.65B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Las Vegas Sands Corp.'s capital expenditure (CapEx)?

Las Vegas Sands Corp. (LVS) spent $1.17B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Las Vegas Sands Corp. distribute cash to shareholders?

In 2025, Las Vegas Sands Corp. (LVS) returned $833.0M to shareholders via cash dividends and spent $2.22B on share repurchases. This shows the company's commitment to returning capital to its equity investors.