================================================================================


                       Securities And Exchange Commission
                             Washington, D.C. 20549

                               -----------------

                                    FORM 10-Q

                               -----------------

             QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2003



                                VECTOR GROUP LTD.
             (Exact name of registrant as specified in its charter)



                                                                                       
               DELAWARE                                 1-5759                               65-0949535
    (State or other jurisdiction of             Commission File Number          (I.R.S. Employer Identification No.)
             incorporation



                             100 S.E. SECOND STREET
                              MIAMI, FLORIDA 33131
                                  305/579-8000
     (Address, including zip code and telephone number, including area code,
                       of the principal executive offices)


                               -----------------


     Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934, as amended (the "Exchange Act"), during the preceding 12 months (or for
such shorter period that the Registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days.
[X] Yes [ ] No

     Indicate by check mark whether the Registrant is an accelerated filer as
defined in Rule 12b-2 of the Exchange Act. [X] Yes [ ] No

     At August 13, 2003, Vector Group Ltd. had 37,006,930 shares of common stock
outstanding.

================================================================================






                                VECTOR GROUP LTD.

                                    FORM 10-Q

                                TABLE OF CONTENTS




                                                                                                             PAGE
                                                                                                             ----
                                                                                                           
PART I. FINANCIAL INFORMATION

Item 1. VECTOR GROUP LTD. CONSOLIDATED FINANCIAL STATEMENTS:

   Vector Group Ltd. Consolidated Balance Sheets as of June 30, 2003 and
         December 31, 2002.............................................................................        2

   Vector Group Ltd. Consolidated Statements of Operations for the three and six months
         ended June 30, 2003 and June 30, 2002.........................................................        3

   Vector Group Ltd. Consolidated Statement of Stockholders' Equity (Deficit) for the six
         months ended June 30, 2003....................................................................        4

   Vector Group Ltd. Consolidated Statements of Cash Flows for the six months ended
         June 30, 2003 and June 30, 2002...............................................................        5

   Notes to Consolidated Financial Statements..........................................................        6

Item 2  MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS...............................................       34

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.....................................       51

Item 4. CONTROLS AND PROCEDURES........................................................................       51


PART II. OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS..............................................................................       52

Item 2. CHANGES IN SECURITIES AND USE OF PROCEEDS......................................................       52

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS............................................       52

Item 6. EXHIBITS AND REPORTS ON FORM 8-K...............................................................       53

SIGNATURE                                                                                                     54




                                     - 1 -





                       VECTOR GROUP LTD. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                (Dollars in Thousands, Except Per Share Amounts)
                                   (Unaudited)




                                                                                     June 30,         December 31,
                                                                                       2003               2002
                                                                                    ---------           ---------
                                                                                                    
ASSETS:

Current assets:
  Cash and cash equivalents                                                         $  77,473           $ 100,027
  Investment securities available for sale                                             91,656             128,430
  Accounts receivable - trade                                                          15,942              13,395
  Other receivables                                                                     2,273               3,853
  Inventories                                                                         128,253             104,649
  Restricted assets                                                                    11,202                  --
  Deferred income taxes                                                                19,420              12,825
  Other current assets                                                                  7,404              17,912
                                                                                    ---------           ---------
    Total current assets                                                              353,623             381,091

Property, plant and equipment, net                                                    180,261             181,972
Long-term investments, net                                                              2,410               3,150
Investments in non-consolidated real estate businesses                                 15,912               7,811
Restricted assets                                                                       5,733               4,857
Deferred income taxes                                                                  12,019              12,501
Intangible asset                                                                      107,511             107,511
Pension assets                                                                             --               1,225
Other assets                                                                            7,270               8,377
                                                                                    ---------           ---------
    Total assets                                                                    $ 684,739           $ 708,495
                                                                                    =========           =========

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT):

Current liabilities:
  Current portion of notes payable and long-term debt                               $  52,908           $  31,277
  Accounts payable                                                                     19,653              17,046
  Accrued promotional expenses                                                         31,415              24,998
  Accrued taxes payable, net                                                           40,308              39,370
  Settlement accruals                                                                  23,565              40,528
  Deferred income taxes                                                                 5,277               5,277
  Accrued interest                                                                      7,188               7,556
  Other accrued liabilities                                                            16,438              18,332
                                                                                    ---------           ---------
    Total current liabilities                                                         196,752             184,384

Notes payable, long-term debt and other obligations, less current portion             302,424             307,028
Noncurrent employee benefits                                                           11,308              11,121
Deferred income taxes                                                                 138,638             134,762
Other liabilities                                                                       4,585               4,866
Minority interests                                                                     43,434              44,037

Commitments and contingencies

Stockholders' equity (deficit):
  Preferred stock, par value $1.00 per share, authorized 10,000,000 shares
  Common stock, par value $0.10 per share, authorized 100,000,000
    shares, issued 40,062,394 and 39,530,924 and outstanding 36,970,755
    and 36,439,285                                                                      3,697               3,643
  Additional paid-in capital                                                          251,987             279,305
  Deficit                                                                            (246,497)           (236,718)
  Accumulated other comprehensive loss                                                 (9,286)            (11,630)
  Less:  3,091,639 shares of common stock in treasury, at cost                        (12,303)            (12,303)
                                                                                    ---------           ---------
      Total stockholders' equity (deficit)                                            (12,402)             22,297
                                                                                    ---------           ---------

      Total liabilities and stockholders' equity (deficit)                          $ 684,739           $ 708,495
                                                                                    =========           =========





                   The accompanying notes are an integral part
                    of the consolidated financial statements.


                                     - 2 -



                       VECTOR GROUP LTD. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                (Dollars in Thousands, Except Per Share Amounts)
                                   (Unaudited)





                                                                        Three Months Ended               Six Months Ended
                                                                   ----------------------------    ----------------------------
                                                                     June 30,        June 30,        June 30,        June 30,
                                                                       2003            2002            2003            2002
                                                                   ------------    ------------    ------------    ------------
                                                                                                       
Revenues:
    Tobacco*                                                       $    129,400    $    139,813    $    260,743    $    236,571
    Real estate leasing                                                   1,777             237           3,576             661
                                                                   ------------    ------------    ------------    ------------
      Total revenues                                                    131,177         140,050         264,319         237,232

Expenses:
    Cost of goods sold*                                                  86,010         100,873         169,801         161,875
    Operating, selling, administrative and general expenses              44,344          44,021          93,895          96,060
    Settlement charges                                                       --              --              --            (807)
                                                                   ------------    ------------    ------------    ------------
      Operating income (loss)                                               823          (4,844)            623         (19,896)

Other income (expenses):
    Interest and dividend income                                          1,127           2,581           2,572           5,401
    Interest expense                                                     (8,516)         (6,920)        (15,665)        (12,305)
    Gain on investments, net                                                332              68             270           1,389
    Gain on sale of assets                                                   --           9,028              --           8,684
    Equity loss from non-consolidated New Valley real
      estate businesses                                                    (174)             --            (891)             --
    Other, net                                                               24              (6)             17            (163)
                                                                   ------------    ------------    ------------    ------------

Loss from operations before (benefit) provision for income taxes
      and minority interests                                             (6,384)            (93)        (13,074)        (16,890)
    (Benefit) provision for income taxes                                   (649)            591          (1,242)         (3,671)
    Minority interests                                                      805          (2,658)          2,053          (1,986)
                                                                   ------------    ------------    ------------    ------------

Net loss                                                           $     (4,930)   $     (3,342)   $     (9,779)   $    (15,205)
                                                                   ============    ============    ============    ============


Per basic common share:

    Net loss applicable to common shares                           $      (0.13)   $      (0.10)   $      (0.27)   $      (0.44)
                                                                   ============    ============    ============    ============

Basic weighted average common shares outstanding                     36,963,695      34,920,148      36,784,081      34,912,553
                                                                   ============    ============    ============    ============

Per diluted common share:

    Net loss applicable to common shares                           $      (0.13)   $      (0.10)   $      (0.27)   $      (0.44)
                                                                   ============    ============    ============    ============

Diluted weighted average common shares outstanding                   36,963,695      34,920,148      36,784,081      34,912,553
                                                                   ============    ============    ============    ============



- ---------------
*    Revenues and Cost of goods sold include excise taxes of $48,519, $54,926,
     $98,336 and $93,190, respectively.


                   The accompanying notes are an integral part
                    of the consolidated financial statements.


                                     - 3 -



                       VECTOR GROUP LTD. AND SUBSIDIARIES
            CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
                (Dollars in Thousands, Except Per Share Amounts)
                                   (Unaudited)





                                                                                                       Accumulated
                                                                                                          Other
                                                 Common Stock      Additional                            Compre-
                                             --------------------   Paid-In                 Treasury     hensive
                                               Shares     Amount    Capital     Deficit       Stock        Loss       Total
                                             ----------  --------  ---------    ---------    --------    --------    --------
                                                                                                
Balance, December 31, 2002                   36,439,285   $3,643   $ 279,305    $(236,718)   $(12,303)   $(11,630)   $ 22,297

Net loss                                             --       --          --       (9,779)         --          --      (9,779)
  Unrealized gain on investment securities           --       --          --           --          --       2,344       2,344
                                                                                                                     --------
      Total other comprehensive gain                 --       --          --           --          --          --       2,344
                                                                                                                     --------
Total comprehensive loss                             --       --          --           --          --          --      (7,435)
                                                                                                                     --------

Distributions on common stock                        --       --     (29,565)          --          --          --     (29,565)
Exercise of warrants and options                531,470       54         569           --          --          --         623
Tax benefit of options exercised                     --       --       1,311           --          --          --       1,311
Amortization of deferred compensation, net           --       --         292           --          --          --         292
Effect of New Valley share repurchase                --       --          75           --          --          --          75
                                             ----------   ------   ---------    ---------    --------    --------    --------
Balance, June 30, 2003                       36,970,755   $3,697   $ 251,987    $(246,497)   $(12,303)   $ (9,286)   $(12,402)
                                             ==========   ======   =========    =========    ========    ========    ========







                   The accompanying notes are an integral part
                    of the consolidated financial statements.




                                     - 4 -



                       VECTOR GROUP LTD. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                (Dollars in Thousands, Except Per Share Amounts)
                                   (Unaudited)






                                                                   Six Months Ended
                                                             -------------------------
                                                              June 30,        June 30,
                                                                2003            2002
                                                             ---------       ---------

                                                                       
Net cash used in operating activities:                       $ (24,091)      $ (43,738)
                                                             ---------       ---------

Cash flows from investing activities:
  Proceeds from sale of assets, net                                910          20,951
  Sale or maturity of investment securities                     79,391          57,429
  Purchase of investment securities                            (37,061)        (39,940)
  Sale (purchase) of long-term investments                         830         (50,853)
  Investment in non-consolidated real estate businesses         (9,500)           (688)
  Increase in restricted assets                                (11,010)             (7)
  Issuance of note receivable, net                                  --          (2,500)
  Repayment of note receivable                                      --           1,000
  Payment of prepetition claims                                    (18)            (29)
  New Valley repurchase of common shares                        (1,346)             --
  Capital expenditures                                          (6,503)        (32,763)
                                                             ---------       ---------
Net cash provided by (used in) investing activities             15,693         (47,400)
                                                             ---------       ---------

Cash flows from financing activities:
  Proceeds from debt                                                --          37,117
  Repayments of debt                                           (17,836)        (18,382)
  Borrowings under revolver                                    332,181         297,417
  Repayments on revolver                                      (299,559)       (297,417)
  Deferred financing charges                                        --            (930)
  Increase in cash overdraft                                        --           1,349
  Distributions on common stock                                (29,565)        (26,604)
  Proceeds from exercise of options and warrants                   623           1,196
                                                             ---------       ---------
Net cash used in financing activities                          (14,156)         (6,254)
                                                             ---------       ---------

Net decrease in cash and cash equivalents                      (22,554)        (97,392)
Cash and cash equivalents, beginning of period                 100,027         217,761
                                                             ---------       ---------

Cash and cash equivalents, end of period                     $  77,473       $ 120,369
                                                             =========       =========





                   The accompanying notes are an integral part
                    of the consolidated financial statements.


                                     - 5 -



                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                (Dollars in Thousands, Except Per Share Amounts)
                                   (Unaudited)



1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      (a)  BASIS OF PRESENTATION:

           The consolidated financial statements of Vector Group Ltd. (the
           "Company" or "Vector") include the accounts of VGR Holding Inc. ("VGR
           Holding"), Vector Tobacco Inc. ("Vector Tobacco"), Liggett Group Inc.
           ("Liggett"), New Valley Corporation ("New Valley") and other less
           significant subsidiaries. The Company owned 58.1% of New Valley's
           common shares at June 30, 2003. All significant intercompany balances
           and transactions have been eliminated.

           Vector Tobacco is engaged in the development and marketing of low
           nicotine, nicotine-free and reduced carcinogen cigarette products.
           Liggett is engaged primarily in the manufacture and sale of
           cigarettes, principally in the United States. New Valley is currently
           engaged in the real estate business and is seeking to acquire
           additional operating companies.

           As discussed in Note 3, a subsidiary of the Company acquired The
           Medallion Company, Inc. on April 1, 2002.

           The interim consolidated financial statements of the Company are
           unaudited and, in the opinion of management, reflect all adjustments
           necessary (which are normal and recurring) to present fairly the
           Company's consolidated financial position, results of operations and
           cash flows. These consolidated financial statements should be read in
           conjunction with the consolidated financial statements and the notes
           thereto included in the Company's Annual Report on Form 10-K for the
           year ended December 31, 2002, as filed with the Securities and
           Exchange Commission. The consolidated results of operations for
           interim periods should not be regarded as necessarily indicative of
           the results that may be expected for the entire year.

      (b)  ESTIMATES AND ASSUMPTIONS:

           The preparation of financial statements in conformity with accounting
           principles generally accepted in the United States of America
           requires management to make estimates and assumptions that affect the
           reported amounts of assets and liabilities, disclosure of contingent
           assets and liabilities and the reported amounts of revenues and
           expenses. Significant estimates subject to material changes in the
           near term include inventory valuation, deferred tax assets, allowance
           for doubtful accounts, promotional accruals, sales returns and
           allowances, actuarial assumptions of pension plans, settlement
           accruals and litigation and defense costs. Actual results could
           differ from those estimates.




                                     - 6 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      (c)  RECLASSIFICATIONS:

           Certain amounts in the 2002 consolidated financial statements have
           been reclassified to conform to the 2003 presentation.

      (d)  EARNINGS PER SHARE:

           Information concerning the Company's common stock has been adjusted
           to give effect to the 5% stock dividend paid to Company stockholders
           on September 27, 2002. In connection with the stock dividend, the
           Company increased the number of warrants and stock options by 5% and
           reduced the exercise prices accordingly. All share amounts have been
           presented as if the stock dividend had occurred on January 1, 2002.

           The Company had a net loss for the three and six months ending June
           30, 2003 and June 30, 2002. Therefore, the effect of the common stock
           equivalents and convertible securities is excluded from the
           computation of diluted net loss per share since the effect is
           anti-dilutive for the three and six months ended June 30, 2003 and
           June 30, 2002.

      (e)  COMPREHENSIVE LOSS:

           Comprehensive loss is a component of stockholders' equity (deficit)
           and includes such items as the unrealized gains and losses on
           investment securities and minimum pension liability adjustments.
           Total comprehensive loss was $7,435 for the six months ended June 30,
           2003 and $15,518 for the six months ended June 30, 2002.

      (f)  NEW ACCOUNTING PRONOUNCEMENTS:

           In December 2002, the FASB issued SFAS No. 148, "Accounting for
           Stock-Based Compensation - Transition and Disclosure, an amendment of
           SFAS No. 123." SFAS No. 148 amends SFAS No. 123 to provide
           alternative methods of transition for a voluntary change to that
           statement's fair value method of accounting for stock-based employee
           compensation. SFAS No. 148 also amends the disclosure provisions of
           SFAS No. 123 and APB No. 28, "Interim Financial Reporting," to
           require disclosure in the summary of significant accounting policies
           of the effects of an entity's accounting policy with respect to
           stock-based employee compensation on reported net income and earnings
           per share in annual and interim financial statements. The transition
           and disclosure provisions of this statement are effective for
           financial statements for fiscal years ending after December 15, 2002
           and for interim financial statements commencing after that date. The
           Company has not elected the fair value-based method of accounting for
           stock-based compensation under SFAS No. 123, as amended by SFAS No.
           148. (See Note 7.)

           In June 2002, the FASB issued SFAS 146, "Accounting for Costs
           Associated with Exit or Disposal Activities." SFAS 146 addresses
           financial accounting and reporting for costs associated with exit or
           disposal activities and nullifies EITF 94-3, "Liability Recognition
           for Certain Employee Termination Benefits and Other Costs to Exit an
           Activity (including Certain Costs Incurred in a Restructuring)." SFAS


                                     - 7 -


                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


           146 requires that a liability for a cost associated with an exit or
           disposal activity be recognized when the liability is incurred as
           opposed to EITF 94-3, which allowed a cost to be recognized when a
           commitment to an exit plan was made. The provisions of SFAS 146 are
           effective for exit or disposal activities that are initiated after
           December 31, 2002. The adoption of this statement did not have an
           impact on the Company's consolidated financial statements.

           In April 2003, SFAS No. 149, "Amendment of Statement 133 on
           Derivative Instruments and Hedging Activities" was issued. SFAS No.
           149 amends and clarifies accounting for derivative instruments,
           including certain derivative instruments embedded in other contracts,
           and for hedging activities under SFAS No. 133. SFAS No. 149 is
           effective for contracts entered into or modified after June 30, 2003
           and for hedging relationships designated after June 30, 2003. The
           Company does not believe that there will be any material impact on
           its consolidated financial statements.

           In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain
           Financial Instruments with Characteristics of both Liabilities and
           Equity." SFAS No. 150 establishes standards for how companies
           classify and measure certain financial instruments with
           characteristics of both liabilities and equity. It requires companies
           to classify a financial instrument that is within its scope as a
           liability (or an asset in some circumstances). SFAS No. 150 is
           effective immediately for financial instruments entered into or
           modified after May 15, 2003 and in the first interim period after
           June 15, 2003 for all other financial instruments. The Company is
           currently analyzing the provisions of SFAS No. 150 to determine its
           impact, but does not believe that there will be any material impact
           on its consolidated financial statements.

           In November 2002, the FASB issued Interpretation No. 45, "Guarantor's
           Accounting and Disclosure Requirements for Guarantees, Including
           Indirect Guarantees of Indebtedness of Others." FIN No. 45 requires
           that upon issuance of a guarantee, the guarantor must recognize a
           liability for the fair value of the obligation it assumes under the
           guarantee and expanded disclosure of certain guarantees existing at
           December 31, 2002. The adoption of this statement did not have an
           impact on the Company's consolidated financial statements.

           In January 2003, FIN No. 46, "Consolidation of Variable Interest
           Entities" was issued. This interpretation clarifies the application
           of Accounting Research Bulletin No. 51, "Consolidated Financial
           Statements," to certain entities in which equity investors do not
           have the characteristics of a controlling financial interest or do
           not have sufficient equity at risk for the entity to finance its
           activities without additional subordinated financial support from
           other parties. FIN No. 46 is effective February 1, 2003 for variable
           interest entities created after January 31, 2003, and July 1, 2003
           for variable interest entities created prior to February 1, 2003. The
           Company does not believe this interpretation will have a material
           impact on its consolidated financial statements.


2.    LIGGETT VECTOR BRANDS

      In 2002, the Company approved a plan to combine the sales and marketing
      functions of its Liggett and Vector Tobacco subsidiaries into a new
      entity, Liggett Vector Brands Inc., in order to enhance the effectiveness
      of the Company's sales and marketing operations. This company coordinates



                                     - 8 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      and executes the sales and marketing efforts for all of the Company's
      tobacco operations. As a result of this plan, during the first quarter of
      2002, the Company recognized a pre-tax restructuring charge of
      approximately $3,460, consisting of approximately $2,000 in involuntary
      severance and other exit costs and an impairment charge of approximately
      $1,500 related to certain long-lived assets. The Company had substantially
      completed all of these restructuring activities as of March 31, 2003. The
      Company's restructuring accrual has been reduced by payments of $1,935 and
      impairments of $1,450 as of June 30, 2003. At June 30, 2003, the remaining
      restructuring accrual of $75 was reflected in other current liabilities in
      the accompanying consolidated balance sheet.


3.    MEDALLION ACQUISITION

      On April 1, 2002, a subsidiary of the Company acquired 100% of the stock
      of The Medallion Company, Inc. ("Medallion"), and related assets from
      Medallion's principal stockholder. Following the purchase of the Medallion
      stock, Vector Tobacco merged into Medallion and Medallion changed its name
      to Vector Tobacco Inc. The total purchase price consisted of $50,000 in
      cash and $60,000 in notes, with the notes guaranteed by the Company and
      Liggett. (See Note 6.) Medallion, a discount cigarette manufacturer, is a
      participant in the Master Settlement Agreement between the state Attorneys
      General and the tobacco industry. Medallion has no payment obligations
      under the Master Settlement Agreement except to the extent its market
      share exceeds approximately 0.28% of total cigarettes sold in the United
      States. The results of operations of Medallion are included in the
      Company's financial statements beginning April 1, 2002.

      The following table summarizes the estimated fair values of the assets
      acquired and liabilities assumed at the date of acquisition.


                           At April 1, 2002

    Receivable from seller......................          $    3,189
    Inventory...................................               1,019
    Property, plant and equipment...............               2,181
    Intangible asset............................             107,511
                                                          ----------
        Total assets acquired...................             113,900
                                                          ----------
    Accrued merger costs........................                 300
    Allowance for sales returns.................                 500
    Accrued MSA liability.......................               3,100
                                                          ----------
        Total liabilities assumed...............               3,900
                                                          ----------
        Net assets acquired.....................          $  110,000
                                                          ==========

      The $107,511 intangible asset, which is not subject to amortization,
      relates to Medallion's exemption under the Master Settlement Agreement and
      has been included with the Liggett segment for segment reporting purposes.

      The following table presents unaudited pro forma results of operations as
      if the Medallion acquisition had occurred immediately prior to January 1,
      2002. These pro forma results have been prepared for comparative purposes
      only and do not purport to be indicative of what would have occurred had
      these transactions been consummated as of such date.

                                     - 9 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


                                          Three Months           Six Months
                                             Ended                 Ended
                                         June 30, 2002         June 30, 2002
                                      ----------------         -------------

Revenues                              $   140,050             $   252,093
                                      ===========             ===========

Net loss                              $    (3,342)            $   (16,369)
                                      ===========             ===========

Net loss per common share:

    Basic                             $     (0.10)            $     (0.47)
                                      ===========             ===========
    Diluted                           $     (0.10)            $     (0.47)
                                      ===========             ===========

4.    INVENTORIES

      Inventories consist of:

                                           June 30,           December 31,
                                            2003                  2002
                                          ---------             ---------

Leaf tobacco                              $  79,753             $  63,196
Other raw materials                           4,347                 5,438
Work-in-process                               2,310                 2,888
Finished goods                               39,566                30,014
Replacement parts and supplies                5,173                 4,878
                                          ---------             ---------
Inventories at current cost                 131,149               106,414
LIFO adjustments                             (2,896)               (1,765)
                                          ---------             ---------
                                          $ 128,253             $ 104,649
                                          =========             =========

      The Company has a leaf inventory management program whereby, among other
      things, it is committed to purchase certain quantities of leaf tobacco.
      The purchase commitments are for quantities not in excess of anticipated
      requirements and are at prices, including carrying costs, established at
      the date of the commitment. At June 30, 2003, Liggett had leaf tobacco
      purchase commitments of approximately $16,584 and Vector Tobacco had leaf
      tobacco purchase commitments of approximately $1,684.

      LIFO inventories represent approximately 63.6% and 61.4% of total
      inventories at June 30, 2003 and December 31, 2002, respectively.

      Included in the above table is approximately $43,500 and $38,000 at June
      30, 2003 and December 31, 2002, respectively, of inventory associated with
      Vector Tobacco's new product initiatives.





                                     - 10 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


5.    PROPERTY, PLANT AND EQUIPMENT

      Property, plant and equipment consist of:

                                           June 30,          December 31,
                                            2003                2002
                                         ---------           -----------

Land and improvements                    $  10,019             $  10,019
Buildings                                   73,654                72,811
Machinery and equipment                    141,039               136,738
Leasehold improvements                       1,400                 2,147
Construction-in-progress                     4,477                 3,566
                                         ---------             ---------
                                           230,589               225,281
Less accumulated depreciation              (50,328)              (43,309)
                                         ---------             ---------
                                         $ 180,261             $ 181,972
                                         =========             =========

      On July 16, 2003, Liggett granted an unaffiliated third party an option to
      purchase Liggett's former manufacturing facility and other excess real
      estate in Durham, North Carolina with a net book value at June 30, 2003 of
      approximately $2,250. The option agreement permits the purchaser to
      acquire the property, during a period of up to two years, at a purchase
      price of $14,000 if the closing occurs by August 23, 2004 and $15,000 if
      the closing occurs thereafter during the term of the option. Liggett has
      received an option fee of $100, refundable if the purchaser terminates the
      agreement prior to September 2, 2003. Liggett will be entitled to receive
      additional option fees of up to $1,400 during the option period. The
      option fees will generally be creditable against the purchase price and
      are refundable in part upon termination of the agreement. The purchaser is
      currently conducting due diligence, and there can be no assurance the sale
      of the property will occur.





                                     - 11 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


6.    NOTES PAYABLE, LONG-TERM DEBT AND OTHER OBLIGATIONS

      Notes payable, long-term debt and other obligations consist of:




                                                                         June 30,         December 31,
                                                                          2003               2002
                                                                        ---------          ---------
                                                                                     
      Vector:
      6.25% Convertible Subordinated Notes due 2008                     $ 132,500          $ 132,500

      VGR Holding:
      10% Senior Secured Notes due 2006, net of
         unamortized discount of $8,515 and $10,751                        65,485             71,249

      Liggett:
      Revolving credit facility                                            32,622                 --
      Term loan under credit facility                                       5,190              5,190
      Other notes payable                                                  11,480             13,195

      Vector Tobacco:
      Notes payable                                                         6,809              7,357
      Equipment loans                                                         145                452
      Notes payable - Medallion acquisition                                44,374             50,625

      V.T. Aviation:
      Notes payable                                                        16,548             17,237

      New Valley:
      Notes payable - operating real estate                                40,179             40,500
                                                                        ---------          ---------
      Total notes payable, long-term debt and other obligations           355,332            338,305
      Less:
            Current maturities                                            (52,908)           (31,277)
                                                                        ---------          ---------
      Amount due after one year                                         $ 302,424          $ 307,028
                                                                        =========          =========




      6.25% CONVERTIBLE SUBORDINATED NOTES DUE JULY 15, 2008 - VECTOR:

      In July 2001, Vector completed the sale of $172,500 (net proceeds of
      approximately $166,400) of its 6.25% convertible subordinated notes due
      July 15, 2008 through a private offering to qualified institutional
      investors in accordance with Rule 144A under the Securities Act of 1933.
      The notes pay interest at 6.25% per annum and are convertible into
      Vector's common stock, at the option of the holder, at a conversion price
      of $29.71 per share at June 30, 2003. The conversion price is subject to
      adjustment for various events, and any cash distribution on Vector's
      common stock will result in a corresponding decrease in the conversion
      price. In December 2001, $40,000 of the notes were converted into Vector's
      common stock, and $132,500 of the notes were outstanding at June 30, 2003.

      The notes may be redeemed by Vector, in whole or in part, between July 15,
      2003 and July 15, 2004, if the closing price of Vector's common stock
      exceeds 150% of the conversion price then in effect for a period of at
      least 20 trading days in any consecutive 30 day trading period, at a price
      equal to 100% of the principal amount, plus accrued interest and a "make
      whole" payment. Vector may redeem the notes, in whole or in part, at a


                                     - 12 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      price of 103.125% in the year beginning July 15, 2004, 102.083% in the
      year beginning July 15, 2005, 101.042% in the year beginning July 15, 2006
      and 100% in the year beginning July 15, 2007, together with accrued
      interest. If a change of control occurs, Vector will be required to offer
      to repurchase the notes at 101% of their principal amount, plus accrued
      interest and, under certain circumstances, a "make whole" payment.

      10% SENIOR SECURED NOTES DUE MARCH 31, 2006 - VGR HOLDING:

      On May 14, 2001, VGR Holding issued at a discount $60,000 principal amount
      of 10% senior secured notes due March 31, 2006 in a private placement. VGR
      Holding received net proceeds from the offering of approximately $46,500.
      On April 30, 2002, VGR Holding issued at a discount an additional $30,000
      principal amount of 10% senior secured notes due March 31, 2006 in a
      private placement and received net proceeds of approximately $24,500. The
      notes were priced to provide the purchasers with a 15.75% yield to
      maturity. The new notes are on the same terms as the $60,000 principal
      amount of senior secured notes previously issued. All of the notes have
      been guaranteed by the Company and by Liggett.

      The notes are collateralized by substantially all of VGR Holding's assets,
      including a pledge of VGR Holding's equity interests in its direct
      subsidiaries, including Brooke Group Holding, Brooke (Overseas), Vector
      Tobacco and New Valley Holdings, Inc. ("NV Holdings"), as well as a pledge
      of the shares of Liggett and all of the New Valley securities held by VGR
      Holding and NV Holdings. The purchase agreement for the notes contains
      covenants, which among other things, limit the ability of VGR Holding to
      make distributions to the Company to 50% of VGR Holding's net income,
      unless VGR Holding holds $75,000 in cash after giving effect to the
      payment of the distribution, and limit additional indebtedness of VGR
      Holding, Liggett and Vector Tobacco to 250% of EBITDA (as defined in the
      purchase agreements) for the trailing 12 months plus, for periods through
      December 31, 2003, additional amounts including up to $100,000 during the
      period commencing on December 31, 2002 and ending on March 31, 2003,
      $115,000 during the period commencing on April 1, 2003 and ending on June
      29, 2003, $100,000 during the period commencing on June 30, 2003 and
      ending on September 29, 2003 and $50,000 during the period commencing on
      September 30, 2003 and ending on December 31, 2003. The covenants also
      restrict transactions with affiliates subject to exceptions which include
      payments to Vector not to exceed $9,500 per year for permitted operating
      expenses, and limit the ability of VGR Holding to merge, consolidate or
      sell certain assets. In November 2002, in connection with an amendment to
      the note purchase agreement, VGR Holding repurchased $8,000 of the notes
      at a price of 100% of the principal amount plus accrued interest. The
      Company recognized a loss of $1,320 in the fourth quarter 2002 on the
      early extinguishment of debt.

      In the second quarter of 2003, in connection with an additional amendment
      to the note purchase agreement, VGR Holding repurchased a total of $8,000
      of the notes at a price of 100% of the principal amount plus accrued
      interest. VGR Holding also agreed to repurchase, under certain conditions,
      an additional $4,000 of the notes on September 30, 2003, at a price of
      100% of the principal amount plus accrued interest. The Company recognized
      a loss of $1,197 in the second quarter and expects to recognize a loss of
      approximately $575 in the third quarter of 2003 on the early
      extinguishment of debt if VGR Holding repurchases the additional $4,000 of
      the notes.

      VGR Holding has the right (which it has not exercised) under the purchase
      agreement for the notes to elect to treat Vector Tobacco as a "designated
      subsidiary" and exclude the losses of Vector Tobacco in determining the
      amount of additional indebtedness permitted to be incurred.


                                     - 13 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      If VGR Holding were to make this election, future cash needs of Vector
      Tobacco would be required to be funded directly by Vector or by
      third-party financing as to which neither VGR Holding nor Liggett could
      provide any guarantee or credit support.

      VGR Holding may redeem the notes, in whole or in part, at a redemption
      price of 100% of the principal amount. During the term of the notes, VGR
      Holding is required to offer to repurchase all the notes at a purchase
      price of 101% of the principal amount, in the event of a change of
      control, and to offer to repurchase notes, at 100% of the principal
      amount, with the proceeds of material asset sales.

      REVOLVING CREDIT FACILITY - LIGGETT:

      Liggett has a $40,000 credit facility, under which $32,662 was outstanding
      at June 30, 2003. Availability under the credit facility was approximately
      $7,188 based on eligible collateral at June 30, 2003. The facility is
      collateralized by all inventories and receivables of Liggett. Borrowings
      under the facility, whose interest is calculated at a rate equal to 1.0%
      above Wachovia's (the indirect parent of Congress Financial Corporation,
      the lead lender) prime rate, bore a rate of 5.25% at June 30, 2003. The
      facility requires Liggett's compliance with certain financial and other
      covenants including a restriction on the payment of cash dividends unless
      Liggett's borrowing availability under the facility for the 30-day period
      prior to the payment of the dividend, and after giving effect to the
      dividend, is at least $5,000. In addition, the facility, as amended,
      imposes requirements with respect to Liggett's adjusted net worth (not to
      fall below $8,000 as computed in accordance with the agreement) and
      working capital (not to fall below a deficit of $17,000 as computed in
      accordance with the agreement). At June 30, 2003, Liggett was in
      compliance with all covenants under the credit facility; Liggett's
      adjusted net worth was $32,947 and net working capital was $34,638, as
      computed in accordance with the agreement. The facility expires on March
      8, 2004 subject to automatic renewal for an additional year unless a
      notice of termination is given by the lender at least 60 days prior to
      such date or the anniversary of such date.

      In November 1999, 100 Maple LLC, a new company formed by Liggett to
      purchase an industrial facility in Mebane, North Carolina, borrowed $5,040
      from the lender under Liggett's credit facility. In July 2001, Maple
      borrowed an additional $2,340 under the loan, and a total of $5,190 was
      outstanding at June 30, 2003. In September 2002, the lender agreed that no
      further regularly scheduled principal payments would be due under the
      Maple loan until March 1, 2004. Thereafter, the loan is payable in 27
      monthly installments of $77 with a final payment of $3,111. Interest is
      charged at the same rate as applicable to Liggett's credit facility, and
      borrowings under the Maple loan reduce the maximum availability under the
      credit facility. Liggett has guaranteed the loan, and a first mortgage on
      the Mebane property and equipment collateralizes the Maple loan and
      Liggett's credit facility.

      In April 2003, the credit facility was amended to increase the maximum
      credit available under the facility to $45,000 for the period through
      October 15, 2003. Vector has guaranteed $10,000 of borrowings under the
      facility and collateralized the guarantee with $10,000 in cash which is
      reflected in current restricted assets. Vector's guarantee and the pledge
      of the cash collateral will terminate October 16, 2003 subject to
      satisfaction of various conditions.




                                     - 14 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      EQUIPMENT LOANS - LIGGETT:

      In March 2000, Liggett purchased equipment for $1,000 through the issuance
      of a note, payable in 60 monthly installments of $21 with an effective
      annual interest rate of 10.14%. In April 2000, Liggett purchased equipment
      for $1,071 through the issuance of notes, payable in 60 monthly
      installments of $22 with an effective interest rate of 10.20%.

      In October and December 2001, Liggett purchased equipment for $3,204 and
      $3,200, respectively, through the issuance of notes guaranteed by the
      Company, each payable in 60 monthly installments of $53 with interest
      calculated at the prime rate.

      In March 2002, Liggett purchased equipment for $3,023 through the issuance
      of a note, payable in 30 monthly installments of $62 and then 30 monthly
      installments of $51 with an effective annual interest rate of 4.68%.

      In May 2002, Liggett purchased equipment for $2,871 through the issuance
      of a note, payable in 30 monthly installments of $59 and then 30 monthly
      installments of $48 with an effective annual interest rate of 4.64%.

      In September 2002, Liggett purchased equipment for $1,573 through the
      issuance of a note guaranteed by the Company, payable in 60 monthly
      installments of $26 plus interest calculated at LIBOR plus 4.31%.

      NOTES PAYABLE - VECTOR TOBACCO:

      In June 2001, Vector Tobacco purchased for $8,400 an industrial facility
      in Timberlake, North Carolina. Vector Tobacco financed the purchase with
      an $8,200 loan, payable in 60 monthly installments of $85, plus annual
      interest at 4.85% above LIBOR with a final payment of approximately
      $3,160. The loan, which is collateralized by a mortgage and a letter of
      credit of $1,750, is guaranteed by VGR Holding and Vector.

      During December 2001, Vector Tobacco borrowed an additional $1,159 from
      the same lender to finance building improvements. This loan is payable in
      30 monthly installments of $39 plus accrued interest, with an annual
      interest rate of LIBOR plus 5.12%.

      NOTES FOR MEDALLION ACQUISITION - VECTOR TOBACCO:

      The purchase price for the acquisition of Medallion included $60,000 in
      notes of Vector Tobacco, guaranteed by the Company and Liggett. Of the
      notes, $25,000 bear interest at a 9.0% annual rate and mature $3,125 per
      quarter commencing June 30, 2002 and continuing through March 31, 2004. At
      June 30, 2003, $9,374 of these notes were outstanding. The remaining
      $35,000 of notes bear interest at 6.5% per year, payable semiannually, and
      mature on April 1, 2007.




                                     - 15 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      NOTES PAYABLE - V.T. AVIATION:

      In February 2001, V.T. Aviation LLC, a subsidiary of Vector Research Ltd.,
      purchased an airplane for $15,500 and borrowed $13,175 to fund the
      purchase. The loan, which is collateralized by the airplane and a letter
      of credit from the Company for $775, is guaranteed by Vector Research, VGR
      Holding and the Company. The loan is payable in 120 monthly installments
      of $125, including annual interest of 2.31% above the 30-day commercial
      paper rate with a final payment of $6,125.

      In February 2002, V.T. Aviation purchased an airplane for $6,575 and
      borrowed $6,150 to fund the purchase. The loan is guaranteed by Vector
      Research and the Company. The loan is payable in 120 monthly installments
      of $44, including annual interest of 2.75% above the 30-day average
      commercial paper rate.

      NOTE PAYABLE - NEW VALLEY:

      In December 2002, New Valley financed a portion of its purchase of two
      office buildings in Princeton, N.J. with a mortgage loan of $40,500 from
      HSBC Realty Credit Corporation (USA). The loan has a term of four years,
      bears interest at a floating rate of 2% above LIBOR, and is secured by a
      first mortgage on the office buildings, as well as by an assignment of
      leases and rents. Principal is amortized to the extent of $54 per month
      during the term of the loan. The loan may be prepaid without penalty and
      is non-recourse against New Valley, except for various specified
      environmental and related matters, misapplications of tenant security
      deposits and insurance and condemnation proceeds, and fraud or
      misrepresentation by New Valley in connection with the indebtedness.


7.    EQUITY

      The Company accounts for employee stock compensation plans under APB
      Opinion No. 25, "Accounting for Stock Issued to Employees", with the
      intrinsic value-based method permitted by SFAS No. 123, "Accounting for
      Stock-Based Compensation" as amended by SFAS No. 148. Accordingly, no
      compensation expense is recognized when the exercise price is equal to the
      market price of the underlying common stock on the date of grant.

      Awards under the Company's stock compensation plans generally vest over
      periods ranging from four to five years from the date of grant. The
      expense related to stock option compensation included in the determination
      of net income for the three and six months ended June 30, 2003 and June
      30, 2002 is less than that which would have been recognized if the fair
      value method had been applied to all awards since the original effective
      date of SFAS No. 123. The following table illustrates the effect on net
      loss and loss per share if the Company had applied the fair value
      provisions of SFAS No. 123:




                                     - 16 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)





                                                      Three Months Ended               Six Months Ended
                                                  --------------------------         --------------------------
                                                   June 30,        June 30,          June 30,         June 30,
                                                     2003            2002             2003              2002
                                                   -------          -------          --------          --------

                                                                                           
Net loss                                           $(4,930)         $(3,342)         $ (9,779)         $(15,205)

Add:  stock option employee compensation
    expense included in reported net loss,
    net of related tax effects                       1,365            1,328             2,719             2,656
Deduct:  total stock option employee
    compensation expense determined
    under the fair value method for all
    awards, net of related tax effects              (2,254)          (2,569)           (4,487)           (5,137)
                                                   -------          -------          --------          --------
Pro forma net loss                                 $(5,819)         $(4,583)         $(11,547)         $(17,686)
                                                   =======          =======          ========          ========
Loss per share:
    Basic and diluted - as reported                $ (0.13)         $ (0.10)         $  (0.27)         $  (0.44)
    Basic and diluted - pro forma                  $ (0.16)         $ (0.13)         $  (0.31)         $  (0.51)


      For purposes of this pro forma presentation, the fair value of each option
      grant was estimated at the date of the grant using the Black-Scholes
      option pricing model. The Black-Scholes option valuation model was
      developed for use in estimating the fair value of traded options which
      have no vesting restrictions and are fully transferable. In addition,
      option valuation models require the input of highly subjective assumptions
      including expected stock price characteristics which are significantly
      different from those of traded options, and because changes in the
      subjective input assumptions can materially affect the fair value
      estimate, the existing models do not necessarily provide a reliable single
      measure of the fair value of stock-based compensation awards.

      During the six months ended June 30, 2003, 127,331 warrants, exercisable
      at $3.98 per share, and 404,139 options, exercisable at prices ranging
      from $4.93 to $13.33 per share, were exercised for $623 of cash and the
      surrender of 225,388 options.


8.    CONTINGENCIES

      SMOKING-RELATED LITIGATION:

      OVERVIEW. Since 1954, Liggett and other United States cigarette
      manufacturers have been named as defendants in numerous direct and
      third-party actions predicated on the theory that cigarette manufacturers
      should be liable for damages alleged to have been caused by cigarette
      smoking or by exposure to secondary smoke from cigarettes. These cases are
      reported here as though having been commenced against Liggett (without
      regard to whether such cases were actually commenced against Brooke Group


                                     - 17 -


                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      Holding Inc., the Company's predecessor and a wholly-owned subsidiary of
      VGR Holding, or Liggett). There has been a noteworthy increase in the
      number of cases commenced against Liggett and the other cigarette
      manufacturers in recent years. The cases generally fall into the following
      categories: (i) smoking and health cases alleging injury brought on behalf
      of individual plaintiffs ("Individual Actions"); (ii) smoking and health
      cases alleging injury and purporting to be brought on behalf of a class of
      individual plaintiffs ("Class Actions"); (iii) health care cost recovery
      actions brought by various foreign and domestic governmental entities
      ("Governmental Actions"); and (iv) health care cost recovery actions
      brought by third-party payors including insurance companies, union health
      and welfare trust funds, asbestos manufacturers and others ("Third-Party
      Payor Actions"). As new cases are commenced, defense costs and the risks
      attendant to the inherent unpredictability of litigation continue to
      increase. The future financial impact of the risks and expenses of
      litigation and the effects of the tobacco litigation settlements discussed
      below are not quantifiable at this time. For the six months ended June 30,
      2003, Liggett incurred counsel fees and costs totaling approximately
      $2,232 compared to $2,566 for the six months ended June 30, 2002.

      INDIVIDUAL ACTIONS. As of June 30, 2003, there were approximately 352
      cases pending against Liggett, and in most cases the other tobacco
      companies, where one or more individual plaintiffs allege injury resulting
      from cigarette smoking, addiction to cigarette smoking or exposure to
      secondary smoke and seek compensatory and, in some cases, punitive
      damages. Of these, 87 were pending in Florida, 81 in Maryland, 53 in New
      York, 34 in Mississippi and 20 in California. The balance of the
      individual cases were pending in 22 states. There are seven individual
      cases pending where Liggett is the only named defendant. In addition to
      these cases, an action against cigarette manufacturers involving
      approximately 1,260 named individual plaintiffs has been consolidated
      before a single West Virginia state court. Liggett is a defendant in most
      of the cases pending in West Virginia. In January 2002, the court severed
      Liggett from the trial of the consolidated action.

      The plaintiffs' allegations of liability in those cases in which
      individuals seek recovery for injuries allegedly caused by cigarette
      smoking are based on various theories of recovery, including negligence,
      gross negligence, breach of special duty, strict liability, fraud,
      misrepresentation, design defect, failure to warn, breach of express and
      implied warranties, conspiracy, aiding and abetting, concert of action,
      unjust enrichment, common law public nuisance, property damage, invasion
      of privacy, mental anguish, emotional distress, disability, shock,
      indemnity and violations of deceptive trade practice laws, the Federal
      Racketeer Influenced and Corrupt Organization Act ("RICO"), state RICO
      statutes and antitrust statutes. In many of these cases, in addition to
      compensatory damages, plaintiffs also seek other forms of relief including
      treble/multiple damages, medical monitoring, disgorgement of profits and
      punitive damages. Defenses raised by defendants in these cases include
      lack of proximate cause, assumption of the risk, comparative fault and/or
      contributory negligence, lack of design defect, statute of limitations,
      equitable defenses such as "unclean hands" and lack of benefit, failure to
      state a claim and federal preemption.

      Jury awards in various states have been entered against other cigarette
      manufacturers. The awards in these individual actions are for both
      compensatory and punitive damages and represent a material amount of
      damages. In 1999, a jury awarded $800 in compensatory damages and $79,500
      in punitive damages in an Oregon state court case involving Philip Morris.
      The trial court later determined that the punitive damage award was
      excessive and reduced it to $32,000. In June 2002, an Oregon intermediate
      appellate court reinstated the jury's punitive damages award. The Oregon
      Supreme Court refused to hear Philip Morris' appeal of the appellate court



                                     - 18 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      ruling in December 2002, and Philip Morris has appealed to the United
      States Supreme Court. In June 2001, a jury awarded $5,500 in compensatory
      damages and $3,000,000 in punitive damages in a California state court
      case involving Philip Morris. In March 2002, a jury awarded $169 in
      compensatory damages and $150,000 in punitive damages in an Oregon state
      court case also involving Philip Morris. The punitive damages awards in
      both the California and Oregon actions were subsequently reduced to
      $100,000 by the trial courts. In September 2002, a jury awarded $850 in
      compensatory damages and $28,000,000 in punitive damages in a California
      state court case involving Philip Morris. In December 2002, the trial
      court reduced the punitive damages award to $28,000. Both the verdict and
      damage awards in these cases are being appealed. In November 2001, in
      another case, a $25,000 punitive damages judgment against Philip Morris
      was affirmed by a California intermediate appellate court. In October
      2002, the California Supreme Court vacated the decision and remanded the
      case to the intermediate appellate court for reconsideration in light of
      its August 2002 ruling that a state statute in effect from January 1988 to
      December 1997 conferred immunity to cigarette manufacturers for conduct
      during that ten-year period. In March 2003, the appellate court reaffirmed
      its earlier decision approving the jury's verdict, and Philip Morris
      appealed to the California Supreme Court. In June 2003, the California
      Supreme Court remanded the case to the appellate court to reconsider its
      ruling in light of a recent United States Supreme Court decision limiting
      punitive damages. During 2001, as a result of a Florida Supreme Court
      decision upholding the award, another cigarette manufacturer paid $1,100
      in compensatory damages and interest to a former smoker and his spouse for
      injuries they allegedly incurred as a result of smoking. In December 2001,
      in an individual action involving another cigarette manufacturer, a
      Florida jury awarded a smoker $165 in compensatory damages. The defendant
      has appealed the verdict. In February 2002, a federal district court jury
      in Kansas awarded a smoker $198 in compensatory damages from two other
      cigarette manufacturers and, in June 2002, the trial court assessed
      punitive damages of $15,000 against one of the defendants. The defendant
      has appealed the verdict. In April 2003, in an individual Florida state
      court action involving two other cigarette manufacturers, a jury awarded
      compensatory damages of $6,500 (reduced by the court to $3,250). The
      defendants have appealed the verdict. In May 2003, a federal district
      court jury in Arkansas awarded compensatory damages of $4,025 and punitive
      damages of $15,000 in an individual action involving another cigarette
      manufacturer. The court subsequently struck the punitive damages award.
      The defendant intends to appeal the verdict.

      CLASS ACTIONS. As of June 30, 2003, there were approximately 41 actions
      pending, for which either a class has been certified or plaintiffs are
      seeking class certification, where Liggett, among others, was a named
      defendant. Many of these actions purport to constitute statewide class
      actions and were filed after May 1996 when the Fifth Circuit Court of
      Appeals, in the Castano case, reversed a Federal district court's
      certification of a purported nationwide class action on behalf of persons
      who were allegedly "addicted" to tobacco products.

      The extent of the impact of the Castano decision on smoking-related class
      action litigation is still uncertain. The Castano decision has had a
      limited effect with respect to courts' decisions regarding narrower
      smoking-related classes or class actions brought in state rather than
      federal court. For example, since the Fifth Circuit's ruling, a court in
      Louisiana (Liggett is not a defendant in this proceeding) has certified
      "addiction-as-injury" class actions that covered only citizens in those
      states. Two other class actions, Broin and Engle, were certified in state
      court in Florida prior to the Fifth Circuit's decision. In April 2001, the
      Brown case was certified as a class action in California.

                                     - 19 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      In May 1994, an action entitled ENGLE, ET AL. V. R.J. REYNOLDS TOBACCO
      COMPANY, ET AL., Circuit Court, Eleventh Judicial Circuit, Miami-Dade
      County, Florida, was filed against Liggett and others. The class consists
      of all Florida residents and citizens, and their survivors, who have
      suffered, presently suffer or have died from diseases and medical
      conditions caused by their addiction to cigarettes that contain nicotine.
      Phase I of the trial commenced in July 1998 and in July 1999, the jury
      returned the Phase I verdict. The Phase I verdict concerned certain issues
      determined by the trial court to be "common" to the causes of action of
      the plaintiff class. Among other things, the jury found that: smoking
      cigarettes causes 20 diseases or medical conditions, cigarettes are
      addictive or dependence producing, defective and unreasonably dangerous,
      defendants made materially false statements with the intention of
      misleading smokers, defendants concealed or omitted material information
      concerning the health effects and/or the addictive nature of smoking
      cigarettes and agreed to misrepresent and conceal the health effects
      and/or the addictive nature of smoking cigarettes, and defendants were
      negligent and engaged in extreme and outrageous conduct or acted with
      reckless disregard with the intent to inflict emotional distress. The jury
      also found that defendants' conduct "rose to a level that would permit a
      potential award or entitlement to punitive damages." The court decided
      that Phase II of the trial, which commenced November 1999, would be a
      causation and damages trial for three of the class representatives and a
      punitive damages trial on a class-wide basis, before the same jury that
      returned the verdict in Phase I. Phase III of the trial was to be
      conducted before separate juries to address absent class members' claims,
      including issues of specific causation and other individual issues
      regarding entitlement to compensatory damages. In April 2000, the jury
      awarded compensatory damages of $12,704 to the three plaintiffs, to be
      reduced in proportion to the respective plaintiff's fault. The jury also
      decided that the claim of one of the plaintiffs, who was awarded
      compensatory damages of $5,831, was not timely filed. In July 2000, the
      jury awarded approximately $145,000,000 in the punitive damages portion of
      Phase II against all defendants including $790,000 against Liggett. The
      court entered a final order of judgment against the defendants in November
      2000. The court's final judgment, which provided for interest at the rate
      of 10% per year on the jury's awards, also denied various post-trial
      motions, including a motion for new trial and a motion seeking reduction
      of the punitive damages award. Liggett appealed the court's order.

      In May 2003, Florida's Third District Court of Appeals decertified the
      ENGLE class and set aside the jury's decision in the case against Liggett
      and the other cigarette makers, including the $145,000,000 punitive
      damages award. The intermediate appellate court ruled that there were
      multiple legal bases why the class action trial, including the punitive
      damages award, could not be sustained. The court found that the class
      failed to meet the legal requirements for class certification and that
      class members needed to pursue their claims on an individualized basis.
      The court also ruled that the trial plan violated Florida law and the
      appellate court's 1996 certification decision, and was unconstitutional.
      The court further found that the proceedings were irretrievably tainted by
      class counsel's misconduct and that the punitive damages award was
      bankrupting under Florida law.

      In July 2003, class counsel filed motions with the appellate court
      seeking, among other things, a rehearing by the court, a rehearing en banc
      by the full Third District Court of Appeals and certification by the court
      of selective issues as a matter of "great public importance" which could
      allow for review by the Florida Supreme Court. If the appellate court's
      ruling is not upheld on further appeal, it will have a material adverse
      effect on the Company.

                                     - 20 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      In May 2000, legislation was enacted in Florida that limits the size of
      any bond required, pending appeal, to stay execution of a punitive damages
      verdict to the lesser of the punitive award plus twice the statutory rate
      of interest, $100,000 or 10% of the net worth of the defendant, but the
      limitation on the bond does not affect the amount of the underlying
      verdict. In November 2000, Liggett filed the $3,450 bond required by the
      Florida law in order to stay execution of the ENGLE judgment, pending
      appeal. Similar legislation has been enacted in Arkansas, Colorado,
      Georgia, Idaho, Indiana, Kansas, Kentucky, Louisiana, Michigan, Missouri,
      Nevada, North Carolina, Ohio, Oklahoma, South Carolina, Tennessee,
      Virginia and West Virginia. The Mississippi Supreme Court has also placed
      limits on appeal bonds by court rule.

      In May 2001, Liggett, along with Philip Morris and Lorillard Tobacco Co.,
      reached an agreement with the class in the ENGLE case, which provided
      assurance of Liggett's ability to appeal the jury's July 2000 verdict. As
      required by the agreement, Liggett paid $6,273 into an escrow account to
      be held for the benefit of the ENGLE class, and released, along with
      Liggett's existing $3,450 statutory bond, to the court for the benefit of
      the class upon completion of the appeals process, regardless of the
      outcome of the appeal. As a result, the Company recorded a $9,723 pre-tax
      charge to the consolidated statement of operations for the first quarter
      of 2001. The agreement, which was approved by the court, assured that the
      stay of execution, in effect pursuant to the Florida bonding statute,
      would not be lifted or limited at any point until completion of all
      appeals, including an appeal to the United States Supreme Court. If
      Liggett's balance sheet net worth fell below $33,781 (as determined in
      accordance with generally accepted accounting principles in effect as of
      July 14, 2000), the agreement provided that the stay granted in favor of
      Liggett in the agreement would terminate and the ENGLE class would be free
      to challenge the Florida bonding statute.

      In June 2002, the jury in a Florida state court action entitled LUKACS V.
      PHILIP MORRIS, ET AL. awarded $37,500 in compensatory damages in a case
      involving Liggett and two other tobacco manufacturers. In March 2003, the
      court reduced the amount of the compensatory damages to $25,100. The jury
      found Liggett 50% responsible for the damages incurred by the plaintiff.
      The LUKACS case was the first individual case to be tried as part of Phase
      III of the ENGLE case; the claims of all other individuals who are members
      of the class were stayed pending resolution of the appeal of the ENGLE
      verdict. The LUKACS verdict, which was subject to the outcome of the ENGLE
      appeal, has been overturned as a result of the appellate court's ruling.
      As discussed above, class counsel in ENGLE is pursuing various appellate
      remedies seeking reversal of the appellate court's decision.

      Class certification motions are pending in a number of putative class
      actions. Classes remain certified against Liggett in West Virginia
      (BLANKENSHIP), in California (BROWN), in New York (SIMON), in Kansas
      (SMITH) and in New Mexico (ROMERO). A number of class certification
      denials are on appeal.

      In August 2000, in BLANKENSHIP V. PHILIP MORRIS, INC., a West Virginia
      state court conditionally certified (only to the extent of medical
      monitoring) a class of present or former West Virginia smokers who desire
      to participate in a medical monitoring plan. The trial of this case ended
      in January 2001, when the judge declared a mistrial. In an order issued in
      March 2001, the court reaffirmed class certification of this medical
      monitoring action. In July 2001, the court issued


                                     - 21 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      an order severing Liggett from the retrial of the case which began in
      September 2001. In November 2001, the jury returned a verdict in favor of
      the defendants. In January 2002, the trial court denied plaintiffs' motion
      for a new trial, and plaintiffs have appealed.

      In April 2001, the California state court in the case of BROWN V. THE
      AMERICAN TOBACCO COMPANY, INC., ET AL., granted in part plaintiff's motion
      for class certification and certified a class comprised of adult residents
      of California who smoked at least one of defendants' cigarettes "during
      the applicable time period" and who were exposed to defendants' marketing
      and advertising activities in California. Certification was granted as to
      plaintiff's claims that defendants violated California's unfair business
      practices statute. The court subsequently defined "the applicable class
      period" for plaintiff's claims, pursuant to a stipulation submitted by the
      parties, as June 10, 1993 through April 23, 2001. The California Court of
      Appeals denied defendants' writ application, which sought review of the
      trial court's class certification orders. Defendants filed a petition for
      review with the California Supreme Court, which was subsequently denied.
      Trial is currently scheduled to begin in September 2003. Liggett is a
      defendant in the case.

      In September 2002, in IN RE SIMON II LITIGATION, the federal district
      court for the Eastern District of New York granted plaintiffs' motion for
      certification of a nationwide non-opt-out punitive damages class action
      against the tobacco companies, including Liggett. The class is not seeking
      compensatory damages, but was created to determine whether smokers across
      the country may be entitled to punitive damages. In its order, the court
      set a trial date of January 2003, but has since stayed the order pending
      the tobacco companies' appeal to the U.S. Court of Appeals for the Second
      Circuit. In February 2003, the Second Circuit agreed to review the
      district court's class certification decision.

      In March 2003, in a class action brought against Philip Morris on behalf
      of smokers of light cigarettes, a state court judge in Illinois awarded
      $7,100,000 in actual damages to the class members, $3,000,000 in punitive
      damages to the State of Illinois (which was not a plaintiff in this
      matter), and approximately $1,800,000 in attorney's fees and costs. Entry
      of judgment has been stayed. Philip Morris has appealed the verdict.

      Approximately 38 purported state and federal class action complaints have
      been filed against the cigarette manufacturers, including Liggett, for
      alleged antitrust violations. The actions allege that the cigarette
      manufacturers have engaged in a nationwide and international conspiracy to
      fix the price of cigarettes in violation of state and federal antitrust
      laws. Plaintiffs allege that defendants' price-fixing conspiracy raised
      the price of cigarettes above a competitive level. Plaintiffs in the 31
      state actions purport to represent classes of indirect purchasers of
      cigarettes in 16 states; plaintiffs in the seven federal actions purport
      to represent a nationwide class of wholesalers who purchased cigarettes
      directly from the defendants. The federal class actions have been
      consolidated and, in July 2000, plaintiffs in the federal consolidated
      action filed a single consolidated complaint that did not name Liggett as
      a defendant, although Liggett has complied with discovery requests. The
      court granted defendants' motion for summary judgment in the consolidated
      federal cases in July 2002, which decision has been appealed by plaintiffs
      to the U.S. Court of Appeals for the Eleventh Circuit. Oral argument was
      heard in May 2003. State court cases have been dismissed in Arizona, which
      is currently on appeal, and in New York and Florida. Class certification


                                     - 22 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      has been denied by courts in Minnesota and Michigan. A Kansas state court
      in the case of SMITH V. PHILIP MORRIS COMPANIES INC., ET AL. granted class
      certification in November 2001, and the trial in that case is currently
      scheduled to commence in September 2003. In April 2003, plaintiffs' motion
      for class certification was granted in ROMERO V. PHILIP MORRIS COMPANIES
      INC., a case pending in New Mexico state court. The New Mexico Court of
      Appeals has agreed to hear defendants' appeal of the class certification
      decision. Liggett is one of the defendants in the Kansas and New Mexico
      cases.

      GOVERNMENTAL ACTIONS. As of June 30, 2003, there were approximately 40
      Governmental Actions pending against Liggett. In these proceedings, both
      foreign and domestic governmental entities seek reimbursement for Medicaid
      and other health care expenditures. The claims asserted in these health
      care cost recovery actions vary. In most of these cases, plaintiffs assert
      the equitable claim that the tobacco industry was "unjustly enriched" by
      plaintiffs' payment of health care costs allegedly attributable to smoking
      and seek reimbursement of those costs. Other claims made by some but not
      all plaintiffs include the equitable claim of indemnity, common law claims
      of negligence, strict liability, breach of express and implied warranty,
      breach of special duty, fraud, negligent misrepresentation, conspiracy,
      public nuisance, claims under state and federal statutes governing
      consumer fraud, antitrust, deceptive trade practices and false
      advertising, and claims under RICO.

      THIRD-PARTY PAYOR ACTIONS. As of June 30, 2003, there were approximately
      six Third-Party Payor Actions pending against Liggett. The claims in these
      cases are similar to those in the Governmental Actions but have been
      commenced by insurance companies, union health and welfare trust funds,
      asbestos manufacturers and others. Nine United States Circuit Courts of
      Appeal have ruled that Third-Party Payors did not have standing to bring
      lawsuits against the cigarette manufacturers. The United States Supreme
      Court has denied petitions for certiorari in the cases decided by five of
      the courts of appeal. However, a number of Third-Party Payor Actions,
      including an action brought by 24 Blue Cross/Blue Shield Plans, remain
      pending.

      In June 2001, a jury in a third party payor action brought by Empire Blue
      Cross and Blue Shield in the Eastern District of New York rendered a
      verdict awarding the plaintiff $17,800 in damages against the major
      tobacco companies. As against Liggett, the jury awarded the plaintiff
      damages of $89. In February 2002, the court awarded plaintiff's counsel
      $37,800 in attorneys' fees, without allocating the fee award among the
      several defendants. Liggett has appealed both the jury verdict and the
      attorneys' fee award. Oral argument before the United States Court of
      Appeals for the Second Circuit was held in February 2003.

      In other Third-Party Payor Actions claimants have set forth several
      additional theories of relief sought: funding of corrective public
      education campaigns relating to issues of smoking and health; funding for
      clinical smoking cessation programs; disgorgement of profits from sales of
      cigarettes; restitution; treble damages; and attorneys' fees.
      Nevertheless, no specific amounts are provided. It is understood that
      requested damages against the tobacco company defendants in these cases
      might be in the billions of dollars.

      FEDERAL GOVERNMENT ACTION. In September 1999, the United States government
      commenced litigation against Liggett and the other tobacco companies in
      the United States District Court for the District of Columbia. The action
      seeks to recover an unspecified amount of health care costs paid for and
      furnished, and to be paid for and furnished, by the Federal Government for
      lung cancer, heart disease, emphysema and other smoking-related illnesses
      allegedly caused by the fraudulent and tortious conduct of defendants, to
      restrain defendants and co-conspirators from engaging in fraud and other
      unlawful conduct in the future, and to compel defendants to disgorge the
      proceeds of their unlawful conduct. The complaint alleges that such costs
      total more than $20,000,000 annually. The action asserts claims under



                                     - 23 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      three federal statutes, the Medical Care Recovery Act ("MCRA"), the
      Medicare Secondary Payer provisions of the Social Security Act ("MSP") and
      RICO. In December 1999, Liggett filed a motion to dismiss the lawsuit on
      numerous grounds, including that the statutes invoked by the government do
      not provide the basis for the relief sought. In September 2000, the court
      dismissed the government's claims based on MCRA and MSP, and the court
      reaffirmed its decision in July 2001. In the September 2000 decision, the
      court also determined not to dismiss the government's claims based on
      RICO, under which the government continues to seek court relief to
      restrain the defendant tobacco companies from allegedly engaging in fraud
      and other unlawful conduct and to compel disgorgement. In May 2003, the
      court denied the industry's partial summary judgment motion which sought
      summary judgment as to the government's advertising, marketing, promotion
      and warning claims on the basis that these claims are within the exclusive
      jurisdiction of the Federal Trade Commission. Additional motions for
      summary judgment have been filed by the government and defendants, and
      those motions are pending before the court.

      In June 2001, the United States Attorney General assembled a team of three
      Department of Justice ("DOJ") lawyers to work on a possible settlement of
      the federal lawsuit. The DOJ lawyers met with representatives of the
      tobacco industry, including Liggett, in July 2001. No settlement was
      reached, and no further meetings are planned. In a January 2003 filing
      with the court, the government alleged that disgorgement by defendants of
      approximately $289,000,000 is an appropriate remedy in the case. Discovery
      in the case has commenced, and trial has been scheduled for September
      2004.

      SETTLEMENTS. In March 1996, Brooke Group Holding and Liggett entered into
      an agreement, subject to court approval, to settle the Castano class
      action tobacco litigation. The CASTANO class was subsequently decertified
      by the court.

      In March 1996, March 1997 and March 1998, Brooke Group Holding and Liggett
      entered into settlements of smoking-related litigation with the Attorneys
      General of 45 states and territories. The settlements released both Brooke
      Group Holding and Liggett from all smoking-related claims, including
      claims for health care cost reimbursement and claims concerning sales of
      cigarettes to minors.

      In November 1998, Philip Morris, Brown & Williamson Tobacco Corporation,
      R.J. Reynolds Tobacco Company and Lorillard Tobacco Company (collectively,
      the "Original Participating Manufacturers" or "OPMs") and Liggett
      (together with the OPMs and any other tobacco product manufacturer that
      becomes a signatory, the "Participating Manufacturers") entered into the
      Master Settlement Agreement (the "MSA") with 46 states, the District of
      Columbia, Puerto Rico, Guam, the United States Virgin Islands, American
      Samoa and the Northern Marianas (collectively, the "Settling States") to
      settle the asserted and unasserted health care cost recovery and certain
      other claims of those Settling States. The MSA has received final judicial
      approval in each of the 52 settling jurisdictions.

      The MSA restricts tobacco product advertising and marketing within the
      Settling States and otherwise restricts the activities of Participating
      Manufacturers. Among other things, the MSA prohibits the targeting of
      youth in the advertising, promotion or marketing of tobacco products; bans
      the use of cartoon characters in all tobacco advertising and promotion;
      limits each Participating Manufacturer to one tobacco brand name
      sponsorship during any 12-month period; bans all outdoor advertising, with
      the exception of signs, 14 square feet or less, at retail establishments
      that sell tobacco products; prohibits payments for tobacco product


                                     - 24 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      placement in various media; bans gift offers based on the purchase of
      tobacco products without sufficient proof that the intended recipient is
      an adult; prohibits Participating Manufacturers from licensing third
      parties to advertise tobacco brand names in any manner prohibited under
      the MSA; prohibits Participating Manufacturers from using as a tobacco
      product brand name any nationally recognized non-tobacco brand or trade
      name or the names of sports teams, entertainment groups or individual
      celebrities; and prohibits Participating Manufacturers from selling packs
      containing fewer than 20 cigarettes.

      The MSA also requires Participating Manufacturers to affirm corporate
      principles to comply with the MSA and to reduce underage usage of tobacco
      products and imposes requirements applicable to lobbying activities
      conducted on behalf of Participating Manufacturers.

      Liggett has no payment obligations under the MSA except to the extent its
      market share exceeds a base share of 125% of its 1997 market share, or
      approximately 1.65% of total cigarettes sold in the United States. As a
      result of the Medallion acquisition on April 1, 2002, Vector Tobacco has
      no payment obligations under the MSA except to the extent its market share
      exceeds a base amount of approximately 0.28% of total cigarettes sold in
      the United States. During 1999 and 2000, Liggett's market share did not
      exceed the base amount. Based on published industry sources, domestic
      shipments by Liggett and Vector Tobacco accounted for approximately 2.2%
      of the total cigarettes shipped in the United States during 2001 and 2.5%
      during 2002. On April 15 of any year following a year in which Liggett's
      and Vector Tobacco's market shares exceed their base shares, Liggett and
      Vector Tobacco will pay on each excess unit an amount equal (on a per-unit
      basis) to that due during the same following year by the OPMs under the
      annual and strategic contribution payment provisions of the MSA, subject
      to applicable adjustments, offsets and reductions. In March and April
      2002, Liggett and Vector Tobacco paid a total of $31,130 for their 2001
      MSA obligations. In March and April 2003, Liggett and Vector Tobacco paid
      a total of $37,541 for their 2002 MSA obligations. Liggett and Vector
      Tobacco have expensed $14,332 for their estimated MSA obligations for the
      first six months of 2003 as part of cost of goods sold. Under the annual
      and strategic contribution payment provisions of the MSA, the OPMs (and
      Liggett and Vector Tobacco to the extent their market shares exceed their
      base shares) are required to pay the following annual amounts (subject to
      certain adjustments):

         Year                                               Amount
         ----                                               ------

         2003...................................          $6,500,000
         2004 - 2007............................          $8,000,000
         2008 - 2017............................          $8,139,000
         2018 and each year thereafter..........          $9,000,000

      These annual payments will be allocated based on relative unit volume of
      domestic cigarette shipments. The payment obligations under the MSA are
      the several, and not joint, obligations of each Participating Manufacturer
      and are not the responsibility of any parent or affiliate of a
      Participating Manufacturer.



                                     - 25 -



                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      The MSA replaces Liggett's prior settlements with all states and
      territories except for Florida, Mississippi, Texas and Minnesota. Each of
      these four states, prior to the effective date of the MSA, negotiated and
      executed settlement agreements with each of the other major tobacco
      companies, separate from those settlements reached previously with
      Liggett. Because these states' settlement agreements with Liggett provided
      for "most favored nation" protection for both Brooke Group Holding and
      Liggett, the payments due these states by Liggett (with certain possible
      exceptions) have been eliminated, other than a $100 a year payment to
      Minnesota starting in 2003 during any year cigarettes manufactured by
      Liggett are sold in the state. With respect to all non-economic
      obligations under the previous settlements, both Brooke Group Holding and
      Liggett are entitled to the most favorable provisions as between the MSA
      and each state's respective settlement with the other major tobacco
      companies. Therefore, Liggett's non-economic obligations to all states and
      territories are now defined by the MSA.

      Copies of the various settlement agreements are filed as exhibits to the
      Company's Form 10-K and the discussion herein is qualified in its entirety
      by reference thereto.

      TRIALS. Cases currently scheduled for trial during the next six months
      include two individual actions in Florida state court scheduled for August
      2003 and January 2004, in both of which Liggett is the only defendant, an
      individual action in New Hampshire state court scheduled for October 2003,
      involving Liggett and Philip Morris as defendants, and an individual
      action in New Jersey federal court scheduled for October 2003, involving
      Liggett and Lorillard as defendants. In addition, in September 2003, the
      Brown class action is scheduled for trial in California state court and
      the Smith antitrust class action is scheduled for trial in Kansas state
      court. Trial dates, however, are subject to change.

      Management is not able to predict the outcome of the litigation pending
      against Brooke Group Holding or Liggett. Litigation is subject to many
      uncertainties. In May 2003, a Florida intermediate appellate court
      overturned a $790,000 punitive damages award against Liggett and
      decertified the ENGLE smoking and health class action. Class counsel in
      ENGLE is pursuing various appellate remedies seeking reversal of the
      appellate court's decision. If the appellate court's ruling is not upheld
      on further appeal, it will have a material adverse effect on the Company.
      In November 2000, Liggett filed the $3,450 bond required under the bonding
      statute enacted in 2000 by the Florida legislature which limits the size
      of any bond required, pending appeal, to stay execution of a punitive
      damages verdict. In May 2001, Liggett reached an agreement with the class
      in the ENGLE case, which provided assurance to Liggett that the stay of
      execution, in effect pursuant to the Florida bonding statute, would not be
      lifted or limited at any point until completion of all appeals, including
      to the United States Supreme Court. As required by the agreement, Liggett
      paid $6,273 into an escrow account to be held for the benefit of the ENGLE
      class, and released, along with Liggett's existing $3,450 statutory bond,
      to the court for the benefit of the class upon completion of the appeals
      process, regardless of the outcome of the appeal. As a result, the Company
      recorded a $9,723 pre-tax charge to the consolidated statement of
      operations for the first quarter of 2001. In June 2002, the jury in an
      individual case brought under the third phase of the ENGLE case awarded
      $37,500 (subsequently reduced by the court to $25,100) of compensatory
      damages against Liggett and two other defendants and found Liggett 50%
      responsible for the damages. The verdict, which was subject to the outcome
      of the ENGLE appeal, has been overturned as a result of the appellate


                                     - 26 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      court's ruling. It is possible that additional cases could be decided
      unfavorably and that there could be further adverse developments in the
      ENGLE case. Management cannot predict the cash requirements related to any
      future settlements and judgments, including cash required to bond any
      appeals, and there is a risk that those requirements will not be able to
      be met. An unfavorable outcome of a pending smoking and health case could
      encourage the commencement of additional similar litigation. Management is
      unable to make a meaningful estimate with respect to the amount or range
      of loss that could result from an unfavorable outcome of the cases pending
      against Brooke Group Holding or Liggett or the costs of defending such
      cases. The complaints filed in these cases rarely detail alleged damages.
      Typically, the claims set forth in an individual's complaint against the
      tobacco industry pray for money damages in an amount to be determined by a
      jury, plus punitive damages and costs. These damage claims are typically
      stated as being for the minimum necessary to invoke the jurisdiction of
      the court.

      It is possible that the Company's consolidated financial position, results
      of operations or cash flows could be materially adversely affected by an
      unfavorable outcome in any such smoking-related litigation.

      Liggett's and Vector Tobacco's management are unaware of any material
      environmental conditions affecting their existing facilities. Liggett's
      and Vector Tobacco's management believe that current operations are
      conducted in material compliance with all environmental laws and
      regulations and other laws and regulations governing cigarette
      manufacturers. Compliance with federal, state and local provisions
      regulating the discharge of materials into the environment, or otherwise
      relating to the protection of the environment, has not had a material
      effect on the capital expenditures, results of operations or competitive
      position of Liggett or Vector Tobacco.

      Liggett has been served in three reparations actions brought by
      descendants of slaves. Plaintiffs in these actions claim that defendants,
      including Liggett, profited from the use of slave labor. Seven additional
      cases have been filed in California, Illinois and New York. Liggett is a
      named defendant in only one of these additional cases, but has not been
      served.

      There are several other proceedings, lawsuits and claims pending against
      the Company and certain of its consolidated subsidiaries unrelated to
      smoking or tobacco product liability. Management is of the opinion that
      the liabilities, if any, ultimately resulting from such other proceedings,
      lawsuits and claims should not materially affect the Company's financial
      position, results of operations or cash flows.


      LEGISLATION AND REGULATION:

      In January 1993, the Environmental Protection Agency ("EPA") released a
      report on the respiratory effect of secondary smoke which concludes that
      secondary smoke is a known human lung carcinogen in adults and in
      children, causes increased respiratory tract disease and middle ear
      disorders and increases the severity and frequency of asthma. In June
      1993, the two largest of the major domestic cigarette manufacturers,
      together with other segments of the tobacco and distribution industries,
      commenced a lawsuit against the EPA seeking a determination that the EPA
      did not have the statutory authority to regulate secondary smoke, and that
      given the current body of scientific evidence and the EPA's failure to
      follow its own guidelines in making the determination, the EPA's


                                     - 27 -


                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      classification of secondary smoke was arbitrary and capricious. In July
      1998, a federal district court vacated those sections of the report
      relating to lung cancer, finding that the EPA may have reached different
      conclusions had it complied with relevant statutory requirements. The
      federal government appealed the court's ruling. In December 2002, the
      United States Court of Appeals for the Fourth Circuit rejected the
      industry challenge to the EPA report ruling that it was not subject to
      court review. Issuance of the report may encourage efforts to limit
      smoking in public areas.

      In February 1996, the United States Trade representative issued an
      "advance notice of proposed rule making" concerning how tobacco is
      imported under a previously established tobacco tariff rate quota ("TRQ")
      should be allocated. Currently, tobacco imported under the TRQ is
      allocated on a "first-come, first-served" basis, meaning that entry is
      allowed on an open basis to those first requesting entry in the quota
      year. Others in the cigarette industry have suggested an "end-user
      licensing" system under which the right to import tobacco under the quota
      would be initially assigned based on domestic market share. Such an
      approach, if adopted, could have a material adverse effect on the Company
      and Liggett.

      In August 1996, the Food and Drug Administration (the "FDA") filed in the
      Federal Register a Final Rule classifying tobacco as a "drug" or "medical
      device", asserting jurisdiction over the manufacture and marketing of
      tobacco products and imposing restrictions on the sale, advertising and
      promotion of tobacco products. Litigation was commenced challenging the
      legal authority of the FDA to assert such jurisdiction, as well as
      challenging the constitutionality of the rules. In March 2000, the United
      States Supreme Court ruled that the FDA does not have the power to
      regulate tobacco. Liggett supported the FDA Rule and began to phase in
      compliance with certain of the proposed FDA regulations.

      Since the Supreme Court decision, various proposals and recommendations
      have been made for additional federal and state legislation to regulate
      cigarette manufacturers. Congressional advocates of FDA regulations have
      introduced legislation that would give the FDA authority to regulate the
      manufacture, sale, distribution and labeling of tobacco products to
      protect public health, thereby allowing the FDA to reinstate its prior
      regulations or adopt new or additional regulations. The ultimate outcome
      of these proposals cannot be predicted.

      In August 1996, Massachusetts enacted legislation requiring tobacco
      companies to publish information regarding the ingredients in cigarettes
      and other tobacco products sold in that state. In December 1997, the
      United States District Court for the District of Massachusetts
      preliminarily enjoined this legislation from going into effect on the
      grounds that it is preempted by federal law. In November 1999, the United
      States Court of Appeals for the First Circuit affirmed this ruling. In
      September 2000, the federal district court permanently enjoined
      enforcement of the law. In October 2001, the First Circuit reversed the
      district court's decision, ruling that the ingredients disclosure
      provisions are valid. The entire court, however, agreed to re-hear the
      appeal, reinstating the district court's injunction in the meantime. In
      December 2002, the First Circuit ruled that the ingredients disclosure
      provisions violated the constitutional prohibition against unlawful
      seizure of property by forcing firms to reveal trade secrets. The decision
      was not appealed by the state. Notwithstanding the foregoing, in December
      1997, Liggett began voluntarily complying with this legislation by
      providing ingredient information to the Massachusetts Department of Public
      Health. Several other states have enacted, or are considering, legislation
      similar to that enacted in Massachusetts.

                                     - 28 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      Cigarettes are subject to substantial federal, state and local excise
      taxes which, in general, have been increasing. The federal excise tax on
      cigarettes is currently $0.39 per pack. State and local sales and excise
      taxes vary considerably and, when combined with sales taxes, local taxes
      and the current federal excise tax, may currently be as high as $4.10 per
      pack. Proposed further tax increases in various jurisdictions are
      currently under consideration or pending. In 2002, 21 states passed excise
      tax increases, ranging from $0.07 per pack in Tennessee to as much as
      $1.81 per pack in New York City and New York State combined. In addition,
      since January 1, 2003, thirteen states and the District of Columbia
      approved increases in excise taxes. Congress has considered significant
      increases in the federal excise tax or other payments from tobacco
      manufacturers, and significant increases in excise and other
      cigarette-related taxes have been proposed or enacted at the state and
      local levels. In the opinion of the Company, increases in excise and
      similar taxes have had an adverse impact on sales of cigarettes.

      In August 2000, the New York state legislature passed legislation charging
      the state's Office of Fire Prevention and Control ("OFPC") with developing
      standards for "fire safe" or self-extinguishing cigarettes. On December
      31, 2002, the OFPC issued proposed standards for public comment. The
      public comment period ended on April 15, 2003, and final standards have
      not yet been issued. Six months from the issuance of the final standards,
      all cigarettes offered for sale in New York state will be required to be
      manufactured to those standards. It is not possible to predict the impact
      of this law on the Company until the final standards are published.
      Similar legislation is being considered by other state governments and at
      the federal level.

      Federal or state regulators may object to Vector Tobacco's reduced
      carcinogen and low nicotine and nicotine-free cigarette products as
      unlawful or allege they bear deceptive or unsubstantiated product claims,
      and seek the removal of the products from the marketplace, or significant
      changes to advertising. Various concerns regarding Vector Tobacco's
      advertising practices have been expressed to Vector Tobacco by certain
      state attorneys general. Vector Tobacco has been negotiating in an effort
      to resolve these concerns. Allegations by federal or state regulators,
      public health organizations and other tobacco manufacturers that Vector
      Tobacco's products are unlawful, or that its public statements or
      advertising contain misleading or unsubstantiated health claims or product
      comparisons, may result in litigation or governmental proceedings. Vector
      Tobacco's business may become subject to extensive domestic and
      international governmental regulation. Various proposals have been made
      for federal, state and international legislation to regulate cigarette
      manufacturers generally, and reduced constituent cigarettes specifically.
      It is possible that laws and regulations may be adopted covering issues
      like the manufacture, sale, distribution, advertising and labeling of
      tobacco products as well as any express or implied health claims
      associated with reduced carcinogen and low nicotine and nicotine-free
      cigarette products and the use of genetically modified tobacco. A system
      of regulation by agencies like the FDA, the Federal Trade Commission or
      the United States Department of Agriculture may be established. In
      addition, a group of public health organizations have submitted a petition
      to the FDA, alleging that the marketing of the OMNI product is subject to
      regulation by the FDA under existing law. Vector Tobacco has filed a
      response in opposition to the petition. The FTC has also expressed
      interest in the regulation of tobacco products made by tobacco
      manufacturers, including Vector Tobacco, which bear reduced carcinogen
      claims. The ultimate outcome of any of the foregoing cannot be predicted,
      but any of the foregoing could have a material adverse impact on the
      Company.

                                     - 29 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      In addition to the foregoing, there have been a number of other
      restrictive regulatory actions, adverse legislative and political
      decisions and other unfavorable developments concerning cigarette smoking
      and the tobacco industry, the effects of which, at this time, management
      is not able to evaluate. These developments may negatively affect the
      perception of potential triers of fact with respect to the tobacco
      industry, possibly to the detriment of certain pending litigation, and may
      prompt the commencement of additional similar litigation.


      OTHER MATTERS:

      In March 1997, a stockholder derivative suit was filed in Delaware
      Chancery Court against New Valley, as a nominal defendant, its directors
      and Brooke Group Holding by a stockholder of New Valley. The suit alleges
      that New Valley's purchase of the BrookeMil Ltd. shares from Brooke
      (Overseas) in January 1997 constituted a self-dealing transaction which
      involved the payment of excessive consideration by New Valley. The
      plaintiff seeks a declaration that New Valley's directors breached their
      fiduciary duties and Brooke Group Holding aided and abetted such breaches
      and that damages be awarded to New Valley. In December 1999, another
      stockholder of New Valley commenced an action in Delaware Chancery Court
      substantially similar to the March 1997 action. This stockholder alleges,
      among other things, that the consideration paid by New Valley for the
      BrookeMil shares was excessive, unfair and wasteful, that the special
      committee of New Valley's board lacked independence, and that the
      appraisal and fairness opinion were flawed. By order of the court, both
      actions were consolidated. In January 2001, the court denied a motion to
      dismiss the consolidated action. Brooke Group Holding and New Valley
      believe that the allegations in the case are without merit. Discovery in
      the case is ongoing.

      In July 1999, a purported class action was commenced on behalf of New
      Valley's former Class B preferred shareholders against New Valley, Brooke
      Group Holding and certain directors and officers of New Valley in Delaware
      Chancery Court. The complaint alleges that the recapitalization, approved
      by a majority of each class of New Valley's stockholders in May 1999, was
      fundamentally unfair to the Class B preferred shareholders, the proxy
      statement relating to the recapitalization was materially deficient and
      the defendants breached their fiduciary duties to the Class B preferred
      shareholders in approving the transaction. The plaintiffs seek class
      certification of the action and an award of compensatory damages as well
      as all costs and fees. The Court dismissed six of plaintiff's nine claims
      alleging inadequate disclosure in the proxy statement. Brooke Group
      Holding and New Valley believe that the remaining allegations are without
      merit and have recently filed a motion for summary judgment on the
      remaining three claims.

      Although there can be no assurances, Brooke Group Holding and New Valley
      believe, after consultation with counsel, that the ultimate resolution of
      these matters will not have a material adverse effect on the Company's or
      New Valley's consolidated financial position, results of operations or
      cash flows.

      As of June 30, 2003, New Valley had $656 of remaining prepetition
      bankruptcy-related claims and restructuring accruals including claims for
      lease rejection damages. The remaining claims may be subject to future
      adjustments based on potential settlements or decisions of the court.

                                     - 30 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      In May 1999, in connection with the Philip Morris brand transaction, Eve
      Holdings Inc., a subsidiary of Liggett, guaranteed a $134,900 bank loan to
      Trademarks LLC. The loan is secured by Trademarks' three premium cigarette
      brands and Trademarks' interest in the exclusive license of the three
      brands by Philip Morris. The license provides for a minimum annual royalty
      payment equal to the annual debt service on the loan plus $1,000. The
      Company believes that the fair value of Eve's guarantee is negligible at
      June 30, 2003.


9.    NEW VALLEY CORPORATION

      In December 2002, New Valley purchased two office buildings in Princeton,
      N.J. for a total purchase price of $54,000. New Valley financed a portion
      of the purchase price through a borrowing of $40,500 from HSBC Realty
      Credit Corporation (USA). (See Note 6.)

      Also in December 2002, New Valley and the other owners of Prudential
      Douglas Elliman Real Estate ("Realty"), formerly known as Prudential Long
      Island Realty, contributed their interests in Realty to Douglas Elliman
      Realty, LLC, formerly known as Montauk Battery Realty LLC, a newly formed
      entity. New Valley acquired a 50% ownership interest in Douglas Elliman
      Realty, LLC, an increase from its previous 37.2% interest in Realty as a
      result of an additional investment of $1,413 by New Valley and the
      redemption by Realty of various ownership interests.

      In March 2003, Douglas Elliman Realty, LLC purchased the New York
      City-based residential brokerage firm, Douglas Elliman, LLC, formerly
      known as Insignia Douglas Elliman, and an affiliated property management
      company for $71,250. New Valley invested an additional $9,500 in
      subordinated debt and equity of Douglas Elliman Realty, LLC to help fund
      the acquisition. The subordinated debt, which has a principal amount of
      $9,500, bears interest at 12% per annum and is due in March 2013.

      New Valley accounts for its interest in Douglas Elliman Realty, LLC and
      another investment on the equity method and recorded a loss of $174
      and $891 for the three and six months ended June 30, 2003, respectively,
      associated with these equity investments.


10.   INCOME TAXES

      The consolidated balance sheets of the Company include deferred income tax
      assets and liabilities, which represent temporary differences in the
      application of accounting rules established by generally accepted
      accounting principles and income tax laws. As of June 30, 2003, the
      Company's deferred income tax liabilities exceeded its deferred income tax
      assets by $112,476. The largest component of the Company's deferred tax
      liabilities exists because of differences that resulted from a 1998 and
      1999 transaction with Philip Morris Incorporated where a subsidiary of
      Liggett contributed three of its premium cigarette brands to Trademarks
      LLC, a newly-formed limited liability company. In such transaction, Philip
      Morris acquired an option to purchase the remaining interest in Trademarks
      for a 90-day period commencing in December 2008, and the Company has an
      option to require Philip Morris to purchase the remaining interest for a
      90-day period commencing in March 2010. For additional information
      concerning the Philip Morris brand transaction, see Note 18 to the
      consolidated financial statements included in the Company's Form 10-K for
      the year ended December 31, 2002.

                                     - 31 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      In connection with the transaction, the Company recognized in 1999 a
      pre-tax gain of $294,078 in its consolidated financial statements and
      established a deferred tax liability of $103,100 relating to the gain.
      Upon exercise of the options during the 90-day periods commencing in
      December 2008 or in March 2010, the Company will be required to pay tax in
      the amount of the deferred tax liability, which will be offset by the
      benefit of any deferred tax assets, including any net operating losses,
      available to the Company at that time. In connection with an examination
      of the Company's 1998 and 1999 federal income tax returns, the Internal
      Revenue Service issued to the Company in May 2003 a preliminary notice of
      proposed adjustment. The preliminary notice asserts that, for tax
      reporting purposes, the entire gain should have been recognized in 1998
      and in 1999 in the additional amounts of $150,000 and $129,900,
      respectively, rather than upon the exercise of the options during the
      90-day periods commencing in December 2008 or in March 2010. If the
      Internal Revenue Service were to ultimately prevail with the proposed
      adjustment, it would result in the potential acceleration of tax payments
      of approximately $115,000, including interest, net of tax benefits,
      through June 30, 2003. These amounts have been previously recognized in
      the Company's consolidated financial statements as tax liabilities. As of
      June 30, 2003, the Company believes amounts potentially due have been
      fully provided for in its consolidated statements of operations.

      The Company believes the positions reflected on its income tax returns are
      correct and intends to vigorously oppose any proposed adjustments to its
      returns. If taxing authorities were to ultimately prevail in their
      assertion that the Company incurred a tax obligation prior to the exercise
      dates of these options and it was required to make such tax payments prior
      to 2009 or 2010, and if any necessary financing were not available to the
      Company, its liquidity could be adversely affected.


11.   SEGMENT INFORMATION

      The Company's significant business segments for the six months ended June
      30, 2003 and 2002 were Liggett, Vector Tobacco and real estate. The
      Liggett segment consists of the manufacture and sale of conventional
      cigarettes and, for segment reporting purposes, includes the operations of
      Medallion acquired on April 1, 2002 (which operations are held for legal
      purposes as part of Vector Tobacco). The Vector Tobacco segment includes
      the development and marketing of low nicotine, nicotine-free and reduced
      carcinogen cigarette products and, for segment reporting purposes,
      excludes the operations of Medallion.




                                     - 32 -


                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (Dollars in Thousands, Except Per Share Amounts) - (Continued)
                                   (Unaudited)


      Financial information for the Company's operations before taxes and
      minority interest for the three and six months ended June 30, 2003 and
      2002 follows:




                                                            Vector              Real             Corporate
                                          Liggett           Tobacco            Estate            and Other           Total
                                          --------         ---------          --------          -----------        ---------

                                                                                                    
THREE MONTHS ENDED JUNE 30, 2003:

Revenues                                  $120,767         $   8,633          $  1,777          $      --          $ 131,177
Operating income (loss)                     27,587           (21,167)              984             (6,581)               823
Depreciation and amortization                2,130             1,241               321                690              4,382

THREE MONTHS ENDED JUNE 30, 2002:

Revenues                                  $138,721         $   1,092          $    237          $      --          $ 140,050
Operating income (loss)                     24,917           (20,118)             (766)            (8,877)            (4,844)
Depreciation and amortization                1,475             1,113                68                602              3,258

SIX MONTHS ENDED JUNE 30, 2003:

Revenues                                  $245,682         $  15,061          $  3,576          $      --          $ 264,319
Operating income (loss)                     57,849           (45,506)            1,920            (13,640)               623
Identifiable assets                        294,588            93,455            72,261            224,435            684,739
Depreciation and amortization                4,169             2,398               642              1,368              8,577
Capital expenditures                         4,020             2,134                --                349              6,503

SIX MONTHS ENDED JUNE 30, 2002:

Revenues                                  $232,813         $   3,758          $    661          $      --          $ 237,232
Operating income (loss)                     43,395           (44,637)             (838)           (17,816)           (19,896)
Identifiable assets                        278,549           119,164             1,458            318,284            717,455
Depreciation and amortization                2,721             2,080               191              1,093              6,085
Capital expenditures                        14,338            12,675               688              5,750             33,451



                                     - 33 -



ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
           RESULTS OF OPERATIONS

                (Dollars in Thousands, Except Per Share Amounts)
                                   (Unaudited)


INTRODUCTION


         We are a holding company for a number of businesses. We are engaged
principally in:

         o  the development and marketing of the low nicotine and nicotine-free
            QUEST cigarette products and the reduced carcinogen OMNI cigarette
            products through our subsidiary Vector Tobacco Inc. and

         o  the manufacture and sale of cigarettes in the United States through
            our subsidiary Liggett Group Inc.

         Our majority-owned subsidiary, New Valley Corporation, is currently
engaged in the real estate business and is seeking to acquire additional
operating companies. In December 2002, New Valley acquired two office buildings
in Princeton, N.J. and increased its ownership to 50% in Douglas Elliman Realty,
LLC, which owns the largest residential brokerage company in the New York
metropolitan area.

RECENT DEVELOPMENTS

         QUEST INTRODUCTION. In January 2003, Vector Tobacco introduced QUEST,
its brand of low nicotine and nicotine-free cigarette products. QUEST is
designed for adult smokers who are interested in reducing their levels of
nicotine intake and is available in three different varieties, each with
decreasing amounts of nicotine - QUEST 1, 2 and 3. QUEST 1, the low nicotine
variety, contains 0.6 milligrams of nicotine. QUEST 2, the extra-low nicotine
variety, contains 0.3 milligrams of nicotine. QUEST 3, the nicotine-free
variety, contains only trace levels of nicotine - no more than 0.05 milligrams
of nicotine per cigarette. QUEST cigarettes utilize a proprietary process that
enables the production of nicotine-free tobacco that tastes and smokes like
tobacco in conventional cigarettes. All three QUEST varieties are being sold in
hard packs and are priced comparable to other premium brands.

         QUEST is initially available in New York, New Jersey, Pennsylvania,
Ohio, Indiana, Illinois and Michigan. These seven states account for
approximately 30% of all cigarette sales in the United States. A multi-million
dollar advertising and marketing campaign, with advertisements running in
magazines and regional newspapers, is supporting the product launch. The brand
is also supported by significant point-of-purchase awareness campaigns.

         The premium segment of the industry is currently experiencing intense
competitive activity, with increased discounting of premium brands at all levels
of retail. Given these marketplace conditions, and the results that we have seen
to date with QUEST, we intend to take a measured approach to expanding the
market presence of the brand. We currently plan to introduce a menthol version
of QUEST in the seven state market in the fourth quarter of 2003. In addition,
we intend to utilize the information that we have obtained over the past six
months on the QUEST non-menthol product and more specifically target our focus
in the seven state market in the coming months. Based upon those results, the
success of the  menthol product and market conditions in the premium segment, we
will make a determination on the timing of a national launch of QUEST at a later
date.

         LIGGETT VECTOR BRANDS. During 2002, the sales and marketing functions,
along with certain support functions, of our Liggett and Vector Tobacco
subsidiaries were combined into a new entity, Liggett Vector Brands Inc. This
company coordinates and executes the sales and marketing efforts for all of our
tobacco operations. With the combined resources of Liggett and Vector Tobacco,
Liggett Vector Brands has approximately 435 salespersons, and enhanced
distribution and marketing capabilities. In connection with the formation of the
new Liggett Vector Brands entity, we took a charge of approximately $3,460 in


                                     - 34 -


the first quarter of 2002, related to the reorganization of our business. As of
March 31, 2003, these restructuring activities had been substantially completed.
Our reorganization accrual has been reduced by payments and impairments of
$3,385 as of June 30, 2002. The remaining balance was $75 at June 30, 2003.

         ACQUISITION OF MEDALLION. On April 1, 2002, a subsidiary of ours
acquired the stock of The Medallion Company, Inc., and related assets from
Medallion's principal stockholder. The total purchase price consisted of $50,000
in cash and $60,000 in notes, with the notes guaranteed by us and Liggett.
Medallion, a discount cigarette manufacturer, is a participant in the Master
Settlement Agreement between the state Attorneys General and the tobacco
industry. Medallion has no payment obligations under the Master Settlement
Agreement unless its market share exceeds approximately 0.28% of total
cigarettes sold in the United States.

         VGR HOLDING NOTES. In connection with an amendment to the note purchase
agreement for VGR Holding's 10% senior secured notes due March 31, 2006, VGR
Holding repurchased a total of $8,000 of the notes at a price of 100% of the
principal amount plus accrued interest during the second quarter of 2003. VGR
Holding also agreed to repurchase, under certain conditions, an additional
$4,000 of the notes on September 30, 2003 at a price of 100% of the principal
amount plus accrued interest. We recognized a loss of $1,197 in the second
quarter and will recognize a loss of approximately $575 in the third quarter of
2003 if VGR Holding repurchases the additional $4,000 of the notes.

         TAX MATTERS. In connection with the 1998 and 1999 transaction with
Philip Morris Incorporated where a subsidiary of Liggett contributed three of
its premium cigarette brands to Trademarks LLC, a newly-formed limited liability
company, we recognized in 1999 a pre-tax gain of $294,078 in our consolidated
financial statements and established a deferred tax liability of $103,100
relating to the gain. In such transaction, Philip Morris acquired an option to
purchase the remaining interest in Trademarks for a 90-day period commencing in
December 2008, and we have an option to require Philip Morris to purchase the
remaining interest for a 90-day period commencing in March 2010. Upon exercise
of the options during the 90-day periods commencing in December 2008 or in March
2010, we will be required to pay tax in the amount of the deferred tax
liability, which will be offset by the benefit of any deferred tax assets,
including any net operating losses, available to us at that time. In connection
with an examination of our 1998 and 1999 federal income tax returns, the
Internal Revenue Service issued to us in May 2003 a preliminary notice of
proposed adjustment. The preliminary notice asserts that, for tax reporting
purposes, the entire gain should have been recognized in 1998 and in 1999 in the
additional amounts of $150,000 and $129,900, respectively, rather than upon the
exercise of the options during the 90-day periods commencing in December 2008 or
in March 2010. If the Internal Revenue Service were to ultimately prevail with
the proposed adjustment, it would result in the potential acceleration of tax
payments of approximately $115,000, including interest, net of tax benefits,
through June 30, 2003. These amounts have been previously recognized in our
consolidated financial statements as tax liabilities. As of June 30, 2003, we
believe amounts potentially due have been fully provided for in our consolidated
statements of operations.

         We believe the positions reflected on our income tax returns are
correct and intend to vigorously oppose any proposed adjustments to our returns.
If taxing authorities were to ultimately prevail in their assertion that we
incurred a tax obligation prior to the exercise dates of these options and we
were required to make such tax payments prior to 2009 or 2010, and if any
necessary financing were not available to us, our liquidity could be adversely
affected.

         REAL ESTATE ACQUISITIONS. In December 2002, New Valley purchased two
office buildings in Princeton, N.J. for a total purchase price of $54,000. New
Valley financed a portion of the purchase price through a borrowing of $40,500
from HSBC Realty Credit Corporation (USA).

         The loan has a term of four years, bears interest at a floating rate of
2% above LIBOR, and is collateralized by a first mortgage on the office
buildings, as well as by an assignment of leases and rents. Principal is



                                     - 35 -


amortized to the extent of $54 per month during the term of the loan. The loan
may be prepaid without penalty and is non-recourse against New Valley, except
for various specified environmental and related matters, misapplications of
tenant security deposits and insurance and condemnation proceeds, and fraud or
misrepresentation by New Valley in connection with the indebtedness.

         Also in December 2002, New Valley and the other owners of Prudential
Douglas Elliman Real Estate, formerly known as Prudential Long Island Realty,
contributed their interests in Douglas Elliman Real Estate to Douglas Elliman
Realty, LLC, formerly known as Montauk Battery Realty LLC, a newly formed
entity. New Valley acquired a 50% ownership interest in Douglas Elliman Realty,
LLC, an increase from its previous 37.2% interest in Douglas Elliman Real Estate
as a result of an additional investment of $1,413 by New Valley and the
redemption by Douglas Elliman Real Estate of various ownership interests.

         In March 2003, Douglas Elliman Realty, LLC purchased the leading New
York City-based residential brokerage firm, Douglas Elliman, LLC, formerly known
as Insignia Douglas Elliman, and an affiliated property management company for
$71,250. With that acquisition, the combination of Prudential Douglas Elliman
Real Estate with Douglas Elliman has created the largest residential brokerage
company in the New York metropolitan area. New Valley invested an additional
$9,500 in subordinated debt and equity of Douglas Elliman Realty, LLC to help
fund the acquisition. The subordinated debt, which has a principal amount of
$9,500, bears interest at 12% per annum and is due in March 2013.

RECENT DEVELOPMENTS IN LEGISLATION, REGULATION AND LITIGATION

         The cigarette industry continues to be challenged on numerous fronts.
New cases continue to be commenced against Liggett and other cigarette
manufacturers. As of June 30, 2003, there were approximately 352 individual
suits, 41 purported class actions and 46 governmental and other third-party
payor health care reimbursement actions pending in the United States in which
Liggett was a named defendant. A civil lawsuit has been filed by the United
States federal government seeking disgorgement of approximately $289,000,000
from various cigarette manufacturers, including Liggett. In addition to these
cases, during 2000, an action against cigarette manufacturers involving
approximately 1,260 named individual plaintiffs was consolidated before a single
West Virginia state court. Liggett is a defendant in most of the cases pending
in West Virginia. In January 2002, the court severed Liggett from the trial of
the consolidated action. Two individual actions in Florida state court where
Liggett is the only defendant are scheduled for trial in August 2003 and January
2004. Approximately 38 purported class action complaints have been filed against
the cigarette manufacturers for alleged antitrust violations. As new cases are
commenced, the costs associated with defending these cases and the risks
relating to the inherent unpredictability of litigation continue to increase.

         In May 2003, a Florida intermediate appellate court overturned a
$790,000 punitive damages award against Liggett and decertified the ENGLE
smoking and health class action. Class counsel is pursuing various appellate
remedies seeking to reverse the appellate court's decision. If the appellate
court's ruling is not upheld on further appeal, it will have a material adverse
effect on us. In November 2000, Liggett filed the $3,450 bond required under the
bonding statute enacted in 2000 by the Florida legislature which limits the size
of any bond required, pending appeal, to stay execution of a punitive damages
verdict. In May 2001, Liggett reached an agreement with the class in the ENGLE
case, which provided assurance to Liggett that the stay of execution, in effect
under the Florida bonding statute, would not be lifted or limited at any point
until completion of all appeals, including to the United States Supreme Court.
As required by the agreement, Liggett paid $6,273 into an escrow account to be
held for the benefit of the ENGLE class, and released, along with Liggett's
existing $3,450 statutory bond, to the court for the benefit of the class upon
completion of the appeals process, regardless of the outcome of the appeal. In
June 2002, the jury in an individual case brought under the third phase of the



                                     - 36 -


ENGLE case awarded $37,500 (subsequently reduced by the court to $25,100) of
compensatory damages against Liggett and two other defendants and found Liggett
50% responsible for the damages. The verdict, which is subject to the outcome of
the ENGLE appeal, has been overturned as a result of the appellate court's
ruling. It is possible that additional cases could be decided unfavorably and
that there could be further adverse developments in the ENGLE case. Management
cannot predict the cash requirements related to any future settlements and
judgments, including cash required to bond any appeals, and there is a risk that
those requirements will not be able to be met.

         In recent years, there have been a number of restrictive regulatory
actions from various Federal administrative bodies, including the United States
Environmental Protection Agency and the Food and Drug Administration. There have
also been adverse political decisions and other unfavorable developments
concerning cigarette smoking and the tobacco industry, including the
commencement and certification of class actions and the commencement of
third-party payor actions. These developments generally receive widespread media
attention. We are not able to evaluate the effect of these developing matters on
pending litigation or the possible commencement of additional litigation, but
our consolidated financial position, results of operations or cash flows could
be materially adversely affected by an unfavorable outcome in any
smoking-related litigation. See Note 8 to our consolidated financial statements
for a description of legislation, regulation and litigation.

CRITICAL ACCOUNTING POLICIES

         GENERAL. The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities, disclosure of contingent assets and
liabilities and the reported amounts of revenues and expenses. Significant
estimates subject to material changes in the near term include inventory
valuation, deferred tax assets, allowance for doubtful accounts, promotional
accruals, sales returns and allowances, actuarial assumptions of pension plans,
settlement accruals and litigation and defense costs. Actual results could
differ from those estimates.

         REVENUE RECOGNITION. Revenues from sales of cigarettes are recognized
upon the shipment of finished goods to the customer, there is persuasive
evidence of an arrangement, the sale price is determinable and collectibility is
reasonably assured. We provide an allowance for expected sales returns, net of
related inventory cost recoveries. Since our primary line of business is
tobacco, our financial position and our results of operations and cash flows
have been and could continue to be materially adversely effected by significant
unit sales volume declines, litigation and defense costs, increased tobacco
costs or reductions in the selling price of cigarettes in the near term.
Effective January 1, 2002, we adopted new required accounting standards
mandating that certain sales incentives previously reported as operating,
selling, general and administrative expenses be shown as a reduction of
operating revenues. The adoption of the new accounting standards did not have an
impact on our net earnings or basic or diluted earnings per share.

         MARKETING COSTS. We record marketing costs as an expense in the period
to which such costs relate. We do not defer the recognition of any amounts on
our consolidated balance sheets with respect to marketing costs. We expense
advertising costs as incurred, which is the period in which the related
advertisement initially appears. We record consumer incentive and trade
promotion costs as an expense in the period in which these programs are offered,
based on estimates of utilization and redemption rates that are developed from
historical information. As discussed above under "Revenue Recognition",
beginning January 1, 2002, we have adopted the previously mentioned revenue
recognition accounting standards that mandate that certain costs previously
reported as marketing expense be shown as a reduction of operating revenues. The
adoption of the new accounting standards did not have an impact on our net
earnings or basic or diluted earnings per share.



                                     - 37 -


         CONTINGENCIES. As discussed in Note 8 of our consolidated financial
statements and above under the heading "Recent Developments in Legislation,
Regulation and Litigation", legal proceedings covering a wide range of matters
are pending or threatened in various jurisdictions against Liggett. Management
is unable to make a meaningful estimate with respect to the amount or range of
loss that could result from an unfavorable outcome of pending smoking-related
litigation or the costs of defending such cases, and we have not provided any
amounts in our consolidated financial statements for unfavorable outcomes, if
any. Litigation is subject to many uncertainties, and it is possible that our
consolidated financial position, results of operations or cash flows could be
materially adversely affected by an unfavorable outcome in any such
smoking-related litigation.

         SETTLEMENT AGREEMENTS. As discussed in Note 8 to our consolidated
financial statements, Liggett and Vector Tobacco are participants in the MSA,
the 1998 agreement to settle governmental healthcare cost recovery actions
brought by various states. Liggett and Vector Tobacco have no payment
obligations under the MSA except to the extent their market shares exceed
approximately 1.65% and 0.28%, respectively, of total cigarettes sold in the
United States. Their obligations, and the related expense charges under the MSA,
are subject to adjustments based upon, among other things, the volume of
cigarettes sold by Liggett and Vector Tobacco, their relative market shares and
inflation. Since relative market shares are based on cigarette shipments, the
best estimate of the allocation of charges under the MSA is recorded in cost of
goods sold as the products are shipped. Settlement expenses under the MSA
recorded in the accompanying consolidated statements of operations were $14,332
and $18,006 for the six months ended June 30, 2003 and 2002, respectively.
Adjustments to these estimates are recorded in the period that the change
becomes probable and the amount can be reasonably estimated.

         INVENTORIES. Tobacco inventories are stated at lower of cost or market
and are determined primarily by the last-in, first-out (LIFO) method at Liggett
and the first-in, first-out (FIFO) method at Vector Tobacco. At June 30, 2003,
$43,500 of our inventory was associated with Vector Tobacco's new product
initiatives. Although portions of leaf tobacco inventories may not be used or
sold within one year because of time required for aging, they are included in
current assets, which is common practice in the industry. We estimate an
inventory reserve for excess quantities and obsolete items based on specific
identification and historical write-offs, taking into account future demand and
market conditions. If actual demand or market conditions in the future are less
favorable than those estimated, additional inventory write-downs may be
required.

         EMPLOYEE BENEFIT PLANS. Since 1997, income from our defined benefit
pension plans, partially offset by the costs of postretirement medical and life
insurance benefits, have contributed to our reported operating income up to and
including 2002. The determination of our net pension and other postretirement
benefit income or expense is dependent on our selection of certain assumptions
used by actuaries in calculating such amounts. Those assumptions include, among
others, the discount rate, expected long-term rate of return on plan assets and
rates of increase in compensation and healthcare costs. In accordance with
accounting principles generally accepted in the United States of America, actual
results that differ from our assumptions are accumulated and amortized over
future periods and therefore, generally affect our recognized income or expense
in such future periods. While we believe that our assumptions are appropriate,
significant differences in our actual experience or significant changes in our
assumptions may materially affect our future net pension and other
postretirement benefit income or expense.

         Based on the declines in the securities markets, we recorded a non-cash
charge of $11,090 net of tax to stockholders' equity in the fourth quarter of
2002 relating primarily to one of Liggett's defined benefit plans. The charge



                                     - 38 -


was based on the extent to which our accumulated benefit obligations under the
pension plan on September 30, 2002 exceeded the fair value of the pension plan's
assets on that date. We also currently anticipate net pension expense for
defined benefit pension plans and other postretirement benefit expense
aggregating approximately $4,100 for 2003. In contrast, our funding obligations
under the pension plans are governed by ERISA. To comply with ERISA's minimum
funding requirements, we do not currently anticipate that we will be required to
make any funding to the pension plans for the pension plan year beginning on
January 1, 2003 and ending on December 31, 2003. Any additional funding
obligation that we may have for subsequent years is contingent on several
factors and is not reasonably estimable at this time.

RESULTS OF OPERATIONS

         The following discussion provides an assessment of our results of
operations, capital resources and liquidity and should be read in conjunction
with our consolidated financial statements and related notes included elsewhere
in this report. The consolidated financial statements include the accounts of
VGR Holding, Liggett, Vector Tobacco, Liggett Vector Brands, New Valley and
other less significant subsidiaries. Our interest in New Valley's common shares
was 58.1% at June 30, 2003.

         For purposes of this discussion and other consolidated financial
reporting, our significant business segments for the six months ended June 30,
2003 and 2002 were Liggett, Vector Tobacco and real estate. The Liggett segment
consists of the manufacture and sale of conventional cigarettes and, for segment
reporting purposes, includes the operations of Medallion acquired on April 1,
2002 (which operations are held for legal purposes as part of Vector Tobacco).
The Vector Tobacco segment includes the development and marketing of reduced
nicotine, nicotine-free and reduced carcinogen cigarette products and, for
segment reporting purposes, excludes the operations of Medallion.




                                                 Three Months Ended                     Six Months Ended
                                                      June 30,                             June 30,
                                            ----------------------------          ----------------------------
                                               2003               2002               2003               2002
                                            ---------          ---------          ---------          ---------

                                                                                         
Revenues:
   Liggett                                  $ 120,767          $ 138,721          $ 245,682          $ 232,813
   Vector Tobacco                               8,633              1,092             15,061              3,758
                                            ---------          ---------          ---------          ---------
      Total tobacco                           129,400            139,813            260,743            236,571

   Real estate                                  1,777                237              3,576                661
                                            ---------          ---------          ---------          ---------
      Total revenues                        $ 131,177          $ 140,050          $ 264,319          $ 237,232
                                            =========          =========          =========          =========

Operating income (loss):
   Liggett                                  $  27,587          $  24,917          $  57,849          $  43,395
   Vector Tobacco                             (21,167)           (20,118)           (45,506)           (44,637)
                                            ---------          ---------          ---------          ---------
      Total tobacco                             6,420              4,799             12,343             (1,242)

   Real estate                                    984               (766)             1,920               (838)
   Corporate and other                         (6,581)            (8,877)           (13,640)           (17,816)
                                            ---------          ---------          ---------          ---------
      Total operating income (loss)         $     823          $  (4,844)         $     623          $ (19,896)
                                            =========          =========          =========          =========



THREE MONTHS ENDED JUNE 30, 2003 COMPARED TO THREE MONTHS ENDED JUNE 30, 2002

         REVENUES. Total revenues were $131,177 for the three months ended June
30, 2003 compared to $140,050 for the three months ended June 30, 2002. This
6.3% ($8,873) decrease in revenues was due to a $17,954 or 12.9% decrease in
revenues at Liggett, a $7,541 increase in revenues at Vector Tobacco and an
increase of $1,540 in real estate revenues at New Valley.




                                     - 39 -


         TOBACCO REVENUES. In April 2002, the major manufacturers announced list
price increases of $1.20 per carton. Liggett matched the increase on its premium
brands only. In July 2002, Liggett announced a list price increase of $.60 per
carton on LIGGETT SELECT. In December 2002, Liggett announced a list price
increase of $.80 per carton on LIGGETT SELECT. In February 2003, Liggett
increased its net sales price for other selected discount brands by $.80 per
carton. In May 2003, Liggett increased its net sales price on USA by $.50 per
carton. In June 2003, Liggett increased its net sales price for LIGGETT SELECT
by $1.10 per carton.

         Tobacco revenues at Liggett for the three months ended June 30, 2003
totaled $120,767 compared to $138,721 for the same period in 2002. The decrease
was due to a 14.6% ($20,219) decline in unit sales volume (approximately 407.7
million units) partially offset by $1,260 in favorable sales mix, list price
increases and reduced promotional spending of $1,005. Net sales for the 2003
period included $7,287 related to sales of cigarette brands acquired in the
April 2002 Medallion transaction.

         Tobacco revenues at Vector Tobacco for the three months ended June 30,
2003 were $8,633 compared to $1,092 for the three months ended June 30, 2002.
Vector Tobacco's sales in 2003 relate primarily to sales of QUEST, its brand of
low nicotine and nicotine-free cigarettes, introduced in a seven state region in
January 2003. Revenues in 2002 related to sales of its OMNI products.

         Premium sales at Liggett for the second quarter of 2003 amounted to
$9,656 and represented 8.0% of total Liggett sales, compared to $12,626 and 9.1%
of total Liggett sales for the second quarter of 2002. In the premium segment,
revenues decreased by 23.5% ($2,970) for the three months ended June 30, 2003,
compared to the prior year second quarter, due to an unfavorable price variance
of $4,295 primarily associated with promotional activities, partially offset by
a favorable volume variance of $1,325 due to a 10.5% increase in unit sales
volume (approximately 14.8 million units).

         The decline in Liggett's premium sales revenue that has occurred during
2002 and in the first and second quarter of 2003 reflects increased promotional
spending on premium brands driven primarily by weak economic conditions,
substantial excise tax increases in many states, and continued significant
promotional and pricing activity among the major U.S. cigarette manufacturers.

         Discount sales at Liggett (comprising the brand categories of branded
discount, private label, control label, generic, international and contract
manufacturing) for the three months ended June 30, 2003 amounted to $111,111 and
represented 92.0% of total Liggett sales, compared to $126,095 and 90.9% of
total Liggett sales for the three months ended June 30, 2002. In the discount
segment, revenues fell by 11.9% ($14,984) for the three months ended June 30,
2003 compared to the prior year period, due to a 15.9% decrease in unit sales
volume (approximately 422.5 million units) accounting for $20,057 in unfavorable
volume variance, a $228 unfavorable product mix variance partially offset by a
favorable price variance of $5,301 due to list price increases and reduced
promotional spending.

         TOBACCO GROSS PROFIT. Tobacco gross profit was $43,390 for the three
months ended June 30, 2003 compared to $38,790 for the three months ended June
30, 2002, an increase of $4,600 or 11.9% when compared to the same period last
year, due primarily to a lower estimated payment obligation under the Attorneys
General Master Settlement Agreement and to lower start-up costs at Vector
Tobacco. Liggett's premium brands contributed 10.3% to our gross profit, the
discount segment contributed 96.9% and Vector Tobacco's QUEST and OMNI products
cost 7.2% for the three months ended June 30, 2003. Over the same period in
2002, Liggett's premium brands contributed 12.1%, the discount segment
contributed 100.5% and Vector Tobacco's OMNI product cost 12.6%.




                                     - 40 -


         Liggett's gross profit of $46,505 for the three months ended June 30,
2003 increased $2,847 from gross profit of $43,658 for the three months ended
June 30, 2002, due primarily to the lower estimated payment obligations under
the Attorneys General Master Settlement Agreement included in cost of goods
sold, partially offset by lower sales as discussed above. As a percent of
revenues (excluding federal excise taxes), gross profit at Liggett increased to
62.7% for the three months ended June 30, 2003 compared to 51.7% for the same
period in 2002, with gross profit for the premium segment increasing to 67.2%
for the three months ended June 30, 2003 compared to 47.4% in the same period in
2002 and gross profit for the discount segment increasing to 62.3% in the three
months ended June 30, 2003 from 52.3% in the same period in 2002. This increase
is due primarily to the lower estimated payment obligations under the Attorneys
General Master Settlement Agreement of $6,509 in the second quarter of 2003
compared to $14,183 in the second quarter of 2002 and list price increases
combined with reduced promotional spending.

         REAL ESTATE REVENUES. New Valley's real estate revenues were $1,777 for
the three months ended June 30, 2003 compared to revenues of $237 from real
estate activities for the three months ended June 30, 2002, with the increase
primarily due to the additional rental revenue resulting from the two commercial
office buildings in Princeton, N.J. acquired in December 2002, offset by the
absence of rental revenue from a U.S. shopping center disposed of in May 2002.

         EXPENSES. Operating, selling, general and administrative expenses were
$44,344 for the three months ended June 30, 2003 compared to $44,021 for the
same period last year. Expenses at Liggett were $18,918 for the three months
ended June 30, 2003 compared to $18,741 for the same period last year. Expenses
at Vector Tobacco for the three months ended June 30, 2003 were $18,052,
compared to expenses of $15,250 for the three months ended June 30, 2002. The
overall increase of $323 was due to a $2,802 increase in expenses at Vector
Tobacco related to costs for product development and marketing of the new QUEST
products and to an increase at Liggett of $177 related to a larger sales force
and increased marketing efforts. These increased expenses were offset by lower
corporate expense of approximately $3,300.

         For the three months ended June 30, 2003, Liggett's operating income
increased to $27,587 compared to $24,917 for the prior year period. Included in
Liggett's operating income for the quarter ended June 30, 2003 was a gain on
machinery and equipment sales of $373. For the three months ended June 30, 2003,
Vector Tobacco's operating loss increased to $21,167 compared to 20,118 for the
prior year period.

         OTHER INCOME (EXPENSES). For the three months ended June 30, 2003,
other expense was $7,207 compared to other income of $4,751 for the three months
ended June 30, 2002. Interest and dividend income of $1,127 and gains on sales
of investments were offset primarily by increased interest expense. For the
three months ended June 30, 2002, a gain on sale of assets of $9,028 and
interest and dividend income of $2,581 were offset primarily by interest
expense.

         Interest expense was $8,516 for the three months ended June 30, 2003
compared to $6,920 for the same period last year, due to the New Valley
acquisition of two office buildings in Princeton, N.J., an outstanding balance
on the Liggett credit facility and accelerated amortization charges due to the
redemption by VGR Holding of $8,000 of its 10% senior secured notes.

         LOSS FROM OPERATIONS. The loss from operations before income taxes and
minority interests for the three months ended June 30, 2003 was $6,384 compared
to a loss of $93 for the three months ended June 30, 2002. Income tax benefit
was $649 and minority interests in losses of subsidiaries were $805 for the
three months ended June 30, 2003. This compared to income tax expense of $591
and minority interests in losses of subsidiaries of $2,658 for the three months
ended June 30, 2002. The effective tax rates for the three months ended June 30,
2003 and June 30, 2002 do not bear a customary relationship to pre-tax
accounting income principally as a consequence of non-deductible expenses and
state income taxes.



                                     - 41 -



SIX MONTHS ENDED JUNE 30, 2003 COMPARED TO SIX MONTHS ENDED JUNE 30, 2002

         REVENUES. Total revenues were $264,319 for the six months ended June
30, 2003 compared to $237,232 for the six months ended June 30, 2002. This 11.4%
($27,087) increase in revenues was due to a $12,869 or 5.5% increase in revenues
at Liggett, an increase of $11,303 in revenues at Vector Tobacco and an increase
of $2,915 in real estate revenues at New Valley.

         TOBACCO REVENUES. In April 2002, the major manufacturers announced list
price increases of $1.20 per carton. Liggett matched the increase on its premium
brands only. In July 2002, Liggett announced a list price increase of $.60 per
carton on LIGGETT SELECT. In December 2002, Liggett announced a list price
increase of $.80 per carton on LIGGETT SELECT. In February 2003, Liggett
increased its net sales price for other selected discount brands by $.80 per
carton. In May 2003, Liggett increased its net sales price on USA by $.50 per
carton. In June 2003, Liggett increased its net sales price on LIGGETT SELECT by
$1.10 per carton.

         For the six months ended June 30, 2003, net sales at Liggett totaled
$245,682, compared to $232,813 for the first half of 2002. Revenues increased by
5.5% ($12,869) due to a combination of list price increases and reduced
promotional spending of $8,811 and a 1.9% increase in unit sales volume
(approximately 90.6 million units) accounting for $4,442 in positive volume
variance, partially offset by $384 in unfavorable sales mix.

         Premium sales at Liggett for the six months ended June 30, 2003
amounted to $14,993 and represented 6.1% of total Liggett sales, compared to
$22,626 and 9.7% of total sales for the same period of 2002. In the premium
segment, revenues decreased by 33.7% ($7,633) for the six months ended June 30,
2003, compared to the prior year period, due to an unfavorable volume variance
of $3,872, caused by a 51.3 million unit shortfall, and to an unfavorable price
variance of $3,761, primarily associated with promotional activities.

         Discount sales at Liggett for the six months ended June 30, 2003
amounted to $230,689 and represented 93.9% of total Liggett sales, compared to
$210,186 and 90.3% of total Liggett sales for the six months ended June 30,
2002. In the discount segment, revenues grew by 9.8% ($20,502) for the six
months ended June 30, 2003 compared to the prior year period, due to a 3.2% gain
in unit sales volume (approximately 141.9 million units) accounting for $6,704
in positive volume variance, a combination of list price increases and reduced
promotional spending of $12,572 and a favorable product mix of $1,226.

         Tobacco revenues at Vector Tobacco were $15,061 for the six months
ended June 30, 2003 compared to $3,758 for the six months ended June 30, 2002.
Vector Tobacco's revenues in 2003 relate primarily to sales of QUEST which was
introduced in a seven state region in January 2003 while revenues in 2002
related to sales of its OMNI products.

         TOBACCO GROSS PROFIT. Tobacco gross profit was $90,942 for the six
months ended June 30, 2003 compared to $74,396 for the six months ended June 30,
2002, an increase of $16,546 or 22.2% when compared to the same period last
year, due primarily to the volume and price increases discussed above at Liggett
offset by costs associated with the start-up of QUEST at Vector Tobacco.
Liggett's brands contributed 105.4% to our gross profit and Vector Tobacco cost
5.4% for the six months ended June 30, 2003. Over the same period in 2002,
Liggett's brands contributed 109.7% to tobacco gross profit and Vector Tobacco
cost 9.7%.

         Liggett's gross profit of $95,850 for the six months ended June 30,
2003 increased $14,225 from gross profit of $81,625 for the six months ended
June 30, 2002, due primarily to the price and unit volume increases discussed
above, in addition to lower estimated payment obligations under the Attorneys



                                     - 42 -


General Master Settlement Agreement. As a percent of revenues (excluding federal
excise taxes), gross profit at Liggett increased to 63.4% for the six months
ended June 30, 2003 compared to 58.1% for the same period in 2002, with gross
profit for the premium segment increasing to 65.0% for the six months ended June
30, 2003 compared to 58.7% in the same period in 2002 and gross profit for the
discount segment increasing to 63.3% in the six months ended June 30, 2003 from
58.0% in the same period in 2002. This increase is due primarily to the
inclusion of the lower estimated payment obligation of $12,906 for the six
months ended June 30, 2003 period and $17,163 in the six month 2002 period under
the Attorneys General Master Settlement Agreement within cost of goods sold.

         REAL ESTATE REVENUES. New Valley's real estate revenues were $3,576 for
the six months ended June 30, 2003. This compares to revenues of $661 from real
estate activities for the six months ended June 30, 2002, an increase of $2,915
primarily due to additional rental revenues from the acquisition of the two
office buildings in December 2002, offset by the absence of rental revenues from
New Valley's remaining shopping center disposed of in May 2002.

         EXPENSES. Operating, selling, general and administrative expenses were
$93,895 for the six months ended June 30, 2003 compared to $96,060 for the same
period last year. The decrease of $2,165 was due primarily to lower corporate
expense of approximately $2,100 offset by a $3,190 increase in expenses at
Vector Tobacco related to expenses of product development and marketing for
Vector Tobacco's new QUEST product. Expenses at Vector Tobacco for the six
months ended June 30, 2003 were $40,598, compared to expenses of $37,408 for the
six months ended June 30, 2002. Expenses at Liggett were $38,001 for the six
months ended June 30, 2003 compared to $39,037 for the same period last year.
Operating expense for the 2002 period included a $3,460 restructuring charge
taken in 2002 in connection with the creation of Liggett Vector Brands and used
for reorganization of the business to consolidate sales and marketing
operations.

         For the six months ended June 30, 2003, Liggett's operating income
increased to $57,849 compared to $43,395 for the prior year period. Included in
Liggett's operating income for the six months ended June 30, 2003 was a gain on
machinery and equipment sales of $402. For the six months ended June 30, 2003,
Vector Tobacco's operating loss was $45,506 compared to $44,637 in the prior
year period.

         OTHER INCOME (EXPENSES). For the six months ended June 30, 2003, other
expenses were $13,697 compared to other income of $3,006 for the six months
ended June 30, 2002. Interest expense and equity in losses of the
non-consolidated New Valley real estate businesses were partially offset by
interest and dividend income of $2,572 and a gain on investments of $270. For
the six months ended June 30, 2002, interest and dividend income of $5,401, a
gain on sale of assets of $8,684 and a gain on investments of $1,389 were offset
primarily by interest expense.

         Interest expense increased to $15,665 for the six months ended June 30,
2003 compared to $12,305 for the same period last year, due to the issuance of a
mortgage note payable at New Valley, an outstanding balance on the Liggett
credit facility, a full six months' interest on the Medallion notes as compared
to three months interest on the Medallion notes in 2002 and accelerated
amortization charges due to the redemption by VGR Holding of $8,000 of its 10%
senior secured notes.

         LOSS FROM OPERATIONS. The loss from operations before income taxes and
minority interests for the six months ended June 30, 2003 was $13,074 compared
to a loss of $16,890 for the six months ended June 30, 2002. Income tax benefit
was $1,242 and minority interests in losses of subsidiaries was $2,053 for the
six months ended June 30, 2003. This compared to tax benefit of $3,671 and
minority interests in losses of subsidiaries of $1,986 for the six months ended
June 30, 2002. The effective tax rates for the six months ended June 30, 2003 do
not bear a customary relationship to pre-tax accounting income principally as a
consequence of non-deductible expenses and state income taxes.




                                     - 43 -



CAPITAL RESOURCES AND LIQUIDITY

         Net cash and cash equivalents decreased $22,554 for the six months
ended June 30, 2003 and decreased $97,392 for the six months ended June 30,
2002.

         Net cash used in operations for the six months ended June 30, 2003 was
$24,091 compared to net cash used in operations of $43,738 for the comparable
period of 2003. Cash used in operations in 2003 resulted primarily from an
increase in accounts receivable and inventories, an increase in other assets and
a decrease in current liabilities offset by the non-cash impact of depreciation
and amortization, deferred finance charges and minority interest as well as a
change in current taxes payable. Cash used in operations for the six months
ended June 30, 2002 resulted primarily from the six month operating loss,
increased inventories and reduced receivables offset by the non-cash impact of
depreciation and amortization, non-cash stock-based expense, losses on the sale
of assets and minority interests.

         Cash provided by investing activities of $15,693 in 2003 compares to
cash used of $47,400 in 2002. In the six months ended June 30, 2003, cash was
provided through the sale or maturity of investment securities and other assets
for $81,131 offset primarily by the purchase of investment securities and the
purchase of the real estate businesses at New Valley for $46,561, an increase in
restricted assets of $11,010 and capital expenditures of $6,503. In the six
months ended June 30, 2002, cash was used principally for acquisition of
Medallion for $50,000 and for the purchase of machinery and equipment for
$32,763 as well as for the issuance of a note receivable at New Valley for
$2,500. These expenditures were offset primarily by net proceeds received from
the sale by New Valley of BrookeMil for $20,461, the net sale or maturity of
investment securities of $17,489 and repayment of a note receivable for $1,000.

         Cash used in financing activities was $14,156 in 2003 compared to cash
used of $6,254 in 2002. In the six months ended June 30, 2003, cash was used for
dividends of $29,565 and repayments on debt of $17,836 offset by net borrowings
of $32,622 under the revolver and proceeds from the exercise of warrants and
options of $623. In the six months ended June 30, 2002, cash was used primarily
for dividends of $26,604 and repayments of debt of $18,382 offset by proceeds
from debt of $37,117, an increase in cash overdraft of $1,349 and proceeds from
the exercise of options of $1,196.

         LIGGETT. Liggett has a $40,000 credit facility under which $32,622 was
outstanding at June 30, 2003. Availability under the facility was approximately
$7,188 based on eligible collateral at June 30, 2003. The facility is
collateralized by all inventories and receivables of Liggett. Borrowings under
the facility, whose interest is calculated at a rate equal to 1.0% above
Wachovia's (the indirect parent of Congress Financial Corporation, the lead
lender) prime rate, bore a rate of 5.25% at June 30, 2003. The facility requires
Liggett's compliance with certain financial and other covenants including a
restriction on the payment of cash dividends unless Liggett's borrowing
availability under the facility for the 30-day period prior to the payment of
the dividend, and after giving effect to the dividend, is at least $5,000. In
addition, the facility, as amended, imposes requirements with respect to
Liggett's adjusted net worth (not to fall below $8,000 as computed in accordance
with the agreement) and working capital (not to fall below a deficit of $17,000
as computed in accordance with the agreement). At June 30, 2003, Liggett was in
compliance with all covenants under the credit facility; Liggett's adjusted net
worth was $32,947 and net working capital was $34,638 as computed in accordance
with the agreement. The facility expires on March 8, 2004 subject to automatic
renewal for an additional year unless a notice of termination is given by the
lender at least 60 days prior to such date or the anniversary of such date.

         In November 1999, 100 Maple LLC, a new company formed by Liggett to
purchase an industrial facility in Mebane, North Carolina, borrowed $5,040 from
the lender under Liggett's credit facility. In July 2001, Maple borrowed an



                                     - 44 -


additional $2,340 under the loan, and a total of $5,190 was outstanding at June
30, 2003. In September 2002, the lender agreed that no further regularly
scheduled principal payments would be due under the Maple loan until March 1,
2004. Thereafter, the loan is payable in 27 monthly installments of $77 with a
final payment of $3,111. Interest is charged at the same rate as applicable to
Liggett's credit facility, and borrowings under the Maple loan reduce the
maximum availability under the credit facility. Liggett has guaranteed the loan,
and a first mortgage on the Mebane property and equipment collateralizes the
Maple loan and Liggett's credit facility.

         In April 2003, the credit facility was amended to increase the maximum
credit available under the facility to $45,000 for the period through October
15, 2003. We have guaranteed $10,000 of borrowings under the facility and
collateralized the guarantee with $10,000 in cash. Our guarantee and the pledge
of the cash collateral will terminate October 16, 2003 subject to satisfaction
of various conditions.

         In March 2000, Liggett purchased equipment for $1,000 through the
issuance of a note, payable in 60 monthly installments of $21 with an effective
annual interest rate of 10.14%. In April 2000, Liggett purchased equipment for
$1,071 through the issuance of notes, payable in 60 monthly installments of $22
with an effective interest rate of 10.20%.

         Beginning in October 2001, Liggett upgraded the efficiency of its
manufacturing operation at Mebane with the addition of four new state-of-the-art
cigarette makers and packers, as well as related equipment. The total cost of
these upgrades was approximately $20,000. Liggett took delivery of the first two
of the new lines in the fourth quarter of 2001 and financed the purchase price
of $6,404 through the issuance of notes, guaranteed by us and payable in 60
monthly installments of $106 with interest calculated at the prime rate. In
March 2002, the third line was delivered, and the purchase price of $3,023 was
financed through the issuance of a note, payable in 30 monthly installments of
$62 and then 30 monthly installments of $51 with an effective annual interest
rate of 4.68%. In May 2002, the fourth line was delivered, and Liggett financed
the purchase price of $2,871 through the issuance of a note, payable in 30
monthly installments of $59 and then 30 monthly installments of $48 with an
effective annual interest rate of 4.64%. In September 2002, Liggett purchased
additional equipment for $1,573 through the issuance of a note, guaranteed by
us, payable in 60 monthly installments of $26 plus interest rate calculated at
LIBOR plus 4.31%.

         In May 1999, in connection with the Philip Morris brand transaction,
Eve Holdings Inc., a subsidiary of Liggett, guaranteed a $134,900 bank loan to
Trademarks LLC. The loan is secured by Trademarks' three premium cigarette
brands and Trademarks' interest in the exclusive license of the three brands by
Philip Morris. The license provides for a minimum annual royalty payment equal
to the annual debt service on the loan plus $1,000. We believe that the fair
value of Eve's guarantee is negligible at June 30, 2003.

         On July 16, 2003, Liggett granted an unaffiliated third party an option
to purchase Liggett's former manufacturing facility and other excess real estate
in Durham, North Carolina, with a net book value at June 30, 2003 of
approximately $2,250. The option agreement permits the purchaser to acquire the
property, during a period of up to two years, at a purchase price of $14,000 if
the closing occurs by August 23, 2004 and $15,000 if the closing occurs
thereafter during the term of the option. Liggett has received an option fee of
$100, refundable if the purchaser terminates the agreement prior to September 2,
2003. Liggett will be entitled to receive additional option fees of up to $1,400
during the option period. The option fees will generally be creditable against
the purchase price and are refundable in part upon termination of the agreement.
The purchaser is currently conducting due diligence, and there can be no
assurance the sale of the property will occur.

         Liggett (and, in certain cases, Brooke Group Holding, our predecessor
and a wholly-owned subsidiary of VGR Holding) and other United States cigarette
manufacturers have been named as defendants in a number of direct and



                                     - 45 -


third-party actions (and purported class actions) predicated on the theory that
they should be liable for damages from cancer and other adverse health effects
alleged to have been caused by cigarette smoking or by exposure to so-called
secondary smoke from cigarettes. We believe, and have been so advised by counsel
handling the respective cases, that Brooke Group Holding and Liggett have a
number of valid defenses to claims asserted against them. Litigation is subject
to many uncertainties. In May 2003, a Florida intermediate appellate court
overturned a $790,000 punitive damages award against Liggett and decertified the
Engle smoking and health class action. Class counsel is pursuing various
appellate remedies seeking to reverse the appellate court's decision. If the
appellate court's ruling is not upheld on further appeal, it will have a
material adverse effect on us. In November 2000, Liggett filed the $3,450 bond
required under the bonding statute enacted in 2000 by the Florida legislature
which limits the size of any bond required, pending appeal, to stay execution of
a punitive damages verdict. In May 2001, Liggett reached an agreement with the
class in the Engle case, which provided assurance to Liggett that the stay of
execution, in effect pursuant to the Florida bonding statute, would not be
lifted or limited at any point until completion of all appeals, including to the
United States Supreme Court. As required by the agreement, Liggett paid $6,273
into an escrow account to be held for the benefit of the Engle class, and
released, along with Liggett's existing $3,450 statutory bond, to the court for
the benefit of the class upon completion of the appeals process, regardless of
the outcome of the appeal. In June 2002, the jury in an individual case brought
under the third phase of the Engle case awarded $37,500 (subsequently reduced by
the court to $25,100) of compensatory damages against Liggett and two other
defendants and found Liggett 50% responsible for the damages. The verdict, which
was subject to the outcome of the Engle appeal, has been overturned as a result
of the appellate court's ruling. It is possible that additional cases could be
decided unfavorably and that there could be further adverse developments in the
Engle case. Management cannot predict the cash requirements related to any
future settlements and judgments, including cash required to bond any appeals,
and there is a risk that those requirements will not be able to be met. An
unfavorable outcome of a pending smoking and health case could encourage the
commencement of additional similar litigation. In recent years, there have been
a number of adverse regulatory, political and other developments concerning
cigarette smoking and the tobacco industry. These developments generally receive
widespread media attention. Neither we nor Liggett are able to evaluate the
effect of these developing matters on pending litigation or the possible
commencement of additional litigation or regulation. See Note 8 to our
consolidated financial statements.

         Management is unable to make a meaningful estimate of the amount or
range of loss that could result from an unfavorable outcome of the cases pending
against Brooke Group Holding or Liggett or the costs of defending such cases. It
is possible that our consolidated financial position, results of operations or
cash flows could be materially adversely affected by an unfavorable outcome in
any such tobacco-related litigation.

         V.T. AVIATION. In February 2001, V.T. Aviation LLC, a subsidiary of
Vector Research Ltd., purchased an airplane for $15,500 and borrowed $13,175 to
fund the purchase. The loan, which is collateralized by the airplane and a
letter of credit from us for $775, is guaranteed by Vector Research, VGR Holding
and us. The loan is payable in 120 monthly installments of $125 including annual
interest of 2.31% above the 30-day commercial paper rate with a final payment of
$6,125.

         In February 2002, V.T. Aviation purchased an airplane for $6,575 and
borrowed $6,150 to fund the purchase. The loan is guaranteed by Vector Research
and us. The loan is payable in 120 monthly installments of $44, including annual
interest at 2.75% above the 30-day commercial paper rate.

         VECTOR TOBACCO. In June 2001, Vector Tobacco purchased for $8,400 an
industrial facility in Timberlake, North Carolina. Vector Tobacco financed the
purchase with an $8,200 loan. The loan is payable in 60 monthly installments of
$85, plus interest at 4.85% above the LIBOR rate, with a final payment of
approximately $3,160. The loan, which is collateralized by a mortgage and a
letter of credit of $1,750, is guaranteed by us and by VGR Holding.




                                     - 46 -


         During December 2001, Vector Tobacco borrowed an additional $1,159 from
the same lender to finance building improvements. This loan is payable in 30
monthly installments of $39 plus accrued interest, with an annual interest rate
of LIBOR plus 5.12%.

         On April 1, 2002, a subsidiary of ours acquired the stock of The
Medallion Company, Inc., a discount cigarette manufacturer, and related assets
from Medallion's principal stockholder. Following the purchase of the Medallion
stock, Vector Tobacco merged into Medallion and Medallion changed its name to
Vector Tobacco Inc. The total purchase price for the Medallion shares and the
related assets consisted of $50,000 in cash and $60,000 in notes, with the notes
guaranteed by us and by Liggett. Of the notes, $25,000 bear interest at a 9.0%
annual rate and mature $3,125 per quarter commencing June 30, 2002 and
continuing through March 31, 2004. At June 30, 2003, $9,375 of these notes were
outstanding. The remaining $35,000 of notes bear interest at 6.5% per year,
payable semiannually, and mature on April 1, 2007.

         VGR HOLDING. On May 14, 2001, VGR Holding issued at a discount $60,000
principal amount of 10% senior secured notes due March 31, 2006 in a private
placement. VGR Holding received net proceeds from the offering of approximately
$46,500. On April 30, 2002, VGR Holding issued at a discount an additional
$30,000 principal amount of 10% senior secured notes due March 31, 2006 in a
private placement and received net proceeds of approximately $24,500. The notes
were priced to provide purchasers with a 15.75% yield to maturity. The notes are
on the same terms as the $60,000 principal amount of senior secured notes
previously issued. All of the notes have been guaranteed by us and by Liggett.

         The notes are collateralized by substantially all of VGR Holding's
assets, including a pledge of VGR Holding's equity interests in its direct
subsidiaries, including Brooke Group Holding, Brooke (Overseas) Ltd., Vector
Tobacco and New Valley Holdings, Inc., as well as a pledge of the shares of
Liggett and all of the New Valley securities held by VGR Holding and New Valley
Holdings. The purchase agreement for the notes contains covenants, which among
other things, limit the ability of VGR Holding to make distributions to us to
50% of VGR Holding's net income, unless VGR Holding holds $75,000 in cash after
giving effect to the payment of the distribution, and limit additional
indebtedness of VGR Holding, Liggett and Vector Tobacco to 250% of EBITDA (as
defined in the purchase agreements) for the trailing 12 months plus, for periods
through December 31, 2003, additional amounts including up to $100,000 during
the period commencing on December 31, 2002 and ending on March 31, 2003,
$115,000 during the period commencing on April 1, 2003 and ending on June 29,
2003, $100,000 during the period commencing on June 30, 2003 and ending on
September 29, 2003 and $50,000 during the period commencing on September 30,
2003 and ending on December 31, 2003. The covenants also restrict transactions
with affiliates subject to exceptions which include payments to us not to exceed
$9,500 per year for permitted operating expenses, and limit the ability of VGR
Holding to merge, consolidate or sell certain assets. In November 2002, in
connection with an amendment to the note purchase agreement, VGR Holding
repurchased $8,000 of the notes at a price of 100% of the principal amount plus
accrued interest. We recognized a loss of $1,320 in 2002 on the early
extinguishment of debt.

         In the second quarter of 2003, in connection with an additional
amendment to the note purchase agreement, VGR Holding repurchased a total of
$8,000 of the notes at a price of 100% of the principal amount plus accrued
interest. VGR Holding also agreed to repurchase, under certain conditions, an
additional $4,000 of the notes on September 30, 2003, at a price of 100% of the
principal amount plus accrued interest. The Company recognized a loss of $1,197
in the second quarter and expects to recognize a loss of approximately $575 in
the third quarter of 2003 on the early extinguishment of debt if VGR Holding
repurchases the additional $4,000 of the notes.



                                     - 47 -




         VGR Holding has the right (which it has not exercised) under the
purchase agreement for the notes to elect to treat Vector Tobacco as a
"designated subsidiary" and exclude the losses of Vector Tobacco in determining
the amount of additional indebtedness permitted to be incurred. If VGR Holding
were to make this election, future cash needs of Vector Tobacco would be
required to be funded directly by us or by third-party financing as to which
neither VGR Holding nor Liggett could provide any guarantee or credit support.

         VGR Holding may redeem the notes, in whole or in part, at a redemption
price of 100% of the principal amount. During the term of the notes, VGR Holding
is required to offer to repurchase all the notes at a purchase price of 101% of
the principal amount, in the event of a change of control, and to offer to
repurchase notes, at 100% of the principal amount, with the proceeds of material
asset sales.

         NEW VALLEY. In December 2002, New Valley financed a portion of its
purchase of two office buildings in Princeton, N.J. with a $40,500 mortgage loan
from HSBC Realty Credit Corporation (USA). The loan has a term of four years,
bears interest at a floating rate of 2% above LIBOR, and is secured by a first
mortgage on the office buildings, as well as by an assignment of leases and
rents. Principal is amortized to the extent of $54 per month during the term of
the loan. The loan may be prepaid without penalty and is non-recourse against
New Valley, except for various specified environmental and related matters,
misapplication of tenant security deposits and insurance and condemnation
proceeds, and fraud or misrepresentation by New Valley in connection with the
indebtedness.

         VECTOR. We believe that we will continue to meet our liquidity
requirements through 2003, although the covenants in the purchase agreement for
VGR Holding's notes limit the ability of VGR Holding to make distributions to us
unless certain tests are met. Under the terms of these covenants, at June 30,
2003, VGR Holding was generally not permitted to pay distributions to us except
for tax sharing payments and specified amounts of operating expenses. Corporate
expenditures (exclusive of Liggett, Vector Research, Vector Tobacco and New
Valley) over the next twelve months for current operations include cash interest
expense of approximately $16,500, dividends on our outstanding shares (currently
at an annual rate of approximately $60,000) and corporate expenses. In addition,
VGR Holding repurchased in the second quarter of 2003 $8,000 of the notes at a
price of 100% of the principal amount plus accrued interest. VGR Holding also
agreed to repurchase, under certain conditions, an additional $4,000 of the
notes on September 30, 2003. We anticipate funding our expenditures for current
operations with available cash resources, proceeds from public and/or private
debt and equity financing, management fees from subsidiaries and tax sharing and
other payments from Liggett or New Valley. New Valley may acquire or seek to
acquire additional operating businesses through merger, purchase of assets,
stock acquisition or other means, or to make other investments, which may limit
its ability to make such distributions.

         In July 2001, we completed the sale of $172,500 (net proceeds of
approximately $166,400) of our 6.25% convertible subordinated notes due July 15,
2008 through a private offering to qualified institutional investors in
accordance with Rule 144A under the Securities Act of 1933. The notes pay
interest at 6.25% per annum and are convertible into our common stock, at the
option of the holder. The conversion price, which was $29.71 at August 14, 2003,
is subject to adjustment for various events, and any cash distribution on our
common stock results in a corresponding decrease in the conversion price. In
December 2001, $40,000 of the notes were converted into our common stock, and
$132,500 principal amount of the notes were outstanding at June 30, 2003.

         Our consolidated balance sheets include deferred income tax assets and
liabilities, which represent temporary differences in the application of
accounting rules established by generally accepted accounting principles and
income tax laws. As of June 30, 2003, our deferred income tax liabilities
exceeded our deferred income tax assets by $112,476. The largest component of


                                     - 48 -


our deferred tax liabilities exists because of differences that resulted from a
1998 and 1999 transaction with Philip Morris Incorporated where a subsidiary of
Liggett contributed three of its premium brands to Trademarks LLC, a
newly-formed limited liability company. In such transaction, Philip Morris
acquired an option to purchase the remaining interest in Trademarks for a 90-day
period commencing in December 2008, and we have an option to require Philip
Morris to purchase the remaining interest commencing in March 2010. For
additional information concerning the Philip Morris brand transaction, see Note
18 to our consolidated financial statements in our Annual Report on Form 10-K
for the year ended December 31, 2002.

         Upon the closing of the exercise of the Class A option and the
distribution of the loan proceeds on May 24, 1999, Philip Morris obtained
control of Trademarks, and we recognized a pre-tax gain of $294,078 in our
consolidated financial statements and established a deferred tax liability of
$103,100 relating to the gain. Upon exercise of the options during the 90-day
periods commencing in December 2008 or in March 2010, we will be required to pay
tax in the amount of the deferred tax liability, which will be offset by the
benefit of any deferred tax assets, including any net operating losses,
available to us at that time. In connection with an examination of our 1998 and
1999 federal income tax returns, the Internal Revenue Service issued to us in
May 2003 a preliminary notice of proposed adjustment. The preliminary notice
asserts that, for tax reporting purposes, the entire gain should have been
recognized in 1998 and in 1999 in the additional amounts of $150,000 and
$129,900, respectively, rather than upon the exercise of the options during the
90-day periods commencing in December 2008 or in March 2010. If the Internal
Revenue Service were to ultimately prevail with the proposed adjustment, it
would result in the potential acceleration of tax payments of approximately
$115,000, including interest, net of tax benefits, through June 30, 2003. These
amounts have been previously recognized in our consolidated financial statements
as tax liabilities. As of June 30, 2003, we believe amounts potentially due have
been fully provided for in our consolidated statements of operations.

         We believe the positions reflected on our income tax returns are
correct and intend to vigorously oppose any proposed adjustments to our returns.
If taxing authorities were to ultimately prevail in their assertion that we
incurred a tax obligation prior to the exercise dates of these options and we
were required to make such tax payments prior to 2009 or 2010, and if any
necessary financing were not available to us, our liquidity could be adversely
affected.


MARKET RISK

         We are exposed to market risks principally from fluctuations in
interest rates, foreign currency exchange rates and equity prices. We seek to
minimize these risks through our regular operating and financing activities and
our long-term investment strategy. The market risk management procedures of us
and New Valley cover all market risk sensitive financial instruments.

         As of June 30, 2003, approximately $106,813 of our outstanding debt had
variable interest rates, which increases the risk of fluctuating interest rates.
Our exposure to market risk includes interest rate fluctuations in connection
with our variable rate borrowings, which could adversely affect our cash flows.
As of June 30, 2003, we had no interest rate caps or swaps. Based on a
hypothetical 100 basis point increase or decrease in interest rates (1%), our
annual interest expense could increase or decrease by approximately $796.

         We held investment securities available for sale totaling $91,656 at
June 30, 2003. Adverse market conditions could have a significant effect on the
value of these investments.

         New Valley also holds long-term investments in limited partnerships and
limited liability companies. These investments are illiquid, and their ultimate
realization is subject to the performance of the investee entities.



                                     - 49 -



NEW ACCOUNTING PRONOUNCEMENTS

         In December 2002, the FASB issued SFAS No. 148, "Accounting for
Stock-Based Compensation - Transition and Disclosure, an amendment of SFAS No.
123." SFAS No. 148 amends SFAS No. 123 to provide alternative methods of
transition for a voluntary change to that statement's fair value method of
accounting for stock-based employee compensation. SFAS No. 148 also amends the
disclosure provisions of SFAS No. 123 and APB No. 28, "Interim Financial
Reporting," to require disclosure in the summary of significant accounting
policies of the effects of an entity's accounting policy with respect to
stock-based employee compensation on reported net income and earnings per share
in annual and interim financial statements. The transition and disclosure
provisions of this statement are effective for financial statements for fiscal
years ending after December 15, 2002 and for interim financial statements
commencing after that date. We have not elected the fair value-based method of
accounting for stock-based compensation under SFAS No. 123, as amended by SFAS
No. 148. (See Note 7 to our consolidated financial statements.)

          In June 2002, the FASB issued SFAS 146, "Accounting for Costs
Associated with Exit or Disposal Activities." SFAS 146 addresses financial
accounting and reporting for costs associated with exit or disposal activities
and nullifies EITF 94-3, "Liability Recognition for Certain Employee Termination
Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred
in a Restructuring)." SFAS 146 requires that a liability for a cost associated
with an exit or disposal activity be recognized when the liability is incurred
as opposed to EITF 94-3, which allowed a cost to be recognized when a commitment
to an exit plan was made. The provisions of this SFAS are effective for exit or
disposal activities that are initiated after December 31, 2002. The adoption of
this statement did not have an impact on our consolidated financial statements.

         In November 2002, the FASB issued Interpretation No. 45, "Guarantor's
Accounting and Disclosure Requirements for Guarantees, Including Indirect
Guarantees of Indebtedness of Others." FIN No. 45 requires that upon issuance of
a guarantee, the guarantor must recognize a liability for the fair value of the
obligation it assumes under the guarantee and expanded disclosure of certain
guarantees existing at December 31, 2002. The adoption of this statement did not
have an impact on our consolidated financial statements.

         In January 2003, FIN No. 46, "Consolidation of Variable Interest
Entities", was issued. This interpretation clarifies the application of
Accounting Research Bulletin No. 51, "Consolidated Financial Statements," to
certain entities in which equity investors do not have the characteristics of a
controlling financial interest or do not have sufficient equity at risk for the
entity to finance its activities without additional subordinated financial
support from other parties. FIN No. 46 is effective February 1, 2003 for
variable interest entities created after January 31, 2003, and July 1, 2003 for
variable interest entities created prior to February 1, 2003. We do not believe
this interpretation will have a material impact on our consolidated financial
statements.

         In April 2003, SFAS No. 149, "Amendment of Statement 133 on Derivative
Instruments and Hedging Activities" was issued. SFAS No. 149 amends and
clarifies accounting for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities under SFAS
No. 133. SFAS No. 149 is effective for contracts entered into or modified after
June 30, 2003 and for hedging relationships designated after June 30, 2003. We
do not believe that there will be any material impact on our consolidated
financial statements.

         In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain
Financial Instruments with Characteristics of both Liabilities and Equity." SFAS
No. 150 establishes standards for how companies classify and measure certain
financial instruments with characteristics of both liabilities and equity. It


                                     - 50 -


requires companies to classify a financial instrument that is within its scope
as a liability (or an asset in some circumstances). SFAS No. 150 is effective
immediately for financial instruments entered into or modified after May 15,
2003 and in the first interim period after June 15, 2003 for all other financial
instruments. We are currently analyzing the provisions of SFAS No. 150 to
determine its impact, but does not believe that there will be any material
impact on our consolidated financial statements.


SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

         We and our representatives may from time to time make oral or written
"forward-looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995, including any statements that may be contained in
the foregoing discussion in "Management's Discussion and Analysis of Financial
Condition and Results of Operations", in this report and in other filings with
the Securities and Exchange Commission and in our reports to stockholders, which
reflect our expectations or beliefs with respect to future events and financial
performance. These forward-looking statements are subject to certain risks and
uncertainties and, in connection with the "safe-harbor" provisions of the
Private Securities Litigation Reform Act, we have identified under "Risk
Factors" in Item 1 of our Form 10-K for the year ended December 31, 2002 filed
with the Securities and Exchange Commission important factors that could cause
actual results to differ materially from those contained in any forward-looking
statement made by or on behalf of us.

         Results actually achieved may differ materially from expected results
included in these forward-looking statements as a result of these or other
factors. Due to such uncertainties and risks, readers are cautioned not to place
undue reliance on such forward-looking statements, which speak only as of the
date on which such statements are made. We do not undertake to update any
forward-looking statement that may be made from time to time by or on behalf of
us.


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         The information under the caption "Management's Discussion and Analysis
of Financial Condition and Results of Operations - Market Risk" is incorporated
herein by reference.


ITEM 4.  CONTROLS AND PROCEDURES

         Under the supervision and with the participation of our management,
including our principal executive officer and principal financial officer, we
have evaluated the effectiveness of our disclosure controls and procedures as of
the end of the period covered by this report, and, based on that evaluation, our
principal executive officer and principal financial officer have concluded that
these controls and procedures are effective. There were no changes in our
internal control over financial reporting during the period covered by this
report that have materially affected, or are reasonably likely to materially
affect, our internal control over financial reporting.

         Disclosure controls and procedures are our controls and other
procedures that are designed to ensure that information required to be disclosed
by us in the reports that we file or submit under the Exchange Act is recorded,
processed, summarized and reported, within the time periods specified in the
Securities and Exchange Commission's rules and forms. Disclosure controls and
procedures include, without limitation, controls and procedures designed to
ensure that information required to be disclosed by us in the reports that we
file or submit under the Exchange Act is accumulated and communicated to our
management, including our principal executive officer and principal financial
officer, as appropriate to allow timely decisions regarding disclosure.


                                     - 51 -


                                     PART II

                                OTHER INFORMATION


Item 1.       LEGAL PROCEEDINGS

              Reference is made to Note 8, incorporated herein by reference, to
              our consolidated financial statements included elsewhere in this
              report which contains a general description of certain legal
              proceedings to which Brooke Group Holding, VGR Holding, New Valley
              or their subsidiaries are a party and certain related matters.
              Reference is also made to Exhibit 99.1 for additional information
              regarding the pending smoking-related material legal proceedings
              to which Brooke Group Holding and/or Liggett are party. A copy of
              Exhibit 99.1 will be furnished to holders of our securities and
              the securities of our subsidiaries without charge upon written
              request to us at our principal executive offices, 100 S.E. Second
              St., Miami, Florida 33131, Attn. Investor Relations.

Item 2.       CHANGES IN SECURITIES AND USE OF PROCEEDS

              No securities of ours which were not registered under the
              Securities Act of 1933, as amended, have been issued or sold by us
              during the three months ended June 30, 2003.

Item 4.       SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

              We held our 2003 annual meeting of stockholders on June 2, 2003.
              There were 37,029,909 shares of our common stock entitled to be
              voted on the April 28, 2003 record date for the meeting. The only
              matter submitted to our stockholders for a vote at the annual
              meeting was to elect the following five director nominees to serve
              for the ensuing year and until their successors are elected. The
              votes cast and withheld for such nominees were as follows:

              NOMINEE                      FOR             WITHHELD
              -------                      ---             --------

              Robert J. Eide            33,087,856         118,735
              Bennett S. LeBow          32,850,754         355,837
              Howard M. Lorber          32,851,274         355,837
              Jeffrey S. Podell         33,112,837          93,754
              Jean E. Sharpe            32,851,282         355,309

              Based on these voting results, each of the directors nominated was
              elected.



                                     - 52 -



Item 6.       EXHIBITS AND REPORTS ON FORM 8-K

              (a) EXHIBITS

                 31.1        Certification of Chief Executive Officer, Pursuant
                             to Exchange Act Rule 13a-14(a), as Adopted Pursuant
                             to Section 302 of the Sarbanes-Oxley Act of 2002.

                 31.2        Certification of Chief Financial Officer, Pursuant
                             to Exchange Act Rule 13a-14(a), as Adopted Pursuant
                             to Section 302 of the Sarbanes-Oxley Act of 2002.

                 32.1        Certification of Chief Executive Officer, Pursuant
                             to 18 U.S.C. Section 1350, as Adopted Pursuant to
                             Section 906 of the Sarbanes-Oxley Act of 2002.

                 32.2        Certification of Chief Financial Officer, Pursuant
                             to 18 U.S.C. Section 1350, as Adopted Pursuant to
                             Section 906 of the Sarbanes-Oxley Act of 2002.

                 99.1        Material Legal Proceedings.

             *   99.2        New Valley Corporation's Interim Consolidated
                             Financial Statements for the quarterly periods
                             ended June 30, 2003 and 2002 (incorporated by
                             reference to New Valley's Quarterly Report on Form
                             10-Q for the quarterly period ended June 30, 2003,
                             Commission File No. 1-2493).


         ---------------------
         *Incorporated by reference


              (b) REPORTS ON FORM 8-K

                  We filed the following Report on Form 8-K during the second
                  quarter of 2003:


                  DATE                  ITEMS            FINANCIAL STATEMENTS
                  ----                  -----            --------------------

              May 30, 2003                5                      None





                                     - 53 -




                                    SIGNATURE





         Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this Report to be signed on
its behalf by the undersigned thereunto duly authorized.





                                               VECTOR GROUP LTD.
                                               (REGISTRANT)

                                               By: /s/ Joselynn D. Van Siclen
                                               ------------------------------
                                               Joselynn D. Van Siclen
                                               Vice President and Chief
                                                   Financial Officer

Date:  August 14, 2003







                                     - 54 -