XML 93 R80.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information (Statements of Operations) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Condensed Financial Statements, Captions [Line Items]        
Revenues $ 438,273 $ 416,173 $ 819,073 $ 776,933
Expenses:        
Cost of sales 283,631 279,204 520,053 521,222
Operating, selling, administrative and general expenses 83,922 79,916 163,750 154,097
Litigation settlement and judgment expense 0 1,250 2,350 2,093
Management fee expense 0 0 0 0
Restructuring charges 0 0 41 0
Operating income 70,720 55,803 132,879 99,521
Other income (expenses):        
Interest expense (36,369) (31,761) (67,089) (63,507)
Change in fair value of derivatives embedded within convertible debt 7,416 5,256 17,110 11,716
Equity in earnings from real estate ventures 2,813 1,856 2,306 2,194
Equity in earnings (losses) from investments 1,089 (2,163) (582) (1,551)
Gain (loss) on sale of investment securities available for sale 139 (190) 706 12,839
Impairment of investment securities available for sale (49) 0 (4,862) 0
Equity income in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net 581 1,821 1,628 3,758
Income before provision for income taxes 46,340 30,622 82,096 64,970
Income tax benefit (expense) (19,003) (11,178) (33,366) (24,045)
Net income 27,337 19,444 48,730 40,925
Net income attributed to non-controlling interest (3,322) (1,837) (5,377) (2,097)
Net income attributed to Vector Group Ltd. 24,015 17,607 43,353 38,828
Comprehensive income attributed to non-controlling interest (3,322) (1,837) (5,377) (2,097)
Comprehensive income attributed to Vector Group Ltd. 23,746 17,834 43,127 44,037
Consolidating Adjustments [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues (140) (140) (229) (259)
Expenses:        
Cost of sales 0 0 0 0
Operating, selling, administrative and general expenses (140) (140) (229) (259)
Litigation settlement and judgment expense   0 0 0
Management fee expense (2,663) (2,563) (5,325) (5,125)
Restructuring charges     0  
Operating income 2,663 2,563 5,325 5,125
Other income (expenses):        
Interest expense 0 0 0 0
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Equity in earnings from real estate ventures 0 0 0 0
Equity in earnings (losses) from investments 0 0 0 0
Gain (loss) on sale of investment securities available for sale 0 0 0 0
Impairment of investment securities available for sale 0   0  
Equity income in consolidated subsidiaries (46,441) (35,745) (82,051) (71,744)
Management fee income (2,663) (2,563) (5,325) (5,125)
Other, net 0 0 0 0
Income before provision for income taxes (46,441) (35,745) (82,051) (71,744)
Income tax benefit (expense) 0 0 0 0
Net income (46,441) (35,745) (82,051) (71,744)
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. (46,441) (35,745) (82,051) (71,744)
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. (46,320) (35,201) (82,073) (68,918)
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 9,019 7,174 18,215 14,368
Litigation settlement and judgment expense   0 0 0
Management fee expense 0 0 0 0
Restructuring charges     0  
Operating income (9,019) (7,174) (18,215) (14,368)
Other income (expenses):        
Interest expense (35,522) (30,880) (65,280) (61,634)
Change in fair value of derivatives embedded within convertible debt 7,416 5,256 17,110 11,716
Equity in earnings from real estate ventures 0 0 0 0
Equity in earnings (losses) from investments 1,097 (2,147) (558) (1,543)
Gain (loss) on sale of investment securities available for sale 139 (190) 315 (336)
Impairment of investment securities available for sale (49)   (90)  
Equity income in consolidated subsidiaries 46,441 35,745 82,051 71,744
Management fee income 2,663 2,563 5,325 5,125
Other, net (93) 1,192 307 2,257
Income before provision for income taxes 13,073 4,365 20,965 12,961
Income tax benefit (expense) 10,942 13,242 22,388 25,867
Net income 24,015 17,607 43,353 38,828
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. 24,015 17,607 43,353 38,828
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. 23,746 17,834 43,127 44,037
Subsidiary Guarantors [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues 255,648 255,291 476,790 483,914
Expenses:        
Cost of sales 168,614 175,334 305,358 332,994
Operating, selling, administrative and general expenses 18,943 22,555 37,216 43,892
Litigation settlement and judgment expense   1,250 2,350 2,093
Management fee expense 2,663 2,563 5,325 5,125
Restructuring charges     41  
Operating income 65,428 53,589 126,500 99,810
Other income (expenses):        
Interest expense (843) (879) (1,802) (1,870)
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Equity in earnings from real estate ventures 0 0 0 0
Equity in earnings (losses) from investments (8) (16) (24) (8)
Gain (loss) on sale of investment securities available for sale 0 0 391 13,175
Impairment of investment securities available for sale 0   (4,772)  
Equity income in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net 244 200 481 520
Income before provision for income taxes 64,821 52,894 120,774 111,627
Income tax benefit (expense) (24,907) (21,219) (48,293) (45,403)
Net income 39,914 31,675 72,481 66,224
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. 39,914 31,675 72,481 66,224
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. 39,793 31,131 72,503 63,398
Subsidiary Non-Guarantors [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues 182,765 161,022 342,512 293,278
Expenses:        
Cost of sales 115,017 103,870 214,695 188,228
Operating, selling, administrative and general expenses 56,100 50,327 108,548 96,096
Litigation settlement and judgment expense   0 0 0
Management fee expense 0 0 0 0
Restructuring charges     0  
Operating income 11,648 6,825 19,269 8,954
Other income (expenses):        
Interest expense (4) (2) (7) (3)
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Equity in earnings from real estate ventures 2,813 1,856 2,306 2,194
Equity in earnings (losses) from investments 0 0 0 0
Gain (loss) on sale of investment securities available for sale 0 0 0 0
Impairment of investment securities available for sale 0   0  
Equity income in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net 430 429 840 981
Income before provision for income taxes 14,887 9,108 22,408 12,126
Income tax benefit (expense) (5,038) (3,201) (7,461) (4,509)
Net income 9,849 5,907 14,947 7,617
Net income attributed to non-controlling interest (3,322) (1,837) (5,377) (2,097)
Net income attributed to Vector Group Ltd. 6,527 4,070 9,570 5,520
Comprehensive income attributed to non-controlling interest (3,322) (1,837) (5,377) (2,097)
Comprehensive income attributed to Vector Group Ltd. $ 6,527 $ 4,070 $ 9,570 $ 5,520