XML 101 R89.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Financial Information (Statements of Operations) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Condensed Financial Statements, Captions [Line Items]        
Revenues $ 538,432 $ 481,488 $ 959,356 $ 910,454
Expenses:        
Cost of sales 368,174 332,766 654,194 627,041
Operating, selling, administrative and general expenses 93,359 86,336 185,673 175,412
Litigation settlement and judgment expense 655 525 655 (1,944)
Management fee expense 0 0 0 0
Operating income 76,244 61,861 118,834 109,945
Other income (expenses):        
Interest expense (32,753) (48,421) (70,273) (94,368)
Change in fair value of derivatives embedded within convertible debt 3,788 10,717 14,137 21,284
Equity in earnings (losses) from real estate ventures 6,391 (2,112) 3,952 (8,672)
Equity in earnings in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net 3,096 9,711 11,898 9,179
Income before provision for income taxes 56,766 31,756 78,548 37,368
Income tax benefit (expense) (17,459) (12,760) (24,208) (14,708)
Net income 39,307 18,996 54,340 22,660
Net (income) loss attributed to non-controlling interest 0 (1,178) (80) 2,369
Net income attributed to Vector Group Ltd. 39,307 17,818 54,260 25,029
Comprehensive loss (income) attributed to non-controlling interest 0 (1,178) (80) 2,369
Comprehensive income attributed to Vector Group Ltd. 39,912 18,137 55,446 25,598
Consolidating Adjustments        
Condensed Financial Statements, Captions [Line Items]        
Revenues (120) (120) (239) (239)
Expenses:        
Cost of sales 0 0 0 0
Operating, selling, administrative and general expenses (120) (120) (239) (239)
Litigation settlement and judgment expense 0 0 0 0
Management fee expense (2,992) (2,877) (5,985) (5,754)
Operating income 2,992 2,877 5,985 5,754
Other income (expenses):        
Interest expense 224 0 448 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 earnings in consolidated subsidiaries (81,301) (52,092) (106,152) (86,513)
Management fee income (2,992) (2,877) (5,985) (5,754)
Other, net 0 0 0 0
Income before provision for income taxes (81,077) (52,092) (105,704) (86,513)
Income tax benefit (expense) 0 0 0 0
Net income (81,077) (52,092) (105,704) (86,513)
Net (income) loss attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. (81,077) (52,092) (105,704) (86,513)
Comprehensive loss (income) attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. (81,311) (52,238) (106,173) (86,797)
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 9,515 8,320 19,346 17,416
Litigation settlement and judgment expense 0 0 0 0
Management fee expense 0 0 0 0
Operating income (9,515) (8,320) (19,346) (17,416)
Other income (expenses):        
Interest expense (31,706) (47,738) (68,254) (92,969)
Change in fair value of derivatives embedded within convertible debt 3,788 10,717 14,137 21,284
Equity in earnings (losses) from real estate ventures 0 0 0 0
Equity in earnings in consolidated subsidiaries 66,163 52,092 101,428 86,513
Management fee income 2,992 2,877 5,985 5,754
Other, net 2,017 6,065 9,962 8,820
Income before provision for income taxes 33,739 15,693 43,912 11,986
Income tax benefit (expense) 5,568 2,125 10,348 13,043
Net income 39,307 17,818 54,260 25,029
Net (income) loss attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. 39,307 17,818 54,260 25,029
Comprehensive loss (income) attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. 39,912 18,137 55,446 25,598
Subsidiary Guarantors | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Revenues 294,621 274,953 551,496 542,188
Expenses:        
Cost of sales 204,461 192,761 381,764 377,723
Operating, selling, administrative and general expenses 18,167 16,570 34,858 32,845
Litigation settlement and judgment expense 655 525 655 525
Management fee expense 2,992 2,877 5,985 5,754
Operating income 68,346 62,220 128,234 125,341
Other income (expenses):        
Interest expense (1,043) (676) (2,010) (1,343)
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 earnings in consolidated subsidiaries 15,138 0 4,724
Management fee income 0 0 0 0
Other, net 447 3,310 600 (319)
Income before provision for income taxes 82,888 64,854 131,548 123,679
Income tax benefit (expense) (17,118) (15,688) (32,066) (31,548)
Net income 65,770 49,166 99,482 92,131
Net (income) loss attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. 65,770 49,166 99,482 92,131
Comprehensive loss (income) attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. 66,004 49,312 99,951 92,415
Subsidiary Non-Guarantors | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Revenues 243,931 206,655 408,099 368,505
Expenses:        
Cost of sales 163,713 140,005 272,430 249,318
Operating, selling, administrative and general expenses 65,797 61,566 131,708 125,390
Litigation settlement and judgment expense 0 0 0 (2,469)
Management fee expense 0 0 0 0
Operating income 14,421 5,084 3,961 (3,734)
Other income (expenses):        
Interest expense (228) (7) (457) (56)
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Equity in earnings (losses) from real estate ventures 6,391 (2,112) 3,952 (8,672)
Equity in earnings in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net 632 336 1,336 678
Income before provision for income taxes 21,216 3,301 8,792 (11,784)
Income tax benefit (expense) (5,909) 803 (2,490) 3,797
Net income 15,307 4,104 6,302 (7,987)
Net (income) loss attributed to non-controlling interest 0 (1,178) (80) 2,369
Net income attributed to Vector Group Ltd. 15,307 2,926 6,222 (5,618)
Comprehensive loss (income) attributed to non-controlling interest 0 (1,178) (80) 2,369
Comprehensive income attributed to Vector Group Ltd. $ 15,307 $ 2,926 $ 6,222 $ (5,618)