[May 09, 2018] |
|
Vector Group Reports First Quarter 2018 Financial Results
Vector Group Ltd. (NYSE:VGR) today announced financial results for the
three months ended March 31, 2018.
GAAP Financial Results
First quarter 2018 revenues were $429.0 million, compared to revenues of
$415.2 million in the first quarter of 2017. The Company recorded
operating income of $48.1 million in the first quarter of 2018, compared
to operating income of $53.4 million in the first quarter of 2017. Net
income attributed to Vector Group Ltd. for the first quarter of 2018 was
$7.2 million, or $0.04 per diluted common share, compared to a net loss
of $4.2 million, or $0.04 per diluted common share, in the first quarter
of 2017.
Adoption of accounting standards. During the three months ended
March 31, 2018, the Company adopted several new accounting standards
that impact financial reporting for the three months ended March 31,
2018. The new standards were Accounting Standards Updates ("ASU")
2014-09 (Topic 606), and 2016-08, which relate to revenue recognition;
ASU 2016-01 and ASU 2018-03, which relate to the Company's investments
in equity securities; and 2017-07, which relates to accounting for the
Company's defined benefit pension plans. The adoption of ASU 2017-07 was
retrospective and certain categories in the Company's Statement of
Operations were revised, including operating, selling, administrative
and general expenses, operating income and other income; therefore,
Adjusted EBITDA, Adjusted Operating Income, and Adjusted Operating
Income for the Tobacco Segment for the last twelve months ended March
31, 2018 and the three months ended March 31, 2017 contained in this
press release do not agree with the Company's previously issued earnings
press releases (May 5, 2017 and March 1, 2018). In addition, ASU 2014-09
(Topic 606), ASU 2016-08, ASU 2016-01 and ASU 2018-03 were applied using
the modified retrospective method and resulted in a cumulative
adjustment to beginning stockholder's deficiency at January 1, 2018. The
Company's Statement of Operations for the three months ended March 31,
2017, June 30, 2017 and September 30, 2017 have not been adjusted to
reflect the adoption of these standards, resulting in limited
comparability between 2018 and 2017 operating results.
Segment changes. As a result of a significant reduction in the
Company's E-Cigarette business, results from the E-Cigarette segment are
now included in the Corporate and Other Segment and 2017 information has
been recast to conform to the 2018 presentation.
Non-GAAP Financial Measures
Non-GAAP financial measures also include adjustments for purchase
accounting associated with the Company's 2013 acquisition of an
additional 20.59% interest in Douglas Elliman Realty, LLC, litigation
related expenses and awards, settlements of long-standing disputes
related to the Master Settlement Agreement in the Tobacco segment,
restructuring and pension settlement expense in the Tobacco segment,
stock-based compensation expense (for purposes of Adjusted EBITDA only)
and non-cash interest expense associated with the Company's convertible
debt. Reconciliations of non-GAAP financial results to the comparable
GAAP financial results for the three months ended March 31, 2018 and
2017 are included in Tables 2 through 7.
Three months ended March 31, 2018 compared to the three months ended
March 31, 2017
First quarter 2018 Adjusted EBITDA attributed to Vector Group Ltd. (as
described in Table 2 attached hereto) were $53.0 million compared to
$61.8 million for the first quarter of 2017.
Adjusted Net Income (as described in Table 3 attached hereto) was $7.2
million or $0.04 per diluted share for the first quarter of 2018 and
$18.4 million or $0.13 per diluted share for the first quarter of 2017.
Adjusted Operating Income (as described in Table 4 attached hereto) was
$42.5 million for the first quarter of 2018 compared to $54.6 million
for the first quarter of 2017.
Tobacco Segment Financial Results
For the first quarter of 2018, the Tobacco segment had revenues of
$267.1 million, compared to $257.5 million for the first quarter of
2017. The increase in revenues was primarily due to a 3.0% increase in
unit sales volume.
Operating Income from the Tobacco segment was $63.4 million for the
three months ended March 31, 2018 compared to $59.6 million for the
three months ended March 31, 2017.
Non-GAAP Financial Measures
Tobacco Adjusted Operating Income (as described in Table 5 attached
hereto) for the first quarter of 2018 and 2017 was $59.9 million and
$60.3 million, respectively.
For the first quarter of 2018, the Tobacco segment had conventional
cigarette (wholesale) shipments of approximately 2.24 billion units
compared to 2.17 billion units for the first quarter of 2017.
Liggett's retail market share increased to 4.0% during the first quarter
of 2018 from 3.75% during the first quarter of 2017. Compared to the
first quarter of 2017, Liggett's retail shipments increased 0.3% while
the overall industry's retail shipments declined by 6.9%, according to
data from Management Science Associates, Inc.
Real Estate Segment Financial Results
For the first quarter of 2018, the Real Estate segment had revenues of
$161.9 million, compared to $157.8 million for the first quarter of
2017. For the first quarter of 2018, the Real Estate segment reported a
net loss of $8.5 million, compared to net income of $7.1 million for the
first quarter of 2017.
Douglas Elliman's results are included in Vector Group Ltd.'s Real
Estate segment. For the first quarter of 2018, Douglas Elliman had
revenues of $159.4 million, compared to $155.5 million for the first
quarter of 2017. For the first quarter of 2018, Douglas Elliman reported
a net loss of $8.1 million, compared to net income of $0.1 million for
the first quarter of 2017.
Non-GAAP Financial Measures
For the first quarter of 2018, Real Estate Adjusted EBITDA attributed to
the Company (as described in Table 6 attached hereto) were a loss of
$5.1 million, compared to income of $2.5 million for the first quarter
of 2017.
Douglas Elliman's results are included in Vector Group Ltd.'s Real
Estate segment. For the first quarter of 2018, Douglas Elliman's
Adjusted EBITDA (as described in Table 7 attached hereto) were negative
$8.6 million (negative $6.1 million attributed to the Company), compared
to $1.8 million ($1.2 million attributed to the Company) for the first
quarter of 2017.
For the three months ended March 31, 2018, Douglas Elliman achieved
closed sales of approximately $6.1 billion, compared to $5.6 billion for
the three months ended March 31, 2017.
Non-GAAP Financial Measures
Adjusted EBITDA, Adjusted Net Income, Adjusted Operating Income, Tobacco
Adjusted Operating Income, New Valley LLC Adjusted EBITDA and Douglas
Elliman Realty, LLC Adjusted EBITDA ("the Non-GAAP Financial Measures")
are financial measures not prepared in accordance with generally
accepted accounting principles ("GAAP"). The Company believes that the
Non-GAAP Financial Measures are important measures that supplement
discussions and analysis of its results of operations and enhances an
understanding of its operating performance. The Company believes the
Non-GAAP Financial Measures provide investors and analysts with a useful
measure of operating results unaffected by differences in capital
structures and ages of related assets among otherwise comparable
companies.
Management uses the Non-GAAP Financial Measures as measures to review
and assess operating performance of the Company's business, and
management and investors should review both the overall performance
(GAAP net income) and the operating performance (the Non-GAAP Financial
Measures) of the Company's business. While management considers the
Non-GAAP Financial Measures to be important, they should be considered
in addition to, but not as substitutes for or superior to, other
measures of financial performance prepared in accordance with GAAP, such
as operating income, net income and cash flows from operations. In
addition, the Non-GAAP Financial Measures are susceptible to varying
calculations and the Company's measurement of the Non-GAAP Financial
Measures may not be comparable to those of other companies. Attached
hereto as Tables 2 through 7 is information relating to the Company's
Non-GAAP Financial Measures for the three months ended March 31, 2018
and 2017.
Conference Call to Discuss First Quarter 2018 Results
As previously announced, the Company will host a conference call and
webcast on Wednesday, May 9, 2018 at 8:00 AM (ET) to discuss first
quarter 2018 results. Investors can access the call by
dialing 800-859-8150 and entering 31213894 as the conference ID number.
The call will also be available via live webcast at www.investorcalendar.com.
Webcast participants should allot extra time to register before the
webcast begins.
A replay of the call will be available shortly after the call ends
on May 9, 2018 through May 23, 2018. To access the replay,
dial 877-656-8905 and enter 31213894 as the conference ID number. The
archived webcast will also be available at www.investorcalendar.com for
one year.
Vector Group is a holding company that indirectly owns Liggett Group LLC
and Vector Tobacco Inc. and directly owns New Valley LLC, which owns a
controlling interest in Douglas Elliman Realty, LLC. Additional
information concerning the company is available on the Company's
website, www.VectorGroupLtd.com.
[Financial Tables Follow]
|
|
|
|
|
TABLE 1
|
VECTOR GROUP LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
(Dollars in Thousands, Except Per Share
Amounts)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
March 31,
|
|
|
|
|
2018
|
|
2017
|
|
|
|
|
(Unaudited)
|
Revenues:
|
|
|
|
|
|
|
Tobacco*
|
|
|
|
$
|
267,116
|
|
|
$
|
257,454
|
|
Real estate
|
|
|
|
161,850
|
|
|
157,754
|
|
Total revenues
|
|
|
|
428,966
|
|
|
415,208
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
Cost of sales:
|
|
|
|
|
|
|
Tobacco*
|
|
|
|
184,962
|
|
|
175,754
|
|
Real estate
|
|
|
|
109,313
|
|
|
100,169
|
|
Total cost of sales
|
|
|
|
294,275
|
|
|
275,923
|
|
|
|
|
|
|
|
|
Operating, selling, administrative and general expenses
|
|
|
|
89,076
|
|
|
84,279
|
|
Litigation settlement and judgment (income) expense
|
|
|
|
(2,469
|
)
|
|
1,585
|
|
Operating income
|
|
|
|
48,084
|
|
|
53,421
|
|
|
|
|
|
|
|
|
Other income (expenses):
|
|
|
|
|
|
|
Interest expense
|
|
|
|
(45,947
|
)
|
|
(46,221
|
)
|
Loss on extinguishment of debt
|
|
|
|
-
|
|
|
(34,110
|
)
|
Change in fair value of derivatives embedded within convertible debt
|
|
|
|
10,567
|
|
|
8,571
|
|
Equity in (losses) earnings from real estate ventures
|
|
|
|
(6,560
|
)
|
|
11,113
|
|
Equity in earnings (losses) from investments
|
|
|
|
1,162
|
|
|
(1,061
|
)
|
Net loss recognized on equity securities
|
|
|
|
(2,745
|
)
|
|
-
|
|
Other, net
|
|
|
|
1,051
|
|
|
1,280
|
|
Income (loss) before provision for income taxes
|
|
|
|
5,612
|
|
|
(7,007
|
)
|
Income tax expense (benefit)
|
|
|
|
1,948
|
|
|
(2,782
|
)
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
3,664
|
|
|
(4,225
|
)
|
|
|
|
|
|
|
|
Net loss (income) attributed to non-controlling interest
|
|
|
|
3,547
|
|
|
(2
|
)
|
|
|
|
|
|
|
|
Net income (loss) attributed to Vector Group Ltd.
|
|
|
|
$
|
7,211
|
|
|
$
|
(4,227
|
)
|
|
|
|
|
|
|
|
Per basic common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) applicable to common share attributed to Vector
Group Ltd.
|
|
|
|
$
|
0.04
|
|
|
$
|
(0.04
|
)
|
|
|
|
|
|
|
|
Per diluted common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) applicable to common share attributed to Vector
Group Ltd.
|
|
|
|
$
|
0.04
|
|
|
$
|
(0.04
|
)
|
|
|
|
|
|
|
|
Dividends declared per share
|
|
|
|
$
|
0.40
|
|
|
$
|
0.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
|
Revenues and cost of sales include federal excise taxes of $112,801
and $109,368, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 2
|
VECTOR GROUP LTD. AND SUBSIDIARIES
|
RECONCILIATION OF ADJUSTED EBITDA
|
(Unaudited)
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
LTM
|
|
Three Months Ended
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
|
|
2018
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
Net income (loss) attributed to Vector Group Ltd.
|
|
|
|
$
|
96,010
|
|
|
$
|
7,211
|
|
|
$
|
(4,227
|
)
|
Interest expense
|
|
|
|
173,411
|
|
|
45,947
|
|
|
46,221
|
|
Income tax expense (benefit)
|
|
|
|
3,148
|
|
|
1,948
|
|
|
(2,782
|
)
|
Net income (loss) attributed to non-controlling interest
|
|
|
|
2,629
|
|
|
(3,547
|
)
|
|
2
|
|
Depreciation and amortization
|
|
|
|
18,172
|
|
|
4,587
|
|
|
5,029
|
|
EBITDA
|
|
|
|
$
|
293,370
|
|
|
$
|
56,146
|
|
|
$
|
44,243
|
|
Change in fair value of derivatives embedded within convertible debt
(a)
|
|
|
|
(37,915
|
)
|
|
(10,567
|
)
|
|
(8,571
|
)
|
Equity in (earnings) losses from investments (b)
|
|
|
|
(1,458
|
)
|
|
(1,162
|
)
|
|
1,061
|
|
Net loss recognized on equity securities
|
|
|
|
2,745
|
|
|
2,745
|
|
|
-
|
|
Equity in (earnings) losses from real estate ventures (c)
|
|
|
|
(3,722
|
)
|
|
6,560
|
|
|
(11,113
|
)
|
Loss on extinguishment of debt
|
|
|
|
-
|
|
|
-
|
|
|
34,110
|
|
Stock-based compensation expense (d)
|
|
|
|
10,265
|
|
|
2,384
|
|
|
3,006
|
|
Litigation settlement and judgment expense (income) (e)
|
|
|
|
2,537
|
|
|
(2,469
|
)
|
|
1,585
|
|
Impact of MSA settlement (f)
|
|
|
|
(5,316
|
)
|
|
(3,490
|
)
|
|
(895
|
)
|
Purchase accounting adjustments (g)
|
|
|
|
(2,033
|
)
|
|
182
|
|
|
113
|
|
Other, net
|
|
|
|
(4,537
|
)
|
|
(1,051
|
)
|
|
(1,280
|
)
|
Adjusted EBITDA
|
|
|
|
$
|
253,936
|
|
|
$
|
49,278
|
|
|
$
|
62,259
|
|
Adjusted EBITDA attributed to non-controlling interest
|
|
|
|
(3,395
|
)
|
|
3,696
|
|
|
(485
|
)
|
Adjusted EBITDA attributed to Vector Group Ltd.
|
|
|
|
$
|
250,541
|
|
|
$
|
52,974
|
|
|
$
|
61,774
|
|
Adjusted EBITDA by Segment
|
|
|
|
|
|
|
|
|
Tobacco
|
|
|
|
$
|
252,385
|
|
|
$
|
61,979
|
|
|
$
|
62,775
|
|
Real Estate (h)
|
|
|
|
16,135
|
|
|
(8,758
|
)
|
|
2,955
|
|
Corporate and Other
|
|
|
|
(14,584
|
)
|
|
(3,943
|
)
|
|
(3,471
|
)
|
Total
|
|
|
|
$
|
253,936
|
|
|
$
|
49,278
|
|
|
$
|
62,259
|
|
Adjusted EBITDA Attributed to Vector Group Ltd. by Segment
|
|
|
|
|
|
|
|
|
Tobacco
|
|
|
|
$
|
252,385
|
|
|
$
|
61,979
|
|
|
$
|
62,775
|
|
Real Estate (i)
|
|
|
|
12,740
|
|
|
(5,062
|
)
|
|
2,470
|
|
Corporate and Other
|
|
|
|
(14,584
|
)
|
|
(3,943
|
)
|
|
(3,471
|
)
|
Total
|
|
|
|
$
|
250,541
|
|
|
$
|
52,974
|
|
|
$
|
61,774
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a.
|
|
Represents income recognized from changes in the fair value of the
derivatives embedded in the Company's convertible debt.
|
|
|
b.
|
|
Represents equity in (earnings) losses recognized from investments
that the Company accounts for under the equity method.
|
|
|
c.
|
|
Represents equity in (earnings) losses recognized from the Company's
investment in certain real estate businesses that are not
consolidated in its financial results.
|
|
|
d.
|
|
Represents amortization of stock-based compensation.
|
|
|
e.
|
|
Represents accruals for settlements of judgment expenses in the
Engle progeny tobacco litigation and proceeds received from a
litigation award at Douglas Elliman Realty, LLC.
|
|
|
f.
|
|
Represents the Company's tobacco segment's settlement of a
long-standing dispute related to the Master Settlement Agreement.
|
|
|
g.
|
|
Amounts represent purchase accounting adjustments recorded in the
periods presented in connection with the increase of the Company's
ownership of Douglas Elliman Realty, LLC, which occurred in 2013.
|
|
|
h.
|
|
Includes Adjusted EBITDA for Douglas Elliman Realty, LLC of $15,751
for the last twelve months ended March 31, 2018 and negative $8,603
and $1,756 for the three months ended March 31, 2018 and 2017,
respectively. Amounts reported in this footnote reflect 100% of
Douglas Elliman Realty, LLC's entire Adjusted EBITDA.
|
|
|
i.
|
|
Includes Adjusted EBITDA for Douglas Elliman Realty, LLC less
non-controlling interest of $11,119 for the last twelve months ended
March 31, 2018 and negative $6,073 and $1,240 for the three months
ended March 31, 2018 and 2017, respectively. Amounts reported in
this footnote have adjusted Douglas Elliman Realty, LLC's Adjusted
EBITDA for non-controlling interest.
|
|
|
|
|
|
|
|
|
|
|
TABLE 3
|
VECTOR GROUP LTD. AND SUBSIDIARIES
|
RECONCILIATION OF ADJUSTED NET INCOME
|
(Unaudited)
|
(Dollars in Thousands, Except Per Share
Amounts)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
March 31,
|
|
|
|
|
2018
|
|
2017
|
|
|
|
|
|
Net income (loss) attributed to Vector Group Ltd.
|
|
|
|
$
|
7,211
|
|
|
$
|
(4,227
|
)
|
|
|
|
|
|
|
|
Change in fair value of derivatives embedded within convertible debt
|
|
|
|
(10,567
|
)
|
|
(8,571
|
)
|
Non-cash amortization of debt discount on convertible debt
|
|
|
|
18,193
|
|
|
12,053
|
|
Loss on extinguishment of debt
|
|
|
|
-
|
|
|
34,110
|
|
Litigation settlement and judgment expense (a)
|
|
|
|
(2,469
|
)
|
|
1,585
|
|
Impact of MSA settlement (b)
|
|
|
|
(3,490
|
)
|
|
(895
|
)
|
Impact of interest expense capitalized to real estate ventures
|
|
|
|
(1,953
|
)
|
|
(445
|
)
|
Douglas Elliman Realty, LLC purchase accounting adjustments (c)
|
|
|
|
265
|
|
|
321
|
|
Total adjustments
|
|
|
|
(21
|
)
|
|
38,158
|
|
|
|
|
|
|
|
|
Tax (expense) benefit related to adjustments
|
|
|
|
6
|
|
|
(15,492
|
)
|
|
|
|
|
|
|
|
Adjusted Net Income attributed to Vector Group Ltd.
|
|
|
|
$
|
7,196
|
|
|
$
|
18,439
|
|
|
|
|
|
|
|
|
Per diluted common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income applicable to common shares attributed to Vector
Group Ltd.
|
|
|
|
$
|
0.04
|
|
|
$
|
0.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a.
|
|
Represents accruals for settlements of judgment expenses in the
Engle progeny tobacco litigation and proceeds received from a
litigation award at Douglas Elliman Realty, LLC.
|
|
|
|
|
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 4
|
VECTOR GROUP LTD. AND SUBSIDIARIES
|
RECONCILIATION OF ADJUSTED OPERATING INCOME
|
(Unaudited)
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
LTM
|
|
Three Months Ended
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
|
|
2018
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
$
|
230,311
|
|
|
$
|
48,084
|
|
|
$
|
53,421
|
|
|
|
|
|
|
|
|
|
|
Litigation settlement and judgment expense (income) (a)
|
|
|
|
2,537
|
|
|
(2,469
|
)
|
|
1,585
|
|
Impact of MSA settlement (b)
|
|
|
|
(5,316
|
)
|
|
(3,490
|
)
|
|
(895
|
)
|
Douglas Elliman Realty, LLC purchase accounting adjustments (c)
|
|
|
|
(1,213
|
)
|
|
375
|
|
|
455
|
|
Total adjustments
|
|
|
|
(3,992
|
)
|
|
(5,584
|
)
|
|
1,145
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income (d)
|
|
|
|
$
|
226,319
|
|
|
$
|
42,500
|
|
|
$
|
54,566
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a.
|
Represents accruals for settlements of judgment expenses in the
Engle progeny tobacco litigation and proceeds received from a
litigation award at Douglas Elliman Realty, LLC.
|
|
|
b.
|
Represents the Company's tobacco segment's settlement of a
long-standing dispute related to the Master Settlement Agreement.
|
|
|
c.
|
Amounts represent purchase accounting adjustments recorded in the
periods presented in connection with the increase of the Company's
ownership of Douglas Elliman Realty, LLC, which occurred in 2013.
|
|
|
d.
|
Does not include a reduction for 29.41% non-controlling interest in
Douglas Elliman Realty, LLC.
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 5
|
VECTOR GROUP LTD. AND SUBSIDIARIES
|
RECONCILIATION OF TOBACCO ADJUSTED OPERATING INCOME
|
AND TOBACCO ADJUSTED EBITDA
|
(Unaudited)
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
LTM
|
|
Three Months Ended
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
|
|
2018
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
Tobacco Adjusted Operating Income:
|
|
|
|
|
|
|
|
|
Operating income from tobacco segment
|
|
|
|
$
|
244,167
|
|
|
$
|
63,411
|
|
|
$
|
59,644
|
|
|
|
|
|
|
|
|
|
|
Litigation settlement and judgment expense (a)
|
|
|
|
5,006
|
|
|
-
|
|
|
1,585
|
|
Impact of MSA settlement (b)
|
|
|
|
(5,316
|
)
|
|
(3,490
|
)
|
|
(895
|
)
|
Total adjustments
|
|
|
|
(310
|
)
|
|
(3,490
|
)
|
|
690
|
|
|
|
|
|
|
|
|
|
|
Tobacco Adjusted Operating Income
|
|
|
|
$
|
243,857
|
|
|
$
|
59,921
|
|
|
$
|
60,334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LTM
|
|
Three Months Ended
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
|
|
2018
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
|
|
Tobacco Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
Operating income from tobacco segment
|
|
|
|
$
|
244,167
|
|
|
$
|
63,411
|
|
|
$
|
59,644
|
|
|
|
|
|
|
|
|
|
|
Litigation settlement and judgment expense (a)
|
|
|
|
5,006
|
|
|
-
|
|
|
1,585
|
|
Impact of MSA settlement (b)
|
|
|
|
(5,316
|
)
|
|
(3,490
|
)
|
|
(895
|
)
|
Total adjustments
|
|
|
|
(310
|
)
|
|
(3,490
|
)
|
|
690
|
|
|
|
|
|
|
|
|
|
|
Tobacco Adjusted Operating Income
|
|
|
|
243,857
|
|
|
59,921
|
|
|
60,334
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
8,443
|
|
|
2,037
|
|
|
2,420
|
|
Stock-based compensation expense
|
|
|
|
85
|
|
|
21
|
|
|
21
|
|
Total adjustments
|
|
|
|
8,528
|
|
|
2,058
|
|
|
2,441
|
|
|
|
|
|
|
|
|
|
|
Tobacco Adjusted EBITDA
|
|
|
|
$
|
252,385
|
|
|
$
|
61,979
|
|
|
$
|
62,775
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a.
|
|
Represents accruals for settlements of judgment expenses in the
Engle progeny tobacco litigation.
|
|
|
b.
|
|
Represents the Company's tobacco segment's settlement of a
long-standing dispute related to the Master Settlement Agreement.
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 6
|
VECTOR GROUP LTD. AND SUBSIDIARIES
|
RECONCILIATION OF REAL ESTATE SEGMENT (NEW VALLEY LLC) ADJUSTED
EBITDA
|
(Unaudited)
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
LTM
|
|
Three Months Ended
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
|
|
2018
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
Net income (loss) attributed to Vector Group Ltd. from subsidiary
non-guarantors (a)
|
|
|
|
$
|
21,961
|
|
|
$
|
(8,544
|
)
|
|
$
|
7,105
|
|
Interest expense (a)
|
|
|
|
78
|
|
|
49
|
|
|
6
|
|
Income tax (benefit) expense (a)
|
|
|
|
(7,737
|
)
|
|
(2,994
|
)
|
|
4,953
|
|
Net income (loss) attributed to non-controlling interest (a)
|
|
|
|
2,629
|
|
|
(3,547
|
)
|
|
2
|
|
Depreciation and amortization
|
|
|
|
8,578
|
|
|
2,289
|
|
|
2,222
|
|
EBITDA
|
|
|
|
$
|
25,509
|
|
|
$
|
(12,747
|
)
|
|
$
|
14,288
|
|
Loss from non-guarantors other than New Valley LLC
|
|
|
|
91
|
|
|
34
|
|
|
46
|
|
Equity in (earnings) losses from real estate ventures (b)
|
|
|
|
(3,722
|
)
|
|
6,560
|
|
|
(11,113
|
)
|
Purchase accounting adjustments (c)
|
|
|
|
(2,033
|
)
|
|
182
|
|
|
113
|
|
Litigation settlement and judgment income (d)
|
|
|
|
(2,469
|
)
|
|
(2,469
|
)
|
|
-
|
|
Other, net
|
|
|
|
(1,287
|
)
|
|
(342
|
)
|
|
(379
|
)
|
Adjusted EBITDA
|
|
|
|
$
|
16,089
|
|
|
$
|
(8,782
|
)
|
|
$
|
2,955
|
|
Adjusted EBITDA attributed to non-controlling interest
|
|
|
|
(3,394
|
)
|
|
3,696
|
|
|
(485
|
)
|
Adjusted EBITDA attributed to New Valley LLC
|
|
|
|
$
|
12,695
|
|
|
$
|
(5,086
|
)
|
|
$
|
2,470
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA by Segment
|
|
|
|
|
|
|
|
|
Real Estate (e)
|
|
|
|
$
|
16,135
|
|
|
$
|
(8,758
|
)
|
|
$
|
2,955
|
|
Corporate and Other
|
|
|
|
(46
|
)
|
|
(24
|
)
|
|
-
|
|
Total (g)
|
|
|
|
$
|
16,089
|
|
|
$
|
(8,782
|
)
|
|
$
|
2,955
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Attributed to New Valley LLC by Segment
|
|
|
|
|
|
|
|
|
Real Estate (f)
|
|
|
|
$
|
12,741
|
|
|
$
|
(5,062
|
)
|
|
$
|
2,470
|
|
Corporate and Other
|
|
|
|
(46
|
)
|
|
(24
|
)
|
|
-
|
|
Total (g)
|
|
|
|
$
|
12,695
|
|
|
$
|
(5,086
|
)
|
|
$
|
2,470
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a.
|
Amounts are derived from Vector Group Ltd.'s Condensed Consolidated
Financial Statements. See Note entitled "Condensed Consolidating
Financial Information" contained in Vector Group Ltd.'s Form 10-K
for the three months ended March 31, 2018.
|
|
|
b.
|
Represents equity in (earnings) losses recognized from the Company's
investment in certain real estate businesses that are not
consolidated in its financial results.
|
|
|
c.
|
Amounts represent purchase accounting adjustments recorded in the
periods presented in connection with the increase of the Company's
ownership of Douglas Elliman Realty, LLC, which occurred in 2013.
|
|
|
d.
|
Represents proceeds received from a litigation award at Douglas
Elliman Realty, LLC.
|
|
|
e.
|
Includes Adjusted EBITDA for Douglas Elliman Realty, LLC of $15,751
for the last twelve months ended March 31, 2018 and negative $8,603
and $1,756 for the three months ended March 31, 2018 and 2017,
respectively. Amounts reported in this footnote reflect 100% of
Douglas Elliman Realty, LLC's entire Adjusted EBITDA.
|
|
|
f.
|
Includes Adjusted EBITDA for Douglas Elliman Realty, LLC less
non-controlling interest of $11,119 for the last twelve months ended
March 31, 2018 and negative $6,073 and $1,240 for the three months
ended March 31, 2018 and 2017, respectively. Amounts reported in
this footnote have adjusted Douglas Elliman Realty, LLC's Adjusted
EBITDA for non-controlling interest.
|
|
|
g.
|
New Valley's Adjusted EBITDA does not include an allocation of
Vector Group Ltd.'s "Corporate and Other" segment's expenses (for
purposes of computing Adjusted EBITDA contained in Table 2 of this
press release) of $14,584 for the last twelve months ended March 31,
2018 and $3,943 and $3,471 for the three months ended March 31, 2018
and 2017, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 7
|
VECTOR GROUP LTD. AND SUBSIDIARIES
|
RECONCILIATION OF DOUGLAS ELLIMAN REALTY, LLC ADJUSTED EBITDA
|
AND DOUGLAS ELLIMAN REALTY, LLC ADJUSTED EBITDA ATTRIBUTED TO
REAL ESTATE SEGMENT
|
(Unaudited)
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
LTM
|
|
Three Months Ended
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
|
|
2018
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
Net income (loss) attributed to Douglas Elliman Realty, LLC
|
|
|
|
$
|
13,148
|
|
|
$
|
(8,097
|
)
|
|
$
|
113
|
|
Interest expense
|
|
|
|
58
|
|
|
45
|
|
|
-
|
|
Income tax expense
|
|
|
|
143
|
|
|
220
|
|
|
30
|
|
Depreciation and amortization
|
|
|
|
8,175
|
|
|
2,187
|
|
|
2,120
|
|
Douglas Elliman Realty, LLC EBITDA
|
|
|
|
$
|
21,524
|
|
|
$
|
(5,645
|
)
|
|
$
|
2,263
|
|
Equity in earnings from real estate ventures (a)
|
|
|
|
(1,183
|
)
|
|
(625
|
)
|
|
(580
|
)
|
Purchase accounting adjustments (b)
|
|
|
|
(2,033
|
)
|
|
182
|
|
|
113
|
|
Litigation settlement and judgment income (c)
|
|
|
|
(2,469
|
)
|
|
(2,469
|
)
|
|
-
|
|
Other, net
|
|
|
|
(88
|
)
|
|
(46
|
)
|
|
(40
|
)
|
Douglas Elliman Realty, LLC Adjusted EBITDA
|
|
|
|
$
|
15,751
|
|
|
$
|
(8,603
|
)
|
|
$
|
1,756
|
|
Douglas Elliman Realty, LLC Adjusted EBITDA attributed to
non-controlling interest
|
|
|
|
(4,632
|
)
|
|
2,530
|
|
|
(516
|
)
|
Douglas Elliman Realty, LLC Adjusted EBITDA attributed to Real
Estate Segment
|
|
|
|
$
|
11,119
|
|
|
$
|
(6,073
|
)
|
|
$
|
1,240
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a.
|
Represents equity in earnings recognized from the Company's
investment in certain real estate businesses that are not
consolidated in its financial results.
|
|
|
b.
|
Represent purchase accounting adjustments recorded in the periods
presented in connection with the increase of the Company's ownership
of Douglas Elliman Realty, LLC, which occurred in 2013.
|
|
|
c.
|
Represents proceeds received from a litigation award at Douglas
Elliman Realty, LLC.
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20180509005464/en/
[ Back To TMCnet.com's Homepage ]
|