使用警語:中文譯文來源為 Google 翻譯,僅供參考,實際內容請以英文原文為主
Operator
Good evening, ladies and gentlemen.
My name is Tina and I will be your conference operator today.
At this time I would like to welcome everyone to the Las Vegas Sands Corporation Third Quarter 2008 Earnings Conference Call.
All lines have been placed on mute to prevent any background noise.
After the speakers' remarks, there will be a question and answer session.
(Operator Instructions) I would now like to turn the conference to Mr.
Bill Weidner, Present and COO of Las Vegas Sands Corporation.
Please go ahead sir.
Bill Weidner - President, COO
Thank you, Tina.
And good afternoon or good evening, wherever it might be.
I apologize for our delay of this afternoon's conference call, but there are several things coming together here at the last moment and I wanted to make sure that we had filed the Q and the press release is actually on its way.
It will be there momentarily.
I have confirmation that it's in the pipeline.
But before I begin with what will be something of a longer conference call because there's a lot of material to cover, I want to make sure that we're talking as it relates to forward-looking statements.
Statements in this presentation that are not reported financial results or other historical information are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.
They include for example, statements about our business outlook, assessment of market conditions, strategies, future plans, future sales, price assumptions or offerings at our facilities, leverage and debt service, capital spending, and tax rates.
These forward-looking are not guarantees of future performance.
They are based on management's expectations and involve a number of business risks and uncertainties, any of which could cause actual results to differ materially from those expressed or implied by the forward-looking statement.
The risks and uncertainties relating to the forward-looking statements in this presentation include those described under the caption risk factors in Las Vegas Sands Corp's public filings and the Securities and Exchange Commission.
The forward-looking statements contained in this presentation speak only as of today's date.
Las Vegas Sands Corporation assumes no obligation to update this information.
Well, today will be kind of an interesting conference call.
It'll be slightly different from our others and probably a bit more detailed.
And we'll be looking at some forecasts here as part of our process.
Our process as we announced to the marketplace, we engaged Goldman Sachs in a capital raising transaction.
We launched a transaction that looked to raise approximately $2 billion of new money.
I'm pleased to say that we have commitments to raise about $2.144 billion of new money including the over allotment and that the transaction was oversubscribed.
We are now in the midst of final pricing and expect to file a prospectus supplement either today or tomorrow.
The Adelson family will be participating in this capital raise.
The details will be in those prospectus and the supplement, and any future press releases that will happen over the ensuing days.
We expect to close this transaction by the end of the week.
Our press release details a lot of information about the quarter overall.
Some information will be contained in our presentation as we make it today, but what I want to try to do is try to give you an understanding of the changes to our plans, the capital raise, and how it relates to those changes to our plans, and try to give you a full perspective of what we've been talking to investors about over the last four -- approximately four days.
We have revised the Company's business plan in order to, as we call it, right size our global development project pipeline.
We are prioritizing our capital expenditures and I'll go over four projects and their stats.
First, the Marina Bay Sands in Singapore.
Our intention is to complete the full project according to the original plan.
It is a very important project for us.
It's a terrific return on marginal invested capital.
It's probably the most important project for the Company, and this plan fully funds the development of the Marina Bay Sands.
Second project I want to talk about is Sands Bethworks in Pennsylvania where we will modify our construction process here in order to complete the parking garage, the casino, and the support facilities for that casino.
Other parts of the project will follow on as market conditions and as cash flow allow.
We are also suspending temporarily our site 5 and 6 project in Macao.
And we are pursuing a project financing with major Chinese bank.
We would intend to restart that process or that project as we secure the financing on a project basis there in Macao on sites 5 and 6.
We have slowed or indefinitely suspended our Saint Regis condo tower here in Las Vegas.
We are completing the podium of that building.
The podium contains another mega club that's similar to Tao and Lavo that will be developed as part of the first portion of the project.
Once again the tower will be indefinitely suspended.
If market conditions change, then there is a condominium market and things like that, we can revisit it, but for now we're indefinitely suspending that.
We will, as I mentioned, continue to pursue project level financing for 5, 6, and Asia.
And we would hope to close a transaction with a major Chinese bank in the next three to six months.
The Company will pursue opportunities in terms of non-core asset monetization and de-leveraging.
Based on this plan we will have built and operated, as we're operating now in Macao, approximately 1.2 million to 1.3 million square feet of mall space that is currently generating cash out of its rent rolls.
And this project will finance the building of approximately 700,000 square feet of mall space in Singapore that will be completed somewhere late '09 or early '10.
So, the plan itself to go over those four projects, Marina Bay Sands, Sands Bethworks, sites 5 and 6, and in Macao for the St.
Regis Tower will reduce capital expenditures on development plans for almost $1.8 billion over the cycle here.
With that, I would like to turn to the third quarter's earnings updates, and I'm going to turn it over first of all to Rob Goldstein to talk about our Las Vegas results.
And then Brad will then follow-up with our results in Macao.
Rob?
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
Thank you, Bill.
Las Vegas Venetian and Palazzo combined in third quarter was roughly $73 million.
The big miss in Las Vegas related to whole percentage and table [liens] of (inaudible) is about 13% on $480 million in drop and about 708 points beneath our expected range, which cost back $35 million or $40 million of revenue.
Our slot handle was at (inaudible) million, 6% or roughly 58.3 in slot handle.
And our occupancy both hotels is 93% at $218 ADR, revpar of $202.
The challenge in Las Vegas continues to be not filling the rooms, but getting the right rate for the rooms.
We are continuing to fight rate decline here in Las Vegas across the entire marketplace due to the economy and due to a decline in some of the more important segments.
Our -- those of you who follow the Company know we've had great success in the past with the convention and group segment.
It has been beaten up a bit by the difficult economy.
We have been successful in keeping our occupancies strong.
We feel it can stay in the mid-90s.
The question is can we drive the rate to the levels you want to get to?
In the third quarter's a combination of pressures on the FIT wholesale segment as well as pressure on the group segment and lack of group segment cancellation.
On a go forward basis, Palazzo's ramping up and doing very well.
It appears to be growing in the marketplace considerably.
It is experiencing strong stable gain demand and growing in our slot win as well.
And we believe these two products combined are a very potent force in the marketplace.
And in the grow, as time goes on here in Las Vegas, we offer 7,000 plus hotel rooms and 10,000 restaurant seats in the Canyon Ranch Spa and major night clubs, and restaurants, and retail, et cetera.
So, we think we are a very competitive product even in these difficult times.
But again, the pressures in Las Vegas relate not to filling the hotel, but rather to issues relating to ADR.
As you look forward to October, October we achieved once again $36 million of EBITDA cumulatively, both properties.
Rate was $224 at 96% versus $297 last year in the same time, so obviously drop in ADR.
We won $38 million in tables, held 25%.
Our slots paid over $18 million and our banquets held up well.
So, October, despite what is a very difficult economic environment, obviously in this country and others, we think our October numbers were reasonable in light of what happened in the world economy.
November again is trading up pretty well.
We're in the mid-90s thus far.
And we feel our business is staying firm.
The biggest challenge in Las Vegas for all -- if you heard the calls in the last couple of weeks -- for all competitors and all operators in Las Vegas will continue to be rate.
We think we'll do fine in occupancy.
We think our table and slot win hold win hold up -- they'll do well.
And I think we can continue to grow those numbers.
The issue for this hotel will be keeping our rates in the -- as high was we can get them.
And that is the pressure on our numbers thus far.
Bill Weidner - President, COO
Thanks, Rob.
Brad, you want to pick up and talk about Macao?
Brad Stone - EVP
Sure.
Let's talk about Macao and obviously there's a lot of questions on Macao and the effect of the fees and restrictions that were put on the individual visitation scheme.
And really we have two different stories in Macao between the Sands property and the Venetian.
We turn first to the Sands.
We did $43 million of EBITDA in the third quarter.
We were affected by about a little over 0.5% miss in our Rolling Chip program hold percentage.
We calculate that cost us about $13 million.
So, more normalized EBITDA for that property would have been $56 million.
What we're seeing at the Sands is a continued challenge as competition comes onboard there.
These restrictions hurt the Sands property more than the Venetian property, and I think that's evidenced by what's happening with our volumes.
Our Rolling volume is actually healthy.
It increased from about $6.3 million last year -- billion, I'm sorry -- to $7.3 billion this year.
So, the volume was actually up nicely in that business.
However, our Non-Rolling business, the more -- the higher margin business went from $812 million down to $652 million.
So, about a 25% drop in terms of that business.
So, we do see our challenges in terms of the revenues are staying up there, just the mix of revenues are not favorable to our EBITDA line.
On the commission side, the rolling program, the commissions remain flat on a year-to-year basis.
At the Sands, our challenges are to take that property and continue to reposition it, utilizing the assets we put in place in the latter part of last year, particularly the hotel, the club and other amenities.
And at the same time, as we've talked about on other -- on previous conference calls, we are in the process of initiating cost saving measures at both the Sands and the Venetian property and Macao, and we've accelerated those and are seeking to drive even higher cost savings than the $60 million or $70 million we've talked about on previous calls.
The Venetian Macao came in at $136 million of EBITDA.
A little bit of a different story there.
Some very good operating metrics at that property, and I think if we were to talk about first visitation, a visitation in the third quarter averaged a record 72,000 people per day.
That's up from about 56,000 in the second quarter.
Our ferry occupancy, as you know we started our ferry operations at the beginning of the year.
They've been ramping up.
In the third quarter we were able to start running a half hour schedule.
That made our -- that added capacity and also at the same time made our service more competitive.
And we ran 60% in the third quarter.
In October we actually ran just under 65% and moved 502,000 passengers on our ferries during the month of October.
After the first of the year, we'd be adding more ferry capacity and moving to a 15 minute scheduled frequency that matches that of our competitors, the turbo jet operation.
This is important for us for two standpoints.
One, we'll get added capacity, particularly during those peak periods, which we could sell several times over.
At the same time, we will get a frequency that makes our service more competitive in terms of schedule, and schedule's very important to the customer over there.
As far as the individual businesses go within the Venetian, the Rolling Chip volume -- I'm going to talk now quarter-to-quarter because the comparison to the third quarter of last year really don't make any sense.
So, rather than talk about quarter-to-quarter -- year-over-year, we'll talk quarter-to-quarter.
We were at $9.9 million of Rolling drop in the second quarter of this year, $9.8 million this year, so virtually flat.
We set a record in the third quarter on our Non-Rolling business.
We actually did $931 million of drop in the Non-Rolling program.
That's the highest we've seen to date -- $50 million some over the first quarter, which is our next highest quarter.
Nice jump over the $852 million last year.
And our hold percentage on the -- both businesses were within our expected range.
Our Rolling business, as I said paid flat.
Our commissions were approximately the same quarter-over-quarter.
We didn't see any increase in commission pressure as far as that goes.
Handle, we came in at $550 million in slot handle.
Again a record for us as we take the passenger counts and we take the visitation and translate that into -- both into volume at the gaming floor.
That was up from 23% from the prior quarter of $447 million.
So a nice growth there.
And an 18% increase in our win in that area.
We also achieved a record hotel occupancy in the third quarter, 92%.
We are -- that's up from 80% in the second quarter.
We are using a lot of those rooms promotionally.
We're taking advantage.
In fact we have a unique product, and rather than having the rooms go empty, we have up reached our -- the amount of rooms that we put out into the casino.
And it's translated again into win again with a $211 average rate.
Group business was down as one would expect in the summer time period, but again we're pleased with the move so that the ability to drive the 92% occupancy.
One thing I would note, quarter-over-quarter is we were down slightly in EBITDA from the previous quarter despite increased revenues.
We had two things that affected us in the third quarter.
First of all was a hit of roughly $8.5 million on the entertainment side.
We had a major event; we sponsored the US Basketball Team for the Beijing Olympics.
It was a long-term positioner course, and that cost us $3 million incremental cost and loss in the quarter in what we call the arena area.
And also we started up the Cirque du Soleil show in the July timeframe.
And during that period, which was the rehearsal type shows, the preview type shows, we weren't able to drive the visitation to that show.
And yet we occurred costs that we weren't able to classify as pre-opening.
So, we lost money there as well.
So, about $8 million, $8.3 million loss in the entertainment side.
Additionally we started charging ourselves a different accounting methodology on the ferries, and we actually increased the cost of the ferries and our marketing costs about $8 million quarter over quarter.
So, about $16 million roughly in adjustments quarter over quarter of expenses we didn't occur in the second quarter of '08.
At the Venetian itself, I think the thing we need to recognize there are two things.
One, the same cost cutting we talked about in that were taking place at the Sands is also taking place at the Venetian.
As we take that property and mature it and learn more about the market and learn how to be more efficient in operating the hotel and the casino and that immense property, which of course is unique in all of Asia.
So, that is going on.
And additionally I think in terms of the IBS scheme, I think we should state that we did a study at Macao University, and roughly 58% of the people on the casino floors in Macao in general are -- come out of the Mainland China.
We said from the beginning that one of the strategies around the Cotai strip was to broaden the markets and appeal to more of an international visitor.
And I think we've started to achieve that.
I mean the occupancy on the (inaudible) per the same study was about 31%.
We're much more dependent on Hong Kong and Taiwan and other international destinations than a majority of the operators, including our own Sands, in Macao because of our hotel product and the size of that product, and the retail, et cetera, and the bench setters.
So, we are a bit insulated.
While certainly the Venetian was affected, and again, I think if you look quarter-to-quarter, performance would have been better had we not had to face the visa restrictions in the third quarter of '08.
So, but again I think the good news is that the Venetian is more insulated than most in terms of its dependency on the Mainland customer and thus the changes in the IBS visitation scheme.
Bill Weidner - President, COO
Right, you mentioned the IBS scheme and its effect on the third quarter.
You mentioned that the ferries ran about -- a little over 60% in the third quarter.
How about October?
Brad Stone - EVP
I mentioned on the -- that we were in about 65% occupancy and 502,000 passengers in the month of October.
So, and again we're seeing that business continue to ramp up despite any -- what's amazing about that is we also have a situation where the visa that was both a Hong Kong Macao visa has been --has temporarily been eliminated and now you have to get a direct visa to both.
So, it's kind of bucking the trend in terms of what you would expect based upon the visa restrictions.
Bill Weidner - President, COO
Based on my math, we're up about 15.4% in passengers in October over the average for third quarter.
Brad Stone - EVP
Yeah.
Bill Weidner - President, COO
Thanks, Brad.
Brad, we have a couple other comments.
Pardon me.
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
I apologize for not -- we should mention here in Las Vegas we have an extensive cost cutting program underway.
Starting the third quarter of '08 our cumulative target's $100 million of reductions and they range from things like FTE reductions that started quite a while back.
Programs, policies, procedures.
And again the cumulative result will end up in the second quarter of '09 with $100 million of cost savings we think will insulate us against the -- if there's continued downturn, the revenue (inaudible) will guarantee we can hit our projections on the EBITDA targets for '09.
Bill Weidner - President, COO
When we talked to investors, Rob, we talked a bit about -- we usually don't talk about forward-looking things and don't make forecasts.
But in the interest of making sure we're broadly disseminating, we talked a bit about October and November and some of the metrics there.
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
Right.
Bill Weidner - President, COO
Would you bring us up to date on that?
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
Yeah, I think we actually referenced them earlier, but just to -- we were -- again October was not a -- it was a good month I think relatively speaking of $36 million EBITDA and ADR $224.
Again, the issue was just the downturn in ADR versus October '07.
Table drop held up pretty well and we ended about $38 million, slots at $18 million, which is a nice growth year to year.
Our banquet business held up well.
And I think October, November indicate with cost cutting, et cetera, the challenges will be the ADR, but perhaps we can buffer that with our cost cutting programs.
Bill Weidner - President, COO
I'm sorry fellows; I'm kind of rolling forward here.
This is a where catch is catch can.
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
Well, if you didn't catch it that was a repeat question.
Bill Weidner - President, COO
Sorry about that.
One other thing that we wanted to talk about, and again we do not normally give guidance, but as part of this process, we talked about our expected results in 2012.
And on a forecast basis, we broke it down by property in terms of where we see ourselves.
In 2012 we are forecasting somewhere in the area of $289 million of EBITDA out of the Venetian in Las Vegas.
To give you an idea about where we are going here, the Venetian did $341 million in 2007 and $293 million in the last 12 months.
By 2012, we see this market recovering.
Obviously we see a trough in '09, and so we're being very judicious about how we are forecasting EBITDA in these next ensuing -- particularly 18 months.
We're forecasting in 2012 to do about $258 million out of the Palazzo.
Now the Palazzo has been ramping up and as -- I think as Rob had mentioned in the third quarter we did about $44 million of EBITDA.
Now out of the Palazzo, the Palazzo held about 17% on an expectation of 21%, so --
Unidentified Participant
Pardon, about 18.5%.
Bill Weidner - President, COO
18.5%, excuse me.
So, it is somewhat depressed, but we think that the Palazzo's ramping up nicely and by 2012 should return to a $258 million run rate of EBITDA on our target for 2012.
Sands Bethworks we believe will generate over $150 million of EBITDA in 2012, discounting back to 2009, obviously lower than that as we're in 2009.
We held the Sands Exhibition Center to be flat at $20 million of EBITDA.
In Macao, we forecast the Venetian Macao to run $625 million of EBITDA in target of 2012.
That's in the last 12 months of 504 and then the last six months run rate --
Unidentified Participant
I'm sorry, we have a run rate of the last six months as we've added the ferries and put in certain programs and costs and stuff -- 552.
Bill Weidner - President, COO
552 on an annualized run rate in the last six months.
Sands Macao we're forecasting to be essentially flat with our last 12 months of '08 at $239 million in 2012.
We believe the Four Seasons Macao ramps to about $140 million in 2012.
And most important, I guess you'd say adjustment and thing that we were able to actually talk about is actually table capacity in -- at the Marina Base Sands in Singapore.
We initially have forecast about a 600-table capacity there to take a very conservative approach when we initially bid.
We have been allowed to now say that our plans for our table layouts could accommodate up to 1,000 tables and the government has indicated that based on their approvals, 1,000 tables might be the capacity that we'd be able to operate under.
That has had a significant impact on our forecast for 2012 and we forecast in 2012 to generate $1.259 billion of EBITDA out of the Singapore operation.
With that, I want to turn it back over to Brad so he can talk through how it is we arrived at that value.
Brad Stone - EVP
Well, I mean for illustrative purposes, I mean one thing I think that people have to understand and recognize is the huge advantage of the tax regimen that we enjoy in Singapore versus that for perhaps -- for example of Macao.
We just did some exercises where we took the last 12 months gaming win in Macao, which is approximately $2 billion at the Venetian Macao rather and looked at that tax affected rate.
And if you look at the -- what $2 billion in Macao yields, we have to pay $785 million in taxes against that $2 billion.
For illustration purposes, we said if we did the same $2 billion in Marina Bay Sands, and again with our number of tables and the duopoly, almost monopoly that we have in that jurisdiction, we feel we can exceed those numbers.
The effective tax rate when we blend the VIP mix of business and that of mass is about 17.3%.
So, that's that jurisdiction against the same revenue we would have paid $347 million in taxes.
That's a difference in taxes of the EBITDA line on a Macao type number of $436 million in -- just by itself.
We talked about the fact that the run rate of the Venetian is about 552 over the last six months, but assuming we use the last 12 months during the ramp up period of Venetian, we did $504 million of EBITDA.
And just the tax difference alone on the same exact gaming revenues would have taken -- would have made the difference of $436 million and you would have run if the Venetian were located in Singapore $940 million of EBITDA in 2008.
Now, there's more units in Singapore, you're in a monopoly.
I think there are things that one has to understand about Singapore is while there's 31 casinos in Macao, there's only two in Singapore.
Singapore has a very mature international infrastructure of hotel rooms.
There's over 20,000 four and five star hotel rooms in Singapore, 40,000 rooms in total versus less than 10,000 four and five star hotel rooms in Macao.
The resident population of Singapore is 4.6 million people, 70% of which are Chinese versus a population of 550,000 in Macao.
I think what's important about that number, we're talking about people who don't need to get visas or go through customs or go through that in order to be right in the gaming jurisdiction.
Probably the most important statistic, or one of the most important, is the fact that yet in 2007 there were 27,000 visitors to Macao -- billion.
Oh, I get that always wrong.
There were 10.3 million visitors to Singapore.
And what you have here is kind of a phenomenon for those of you who have been covering gaming is what we always saw in Atlantic City and Las Vegas, and that is Atlantic City would claim to have more visitations than Las Vegas, and that was true in terms of the visitations.
But the difference was that people in Atlantic City stayed 1.1 day and they stayed 3.5 days in Las Vegas.
So, you had many more visitor days in Las Vegas.
Well, the same thing is true when you look at the Macao and Singapore statistics.
The average overnight visitor in Macao stays 1.4 days, the average day trip visitor stays about 1.1 days.
So, I think that blends out to just over 30 million visits in -- and when you take the 4 million or so overnight stays and multiply them out.
Singapore meanwhile, and Bill has that number, is roughly 35 -- 36 million visitor days when you take the 10.3 million times 3.6 -- actually a little higher than that, almost 37 million --
Unidentified Participant
37.1, yeah.
Brad Stone - EVP
37.1 million visitor days.
So, actually more visitor days to Singapore than -- in 2007 than in Macao.
So, we think it's a wonderful market.
In our forecast we looked out in 2012 and anticipate a 90% occupancy in our hotel there at a $260 ADR and currently five store hotels in Singapore year-to-date in '08 are running $278, so we're projecting $18 less four years from now in Singapore for a similar type hotel product.
And again, we feel that mall based upon its rentals to date will generate an NOI in excess of $200 million or EBITDA in the area of $200 million.
So, when you take the rooms, you take the mall, you take the number of units we're going to put on the floor, the very favorable tax regimen, we come up with a number that is in the range of $1.25 billion.
Bill Weidner - President, COO
And that's in 2012.
Brad Stone - EVP
And that's in the year 2012.
Bill Weidner - President, COO
There is one other statistic that I want to make sure we distribute broadly here as we are speaking also to investors.
Our forecast for phase 5 and 6 -- or pardon me -- sites 5 and 6 in Macao for 2012 estimate was about $533 million of EBITDA.
So, with that I think we have covered our discussions fairly broadly on our current capital raise.
We've discussed our third quarter results.
And with that I will just open it up for questions for any member of our management team.
Operator
(Operator Instructions) Your first question comes from the line of Larry Klatzkin with Jefferies & Company.
Larry Klatzkin - Analyst
Hey, guys.
Could you guys go over just the prospects of regulatory changes in Macao over the next six months?
Visa restrictions, tax rate, commission cap starting, more cities being added to the independent visas?
Sheldon Adelson - Chairman, CEO, Treasurer
I was there most recently.
I think what you have to look at -- there is the scheduled policy address to take place tomorrow, which is 3:30 in the afternoon Macao time.
There is a major policy address to be given to the legislative council and on the next day there will be a question and answer period.
The speculation is that there will be a -- they will address the issue of what we call taxes, what they call contribution to the Macao fund, focusing mainly on the 4%.
They're talking about providing help to different companies in the Macao economy to guarantee loans at banks for different SMEs -- small and medium enterprises.
And other issues, including the consideration of when or how much they're going to announce the cap on the (inaudible) commission rights.
So, we're not in a position to tell you, but the market will be in a position to know within in the next 48 hours.
Bill Weidner - President, COO
I think there was a fairly broad communication of stimulus package in Mainland China itself.
It was a pretty aggressive program of building roads and things in the rural area.
Additionally, Wen Jiabao announced his support for the Hong Kong and the Macao economies, so I think we'll be seeing, call it stimulus packages or economy improvement packages coming out of the SARs.
And that would -- this one for Macao would, as Sheldon mentioned, coincide with the policy address -- the biannual policy address that's scheduled tomorrow for the chief executive.
Wen Jiabao -- just after that they announced additional openings of IBS visitation schemes that would allow people from the capitals, the large city in the western part and kind of the mid-northwestern part of China, allowing them to access the IBS scheme and come more easily and more often to Macao.
There's also speculation about easing the current regulations related to Guangdong province as it relates to the IBS scheme.
Larry Klatzkin - Analyst
All right.
As far as convention prebookings, MGM had talked about they have more prebookings in '09 now than they did a year ago for '08.
Any feel, Rob, for how convention bookings, advanced bookings are going?
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
In Las Vegas, how things are going bookings wise?
Larry Klatzkin - Analyst
Yeah.
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
Clearly the market's soft and we've had our number -- all of our groups one by one by one through the balance of 2009 we've already seen -- cancellations are breaking into our projections.
We're hoping for a recovery of that whole sector.
Clearly there's two pressures.
One is in FIT rates and wholesale rates in general.
And two is on the overall group market, which is down year-on-year a few points.
Obviously we think that sector can recover.
We're not talking about the car business or the financials, but perhaps we see growth in pharmaceuticals, we still see growth in insurance.
There are some bright spots, but we project our numbers, Larry, to be some 30% of the mix will be group as opposed to our typical 40%, 42%, 43%.
So, right now it's a little quiet, and I think we expected it to be with what's happening in the world today.
But I think that will recover, and it's a question of how long it takes.
Brad Stone - EVP
I guess the only thing I'd add to that is that as we shed group rooms in place of either FIT, wholesale, or casino rooms, we do have the opportunity I think Bill probably mentioned this earlier, of driving more gaming revenue.
The group business does put a drag somewhat on our gaming revenues, and as rooms become available we can -- we still believe we'll run the high occupancies we've always run.
We've never had a challenge filling this hotel.
It's always been the challenge of what rate we get.
And we'll make sure we utilize those rooms to drive as much other revenue that is perhaps the -- compromising the rate a little bit and the banquet business, and replacing it with gaming revenue.
Sheldon Adelson - Chairman, CEO, Treasurer
Larry, I'd like to say coming from the convention business, convention organizers normally see their longest radar encompasses the next event.
So, if you have an annual or a semi-annual trade show, for an example, all they care about is the next show.
So, if you're in a first half of one year and your show is in the second of the year, that's the time that they make a go or no go decision based upon economic conditions.
If it's the following year, they wait until the second half.
So, typically it's about six months away before a trade show and convention go or no go decisions are made.
But I can tell you that their crystal ball only goes for the next show.
So, if the next show is six months from here away, that's how far their crystal ball goes.
And so, we're hoping -- for instance the trade shows that are booked for a particular year, those that are not cancelled already will hold.
And those that have cancelled will certainly be looking for the alternate year that the second show to come.
I have a piece -- excuse me.
Whoops.
I think I lost it.
There was an article in one of the newspapers in Macao Daily News that talked about -- nope; I don't have it -- that talked about the government announcing yesterday that they were going to provide a package of relief to the market.
But I'm sorry I can't find it.
If I do find it before the call is over, I'll read off the short paragraph.
Larry Klatzkin - Analyst
All right, as far as Four Seasons Apartments, when do you think you can start actually taking deposits and making non-refundable and really going forward?
Bill Weidner - President, COO
We're taking expressions of interest deposit, but the actual description of the sales piece is supposed to be completed over the next few weeks.
And in this quarter, we would anticipate actually taking non-refundable deposits, and then flowing on into next year and actually begin closing on units in third quarter of '09.
Larry Klatzkin - Analyst
All right.
And general read, does -- for some reason just can't make a go of it, you guys keep the $293 million and you can then just keep the income or resell it?
Bill Weidner - President, COO
Did you say general growth, Larry?
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
General growth.
Larry Klatzkin - Analyst
Yeah, general growth I mean.
General growth.
Bill Weidner - President, COO
We have about -- currently in the third quarter and fourth quarter and then first half of '09, we have about $12 million of rents coming onboard.
And we'll collect those rents and keep them if growth can't form by them as they haven't -- the S Corp bought those rents.
So, we'll keep them subject to a possible buyer emerging for those assets.
But if growth sells them, we'll get the -- that buyer will accept the commercial terms of the deal, which means we get some kind of a payment to those -- at a six cap of $200 million payment will be due us, offset by softness in the mall because there has been obviously retail market's difficult.
So, there's a couple of million dollars of opportunity there if in fact someone buys the assets from general growth and they are marketing those assets as we speak.
Brad Stone - EVP
Bur right now we're not counting on realizing any of those.
Bill Weidner - President, COO
Right, we don't expect it, but we'd like to -- it may not.
It's a possibility.
Larry Klatzkin - Analyst
All right, last question, which you probably won't answer.
The $2.14 billion raise, is that equity form, debt form, or mix?
Can you give us any hint at all what kind of -- what effect it may have on the stock?
Bill Weidner - President, COO
Hold on.
Pardon me?
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
I think --
Sheldon Adelson - Chairman, CEO, Treasurer
We better put you on hold for a second.
Okay.
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
I don't think we can comment on that.
You'll -- we'll get the prospectus supplement out either today or tomorrow and you'll get the full details of the fund raise.
Larry Klatzkin - Analyst
All right.
Sheldon Adelson - Chairman, CEO, Treasurer
Larry, I did find that paper and I'm reading it.
The Macao government -- quote, "the Macao government proposed earlier that they may help to refloat the Las Vegas Sands Corporation if there is no opposite opinion from the public, and if it is within their abilities."
Larry Klatzkin - Analyst
All right.
Well, good.
I applaud them if they go ahead and do it.
Bill Weidner - President, COO
Thanks, Larry, for your interest.
Larry Klatzkin - Analyst
Thank you.
Bill Weidner - President, COO
Let's go ahead and let somebody else ask a question.
Larry Klatzkin - Analyst
No, I'm done, I'm done.
Bill Weidner - President, COO
Okay, thank you.
Sheldon Adelson - Chairman, CEO, Treasurer
Used up more than usual time, Larry.
Unidentified Participant
He had a lot of questions.
Operator
Your next question comes from the line of Celeste Brown with Morgan Stanley.
Celeste Brown - Analyst
Hi, guys.
Good evening.
I don't know if you'll be able to answer my first question, but with the capital commitment that you discussed and the cash in the balance sheet, I calculate you guys having around $3.6 billion of cash.
Can you just talk about how you see your sources and uses over the next 12 to 18 months particularly given the delays and particularly given the $900 million you discussed cost to delay sites 5 and 6?
Bill Weidner - President, COO
Costs to delay sites 5 and 6, that's mostly construction in the pipeline.
I think we quoted 800 and -- total number $881 million.
That anticipates a full shut down of the project.
There are some costs in there that anticipate that there are some contractual obligations that need to be paid out that don't manifest themselves in bricks, or sticks, or in elevators, or whatever other specialty items are in the pipeline.
But most of that expenditure are on things that assumedly when we restart we actually use.
If we are able to achieve a project financing, then a portion of that flows into that financing overall as part of the completion of the project.
So, we had to take a worse case scenario here in this capital raise to make sure that we have plenty of capital to take us through '09 and out into mid '10 and beyond.
Sheldon Adelson - Chairman, CEO, Treasurer
The first $400 million of that $800 million plus estimate is for work that's already been completed.
So, there are three months of about 120 to 130 -- they're current payables.
We should have characterized them as current payables as opposed to shut down costs.
But there are -- there's a couple of hundred million dollars worth of equipment that's custom made like escalators and elevators, and --
Bill Weidner - President, COO
-- curtain wall systems --
Sheldon Adelson - Chairman, CEO, Treasurer
Curtain wall systems, there's probably --
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
Can't restock them.
Sheldon Adelson - Chairman, CEO, Treasurer
Things you can't restock.
They're probably also some centrifuges and chilling towers -- cooling towers, whatever.
Brad knows more about that than I do.
I just know the language.
Celeste Brown - Analyst
And then can you discuss how you plan to use the rest of the cash?
Will you repay some of your US credit facility?
Or will all the cash be going out to fund projects and then just keeping a cushion on your balance sheet?
If you can talk about your proceeds.
I don't know if you're -- if the terms of your raise will allow you to do that at this point.
Brad Stone - EVP
Certainly.
The capital raise is to make sure that covenant issues and things like that are not issues moving forward.
So, it's a -- the capital is to fund the new capital expenditure plan and to make sure that we have plenty of cash to be able to operate in what is going to be a difficult operating environment.
We anticipate over the next 18 months anyway.
So, it's a combination of uses.
It's a fully funded plan that takes us from point A to point Z.
Celeste Brown - Analyst
And you'll be able to entirely fund Singapore as well with this capital?
Brad Stone - EVP
Yes, that's the intention.
The -- obviously we have a financing in place that we put up 25% of the equity each draw, and then it is met with 75% of the cash to construct Singapore.
But it is -- would be a fully funded plan based on our plans.
Celeste Brown - Analyst
Okay, thank you.
Operator
Your next question from the line of Joseph Greff with JPMorgan.
Joseph Greff - Analyst
Hey, guys.
Question for you on your 2012 guidance, I guess we'll call it.
Did you give a year-end 2012 debt number?
And if you didn't could you give one?
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
Yes, we did.
Bill Weidner - President, COO
I don't think --
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
Yes, we did.
We talked about year-end gross debt and then net and --
Scott Henry - SVP Finance
Joe, it's Scott.
We've got a forecast a year-end growth total debt and this of course assumes we don't sell any malls; we don't sell any assets like that other than the Four Seasons, a prior hotel unit.
There's 9 point -- about $9.1 billion.
Net debt in that period is about $6.1 billion.
Joseph Greff - Analyst
Okay.
Sheldon Adelson - Chairman, CEO, Treasurer
That doesn't include the sale of any retail.
We have two retail malls whose -- we have two retail malls that are up and operating today as we speak on this conference call.
One brings somewhere between $35 million and $45 million.
I'm sorry I don't know the exact number.
The other one brings in $130 million.
So, for about $165 million, whatever the cap rate we can get on that.
Now, clearly as the time goes by, we think the cap rates hopefully will improve.
Or they may deteriorate.
But these are trophy malls.
They're one of a kind malls, and people that have heard about them or seen them, particularly the Four Seasons mall, they're extraordinarily impressed.
We will be developing a mall on lots 5 and 6 when we get that done.
And on Singapore, the mall will generate approximately $200 million to $230 million, somewhere in that category.
If the rate we're signing up about half of the tenants now holds up, we'll have about somewhere between $200 million and $220 million, so they'll have debt of about $4 billion.
So, if things get back to normal, we'll be able to sell that mall and essentially pay for the entire Singapore property.
Joseph Greff - Analyst
Okay.
Sheldon Adelson - Chairman, CEO, Treasurer
What's being missed here and talked about is the absence, so people are just neglecting or forgetting a fundamental business strategy to build core, non-core properties.
Sell up a non-core property; still keep the benefit of it.
Like the mall as an attraction.
One of the amenities.
And then pay off the financing.
The estimates of 12 are certain the most extraordinarily conservative estimates we've come up with.
I don't know that there's anybody can accurately thread the needle on what's going to happen in four or five years from now, but we have to take some conservative approach, so the approach we take is extraordinarily conservative.
Joseph Greff - Analyst
Sheldon, what was the aggressive forecast for Singapore then?
1.25 is conservative estimate.
Sheldon Adelson - Chairman, CEO, Treasurer
Pardon me?
Joseph Greff - Analyst
If 1.25 is a conservative estimate for Singapore, what was the aggressive higher base case for Singapore in 2012 EBITDA?
Sheldon Adelson - Chairman, CEO, Treasurer
We didn't get beyond that.
Joseph Greff - Analyst
Okay.
Sheldon Adelson - Chairman, CEO, Treasurer
We -- what we did was (technical difficulty) considering that they're approximately the same demographics in the marketplace.
In the pertinent marketplace.
We even put in a 1.35 junket rep commission schedule for a very percentage of the gross income.
I know that it's -- that it looks like an aggressive program, but I tell you we've scrubbed those numbers six ways to Sunday and it's difficult to get it down.
We know that we had to back up with some sort of experience, so we used the opening of the Sands, we matched the number of tables that are in the marketplace, both in Singapore against the Macao marketplace.
And that's what we come up with.
I know you're going to find it somewhat -- it may look aggressive, but we did our best.
Joseph Greff - Analyst
Okay, great.
And Scott, if you could help us out for 2008, 2009, 2010, 2011 project CapEx that would be helpful.
Scott Henry - SVP Finance
I'm sorry, Joe.
4Q 2009?
Joseph Greff - Analyst
Yeah, fourth quarter 2008, 2009, 2010, 2011 project CapEx based on all these fund changes you announced this morning -- or this afternoon.
Scott Henry - SVP Finance
Okay, sure.
Fourth quarter of 2008 spent about $1 billion of CapEx.
You want the full year of '09?
Is that what you're asking for, Joe?
Joseph Greff - Analyst
Exactly, yeah.
Scott Henry - SVP Finance
We're not putting it out quarter by quarter, but it's about $2.6 billion in '09, including that shut down schedule for 5 and 6 that will be --
Joseph Greff - Analyst
Okay.
Scott Henry - SVP Finance
-- that Bill had indicated previously.
And it's about $1.3 billion in 2010, which also captures some of those costs because they're strung out through the second quarter of 2010.
Joseph Greff - Analyst
And is there anything in 2011?
Scott Henry - SVP Finance
2011, it's about $400 million.
Joseph Greff - Analyst
Great.
Scott Henry - SVP Finance
Okay, which includes about $160 million of maintenance CapEx at that point.
Joseph Greff - Analyst
Okay, great.
And then one final question for Brad, going back to the Venetian Macao in the third quarter.
Can you comment on the business or the direct verses the VIP business?
Did you have much improvement on the direct side of things?
I know it's one of the initiatives that we did talk about a quarter ago.
Brad Stone - EVP
Yeah, we've seen improvement in that business.
I mean overall our volumes have stayed relatively flat.
We are moving towards that.
We are looking at issuing more credit in that region, particularly in Hong Kong and Taiwan.
The business is ramping up relative to the other business, but junkets still play a dominant role.
One of the things we are going to look to use the Four Seasons for is to -- especially once we open the (inaudible) in the first quarter is to target that direct player.
So, we've made some inroads, Joe, but we're nowhere near where we want to be.
Joseph Greff - Analyst
Great, thanks, guys.
Operator
Your next question comes from the line of Robin Farley with UBS.
Robin Farley - Analyst
Oh, great.
Thanks.
I had a couple of questions.
First on Singapore, it sounds like you're still talking about a late '09 opening, but it sounds like the entire project won't be opening in late '09.
So, if you could just clarify sort of what will be opening in that sort of first phase?
And how much capital is needed for that?
And then you -- it sounded like you said that the $2 billion in capital you've raised will cover Singapore as well.
Do you mean it's just going to cover your 20% equity contribution and you will still need to get additional credit financing for that?
Or does that cover the entire amount of the budget increase here that you're talking about?
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
The loan in Singapore funds as we fund our equity portion of it.
So, we're only talking about the equity portion of what needs to be contributed to Singapore to complete Singapore.
And by opening of Singapore, you're just talking about the difference; it's about $500 million total to the end, quote, unquote.
But it's 400 and -- something near $427 million by the time Singapore opens late '09, early '10.
That actually takes us through the first -- the end of the first quarter of '10, Robin.
Robin Farley - Analyst
Okay, and then what will be -- what parts will be opening in late '09 and what parts in 2010?
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
Well, we're anticipating opening in the late '09, early '10 timeframe is I think we're going to get two of the towers open with the exception of the suites.
We're right -- roughly estimating for projection purposes about 1,000 rooms.
Hoping that'll be higher than that.
A portion of the mall will be open under that scenario and the casino will be open under that scenario as long -- as well as the majority of the (inaudible) base.
We will open the rest of the rooms through the first, into the second quarter.
By the end of the second quarter we'd expect to have all the rooms online, the majority of the retail space available.
Of course, that's always subject to tenant fit out.
And then moving probably into the third quarter of '09 would be the theaters and the art/science museum.
So, at the -- when we opened the property, the majority of the physical -- what I'll call structural pieces and everything else would be in place.
But as usual, fitting out a hotel, particularly suites, will take place later on.
Skypark, which is a very complicated piece -- of course we don't get to it until we top off the buildings -- would be open some time probably in the mid of the second quarter.
So, the property will have its casino, a large array of rooms and restaurants, retail and most of the public spaces open when we open the facility at the end of '09, beginning of '10.
Robin Farley - Analyst
Okay.
Scott Henry - SVP Finance
And Robin, you asked a question about any remaining pieces from a financing perspective.
The only piece that we're programming in is the -- is a little over $300 million US with FF&E financing, which we've targeted for the late in 2009, we've already started working with two providers for that.
We had originally programmed in some bond financing as well, but we've taken that out of the program completely.
And there is additional cushion in the program so that if we're not able to raise the full $300 million with FF&E financing, that we're still covered with the proceeds from the deal we just did.
Robin Farley - Analyst
Okay, so you don't need to do additional -- other than the $300 million FF&E, you won't -- you will not need to do other capital raising for Singapore?
Scott Henry - SVP Finance
That's correct.
Robin Farley - Analyst
Okay, great.
And then also, just to clarify on sites 5 and 6 in Macao, can you just clarify including these shut down costs of $880 million and the receivables and all of that.
Including that and understanding that some of that doesn't have to be paid out for a few quarters, but including that who much will you have spent at this point on sites 5 and 6?
And then how much would you need then at that point after that $880 million to complete it phase one?
Scott Henry - SVP Finance
The amount spent to date is $1.158 billion.
The --
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
That's been paid as of September.
Unidentified Participant
As of September 30th.
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
And then a portion of that --
Sheldon Adelson - Chairman, CEO, Treasurer
So, we'll have 130 in October.
Scott Henry - SVP Finance
Well, about $400 million on top of that that we will spend as of the best part of this 811 -- $881 million we talked about.
And then we would -- the number above that is --
Sheldon Adelson - Chairman, CEO, Treasurer
Total is about $1.5 million, give or take.
Brad Stone - EVP
Then on top of that would be about another -- about approximately $1.7 million, $1.8 million to open the phase one of the property.
Sheldon Adelson - Chairman, CEO, Treasurer
Does that make sense?
Brad Stone - EVP
Close.
Robin Farley - Analyst
Okay, great.
And that's --
Brad Stone - EVP
It's hard to determine exactly, Robin, because if we do -- if the project is being suspended, actually does go through a shut down before we achieve the completion of the project financing, there are going to be start up costs -- re-start costs as well, and we haven't determined exactly what those are yet.
That's why the 10-Q reads the way it does.
Scott Henry - SVP Finance
And I'm assuming that we end up going to a suspension, but don't get determination.
That's based on raising a project financing.
Sheldon Adelson - Chairman, CEO, Treasurer
There's a difference in the contracts between suspension and termination.
A suspension is that we like to leave a lot of stuff there.
And the contracts are still ongoing, but there's a hiatus for a certain period of time.
We have up to a six-month extension.
A termination of the work is to stop the project altogether.
We are hopeful we have a commitment -- not a commitment, we have a term sheet from a Chinese bank that accounts -- amounts to somewhere between $500 million to $700 million out of an approximately $1.5 billion to $2 billion project finance.
Now, if we can wrap that up and we can get help from the government as they say in this news article, or they just see that the parent company requirements have been satisfied and we might be able to get that, then we'll -- it'll be -- we'll hardly miss a step.
We're sending somebody who's sending a team to (inaudible) through Thursday and Friday and left there Friday, got back there Friday.
And we're moving along quite aggressively.
And we're hoping that we can solve that problem.
The Macao government has encouraged the Chinese banks to go along with us and we'll see over the next visit whether or not we get that.
It could very well be we may not stop at all.
We may not let's say suspend at all.
But that's still to be determined.
Robin Farley - Analyst
Okay, great.
Thank you.
Sheldon Adelson - Chairman, CEO, Treasurer
By the way, we can also slow down as opposed to total suspension.
Robin Farley - Analyst
Okay, great.
And then just a last question, just to clarify.
One of the projections you gave, if I -- just to make sure I got it right.
Did you say that in 2012 the Venetian Macao you're expecting to be -- it sounded like it was about $125 million higher than its current run rate.
I just want to make sure -- I don't know if I heard it right and also are you assuming everything else in Macao in terms of competitor supply that's been announced?
Are you assuming that's all finance that comes online as part of that 2012 projection?
Scott Henry - SVP Finance
I think the projection we talked about for 2012 was $625 million.
I think we said earlier we certainly look as we ramp up the property.
The last six months as we've been to mature we're about $550 million plus of EBITDA in 2008.
We see with --
Rob Goldstein - President of the Venetian Las Vegas and the Palazzo
On an annualized basis.
Scott Henry - SVP Finance
On an annualized basis.
Brad Stone - EVP
Last two quarters.
Scott Henry - SVP Finance
Last two quarters.
We see that the -- with the ferry service being increasing, the competition -- I mean a lot of the competition's going to take place in our backyard at Cotai, which is City of Dreams perhaps 5 and 6 by then.
And we see that only as positive for us.
We think that establishes Cotai as a very strong district.
We believe in critical mass and we don't see a whole lot other competition coming on in the Peninsula.
There simply isn't very much land or places to do anything of any significance.
So, we think the $625 million in 2012 when we're -- as we're still ramping up the Venetian and we're running a $550 or so run rate over the last six months is an achievable number.
Especially as we put cost reductions in place, et cetera.
And we just learn to utilize the asset better.
Bill Weidner - President, COO
And also, one point of clarification, Robin, I just want to make sure you didn't -- just something you had said earlier.
I want to make sure you don't have the wrong impression.
Of that $881 million for the 5 and 6, as Brad calls it draconian shut down.
Suspension to shut down program.
We don't get the $600 million of that until the end of the third quarter.
Okay?
Of 2009.
So, and Brad mentioned about $400 million of that is where we'd be by the end of the first quarter.
Okay?
Of 2009.
So, please don't assume that we spent $800 million in the next 60 days or the next 90 days.
You have to assume that we don't get to that level until 2010, second quarter.
Okay?
Robin Farley - Analyst
Okay, great.
No, I realize that was spread out, but thank you for clarifying.
Thanks.
Operator
Your next question comes from the line of Robert Vermillion with Axial Capital.
Robert Vermillion - Analyst
Hi there.
My question is for Sheldon regarding his $475 million convertible note.
With respect to the new financing that's coming in, do you plan on exercising your investor rights agreement?
Or the full ratchet to reprise or convert your note?
Sheldon Adelson - Chairman, CEO, Treasurer
I'm afraid that the attorney says to me that I can't answer that question.
It'll be in the -- right now it'll be in the prospectus tomorrow.
Robert Vermillion - Analyst
Okay, thank you.
Sheldon Adelson - Chairman, CEO, Treasurer
You're welcome.
Operator
There are no further questions at this time.
Bill Weidner - President, COO
Well, thank you all for joining us today.
Sorry for the -- a bit unusual nature of the call in that we're a little late, but late breaking events interceded.
Appreciate your attention and your time, and look forward to our next quarter to be talking more retrospectively about a -- the quarter that we're in.
And further clarification of our development plans going forward.
Thank you once again for joining us today and we look forward to next quarter's call.
Operator
This concludes today's conference call.
You may now disconnect.