XML 90 R77.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information (Statements of Operations) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Condensed Financial Statements, Captions [Line Items]        
Revenues $ 471,989 $ 438,273 $ 887,197 $ 819,073
Expenses:        
Cost of sales 314,894 283,631 590,817 520,053
Operating, selling, administrative and general expenses 83,183 83,922 167,952 163,750
Litigation settlement and judgment expense 102 0 1,687 2,350
Management fee expense 0 0 0 0
Restructuring charges 0 0 0 41
Operating income 73,810 70,720 126,741 132,879
Other income (expenses):        
Interest expense (46,691) (36,369) (92,912) (67,089)
Change in fair value of derivatives embedded within convertible debt 8,134 7,416 16,705 17,110
Loss on extinguishment of debt 0 0 (34,110) 0
Equity in earnings from real estate ventures 15,291 2,813 26,404 2,306
Equity in (losses) earnings from investments (1,459) 1,089 (2,520) (582)
Gain on sale of investment securities available for sale 37 139 187 706
Impairment of investment securities available for sale (87) (49) (126) (4,862)
Equity in earnings in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net 1,338 581 2,997 1,628
Income before provision for income taxes 50,373 46,340 43,366 82,096
Income tax benefit (expense) (18,827) (19,003) (16,045) (33,366)
Net income 31,546 27,337 27,321 48,730
Net income attributed to non-controlling interest (4,735) (3,322) (4,737) (5,377)
Net income attributed to Vector Group Ltd. 26,811 24,015 22,584 43,353
Comprehensive income attributed to non-controlling interest (4,735) (3,322) (4,737) (5,377)
Comprehensive income attributed to Vector Group Ltd. 25,326 23,746 21,223 43,127
Consolidating Adjustments [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues (120) (140) (239) (229)
Expenses:        
Cost of sales 0 0 0 0
Operating, selling, administrative and general expenses (120) (140) (239) (229)
Litigation settlement and judgment expense 0   0 0
Management fee expense (2,767) (2,663) (5,534) (5,325)
Restructuring charges       0
Operating income 2,767 2,663 5,534 5,325
Other income (expenses):        
Interest expense 0 0 0 0
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Loss on extinguishment of debt     0  
Equity in earnings from real estate ventures 0 0 0 0
Equity in (losses) earnings from investments 0 0 0 0
Gain on sale of investment securities available for sale 0 0 0 0
Impairment of investment securities available for sale 0 0 0 0
Equity in earnings in consolidated subsidiaries (54,828) (46,441) (98,279) (82,051)
Management fee income (2,767) (2,663) (5,534) (5,325)
Other, net 0 0 0 0
Income before provision for income taxes (54,828) (46,441) (98,279) (82,051)
Income tax benefit (expense) 0 0 0 0
Net income (54,828) (46,441) (98,279) (82,051)
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. (54,828) (46,441) (98,279) (82,051)
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. (53,142) (46,320) (96,628) (82,073)
Parent/Issuer [Member] | Reportable Legal Entities [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 9,612 9,019 19,463 18,215
Litigation settlement and judgment expense 0   0 0
Management fee expense 0 0 0 0
Restructuring charges       0
Operating income (9,612) (9,019) (19,463) (18,215)
Other income (expenses):        
Interest expense (45,883) (35,522) (91,230) (65,280)
Change in fair value of derivatives embedded within convertible debt 8,134 7,416 16,705 17,110
Loss on extinguishment of debt     (34,110)  
Equity in earnings from real estate ventures 0 0 0 0
Equity in (losses) earnings from investments (1,442) 1,097 (2,491) (558)
Gain on sale of investment securities available for sale 37 139 187 315
Impairment of investment securities available for sale (87) (49) (126) (90)
Equity in earnings in consolidated subsidiaries 54,828 46,441 98,279 82,051
Management fee income 2,767 2,663 5,534 5,325
Other, net 675 (93) 1,619 307
Income before provision for income taxes 9,417 13,073 (25,096) 20,965
Income tax benefit (expense) 17,394 10,942 47,680 22,388
Net income 26,811 24,015 22,584 43,353
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. 26,811 24,015 22,584 43,353
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. 25,326 23,746 21,223 43,127
Subsidiary Guarantors [Member] | Reportable Legal Entities [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues 272,297 255,648 529,870 476,790
Expenses:        
Cost of sales 186,907 168,614 362,661 305,358
Operating, selling, administrative and general expenses 18,411 18,943 36,437 37,216
Litigation settlement and judgment expense 102   1,687 2,350
Management fee expense 2,767 2,663 5,534 5,325
Restructuring charges       41
Operating income 64,110 65,428 123,551 126,500
Other income (expenses):        
Interest expense (802) (843) (1,670) (1,802)
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Loss on extinguishment of debt     0  
Equity in earnings from real estate ventures 0 0 0 0
Equity in (losses) earnings from investments (17) (8) (29) (24)
Gain on sale of investment securities available for sale 0 0 0 391
Impairment of investment securities available for sale 0 0 0 (4,772)
Equity in earnings in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net 361 244 697 481
Income before provision for income taxes 63,652 64,821 122,549 120,774
Income tax benefit (expense) (24,854) (24,907) (47,405) (48,293)
Net income 38,798 39,914 75,144 72,481
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. 38,798 39,914 75,144 72,481
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. 37,112 39,793 73,493 72,503
Subsidiary Non-Guarantors [Member] | Reportable Legal Entities [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues 199,812 182,765 357,566 342,512
Expenses:        
Cost of sales 127,987 115,017 228,156 214,695
Operating, selling, administrative and general expenses 55,280 56,100 112,291 108,548
Litigation settlement and judgment expense 0   0 0
Management fee expense 0 0 0 0
Restructuring charges       0
Operating income 16,545 11,648 17,119 19,269
Other income (expenses):        
Interest expense (6) (4) (12) (7)
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Loss on extinguishment of debt     0  
Equity in earnings from real estate ventures 15,291 2,813 26,404 2,306
Equity in (losses) earnings from investments 0 0 0 0
Gain on sale of investment securities available for sale 0 0 0 0
Impairment of investment securities available for sale 0 0 0 0
Equity in earnings in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net 302 430 681 840
Income before provision for income taxes 32,132 14,887 44,192 22,408
Income tax benefit (expense) (11,367) (5,038) (16,320) (7,461)
Net income 20,765 9,849 27,872 14,947
Net income attributed to non-controlling interest (4,735) (3,322) (4,737) (5,377)
Net income attributed to Vector Group Ltd. 16,030 6,527 23,135 9,570
Comprehensive income attributed to non-controlling interest (4,735) (3,322) (4,737) (5,377)
Comprehensive income attributed to Vector Group Ltd. $ 16,030 $ 6,527 $ 23,135 $ 9,570