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


                       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 MARCH 31, 2004



                                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 or organization)



                             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 May 7, 2004, Vector Group Ltd. had 39,177,653 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 (UNAUDITED):

   Vector Group Ltd. Consolidated Balance Sheets as of March 31, 2004 and
         December 31, 2003.....................................................................      2

   Vector Group Ltd. Consolidated Statements of Operations for the three months
         ended March 31, 2004 and March 31, 2003...............................................      3

   Vector Group Ltd. Consolidated Statement of Stockholders' Equity for the three
         months ended March 31, 2004...........................................................      4

   Vector Group Ltd. Consolidated Statements of Cash Flows for the three months ended
         March 31, 2004 and March 31, 2003.....................................................      5

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

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS
         OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS......................................     32

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.............................     49

Item 4. CONTROLS AND PROCEDURES................................................................     49


PART II. OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS......................................................................     50

Item 2. CHANGES IN SECURITIES, USE OF PROCEEDS AND ISSUER PURCHASES OF EQUITY SECURITIES.......     50

Item 6. EXHIBITS AND REPORTS ON FORM 8-K.......................................................     50

SIGNATURE                                                                                           52

CERTIFICATIONS.................................................................................     53






                                      - 1 -


                       VECTOR GROUP LTD. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                    UNAUDITED





                                                                                         March 31,       December 31,
                                                                                           2004              2003
                                                                                         --------        ------------
                                                                                                   
ASSETS:

Current assets:
  Cash and cash equivalents....................................................         $  74,323        $  74,808
  Investment securities available for sale.....................................            52,157           67,521
  Accounts receivable - trade..................................................            14,849           10,425
  Other receivables............................................................             3,201            2,605
  Inventories..................................................................           119,419          127,351
  Restricted assets............................................................             1,025              771
  Deferred income taxes........................................................            16,336           19,328
  Other current assets.........................................................            14,100           12,568
                                                                                         --------         --------
    Total current assets.......................................................           295,410          315,377

Property, plant and equipment, net.............................................           139,652          143,596
Assets held for sale...........................................................             9,438            9,438
Long-term investments, net.....................................................             2,512            2,431
Investments in non-consolidated real estate businesses.........................            20,705           18,718
Restricted assets..............................................................             5,571            5,571
Deferred income taxes..........................................................            13,679           13,200
Intangible asset...............................................................           107,511          107,511
Other assets...................................................................            12,231           12,370
                                                                                         --------         --------
    Total assets...............................................................          $606,709         $628,212
                                                                                          =======          =======

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT):

Current liabilities:
  Current portion of notes payable and long-term debt..........................        $    7,679        $  10,762
  Accounts payable.............................................................             9,578            8,635
  Accrued promotional expenses.................................................            19,800           22,203
  Accrued taxes payable, net...................................................            40,061           48,577
  Settlement accruals..........................................................            58,335           52,650
  Deferred income taxes........................................................             4,002            4,000
  Accrued interest.............................................................             3,183            7,004
  Other accrued liabilities....................................................            15,133           19,255
                                                                                         --------         --------
    Total current liabilities..................................................           157,771          173,086

Notes payable, long-term debt and other obligations, less current portion......           298,606          299,977
Noncurrent employee benefits...................................................            14,409           13,438
Deferred income taxes..........................................................           141,753          139,927
Other liabilities..............................................................             4,470            4,781
Minority interests.............................................................            44,816           43,478

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 42,147,240 and 42,103,276 shares and outstanding
    39,087,653 and 39,021,189 shares...........................................             3,909            3,902
  Additional paid-in capital...................................................           236,398          251,239
  Deficit......................................................................          (275,971)        (280,598)
  Accumulated other comprehensive loss.........................................            (7,854)          (9,335)
  Less:  3,059,587 and 3,082,087 shares of common stock in treasury, at cost...           (11,598)         (11,683)
                                                                                         --------         --------
      Total stockholders' equity (deficit).....................................           (55,116)         (46,475)
                                                                                         --------         --------

      Total liabilities and stockholders' equity (deficit).....................          $606,709         $628,212
                                                                                          =======          =======




                  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
                                                                            ---------------------------
                                                                            March 31,         March 31,
                                                                              2004               2003
                                                                            ----------       ----------
                                                                                         
Revenues:
    Tobacco*......................................................         $  126,573        $  131,343
    Real estate leasing...........................................              1,781             1,799
                                                                           ----------        ----------
      Total revenues..............................................            128,354           133,142

Expenses:
    Cost of goods sold*...........................................             74,100            83,791
    Operating, selling, administrative and general expenses.......             39,837            49,551
    Restructuring charges.........................................                653                --
                                                                           ----------        ----------
      Operating income (loss).....................................             13,764              (200)

Other income (expenses):
    Interest and dividend income..................................                695             1,445
    Interest expense..............................................             (6,422)           (7,149)
    Gain (loss) on investments, net...............................                251               (62)
    Equity income (loss) from non-consolidated real
      estate businesses...........................................                646              (717)
    Other, net....................................................                 (5)               (7)
                                                                           ----------        ----------

Income (loss) from operations before provision (benefit) for
      income taxes and minority interests.........................              8,929            (6,690)
    Provision (benefit) for income taxes..........................              4,688              (593)
    Minority interests............................................                386             1,248
                                                                           ----------        ----------

Net income (loss).................................................         $    4,627        $   (4,849)
                                                                           ----------        ----------

Per basic common share:

    Net income (loss) applicable to common shares.................         $     0.12        $    (0.13)
                                                                           ==========        ==========

Basic weighted average common shares outstanding..................         39,062,999        38,432,593
                                                                           ==========        ==========


Per diluted common share:

    Net income (loss) applicable to common shares.................         $     0.11        $    (0.13)
                                                                           ==========        ==========

Diluted weighted average common shares outstanding................         41,259,968        38,432,593
                                                                           ==========        ==========
Dividends declared per share......................................         $     0.40        $     0.38
                                                                           ==========        ==========



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

*    Revenues and Cost of goods sold include excise taxes of $46,170 and $49,818
     for the three months ended March 31, 2004 and 2003, respectively.



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


                                     - 3 -



                       VECTOR GROUP LTD. AND SUBSIDIARIES
            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                    UNAUDITED





                                                                                                        Accumulated
                                               Common Stock       Additional                              Other
                                          ----------------------   Paid-In                   Treasury  Comprehensive
                                            Shares      Amount     Capital      Deficit       Stock     Income (Loss)   Total
                                          ----------  ---------- -----------   ----------   ---------- -------------- ----------
                                                                                                 
Balance, December 31, 2003 .............  39,021,189  $    3,902  $  251,239   $ (280,598)  $  (11,683)  $   (9,335)  $  (46,475)

Net income .............................          --          --          --        4,627           --           --        4,627
  Unrealized gain on investment
    securities .........................          --          --          --           --           --        1,481        1,481
                                                                                                                      ----------
         Total other comprehensive
           income ......................          --          --          --           --           --           --        1,481
                                                                                                                      ----------
Total comprehensive income .............          --          --          --           --           --           --        6,108
                                                                                                                      ----------

Distributions on common stock ..........          --          --     (15,635)          --           --           --      (15,635)
Exercise of warrants and options .......      66,464           7         575           --           85           --          667
Tax benefit of options exercised .......          --          --         141           --           --           --          141
Amortization of deferred
  compensation, net ....................          --          --          78           --           --           --           78
                                          ----------  ----------  ----------   ----------   ----------   ----------   ----------

Balance, March 31, 2004 ...........       39,087,653  $    3,909  $  236,398  $ (275,971)  $  (11,598)  $   (7,854)  $  (55,116)
                                          ==========  ==========  ==========   ==========   ==========   ==========   ==========




                  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





                                                                      Three Months Ended
                                                                 -----------------------------
                                                                  March 31,          March 31,
                                                                    2004               2003
                                                                 ---------           ---------
                                                                               
Net cash provided by (used in) operating activities: ..          $   2,109           $ (12,048)
                                                                 ---------           ---------

Cash flows from investing activities:
  Capital expenditures ................................               (581)             (1,804)
  Sale or maturity of investment securities ...........             29,950              45,578
  Purchase of investment securities ...................            (10,317)            (27,541)
  Sale or maturity of long-term investments ...........                149                  --
  Purchase of long-term investments ...................               (230)                 --
  Investment in non-consolidated real estate businesses             (1,500)             (9,500)
  Increase in restricted assets .......................                 --                  (4)
  Payment of prepetition claims .......................                 --                 (17)
                                                                 ---------           ---------
Net cash provided by investing activities .............             17,471               6,712
                                                                 ---------           ---------

Cash flows from financing activities:
  Repayments of debt ..................................             (5,109)             (4,894)
  Borrowings under revolver ...........................            129,243             154,916
  Repayments on revolver ..............................           (129,231)           (143,117)
  Distributions on common stock .......................            (15,635)            (14,794)
  Proceeds from exercise of warrants and options ......                667                 507
  New Valley repurchase of common stock ...............                 --              (1,346)
                                                                 ---------           ---------
Net cash used in financing activities .................            (20,065)             (8,728)
                                                                 ---------           ---------

Net decrease in cash and cash equivalents .............               (485)            (14,064)
Cash and cash equivalents, beginning of period ........             74,808             100,027
                                                                 ---------           ---------

Cash and cash equivalents, end of period ..............          $  74,323           $  85,963
                                                                 =========           =========




                  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"), Liggett Group Inc. ("Liggett"), Vector Tobacco Inc.
           ("Vector Tobacco"), Liggett Vector Brands Inc. ("Liggett Vector
           Brands") and other less significant subsidiaries. The Company owned
           58.1% of the common shares of New Valley Corporation ("New Valley")
           at March 31, 2004. All significant intercompany balances and
           transactions have been eliminated.

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

           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, 2003, 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 restructuring and impairment charges, 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.

      (c)  RECLASSIFICATIONS:

           Certain amounts in the 2003 consolidated financial statements have
           been reclassified to conform to the 2004 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 29, 2003. In connection with the 5% dividend, the
           Company increased the number of outstanding stock options by 5% and
           reduced the exercise prices accordingly. All share amounts have been
           presented as if the stock dividends had occurred on January 1, 2003.



                                     - 6 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)



           Basic net income per share is computed by dividing net income by the
           weighted-average number of shares outstanding. Diluted net income per
           share includes the dilutive effect of stock options, vested
           restricted stock grants and warrants. Basic and diluted EPS were
           calculated using the following shares for the years ended March 31,
           2004 and 2003.




                                                                   Three Months Ended
                                                              ---------------------------
                                                               March 31,        March 31,
                                                                 2004              2003
                                                              ----------        ----------

                                                                          
           Weighted-average shares for basic EPS .....        39,062,999        38,432,593
           Plus incremental shares related to stock
               options, vested restricted stock grants
               and warrants ..........................         2,196,969                --
                                                              ----------        ----------
           Weighted-average shares for diluted EPS ...        41,259,968        38,432,593
                                                              ==========        ==========



           The Company had a net loss for the three months ended March 31, 2003.
           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 antidilutive. Potentially dilutive shares
           that were not included in the diluted loss per share calculation were
           1,330,794 at March 31, 2003 which shares are issuable upon the
           exercise of stock options, vested restricted stock grants and
           warrants, assuming the treasury stock method.

      (e)  COMPREHENSIVE INCOME (LOSS):

           Other comprehensive income (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 income was $6,108 for the three
           months ended March 31, 2004 and total comprehensive loss was $4,922
           for the three months ended March 31, 2003.

      (f)  NEW ACCOUNTING PRONOUNCEMENTS:

           In December 2003, Financial Accounting Standards Board Interpretation
           ("FIN") No. 46(R), "Consolidation of Variable Interest Entities
           (revised December 2003)", was issued. The interpretation revises FIN
           No. 46, "Consolidation of Variable Interest Entities", to exempt
           certain entities from the requirements of FIN No. 46. The
           interpretation requires a company to consolidate a variable interest
           entity ("VIE"), as defined, when the company will absorb a majority
           of the variable interest entity's expected losses, receive a majority
           of the variable interest entity's expected residual returns, or both.
           FIN No. 46(R) also requires consolidation of existing, non-controlled
           affiliates if the VIE is unable to finance its operations without
           investor support, or where the other investors do not have exposure
           to the significant risks and rewards of ownership. The interpretation
           applies immediately to a VIE created or acquired after January 31,
           2003. For a VIE acquired before February 1, 2003, FIN No. 46(R)
           applies in the first interim period ending after March 15, 2004. The
           adoption of this interpretation did not impact the Company's
           consolidated financial statements.

           In December 2003, the FASB issued SFAS No. 132(R), which replaces
           SFAS No. 132, "Employers' Disclosures about Pensions and Other
           Postretirement Benefits." SFAS No. 132(R) does not change the
           measurement and recognition provisions of SFAS No. 87, SFAS No. 88,
           "Employers' Accounting for Settlements and Curtailments of Defined
           Benefit Pension Plans and for Termination Benefits," and SFAS No.
           106, "Employers' Accounting for Postretirement Benefits Other Than
           Pensions," however, it includes additional disclosure provisions for
           annual reporting,



                                     - 7 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


           including detailed plan asset information by category, expanded
           benefit obligation disclosure and key assumptions. In addition,
           interim disclosures related to the individual elements of plan costs
           and employer's current year contributions are required. (See Note 6.)


2.    RESTRUCTURING

      On October 8, 2003, the Company announced that it would close Vector
      Tobacco's Timberlake, North Carolina cigarette manufacturing facility in
      order to reduce excess tobacco production capacity and improve operating
      efficiencies company-wide. Production of the QUEST line of low nicotine
      and nicotine-free cigarettes, as well as production of Vector Tobacco's
      other cigarette brands, has been moved to Liggett's state-of-the-art
      manufacturing facility in Mebane, North Carolina.

      The Mebane facility currently produces in excess of 9 billion units per
      year, but maintains the capacity to produce 16 billion units per year.
      Vector Tobacco has contracted with Liggett Group to produce its cigarettes
      and has transitioned production from Timberlake to Mebane. All production
      ceased at Timberlake by December 31, 2003. As part of the transition,
      Vector eliminated approximately 150 positions.

      As a result of these actions, the Company recognized pre-tax restructuring
      and impairment charges of $21,521, of which $21,300 was taken in 2003 and
      the remaining $221 was taken in the first quarter of 2004. Machinery and
      equipment to be disposed of was reduced to estimated fair value less costs
      to sell during 2003 and is being carried on the accompanying consolidated
      balance sheets as assets held for sale. The asset impairment charges are
      based on management's current estimates of the values the Company will be
      able to realize on sales of the excess machinery and equipment, and may be
      adjusted in future periods based on the actual amounts realized.

      As part of the continuing effort to adjust the cost structure of the
      Company's tobacco business and improve operating efficiency, Liggett
      Vector Brands eliminated approximately 85 positions during April 2004. As
      a result of these actions, we currently expect to recognize additional
      pre-tax restructuring charges of approximately $2,027 during 2004,
      including approximately $804 relating to employee severance and benefit
      costs and approximately $1,223 for contract termination and other
      associated costs. Approximately $470 of these charges represent non-cash
      items. The Company recognized $432 of these pre-tax restructuring charges
      in the first quarter of 2004, with the balance to be recognized primarily
      in the second quarter.

      Annual cost savings related to the restructuring and impairment charges
      are currently expected to be at least $23,000 beginning in 2004.
      Management is currently reviewing opportunities for additional cost
      savings as a result of these restucturing activities at Vector Tobacco
      and Liggett Vector Brands.



                                     - 8 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      The components of the pre-tax restructuring and impairment charges for
      2003 and the quarter ended March 31, 2004 are as follows:




                                            Employee         Non-Cash         Contract
                                            Severance          Asset         Termination/
                                           and Benefits     Impairment        Exit Costs          Total
                                           ------------     ----------       ------------       --------
                                                                                    
           Balance, December 31, 2002        $     --         $     --         $     --         $     --

           Original charges .........           2,045           18,752              503           21,300
           Utilized in 2003 .........            (182)         (18,752)             (54)         (18,988)
                                             --------         --------         --------         --------
           Balance, December 31, 2003           1,863               --              449            2,312

           Original charges .........             432               --              221              653
           Utilized in 2004 .........          (1,434)              --             (236)          (1,670)
                                             --------         --------         --------         --------
           Balance, March 31, 2004 ..        $    861         $     --         $    434         $  1,295
                                             ========         ========         ========         ========



3.    INVENTORIES

      Inventories consist of:

                                                 March 31,       December 31,
                                                   2004              2003
                                                 ---------       ------------

           Leaf tobacco .................        $  79,902         $  80,239
           Other raw materials ..........            3,401             3,060
           Work-in-process ..............            1,771             1,609
           Finished goods ...............           36,598            42,825
           Replacement parts and supplies              507               636
                                                 ---------         ---------
           Inventories at current cost ..          122,179           128,369
           LIFO adjustments .............           (2,760)           (1,018)
                                                 ---------         ---------
                                                 $ 119,419         $ 127,351
                                                 =========         =========

      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 March 31, 2004, Liggett had leaf tobacco
      purchase commitments of approximately $3,439 and Vector Tobacco had leaf
      tobacco purchase commitments of approximately $1,624.

      LIFO inventories represent approximately 58.4% and 53.8% of total
      inventories at March 31, 2004 and December 31, 2003, respectively.

      Included in the above table is approximately $41,919 at March 31, 2004 and
      $44,220 at December 31, 2003 of inventory associated with Vector Tobacco's
      new product initiatives. The recoverability of costs of such inventory is
      dependent upon future demand for these products and market conditions. If
      actual demand or market conditions in the near term are less favorable
      than those estimated, material inventory write-downs may be required.


                                     - 9 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


4.    PROPERTY, PLANT AND EQUIPMENT

      Property, plant and equipment consist of:

                                                March 31,       December 31,
                                                  2004              2003
                                                ---------       ------------

           Land and improvements .......        $  10,019         $  10,019
           Buildings ...................           74,326            74,326
           Machinery and equipment .....          104,509           105,032
           Leasehold improvements ......            1,023             1,023
           Construction-in-progress ....            1,987             1,554
                                                ---------         ---------
                                                  191,864           191,954
           Less accumulated depreciation          (52,212)          (48,358)
                                                ---------         ---------
                                                $ 139,652         $ 143,596
                                                =========         =========

      The table above includes real estate assets and accumulated depreciation
      owned and operated by New Valley in the amounts of $54,258 and $1,544 as
      of March 31, 2004 and $54,258 and $1,246 as of December 31, 2003. (Refer
      to Note 9.)

      Depreciation and amortization expense for the three months ended March 31,
      2004 was $3,525. Future machinery and equipment purchase commitments at
      Liggett are $2,673 as of March 31, 2004.

      In July 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 March 31, 2004
      of approximately $1,342. 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 option fees of $1,000, of which $250 is refundable if the
      purchaser terminates the agreement prior to August 23, 2004. Liggett will
      be entitled to receive additional option fees of up to $500 during the
      remaining option period. The option fees will generally be creditable
      against the purchase price. The purchaser is currently conducting due
      diligence, and there can be no assurance the sale of the property will
      occur.

      The Company recorded an $18,752 non-cash asset impairment charge during
      the third quarter of 2003 in conjunction with the closing of Vector
      Tobacco's Timberlake, North Carolina facility of which $17,968 relates to
      machinery and equipment. (See Note 2.) Vector Tobacco has entered into
      negotiations to sell the Timberlake facility, including all equipment not
      relocated to Mebane.

      During 2003, Liggett entered into sale-leaseback transactions in which
      equipment with a book value of $4,483 was sold and leased back from a
      third party as operating leases. Liggett received cash of $2,386, and no
      gain or loss was recognized on these transactions.



                                     - 10 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


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

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




                                                                             March 31,       December 31,
                                                                               2004              2003
                                                                             ---------       ------------

                                                                                         
           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 $6,032 and $6,675 .............           63,968            63,325

           Liggett:
           Revolving credit facility ................................               12                --
           Term loan under credit facility ..........................            5,113             5,190
           Other notes payable ......................................            8,882             9,758

           Vector Tobacco:
           Notes payable ............................................            5,576             5,999
           Notes payable - Medallion acquisition ....................           35,000            38,125

           V.T. Aviation:
           Notes payable ............................................           10,208            10,496

           VGR Aviation:
           Notes payable ............................................            5,276             5,346

           New Valley:
           Notes payable - operating real estate ....................           39,750            39,910

           Other ....................................................               --                90
                                                                             ---------         ---------

           Total notes payable, long-term debt and other obligations           306,285           310,739
           Less:
                 Current maturities .................................           (7,679)          (10,762)
                                                                             ---------         ---------
           Amount due after one year ................................        $ 298,606         $ 299,977
                                                                             =========         =========




      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. The conversion price,
      which was $27.11 per share at March 31, 2004, 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 March 31, 2004.

      The notes may be redeemed by Vector, in whole or in part, prior to 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 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.




                                     - 11 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


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

      In May 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.
      In April 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, Liggett Vector Brands,
      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 the Company is in compliance with at March 31,
      2004. Among other things, the covenants limit the ability of VGR Holding
      to make distributions to the Company to 50% of VGR Holding's net income,
      unless VGR Holding holds an amount in cash equal to the then principal
      amount of the notes outstanding ($70,000 at March 31, 2004) after giving
      effect to the payment of the distribution, and limit additional
      indebtedness of VGR Holding, Liggett, Vector Tobacco and Liggett Vector
      Brands to 250% of EBITDA (as defined in the purchase agreements) for the
      trailing 12 months. 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.

      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 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:

      On April 14, 2004, Liggett entered into an Amended and Restated Loan and
      Security Agreement with Congress Financial Corporation, as lender. The
      $50,000 credit facility replaces Liggett's previous $40,000 facility with
      Congress, under which $12 was outstanding at March 31, 2004. Availability
      as determined under the facility was approximately $28,527 based on
      eligible collateral at March 31, 2004. Had the new facility been in place
      at March 31, 2004, availability would have been approximately $41,433. The
      facility is collateralized by all inventories and receivables of Liggett.
      Borrowings under the facility bear interest at a rate equal to 1.0% above
      the prime rate of Wachovia Bank, N.A. (the indirect parent of Congress).
      The facility requires Liggett's compliance with certain financial and
      other covenants including a restriction on Liggett's ability to pay 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
      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



                                     - 12 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      with the agreement). At March 31, 2004, Liggett was in compliance with all
      covenants under the credit facility; Liggett's adjusted net worth was
      $52,396 and net working capital was $21,397, as computed in accordance
      with the agreement.

      100 Maple LLC, a company formed by Liggett in 1999 to purchase its Mebane,
      North Carolina manufacturing plant, has a term loan of $5,113 outstanding
      under Liggett's credit facility at March 31, 2004. The remaining balance
      of the term loan is payable in monthly installments of $77 with a final
      payment on June 1, 2006 of $3,101. Interest is charged at the same rate as
      applicable to Liggett's credit facility, and the outstanding balance of
      the term loan reduces the maximum availability under the credit facility.
      Liggett has guaranteed the term loan, and a first mortgage on the Mebane
      property and manufacturing equipment collateralizes the term loan and
      Liggett's credit facility.

      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%.




                                     - 13 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      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 have been repaid with the final quarterly principal payment
      of $3,125 made on March 31, 2004. The remaining $35,000 of notes bear
      interest at 6.5% per year, payable semiannually, and mature on April 1,
      2007.

      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 119 monthly installments
      of $125, including annual interest of 2.31% above the 30-day commercial
      paper rate, with a final payment of $1,420, based on current interest
      rates.

      NOTES PAYABLE - VGR AVIATION:

      In February 2002, V.T. Aviation purchased an airplane for $6,575 and
      borrowed $5,800 to fund the purchase. The loan is guaranteed by the
      Company. The loan is payable in 119 monthly installments of $40, including
      annual interest of 2.75% above the 30-day average commercial paper rate,
      with a final payment of $2,793, based on current interest rates. During
      the fourth quarter of 2003, this airplane was transferred to the Company's
      direct subsidiary, VGR Aviation LLC, which has assumed the debt.

      NOTE PAYABLE - NEW VALLEY:

      In December 2002, New Valley financed a portion of its purchase of two
      office buildings in Princeton, New Jersey 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
      collateralized 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.





                                     - 14 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


6.    EMPLOYEE BENEFITS

      Net periodic benefit cost for the Company's pension and other
      postretirement benefit plans for the three months ended March 31, 2004 and
      2003 consists of the following (in thousands):



                                                                                            Other
                                                        Pension Benefits            Postretirement Benefits
                                                     ----------------------         -----------------------
                                                       2004           2003            2004           2003
                                                     -------         ------          -------        -------

                                                                                       
           Service cost - benefits earned
              during the period .............        $ 1,248         $   981         $     8        $    20
           Interest cost on projected benefit
              obligation ....................          2,240           2,390             157            169
           Expected return on plan assets ...         (3,027)         (2,930)             --             --
           Amortization of net (gain) loss ..            506             414               5            (32)
                                                     -------         -------         -------        -------
                    Net expense .............        $   967         $   855         $   170        $   157
                                                     =======         =======         =======        =======




      The Company did not make contributions to its pension benefits plans for
      the three months ended March 31, 2004 and does not anticipate making any
      contributions to such plans in 2004. The Company anticipates paying $550
      in other postretirement benefits in 2004.


7.    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
      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 three months ended March
      31, 2004, Liggett incurred legal fees and other litigation costs totaling
      approximately $1,738 compared to $1,113 for the three months ended March
      31, 2003.

      INDIVIDUAL ACTIONS. As of March 31, 2004, there were approximately 382
      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




                                     - 15 -


                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)

      secondary smoke and seek compensatory and, in some cases, punitive
      damages. Of these, 103 were pending in Maryland, 95 in Florida, 51 in New
      York, 34 in Mississippi and 21 in California. The balance of the
      individual cases were pending in 22 states. In addition to these cases, an
      action against cigarette manufacturers involving approximately 1,050 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, which is currently scheduled for March 2005.

      There are eight individual cases pending where Liggett is the only named
      defendant. In April 2004, in one of these cases, BEVERLY DAVIS V. LIGGETT
      GROUP INC., a jury in a Florida state court action awarded compensatory
      damages of $540 against Liggett. Liggett believes there are a number of
      grounds to challenge the verdict and intends to pursue all post-trial and
      appellate relief.

      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, and the
      Oregon Supreme Court refused to hear Philip Morris' appeal of the
      appellate court ruling in December 2002. Philip Morris appealed to the
      United States Supreme Court, which, in October 2003, vacated the judgment
      and remanded the case to the Oregon appellate court for further
      consideration in light of the recent STATE FARM decision by the United
      States Supreme Court limiting punitive damages. 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 October 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. Philip
      Morris appealed to the California Supreme Court, which vacated the
      decision. In September 2003, the California appellate court, citing the
      STATE FARM decision, reduced the punitive damages award to $9,000. The
      case is on appeal to the California Supreme Court. During 2001, as a
      result of a Florida Supreme Court decision



                                     - 16 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      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
      paid the damages and interest following completion of the appeals process.
      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. In
      May 2004, a Florida appellate court affirmed, without explanation, the
      jury award. The defendants will seek further appellate review. 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 defendant intends to appeal
      the verdict. In November 2003, in an individual action involving other
      cigarette manufacturers, a Missouri state court jury awarded $2,100 in
      compensatory damages. The defendants have appealed the verdict. In January
      2004, a jury in a New York state court action awarded compensatory damages
      of $175 and punitive damages of $8,000 in an individual action against
      another cigarette manufacturer. The defendant intends to appeal the
      verdict.

      One of the states in which cases are pending against Liggett is
      Mississippi. During 2003, the Mississippi Supreme Court ruled that the
      Mississippi Product Liability Act "precludes all tobacco cases that are
      based on product liability." Based on this ruling, Liggett is seeking, or
      intends to seek, dismissal of each of the approximately 34 cases pending
      against it in Mississippi.

      CLASS ACTIONS. As of March 31, 2004, there were approximately 33 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.

      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




                                     - 17 -


                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      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 October 2003, the Third District Court of Appeals denied class
      counsel's motions seeking, among other things, a rehearing by the court.
      Class counsel has filed a motion with the Florida Supreme Court to invoke
      discretionary review on the basis that the Third District Court of Appeals
      decision construes the due process provisions of the state and federal
      constitutions and conflicts with other appellate and supreme court
      decisions. If the appellate court's ruling is not upheld on further
      appeal, it will have a material adverse effect on the Company.

      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. Legislation limiting the amount of bonds required to file an
      appeal of an adverse judgment has also been enacted in Arkansas,
      California, Colorado, Georgia, Idaho, Indiana, Kansas, Kentucky,
      Louisiana, Michigan, Mississippi, Missouri, Nevada, New Jersey, North
      Carolina, Ohio, Oklahoma, Oregon, Pennsylvania, South Carolina, South
      Dakota, Tennessee, Texas, Virginia, West Virginia and Wisconsin.

      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




                                     - 18 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      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 July 2001, the
      court issued 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 other defendants. In May 2004, the West Virginia Supreme
      Court affirmed the defense jury verdict.

      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.
      The defendants' summary judgment motions are pending before the court.
      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, and oral argument was held
      in November 2003.




                                     - 19 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      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 were
      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 were consolidated and, in July 2000,
      plaintiffs filed a single consolidated complaint that did not name Liggett
      as a defendant, although Liggett complied with discovery requests. In July
      2002, the court granted defendants' motion for summary judgment in the
      consolidated federal cases, which decision was affirmed on appeal by the
      United States Court of Appeals for the Eleventh Circuit. All state court
      cases on behalf of indirect purchasers have been dismissed, except for two
      cases pending in Kansas and New Mexico. A Kansas state court, in the case
      of SMITH V. PHILIP MORRIS COMPANIES INC., ET AL., granted class
      certification in November 2001. 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, which decision has been
      appealed. Liggett is one of the defendants in the Kansas and New Mexico
      cases.

      GOVERNMENTAL ACTIONS. As of March 31, 2004, there were approximately 13
      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.

      In August 2003, following the refusal by the Florida Supreme Court to hear
      the appeal of the Republic of Venezuela in connection with the dismissal
      of its health care cost recovery action (which decision plaintiff has
      appealed to the United States Supreme Court), the trial court hearing the
      health care cost recovery actions brought in Florida by the Republic of
      Tajikistan and the Brazilian State of Tocantins granted defendants'
      motions to dismiss the cases. Subsequently, plaintiffs voluntarily
      dismissed additional heath care cost recovery cases brought in Florida by
      various foreign governmental entities.

      THIRD-PARTY PAYOR ACTIONS. As of March 31, 2004, there were approximately
      five 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


                                     - 20 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      UnitedStates 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. In September 2003, the United States Court of
      Appeals for the Second Circuit certified two questions relating to
      plaintiff's direct claims of deceptive business practices to the New York
      Court of Appeals, which has agreed to review the certified questions. The
      Second Circuit reversed the portion of the judgment relating to the
      verdict returned against defendants under plaintiff's subrogation claim,
      and deferred its ruling on defendants' appeal of the attorneys' fees award
      until such time as the New York Court of Appeals rules on the certified
      questions.

      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 major 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 asserted claims under three federal statutes, the Medical Care
      Recovery Act ("MCRA"), the Medicare Secondary Payer provisions of the
      Social Security Act ("MSP") and RICO. In September 2000, the court
      dismissed the government's claims based on MCRA and MSP, reaffirming its
      decision in July 2001. In the September 2000 decision, the court also
      determined not to dismiss the government's RICO claims, 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 motion which sought partial 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. In January 2004, the court granted one of the
      government's pending motions and dismissed certain equitable defenses of
      defendants. In April 2004, the court denied Liggett's motion to be
      dismissed from the case. The remaining motions for summary judgment filed
      by the government and defendants are still 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,


                                     - 21 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      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. 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 received final judicial
      approval in each settling jurisdiction.

      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
      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 in April 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. According to data from Management Source
      Associates, Inc., domestic shipments by Liggett and Vector Tobacco
      accounted for approximately 2.2% of the total cigarettes shipped in the
      United States during 2001, 2.5% during 2002 and 2.7% during 2003. On April
      15 of any year following a year in which Liggett's and/or Vector Tobacco's




                                     - 22 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      market shares exceed their base shares, Liggett and/or 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. In June 2003, Liggett and Vector Tobacco
      reached a settlement with the jurisdictions party to the MSA whereby they
      agreed to pay $2,478 in April 2004. The settlement resolved Liggett's and
      Vector Tobacco's claims that they were entitled to a reduction in their
      MSA payments as a result of market share loss to non-participating
      manufacturers for payments based on sales through December 31, 2002. In
      April 2004, Liggett and Vector Tobacco also paid a total of $50,322 for
      their 2003 MSA obligations. Liggett and Vector Tobacco have expensed
      $4,728 for their estimated MSA obligations for the first three months of
      2004 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
                   ----                            ------

           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.

      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, to be paid 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 Annual Report on 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 with one scheduled
      for July 2004 and one for August 2004. Liggett is the sole defendant in
      each of these cases. Trial in the United States government action is
      scheduled for September 2004 in federal court in the District of Columbia.
      One individual action in Iowa state court, involving the major companies
      as defendants, is scheduled for trial in October 2004. Trial dates,
      however, are subject to change.



                                     - 23 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      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
      court's ruling. In April 2004, a jury in a Florida state court action
      awarded compensatory damages of approximately $540 against Liggett in an
      individual action. Liggett intends to appeal the verdict. It is possible
      that additional cases could be decided unfavorably and that there could be
      further adverse developments in the ENGLE case. Liggett may enter into
      discussions in an attempt to settle particular cases if it believes it is
      appropriate to do so. 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.



                                     - 24 -


                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      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:

      Many cities and states have recently enacted legislation banning smoking
      in public places including offices, restaurants, public buildings and
      bars. Efforts to limit smoking in public places could have a material
      adverse effect on the Company and Liggett.

      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 scientific evidence and the EPA's failure to follow its own
      guidelines in making the determination, the EPA's 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




                                     - 25 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      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. Proposed legislation
      has also been introduced in Congress that would eliminate the federal
      tobacco quota system and impose assessments on manufacturers of tobacco
      products to compensate tobacco growers and quota holders for the
      elimination of their quota rights. 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 2002, the
      United States Court of Appeals for 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. Liggett began
      voluntarily complying with this legislation in December 1997 by providing
      ingredient information to the Massachusetts Department of Public Health
      and, notwithstanding the appellate court's ruling, has continued to
      provide ingredient disclosure. Liggett also provides ingredient
      information annually, as required by law, to the states of Texas and
      Minnesota. Several other states are considering ingredient disclosure
      legislation.

      Cigarettes are subject to substantial and increasing federal, state and
      local excise taxes. 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 exceed $4.00 per pack. Proposed further tax
      increases in various jurisdictions are currently under consideration or
      pending. In 2003, 15 states and the District of Columbia enacted increases
      in excise taxes. Congress has considered significant increases in the
      federal excise tax or other payments from tobacco manufacturers, and
      several states have pending legislation proposing further state excise tax
      increases. In 2004, one state has increased the excise tax rate and
      several other states are likely to impose additional taxes on cigarettes.
      In the opinion of the Company, increases in excise and similar taxes have
      had an adverse impact on sales of cigarettes.

      Various state governments have adopted or are considering adopting
      legislation establishing fire safety standards for cigarettes. Compliance
      with this legislation could be burdensome and costly. In June 2000, the
      New York State legislature passed legislation charging the state's Office
      of Fire Prevention and Control, referred to as the "OFPC," with developing
      standards for "fire-safe" or self-extinguishing cigarettes. New York State
      must be manufactured to certain self-extinguishment standards set out in
      the regulations. Certain design and manufacturing changes will be
      necessary for cigarettes manufactured for sale in New York to comply with
      the standards. Inventories of cigarettes existing in the wholesale and
      retail trade as of June 28, 2004 that do not comply with the standards,
      may continue to be sold provided New York tax stamps have been affixed and
      such inventories have been purchased in comparable quantities to the same
      period in the previous year. Liggett and Vector Tobacco have not
      historically provided products that would be compliant under these new
      OFPC regulations. Liggett and Vector Tobacco expect, however, to supply
      compliant products by June 28, 2004. Similar legislation is being
      considered by other state governments and at the federal level. Compliance
      with such legislation could harm the business of Liggett and Vector
      Tobacco, particularly if there are varying standards from state to state.

      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 engaged in discussions in an
      effort to resolve these concerns. Allegations by federal or state
      regulators, public



                                     - 26 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      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 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.

      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. 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 or legislation.


      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) Ltd., which was then an indirect subsidiary of Brooke Group
      Holding, 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 has dismissed six of plaintiff's nine




                                     - 27 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      claims alleging inadequate disclosure in the proxy statement. Brooke Group
      Holding and New Valley believe that the remaining allegations are without
      merit and 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 March 31, 2004, New Valley had $600 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.


8.    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 months ended March 31, 2004 and March 31, 2003
      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 income
      (loss) and income (loss) per share if the Company had applied the fair
      value provisions of SFAS No. 123:




                                                              Three Months Ended
                                                              ---------------------------
                                                              March 31,         March 31,
                                                                2004              2003
                                                              ---------         ---------
                                                                          
           Net income (loss) .........................        $   4,627         $  (4,849)

           Add:  stock option employee compensation
               expense included in reported net income
               (loss), net of related tax effects ....               32             1,354
           Deduct:  total stock option employee
               compensation expense determined
               under the fair value method for all
               awards, net of related tax effects ....             (548)           (2,233)
                                                              ---------         ---------

           Pro forma net income (loss) ...............        $   4,111         $  (5,728)
                                                              =========         =========

           Income (loss) per share:
               Basic - as reported ...................        $    0.12         $   (0.13)
               Diluted - as reported .................        $    0.11         $   (0.13)
               Basic - pro forma .....................        $    0.11         $   (0.15)
               Diluted - pro forma ...................        $    0.10         $   (0.15)







                                     - 28 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      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 quarter ended March 31, 2004, 66,464 options, exercisable at
      prices ranging from $3.92 to $15.44 per share, were exercised for $667.


9.    NEW VALLEY CORPORATION

      ACQUISITION OF REAL ESTATE. In December 2002, New Valley purchased two
      office buildings in Princeton, New Jersey. 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). (Refer to
      Note 5.)

      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 Prudential 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 Prudential Douglas Elliman Real Estate as a result of an
      additional investment of $1,413 by New Valley and the redemption by
      Prudential 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. 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.

      LTS. In March 2004, New Valley and the other holder of the convertible
      notes of Ladenburg Thalmann Financial Services Inc. ("LTS") entered into a
      debt conversion agreement with LTS. New Valley and the other holder agreed
      to convert their notes, with an aggregate principal amount of $18,010,
      together with the accrued interest, into common stock of LTS. Pursuant to
      the conversion agreement, the conversion price of the note held by New
      Valley will be reduced from the current conversion price of approximately
      $2.08 to $1.10 per share.

      The note conversion transaction is subject to approval by the LTS
      shareholders. New Valley, several shareholders of LTS affiliated with New
      Valley and the other holder of the convertible notes have committed to
      vote their shares of common stock of LTS at its shareholder meeting in
      accordance with the vote of a majority of votes cast at the meeting
      excluding the shares held by such parties. At the closing, New Valley's
      note, representing approximately $9,470 of principal and accrued interest,
      will be converted into approximately 8,610,000 shares of LTS common stock.
      New Valley currently intends to distribute to its stockholders shares of
      LTS common stock issued to New Valley pursuant to the conversion
      agreement.




                                     - 29 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


      OTHER. In October 1999, New Valley's Board of Directors authorized the
      repurchase of up to 2,000,000 common shares from time to time on the open
      market or in privately negotiated transactions depending on market
      conditions. As of March 31, 2004, New Valley had repurchased 1,185,615
      shares for approximately $4,695. At March 31, 2004, the Company owned
      58.1% of New Valley's common shares.


10.   INCOME TAXES

      The effective tax rates for the three months ended March 31, 2004 and
      March 31, 2003 do not bear a customary relationship to pre-tax accounting
      income principally as a consequence of non-deductible expenses and state
      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 March 31, 2004, the
      Company's deferred income tax liabilities exceeded its deferred income tax
      assets by $115,740. 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 in which 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 19 to the
      consolidated financial statements included in the Company's Annual Report
      on Form 10-K for the year ended December 31, 2003.

      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 September 2003 a notice of
      proposed adjustment. The 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 $118,000,
      including interest, net of tax benefits, through March 31, 2004. These
      amounts have been previously recognized in the Company's consolidated
      financial statements as tax liabilities. As of March 31, 2004, 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. The Company has filed a protest with the Appeals Division of the
      Internal Revenue Service. No payment is due with respect to these matters
      during the appeal process. Interest currently is accruing on the disputed
      amounts at a rate of 7%, with the rate adjusted quarterly based on rates
      published by the U.S. Treasury Department. 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.




                                     - 30 -

                                VECTOR GROUP LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -- (CONTINUED)
                                   (UNAUDITED)


11.   SEGMENT INFORMATION

      The Company's significant business segments for the three months ended
      March 31, 2004 and 2003 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 the low nicotine and nicotine-free
      cigarette products as well as the development of reduced risk cigarette
      products and, for segment reporting purposes, excludes the operations of
      Medallion.

      Financial information for the Company's continuing operations before taxes
      and minority interests for the three months ended March 31, 2004 and 2003
      follows:




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

                                                                        
THREE MONTHS ENDED MARCH 31, 2004
Revenues.........................           $122,221    $    4,352     $  1,781     $              $128,354
                                                                                            -
Operating income (loss)..........             27,783(1)    (8,706)(1)       921        (6,234)       13,764(1)
Identifiable assets..............            310,471       64,821        76,382       155,035       606,709
Depreciation and amortization....              1,997          592           321           615         3,525
Capital expenditures.............                495           35             -            51           581

THREE MONTHS ENDED MARCH 31, 2003
Revenues.........................           $124,915    $   6,428      $  1,799     $              $133,142
                                                                                            -
Operating income (loss)..........             30,262      (24,081)          926        (7,307)         (200)
Identifiable assets..............            308,127      100,287        72,847       234,835       716,096
Depreciation and amortization....              2,039        1,157           321           678         4,195
Capital expenditures.............                860          733             -           211         1,804


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

(1)   Includes restructuring and impairment charges in 2004 of $389 at Liggett
      and $264 at Vector Tobacco.





                                     - 31 -

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

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

OVERVIEW


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

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

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

         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
enhanced distribution and marketing capabilities.

         In October 2003, we announced that we would close Vector Tobacco's
Timberlake, North Carolina cigarette manufacturing facility in order to reduce
excess cigarette production capacity and improve operating efficiencies
company-wide. Production of QUEST and Vector Tobacco's other cigarette brands
has been transferred to Liggett's state-of-the-art manufacturing facility in
Mebane, North Carolina.

         All of Liggett's unit volume in the first quarter of 2004 was in the
discount segment, which Liggett's management believes has been the primary
growth segment in the industry for over a decade. The significant discounting of
premium cigarettes in recent years has led to brands, such as EVE, that were
traditionally considered premium brands to become more appropriately categorized
as discount, despite their premium list price. Effective February 1, 2004,
Liggett reduced the list prices for EVE and JADE from the premium price level to
the branded discount level, in the case of EVE, and the deep discount level, in
the case of JADE.

         Liggett's cigarettes are produced in approximately 220 combinations of
length, style and packaging. Liggett's current brand portfolio includes:

         o        LIGGETT SELECT - the second largest brand in the deep discount
                  category;

         o        EVE - a leading brand of 120 millimeter cigarettes in the
                  branded discount category;

         o        JADE - the industry's newest free-standing deep discount
                  menthol brand;

         o        PYRAMID - the industry's first branded discount brand; and

         o        USA and various control and private label brands.

         In 1999, Liggett introduced LIGGETT SELECT, one of the fastest growing
brands in the deep discount category. LIGGETT SELECT is now the largest seller
in Liggett's family of brands, comprising 50.7% of Liggett's unit volume in the
first quarter of 2004 and 50.9% of Liggett's unit volume for the year ended
December 31, 2003.




                                     - 32 -


         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, New Jersey and increased its ownership to 50% in Douglas Elliman
Realty, LLC, which operates 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 both menthol and non-menthol styles. Each
Quest style offers three different packagings, 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 six QUEST varieties are being sold in box style 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, supported the product launch. The brand
continues to be supported by significant point-of-purchase awareness campaigns,
as well as store related and periodic newspaper advertisements.

         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. In November 2003, Vector Tobacco introduced three
menthol varieties of QUEST in the seven state market. In addition, we are
utilizing the information that we have obtained since the introduction of the
QUEST non-menthol product to 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.

         Vector Tobacco also introduced QUEST and QUEST Menthol into an
expansion market in Arizona in January 2004. Arizona accounts for approximately
1% of the industry volume nationwide.

         At March 31, 2004, approximately $41,919 of our inventory was
associated with Vector Tobacco's new product initiatives. We estimate an
inventory reserve for excess quantities and obsolete items, taking into account
future demand and market conditions. If actual demand for Vector Tobacco's
products or market conditions in the near term are less favorable than those
estimated, material inventory write-downs may be required.

         QUEST brand cigarettes are currently marketed solely to permit adult
smokers, who wish to continue smoking, to gradually reduce their intake of
nicotine. The products are not labeled or advertised for smoking cessation or as
a safer form of smoking.

         In October 2003, we announced that Jed E. Rose, Ph.D., Director of Duke
University Medical Center's Nicotine Research Program and co-inventor of the
nicotine patch, had conducted a study at Duke University Medical Center to
provide preliminary evaluation of the use of the QUEST technology as a smoking
cessation aid. In the preliminary study on QUEST, 33% of QUEST 3 smokers were
able to achieve four-week continuous abstinence, a standard threshold for
smoking cessation. Management believes these results show real promise for the
QUEST technology as a smoking cessation aid and has asked the Food and Drug
Administration to supply us with guidance as to the additional research and
regulatory filings necessary to market QUEST as a smoking cessation product.



                                     - 33 -


         RESTRUCTURING. In October 2003, we announced that we would close Vector
Tobacco's Timberlake, North Carolina cigarette manufacturing facility in order
to reduce excess cigarette production capacity and improve operating
efficiencies company-wide. Production of the QUEST line of low nicotine and
nicotine-free cigarettes, as well as production of Vector Tobacco's other
cigarette brands, has been moved to Liggett's state-of-the-art manufacturing
facility in Mebane, North Carolina.

         The Mebane facility currently produces in excess of 9 billion units per
year, but maintains the capacity to produce approximately 16 billion units per
year. Vector Tobacco has contracted with Liggett to produce its cigarettes and
has transitioned production from Timberlake to Mebane. All production ceased at
Timberlake by December 31, 2003. As part of the transition, we eliminated
approximately 150 positions.

         As a result of these actions, we recognized pre-tax restructuring and
impairment charges of $21,300 in 2003, and additional charges of $221 were taken
in the first quarter 2004. Approximately $2,045 relate to employee severance and
benefit costs, $724 to contract termination and exit and moving costs, and
$18,752 to non-cash asset impairment charges. Machinery and equipment to be
disposed of was reduced to fair value less costs to sell during 2003. The asset
impairment charges are based on management's current estimates of the values we
will be able to realize on sales of excess machinery and equipment, and may be
adjusted in future periods based on the actual amounts realized.

         Vector Tobacco has entered into negotiations to sell the Timberlake
facility, including all equipment not relocated to Mebane.

         As part of the continuing effort to adjust the cost structure of our
tobacco business and improve operating efficiency, Liggett Vector Brands
eliminated approximately 85 positions during April of 2004. As a result of these
actions, we currently expect to recognize additional pre-tax restructuring
charges of approximately $2,027 during 2004, including approximately $804
relating to employee severance and benefit costs and approximately $1,223 for
contract termination and other associated costs. Approximately $470 of these
charges represent non-cash items. We recognized $432 of these pre-tax
restructuring charges in the first quarter of 2004, with the balance to be
recognized primarily in the second quarter.

         Annual cost savings related to the restructuring and impairment charges
are currently expected to be at least $23,000 beginning in 2004. Management is
currently reviewing opportunities for additional cost savings as a result of
these restructuring activities at Vector Tobacco and Liggett Vector Brands.

         AMENDED LIGGETT CREDIT FACILITY. On April 14, 2004, Liggett entered
into an Amended and Restated Loan and Security Agreement with Congress Financial
Corporation, as lender. The $50,000 credit facility replaces Liggett's current
$40,000 facility with Congress. The facility is collateralized by all
inventories and receivables of Liggett and a first mortgage on the Mebane, North
Carolina plant and manufacturing equipment.

         TAX MATTERS. In connection with the 1998 and 1999 transaction with
Philip Morris Incorporated in which 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




                                     - 34 -


September 2003 a notice of proposed adjustment. The 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 $118,000, including
interest, net of tax benefits, through March 31, 2004. These amounts have been
previously recognized in our consolidated financial statements as tax
liabilities. As of March 31, 2004, 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.
We have filed a protest with the Appeals Division of the Internal Revenue
Service. No payment is due with respect to these matters during the appeals
process. Interest currently is accruing on the disputed amounts at a rate of 7%,
with the rate adjusted quarterly based on rates published by the U.S. Treasury
Department. 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, New Jersey 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
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 Prudential Douglas Elliman Real Estate to Douglas
Elliman Realty, formerly known as Montauk Battery Realty LLC, a newly formed
entity. New Valley acquired a 50% ownership interest in Douglas Elliman Realty,
an increase from its previous 37.2% interest in Prudential Douglas Elliman Real
Estate as a result of an additional investment of $1,413 by New Valley and the
redemption by Prudential Douglas Elliman Real Estate of various ownership
interests.

         In March 2003, Douglas Elliman Realty 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 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 March 31, 2004, there were approximately 382 individual
suits, 33 purported class actions and 18 governmental and other third-party
payor health care reimbursement actions pending in the



                                     - 35 -


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, in 2000, an action against cigarette
manufacturers involving approximately 1,050 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. 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.

         There are eight individual actions where Liggett is the only defendant,
with two of these cases currently scheduled for trial in July 2004 and in August
2004. In April 2004, in one of these cases, a jury in a Florida state court
action awarded compensatory damages of $540 against Liggett. Liggett believes
there are a number of grounds to challenge the verdict and intends to pursue all
post-trial and appellate relief.

         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
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 discussed above. It is possible that additional cases could be decided
unfavorably and that there could be further adverse developments in the ENGLE
case. Liggett may enter into discussions in an attempt to settle particular
cases if it believes it is appropriate to do so. 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 7 to our consolidated financial statements
for a description of legislation, regulation and litigation.




                                     - 36 -



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 restructuring and
impairment charges, 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.

         IMPAIRMENT OF LONG-LIVED ASSETS. We evaluate our long-lived assets for
possible impairment whenever events or changes in circumstances indicate that
the carrying value of the asset, or related group of assets, may not be fully
recoverable. Examples of such events or changes in circumstances include a
significant adverse charge in the manner in which a long-lived asset, or group
of assets, is being used or a current expectation that, more likely than not, a
long-lived asset, or group of assets, will be disposed of before the end of its
estimated useful life.

         In October 2003, we announced that we would close Vector Tobacco's
Timberlake, North Carolina cigarette manufacturing and produce its cigarette
products at Liggett's Mebane, North Carolina facility. We have evaluated the net
realizable value of the long-lived assets located at the Timberlake facility
which will no longer be used in operations. Based on management's current
estimates of the values we will be able to realize on sales of the excess
machinery and equipment, we have recognized non-cash asset impairment charges of
$18,752 in the third quarter of 2003. The estimate of fair value of these
long-lived assets is based on the best information available, including prices
for similar assets and the results of using other valuation techniques. Such
asset impairment charges may be adjusted in future periods based on the actual
amounts realized. Since judgment is involved in determining the fair value of
long-lived assets, there is a risk that the carrying value of our long-lived
assets may be overstated or understated.




                                     - 37 -


         CONTINGENCIES. We record Liggett's product liability legal expenses and
other litigation costs as operating, selling, general and administrative
expenses as those costs are incurred. As discussed in Note 7 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 7 to our consolidated
financial statements, Liggett and Vector Tobacco are participants in the Master
Settlement Agreement, the 1998 agreement to settle governmental healthcare cost
recovery actions brought by various states. Liggett and Vector Tobacco have no
payment obligations under the Master Settlement Agreement 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 Master Settlement Agreement, 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 Master Settlement Agreement is recorded in cost of goods sold
as the products are shipped. Settlement expenses under the Master Settlement
Agreement recorded in the accompanying consolidated statements of operations
were $4,728 for the three months ended March 31, 2004 and $7,583 for the
comparable period in 2003. 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 March 31, 2004,
approximately $41,919 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 for Vector Tobacco's products or
market conditions in the near term are less favorable than those estimated,
material 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.

         Net pension expense for defined benefit pension plans and other
postretirement benefit expense aggregated approximately $4,100 for 2003, and we
currently anticipate such expense will be approximately $4,550 for 2004. In
contrast, our funding obligations under the pension plans are




                                     - 38 -


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, 2004 and ending
on December 31, 2004. 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 March 31, 2004.

         For purposes of this discussion and other consolidated financial
reporting, our significant business segments for the three months ended March
31, 2004 and 2003 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 and nicotine-free cigarettes as well as the development of
reduced risk cigarette products and, for segment reporting purposes, excludes
the operations of Medallion.




                                                           Three Months Ended
                                                                 March 31,
                                                      ------------------------------
                                                        2004                 2003
                                                      ---------            ---------
                                                                     
           REVENUES:

              Liggett ........................        $ 122,221            $ 124,915
              Vector Tobacco .................            4,352                6,428
                                                      ---------            ---------
                 Total tobacco ...............          126,573              131,343

              Real estate ....................            1,781                1,799
                                                      ---------            ---------
                 Total revenues ..............        $ 128,354            $ 133,142
                                                      =========            =========

           OPERATING INCOME:

              Liggett ........................        $  27,783(1)         $  30,262
              Vector Tobacco .................           (8,706)(1)          (24,081)
                                                      ---------            ---------
                 Total tobacco ...............           19,077                6,181

              Real estate ....................              921                  926
              Corporate and other ............           (6,234)              (7,307)
                                                      ---------            ---------
                 Total operating income (loss)        $  13,764(1)         $    (200)
                                                      =========            =========



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

(1)   Includes restructuring and impairment charges in 2004 of $389 at Liggett
      and $264 at Vector Tobacco.



                                     - 39 -

THREE MONTHS ENDED MARCH 31, 2004 COMPARED TO THREE MONTHS ENDED MARCH 31, 2003

         REVENUES. Total revenues were $128,354 for the three months ended March
31, 2004 compared to $133,142 for the three months ended March 31, 2003. This
3.6% ($4,788) decrease in revenues was due to a $2,694 or 2.2% decrease in
revenues at Liggett, a $2,076 decrease in revenues at Vector Tobacco, and an $18
decrease in real estate revenues at New Valley.

         TOBACCO REVENUES. In February 2003, Liggett increased its net sales
price for selected discount brands by $.80 per carton. In May 2003, Liggett
increased its list price on USA by $.50 per carton. In June 2003, Liggett
increased its list price for LIGGETT SELECT by $1.10 per carton. In September
2003, Liggett increased its net sales price for PYRAMID by $.95 per carton. In
December 2003, Liggett increased the list price on a leading private label brand
by $.85 per carton.

         Effective February 1, 2004, Liggett reduced the list prices for EVE and
JADE from the premium price level to the branded discount level, in the case of
EVE, and the deep discount level, in the case of JADE. During 2003, EVE product
had been subject to promotional buy-downs at the retail level and was
effectively promoted to consumers at a level that is fully reflected in the new
reduced list price. During 2003, the net list price for JADE was at the deep
discount level after giving effect to off-invoice promotional spending.

         All of Liggett's sales for the first quarter of 2004 were in the
discount category (comprising the brand categories of branded discount, private
label, control label, generic, international and contract manufacturing). For
the three months ended March 31, 2004, net sales at Liggett totaled $122,221,
compared to $124,915 for the three months ended March 31, 2003. Revenues
decreased by 2.2% ($2,694) due to a 5.2% decrease in sales volume (approximately
127.3 million units) accounting for $6,494 in unfavorable volume variance and an
unfavorable sales mix of $410 offset by a net favorable price variance of $4,210
primarily attributable to price increases subsequent to March 31, 2003 as
discussed above. The favorable price variances are after adjustment for certain
changes in promotional spending and approximately $1,400 of costs incurred in
the three months ended March 31, 2004, associated with buying down all
unpromoted EVE inventory at retail due to the list price reduction described
above. Net sales of the LIGGETT SELECT brand increased $7,751 for the first
quarter of 2004 over net sales for the first quarter of 2003, and its unit
volume increased 7.6% in the 2004 period compared to 2003.

         Revenues at Vector Tobacco for the three months ended March 31, 2004
were $4,352 compared to revenues of $6,428 for the 2003 period. Revenues at
Vector Tobacco related primarily to sales of QUEST.

         TOBACCO GROSS PROFIT. Tobacco gross profit was $52,322 for the three
months ended March 31, 2004 compared to $47,552 for the three months ended March
31, 2003, an increase of $4,770 or 10.0% when compared to the prior year period,
due primarily to price increases discussed above at Liggett, recognition of
lower Master Settlement Agreement expense at Liggett and Vector Tobacco and
reduced costs associated with the operations of Vector Tobacco, all partially
offset by the effect of lower unit volumes for Liggett and Vector Tobacco.
Liggett's brands contributed 96.2% to our gross profit, and Vector Tobacco
contributed 3.8% for the three months ended March 31, 2004. Over the same period
in 2003, Liggett brands contributed 103.8% to our gross profit and Vector
Tobacco cost 3.8%.

         Liggett's gross profit of $50,308 for the three months ended March 31,
2004 increased $963 from gross profit of $49,345 for the three months ended
March 31, 2003. As a percent of revenues (excluding federal excise taxes), gross
profit at Liggett increased to 65.7% for the three months ended March 31, 2004
compared to 64.1% for same period in 2003. This increase in Liggett's gross
profit in the 2004 period is attributable to the items discussed above.



                                     - 40 -

         Vector Tobacco had gross profit of $2,014 for the three months ended
2004 and negative gross profit of $1,793 for the same period in 2003. Gross
profit in 2004 reflects cost savings realized with the closing of Vector
Tobacco's Timberlake, North Carolina manufacturing facility and the transfer of
production to Liggett's facility in Mebane, as well as decreased promotional
expense. The negative gross profit in 2003 reflected significant initial
promotional costs associated with the QUEST launch, costs associated with excess
manufacturing capacity at the Timberlake facility and various inventory charges
in 2003. As a percent of revenues (excluding federal excise taxes), gross profit
at Vector Tobacco was 51.8% for the three months ended March 31, 2004.

         REAL ESTATE REVENUES. New Valley's real estate revenues were $1,781 for
the three months ended March 31, 2004. This compares to revenues of $1,799 from
real estate activities for the three months ended March 31, 2003.

         EXPENSES. Operating, selling, general and administrative expenses were
$39,837 for the three months ended March 31, 2004 compared to $49,551 for the
same period last year. These expenses are net of restructuring and impairment
charges of $389 at Liggett and $264 at Vector Tobacco taken in the 2004 period.
Expenses at Liggett were $22,136 for the three months ended March 31, 2004
compared to $19,083 for the same period in the prior year, an increase of $3,053
due primarily to increased sales, marketing and administrative expenses
allocated from Liggett Vector Brands. Operating expenses at Liggett include
Liggett's product liability legal expenses and other litigation costs of $1,738
in the three months ended March 31, 2004 compared with $1,113 for the same
period in the prior year. Expenses at Vector Tobacco for the three months ended
March 31, 2004 were $10,456 compared to expenses of $22,288 for the three months
ended March 31, 2003, a decrease of $11,832 due to lower direct marketing and
advertising costs and decreased sales and administrative expenses allocated from
Liggett Vector Brands. Effective January 1, 2004, we modified the allocations of
the sales, marketing and administrative expenses of Liggett Vector Brands to
Liggett and Vector Tobacco based on a review of relative business activities.
Accordingly, for the three months ended March 31, 2004, the sales, marketing and
administrative expenses allocated to Liggett increased by $3,348 with a
corresponding decrease in such expenses to Vector Tobacco, as compared to the
allocation of these expenses between the segments during the three months ended
March 31, 2003. These modifications did not effect the consolidated financial
statements.

         New Valley's expenses for real estate operations were $860 for the
three months ended March 31, 2004 compared to $873 for the same period in 2003.

         For the three months ended March 31, 2004, Liggett's operating income
decreased to $27,783 compared to $30,262 for the same period in 2003 due
primarily to the higher operating expenses discussed above. Vector Tobacco's
operating loss was $8,706 compared to $24,081 for the same period in 2003 due to
costs savings achieved through the 2003 restructuring and the lower operating
expenses described above.

         OTHER INCOME (EXPENSES). For the three months ended March 31, 2004,
other income (expenses) was a loss of $4,835 compared to a loss of $6,490 for
the three months ended March 31, 2003. For the three months ended March 31,
2004, interest expense of $6,422 was offset by interest and dividend income of
$695, a gain on sale of investments of $251 and equity income from
non-consolidated New Valley real estate businesses of $646. For the three months
ended March 31, 2003, interest expense of $7,149, an equity loss from
non-consolidated New Valley real estate businesses of $717 and a loss on
investments of $62 were offset by interest and dividend income of $1,445.



                                     - 41 -


        INCOME (LOSS) FROM OPERATIONS. Income from operations before income
taxes and minority interests for the three months ended March 31, 2004 was
$8,929 compared to a loss of $6,690 for the three months ended March 31, 2003.
Income taxes were $4,688 and minority interests in losses of subsidiaries were
$386 for the three months ended March 31, 2004. This compared to income tax
benefit of $593 and minority interests in losses of subsidiaries of $1,248 for
the three months ended March 31, 2003. The effective tax rates for the three
months ended March 31, 2004 and March 31, 2003 do not bear a customary
relationship to pre-tax accounting income principally as a consequence of
non-deductible expenses and state income taxes.


CAPITAL RESOURCES AND LIQUIDITY

         Net cash and cash equivalents decreased $485 for the three months ended
March 31, 2004 and decreased $14,064 for the three months ended March 31, 2003.

         Net cash provided by operations for the three months ended March 31,
2004 was $2,109 compared to net cash used in operations of $12,048 for the
comparable period of 2003. Cash provided by operations in the 2004 period
resulted primarily from operating income of $13,764 compared to an operating
loss of $200 in 2003. In addition, there was a decrease in inventory and the
non-cash impact of increased depreciation and amortization offset by a decrease
in current liabilities and an increase in accounts receivable. Cash used in
operations in the 2003 period resulted primarily from an increase in accounts
receivable and inventories offset by an increase in accounts payable and the
non-cash impact of depreciation and amortization.

         Cash provided by investing activities of $17,471 in the first quarter
of 2004 compares to cash provided of $6,712 in the 2003 period. In the first
quarter of 2004, cash was provided primarily by the sale or maturity of
investment securities of $29,950 offset primarily by the purchase of investment
securities of $10,317, investment in non-consolidated real estate businesses by
New Valley of $1,500 and capital expenditures of $581. In the first quarter of
2003, cash was provided through the sale or maturity of investment securities
for $45,578 offset primarily by the purchase of investment securities of
$27,541, investment in non-consolidated real estate businesses by New Valley of
$9,500 and capital expenditures of $1,804.

         Cash used in financing activities was $20,065 for the three months
ended March 31, 2004 compared to cash used of $8,728 in the comparable period in
2003. In the first quarter of 2004, cash was used primarily for distributions on
common stock of $15,635 and repayments of debt of $5,109, partially offset by
proceeds of $667 from exercise of options. In the first quarter of 2003, cash
was used primarily for distributions on common stock of $14,794, repayments on
debt of $4,894 and the New Valley repurchase of common stock for $1,346 offset
by net borrowings of $11,799 under the revolver and proceeds from the exercise
of warrants and options of $507.

         LIGGETT. On April 14, 2004, Liggett entered into an Amended and
Restated Loan and Security Agreement with Congress Financial Corporation, as
lender. The $50,000 credit facility replaces Liggett's previous $40,000 facility
with Congress, under which $12 was outstanding at March 31, 2004. Availability
as determined under the facility was approximately $28,327 based on eligible
collateral at March 31, 2004. Had the new facility been in place at March 31,
2004, availability would have been approximately $41,433. The facility is
collateralized by all inventories and receivables of Liggett. Borrowings under
the facility bear interest at a rate equal to 1.0% above the prime rate of
Wachovia Bank, N.A. (the indirect parent of Congress). The facility requires
Liggett's compliance with certain financial and other covenants including a
restriction on Liggett's ability to pay 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 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 March 31,



                                     - 42 -


2004, Liggett was in compliance with all covenants under the credit facility;
Liggett's adjusted net worth was $52,396 and net working capital was $21,397, as
computed in accordance with the agreement.

         100 Maple LLC, a company formed by Liggett in 1999 to purchase its
Mebane, North Carolina manufacturing plant, has a term loan of $5,113
outstanding as of March 31, 2004 under Liggett's credit facility. The remaining
balance of the term loan is payable in monthly installments of $77 with a final
payment on June 1, 2006 of $3,101. Interest is charged at the same rate as
applicable to Liggett's credit facility, and the outstanding balance of the term
loan reduces the maximum availability under the credit facility. Liggett has
guaranteed the term loan, and a first mortgage on the Mebane property and
manufacturing equipment collateralizes the term loan and Liggett's credit
facility.

         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%.

         During 2003, Liggett leased two 100 millimeter box packers, which will
allow Liggett to meet the growing demand for this cigarette style, and a new
filter maker to improve product quality and capacity. These operating lease
agreements provide for payments totaling approximately $4,500.

         In July 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 March 31, 2004 of approximately
$1,342. 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 option fees of $1,000, of
which $250 is refundable if the purchaser terminates the agreement prior to
August 23, 2004. Liggett will be entitled to receive additional option fees of
up to $500 during the remaining option period. The option fees will generally be
creditable against the purchase price. 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
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




                                     - 43 -


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 discussed above. In
April 2004, a jury in a Florida state court action awarded compensatory damages
of $540 against Liggett in an individual action. Liggett intends to appeal the
verdict. It is possible that additional cases could be decided unfavorably and
that there could be further adverse developments in the ENGLE case. Liggett may
enter into discussions in an attempt to settle particular cases if it believes
it is appropriate to do so. 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 7 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 119 monthly installments of $125 including annual
interest of 2.31% above the 30-day commercial paper rate, with a final payment
of $1,420, based on current interest rates.

         VGR AVIATION. In February 2002, V.T. Aviation purchased an airplane for
$6,575 and borrowed $5,800 to fund the purchase. The loan is guaranteed by us.
The loan is payable in 119 monthly installments of $40, including annual
interest at 2.75% above the 30-day commercial paper rate, with a final payment
of $2,793, based on current interest rates. During the fourth quarter of 2003,
this airplane was transferred to our direct subsidiary, VGR Aviation LLC, which
has assumed the debt.

         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



                                     - 44 -


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.

         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 have been repaid with the
final quarterly principal payment of $3,125 made on March 31, 2004. The
remaining $35,000 of notes bear interest at 6.5% per year, payable semiannually,
and mature on April 1, 2007.

         VGR HOLDING. In May 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. In April 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, Liggett Vector Brands, 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 the
Company is in compliance with at March 31, 2004. Among other things, the
covenants limit the ability of VGR Holding to make distributions to us to 50% of
VGR Holding's net income, unless VGR Holding holds an amount in cash equal to
the then principal amount of the notes outstanding ($70,000 at March 31, 2004)
after giving effect to the payment of the distribution, and limit additional
indebtedness of VGR Holding, Liggett, Vector Tobacco and Liggett Vector Brands
to 250% of EBITDA (as defined in the purchase agreements) for the trailing 12
months. 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.

         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, New Jersey 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
collateralized by a first mortgage on the office buildings, as well as by an



                                     - 45 -


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 2004, 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 March 31,
2004, 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 $15,300, dividends on our outstanding shares (currently
at an annual rate of approximately $63,300) and corporate expenses. 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 $27.11 at March 31, 2004,
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 March 31, 2004.

         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 March 31, 2004, our deferred income tax liabilities
exceeded our deferred income tax assets by $115,740. The largest component of
our deferred tax liabilities exists because of differences that resulted from a
1998 and 1999 transaction with Philip Morris Incorporated in which 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
19 to our consolidated financial statements in our Annual Report on Form 10-K
for the year ended December 31, 2003.

         In connection with the transaction, 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. 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 September 2003 a notice of proposed adjustment.
The 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



                                     - 46 -


approximately $118,000, including interest, net of tax benefits, through March
31, 2004. These amounts have been previously recognized in our consolidated
financial statements as tax liabilities. As of March 31, 2004, 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.
We have filed a protest with the Appeals Division of the Internal Revenue
Service. No payment is due with respect to these matters during the appeal
process. Interest currently is accruing on the disputed amounts at a rate of 7%,
with the rate adjust quarterly based on rates published by the U.S. Treasury
Department. 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.

OFF-BALANCE SHEET ARRANGEMENTS

         We have various agreements in which we may be obligated to indemnify
the other party with respect to certain matters. Generally, these
indemnification clauses are included in contracts arising in the normal course
of business under which we customarily agree to hold the other party harmless
against losses arising from a breach of representations related to such matters
as title to assets sold and licensed or certain intellectual property rights.
Payment by us under such indemnification clauses is generally conditioned on the
other party making a claim that is subject to challenge by us and dispute
resolution procedures specified in the particular contract. Further, our
obligations under these arrangements may be limited in terms of time and/or
amount, and in some instances, we may have recourse against third parties for
certain payments made by us. It is not possible to predict the maximum potential
amount of future payments under these indemnification agreements due to the
conditional nature of our obligations and the unique facts of each particular
agreement. Historically, payments made by us under these agreements have not
been material. As of March 31, 2004, we were not aware of any indemnification
agreements that would or are reasonably expected to have a current or future
material adverse impact on our financial position, results of operations or cash
flows.

         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 was negligible at March 31, 2004.

         At March 31, 2004, we had outstanding approximately $5,400 of letters
of credit, collateralized by certificates of deposit. The letters of credit have
been issued as security deposits for leases of office space, to secure the
performance of our subsidiaries under various insurance programs and to provide
collateral for various subsidiary borrowing and capital lease arrangements.


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.



                                     - 47 -


         As of March 31, 2004, approximately $70,308 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 March 31, 2004, 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 $854.

         We held investment securities available for sale totaling $52,157 at
March 31, 2004. 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.


NEW ACCOUNTING PRONOUNCEMENTS

         In December 2003, Financial Accounting Standards Board Interpretation
("FIN") No. 46(R), "Consolidation of Variable Interest Entities (revised
December 2003)", was issued. The interpretation revises FIN No. 46,
"Consolidation of Variable Interest Entities", to exempt certain entities from
the requirements of FIN No. 46. The interpretation requires a company to
consolidate a variable interest entity ("VIE"), as defined, when the company
will absorb a majority of the variable interest entity's expected losses,
receive a majority of the variable interest entity's expected residual returns,
or both. FIN No. 46(R) also requires consolidation of existing, non-controlled
affiliates if the VIE is unable to finance its operations without investor
support, or where the other investors do not have exposure to the significant
risks and rewards of ownership. The interpretation applies immediately to a VIE
created or acquired after January 31, 2003. For a VIE acquired before February
1, 2003, FIN No. 46(R) applies in the first interim period ending after March
15, 2004. The adoption of this interpretation did not impact the Company's
consolidated financial statements.

         In December 2003, the FASB issued SFAS No. 132(R), which replaces SFAS
No. 132, "Employers' Disclosures about Pensions and Other Postretirement
Benefits." SFAS No. 132(R) does not change the measurement and recognition
provisions of SFAS No. 87, SFAS No. 88, "Employers' Accounting for Settlements
and Curtailments of Defined Benefit Pension Plans and for Termination Benefits,"
and SFAS No. 106, "Employers' Accounting for Postretirement Benefits Other Than
Pensions," however, it includes additional disclosure provisions for annual
reporting, including detailed plan asset information by category, expanded
benefit obligation disclosure and key assumptions. In addition, interim
disclosures related to the individual elements of plan costs and employer's
current year contributions are required. (See Note 6 to 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 above 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.



                                     - 48 -


         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 their evaluation,
our principal executive officer and principal financial officer have concluded
that these controls and procedures are effective. There were no significant
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 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.





                                     - 49 -


                                     PART II

                                OTHER INFORMATION


Item 1.       LEGAL PROCEEDINGS

              Reference is made to Note 7, 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 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, USE OF PROCEEDS AND ISSUER PURCHASES OF
              EQUITY SECURITIES

              No securities of ours which were not registered under the
              Securities Act of 1933 have been issued or sold by us during the
              three months ended March 31, 2004. No securities of ours were
              repurchased by us or our affiliated purchasers during the three
              months ended March 31, 2004.

Item 6.       EXHIBITS AND REPORTS ON FORM 8-K

              (a) EXHIBITS

             *  4.1    Amended and Restated Loan and Security Agreement, dated
                       as of April 14, 2004, by and between Congress Financial
                       Corporation, as lender, Liggett Group Inc., as borrower,
                       100 Maple LLC and Epic Holdings Inc. (incorporated by
                       reference to Exhibit 10.1 in Vector's Form 8-K dated
                       April 14, 2004).

               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.

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

*     Incorporated by reference




                                     - 50 -


(b)      REPORTS ON FORM 8-K

                  We filed the following Report on Form 8-K during the first
quarter of 2004:

                                                     Financial
         Date                  Items                 Statements
         ----                  -----                 ----------

    March 15, 2004             7, 12                    None







                                     - 51 -

                                    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: May 10, 2004







                                     - 52 -