XML 98 R85.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information (Statements of Operations) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Condensed Financial Statements, Captions [Line Items]        
Revenues $ 513,869 $ 484,625 $ 1,424,323 $ 1,371,822
Expenses:        
Cost of sales 360,302 338,116 987,343 928,933
Operating, selling, administrative and general expenses 87,549 82,682 262,961 249,654
Litigation settlement and judgment expense (income) 0 4,104 (1,944) 5,791
Management fee expense 0 0 0 0
Operating income 66,018 59,723 175,963 187,444
Other income (expenses):        
Interest expense (51,084) (43,234) (145,452) (136,146)
Change in fair value of derivatives embedded within convertible debt 10,005 9,437 31,289 26,142
Loss on extinguishment of debt 0 0 0 (34,110)
Equity in earnings (losses) from real estate ventures 294 (47) (8,378) 26,357
Equity in earnings (losses) from investments 3,230 (303) 9,205 (2,823)
Equity in earnings in consolidated subsidiaries 0 0 0 0
Net gain (loss) recognized on equity securities (797) 0 (306) 0
Management fee income 0 0 0 0
Other, net 2,048 1,374 4,761 3,452
Income before provision for income taxes 29,714 26,950 67,082 70,316
Income tax benefit (expense) (14,686) (6,472) (29,394) (22,517)
Net income 15,028 20,478 37,688 47,799
Net income attributed to non-controlling interest (3,026) (1,214) (657) (5,951)
Net income attributed to Vector Group Ltd. 12,002 19,264 37,031 41,848
Comprehensive income attributed to non-controlling interest (3,026) (1,214) (657) (5,951)
Comprehensive income attributed to Vector Group Ltd. 12,320 19,908 37,918 41,131
Consolidating Adjustments        
Condensed Financial Statements, Captions [Line Items]        
Revenues (119) (119) (358) (358)
Expenses:        
Cost of sales 0 0 0 0
Operating, selling, administrative and general expenses (119) (119) (358) (358)
Litigation settlement and judgment expense (income)   0 0 0
Management fee expense (2,878) (2,767) (8,632) (8,301)
Operating income 2,878 2,767 8,632 8,301
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 (losses) from real estate ventures 0 0 0 0
Equity in earnings (losses) from investments 0 0 0 0
Equity in earnings in consolidated subsidiaries (50,102) (38,291) (136,615) (136,570)
Net gain (loss) recognized on equity securities 0   0  
Management fee income (2,878) (2,767) (8,632) (8,301)
Other, net 0 0 0 0
Income before provision for income taxes (50,102) (38,291) (136,615) (136,570)
Income tax benefit (expense) 0 0 0 0
Net income (50,102) (38,291) (136,615) (136,570)
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. (50,102) (38,291) (136,615) (136,570)
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. (50,249) (38,491) (137,046) (135,119)
Parent/Issuer | Reportable Legal Entities        
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 8,915 7,815 26,331 26,046
Litigation settlement and judgment expense (income)   0 0 0
Management fee expense 0 0 0 0
Operating income (8,915) (7,815) (26,331) (26,046)
Other income (expenses):        
Interest expense (50,317) (42,420) (143,286) (133,650)
Change in fair value of derivatives embedded within convertible debt 10,005 9,437 31,289 26,142
Loss on extinguishment of debt       (34,110)
Equity in earnings (losses) from real estate ventures 0 0 0 0
Equity in earnings (losses) from investments 3,230 (296) 9,205 (2,787)
Equity in earnings in consolidated subsidiaries 50,102 38,291 136,615 136,570
Net gain (loss) recognized on equity securities 1,086   3,443  
Management fee income 2,878 2,767 8,632 8,301
Other, net 763 496 1,251 944
Income before provision for income taxes 8,832 460 20,818 (24,636)
Income tax benefit (expense) 3,170 18,804 16,213 66,484
Net income 12,002 19,264 37,031 41,848
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. 12,002 19,264 37,031 41,848
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. 12,320 19,908 37,918 41,131
Subsidiary Guarantors | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Revenues 302,128 293,884 844,316 823,754
Expenses:        
Cost of sales 219,769 207,800 597,492 570,461
Operating, selling, administrative and general expenses 16,497 18,379 49,342 55,068
Litigation settlement and judgment expense (income)   4,104 525 5,791
Management fee expense 2,878 2,767 8,632 8,301
Operating income 62,984 60,834 188,325 184,133
Other income (expenses):        
Interest expense (760) (804) (2,103) (2,474)
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Loss on extinguishment of debt       0
Equity in earnings (losses) from real estate ventures 0 0 0 0
Equity in earnings (losses) from investments 0 (7) 0 (36)
Equity in earnings in consolidated subsidiaries 0 0 0 0
Net gain (loss) recognized on equity securities (1,883)   (3,749)  
Management fee income 0 0 0 0
Other, net 943 561 2,490 1,510
Income before provision for income taxes 61,284 60,584 184,963 183,133
Income tax benefit (expense) (15,885) (23,895) (47,433) (71,300)
Net income 45,399 36,689 137,530 111,833
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. 45,399 36,689 137,530 111,833
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. 45,546 36,889 137,961 110,382
Subsidiary Non-Guarantors | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Revenues 211,860 190,860 580,365 548,426
Expenses:        
Cost of sales 140,533 130,316 389,851 358,472
Operating, selling, administrative and general expenses 62,256 56,607 187,646 168,898
Litigation settlement and judgment expense (income)   0 (2,469) 0
Management fee expense 0 0 0 0
Operating income 9,071 3,937 5,337 21,056
Other income (expenses):        
Interest expense (7) (10) (63) (22)
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Loss on extinguishment of debt       0
Equity in earnings (losses) from real estate ventures 294 (47) (8,378) 26,357
Equity in earnings (losses) from investments 0 0 0 0
Equity in earnings in consolidated subsidiaries 0 0 0 0
Net gain (loss) recognized on equity securities 0   0  
Management fee income 0 0 0 0
Other, net 342 317 1,020 998
Income before provision for income taxes 9,700 4,197 (2,084) 48,389
Income tax benefit (expense) (1,971) (1,381) 1,826 (17,701)
Net income 7,729 2,816 (258) 30,688
Net income attributed to non-controlling interest (3,026) (1,214) (657) (5,951)
Net income attributed to Vector Group Ltd. 4,703 1,602 (915) 24,737
Comprehensive income attributed to non-controlling interest (3,026) (1,214) (657) (5,951)
Comprehensive income attributed to Vector Group Ltd. $ 4,703 $ 1,602 $ (915) $ 24,737