XML 71 R66.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Financial Information Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Condensed Financial Statements, Captions [Line Items]        
Revenues $ 449,934 $ 419,876 $ 1,226,867 $ 1,173,725
Expenses:        
Cost of sales 295,917 287,236 817,139 805,555
Operating, selling, administrative and general expenses 79,114 69,431 232,737 200,431
Litigation settlement and judgment expense 3,750 225 5,843 1,725
Management fee expense 0 0 0 0
Restructuring expenses 1,548 0 1,548 0
Operating income 69,605 62,984 169,600 166,014
Other income (expenses):        
Interest expense (32,898) (44,034) (96,405) (123,670)
Change in fair value of derivatives embedded within convertible debt 7,044 7,127 18,760 7,447
Acceleration of interest expense related to debt conversion 0 (994) 0 (5,112)
Equity (loss) income from real estate ventures (916) 3,258 1,278 3,002
Equity (loss) income from investments (579) 829 (2,273) 1,462
(Loss) gain on sale of investment securities available for sale (821) 33 12,018 (38)
Impairment of investment securities available for sale (12,211) 0 (12,211) 0
Provision for loss on real estate held for sale     0  
Equity income in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net 133 2,466 3,554 8,167
Income before provision for income taxes 29,357 31,669 94,321 57,272
Income tax benefit (expense) (13,508) (11,964) (37,551) (21,007)
Net income 15,849 19,705 56,770 36,265
Net income attributed to non-controlling interest (3,644) (4,826) (5,741) (10,881)
Net income attributed to Vector Group Ltd. 12,205 14,879 51,029 25,384
Comprehensive income attributed to non-controlling interest (3,644) (4,826) (5,741) (10,881)
Comprehensive (loss) income attributed to Vector Group Ltd. (11,685) 23,894 26,357 41,218
Parent/Issuer [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues 0 0 0 0
Expenses:        
Cost of sales 0 0 0 0
Operating, selling, administrative and general expenses 6,372 6,099 20,266 17,315
Litigation settlement and judgment expense 0 0 0 0
Management fee expense 0 0 0 0
Restructuring expenses 0   0  
Operating income (6,372) (6,099) (20,266) (17,315)
Other income (expenses):        
Interest expense (31,609) (43,005) (93,243) (120,977)
Change in fair value of derivatives embedded within convertible debt 7,044 7,127 18,760 7,447
Acceleration of interest expense related to debt conversion   (994)   (5,112)
Equity (loss) income from real estate ventures 0 0 0 0
Equity (loss) income from investments (579) 829 (2,273) 1,462
(Loss) gain on sale of investment securities available for sale (821) 33 (1,157) (38)
Impairment of investment securities available for sale (4,224)   (4,224)  
Provision for loss on real estate held for sale     0  
Equity income in consolidated subsidiaries 32,335 36,428 104,083 96,554
Management fee income 2,562 2,467 7,687 7,402
Other, net (61) 1,936 1,859 3,702
Income before provision for income taxes (1,725) (1,278) 11,226 (26,875)
Income tax benefit (expense) 13,930 16,157 39,803 52,259
Net income 12,205 14,879 51,029 25,384
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. 12,205 14,879 51,029 25,384
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive (loss) income attributed to Vector Group Ltd. (11,685) 23,894 26,357 41,218
Subsidiary Guarantors [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues 264,480 266,328 748,394 758,645
Expenses:        
Cost of sales 174,839 190,794 507,833 544,024
Operating, selling, administrative and general expenses 20,712 22,395 64,604 66,270
Litigation settlement and judgment expense 3,750 225 5,843 1,725
Management fee expense 2,562 2,467 7,687 7,402
Restructuring expenses 1,548   1,548  
Operating income 61,069 50,447 160,879 139,224
Other income (expenses):        
Interest expense (1,288) (1,026) (3,158) (3,265)
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Acceleration of interest expense related to debt conversion   0   0
Equity (loss) income from real estate ventures 0 0 0 0
Equity (loss) income from investments 0 0 0 0
(Loss) gain on sale of investment securities available for sale 0 0 13,175 0
Impairment of investment securities available for sale (7,987)   (7,987)  
Provision for loss on real estate held for sale     0  
Equity income in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net (111) 296 409 780
Income before provision for income taxes 51,683 49,717 163,318 136,739
Income tax benefit (expense) (24,043) (21,491) (69,450) (57,846)
Net income 27,640 28,226 93,868 78,893
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. 27,640 28,226 93,868 78,893
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive (loss) income attributed to Vector Group Ltd. 18,484 28,367 84,073 79,026
Subsidiary Non-Guarantors [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues 185,563 153,748 478,841 415,280
Expenses:        
Cost of sales 121,078 96,442 309,306 261,531
Operating, selling, administrative and general expenses 52,139 41,137 148,235 117,046
Litigation settlement and judgment expense 0 0 0 0
Management fee expense 0 0 0 0
Restructuring expenses 0   0  
Operating income 12,346 16,169 21,300 36,703
Other income (expenses):        
Interest expense (1) (3) (4) (40)
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Acceleration of interest expense related to debt conversion   0   0
Equity (loss) income from real estate ventures (916) 3,258 1,278 3,002
Equity (loss) income from investments 0 0 0 0
(Loss) gain on sale of investment securities available for sale 0 0 0 0
Impairment of investment securities available for sale 0   0  
Provision for loss on real estate held for sale     0  
Equity income in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net 305 234 1,286 4,297
Income before provision for income taxes 11,734 19,658 23,860 43,962
Income tax benefit (expense) (3,395) (6,630) (7,904) (15,420)
Net income 8,339 13,028 15,956 28,542
Net income attributed to non-controlling interest (3,644) (4,826) (5,741) (10,881)
Net income attributed to Vector Group Ltd. 4,695 8,202 10,215 17,661
Comprehensive income attributed to non-controlling interest (3,644) (4,826) (5,741) (10,881)
Comprehensive (loss) income attributed to Vector Group Ltd. 4,695 8,202 10,215 17,661
Consolidating Adjustments [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues (109) (200) (368) (200)
Expenses:        
Cost of sales 0 0 0 0
Operating, selling, administrative and general expenses (109) (200) (368) (200)
Litigation settlement and judgment expense 0 0 0 0
Management fee expense (2,562) (2,467) (7,687) (7,402)
Restructuring expenses 0   0  
Operating income 2,562 2,467 7,687 7,402
Other income (expenses):        
Interest expense 0 0 0 612
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Acceleration of interest expense related to debt conversion   0   0
Equity (loss) income from real estate ventures 0 0 0 0
Equity (loss) income from investments 0 0 0 0
(Loss) gain on sale of investment securities available for sale 0 0 0 0
Impairment of investment securities available for sale 0   0  
Provision for loss on real estate held for sale     0  
Equity income in consolidated subsidiaries (32,335) (36,428) (104,083) (96,554)
Management fee income (2,562) (2,467) (7,687) (7,402)
Other, net 0 0 0 (612)
Income before provision for income taxes (32,335) (36,428) (104,083) (96,554)
Income tax benefit (expense) 0 0 0 0
Net income (32,335) (36,428) (104,083) (96,554)
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. (32,335) (36,428) (104,083) (96,554)
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive (loss) income attributed to Vector Group Ltd. $ (23,179) $ (36,569) $ (94,288) $ (96,687)