XML 94 R81.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information (Statements of Operations) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Condensed Financial Statements, Captions [Line Items]        
Revenues $ 459,104 $ 449,934 $ 1,278,177 $ 1,226,867
Expenses:        
Cost of sales 303,442 295,917 823,495 817,139
Operating, selling, administrative and general expenses 86,298 79,352 250,048 233,449
Litigation settlement and judgment expense 0 3,750 2,350 5,843
Management fee expense 0 0 0 0
Restructuring charges 0 1,548 41 1,548
Operating income 69,364 69,367 202,243 168,888
Other income (expenses):        
Interest expense (37,365) (32,898) (104,454) (96,405)
Change in fair value of derivatives embedded within convertible debt 6,112 7,044 23,222 18,760
Equity in earnings (losses) from real estate ventures 1,022 (916) 3,328 1,278
Equity in losses from investments (1,526) (1,103) (2,108) (2,654)
Gain (loss) on sale of investment securities available for sale 142 (821) 848 12,018
Impairment of investment securities available for sale (54) (12,211) (4,916) (12,211)
Equity income in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net 1,328 1,342 2,956 5,100
Income before provision for income taxes 39,023 29,804 121,119 94,774
Income tax benefit (expense) (13,316) (13,694) (46,682) (37,739)
Net income 25,707 16,110 74,437 57,035
Net income attributed to non-controlling interest (2,532) (3,644) (7,909) (5,741)
Net income attributed to Vector Group Ltd. 23,175 12,466 66,528 51,294
Comprehensive income attributed to non-controlling interest (2,532) (3,644) (7,909) (5,741)
Comprehensive income (loss) attributed to Vector Group Ltd. 24,858 (11,816) 67,985 32,221
Consolidating Adjustments [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues (129) (109) (358) (368)
Expenses:        
Cost of sales 0 0 0 0
Operating, selling, administrative and general expenses (129) (109) (358) (368)
Litigation settlement and judgment expense   0 0 0
Management fee expense (2,662) (2,562) (7,987) (7,687)
Restructuring charges   0 0 0
Operating income 2,662 2,562 7,987 7,687
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 (losses) from real estate ventures 0 0 0 0
Equity in 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 0 0
Equity income in consolidated subsidiaries (49,447) (32,326) (131,498) (104,070)
Management fee income (2,662) (2,562) (7,987) (7,687)
Other, net 0 0 0 0
Income before provision for income taxes (49,447) (32,326) (131,498) (104,070)
Income tax benefit (expense) 0 0 0 0
Net income (49,447) (32,326) (131,498) (104,070)
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. (49,447) (32,326) (131,498) (104,070)
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income (loss) attributed to Vector Group Ltd. (50,918) (14,164) (132,991) (83,082)
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 8,726 6,610 26,941 20,978
Litigation settlement and judgment expense   0 0 0
Management fee expense 0 0 0 0
Restructuring charges   0 0 0
Operating income (8,726) (6,610) (26,941) (20,978)
Other income (expenses):        
Interest expense (36,531) (31,609) (101,811) (93,243)
Change in fair value of derivatives embedded within convertible debt 6,112 7,044 23,222 18,760
Equity in earnings (losses) from real estate ventures 0 0 0 0
Equity in losses from investments (1,485) (1,087) (2,043) (2,630)
Gain (loss) on sale of investment securities available for sale 142 (821) 457 (1,157)
Impairment of investment securities available for sale (54) (4,224) (144) (4,224)
Equity income in consolidated subsidiaries 49,447 32,326 131,498 104,070
Management fee income 2,662 2,562 7,987 7,687
Other, net 1,205 1,148 1,512 3,405
Income before provision for income taxes 12,772 (1,271) 33,737 11,690
Income tax benefit (expense) 10,403 13,737 32,791 39,604
Net income 23,175 12,466 66,528 51,294
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. 23,175 12,466 66,528 51,294
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income (loss) attributed to Vector Group Ltd. 24,858 (11,816) 67,985 32,221
Subsidiary Guarantors [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues 274,297 264,480 751,087 748,394
Expenses:        
Cost of sales 186,353 174,839 491,711 507,833
Operating, selling, administrative and general expenses 18,658 20,712 55,874 64,604
Litigation settlement and judgment expense   3,750 2,350 5,843
Management fee expense 2,662 2,562 7,987 7,687
Restructuring charges   1,548 41 1,548
Operating income 66,624 61,069 193,124 160,879
Other income (expenses):        
Interest expense (827) (1,288) (2,629) (3,158)
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Equity in earnings (losses) from real estate ventures 0 0 0 0
Equity in losses from investments (41) (16) (65) (24)
Gain (loss) on sale of investment securities available for sale 0 0 391 13,175
Impairment of investment securities available for sale 0 (7,987) (4,772) (7,987)
Equity income in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net 259 (111) 740 409
Income before provision for income taxes 66,015 51,667 186,789 163,294
Income tax benefit (expense) (21,289) (24,036) (69,582) (69,439)
Net income 44,726 27,631 117,207 93,855
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. 44,726 27,631 117,207 93,855
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income (loss) attributed to Vector Group Ltd. 46,197 9,469 118,700 72,867
Subsidiary Non-Guarantors [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues 184,936 185,563 527,448 478,841
Expenses:        
Cost of sales 117,089 121,078 331,784 309,306
Operating, selling, administrative and general expenses 59,043 52,139 167,591 148,235
Litigation settlement and judgment expense   0 0 0
Management fee expense 0 0 0 0
Restructuring charges   0 0 0
Operating income 8,804 12,346 28,073 21,300
Other income (expenses):        
Interest expense (7) (1) (14) (4)
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Equity in earnings (losses) from real estate ventures 1,022 (916) 3,328 1,278
Equity in 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 0 0
Equity income in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net (136) 305 704 1,286
Income before provision for income taxes 9,683 11,734 32,091 23,860
Income tax benefit (expense) (2,430) (3,395) (9,891) (7,904)
Net income 7,253 8,339 22,200 15,956
Net income attributed to non-controlling interest (2,532) (3,644) (7,909) (5,741)
Net income attributed to Vector Group Ltd. 4,721 4,695 14,291 10,215
Comprehensive income attributed to non-controlling interest (2,532) (3,644) (7,909) (5,741)
Comprehensive income (loss) attributed to Vector Group Ltd. $ 4,721 $ 4,695 $ 14,291 $ 10,215