EX-12.1 6 a2016q1ex121.htm EXHIBIT 12.1 Exhibit


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,
 
2016
 
2015
 
2015
 
2014
 
2013
 
2012
 
2011
Earnings as defined:
 
 
 
 
 
 
 
 
 
 
 
 
 
Pre-tax income
35,756

 
34,348

 
107,705

 
82,279

 
60,720

 
53,806

 
122,245

Distributions from investees
931

 
898

 
7,152

 
6,568

 
6,262

 
21,467

 
10,022

Interest expense
21,026

 
25,286

 
96,236

 
146,787

 
147,084

 
132,538

 
93,939

Income in equity of affiliate
2,178

 
(338
)
 
680

 
(7,243
)
 
(26,051
)
 
(30,028
)
 
(19,256
)
Interest portion of rental expense (1)
2,059

 
1,743

 
8,149

 
7,505

 
2,174

 
1,367

 
1,438

Total earnings
61,950

 
61,937

 
219,922

 
235,896

 
190,189

 
179,150

 
208,388

Fixed charges as defined:
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
21,026

 
25,286

 
96,236

 
146,787

 
147,084

 
132,538

 
93,939

Interest portion of rent expense (1)
2,059

 
1,743

 
8,149

 
7,505

 
2,174

 
1,367

 
1,438

Total fixed charges
23,085

 
27,029

 
104,385

 
154,292

 
149,258

 
133,905

 
95,377

Ratio of earnings to fixed charges
2.68

 
2.29

 
2.11

 
1.53

 
1.27

 
1.34

 
2.18


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