EX-12.1 2 a2014q3-ex121.htm EXHIBIT 12.1 2014 Q3-EX12.1


Exhibit 12.1
VECTOR GROUP LTD.
Computation of Ratio of Earnings to Fixed Charges
(Dollars in Thousands, Except Ratios)
(Unaudited)
 
Nine Months Ended September 30,
 
Year Ended December 31,
 
2014
 
2013
 
2013
 
2012
 
2011
 
2010
 
2009
Earnings as defined:
 
 
 
 
 
 
 
 
 
 
 
 
 
Pre-tax income (loss)
57,272

 
(34,348
)
 
63,487

 
53,717

 
123,157

 
85,570

 
28,537

Distributions from investees
3,404

 
3,341

 
4,251

 
19,169

 
9,322

 
12,212

 
6,715

Interest expense
121,335

 
90,746

 
147,084

 
132,538

 
93,939

 
72,572

 
104,415

(Income) in equity of affiliate
(3,002
)
 
(16,774
)
 
(22,925
)
 
(29,764
)
 
(19,966
)
 
(23,963
)
 
(15,213
)
Interest portion of rental expense (1)
5,558

 
1,498

 
2,174

 
1,367

 
1,438

 
1,223

 
1,301

Total earnings
184,567

 
44,463

 
194,071

 
177,027

 
207,890

 
147,614

 
125,755

Fixed charges as defined:
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
121,335

 
90,746

 
147,084

 
132,538

 
93,939

 
72,572

 
104,415

Interest portion of rent expense (1)
5,558

 
1,498

 
2,174

 
1,367

 
1,438

 
1,223

 
1,301

Total fixed charges
126,893

 
92,244

 
149,258

 
133,905

 
95,377

 
73,795

 
105,716

Ratio of earnings to fixed charges
1.45

 
0.48

 
1.3

 
1.32

 
2.18

 
2.00

 
1.19


________________________
(1) One-third of rent expense is the portion deemed representative of the interest factor.