Vector Group Ltd
NYSE:VGR
Income Statement
Earnings Waterfall
Vector Group Ltd
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-964.6m
USD
|
Gross Profit
|
459.7m
USD
|
Operating Expenses
|
-112.1m
USD
|
Operating Income
|
347.6m
USD
|
Other Expenses
|
-169m
USD
|
Net Income
|
178.5m
USD
|
Income Statement
Vector Group Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 080
N/A
|
1 181
+9%
|
1 331
+13%
|
1 473
+11%
|
1 591
+8%
|
1 605
+1%
|
1 615
+1%
|
1 645
+2%
|
1 657
+1%
|
1 677
+1%
|
1 699
+1%
|
1 709
+1%
|
1 691
-1%
|
1 725
+2%
|
1 759
+2%
|
1 785
+1%
|
1 808
+1%
|
1 821
+1%
|
1 831
+1%
|
1 860
+2%
|
1 870
+1%
|
1 862
0%
|
1 919
+3%
|
1 910
0%
|
1 904
0%
|
1 937
+2%
|
1 845
-5%
|
1 888
+2%
|
2 003
+6%
|
2 092
+4%
|
1 984
-5%
|
1 734
-13%
|
1 221
-30%
|
2 169
+78%
|
2 218
+2%
|
2 298
+4%
|
1 441
-37%
|
1 463
+2%
|
1 776
+21%
|
1 762
-1%
|
1 424
-19%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(767)
|
(829)
|
(922)
|
(1 008)
|
(1 097)
|
(1 100)
|
(1 100)
|
(1 109)
|
(1 110)
|
(1 104)
|
(1 109)
|
(1 116)
|
(1 097)
|
(1 137)
|
(1 168)
|
(1 203)
|
(1 228)
|
(1 246)
|
(1 264)
|
(1 287)
|
(1 293)
|
(1 284)
|
(1 320)
|
(1 305)
|
(1 302)
|
(1 326)
|
(1 263)
|
(1 292)
|
(1 367)
|
(1 420)
|
(1 329)
|
(1 142)
|
(767)
|
(1 379)
|
(1 436)
|
(1 516)
|
(997)
|
(1 018)
|
(1 228)
|
(1 206)
|
(965)
|
|
Gross Profit |
313
N/A
|
352
+13%
|
410
+16%
|
465
+14%
|
494
+6%
|
505
+2%
|
514
+2%
|
536
+4%
|
548
+2%
|
573
+5%
|
591
+3%
|
592
+0%
|
594
+0%
|
589
-1%
|
591
+0%
|
582
-2%
|
579
0%
|
575
-1%
|
566
-1%
|
574
+1%
|
578
+1%
|
578
+0%
|
600
+4%
|
605
+1%
|
602
-1%
|
611
+1%
|
582
-5%
|
596
+2%
|
636
+7%
|
672
+6%
|
655
-3%
|
592
-10%
|
454
-23%
|
790
+74%
|
782
-1%
|
782
0%
|
444
-43%
|
445
+0%
|
548
+23%
|
556
+1%
|
460
-17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(114)
|
(152)
|
(193)
|
(236)
|
(279)
|
(290)
|
(303)
|
(312)
|
(320)
|
(327)
|
(331)
|
(338)
|
(339)
|
(346)
|
(344)
|
(340)
|
(337)
|
(342)
|
(346)
|
(350)
|
(356)
|
(359)
|
(366)
|
(371)
|
(370)
|
(368)
|
(346)
|
(331)
|
(330)
|
(329)
|
(288)
|
(241)
|
(121)
|
(205)
|
(200)
|
(197)
|
(103)
|
(106)
|
(135)
|
(136)
|
(112)
|
|
Selling, General & Administrative |
(114)
|
(152)
|
(193)
|
(236)
|
(279)
|
(290)
|
(302)
|
(312)
|
(320)
|
(327)
|
(331)
|
(338)
|
(339)
|
(346)
|
(344)
|
(340)
|
(337)
|
(342)
|
(346)
|
(350)
|
(356)
|
(359)
|
(366)
|
(371)
|
(370)
|
(368)
|
(346)
|
(331)
|
(330)
|
(329)
|
(288)
|
(241)
|
(121)
|
(205)
|
(200)
|
(197)
|
(103)
|
(106)
|
(135)
|
(136)
|
(112)
|
|
Operating Income |
199
N/A
|
201
+1%
|
217
+8%
|
229
+6%
|
215
-6%
|
215
+0%
|
212
-1%
|
224
+5%
|
227
+2%
|
247
+9%
|
260
+6%
|
255
-2%
|
255
0%
|
243
-4%
|
247
+2%
|
242
-2%
|
242
+0%
|
233
-4%
|
221
-5%
|
223
+1%
|
222
0%
|
219
-1%
|
234
+7%
|
235
+0%
|
232
-1%
|
243
+5%
|
236
-3%
|
265
+12%
|
306
+15%
|
343
+12%
|
367
+7%
|
352
-4%
|
333
-5%
|
585
+76%
|
582
-1%
|
585
+0%
|
341
-42%
|
339
-1%
|
413
+22%
|
420
+2%
|
348
-17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(78)
|
(88)
|
(110)
|
(121)
|
(129)
|
(104)
|
(86)
|
(83)
|
(79)
|
(89)
|
(88)
|
(90)
|
(106)
|
(104)
|
(104)
|
(106)
|
(110)
|
(126)
|
(133)
|
(136)
|
(139)
|
(118)
|
(107)
|
(89)
|
(94)
|
(72)
|
(85)
|
(99)
|
(97)
|
(123)
|
(92)
|
(96)
|
(88)
|
(156)
|
(190)
|
(185)
|
(118)
|
(113)
|
(120)
|
(108)
|
(79)
|
|
Non-Reccuring Items |
(27)
|
(28)
|
(28)
|
60
|
(1)
|
(2)
|
(3)
|
(20)
|
(41)
|
(48)
|
(48)
|
(30)
|
(20)
|
(55)
|
(55)
|
(59)
|
(41)
|
(3)
|
(3)
|
1
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(64)
|
(66)
|
(75)
|
(74)
|
(36)
|
(33)
|
(24)
|
(34)
|
(37)
|
(37)
|
(39)
|
(5)
|
(2)
|
(21)
|
(21)
|
(20)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(34)
|
(16)
|
(15)
|
(16)
|
(3)
|
1
|
(1)
|
0
|
1
|
0
|
0
|
0
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
1
|
1
|
3
|
2
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
0
|
1
|
1
|
2
|
0
|
(0)
|
(0)
|
0
|
|
Pre-Tax Income |
61
N/A
|
69
+14%
|
65
-6%
|
152
+135%
|
82
-46%
|
110
+34%
|
122
+10%
|
120
-2%
|
108
-10%
|
110
+2%
|
125
+14%
|
135
+7%
|
126
-6%
|
84
-34%
|
88
+5%
|
76
-14%
|
89
+18%
|
102
+14%
|
83
-18%
|
86
+3%
|
80
-7%
|
96
+20%
|
121
+26%
|
141
+17%
|
134
-5%
|
108
-19%
|
88
-19%
|
94
+7%
|
135
+43%
|
184
+37%
|
239
+30%
|
230
-4%
|
210
-9%
|
393
+87%
|
356
-10%
|
362
+2%
|
221
-39%
|
224
+2%
|
271
+21%
|
291
+7%
|
248
-15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(24)
|
(27)
|
(23)
|
(54)
|
(33)
|
(43)
|
(48)
|
(50)
|
(41)
|
(43)
|
(51)
|
(50)
|
(49)
|
(32)
|
(32)
|
(25)
|
(27)
|
(32)
|
(28)
|
(36)
|
(24)
|
(29)
|
(32)
|
(31)
|
(33)
|
(25)
|
(19)
|
(23)
|
(42)
|
(56)
|
(72)
|
(71)
|
(63)
|
(119)
|
(107)
|
(105)
|
(62)
|
(63)
|
(77)
|
(83)
|
(65)
|
|
Income from Continuing Operations |
37
|
42
|
42
|
98
|
49
|
67
|
73
|
70
|
67
|
67
|
75
|
84
|
77
|
52
|
56
|
51
|
62
|
70
|
56
|
50
|
55
|
67
|
89
|
110
|
101
|
83
|
69
|
71
|
93
|
128
|
167
|
159
|
147
|
275
|
249
|
258
|
159
|
161
|
195
|
208
|
184
|
|
Income to Minority Interest |
0
|
(1)
|
(6)
|
(11)
|
(12)
|
(12)
|
(8)
|
(7)
|
(7)
|
(9)
|
(11)
|
(9)
|
(6)
|
(4)
|
(5)
|
(4)
|
(6)
|
(3)
|
1
|
(1)
|
0
|
(4)
|
(2)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
36
N/A
|
40
+12%
|
35
-14%
|
86
+149%
|
36
-58%
|
54
+51%
|
63
+17%
|
61
-4%
|
57
-6%
|
56
-3%
|
62
+11%
|
72
+17%
|
69
-5%
|
44
-36%
|
47
+5%
|
42
-10%
|
79
+87%
|
90
+14%
|
80
-10%
|
73
-9%
|
51
-30%
|
57
+12%
|
79
+37%
|
102
+30%
|
92
-10%
|
77
-17%
|
65
-16%
|
68
+5%
|
90
+33%
|
125
+39%
|
191
+52%
|
201
+5%
|
214
+6%
|
383
+80%
|
331
-14%
|
321
-3%
|
154
-52%
|
156
+1%
|
189
+21%
|
203
+7%
|
179
-12%
|
|
EPS (Diluted) |
0.29
N/A
|
0.32
+10%
|
0.27
-16%
|
0.65
+141%
|
0.27
-58%
|
0.39
+44%
|
0.45
+15%
|
0.42
-7%
|
0.4
-5%
|
0.39
-3%
|
0.43
+10%
|
0.47
+9%
|
0.48
+2%
|
0.31
-35%
|
0.32
+3%
|
0.29
-9%
|
0.53
+83%
|
0.61
+15%
|
0.54
-11%
|
0.49
-9%
|
0.33
-33%
|
0.38
+15%
|
0.53
+39%
|
0.69
+30%
|
0.63
-9%
|
0.51
-19%
|
0.43
-16%
|
0.45
+5%
|
0.6
+33%
|
0.83
+38%
|
1.25
+51%
|
1.31
+5%
|
1.4
+7%
|
2.5
+79%
|
2.16
-14%
|
2.09
-3%
|
1.01
-52%
|
1.02
+1%
|
1.23
+21%
|
1.32
+7%
|
1.16
-12%
|