2023 Q3 Form 10-Q Financial Statement
#000130051423000084 Filed on July 21, 2023
Income Statement
Concept | 2023 Q3 | 2023 Q2 | 2022 Q4 |
---|---|---|---|
Revenue | $2.795B | $2.542B | $1.117B |
YoY Change | 178.11% | 143.25% | 10.81% |
Cost Of Revenue | $1.386B | $1.293B | $908.0M |
YoY Change | 68.41% | 114.78% | 50.58% |
Gross Profit | $1.409B | $1.249B | $209.0M |
YoY Change | 674.18% | 181.94% | -48.4% |
Gross Profit Margin | 50.41% | 49.13% | 18.71% |
Selling, General & Admin | $290.0M | $352.0M | $70.00M |
YoY Change | 21.85% | 47.9% | -65.69% |
% of Gross Profit | 20.58% | 28.18% | 33.49% |
Research & Development | $44.00M | $54.00M | $35.00M |
YoY Change | 69.23% | 145.45% | -30.0% |
% of Gross Profit | 3.12% | 4.32% | 16.75% |
Depreciation & Amortization | $328.0M | $302.0M | $269.0M |
YoY Change | 19.71% | 11.85% | -3.93% |
% of Gross Profit | 23.28% | 24.18% | 128.71% |
Operating Expenses | $334.0M | $708.0M | $374.0M |
YoY Change | 26.52% | 172.31% | -29.96% |
Operating Profit | $688.0M | $541.0M | -$165.0M |
YoY Change | -488.7% | -468.03% | 19.57% |
Interest Expense | $200.0M | -$134.0M | -$141.0M |
YoY Change | 9.29% | -182.72% | -6.62% |
% of Operating Profit | 29.07% | -24.77% | |
Other Income/Expense, Net | $4.000M | $14.00M | $20.00M |
YoY Change | 100.0% | -255.56% | -266.67% |
Pretax Income | $571.0M | $417.0M | -$287.0M |
YoY Change | -278.44% | -237.17% | -4.65% |
Income Tax | $122.0M | $49.00M | -$18.00M |
% Of Pretax Income | 21.37% | 11.75% | |
Net Earnings | $380.0M | $312.0M | -$169.0M |
YoY Change | -259.0% | -207.59% | 37.4% |
Net Earnings / Revenue | 13.6% | 12.27% | -15.13% |
Basic Earnings Per Share | $0.50 | $0.41 | -$0.22 |
Diluted Earnings Per Share | $0.50 | $0.41 | -$221.2K |
COMMON SHARES | |||
Basic Shares Outstanding | 764.4M shares | 764.3M shares | 764.2M shares |
Diluted Shares Outstanding | 766.0M shares | 767.0M shares |
Balance Sheet
Concept | 2023 Q3 | 2023 Q2 | 2022 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $5.574B | $5.768B | $6.311B |
YoY Change | -4.49% | -10.6% | 240.4% |
Cash & Equivalents | $5.570B | $5.768B | $6.310B |
Short-Term Investments | |||
Other Short-Term Assets | $173.0M | $154.0M | $138.0M |
YoY Change | 25.36% | 13.24% | -95.98% |
Inventory | $35.00M | $32.00M | $28.00M |
Prepaid Expenses | |||
Receivables | $390.0M | $336.0M | $267.0M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $6.172B | $6.290B | $6.744B |
YoY Change | -0.56% | -7.09% | 22.4% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $11.59B | $13.67B | $11.45B |
YoY Change | 2.7% | 18.86% | -3.37% |
Goodwill | $102.0M | $110.0M | $10.00M |
YoY Change | |||
Intangibles | $64.00M | ||
YoY Change | 236.84% | ||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $264.0M | $504.0M | $231.0M |
YoY Change | 20.0% | 105.71% | 6.45% |
Total Long-Term Assets | $15.95B | $15.98B | $15.30B |
YoY Change | 4.52% | 4.52% | 5.13% |
TOTAL ASSETS | |||
Total Short-Term Assets | $6.172B | $6.290B | $6.744B |
Total Long-Term Assets | $15.95B | $15.98B | $15.30B |
Total Assets | $22.12B | $22.27B | $22.04B |
YoY Change | 3.05% | 0.96% | 9.87% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $150.0M | $135.0M | $89.00M |
YoY Change | 64.84% | 77.63% | 15.58% |
Accrued Expenses | $1.768B | $1.719B | $1.458B |
YoY Change | 37.59% | 39.3% | 9.3% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $1.818B | $71.00M | $2.031B |
YoY Change | 20.08% | -2.74% | 2644.59% |
Total Short-Term Liabilities | $4.102B | $2.275B | $3.902B |
YoY Change | 20.97% | 12.46% | 52.12% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $12.58B | $14.85B | $13.95B |
YoY Change | -8.73% | -2.99% | -5.26% |
Other Long-Term Liabilities | $844.0M | $842.0M | $382.0M |
YoY Change | 129.35% | 135.2% | 8.52% |
Total Long-Term Liabilities | $844.0M | $15.69B | $382.0M |
YoY Change | 129.35% | 4282.96% | 8.52% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $4.102B | $2.275B | $3.902B |
Total Long-Term Liabilities | $844.0M | $15.69B | $382.0M |
Total Liabilities | $17.67B | $17.94B | $18.38B |
YoY Change | -0.09% | 0.54% | 3.21% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $2.370B | $2.143B | $1.684B |
YoY Change | 27.9% | 2.44% | -1237.84% |
Common Stock | $1.000M | $1.000M | $1.000M |
YoY Change | 0.0% | 0.0% | 0.0% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $4.481B | $4.481B | $4.481B |
YoY Change | 0.0% | 0.0% | 0.0% |
Treasury Stock Shares | 69.00M shares | ||
Shareholders Equity | $4.553B | $4.330B | $3.881B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $22.12B | $22.27B | $22.04B |
YoY Change | 3.05% | 0.96% | 9.87% |
Cashflow Statement
Concept | 2023 Q3 | 2023 Q2 | 2022 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $380.0M | $312.0M | -$169.0M |
YoY Change | -259.0% | -207.59% | 37.4% |
Depreciation, Depletion And Amortization | $328.0M | $302.0M | $269.0M |
YoY Change | 19.71% | 11.85% | -3.93% |
Cash From Operating Activities | $839.0M | $941.0M | -$104.0M |
YoY Change | -659.33% | -619.89% | -151.74% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $327.0M | $419.0M | $172.0M |
YoY Change | -292.35% | -244.98% | -188.66% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $3.000M | $0.00 | $50.00M |
YoY Change | 0.0% | -100.0% | -377.78% |
Cash From Investing Activities | -$324.0M | -$419.0M | -$122.0M |
YoY Change | 94.01% | 60.54% | -42.45% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -703.0M | -1.271B | 482.0M |
YoY Change | 4586.67% | -364.79% | 105.98% |
NET CHANGE | |||
Cash From Operating Activities | 839.0M | 941.0M | -104.0M |
Cash From Investing Activities | -324.0M | -419.0M | -122.0M |
Cash From Financing Activities | -703.0M | -1.271B | 482.0M |
Net Change In Cash | -188.0M | -749.0M | 256.0M |
YoY Change | -43.37% | -2071.05% | 14.8% |
FREE CASH FLOW | |||
Cash From Operating Activities | $839.0M | $941.0M | -$104.0M |
Capital Expenditures | $327.0M | $419.0M | $172.0M |
Free Cash Flow | $512.0M | $522.0M | -$276.0M |
YoY Change | 2460.0% | 383.33% | -169.87% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q2 | us-gaap |
Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
|
1000000 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
4215000000 | usd |
CY2021Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
2248000000 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
2012000000 | usd | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-65000000 | usd | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
21000000 | usd | |
us-gaap |
Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
|
1000000 | usd | |
CY2022Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
4215000000 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
3829000000 | usd |
CY2023Q2 | us-gaap |
Profit Loss
ProfitLoss
|
368000000 | usd |
CY2023Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-52000000 | usd |
CY2023Q2 | us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification And Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax
|
-1000000 | usd |
CY2023Q2 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
3000000 | usd |
CY2023Q2 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
12000000 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
4159000000 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
3656000000 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
513000000 | usd | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-29000000 | usd | |
us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification And Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax
|
-6000000 | usd | |
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
3000000 | usd | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
23000000 | usd | |
us-gaap |
Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
|
1000000 | usd | |
CY2023Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
4159000000 | usd |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
513000000 | usd | |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-892000000 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
520000000 | usd | |
lvs |
Amortization Of Leasehold Interests In Land
AmortizationOfLeaseholdInterestsInLand
|
28000000 | usd | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
28000000 | usd | |
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
1000000 | usd | |
us-gaap |
Interest Income Operating Paid In Kind
InterestIncomeOperatingPaidInKind
|
0 | usd | |
lvs |
Gain Loss On Disposal Or Impairment Of Assets
GainLossOnDisposalOrImpairmentOfAssets
|
-5000000 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
20000000 | usd | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
6000000 | usd | |
us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
-31000000 | usd | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-47000000 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-35000000 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-6000000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
-1000000 | usd | |
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
-428000000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
1382000000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-690000000 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
335000000 | usd | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
6000000 | usd | |
lvs |
Payments To Acquire Intangible Assets And Other
PaymentsToAcquireIntangibleAssetsAndOther
|
103000000 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-601000000 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-432000000 | usd | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | usd | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
1000000 | usd | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
0 | usd | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
700000000 | usd | |
us-gaap |
Repayments Of Long Term Debt And Capital Securities
RepaymentsOfLongTermDebtAndCapitalSecurities
|
1287000000 | usd | |
us-gaap |
Repayments Of Long Term Debt And Capital Securities
RepaymentsOfLongTermDebtAndCapitalSecurities
|
35000000 | usd | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
1000000 | usd | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
9000000 | usd | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-21000000 | usd | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
0 | usd | |
lvs |
Transactions With Discontinued Operations
TransactionsWithDiscontinuedOperations
|
0 | usd | |
lvs |
Transactions With Discontinued Operations
TransactionsWithDiscontinuedOperations
|
5032000000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-1307000000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
5687000000 | usd | |
us-gaap |
Cash Provided By Used In Operating Activities Discontinued Operations
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
|
0 | usd | |
us-gaap |
Cash Provided By Used In Operating Activities Discontinued Operations
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
|
149000000 | usd | |
us-gaap |
Cash Provided By Used In Investing Activities Discontinued Operations
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
|
0 | usd | |
us-gaap |
Cash Provided By Used In Investing Activities Discontinued Operations
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
|
4883000000 | usd | |
us-gaap |
Cash Provided By Used In Financing Activities Discontinued Operations
CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations
|
0 | usd | |
us-gaap |
Cash Provided By Used In Financing Activities Discontinued Operations
CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations
|
-5032000000 | usd | |
us-gaap |
Net Cash Provided By Used In Discontinued Operations
NetCashProvidedByUsedInDiscontinuedOperations
|
0 | usd | |
us-gaap |
Net Cash Provided By Used In Discontinued Operations
NetCashProvidedByUsedInDiscontinuedOperations
|
0 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
-18000000 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
-22000000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-544000000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
4543000000 | usd | |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
6436000000 | usd |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
1925000000 | usd |
CY2023Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
5892000000 | usd |
CY2022Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
6468000000 | usd |
us-gaap |
Interest Paid Net
InterestPaidNet
|
391000000 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
278000000 | usd | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
344000000 | usd | |
CY2023Q2 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
539000000 | usd |
CY2022Q4 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
484000000 | usd |
CY2023Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
203000000 | usd |
CY2022Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
217000000 | usd |
CY2023Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
336000000 | usd |
CY2022Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
267000000 | usd |
CY2022Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
217000000 | usd |
CY2021Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
232000000 | usd |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-1000000 | usd | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
6000000 | usd | |
us-gaap |
Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
|
11000000 | usd | |
us-gaap |
Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
|
24000000 | usd | |
lvs |
Accountsreceivableallowanceforcreditlossfx
Accountsreceivableallowanceforcreditlossfx
|
-2000000 | usd | |
lvs |
Accountsreceivableallowanceforcreditlossfx
Accountsreceivableallowanceforcreditlossfx
|
-3000000 | usd | |
CY2023Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
203000000 | usd |
CY2022Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
211000000 | usd |
CY2023Q2 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
18000000 | usd |
CY2022Q4 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
12000000 | usd |
CY2023Q2 | us-gaap |
Goodwill
Goodwill
|
110000000 | usd |
CY2022Q4 | us-gaap |
Goodwill
Goodwill
|
10000000 | usd |
CY2023Q2 | us-gaap |
Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
|
631000000 | usd |
CY2022Q4 | us-gaap |
Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
|
64000000 | usd |
CY2023Q2 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
17000000 | usd |
CY2022Q2 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
4000000 | usd |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
34000000 | usd | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
9000000 | usd | |
CY2023Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
34000000 | usd |
CY2023Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
67000000 | usd |
CY2023Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
55000000 | usd |
CY2023Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
50000000 | usd |
CY2023Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
50000000 | usd |
CY2023Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
248000000 | usd |
CY2023Q2 | us-gaap |
Long Term Debt And Capital Lease Obligations Including Current Maturities
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities
|
14920000000 | usd |
CY2022Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Including Current Maturities
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities
|
15978000000 | usd |
CY2023Q2 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
71000000 | usd |
CY2022Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
2031000000 | usd |
CY2023Q2 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
14849000000 | usd |
CY2022Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
13947000000 | usd |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
0 | usd | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
700000000 | usd | |
us-gaap |
Repayments Of Long Term Debt And Capital Securities
RepaymentsOfLongTermDebtAndCapitalSecurities
|
1287000000 | usd | |
us-gaap |
Repayments Of Long Term Debt And Capital Securities
RepaymentsOfLongTermDebtAndCapitalSecurities
|
35000000 | usd | |
CY2023Q2 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
13920000000 | usd |
CY2022Q4 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
15140000000 | usd |
CY2023Q2 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
14790000000 | usd |
CY2022Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
16060000000.00 | usd |
CY2023Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
764000000 | shares |
CY2022Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
764000000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
764000000 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
764000000 | shares | |
CY2023Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
3000000 | shares |
CY2022Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
3000000 | shares | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares | |
CY2023Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
767000000 | shares |
CY2022Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
764000000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
767000000 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
764000000 | shares | |
CY2023Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
2000000 | shares |
CY2022Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
15000000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
3000000 | shares | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
15000000 | shares | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.162 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.144 | ||
CY2023Q2 | us-gaap |
Revenues
Revenues
|
2542000000 | usd |
CY2022Q2 | us-gaap |
Revenues
Revenues
|
1045000000 | usd |
us-gaap |
Revenues
Revenues
|
4662000000 | usd | |
us-gaap |
Revenues
Revenues
|
1988000000 | usd | |
CY2023Q2 | lvs |
Adjusted Property Ebitda
AdjustedPropertyEbitda
|
973000000 | usd |
CY2022Q2 | lvs |
Adjusted Property Ebitda
AdjustedPropertyEbitda
|
209000000 | usd |
lvs |
Adjusted Property Ebitda
AdjustedPropertyEbitda
|
1765000000 | usd | |
lvs |
Adjusted Property Ebitda
AdjustedPropertyEbitda
|
319000000 | usd | |
CY2023Q2 | lvs |
Share Based Compensation Expense Segment
ShareBasedCompensationExpenseSegment
|
8000000 | usd |
CY2022Q2 | lvs |
Share Based Compensation Expense Segment
ShareBasedCompensationExpenseSegment
|
6000000 | usd |
lvs |
Share Based Compensation Expense Segment
ShareBasedCompensationExpenseSegment
|
19000000 | usd | |
lvs |
Share Based Compensation Expense Segment
ShareBasedCompensationExpenseSegment
|
11000000 | usd | |
CY2023Q2 | lvs |
Corporate Expense
CorporateExpense
|
60000000 | usd |
CY2022Q2 | lvs |
Corporate Expense
CorporateExpense
|
55000000 | usd |
lvs |
Corporate Expense
CorporateExpense
|
117000000 | usd | |
lvs |
Corporate Expense
CorporateExpense
|
114000000 | usd | |
CY2023Q2 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
8000000 | usd |
CY2022Q2 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
3000000 | usd |
us-gaap |
Pre Opening Costs
PreOpeningCosts
|
10000000 | usd | |
us-gaap |
Pre Opening Costs
PreOpeningCosts
|
7000000 | usd | |
CY2023Q2 | us-gaap |
Research And Development Expense Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost
|
54000000 | usd |
CY2022Q2 | us-gaap |
Research And Development Expense Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost
|
22000000 | usd |
us-gaap |
Research And Development Expense Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost
|
96000000 | usd | |
us-gaap |
Research And Development Expense Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost
|
82000000 | usd | |
CY2023Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
288000000 | usd |
CY2022Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
256000000 | usd |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
562000000 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
520000000 | usd | |
CY2023Q2 | lvs |
Amortization Of Leasehold Interests In Land
AmortizationOfLeaseholdInterestsInLand
|
14000000 | usd |
CY2022Q2 | lvs |
Amortization Of Leasehold Interests In Land
AmortizationOfLeaseholdInterestsInLand
|
14000000 | usd |
lvs |
Amortization Of Leasehold Interests In Land
AmortizationOfLeaseholdInterestsInLand
|
28000000 | usd | |
lvs |
Amortization Of Leasehold Interests In Land
AmortizationOfLeaseholdInterestsInLand
|
28000000 | usd | |
CY2023Q2 | us-gaap |
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
-4000000 | usd |
CY2022Q2 | us-gaap |
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
0 | usd |
us-gaap |
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
-18000000 | usd | |
us-gaap |
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
-6000000 | usd | |
CY2023Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
537000000 | usd |
CY2022Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-147000000 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
915000000 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-449000000 | usd | |
CY2023Q2 | us-gaap |
Interest Income Other
InterestIncomeOther
|
76000000 | usd |
CY2022Q2 | us-gaap |
Interest Income Other
InterestIncomeOther
|
14000000 | usd |
us-gaap |
Interest Income Other
InterestIncomeOther
|
146000000 | usd | |
us-gaap |
Interest Income Other
InterestIncomeOther
|
18000000 | usd | |
CY2023Q2 | us-gaap |
Interest Expense
InterestExpense
|
210000000 | usd |
CY2022Q2 | us-gaap |
Interest Expense
InterestExpense
|
162000000 | usd |
us-gaap |
Interest Expense
InterestExpense
|
428000000 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
318000000 | usd | |
CY2023Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
14000000 | usd |
CY2022Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-9000000 | usd |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-21000000 | usd | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-31000000 | usd | |
CY2023Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
49000000 | usd |
CY2022Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
110000000 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
99000000 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
112000000 | usd | |
CY2023Q2 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
368000000 | usd |
CY2022Q2 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-414000000 | usd |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
513000000 | usd | |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-892000000 | usd | |
CY2023Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
20000000 | usd |
CY2022Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
15000000 | usd |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
42000000 | usd | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
29000000 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
362000000 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
335000000 | usd | |
CY2023Q2 | us-gaap |
Assets
Assets
|
22270000000 | usd |
CY2022Q4 | us-gaap |
Assets
Assets
|
22039000000 | usd |