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) |
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 | |
Press Release issued on March 1, 2018 |
VECTOR GROUP LTD. | ||
By: | /s/ J. Bryant Kirkland III | |
J. Bryant Kirkland III | ||
Senior Vice President, Treasurer and Chief Financial Officer |
Contact: | Emily Claffey/Benjamin Spicehandler /Columbia Clancy | |
Sard Verbinnen & Co | ||
212-687-8080 | ||
Conrad Harrington | ||
Sard Verbinnen & Co - Europe | ||
+44 (0)20 3178 8914 | ||
J. Bryant Kirkland III, Vector Group Ltd. | ||
305-579-8000 |
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
(Unaudited) | (Unaudited) | ||||||||||||||
Revenues: | |||||||||||||||
Tobacco* | $ | 257,074 | $ | 260,943 | $ | 1,080,950 | $ | 1,011,620 | |||||||
Real estate | 178,938 | 152,657 | 727,364 | 680,105 | |||||||||||
E-cigarettes | (358 | ) | (828 | ) | (838 | ) | (776 | ) | |||||||
Total revenues | 435,654 | 412,772 | 1,807,476 | 1,690,949 | |||||||||||
Expenses: | |||||||||||||||
Cost of sales: | |||||||||||||||
Tobacco* | 180,307 | 180,743 | 750,768 | 672,431 | |||||||||||
Real estate | 118,806 | 93,045 | 477,278 | 424,829 | |||||||||||
E-cigarettes | — | 61 | — | 84 | |||||||||||
Total cost of sales | 299,113 | 273,849 | 1,228,046 | 1,097,344 | |||||||||||
Operating, selling, administrative and general expenses | 88,027 | 90,519 | 339,151 | 340,567 | |||||||||||
Litigation settlement and judgment expense | 800 | 17,650 | 6,591 | 20,000 | |||||||||||
Restructuring charges | — | — | — | 41 | |||||||||||
Operating income | 47,714 | 30,754 | 233,688 | 232,997 | |||||||||||
Other income (expenses): | |||||||||||||||
Interest expense | (37,539 | ) | (38,528 | ) | (173,685 | ) | (142,982 | ) | |||||||
Loss on extinguishment of debt | — | — | (34,110 | ) | — | ||||||||||
Change in fair value of derivatives embedded within convertible debt | 9,777 | 8,488 | 35,919 | 31,710 | |||||||||||
Equity in (losses) earnings from real estate ventures | (4,962 | ) | 1,872 | 21,395 | 5,200 | ||||||||||
Equity in earnings (losses) from investments | 2,058 | (646 | ) | (765 | ) | (2,754 | ) | ||||||||
(Loss) gain on sale of investment securities available for sale | (114 | ) | 2,059 | 169 | 2,907 | ||||||||||
Impairment of investment securities available for sale | (286 | ) | (465 | ) | (465 | ) | (5,381 | ) | |||||||
Other, net | 2,204 | 1,776 | 7,022 | 4,732 | |||||||||||
Income before provision for income taxes | 18,852 | 5,310 | 89,168 | 126,429 | |||||||||||
Income tax (benefit) expense | (24,099 | ) | 2,481 | (1,582 | ) | 49,163 | |||||||||
Net income | 42,951 | 2,829 | 90,750 | 77,266 | |||||||||||
Net (income) loss attributed to non-controlling interest | (227 | ) | 1,770 | (6,178 | ) | (6,139 | ) | ||||||||
Net income attributed to Vector Group Ltd. | $ | 42,724 | $ | 4,599 | $ | 84,572 | $ | 71,127 | |||||||
Per basic common share: | |||||||||||||||
Net income applicable to common share attributed to Vector Group Ltd. | $ | 0.31 | $ | 0.03 | $ | 0.59 | $ | 0.53 | |||||||
Per diluted common share: | |||||||||||||||
Net income applicable to common share attributed to Vector Group Ltd. | $ | 0.27 | $ | 0.03 | $ | 0.59 | $ | 0.53 | |||||||
Dividends declared per share | $ | 0.40 | $ | 0.38 | $ | 1.54 | $ | 1.47 |
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income attributed to Vector Group Ltd. | $ | 42,724 | $ | 4,599 | $ | 84,572 | $ | 71,127 | |||||||
Interest expense | 37,539 | 38,528 | 173,685 | 142,982 | |||||||||||
Income tax (benefit) expense | (24,099 | ) | 2,481 | (1,582 | ) | 49,163 | |||||||||
Net income (loss) attributed to non-controlling interest | 227 | (1,770 | ) | 6,178 | 6,139 | ||||||||||
Depreciation and amortization | 4,586 | 5,492 | 18,614 | 22,359 | |||||||||||
EBITDA | $ | 60,977 | $ | 49,330 | $ | 281,467 | $ | 291,770 | |||||||
Change in fair value of derivatives embedded within convertible debt (a) | (9,777 | ) | (8,488 | ) | (35,919 | ) | (31,710 | ) | |||||||
Equity in (earnings) losses from investments (b) | (2,058 | ) | 646 | 765 | 2,754 | ||||||||||
Loss (gain) on sale of investment securities available for sale | 114 | (2,059 | ) | (169 | ) | (2,907 | ) | ||||||||
Impairment of investment securities available for sale | 286 | 465 | 465 | 5,381 | |||||||||||
Equity in losses (earnings) from real estate ventures (c) | 4,962 | (1,872 | ) | (21,395 | ) | (5,200 | ) | ||||||||
Loss on extinguishment of debt | — | — | 34,110 | — | |||||||||||
Stock-based compensation expense (d) | 2,431 | 2,775 | 10,887 | 10,052 | |||||||||||
Litigation settlement and judgment expense (e) | 800 | 17,650 | 6,591 | 20,000 | |||||||||||
Impact of MSA settlement (f) | — | 617 | (2,721 | ) | 247 | ||||||||||
Restructuring charges | — | — | — | 41 | |||||||||||
Purchase accounting adjustments (g) | (14 | ) | 3,029 | (2,102 | ) | 5,230 | |||||||||
Other, net | (2,204 | ) | (1,776 | ) | (7,022 | ) | (4,732 | ) | |||||||
Adjusted EBITDA | $ | 55,517 | $ | 60,317 | $ | 264,957 | $ | 290,926 | |||||||
Adjusted EBITDA attributed to non-controlling interest | (653 | ) | 153 | (7,576 | ) | (10,696 | ) | ||||||||
Adjusted EBITDA attributed to Vector Group Ltd. | $ | 54,864 | $ | 60,470 | $ | 257,381 | $ | 280,230 | |||||||
Adjusted EBITDA by Segment | |||||||||||||||
Tobacco | $ | 57,845 | $ | 64,598 | $ | 253,685 | $ | 268,890 | |||||||
E-cigarettes | (283 | ) | (954 | ) | (888 | ) | (1,403 | ) | |||||||
Real Estate (h) | 2,531 | 419 | 27,848 | 38,716 | |||||||||||
Corporate and Other | (4,576 | ) | (3,746 | ) | (15,688 | ) | (15,277 | ) | |||||||
Total | $ | 55,517 | $ | 60,317 | $ | 264,957 | $ | 290,926 | |||||||
Adjusted EBITDA Attributed to Vector Group Ltd. by Segment | |||||||||||||||
Tobacco | $ | 57,845 | $ | 64,598 | $ | 253,685 | $ | 268,890 | |||||||
E-cigarettes | (283 | ) | (954 | ) | (888 | ) | (1,403 | ) | |||||||
Real Estate (i) | 1,878 | 572 | 20,272 | 28,020 | |||||||||||
Corporate and Other | (4,576 | ) | (3,746 | ) | (15,688 | ) | (15,277 | ) | |||||||
Total | $ | 54,864 | $ | 60,470 | $ | 257,381 | $ | 280,230 |
a. | Represents income or losses 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 losses (earnings) 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. |
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 $2,357, $(522), $26,110 and $36,657 for the three months and years ended December 31, 2017 and 2016, 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 $1,664, $(368), $18,431 and $25,876 for the three months and years ended December 31, 2017 and 2016, respectively. Amounts reported in this footnote have adjusted Douglas Elliman Realty, LLC’s Adjusted EBITDA for non-controlling interest. |
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income attributed to Vector Group Ltd. | $ | 42,724 | $ | 4,599 | $ | 84,572 | $ | 71,127 | |||||||
Change in fair value of derivatives embedded within convertible debt | (9,777 | ) | (8,488 | ) | (35,919 | ) | (31,710 | ) | |||||||
Non-cash amortization of debt discount on convertible debt | 16,330 | 10,905 | 56,787 | 38,528 | |||||||||||
Loss on extinguishment of debt | — | — | 34,110 | — | |||||||||||
Litigation settlement and judgment expense (a) | 800 | 17,650 | 6,591 | 20,000 | |||||||||||
Impact of MSA settlement (b) | — | 617 | (2,721 | ) | 247 | ||||||||||
Impact of interest expense capitalized to real estate ventures | (9,044 | ) | (3,322 | ) | (6,385 | ) | (11,433 | ) | |||||||
Restructuring charges | — | — | — | 41 | |||||||||||
Douglas Elliman Realty, LLC purchase accounting adjustments (c) | 136 | 2,489 | (800 | ) | 5,057 | ||||||||||
Total adjustments | (1,555 | ) | 19,851 | 51,663 | 20,730 | ||||||||||
Tax benefit (expense) related to adjustments | 637 | (8,060 | ) | (21,156 | ) | (8,416 | ) | ||||||||
Tax benefit from Tax Cuts and Jobs Act of 2017 (d) | (28,845 | ) | — | (28,845 | ) | — | |||||||||
Adjusted Net Income attributed to Vector Group Ltd. | $ | 12,961 | $ | 16,390 | $ | 86,234 | $ | 83,441 | |||||||
Per diluted common share: | |||||||||||||||
Adjusted Net Income applicable to common shares attributed to Vector Group Ltd. | $ | 0.09 | $ | 0.12 | $ | 0.60 | $ | 0.62 |
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. |
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. |
d. | Represents one-time benefit from change in tax rates to net deferred tax liabilities at December 31, 2017 as a result of Tax Cuts and Jobs Act of 2017. |
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Operating income | $ | 47,714 | $ | 30,754 | $ | 233,688 | $ | 232,997 | |||||||
Litigation settlement and judgment expense (a) | 800 | 17,650 | 6,591 | 20,000 | |||||||||||
Restructuring expense | — | — | — | 41 | |||||||||||
Impact of MSA settlement (b) | — | 617 | (2,721 | ) | 247 | ||||||||||
Douglas Elliman Realty, LLC purchase accounting adjustments (c) | 193 | 3,526 | (1,133 | ) | 7,164 | ||||||||||
Total adjustments | 993 | 21,793 | 2,737 | 27,452 | |||||||||||
Adjusted Operating Income (d) | $ | 48,707 | $ | 52,547 | $ | 236,425 | $ | 260,449 |
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. |
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. |
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Tobacco Adjusted Operating Income: | |||||||||||||||
Operating income from tobacco segment | $ | 55,000 | $ | 43,820 | $ | 240,904 | $ | 238,293 | |||||||
Litigation settlement and judgment expense (a) | 800 | 17,650 | 6,591 | 20,000 | |||||||||||
Restructuring expense | — | — | — | 41 | |||||||||||
Impact of MSA settlement (b) | — | 617 | (2,721 | ) | 247 | ||||||||||
Total adjustments | 800 | 18,267 | 3,870 | 20,288 | |||||||||||
Tobacco Adjusted Operating Income | $ | 55,800 | $ | 62,087 | $ | 244,774 | $ | 258,581 |
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Tobacco Adjusted EBITDA: | |||||||||||||||
Operating income from tobacco segment | $ | 55,000 | $ | 43,820 | $ | 240,904 | $ | 238,293 | |||||||
Litigation settlement and judgment expense (a) | 800 | 17,650 | 6,591 | 20,000 | |||||||||||
Restructuring expense | — | — | — | 41 | |||||||||||
Impact of MSA settlement (b) | — | 617 | (2,721 | ) | 247 | ||||||||||
Total adjustments | 800 | 18,267 | 3,870 | 20,288 | |||||||||||
Tobacco Adjusted Operating Income | 55,800 | 62,087 | 244,774 | 258,581 | |||||||||||
Depreciation and amortization | 2,023 | 2,489 | 8,826 | 10,224 | |||||||||||
Stock-based compensation expense | 22 | 22 | 85 | 85 | |||||||||||
Total adjustments | 2,045 | 2,511 | 8,911 | 10,309 | |||||||||||
Tobacco Adjusted EBITDA | $ | 57,845 | $ | 64,598 | $ | 253,685 | $ | 268,890 |
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. |
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income (loss) attributed to Vector Group Ltd. from subsidiary non-guarantors (a) | $ | 12,873 | $ | (814 | ) | $ | 37,610 | $ | 13,477 | ||||||
Interest expense (a) | 13 | 6 | 35 | 20 | |||||||||||
Income tax (benefit) expense (a) | (17,491 | ) | (556 | ) | 210 | 9,335 | |||||||||
Net income (loss) attributed to non-controlling interest (a) | 227 | (1,770 | ) | 6,178 | 6,139 | ||||||||||
Depreciation and amortization | 2,301 | 2,613 | 8,511 | 10,485 | |||||||||||
EBITDA | $ | (2,077 | ) | $ | (521 | ) | $ | 52,544 | $ | 39,456 | |||||
(Income) loss from non-guarantors other than New Valley LLC | (16 | ) | 14 | 103 | 98 | ||||||||||
Equity in losses (earnings) from real estate ventures (b) | 4,962 | (1,872 | ) | (21,395 | ) | (5,200 | ) | ||||||||
Purchase accounting adjustments (c) | (14 | ) | 3,029 | (2,102 | ) | 5,230 | |||||||||
Other, net | (326 | ) | (235 | ) | (1,324 | ) | (939 | ) | |||||||
Adjusted EBITDA | $ | 2,529 | $ | 415 | $ | 27,826 | $ | 38,645 | |||||||
Adjusted EBITDA attributed to non-controlling interest | (653 | ) | 153 | (7,576 | ) | (10,696 | ) | ||||||||
Adjusted EBITDA attributed to New Valley LLC | $ | 1,876 | $ | 568 | $ | 20,250 | $ | 27,949 | |||||||
Adjusted EBITDA by Segment | |||||||||||||||
Real Estate (d) | $ | 2,531 | $ | 419 | $ | 27,848 | $ | 38,716 | |||||||
Corporate and Other | (2 | ) | (4 | ) | (22 | ) | (71 | ) | |||||||
Total (f) | $ | 2,529 | $ | 415 | $ | 27,826 | $ | 38,645 | |||||||
Adjusted EBITDA Attributed to New Valley LLC by Segment | |||||||||||||||
Real Estate (e) | $ | 1,878 | $ | 572 | $ | 20,272 | $ | 28,020 | |||||||
Corporate and Other | (2 | ) | (4 | ) | (22 | ) | (71 | ) | |||||||
Total (f) | $ | 1,876 | $ | 568 | $ | 20,250 | $ | 27,949 |
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 year ended December 31, 2017. |
b. | Represents equity in losses (earnings) 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. | Includes Adjusted EBITDA for Douglas Elliman Realty, LLC of $2,357, $(522), $26,110 and $36,657 for the three months and year ended December 31, 2017 and 2016, respectively. Amounts reported in this footnote reflect 100% of Douglas Elliman Realty, LLC’s entire Adjusted EBITDA. |
e. | Includes Adjusted EBITDA for Douglas Elliman Realty, LLC less non-controlling interest of $1,664, $(368), $18,431 and $25,876 for the three months and year ended December 31, 2017 and 2016, respectively. Amounts reported in this footnote have adjusted Douglas Elliman Realty, LLC’s Adjusted EBITDA for non-controlling interest. |
f. | 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 $4,576, $3,746, $15,688 and $15,277 for the three months and year ended December 31, 2017 and 2016, respectively. |
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income (loss) attributed to Douglas Elliman Realty, LLC | $ | 907 | $ | (6,113 | ) | $ | 21,358 | $ | 21,068 | ||||||
Interest expense | 8 | — | 13 | — | |||||||||||
Income tax (benefit) expense | (695 | ) | 177 | (47 | ) | 1,126 | |||||||||
Depreciation and amortization | 2,201 | 2,508 | 8,108 | 10,116 | |||||||||||
Douglas Elliman Realty, LLC EBITDA | $ | 2,421 | $ | (3,428 | ) | $ | 29,432 | $ | 32,310 | ||||||
Equity in earnings from real estate ventures (a) | (22 | ) | (70 | ) | (1,138 | ) | (1,062 | ) | |||||||
Purchase accounting adjustments (b) | (14 | ) | 3,029 | (2,102 | ) | 5,230 | |||||||||
Other, net | (28 | ) | (53 | ) | (82 | ) | 179 | ||||||||
Douglas Elliman Realty, LLC Adjusted EBITDA | $ | 2,357 | $ | (522 | ) | $ | 26,110 | $ | 36,657 | ||||||
Douglas Elliman Realty, LLC Adjusted EBITDA attributed to non-controlling interest | (693 | ) | 154 | (7,679 | ) | (10,781 | ) | ||||||||
Douglas Elliman Realty, LLC Adjusted EBITDA attributed to Real Estate Segment | $ | 1,664 | $ | (368 | ) | $ | 18,431 | $ | 25,876 |
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. | 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. |