VECTOR GROUP LTD. |
DELAWARE |
(State or Other Jurisdiction of Incorporation) |
1-5759 | 65-0949535 | |
(Commission File Number) | (I.R.S. Employer Identification No.) | |
4400 Biscayne Boulevard, Miami, Florida | 33137 | |
(Address of Principal Executive Offices) | (Zip Code) |
(305) 579-8000 |
(Registrant’s Telephone Number, Including Area Code) |
(Not Applicable) |
(Former Name or Former Address, if Changed Since Last Report) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(c) | Exhibit. |
Exhibit No. | Exhibit | |
Selected Financial Data adjusted to reflect 5% stock dividend paid September 28, 2017 to stockholders of record on September 20, 2017. | ||
Non-GAAP Financial Measures (furnished pursuant to Regulation FD). | ||
Fact Sheet of Vector Group Ltd. dated November 2017 (furnished pursuant to Regulation FD). | ||
Fact Sheet of New Valley LLC dated November 2017 (furnished pursuant to Regulation FD). |
VECTOR GROUP LTD. | ||
By: | /s/ J. Bryant Kirkland III | |
J. Bryant Kirkland III | ||
Sr. Vice President, Treasurer and Chief Financial Officer |
Year Ended December 31, | |||||||||||||||||||
2016 | 2015 | 2014 | 2013 | 2012 | |||||||||||||||
Statement of Operations Data: | |||||||||||||||||||
Total revenues (1) | $ | 1,690,949 | $ | 1,657,197 | $ | 1,591,315 | $ | 1,079,921 | $ | 1,095,533 | |||||||||
Operating income (3) | 232,997 | 199,920 | 212,438 | 111,186 | 154,083 | ||||||||||||||
Net income attributed to Vector Group Ltd. (4) | 71,127 | 59,198 | 36,856 | 37,300 | 30,675 | ||||||||||||||
Per basic common share (2) | |||||||||||||||||||
Net income attributed to Vector Group Ltd. applicable to common shares | $ | 0.53 | $ | 0.44 | $ | 0.30 | $ | 0.33 | $ | 0.28 | |||||||||
Per diluted common share (2) | |||||||||||||||||||
Net income attributed to Vector Group Ltd. applicable to common shares | $ | 0.53 | $ | 0.44 | $ | 0.30 | $ | 0.33 | $ | 0.28 | |||||||||
Cash distributions declared per common share (2) | $ | 1.47 | $ | 1.40 | $ | 1.33 | $ | 1.27 | $ | 1.21 |
September 30, | December 31, | December 31, | December 31, | December 31, | December 31, | ||||||||||||||||||
2017 | 2016 | 2015 | 2014 | 2013 | 2012 | ||||||||||||||||||
Balance Sheet Data: | |||||||||||||||||||||||
Current assets | $ | 699,932 | $ | 705,463 | $ | 583,739 | $ | 751,397 | $ | 484,388 | $ | 579,336 | |||||||||||
Total assets | 1,409,904 | 1,404,035 | 1,280,615 | 1,389,042 | 1,089,965 | 967,443 | |||||||||||||||||
Current liabilities | 268,202 | 196,148 | 216,292 | 212,424 | 359,376 | 167,860 | |||||||||||||||||
Notes payable, embedded derivatives, long-term debt and other obligations, less current portion | 1,262,100 | 1,245,275 | 1,000,150 | 995,001 | 607,872 | 739,589 | |||||||||||||||||
Noncurrent employee benefits, deferred income taxes and other long-term liabilities | 197,776 | 215,884 | 186,334 | 202,297 | 173,322 | 149,064 | |||||||||||||||||
Total stockholders' deficiency | (318,174 | ) | (253,272 | ) | (122,161 | ) | (20,680 | ) | (50,605 | ) | (89,070 | ) |
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2017 | June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | March 31, 2016 | September 30, 2017 | September 30, 2016 | |||||||||||||||||||||||||||
Statement of Operations Data: | |||||||||||||||||||||||||||||||||||
Total revenues (5) | $ | 484,625 | $ | 471,989 | $ | 415,208 | $ | 412,772 | $ | 459,104 | $ | 438,273 | $ | 380,800 | $ | 1,371,822 | $ | 1,278,177 | |||||||||||||||||
Operating income | 59,233 | 73,810 | 52,931 | 30,754 | 69,364 | 70,720 | 62,159 | 185,974 | 202,243 | ||||||||||||||||||||||||||
Net income (loss) attributed to Vector Group Ltd. | 19,264 | 26,811 | (4,227 | ) | 4,599 | 23,175 | 24,015 | 19,338 | 41,848 | 66,528 | |||||||||||||||||||||||||
Per basic common share (2) | |||||||||||||||||||||||||||||||||||
Net income (loss) attributed to Vector Group Ltd. applicable to common shares | $ | 0.13 | $ | 0.19 | $ | (0.04 | ) | $ | 0.03 | $ | 0.17 | $ | 0.18 | $ | 0.14 | $ | 0.28 | $ | 0.49 | ||||||||||||||||
Per diluted common share (2) | |||||||||||||||||||||||||||||||||||
Net income (loss) attributed to Vector Group Ltd. applicable to common shares | $ | 0.13 | $ | 0.19 | $ | (0.04 | ) | $ | 0.03 | $ | 0.17 | $ | 0.18 | $ | 0.14 | $ | 0.28 | $ | 0.49 | ||||||||||||||||
Cash distributions declared per common share (2) | $ | 0.38 | $ | 0.38 | $ | 0.38 | $ | 0.38 | $ | 0.36 | $ | 0.36 | $ | 0.36 | $ | 1.14 | $ | 1.09 |
(1) | Revenues include excise taxes of $425,980, $439,647, $446,086, $456,703, and $508,027, respectively. |
(2) | Per share computations include the impact of 5% stock dividends on September 28, 2017, September 29, 2016, September 29, 2015, September 26, 2014, September 27, 2013, and September 28, 2012, respectively. |
(3) | Operating income includes $247 of expense from MSA Settlements for the year ended December 31, 2016, and $4,364, $1,419 and $11,823 of income from MSA Settlements for the years ended December 31, 2015, 2014, and 2013, respectively; and $20,000, $20,072, $2,475 and $88,106 of litigation judgment and settlement expense for the years ended December 31, 2016, 2015, 2014, and 2013, respectively; and $41 and $7,257 of restructuring charges for the years ended December 31, 2016 and 2015, respectively; and $1,607 of pension settlement expense for the year ended December 31, 2015. |
(4) | Net income attributed to Vector Group Ltd. includes a gain of $36,140, net of taxes, to account for the difference between the carrying value and the fair value of the previously held 50% interest in Douglas Elliman. |
(5) | Revenues include excise taxes of $126,912, $115,194, $109,368, $112,249, $116,024, $106,861, $90,846, $351,474, and $313,731 respectively. |
September 30, | June 30, | March 31, | December 31, | September 30, | June 30, | March 31, | |||||||||||||||||||||
2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | |||||||||||||||||||||
Net income (loss) attributed to Vector Group Ltd. | $ | 19,264 | $ | 26,811 | $ | (4,227 | ) | $ | 4,599 | $ | 23,175 | $ | 24,015 | $ | 19,338 | ||||||||||||
Change in fair value of derivatives embedded within convertible debt | (9,437 | ) | (8,134 | ) | (8,571 | ) | (8,488 | ) | (6,112 | ) | (7,416 | ) | (9,694 | ) | |||||||||||||
Non-cash amortization of debt discount on convertible debt | 14,978 | 13,426 | 12,053 | 10,905 | 10,167 | 9,170 | 8,286 | ||||||||||||||||||||
Loss on extinguishment of debt | — | — | 34,110 | — | — | — | — | ||||||||||||||||||||
Litigation settlement and judgment expense (a) | 4,104 | 102 | 1,585 | 17,650 | — | — | 2,350 | ||||||||||||||||||||
Impact of MSA Settlement (b) | (1,826 | ) | — | (895 | ) | 617 | (370 | ) | — | — | |||||||||||||||||
Impact of interest expense capitalized to real estate ventures, net | (1,108 | ) | 4,212 | (445 | ) | (3,322 | ) | (3,276 | ) | (1,315 | ) | (3,520 | ) | ||||||||||||||
Restructuring expense | — | — | — | — | — | — | 41 | ||||||||||||||||||||
Douglas Elliman Realty, LLC purchase accounting adjustments (c) | (1,508 | ) | 251 | 321 | 2,489 | 1,511 | 581 | 476 | |||||||||||||||||||
Total adjustments | 5,203 | 9,857 | 38,158 | 19,851 | 1,920 | 1,020 | (2,061 | ) | |||||||||||||||||||
Tax expense related to adjustments | (2,357 | ) | (3,944 | ) | (15,492 | ) | (8,060 | ) | (780 | ) | (424 | ) | 858 | ||||||||||||||
Adjusted Net Income attributed to Vector Group Ltd. | $ | 22,110 | $ | 32,724 | $ | 18,439 | $ | 16,390 | $ | 24,315 | $ | 24,611 | $ | 18,135 | |||||||||||||
Per diluted common share: | |||||||||||||||||||||||||||
Adjusted Net Income applicable to common shares attributed to Vector Group Ltd. | $ | 0.16 | $ | 0.24 | $ | 0.13 | $ | 0.12 | $ | 0.18 | $ | 0.18 | $ | 0.13 | |||||||||||||
b. | Represents the Company's tobacco segment's settlement of a long-standing dispute related to the Master Settlement Agreement. |
c. | Represents 70.59% of purchase accounting adjustments in the periods presented for assets acquired in connection with the increase of the Company's ownership of Douglas Elliman Realty, LLC, which occurred in 2013. |
Year Ended December 31, | |||||||||||||||||||
2016 | 2015 | 2014 | 2013 | 2012 | |||||||||||||||
Net income attributed to Vector Group Ltd. | $ | 71,127 | $ | 59,198 | $ | 36,856 | $ | 37,300 | $ | 30,675 | |||||||||
Acceleration of interest expense related to debt conversion | — | — | 5,205 | 12,414 | 14,960 | ||||||||||||||
Change in fair value of derivatives embedded within convertible debt | (31,710 | ) | (24,455 | ) | (19,409 | ) | (18,935 | ) | 7,476 | ||||||||||
Non-cash amortization of debt discount on convertible debt | 38,528 | 27,211 | 51,472 | 36,378 | 18,016 | ||||||||||||||
Loss on extinguishment of 11% Senior Secured Notes due 2015 | — | — | — | 21,458 | — | ||||||||||||||
Litigation settlement and judgment expense (a) | 20,000 | 20,072 | 2,475 | 88,106 | — | ||||||||||||||
Impact of interest expense capitalized to real estate ventures, net | (11,433 | ) | (9,928 | ) | — | — | — | ||||||||||||
Impact of MSA Settlement (b) | 247 | (4,364 | ) | (1,419 | ) | (11,823 | ) | — | |||||||||||
Interest income from MSA Settlement (c) | — | — | — | (1,971 | ) | — | |||||||||||||
Pension settlement charge | — | 1,607 | — | — | — | ||||||||||||||
Gain on acquisition of Douglas Elliman Realty, LLC (d) | — | — | — | (60,842 | ) | — | |||||||||||||
Restructuring expense | 41 | 7,257 | — | — | — | ||||||||||||||
Adjustment to reflect additional 20.59% of net income from Douglas Elliman Realty, LLC (e) | — | — | — | 8,557 | 5,947 | ||||||||||||||
Out-of-period adjustment related to Douglas Elliman acquisition in 2013 (f) | — | — | (1,231 | ) | — | — | |||||||||||||
Douglas Elliman Realty, LLC purchase accounting adjustments (g) | 5,057 | 5,303 | 6,019 | 1,165 | — | ||||||||||||||
Gain on liquidation of long-term investments | — | — | — | — | — | ||||||||||||||
Gain on townhomes | — | — | — | — | — | ||||||||||||||
Total adjustments | 20,730 | 22,703 | 43,112 | 74,507 | 46,399 | ||||||||||||||
Tax (expense) benefit related to adjustments | (8,416 | ) | (9,447 | ) | (17,827 | ) | (29,467 | ) | (19,332 | ) | |||||||||
One-time adjustment to income tax expense due to purchase accounting (h) | — | — | 1,670 | — | — | ||||||||||||||
Adjusted Net Income attributed to Vector Group Ltd. | $ | 83,441 | $ | 72,454 | $ | 63,811 | $ | 82,340 | $ | 57,742 | |||||||||
Per diluted common share: | |||||||||||||||||||
Adjusted Net Income applicable to common shares attributed to Vector Group Ltd. | $ | 0.62 | $ | 0.54 | $ | 0.52 | $ | 0.72 | $ | 0.52 |
b. | Represents the Company's tobacco segment's settlement of a long-standing dispute related to the Master Settlement Agreement. |
c. | Represents interest income from the Company's tobacco segment's settlement of a long-standing dispute related to the Master Settlement Agreement. |
d. | Represents gain associated with the increase of ownership of Douglas Elliman Realty, LLC. |
e. | Represents 20.59% of Douglas Elliman Realty LLC's net income from January 1, 2013 to December 13, 2013 and the years ended December 31, 2012 and 2011. On December 13, 2013, the Company increased its ownership of Douglas Elliman Realty, LLC from 50% to 70.59%. Consequently, after December 13, 2013, the Company includes an additional 20.59% of Adjusted Net Income from Douglas Elliman Realty, LLC in the Company's Adjusted Net Income. |
f. | Represents an out-of-period adjustment related to a non-accrual of a receivable from Douglas Elliman in the fourth quarter of 2013 and would have increased the Company’s gain on acquisition of Douglas Elliman in 2013. |
g. | Represents 70.59% of purchase accounting adjustments in the periods presented for assets acquired in connection with the increase of the Company's ownership of Douglas Elliman Realty, LLC, which occurred in 2013. |
h. | Represents adjustments to income tax expense due to a change in the Company's marginal income tax rate from 40.6% to 41.35% as a result of its acquisition of 20.59% of Douglas Elliman Realty, LLC on December 13, 2013. |
<:4VI;2QE)*5 %/3S'K3:6)1<79E:S?(
M M]XAO>6%Z0@OE._:MR0Z<=.
MI!P"1DDGJ#N%8$W2E+PC:4:\G3OK>E]1A$Z]260Y+:0F6TE]*SY,23@%>0$I
M/C@CH>M6Y:EU9F71QG,V=KF6VZ[VZ7'D25SV8K;D=24+=80#U 5[IQ74 #KT
M_P!F:C62LN!M95:$X\XYI:RR]-R_Z*U;:K1Q,T=K:S:SG*5>\8N2CE
MNVOK? YC[:MLU2U>T<1&-%W70EYM$MC4=O\ +Y$1\NNM%IJ7M,9UP )@ND*
MQG8\1GK6%B5*^OJV:S_5O,:[%J=^'Y__ +?M_P"[-UL*/R<>I&5!?Z4'
MT+W&8U>!J?M+?X/6/QDQ_L)@4E*U %
M20<@$@= .@\*DMRVEBXYW68[JWB?+9DO1W-&\,)
YSK2H[4^,^6(S'*0K