Attached files

file filename
8-K - FORM 8-K - VECTOR GROUP LTDv333221_8k.htm

 

 

Adjusted EBITDA is a non-GAAP financial measure. EBITDA is defined as net income before interest expense, income taxes, depreciation and amortization. Adjusted EBITDA reflects EBITDA further adjusted for certain items, which may vary from period to period, including (i) changes in the fair value of derivatives embedded within convertible debt, (ii) losses on extinguishment of debt, (iii) gains on liquidation of long-term investments, (iv) losses on investments, (v) equity income or losses on long-term investments, (vi) gains on the sale of investment securities available for sale, (vii) equity income from our non-consolidated real estate business, (viii) gains on sales of townhomes, (ix) the acceleration of interest expenses related to debt conversion, (x) stock-based compensation expenses, (xi) litigation judgment expenses, (xii) litigation settlement charges, (xiii) the Philip Morris brand transaction, (xiv) gains or losses on the sale of assets, and (xv) other net income, as well as other charges not indicative of our core operations. We believe that Adjusted EBITDA is an important measure that supplements discussions and analysis of our results of operations and enhances an understanding of our operating performance. We believe Adjusted EBITDA provides investors and analysts with a useful measure of operating results unaffected by differences in capital structures, capital investment cycles and ages of related assets among otherwise comparable companies. Management uses Adjusted EBITDA as a measure to review and assess operating performance of its business and management and investors should review both the overall performance (GAAP net income) and the operating performance (Adjusted EBITDA) of our business. While we consider Adjusted EBITDA to be important, it should be considered in addition to, but not as a substitute 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, Adjusted EBITDA is susceptible to varying calculations and our measurement of Adjusted EBITDA may not be comparable to those of other companies. 


Adjusted EBITDA, as presented herein, is not calculated in the same manner as Consolidated EBITDA, as defined under the indenture that governs our senior secured notes. Consolidated EBITDA, not Adjusted EBITDA, will be used to determine compliance with certain covenants contained in the indenture governing the notes and our ability to make certain restricted payments or enter into certain affiliate transactions will be restricted if we cannot meet specified levels of Consolidated EBITDA.  

 

 

The following table reconciles net income, calculated and presented in accordance with GAAP, to Adjusted EBITDA for the periods presented: 

                         
   Year Ended December 31,   Nine Months Ended September 30,   Twelve Months Ended September 30,  
   2009   2010   2011   2011   2012   2012 
               (Unaudited)   (Unaudited) 
   (Dollars in thousands) 
Net income  $24,806   $54,084   $75,020   $67,223   $14,137   $21,934 
Interest expense   68,490    84,096    100,706    75,431    78,667    103,942 
Income tax provision (benefit)   3,731    31,486    48,137    43,645    11,043    15,535 
Depreciation and amortization   10,398    10,790    10,607    7,931    7,948    10,624 
EBITDA  $107,425   $180,456   $234,470   $194,230   $111,795   $152,035 
Changes in fair value of derivatives embedded within convertible
debt (a)
   35,925    (11,524)   (7,984)   (13,248)   21,020    26,284 
Loss on extinguishment of debt   18,573                     
Gain on liquidation of long-term investments (b)           (25,832)   (25,832)        
Provision for loss on investments (c)   8,500                     
Equity (loss) income on long-term investments (d)       (1,489)   859    1,090    1,205    974 
Gain on sale of investment securities available for sale       (19,869)   (23,257)   (20,558)   (1,640)   (4,339)
Equity income from non-consolidated real estate businesses (e)   (15,213)   (23,963)   (19,966)   (17,597)   (20,969)   (23,338)
Gain on sales of townhomes           (3,843)   (3,722)       (121)
Acceleration of interest expense related to debt conversion           1,217    1,217    14,960    14,960 
Stock-based compensation
expense (f)
   3,642    2,704    3,183    2,377    2,434    3,240 
Litigation expenses (g)       19,161                 
Philip Morris brand transaction (h)   (5,000)                    
Other, net   (618)   (1,434)   (1,779)   (351)   (856)   (2,284)
Adjusted EBITDA  $153,234   $144,042   $157,068   $117,606   $127,949   $167,411 

 

  (a) Represents income or losses realized as a result of changes in the fair value of the derivatives embedded in our convertible debt.

 

  (b) Represents gains recognized in connection with the liquidation of two of our long-term investments.

 

  (c) Non-cash charge related to write-downs on real estate investments.

 

  (d) Represents income or losses recognized on long-term investments that we account for under the equity method.

 

  (e) Represents equity income realized from our investment in certain real estate businesses that are not consolidated in our financial results.

 

  (f) Represents amortization of certain stock-based compensation.

 

  (g) Reflects payment of adverse judgments in two tobacco-related litigation cases and a settlement charge.

 

  (h) Reflects the final $5.0 million by Philip Morris related to the exercise of its option to purchase interest in Trademarks LLC.