XML 48 R89.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidating Financial Information (Statements of Operations) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Financial Statements, Captions [Line Items]        
Revenues $ 504,790 $ 513,869 $ 1,464,146 $ 1,424,323
Expenses:        
Cost of sales 345,456 360,302 999,650 987,343
Operating, selling, administrative and general expenses 92,374 87,549 278,047 262,961
Litigation settlement and judgment expense 240 0 895 (1,944)
Management fee expense 0 0 0 0
Operating income 66,720 66,018 185,554 175,963
Other income (expenses):        
Interest expense (32,963) (51,084) (103,236) (145,452)
Change in fair value of derivatives embedded within convertible debt 6,182 10,005 20,319 31,289
Equity in earnings (losses) from real estate ventures 8,050 294 12,002 (8,378)
Equity in earnings in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net 1,755 4,481 13,653 13,660
Income before provision for income taxes 49,744 29,714 128,292 67,082
Income tax benefit (expense) (13,736) (14,686) (37,944) (29,394)
Net income 36,008 15,028 90,348 37,688
Net income attributed to non-controlling interest 0 (3,026) (80) (657)
Net income attributed to Vector Group Ltd. 36,008 12,002 90,268 37,031
Comprehensive income attributed to non-controlling interest 0 (3,026) (80) (657)
Comprehensive income attributed to Vector Group Ltd. 36,352 12,320 91,798 37,918
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 0   0 0
Management fee expense (2,993) (2,878) (8,978) (8,632)
Operating income 2,993 2,878 8,978 8,632
Other income (expenses):        
Interest expense 225 0 673 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 (63,376) (50,102) (169,528) (136,615)
Management fee income (2,993) (2,878) (8,978) (8,632)
Other, net (1,100) 0 (1,100) 0
Income before provision for income taxes (64,251) (50,102) (169,955) (136,615)
Income tax benefit (expense) 0 0 0 0
Net income (64,251) (50,102) (169,955) (136,615)
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. (64,251) (50,102) (169,955) (136,615)
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. (64,486) (50,249) (170,659) (137,046)
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 9,490 8,915 28,836 26,331
Litigation settlement and judgment expense 0   0 0
Management fee expense 0 0 0 0
Operating income (9,490) (8,915) (28,836) (26,331)
Other income (expenses):        
Interest expense (32,023) (50,317) (100,277) (143,286)
Change in fair value of derivatives embedded within convertible debt 6,182 10,005 20,319 31,289
Equity in earnings (losses) from real estate ventures 0 0 0 0
Equity in earnings in consolidated subsidiaries 61,483 50,102 162,911 136,615
Management fee income 2,993 2,878 8,978 8,632
Other, net (655) 5,079 9,307 13,899
Income before provision for income taxes 28,490 8,832 72,402 20,818
Income tax benefit (expense) 7,518 3,170 17,866 16,213
Net income 36,008 12,002 90,268 37,031
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. 36,008 12,002 90,268 37,031
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. 36,352 12,320 91,798 37,918
Subsidiary Guarantors | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Revenues 303,379 302,128 854,875 844,316
Expenses:        
Cost of sales 209,192 219,769 590,956 597,492
Operating, selling, administrative and general expenses 18,376 16,497 53,234 49,342
Litigation settlement and judgment expense 240   895 525
Management fee expense 2,993 2,878 8,978 8,632
Operating income 72,578 62,984 200,812 188,325
Other income (expenses):        
Interest expense (937) (760) (2,947) (2,103)
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 1,893 0 6,617
Management fee income 0 0 0 0
Other, net 1,702 (940) 2,302 (1,259)
Income before provision for income taxes 75,236 61,284 206,784 184,963
Income tax benefit (expense) (18,231) (15,885) (50,297) (47,433)
Net income 57,005 45,399 156,487 137,530
Net income attributed to non-controlling interest 0 0 0 0
Net income attributed to Vector Group Ltd. 57,005 45,399 156,487 137,530
Comprehensive income attributed to non-controlling interest 0 0 0 0
Comprehensive income attributed to Vector Group Ltd. 57,240 45,546 157,191 137,961
Subsidiary Non-Guarantors | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Revenues 201,530 211,860 609,629 580,365
Expenses:        
Cost of sales 136,264 140,533 408,694 389,851
Operating, selling, administrative and general expenses 64,627 62,256 196,335 187,646
Litigation settlement and judgment expense 0   0 (2,469)
Management fee expense 0 0 0 0
Operating income 639 9,071 4,600 5,337
Other income (expenses):        
Interest expense (228) (7) (685) (63)
Change in fair value of derivatives embedded within convertible debt 0 0 0 0
Equity in earnings (losses) from real estate ventures 8,050 294 12,002 (8,378)
Equity in earnings in consolidated subsidiaries 0 0 0 0
Management fee income 0 0 0 0
Other, net 1,808 342 3,144 1,020
Income before provision for income taxes 10,269 9,700 19,061 (2,084)
Income tax benefit (expense) (3,023) (1,971) (5,513) 1,826
Net income 7,246 7,729 13,548 (258)
Net income attributed to non-controlling interest 0 (3,026) (80) (657)
Net income attributed to Vector Group Ltd. 7,246 4,703 13,468 (915)
Comprehensive income attributed to non-controlling interest 0 (3,026) (80) (657)
Comprehensive income attributed to Vector Group Ltd. $ 7,246 $ 4,703 $ 13,468 $ (915)