EX-12.1 6 vgr-033115xex121.htm EXHIBIT 12.1 VGR-03.31.15-EX12.1


Exhibit 12.1
VECTOR GROUP LTD.
Computation of Ratio of Earnings to Fixed Charges
(Dollars in Thousands, Except Ratios)
(Unaudited)
 
Three Months Ended March 31,
 
Year Ended December 31,
 
2015
 
2014
 
2014
 
2013
 
2012
 
2011
 
2010
Earnings as defined:
 
 
 
 
 
 
 
 
 
 
 
 
 
Pre-tax income
33,895

 
6,471

 
82,487

 
63,487

 
53,717

 
123,157

 
85,570

Distributions from investees
898

 
1,693

 
5,152

 
4,251

 
19,169

 
9,322

 
12,212

Interest expense
25,286

 
40,782

 
146,787

 
147,084

 
132,538

 
93,939

 
72,572

(Income) in equity of affiliate
(338
)
 
(1,552
)
 
(4,103
)
 
(22,925
)
 
(29,764
)
 
(19,966
)
 
(23,963
)
Interest portion of rental expense (1)
1,743

 
1,755

 
7,505

 
2,174

 
1,367

 
1,438

 
1,223

Total earnings
61,484

 
49,149

 
237,828

 
194,071

 
177,027

 
207,890

 
147,614

Fixed charges as defined:
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
25,286

 
40,782

 
146,787

 
147,084

 
132,538

 
93,939

 
72,572

Interest portion of rent expense (1)
1,743

 
1,755

 
7,505

 
2,174

 
1,367

 
1,438

 
1,223

Total fixed charges
27,029

 
42,537

 
154,292

 
149,258

 
133,905

 
95,377

 
73,795

Ratio of earnings to fixed charges
2.27

 
1.16

 
1.54

 
1.30

 
1.32

 
2.18

 
2.00


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