<PAGE>   1
===============================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    ---------

                                FORM 10-K/A NO.2

                                    ---------

           JOINT ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 1997


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

<TABLE>
            DELAWARE                       1-5759                             51-0255124
<S>                                  <C>                             <C>
(State or other jurisdiction of      Commission File Number          (I.R.S. Employer Identification No.)
       incorporation
 incorporation or organization)
</TABLE>

                                    BGLS INC.
             (Exact name of registrant as specified in its charter)

<TABLE>
            DELAWARE                       33-93576                            13-3593483
<S>                                  <C>                             <C>
(State or other jurisdiction of      Commission File Number          (I.R.S. Employer Identification No.)
          incorporation
  incorporation or organization)
</TABLE>

                             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)

                                    ---------

           SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

                                                   Name of each exchange on
        Title of each class                             which registered
        -------------------                             ----------------
Brooke Group Ltd.
   Common Stock, par value $.10 per share          New York Stock Exchange

        SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT: None

         Indicate by check mark whether the Registrants (1) have 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 Registrants were required to file such
reports), and (2) have been subject to such filing requirements for the past 90
days. [X] Yes  [ ] No

         Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 Regulation S-K is not contained herein, and will not be contained, to
the best of the Registrant's knowledge, in definitive proxy or information
statement incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [X] Yes [ ] No

         The aggregate market value of the voting stock held by non-affiliates
of Brooke Group Ltd. as of June 2, 1998 was approximately $105,696,000.
Directors and officers and ten percent or greater stockholders of Brooke Group
Ltd. are considered affiliates for purposes of this calculation but should not
necessarily be deemed affiliates for any other purpose.

         At June 2, 1998, Brooke Group Ltd. had 20,454,230 shares of common
stock outstanding, and BGLS Inc. had 100 shares of common stock outstanding, all
of which are held by Brooke Group Ltd.

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



<PAGE>   2


                                BROOKE GROUP LTD.
                                    BGLS INC.

                                    FORM 10-K


                               TABLE OF CONTENTS




<TABLE>
<CAPTION>
                                                                                                            Page
                                                                                                            ----
                                                 PART I
<S>       <C>                                                                                               <C>
Item 1.   Business.....................................................................................        1
Item 2.   Properties...................................................................................       16
Item 3.   Legal Proceedings............................................................................       17
Item 4.   Submission of Matters to a Vote of Security Holders;
          Executive Officers of the Registrant.........................................................       17

                                                 PART II

Item 5.   Market for Registrants' Common Equity and Related Stockholder Matters........................       20
Item 6.   Selected Financial Data......................................................................       21
Item 7.   Management's Discussion and Analysis of Financial Condition and
              Results of Operations....................................................................       23
Item 7A.  Quantitative and Qualitative Disclosures About Market Risk...................................       38
Item 8.   Financial Statements and Supplementary Data..................................................       38
Item 9.   Changes In and Disagreements with Accountants on Accounting and
              Financial Disclosure.....................................................................       38

                                                PART III

Item 10.  Directors and Executive Officers of the Registrants..........................................       39
Item 11.  Executive Compensation.......................................................................       40
Item 12.  Security Ownership of Certain Beneficial Owners and Management...............................       43
Item 13.  Certain Relationships and Related Transactions...............................................       45

                                                 PART IV

Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K..............................       47

SIGNATURES.............................................................................................       60
</TABLE>



<PAGE>   3




                                     PART I


ITEM 1.    BUSINESS


GENERAL


         Brooke Group Ltd. (the "Company"), a Delaware corporation founded in
1980, is a holding company for a number of businesses. The Company is
principally engaged, through its subsidiary Liggett Group Inc. ("Liggett"), in
the manufacture and sale of cigarettes in the United States; through its
subsidiary Brooke (Overseas) Ltd. ("BOL"), in the manufacture and sale of
cigarettes in Russia; and through its investment in New Valley Corporation ("New
Valley"), in the investment banking and brokerage business, in real estate
development in Russia and the Ukraine, in the ownership and management of
commercial real estate in the United States and in the acquisition of operating
companies. The Company holds such businesses through its wholly-owned
subsidiary, BGLS Inc. ("BGLS"), a Delaware corporation organized in 1990.

         The Company is controlled by Bennett S. LeBow, the Chairman and Chief
Executive Officer of the Company, BGLS and New Valley, who beneficially owns
approximately 44.9% of the Company's common stock. The principal executive
offices of the Company and BGLS are located at 100 S.E. Second Street, Miami,
Florida 33131, and the telephone number is (305) 579-8000.


LIGGETT GROUP INC.

         General. The Company's tobacco business in the United States is
conducted through its indirect wholly-owned subsidiary Liggett, which is the
operating successor to the Liggett & Myers Tobacco Company. Substantially all of
Liggett's manufacturing facilities are located in or near Durham, North
Carolina. Liggett is registered under the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), and files periodic reports and other information
with the Securities and Exchange Commission (the "SEC").

         Liggett is engaged in the manufacture and sale of cigarettes, primarily
in the United States. Liggett's management believes, based on published industry
sources, that Liggett's domestic shipments of approximately 6.45 billion
cigarettes during 1997 accounted for 1.3% of the total cigarettes shipped in the
United States during such year. This represents a market share decline of 0.5%
from 1996 and 0.9% from 1995. Liggett produces both premium cigarettes as well
as discount cigarettes (which include among others, control label, branded
discount and generic cigarettes). Premium cigarettes are generally marketed
under well-recognized brand names at full retail prices to adult smokers with
strong preference for branded products, whereas discount cigarettes are marketed
at lower retail prices to adult smokers who are more cost conscious. Liggett's
cigarettes are produced in approximately 300 combinations of length, style and
packaging.

         Liggett produces four premium cigarette brands: L&M, Chesterfield, Lark
and Eve. Liggett's premium cigarettes represented approximately 33%, 31% and 30%
of net sales (excluding federal excise taxes) in 1997, 1996 and 1995,
respectively. Liggett's management believes, based on published industry
sources, that Liggett's share of the premium market segment was approximately
0.5% for 1997, compared to 0.7% and 0.8% for 1996 and 1995, respectively.


                                       1
<PAGE>   4

         In 1980, Liggett was the first major domestic cigarette manufacturer to
successfully introduce discount cigarettes as an alternative to premium
cigarettes. In 1989, Liggett established a new price point within the discount
market segment by introducing Pyramid, a branded discount product which, at that
time, sold for less than most other discount cigarettes. Liggett's management
believes, based on published industry sources, that Liggett held a share of
approximately 3.5% of the discount market segment for 1997, compared to 4.9% and
5.5% for 1996 and 1995, respectively. See Item 7. "Management's Discussion and
Analysis of Financial Condition and Results of Operations - Results of
Operations" for additional information concerning Liggett's premium and discount
product sales.

         At the present time, Liggett has no foreign operations. Liggett does
not own the international rights to its premium cigarette brands, which are
actively marketed by other companies in foreign markets, thereby adversely
affecting Liggett's ability to penetrate such markets. Liggett does, however,
export other cigarette brands primarily to Eastern Europe and the Middle East.
Export sales of approximately 85 million units accounted for approximately 1% of
Liggett's 1997 total unit sales volume. Revenues from export sales were $0.8
million for 1997, compared to $3.3 million and $5.4 million for 1996 and 1995,
respectively. Operating loss attributable to export sales in 1997 amounted to
approximately $0.1 million compared to operating losses of $1.8 million and $2.1
million in 1996 and 1995, respectively.

         Business Strategy. Liggett's near-term business strategy is to reduce
further certain operating and selling costs in order to increase the
profitability of both its premium and discount products, and to reduce its
investment in working capital. As part of this strategy, Liggett reorganized its
sales force in early 1994, reducing its field sales force by 150 permanent
positions and adding approximately 300 part-time positions. Liggett has also
reduced costs in both administrative and manufacturing functions by making
additional modifications to its manufacturing operations and significantly
curtailing employee benefit programs. In 1995 and 1996, Liggett continued its
efforts towards reducing costs by, among other things, offering voluntary
retirement programs to eligible employees and reduced headcount by an additional
120 positions in 1995 and another 38 positions in 1996.

         In January 1997, Liggett underwent a major restructuring from a
centralized organization to a decentralized enterprise with four Strategic
Business Units, each a profit center, and a corporate headquarters. This
restructuring is intended to more closely align sales and marketing strategies
with the unique requirements of regional markets as well as reduce working
capital by improved production planning and inventory control. As a result of
this reorganization, Liggett further reduced its salaried, hourly and part-time
headcount by a total of 108 positions (18%) over the succeeding twelve months.

         Liggett's long-term business strategy in the premium segment of the
market is to maintain or improve its profit margins in the face of declining
unit sales and market share by improving operating efficiencies and implementing
further cost reduction programs. Liggett's long-term business strategy in the
discount segment of the market is to maintain its market share or improve its
profit margins by consistently providing high-quality products and services at
prices and on terms comparable to those available elsewhere in the market.

         Sales, Marketing and Distribution. Liggett's products are distributed
from a central distribution center in Durham, North Carolina to 26 public
warehouses located throughout the United States. These warehouses serve as local
distribution centers for Liggett's customers. Liggett's products are transported
from the central distribution center to the warehouses via third-party trucking
companies to meet pre-existing contractual obligations to its customers.

         Liggett's customers are primarily candy and tobacco distributors, the
military and large grocery, drug and convenience store chains. Liggett offers
its customers discount payment terms, traditional rebates and promotional
incentives. Customers typically pay for purchased goods 



                                       2
<PAGE>   5
within two weeks following delivery from Liggett. Liggett's largest single
customer, Speedway SuperAmerica LLC, accounted for approximately 19.4% of net
sales in 1997, approximately 13.9% of net sales in 1996, and approximately 11.6%
of net sales in 1995. Sales to this customer were primarily in the private label
discount segment and constituted approximately 29.1%, 20.3% and 16.8% of
Liggett's discount segment sales in 1997, 1996 and 1995, respectively. Liggett
is currently negotiating the renewal of its contract with this customer, which
contract is due to expire on June 30, 1998.

         Following the January 1997 restructuring, Liggett's marketing and sales
functions were performed by approximately 110 direct sales representatives
calling on national and regional customer accounts, together with approximately
90 part-time retail sales consultants who service retail outlets. In addition,
Liggett employs food broker groups in certain geographic locations to perform
these marketing and sales functions.

         Trademarks. All of the major trademarks used by Liggett are federally
registered or are in the process of being registered in the United States and
other markets where Liggett's products are sold. Trademarks registrations
typically have a duration of ten years and can be renewed at Liggett's option
prior to their expiration date. In view of the significance of cigarette brand
awareness among consumers, management believes that the protection afforded by
these trademarks is material to the conduct of its business. All of Liggett's
trademarks are owned by its wholly-owned subsidiaries, Eve Holdings Inc. ("Eve")
and Cigarette Exporting Company of America, Ltd. ("CECOA"). Liggett does not own
the international rights to its premium cigarette brands.

         Manufacturing. Liggett purchases and maintains leaf tobacco inventory
to support its cigarette manufacturing requirements. Liggett believes that there
is a sufficient supply of tobacco within the worldwide tobacco market to satisfy
its current production requirements. Liggett stores its leaf tobacco inventory
in warehouses in North Carolina and Virginia. There are several different types
of tobacco, including flue-cured leaf, burley leaf, Maryland leaf, oriental
leaf, cut stems and reconstituted sheet. Leaf components of cigarettes are
generally the flue-cured and burley tobaccos. While premium and discount brands
use many of the same tobacco products, input ratios of tobacco products account
for the differences between premium and discount products. Domestically grown
tobacco is an agricultural commodity subject to United States government
production controls and price supports which can substantially affect its market
price. Foreign flue-cured and burley tobaccos, some of which are used in the
manufacture of Liggett's cigarettes, are generally 10% to 15% less expensive
than comparable domestic tobaccos. Liggett normally purchases all of its tobacco
requirements from domestic and foreign leaf tobacco dealers, much of it under
long-term purchase commitments. As of December 31, 1997, approximately 64% of
Liggett's commitments were for the purchase of foreign tobacco. Increasing
tobacco costs due to reduced worldwide supply of tobacco and a reduction in the
average discount available to Liggett from leaf tobacco dealers on tobacco
purchased under prior years' purchase commitments will have an unfavorable
impact on Liggett's operations during 1998.

         Liggett's cigarette manufacturing facilities are designed for the
execution of short production runs in a cost-effective manner, which enables
Liggett to manufacture and market a wide variety of cigarette brand styles.
Liggett's cigarettes are produced in approximately 300 different brand styles
under Eve's and CECOA's trademarks and brand names as well as private labels for
other companies, typically retail or wholesale distributors who supply
supermarkets and convenience stores. Liggett believes that its existing
facilities are sufficient to accommodate a substantial increase in production.

         While Liggett pursues product development, its total expenditures for
research and development on new products have not been financially material over
the past three years.



                                       3
<PAGE>   6

         Competition. Liggett is the smallest of the five major manufacturers of
cigarettes in the United States. The four largest manufacturers of cigarettes
are Philip Morris, Inc. ("Philip Morris"), R.J. Reynolds Tobacco Company
("RJR"), Brown & Williamson Tobacco Corporation, and Lorillard Tobacco Company,
Inc.

         There are substantial barriers to entry into the cigarette business,
including extensive distribution organizations, large capital outlays for
sophisticated production equipment, substantial inventory investment, costly
promotional spending, regulated advertising and strong brand loyalty. In this
industry, the major cigarette manufacturers compete among themselves for market
share on the basis of brand loyalty, advertising and promotional activities and
trade rebates and incentives. Liggett's four major competitors all have
substantially greater financial resources than Liggett, and most of these
competitors' brands have greater sales and consumer recognition than Liggett's
brands.

         Liggett's management believes, based on published industry sources,
that Philip Morris' and RJR's sales together accounted for approximately 72.9%
of the domestic cigarette market in 1997. Liggett's domestic shipments of
approximately 6.45 billion cigarettes during 1997 accounted for 1.3% of the
approximately 485 billion cigarettes shipped in the United States during such
year, compared to 8.95 billion cigarettes (1.9%) and 10.52 billion cigarettes
(2.2%) during 1996 and 1995, respectively.

         Industry-wide shipments of cigarettes in the United States have been
declining for a number of years although this trend reversed itself in 1996.
Consistent with published industry sources that domestic industry-wide shipments
declined by approximately 0.5% in 1997, Liggett's management believes that
industry-wide shipments of cigarettes in the United States will continue to
decline as a result of numerous factors, including health considerations,
diminishing social acceptance of smoking, legislative limitations on smoking in
public places and federal and state excise tax increases which have augmented
cigarette price increases.

         Historically, because of their dominant market share, Philip Morris and
RJR have been able to determine cigarette prices for the various pricing tiers
within the industry, and the other cigarette manufacturers have brought their
prices into line with the levels established by the two industry leaders.
Off-list price discounting by manufacturers, however, has substantially affected
the average price differential at retail, which can be significantly greater
than the manufacturers' list price gap.

         Legislation, Regulation and Litigation. Reports with respect to the
alleged harmful physical effects of cigarette smoking have been publicized for
many years and, in the opinion of Liggett's management, have had and may
continue to have an adverse effect on cigarette sales. Since 1964, the Surgeon
General of the United States and the Secretary of Health and Human Services have
released a number of reports which claim that cigarette smoking is a causative
factor with respect to a variety of health hazards, including cancer, heart
disease and lung disease, and have recommended various government actions to
reduce the incidence of smoking. In 1997, Liggett publicly acknowledged that, as
the Surgeon General and respected medical researchers have found, smoking causes
health problems, including lung cancer, heart vascular disease and emphysema.

         Since 1966, federal law has required that cigarettes manufactured,
packaged or imported for sale or distribution in the United States include
specific health warnings on their packaging. Since 1972, Liggett and the other
cigarette manufacturers have included the federally required warning statements
in print advertising, on billboards and on certain categories of point-of-sale
display materials relating to cigarettes.



                                       4
<PAGE>   7

         The Comprehensive Smoking Education Act ("CSEA"), which became
effective in October 1985, requires that packages of cigarettes distributed in
the United States and cigarette advertisements (other than billboard
advertisements) in the United States bear one of the following four warning
statements on a quarterly rotating basis: "SURGEON GENERAL'S WARNING: Smoking
Causes Lung Cancer, Heart Disease, Emphysema, and May Complicate Pregnancy";
"SURGEON GENERAL'S WARNING: Quitting Smoking Now Greatly Reduces Serious Risks
to Your Health"; "SURGEON GENERAL'S WARNING: Smoking by Pregnant Women May
Result in Fetal Injury, Premature Birth, and Low Birth Weight"; and "SURGEON
GENERAL'S WARNING: Cigarette Smoke Contains Carbon Monoxide". Shortened versions
of these statements are also required, on a rotating basis, on billboard
advertisements. By a limited eligibility amendment to the CSEA, for which
Liggett qualifies, Liggett is allowed to display all four required package
warnings for the majority of its brand packages on a simultaneous basis (such
that the packages at any time may carry any one of the four required warnings),
although it rotates the required warnings for advertising on a quarterly basis
in the same manner as do the other major cigarette manufacturers. The law also
requires that each person who manufactures, packages or imports cigarettes
annually provide to the Secretary of Health and Human Services a list of
ingredients added to tobacco in the manufacture of cigarettes. Annual reports to
the United States Congress are also required from the Secretary of Health and
Human Services as to current information on the health consequences of smoking
and from the Federal Trade Commission on the effectiveness of cigarette labeling
and current practices and methods of cigarette advertising and promotion. Both
federal agencies are also required annually to make such recommendations as they
deem appropriate with regard to further legislation. In addition, since 1997,
Liggett has included the warning: "SMOKING IS ADDICTIVE" on its packages.

         In August 1996, the Food and Drug Administration ("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 has been commenced in the United States District
Court for the Middle District of North Carolina challenging the legal authority
of the FDA to assert such jurisdiction, as well as challenging the
constitutionality of the rules. The court, after argument, granted plaintiffs'
motion for summary judgment prohibiting the FDA from regulating or restricting
the promotion and advertising of tobacco products and denied plaintiffs' motion
for summary judgment on the issue of whether the FDA has the authority to
regulate access to, and labeling of, tobacco products. The other four major
cigarette manufacturers and the FDA have filed notices of appeal. The Company
and Liggett support the FDA Rule and have begun to phase in compliance with
certain of the proposed interim FDA regulations. See discussions of the tobacco
litigation settlements in Note 16 to the Consolidated Financial Statements of
the Company and BGLS (the "Company's Consolidated Financial Statements")
included elsewhere in this report.

         In August 1996, the Commonwealth of Massachusetts enacted legislation
requiring tobacco companies to publish information regarding the ingredients in
cigarettes and other tobacco products sold in that state. In December 1997, the
United States District Court for the District of Massachusetts enjoined this
legislation from going into effect on the grounds that it is preempted by
federal law, however, on December 15, 1997, Liggett began complying with this
legislation by providing ingredient information to the Massachusetts Department
of Public Health. The enactment of this legislation has encouraged efforts to
enact similar legislation in other states.

         In 1993, the United States Congress amended the Agricultural Adjustment
Act of 1938 to require each United States cigarette manufacturer to use at least
75% domestic tobacco in the aggregate of the cigarettes manufactured by it in
the United States, effective January 1, 1994, on an annualized basis or pay a
domestic marketing assessment ("DMA") based upon price differentials between
foreign and domestic tobacco and, under certain circumstances, make purchases of
domestic tobacco from the tobacco stabilization cooperatives organized by the
United States 



                                       5
<PAGE>   8

government. After an audit, the United States Department of Agriculture ("USDA")
informed Liggett that it did not satisfy the 75% domestic tobacco usage
requirement in 1994 and was subject to a DMA of approximately $5.5 million.
Liggett agreed to pay this assessment in quarterly installments, with interest,
over a five-year period. Since the levels of domestic tobacco inventories on
hand at the tobacco stabilization organizations are below reserve stock levels,
Liggett was not obligated to make purchases of domestic tobacco from the tobacco
stabilization cooperatives.

         In February 1996, the United States Trade representative issued an
"advance notice of rule making" concerning how tobaccos imported under a
previously established tobacco 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 on the basis of domestic market
share. Such an approach, if adopted, could have a material adverse effect on
Liggett.

         In April 1994, the United States Occupational Safety and Health
Administration ("OSHA") issued a proposed rule that could ultimately ban smoking
in the workplace. Hearings were completed during 1995 and the period for
post-hearing submissions ended in February 1996. OSHA has not yet issued a final
rule or a proposed revised rule. While the Company cannot predict the outcome,
some form of federal regulation of smoking in workplaces may result.

         In January 1993, the United States Environmental Protection Agency 
("EPA") released a report on the respiratory effect of environmental tobacco
smoke ("ETS") which concluded that ETS 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 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 ETS and that given the current body of scientific evidence and the
EPA's failure to follow its own guidelines in making the determination, the
EPA's classification of ETS was arbitrary and capricious. Whatever the outcome
of this litigation, issuance of the report may encourage efforts to limit
smoking in public areas.

         The Company understands that a grand jury investigation is being
conducted by the office of the United States Attorney for the Eastern District
of New York (the "Eastern District Investigation") regarding possible fraud by
the tobacco industry relating to smoking and health research undertaken or
administered by The Council for Tobacco Research - USA, Inc. (the "CTR").
Liggett was a sponsor of the CTR at one time. In May 1996, Liggett received a
subpoena from a Federal grand jury sitting in the Eastern District of New York,
to which Liggett has responded.

         In March 1996, and in each of March, July, October and December 1997,
the Company and/or Liggett received subpoenas from a Federal grand jury in
connection with an investigation by the United States Department of Justice (the
"DOJ Investigation") involving the industry's knowledge of the health
consequences of smoking cigarettes; the targeting of children by the industry;
and the addictive nature of nicotine and the manipulation of nicotine by the
industry. Liggett has responded to the March 1996, March 1997 and July 1997
subpoenas and is in the process of responding to the October and December 1997
subpoenas. The Company understands that the Eastern District Investigation and
the DOJ Investigation have, for all intents and purposes, been consolidated into
one investigation being conducted by the Department of Justice. The Company and
Liggett are unable, at this time, to predict the outcome of this investigation.



                                       6
<PAGE>   9

         There are various other legislative efforts pending on the federal and
state level which seek, among other things, to restrict or prohibit smoking in
public buildings and other areas, increase excise taxes, require additional
warnings on cigarette packaging and advertising, ban vending machine sales,
curtail affirmative defenses of tobacco companies in product liability
litigation, place cigarettes under the regulatory jurisdiction of the FDA and
require that cigarettes meet certain fire safety standards. If adopted, at least
certain of the foregoing legislative proposals could have a material adverse
impact on Liggett's operations. In addition, the industry is facing increased
pressure from anti-smoking groups and an extraordinary increase in smoking and
health litigation, including private class action litigation, and health care
cost recovery actions brought by states, local governments and other third
parties.

         While attitudes toward cigarette smoking vary around the world, a
number of foreign countries have also taken steps to discourage cigarette
smoking, to restrict or prohibit cigarette advertising and promotion and to
increase taxes on cigarettes. Such restrictions are, in some cases, more onerous
than restrictions imposed in the United States. Due to Liggett's lack of foreign
operations, and minimal export sales to foreign countries, the risks of foreign
limitations or restrictions on the sale of cigarettes are limited to entry
barriers into additional foreign markets and the inability to grow the existing
markets.

         As part of the budget agreement recently approved by Congress, federal
excise taxes on a pack of cigarettes, which are currently 24 cents, would rise
10 cents in the year 2000 and 5 cents more in the year 2002. In a speech on
September 17, 1997, President Clinton called for federal legislation that, among
other things, would raise cigarette prices by up to $1.50 per pack. Since then,
several bills have been introduced in the Senate that purport to propose
legislation along these lines. Management is unable to predict the ultimate
content of any such legislation, however, adoption of any such legislation could
have a material adverse effect on the business of the Company and Liggett.

         The cigarette industry continues to be challenged on numerous fronts.
New cases continue to be commenced against Liggett and other cigarette
manufacturers. As of December 31, 1997, there were approximately 250 individual
suits, 40 purported class actions or actions where class certification has been
sought and 75 state, municipality and other third-party payor health care
reimbursement actions pending in the United States in which Liggett is a named
defendant. The plaintiffs' allegations of liability in those cases in which
individuals seek recovery for personal injuries allegedly caused by cigarette
smoking are based on various theories of recovery, including negligence, gross
negligence, special duty, voluntary undertaking, 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, indemnity, market share liability, and
violations of deceptive trade practice laws, the Federal Racketeer Influenced
and Corrupt Organization Act ("RICO") and antitrust statutes. In many of these
cases, in addition to compensatory damages, plaintiffs also seek other forms of
relief including 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,
statutes of limitations, equitable defenses such as "unclean hands" and lack of
benefit, failure to state a claim and federal preemption.

         The claims asserted in the 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, violation of a voluntary undertaking or 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.



                                       7
<PAGE>   10
         In March 1996, Liggett and the Company entered into an agreement to
settle the Castano class action tobacco litigation and an agreement with the
Attorneys General of West Virginia, Florida, Mississippi, Massachusetts and
Louisiana to settle certain actions brought against Liggett and the Company by
such states. In March 1997, Liggett and the Company entered into a comprehensive
settlement of tobacco litigation through parallel agreements with the Attorneys
General of 17 states and with a nationwide class of individuals and entities
that allege smoking-related claims. Thereafter, during 1997, settlements were
reached with four more states through their respective Attorneys General. On
March 12, 1998, the Company and Liggett reached a settlement agreement resolving
the tobacco-related Medicaid reimbursement claims of 14 additional states, the
District of Columbia and U.S. Virgin Islands. On March 27, 1998, a settlement
with Georgia's Attorney General was reached. The Company and Liggett now have
settlement agreements with the Attorneys General of 43 states and territories
accounting for more than 85% of the nation's potential Medicaid claims. The
settlements cover all smoking-related claims, including both addiction-based and
tobacco injury claims against Liggett and the Company brought by the states and,
upon court approval, the nationwide class.

         Liggett has been involved in certain environmental proceedings, none of
which, either individually or in the aggregate, rise to the level of
materiality. Liggett's current operations are conducted in accordance with all
environmental laws and regulations. Management is unaware of any material
environmental conditions affecting its existing facilities. Compliance with
federal, state and local provisions regulating the discharge of materials into
the environment, or otherwise relating to the protection of the environment,
have not had a material effect on the capital expenditures, earnings or
competitive position of Liggett.

         Management believes that Liggett is in compliance in all material
respects with the laws regulating cigarette manufacturers.

         See Item 3. "Legal Proceedings", Item 7. "Management's Discussion and
Analysis of Financial Condition and Results of Operations - Recent Developments
in the Cigarette Industry - Legislation and Litigation" and Note 16 to the
Company's Consolidated Financial Statements for a description of legislation,
regulation and litigation and of the Company's and Liggett's settlements.


BROOKE (OVERSEAS) LTD.

         Liggett-Ducat Ltd. BOL, a wholly-owned subsidiary of BGLS, is engaged
in the manufacture and sale of cigarettes in Russia through Liggett-Ducat, a
Russian joint stock company. BOL owns a 95.9% equity interest in Liggett-Ducat.
On February 2, 1998, BOL acquired the 19.97% interest in, and options to acquire
additional shares of, Liggett-Ducat previously owned by Liggett. See Note 4 to
the Company's Consolidated Financial Statements.

         Liggett-Ducat, one of Russia's leading cigarette producers since 1892,
manufactured and marketed 14.5 billion cigarettes in 1997. Liggett-Ducat
produces or has rights to produce 19 different brands of cigarettes, including
Russian brands such as Pegas, Prima, Novosti and Balomorkanal.

         Liggett-Ducat manufactures three types of cigarettes: filter,
non-filter and papirossi. Papirossi is a traditional type of Russian cigarette
featuring a long paper filter comprising two-thirds of the cigarette with
tobacco filling up the balance. In 1997, Liggett-Ducat sold 4.4 billion filter
cigarettes (30%), 7.6 billion non-filter cigarettes (52%) and 2.6 billion
papirossi (18%).

         The long-term strategy of Liggett-Ducat is to upgrade the quality of
its traditional Russian cigarette brands to international standards and to
expand the range of cigarettes it offers to 



                                       8
<PAGE>   11
include the higher-margin American blend and international blend cigarettes. The
new types of cigarettes should appeal to the growing segment of the market that
prefers American blend cigarettes over traditional Russian blended cigarettes.
Russian blend cigarettes have a very strong flavored oriental tobacco blend with
a heavy pungent odor, while the American blend is a lighter flavored Virginia
tobacco blend. The international blend will be a mix between Russian and
American blends. As markets have developed in Eastern Europe, consumer
preferences have typically shifted toward international and American blend
cigarettes.

         Liggett-Ducat produces its cigarettes in a 150,000 square foot factory
complex located on Gasheka Street in downtown Moscow and operates a 150,000
square foot warehouse outside of the city. Liggett-Ducat is currently building a
new cigarette factory on the outskirts of Moscow on land it has leased for a
term of 49 years. The new factory, which will utilize Western cigarette making
technology and have a capacity of approximately 30 billion units per year, will
produce American and international blend cigarettes, as well as traditional
Russian cigarettes. Construction of the new factory is currently scheduled for
completion by the end of 1998, although no assurances thereof can be given.

         Liggett-Ducat currently manufactures its cigarettes on four production
lines, comprised of both Russian-made and imported machinery. Liggett-Ducat has
recently upgraded the equipment at the existing factory to improve its
operations, and all upgraded equipment will be utilized at the new factory.
During 1996 and 1997, Liggett-Ducat installed an upgraded primary processing
complex manufactured by GBE Tobacco which will enable the factory to produce
international standard cigarettes. In addition, Liggett-Ducat acquired a new
filter-making complex from Hoechst Celanese which allows Liggett-Ducat to
produce Western quality filters, previously purchased from outside vendors, and
installed a new rejected cigarette tobacco reclamation machine to reduce waste.

         The Russian cigarette market is one of the largest and fastest growing
cigarette markets in the world. Annual consumption of cigarettes is estimated at
300 billion units in Russia (1997 estimate), making the market the third largest
in the world after the United States and China. The potential size of the market
is estimated by management at up to 450 billion units per year. Approximately
61% of Russian men and 17% of Russian women are estimated to smoke cigarettes.
The market has been growing rapidly over the past several years (particularly
the female market) as imported cigarettes have become available to satisfy
increasing demand.

         While growth in consumption had been restrained historically by static
domestic cigarette making capacity, recent increases in domestic production
capacity resulted in an estimated 20% increase in domestic production to
approximately 170 billion cigarettes (57% of the market) in 1997. Excess demand
and demand for Western style cigarettes were satisfied by approximately 130
billion units of imported cigarettes (43% of the market).

         Russian customs legislation continues to support local producers.
During 1996 and 1997, the Russian Government raised the duties on imported
cigarettes several times to a current effective rate of 115% of cost. In the
past, many imported cigarettes were sold illegally without payment of required
duties. Recent efforts to improve enforcement of import duties has maintained
the differential between the price of imported and domestic cigarettes. Imported
cigarettes currently range in price at retail from approximately 2 to 18 rubles
($.50 to $3.00) per pack, as compared to domestically produced cigarettes which
sell for approximately 1 to 3 rubles ($.16 to $.50) per pack.

         Liggett-Ducat's brands currently compete primarily against those of
other Russian cigarette makers. Liggett-Ducat as well as other Russian producers
sell their cigarettes at the lowest price points in the market. Competition in
this sector of the market is generally based on price and name recognition of
the producing factory. There is very limited advertising of these 



                                       9
<PAGE>   12

products, typically only in trade publications and wholesale catalogs.
Liggett-Ducat's brands also compete to a lesser extent against lower priced
imported cigarettes from Eastern Europe and Asia.

         In order to increase their presence in the Russian market and avoid
import duties, several of the major international cigarette manufacturers have
begun to produce American and international blend cigarettes domestically. Such
activities by companies with well established, international brands will provide
significant additional competition to Liggett-Ducat as its seeks to increase its
sales of such higher margin products upon completion of the new factory.

         In January 1997, the Company recognized a gain of $4.1 million in
settlement of an arbitration proceeding relating to an expropriation and forced
abandonment insurance claim. The claim arose from the actions of the Moscow
City government in January 1993 repealing a January 1992 decree which had
authorized the City of Moscow to lease the land underlying the Liggett-Ducat
factory and the Ducat Place real estate development to BOL and sell the
buildings on the land to a joint venture between BOL and Factory Ducat (the
predecessor to Liggett-Ducat). Before expending substantial sums to develop the
land, BOL obtained insurance coverage for political risks such as expropriation
and forced abandonment. In January 1993, after the Moscow City government
repealed those sections of the January 1992 decree which had authorized the
lease of the land and the sale of the buildings, the local authorities and BOL
negotiated a settlement proposal that was entered into effective October 1,
1993. As part of the settlement, the joint venture was transformed into a joint
stock company owned 58% by BOL and 42% by its Russian employees, thereby
triggering a loss to BOL of $3.7 million (based on the loss of 42% of its
investment in the project). As a result, BOL tendered formal notice of loss
under its insurance policy and advised the insurer of the proposed resolution.
The insurer denied and claim and, in July 1994, arbitration proceedings were
commenced in the United Kingdom. In January 1997, shortly after a favorable
decision by the arbitrators, the parties negotiated a settlement of $4.1
million.

         Sale of BrookeMil Ltd. Until January 31, 1997, BOL was also engaged in
the real estate development business in Moscow through its subsidiary BrookeMil
Ltd. ("BML"). On January 31, 1997, BOL entered into a stock purchase agreement
(the "Purchase Agreement") with New Valley, pursuant to which BOL sold 10,483
shares of the common stock of BML to New Valley, comprising 99.1% of the
outstanding shares of BML (the "BML Shares"). New Valley paid to BOL, for the
BML Shares, a purchase price of $55 million, consisting of $21.5 million in cash
and a $33.5 million 9% promissory note of New Valley (the "Note"). The Note,
which was collateralized by the BML Shares, was paid during 1997. The
transaction was approved by the independent members of the Board of Directors of
the Company. The Company retained independent legal counsel in connection with
the evaluation and negotiation of the transaction. See Notes 4 and 16 to the
Company's Consolidated Financial Statements for a discussion of the transaction
and information regarding a pending lawsuit relating to New Valley's purchase of
the BML Shares.

         The site of the proposed third phase of the Ducat Place project being
developed by BML is currently used by Liggett-Ducat as the site for its existing
cigarette factory. In connection with the sale of the BML Shares, Liggett-Ducat
entered into a Use Agreement with BML whereby Liggett-Ducat is permitted to
continue to utilize the site on the same basis as in the past. The Use Agreement
is terminable by BML on 270 days' prior notice. In addition, New Valley has the
right under the Purchase Agreement to require BOL and BGLS to repurchase this
site for the then appraised fair market value, but in no event less than $13.6
million, during the period Liggett-Ducat operates the factory on such site.


NEW VALLEY CORPORATION

         General. New Valley is engaged, through its ownership of Ladenburg
Thalmann & Co. Inc. ("Ladenburg"), in the investment banking and brokerage
business, through its ownership of BML, in the real estate development business
in Russia and the Ukraine, through its New Valley Realty division, in the
ownership and management of commercial real estate in the United States, and in
the acquisition of operating companies. New Valley is registered under the
Exchange Act and files periodic reports and other information with the SEC.

         The Company indirectly holds, through BGLS and BGLS' wholly-owned
subsidiary, New Valley Holdings, Inc. ("NV Holdings"), approximately 42% of the
voting interest in New Valley. This approximate 42% interest consists, as of
March 31, 1998, of (i) 19,748 shares of common stock (the "New Valley Common
Shares") (approximately 0.2% of the class) and 250,885 shares of $3.00 Class B
Cumulative Convertible Shares (the "Class B Preferred Shares") (approximately
9.0% of the class) held directly by BGLS and (ii) 3,969,962 New Valley Common
Shares (approximately 41.4% of the class) and 618,326 $15.00 Class A Increasing
Rate Cumulative Senior Preferred Shares (the "Class A Preferred Shares")
(approximately 57.7% of the class) held by NV Holdings. See Note 2 to the
Company's Consolidated Financial Statements.

         Bennett S. LeBow, Chairman of the Board, President and Chief Executive
Officer of the Company and of BGLS and the controlling stockholder of the
Company, serves as Chairman of 



                                       10
<PAGE>   13

the Board and Chief Executive Officer of New Valley. Howard M. Lorber, a
consultant to the Company and its subsidiaries and a stockholder of the Company,
serves as President and Chief Operating Officer, and is a director, of New
Valley. Richard J. Lampen, Executive Vice President of the Company and of BGLS,
serves as Executive Vice President, and is a director, of New Valley. Marc N.
Bell, Vice President, General Counsel and Secretary of the Company and of BGLS,
serves as Vice President, Associate General Counsel and Secretary of New Valley.

         On January 18, 1995, New Valley emerged from bankruptcy reorganization
proceedings and completed substantially all distributions to creditors under its
First Amended Joint Chapter 11 Plan of Reorganization, as amended (the "Joint
Plan"). The Joint Plan was confirmed by the United States Bankruptcy Court for
the District of New Jersey, Newark Division on November 1, 1994, and pursuant
thereto, New Valley effected certain related asset dispositions.

         Joint Plan Provisions; Dispositions Pursuant to the Joint Plan. The
Joint Plan of New Valley places restrictions on and requires approvals for
certain transactions with the Company and its affiliates to which New Valley or
a subsidiary of, or entity controlled by, New Valley may be party, including the
requirements, subject to certain exceptions for transactions involving less than
$1 million in a year or pro rata distributions on New Valley's capital stock, of
approval by not less than two-thirds of the entire Board, including at least one
of the directors elected by the holders of New Valley's preferred shares, and
receipt of a fairness opinion from an investment banking firm. In addition, the
Joint Plan requires that, whenever New Valley's Certificate of Incorporation
provides for the vote of the holders of the Class A Senior Preferred Shares
acting as a single class, such vote must, in addition to satisfying all other
applicable requirements, reflect the affirmative vote of either (x) 80% of the
outstanding shares of that class or (y) a simple majority of all shares of that
class voting on the issue exclusive of shares beneficially owned by the Company.

         Pursuant to the Joint Plan, on November 15, 1994, New Valley sold the
assets and operations with which it provided domestic and international money
transfer services, bill payment services, telephone cards, money orders and bank
card services (collectively, the "Money Transfer Business") which included the
capital stock of its subsidiary, Western Union Financial Services, Inc. ("FSI")
and certain related assets, to First Financial Management Corporation ("FFMC"),
and, on January 13, 1995, it sold to FFMC all of the trademarks and trade names
used in the Money Transfer Business and constituting the Western Union name and
trademark. The aggregate purchase price was approximately $1.193 billion,
including $893 million in cash and $300 million representing the assumption by
FFMC of substantially all of New Valley's obligations under its pension plan.
Pursuant to the Joint Plan, all of New Valley's debt and allowed claims were
satisfied in full and all classes of equity and other equity interests were
reinstated and retained all of their legal, equitable and contractual rights.

         Through October 1, 1995, New Valley was engaged in the messaging
services business through its wholly-owned subsidiary, Western Union Data
Services Company, Inc. ("DSI"). On October 31, 1995, New Valley completed the
sale of substantially all of the assets (exclusive of certain contracts) and
conveyance of substantially all of the liabilities of DSI to FFMC for $20
million, subject to certain adjustments. This transaction was effective as of
October 1, 1995.

         Ladenburg Thalmann & Co. Inc. On May 31, 1995, New Valley acquired all
of the outstanding shares of common stock and other equity interests of
Ladenburg for $25.8 million, net of cash acquired, subject to adjustment.
Ladenburg is a full service broker-dealer which has been a member of the New
York Stock Exchange since 1876. Its specialties include investment banking,
trading, research, market making, private client services, institutional sales
and asset management.




                                       11
<PAGE>   14

         Ladenburg's investment banking area maintains relationships with
businesses and provides them with research, advisory and investor relations
support. Services include merger and acquisition consulting, management of and
participation in underwriting of equity and debt financing, private debt and
equity financing, and rendering appraisals, financial evaluations and fairness
opinions. Ladenburg's listed securities, fixed income and over-the-counter
trading areas include trading a variety of financial instruments. Ladenburg's
client services and institutional sales departments serve over 20,000 accounts
worldwide and its asset management area provides investment management and
financial planning services to numerous individuals and institutions.

         Ladenburg is a wholly-owned subsidiary of Ladenburg Thalmann Group Inc.
("Ladenburg Group"), which has other subsidiaries specializing in merchant
banking, venture capital and investment banking activities on an international
level. Ladenburg Thalmann International ("LTI"), a wholly-owned subsidiary of
Ladenburg Group, is engaged in corporate finance and capital markets activities
in Russia and Ukraine, seeking, among other things, mandates to raise capital
for local corporate issuers in the international capital markets. LTI,
headquartered in New York City, has an office in Kiev, Ukraine.

         In July 1997, LTI, together with Societe Generale, formed a fund with
an initial capitalization of U.S.$90.5 million for investment in public and
private equity securities in Ukraine. LTI's Kiev office serves as investment
advisor to the fund.

         BrookeMil Ltd. On January 31, 1997, New Valley acquired the BML Shares,
representing 99.1% of the outstanding shares of BML, from BOL. New Valley paid
to BOL a purchase price of $55 million, consisting of $21.5 million in cash and
the $33.5 million 9% Note of New Valley. The Note, which was collateralized by
the BML Shares, was paid during 1997. The source of funds used by New Valley for
the acquisition, including the payment of the Note, was general working capital
including cash and cash equivalents and proceeds from the sale of investment
securities available for sale. The amount of consideration paid by New Valley
was determined based on a number of factors including current valuations of the
assets, future development plans, local real estate market conditions and
prevailing economic and political conditions in Russia.

         New Valley retained independent legal counsel and financial advisors in
connection with the evaluation and negotiation of the transaction, which was
approved by a special committee of the independent directors of New Valley. In
accordance with the terms of the Joint Plan, the transaction was approved by not
less than two-thirds of the entire Board of Directors, including the approval of
at least one of the directors elected by the holders of New Valley's preferred
shares, and a fairness opinion from an investment banking firm was obtained. The
shareholders of New Valley did not vote on the BML transaction (nor the
acquisition of Ladenburg or the Office Buildings and Shopping Centers described
below) as their approval was not required by applicable corporate law or New
Valley's constituent documents.

         BML is developing the three-phase Ducat Place complex on 2.2 acres of
land in downtown Moscow, for which it has a 49-year lease. The first phase of
the project, Ducat Place I, a 46,500 square foot Class-A office building, was
successfully built and leased in 1993, and sold by BML to a tenant in April
1997. In 1997, BML completed construction of Ducat Place II, a premier 150,000
square foot office building. Ducat Place II has been leased to a number of
leading international companies including Motorola, Conoco, Lukoil-Arco and
Morgan Stanley. The third phase, Ducat Place III, is planned as a 350,000 square
foot mixed-use complex, with construction anticipated to commence in 1999. For
further information with respect to this transaction, see "Brooke (Overseas)
Ltd. - Sale of BrookeMil Ltd.".

         Western Realty. In February 1998, New Valley and Apollo Real Estate
Investment Fund III, L.P. ("Apollo") organized Western Realty Development LLC
("Western Realty") to make real estate and other investments in Russia. In
connection with the formation of Western Realty, New 



                                       12
<PAGE>   15

Valley agreed, among other things, to contribute to Western Realty the real
estate assets of BML, including Ducat Place II and the site for Ducat Place III,
and Apollo agreed to contribute up to $58 million.

         Under the terms of the agreement governing Western Realty (the "LLC
Agreement"), the ownership and voting interests in Western Realty will be held
equally by Apollo and New Valley. Apollo will be entitled to a preference on
distributions of cash from Western Realty to the extent of its investment,
together with a 15% annual rate of return, and New Valley will then be entitled
to a return of $10 million of BML-related expenses incurred by New Valley since
March 1, 1997, together with a 15% annual rate of return; subsequent
distributions will be made 70% to New Valley and 30% to Apollo. Western Realty
will be managed by a Board of Managers consisting of an equal number of
representatives chosen by Apollo and New Valley. All material corporate
transactions by Western Realty will generally require the unanimous consent of
the Board of Managers. Accordingly, New Valley will account for its
non-controlling interest in Western Realty on the equity method. See Note 3 to
the New Valley's Consolidated Financial Statements accompaying this report.

         The Company, New Valley and their affiliates have other business
relationships with affiliates of Apollo. On January 11, 1996, New Valley
acquired from an affiliate of Apollo the Shopping Centers for $72.5 million. New
Valley and pension plans sponsored by BGLS have invested in investment
partnerships managed by an affiliate of Apollo. Affiliates of Apollo own a
substantial amount of debt securities of BGLS and warrants to purchase common
stock of the Company. See Note 9 to the Company's Consolidated Financial
Statements.

         On February 27, 1998, at an initial closing under the LLC Agreement,
Apollo made a $11 million loan (the "Loan") to Western Realty. The Loan, which
bears interest at the rate of 15% per annum and is due September 30, 1998, is
secured by a pledge of New Valley's shares of BML. Upon completion of the
transfer of Ducat Place II and the satisfaction of other conditions under the
LLC Agreement, the Loan and the accrued interest thereon will be converted into
a capital contribution by Apollo to Western Realty and the BML pledge released.

         Western Realty will seek to make additional real estate and other
investments in Russia. New Valley and Apollo have agreed to invest, through
Western Realty or another entity, up to $25 million in the aggregate for the
potential development of a real estate project in Moscow. In addition, Western
Realty has agreed to invest $20 million for a 30% profits interest in a company
organized by BOL which will, among other things, acquire an interest in an
industrial site and manufacturing facility being constructed on the outskirts of
Moscow by a subsidiary of BOL.

         The foregoing summary reflects all material terms of, and is qualified
in its entirety by, reference to the text of the LLC Agreement, a copy of which
is incorporated by reference as an exhibit to New Valley's Annual Report on Form
10-K for the year ended December 31, 1997 and is incorporated by reference
herein.

         New Valley Realty Division. On January 10 and January 11, 1996, New
Valley acquired four commercial office buildings (the "Office Buildings") and
eight shopping centers (the "Shopping Centers"), respectively, for an aggregate
purchase price of $183.9 million, consisting of $23.9 million in cash and $160
million in non-recourse mortgage financing provided by the sellers. The Office
Buildings and Shopping Centers are being operated through New Valley's New
Valley Realty division.

         The Office Buildings consist of two adjacent commercial office
buildings in Troy, Michigan and two adjacent commercial office buildings in
Bernards Township, New Jersey. New Valley acquired the Office Buildings in
Michigan from Bellemead of Michigan, Inc. ("Bellemead Michigan") and the Office
Buildings in New Jersey from Jared Associates, L.P. (each, a "Seller"), for an
aggregate purchase price of $111.4 million. Each Seller was an affiliate of
Bellemead 



                                       13
<PAGE>   16

Development Corporation, which was indirectly wholly-owned by The Chubb
Corporation. The purchase price was paid for the Office Buildings as follows:
(i) $23.5 million for the 700 Tower Drive property, located in Troy, Michigan;
(ii) $28.1 million for the 800 Tower Drive property, located in Troy, Michigan;
(iii) $48.3 million for the Westgate I property, located in Bernards Township,
New Jersey; and (iv) $11.4 million for the Westgate II property, located in
Bernards Township, New Jersey. The two Michigan buildings were constructed in
1987 and the two New Jersey buildings were constructed in 1991. The gross square
footage of the Office Buildings ranges from approximately 50,300 square feet to
approximately 244,000 square feet.

         New Valley acquired a fee simple interest in each Office Building
(subject to certain rights of existing tenants), together with a fee simple
interest in the land underlying three of the Office Buildings and a 98-year
ground lease (the "Ground Lease") underlying one of the Office Buildings. Under
the Ground Lease, Bellemead Michigan, as lessor, is entitled to receive rental
payments of a fixed monthly amount and a specified portion of the income
received from the 700 Tower Drive property. Space in the Office Buildings is
leased to commercial tenants and, as of March 20, 1998, the Office Buildings
were fully occupied.

         Concurrently with the acquisition of the Office Buildings, New Valley
engaged a property-management affiliate of Sellers that had previously managed
the Office Buildings to act as the managing agent and leasing agent for the
Office Buildings. The agreement for the New Jersey Office Buildings has a
fifteen-year term and the agreement for the Michigan Office Buildings expires
June 30, 1998, but the agreements may be terminated by either party on 60 days'
notice without cause or economic penalty. Effective November 1997, the
agreements were assigned to Gale & Wentworth, a national real estate company.

         On January 11, 1996, New Valley acquired the Shopping Centers from
various limited partnerships (AP Century I., L.P., AP Century II, L.P., AP
Century III, L.P., AP Century IV, L.P., AP Century V, L.P., AP Century VI, L.P.,
AP Century VIII, L.P., and AP Century IX, L.P.) (each, a "Partnership") for an
aggregate purchase price of $72.5 million. Each Partnership is an affiliate of
Apollo. The Shopping Centers are located in Marathon and Royal Palm Beach,
Florida; Lincoln, Nebraska; Santa Fe, New Mexico; Milwaukee, Oregon; Richland
and Marysville, Washington; and Charleston, West Virginia. New Valley acquired a
fee simple interest in each Shopping Center and the underlying land for each
property. Space in the Shopping Center is leased to a variety of commercial
tenants and, as of March 20, 1998, the aggregate occupancy of the Shopping
Centers was approximately 92%. The Shopping Centers were constructed at various
times during the period 1963-1988. The gross square footage of the Shopping
Centers ranges from approximately 108,500 square feet to approximately 222,500
square feet.

         The purchase price paid for the Shopping Centers was as follows: (i)
$3.9 million for the Marathon Shopping Center property, located in Marathon,
Florida; (ii) $9.8 million for the Village Royale Plaza Shopping Center
property, located in Royal Palm Beach, Florida; (iii) $6.0 million for the
University Place property, located in Lincoln, Nebraska; (iv) $9.6 million for
the Coronado Shopping Center property, located in Santa Fe, New Mexico; (v) $7.3
million for the Holly Farm Shopping Center property, located in Milwaukee,
Oregon; (vi) $10.6 million for the Washington Plaza property, located in
Richland, Washington; (vii) $12.4 million for the Marysville Towne Center
property, located in Marysville, Washington; and (viii) $12.9 million for the
Kanawha Mall property, located in Charleston, West Virginia (the properties
described in clauses (i), (ii), (v), (vii) and (viii) are subject to an
underlying mortgage in favor of a single lender and are referred to collectively
as the "Properties"). See Notes 3 and 7 to New Valley's Consolidated Financial
Statements accompanying this report.

         Concurrently with the acquisition of the Shopping Centers, New Valley
engaged a property-management firm, whose principals were the former minority
partners in the Partnerships, that had previously operated the Shopping Centers
to act as the managing agent 



                                       14
<PAGE>   17

and leasing agent for the Shopping Centers. Effective December 31, 1996, such
firm's engagement was terminated, and Kravco Company was engaged as managing
agent and leasing agent for the Kanawha Mall and Insignia Commercial Group, Inc.
as managing agent and leasing agent for the remaining Shopping Centers.

         The acquisition of the Office Buildings was effected pursuant to a
purchase agreement dated January 10, 1996. The acquisition of the Shopping
Centers was effected pursuant to a purchase agreement dated January 11, 1996.
For information concerning other business relationships with affiliates of
Apollo, see "Western Realty". The foregoing summary reflects all material terms
of and is qualified in its entirety by reference to the purchase agreements,
copies of which are incorporated by reference as exhibits to New Valley's Annual
Report on Form 10-K for the year ended December 31, 1996, and are incorporated
by reference herein.

         On November 10, 1997, New Valley sold its Marathon, Florida Shopping
Center for $5.4 million and recognized a gain of $1.3 million on the sale.

         Thinking Machines Corporation. On January 11, 1996, Ladenburg Thalmann
Capital Corp., the merchant banking subsidiary of Ladenburg Group, in connection
with the First Amended Joint Plan of Reorganization (the "TMC Plan") of Thinking
Machines Corporation ("Thinking Machines") made a $10.6 million convertible
bridge loan (the "Loan") to TMCA Acquisition Corp. ("TMCA"). TMCA is an entity
formed to invest the Loan proceeds (net of certain expenses) in Thinking
Machines, currently a developer and marketer of data mining and knowledge
discovery software and, through April 1997, of parallel software for high-end
and networked computer systems.

         On February 8, 1996, the date of confirmation of the TMC Plan, Thinking
Machines emerged from bankruptcy and merged with TMCA pursuant to the TMC Plan.
As a result of the merger, the Loan was converted into a controlling interest in
a partnership which held approximately 61% of the outstanding common stock of
Thinking Machines. Thinking Machines used the Loan proceeds to help fund its
advanced product development and marketing. In December 1997, New Valley
acquired for $3.15 million additional shares in Thinking Machines pursuant to a
rights offering by Thinking Machines to its existing shareholders which
increased its ownership to approximately 73% of the outstanding Thinking
Machines shares.

         Thinking Machines designs, develops, markets and supports software
offering prediction-based management solutions under the name LoyaltyStream(TM)
for businesses such as financial services and telecommunications providers to
help reduce customer attrition, control costs, more effectively cross-sell or
bundle products or services and manage risks. Incorporated in LoyaltyStream is
Darwin(R), a data mining software tool set with which a customer can analyze
vast amounts of its pre-existing data as well as external demographics data to
predict behavior or outcomes, and then send this information through systems
integration to those divisions of the customer which can use it to more
effectively anticipate and solve business problems. To date, no material
revenues have been recognized by Thinking Machines with respect to the sale or
licensing of such software and services.

         During the fourth quarter of 1996, Thinking Machines announced its
intention to dispose of its parallel processing computer sales and service
business. As a result, Thinking Machines wrote-down certain assets, principally
inventory, related to these operations to their net realizable value by $6.1
million. Thinking Machines sold its parallel processing software business on
November 19, 1996 for $4.3 million and sold its remaining parallel processing
service business in April 1997 for $2.4 million in cash and a percentage of
certain future operating profits. During 1997, Thinking Machines received profit
participation payments totalling $1.2 million.

         Miscellaneous Investments. At December 31, 1997, New Valley owned 50.1%
of the outstanding shares of PC411, Inc. ("PC411"), a development stage company
which completed an




                                       15
<PAGE>   18

initial public offering in May 1997 with net proceeds of $5.9 million. PC411,
which provides on-line electronic directory assistance to personal computer
users, is currently offering a limited version of the PC411 service over the
Internet.

         In addition, as of December 31, 1997, New Valley's long-term
investments consisted primarily of investments in limited partnerships of $27.2
million. See Note 8 to New Valley's Consolidated Financial Statements
accompanying this report.

         New Valley may acquire additional operating businesses through merger,
purchase of assets, stock acquisition or other means, or seek to acquire control
of operating companies through one of such means. There can be no assurance that
New Valley will be successful in targeting or consummating any such
acquisitions.


EMPLOYEES

         At December 31, 1997, the Company and its subsidiaries had
approximately 1,994 full-time employees, of whom approximately 476 were employed
by Liggett, approximately 1,063 were employed by Liggett-Ducat and approximately
438 were employed by New Valley. Approximately 12% of the Company's (including
its subsidiaries) employees are hourly employees and are represented by unions.
The Company and its subsidiaries have not experienced any significant work
stoppages since 1977, and the Company believes that relations with its employees
and their unions are satisfactory.


ITEM 2.    PROPERTIES

         The Company's and BGLS' principal executive offices are located in
Miami, Florida. The Company subleases 12,356 square feet of office space from an
unaffiliated company in an office building in Miami, which it shares with BGLS
and New Valley and various of their subsidiaries. New Valley has entered into an
expense-sharing arrangement for use of such office space. The sublease expires
on February 28, 1999.

         Substantially all of Liggett's tobacco manufacturing facilities,
consisting principally of factories, distribution and storage facilities, are
located in or near Durham, North Carolina. Such facilities are both owned and
leased. As of December 31, 1997, the principal properties owned or leased by
Liggett are as follows:

<TABLE>
<CAPTION>
                                                                      OWNED           APPROXIMATE
                                                                        OR           TOTAL SQUARE
                            TYPE                   LOCATION           LEASED            FOOTAGE
                            ----                   --------           ------            -------
                <S>                               <C>                 <C>            <C>
                Office and
                   Manufacturing Complex            Durham, NC         Owned            932,000
                Warehouse                           Durham, NC         Owned            203,000
                Storage Facilities                Danville, VA         Owned            578,000
                Distribution Center                 Durham, NC        Leased            260,000
</TABLE>

         Liggett's Durham, North Carolina complex consists of 10 major
structures over approximately 17 acres. Included are Liggett's manufacturing
plant, research facility and corporate offices. Liggett's management believes
its property, plant and equipment are well maintained and in good condition and
that its existing facilities are sufficient to accommodate a substantial
increase in production.



                                       16
<PAGE>   19

         Liggett leases the Durham, North Carolina distribution center pursuant
to a lease which expires in May 1999. Liggett has an option to purchase the
leased property at any time during the term of the lease. Liggett utilizes
approximately 40% of the distribution center. Liggett also leases excess space
in its research facility to third parties.

         On March 11, 1997, Liggett sold to Blue Devil Ventures, a North
Carolina limited liability partnership, certain surplus realty in Durham, North
Carolina, for a sale price of $2.2 million. The Company recognized a gain of
approximately $1.1 million on the sale.

         Liggett-Ducat has a 49-year land lease on a site on the outskirts of
Moscow, Russia where Liggett-Ducat plans to build a new cigarette factory.
Liggett-Ducat utilizes the site for its existing cigarette factory in Moscow
pursuant to a Use Agreement with BML. See Item 1. "Business - Brooke (Overseas)
Ltd. - Sale of BrookeMil Ltd."


ITEM 3.    LEGAL PROCEEDINGS

         Reference is made to Note 16, incorporated herein by reference, to the
Company's Consolidated Financial Statements, which contain a general description
of certain legal proceedings to which the Company and/or BGLS or their
subsidiaries are a party and certain related matters. Reference is also made to
Exhibit 99.1, Material Legal Proceedings, incorporated herein by reference, for
additional information regarding the pending material legal proceedings to which
the Company, BGLS and/or Liggett are party. A copy of Exhibit 99.1 will be
furnished to security holders of the Company and its subsidiaries without charge
upon written request to the Company at its principal executive offices, 100 S.E.
Second St., Miami, Florida 33131, Attn. Investor Relations.


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

         During the last quarter of 1997 no matter was submitted to the
Company's or BGLS' stockholders for their vote or approval, through the
solicitation of proxies or otherwise.


EXECUTIVE OFFICERS OF THE REGISTRANTS

         The table below, together with the accompanying text, presents certain
information regarding all current executive officers of the Company and of BGLS
as of March 27, 1998. Each of the executive officers of the Company and of BGLS
serves until the election and qualification of such individual's successor or
until such individual's death, resignation or removal by the Board of Directors
of the respective company.

<TABLE>
<CAPTION>
                                                                           YEAR INDIVIDUAL
                                                                              BECAME AN
                NAME              AGE               POSITION              EXECUTIVE OFFICER
                ----              ---               --------              -----------------
        <S>                       <C>        <C>                          <C> 
        Bennett S. LeBow           60        Chairman of the Board,              1990
                                             President and Chief
                                             Executive Officer of the
                                             Company and of BGLS

        Richard J. Lampen          44        Executive Vice President            1996
                                               of the Company and
                                               of BGLS
</TABLE>




                                       17
<PAGE>   20



<TABLE>
<CAPTION>
                                                                           YEAR INDIVIDUAL
                                                                              BECAME AN
                NAME              AGE               POSITION              EXECUTIVE OFFICER
                ----              ---               --------              -----------------
        <S>                       <C>        <C>                          <C> 

        Joselynn D. Van Siclen     57        Vice President, Chief               1996
                                             Financial Officer and
                                             Treasurer of the
                                             Company and of BGLS

        Marc N. Bell               37        Vice President, General             1998
                                             Counsel and Secretary
                                             of the Company and of
                                             BGLS

        Ronald S. Fulford          64        Chairman of the Board,              1996
                                             President and Chief
                                             Executive Officer of
                                             Liggett
</TABLE>

         BENNETT S. LEBOW has been the Chairman of the Board, President and
Chief Executive Officer of the Company, a New York Stock Exchange-listed holding
company, since June 1990, and has been a director of the Company since October
1986. Since November 1990, he has been Chairman of the Board, President and
Chief Executive Officer of BGLS, which directly or indirectly holds the
Company's equity interests in several private and public companies.

         Mr. LeBow has been a director of Liggett since June 1990 and Chairman
of the Board of Liggett from July 1990 to May 1993. He served as one of three
interim Co-Chief Executive Officers from March 1993 to May 1993.

         He has been Chairman of the Board of New Valley, in which the Company
holds an indirect voting interest of approximately 42%, since January 1988, and
Chief Executive Officer since November 1994. In November 1991, an involuntary
petition seeking an order for relief under Chapter 11 of Title 11 of the United
States Code was commenced against New Valley by certain of its bondholders. New
Valley emerged from bankruptcy reorganization proceedings in January 1995. He
has been Chairman of the Board, President and Chief Executive Officer of NV
Holdings since September 1994.

         He was a director of MAI Systems Corporation ("MAI"), the Company's
former indirect majority-owned subsidiary, from September 1984 to October 1995,
Chairman of the Board from November 1990 to May 1995 and the Chief Executive
Officer from November 1990 to April 1993. In April 1993, MAI filed for
protection under Chapter 11 of Title 11 of the United States Code. In November
1993, MAI emerged from bankruptcy reorganization proceedings. MAI is engaged in
the development, sale and service of a variety of computer and software
products.

         RICHARD J. LAMPEN has served as the Executive Vice President of the
Company and of BGLS since July 1996. Since October 1995, Mr. Lampen has been the
Executive Vice President of New Valley. From May 1992 to September 1995, Mr.
Lampen was a partner at Steel Hector & Davis, a law firm located in Miami,
Florida. From January 1991 to April 1992, Mr. Lampen was a Managing Director at
Salomon Brothers Inc, an investment bank, and was an employee at Salomon
Brothers Inc from 1986 to April 1992. Mr. Lampen is a director of New Valley,
Thinking Machines, PC411 and Spec's Music, Inc. Mr. Lampen has served as a
director of a number of other companies, including U.S. Can Corporation and The
International Bank of Miami, N.A., as well as a court-appointed independent
director of Trump Plaza Funding, Inc.

         JOSELYNN D. VAN SICLEN has been Vice President, Chief Financial Officer
and Treasurer of the Company and of BGLS since May 1996, and currently holds
various positions with certain 



                                       18
<PAGE>   21

of BGLS' subsidiaries, including Vice President and Treasurer of Eve Holdings,
Inc., a wholly-owned subsidiary of Liggett, since April 1994 and May 1996,
respectively. Prior to May 1996, Ms. Van Siclen served as Director of Finance of
the Company and was employed in various accounting capacities for various
subsidiaries of the Company since 1992. Since before 1990 to November 1992, Ms.
Van Siclen was an audit manager for the accounting firm of Coopers & Lybrand
L.L.P.

         MARC N. BELL has been the Vice President of the Company and of BGLS
since January 1998 and has served as General Counsel and Secretary of the
Company and of BGLS since May 1994. Since November 1994, Mr. Bell has served as
Associate General Counsel and Secretary of New Valley and since February 1998,
as Vice President. Prior to May 1994, Mr. Bell was with the law firm of
Zuckerman, Spaeder, Taylor & Evans, in Miami, Florida and from June 1991 to May
1993, with the law firm of Fischbein - Badillo - Wagner - Harding in New York,
New York.

         RONALD S. FULFORD has served as Chairman of the Board, President and
Chief Executive Officer of Liggett since September 1996. Mr. Fulford has also
served as a consultant to the Company from March 1996 to March 1997. From June,
1986 until February 1996, Mr. Fulford served as Executive Chairman of Imperial
Tobacco ("Imperial"), the British tobacco unit of the British conglomerate
Hanson PLC ("Hanson"). Before Imperial, Mr. Fulford was chief executive of three
other Hanson companies: London Brick, British EverReady UK & South Africa and
United Gas Industries UK & Europe.




                                       19
<PAGE>   22


                                     PART II


ITEM 5.    MARKET FOR REGISTRANTS' COMMON EQUITY AND RELATED STOCKHOLDER
           MATTERS

         The Company's common stock, $.10 par value per share, is listed and
traded on the New York Stock Exchange ("NYSE") under the symbol "BGL". The high
and low sale prices for a share of the Company's common stock on the NYSE, as
reported by the NYSE, for each fiscal quarter of 1997 and 1996 were as follows
(in dollars):

<TABLE>
<CAPTION>
                         Year                   High              Low
                         ----                   ----              ---
                  <S>                         <C>              <C>
                  1997:
                  -----
                  Fourth Quarter              $ 11 1/8         $ 5 5/8
                  Third Quarter                  6 3/4           3 1/16
                  Second Quarter                 5 1/4           3 1/2
                  First Quarter                  5 3/8           4

                  1996:
                  -----
                  Fourth Quarter                 5 3/4           4 1/4
                  Third Quarter                  6 1/4           4 5/8
                  Second Quarter                 8 7/8           5 5/8
                  First Quarter                 10 1/8           7 3/4
</TABLE>

         There is no public market for BGLS' common stock, $.01 par value per
share, as all of such common stock is held by the Company.


HOLDERS

         At April 6, 1998, there were 280 holders of record of the Company's
common stock.


DIVIDENDS

         During 1997 and 1996, the Company declared and paid regular quarterly
cash dividends of $.075 per share on its common stock. The declaration of future
cash dividends is within the discretion of the Board of Directors of the Company
and is subject to a variety of contingencies such as market conditions, earnings
and the financial condition of the Company as well as the availability of cash.
The payment of dividends and other distributions to the Company by BGLS are
subject to the Indenture for BGLS' Senior Secured Notes. See Item 7.
"Management's Discussion and Analysis of Financial Condition and Results of
Operations - Capital Resources and Liquidity".




                                       20
<PAGE>   23

ITEM 6.    SELECTED FINANCIAL DATA

                               BROOKE GROUP LTD.

<TABLE>
<CAPTION>

                                                   -----------------------------------------------------------------------------
                                                                              Year Ended December 31,
                                                   -----------------------------------------------------------------------------
                                                      1997            1996              1995            1994             1993
                                                   -----------------------------------------------------------------------------
                                                                    (dollars in thousands, except per share amounts)
<S>                                               <C>              <C>              <C>              <C>              <C>      
STATEMENT OF OPERATIONS DATA:

Revenues(1) ....................................  $ 389,615        $ 460,356        $ 461,459        $ 479,343        $ 493,041
Loss from continuing operations ................    (51,421)         (65,515)         (45,344)         (17,991)         (69,228)
Income from discontinued operations(2) .........      1,536            2,982           21,229          174,683               --
(Loss) income from extraordinary items(4) ......         --               --           (9,810)         (46,597)         153,741
Net (loss) income ..............................    (49,885)         (62,533)         (33,925)         110,095          106,780
Basic/diluted loss from continuing
   operations per share(3) .....................      (2.83)           (3.44)           (1.56)           (1.02)           (4.19)
Basic/diluted income from discontinued
   operations per share ........................       0.09             0.16             1.16             9.92             3.45
Basic/diluted (loss) income from
   extraordinary items per share ...............         --               --            (0.54)           (2.65)            8.55
Basic/diluted net (loss) income
   per share(3) ................................      (2.74)           (3.28)           (0.94)            6.25             5.60
Cash distributions declared per common
   share .......................................       0.30             0.30             0.30               --               --


BALANCE SHEET DATA:

Current assets .................................  $  67,985        $  80,552        $  96,615        $  87,504        $ 114,411
Total assets ...................................    126,460          177,677          225,620          229,425          164,819
Current liabilities ............................    140,504          204,463          119,177          144,351          220,207
Notes payable, long-term debt and
   other obligations, less current portion .....    399,835          378,243          406,744          405,798          389,671
Noncurrent employee benefits, deferred
   credits and other long-term liabilities .....     74,518           49,960           55,803           54,128           69,623
Stockholders' equity (deficit) .................   (488,397)        (454,989)        (356,104)        (374,852)        (514,682)
</TABLE>

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

(1)      Revenues include federal excise taxes of $87,683, $112,218, $123,420,
         $131,877 and $127,341, respectively.
(2)      See Note 5 to the Company's Consolidated Financial Statements.
(3)      Per share computations include the impact of New Valley's repurchase of
         Class A Preferred Shares in 1996 and 1995.
(4)      In 1995 and 1994, extraordinary items represent loss resulting from the
         early extinguishment of debt. In 1993, such items represent gain
         resulting from the early extinguishment of debt as well as gain on
         foreclosure and gain on reorganization of MAI Systems, Inc.



                                       21
<PAGE>   24

                                   BGLS INC.

<TABLE>
<CAPTION>
                                                   -----------------------------------------------------------------------------
                                                                              Year Ended December 31,
                                                   -----------------------------------------------------------------------------
                                                      1997            1996              1995            1994             1993
                                                   -----------------------------------------------------------------------------
                                                                    (dollars in thousands, except per share amounts)
<S>                                               <C>              <C>              <C>              <C>              <C>      
STATEMENT OF OPERATIONS DATA:

Revenues(1) ....................................  $ 389,615        $ 460,356        $ 461,459        $ 479,341        $ 483,529
Operating income................................      8,419           (2,016)           8,311           13,746            9,527 
Interest exspense...............................     65,581           64,417           61,036          (58,625)         (55,193)
Loss from continuing operations.................    (54,411)         (75,201)         (50,502)         (46,790)         (49,219)
Income from discontinued oeperations(2).........      1,536            2,982           21,229          174,683           62,001
(Loss) income from extraordinary items(3).......         --               --           (9,810)         (46,597)         149,254
Net income......................................    (52,875)         (72,219)         (39,083)         106,239          114,054
Dividends/distributions to Brooke Group Ltd.....      3,167            3,621            5,872            9,212           27,186


BALANCE SHEET DATA:

Current assets .................................  $  67,366        $  80,197        $  99,643        $  93,446        $ 111,780
Total assets ...................................    128,916          178,108          229,242          235,426          162,109
Current liabilities ............................    161,475          229,736          142,885          153,073          197,785
Notes payable, long-term debt and
   other obligations, less current portion .....    399,835          378,243          420,449          419,503          403,376
Noncurrent employee benefits, and other
   other long-term obligations..................     80,721           53,214           55,803           54,128           69,623
Stockholders' equity (deficit) .................   (513,115)        (483,085)        (389,895)        (391,278)        (508,675)
</TABLE>

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

(1)      Revenues include federal excise taxes of $87,683, $112,218, $123,420,
         $131,877 and $127,341, respectively.
(2)      See Note 5 to the Company's Consolidated Financial Statements.
(3)      In 1995 and 1994, extraordinary items represent loss resulting from the
         early extinguishment of debt. In 1993, such items represent gain
         resulting from the early extinguishment of debt as well as gain on
         foreclosure and gain on reorganization of MAI Systems, Inc.




                                       22

<PAGE>   25




ITEM 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
           RESULTS OF OPERATIONS

                (Dollars in Thousands, Except Per Share Amounts)


INTRODUCTION

         The following discussion provides an assessment of the results of
operations, capital resources and liquidity of the Company and should be read in
conjunction with the Company's Consolidated Financial Statements and notes
thereto included elsewhere in this report. The operating results of the periods
presented were not significantly affected by inflation. The consolidated
financial statements include the accounts of BGLS, Liggett, BOL, NV Holdings,
other less significant subsidiaries and, as of December 29, 1995, Liggett-Ducat.

         The Company holds an equity interest in New Valley. At December 31,
1997, the Company accounts for its share of earnings based on its ownership of
New Valley Common Shares (42%), Class B Preferred Shares (9%) and Class A
Preferred Shares (58%). The Common Shares are accounted for pursuant to the
equity method; the Class A Preferred Shares and the Class B Preferred Shares are
accounted for under Statement of Financial Accounting Standards ("SFAS") No.
115, "Accounting for Certain Investments in Debt and Equity Securities".

         The Company is a holding company for a number of businesses which it
holds through its wholly-owned subsidiary BGLS. Accordingly, a separate
Management's Discussion and Analysis of Financial Condition and Results of
Operations for BGLS is not presented herein as it would not differ materially
from the discussion of the Company's consolidated results of operations, capital
resources and liquidity.

         On January 31, 1997, BOL sold its interest in BML, a real estate
development company doing business in Russia, to New Valley. See Item 1.
"Business - Brooke (Overseas) Ltd. - Sale of BrookeMil Ltd." and Note 4 to the
Company's Consolidated Financial Statements.

         For purposes of this discussion and other consolidated financial
reporting, the Company's significant business segment is tobacco for the year
ended December 31, 1997 and tobacco and real estate for the years ended December
31, 1996 and 1995.


RECENT DEVELOPMENTS

         THE COMPANY

         Standstill Agreement. On March 5, 1998, BGLS entered into an agreement
(the "Standstill Agreement") with AIF II, L.P. and an affiliated investment
manager on behalf of a managed account (the "Apollo Holders"), who together hold
approximately 41.8% of the $232,864 principal amount of BGLS' 15.75% Senior
Secured Notes due 2001 (the "BGLS Notes")

         Pursuant to the terms of the Standstill Agreement, the Apollo Holders
agreed to defer the payment of interest on the BGLS Notes held by them,
commencing with the interest payment that was due July 31, 1997, which they had
previously agreed to defer, through the interest payment due on July 31, 2000.
The deferred interest payments will be payable at final maturity of the BGLS
Notes on January 31, 2001 or upon an Event of Default under the Indenture for
the BGLS Notes. In connection with the Standstill Agreement, the Company issued
to the Apollo Holders a five-year warrant to purchase 2,000,000 shares of the
Company's common stock at a price of $5.00 per share. The Apollo Holders were
also issued a second warrant expiring October 31, 2004 to purchase an additional
2,150,000 shares of the Company's common stock at a price of $0.10 per share.
The second warrant will become exercisable on October 31, 1999 and the Company
will have the right under certain conditions prior to that date to substitute
for that warrant a new warrant for 9.9% of the common stock of Liggett.



                                       23
<PAGE>   26

         On February 6, 1998, the holder of 41.9% of the BGLS Notes, who had
previously been a party to the Standstill Agreement, was paid its pro-rata share
of the July 31, 1997 interest payment on the BGLS Notes. On March 2, 1998, BGLS
made the interest payment due on January 31, 1998 to all holders of the BGLS
Notes other than the Apollo Holders.

         Sale of Stock. On January 16, 1998, the Company entered into a Stock
Purchase Agreement with High River Limited Partnership ("High River") in which
High River purchased 1,500,000 shares of the Company's common stock for $9,000.

         LIGGETT

         Notes Restructuring. On January 30, 1998, with the consent of the
required majority of the holders of the Liggett 11.50% Series B and 19.75%
Series C Senior Secured Notes due 1999 (the "Liggett Notes"), Liggett entered
into various amendments to the Indenture governing the Liggett Notes which
provided, among other things, for a deferral of the February 1, 1998 mandatory
redemption payment of $37,500 to the date of final maturity of the Liggett Notes
on February 1, 1999. In connection with the deferral, the Company agreed to
issue 482,970 shares of the Company's common stock to the holders of record on
January 15, 1998 of the Liggett Notes. The Indenture under which the Liggett
Notes are outstanding was also amended to prohibit, with limited exceptions,
payments of dividends and incurrence of new debt by Liggett and to tighten
restrictions on the disposition of proceeds of asset sales. The Company and BGLS
also agreed to guarantee the payment by Liggett of the August 1, 1998 interest
payment on the Liggett Notes.

         NEW VALLEY

         Western Realty. In February 1998, New Valley and Apollo Real Estate
Investment Fund III, L.P. ("Apollo") organized Western Realty to make real
estate and other investments in Russia. In connection with the formation of
Western Realty, New Valley agreed, among other things, to contribute the real
estate assets of BrookeMil Ltd. ("BML") to Western Realty and Apollo agreed to
contribute up to $58,000. Western Realty will seek to make additional real
estate and other investments in Russia. New Valley and Apollo have agreed to
invest, through Western Realty or another entity, up to $25,000 in the aggregate
for the potential development of a real estate project in Moscow. In addition,
Western Realty has agreed to acquire for $20,000 a 30% profits interest in a
company organized by BOL which will, among other things, acquire an interest in
an industrial site and manufacturing facility being constructed on the outskirts
of Moscow by a subsidiary of BOL.

         Investment in RJR Nabisco. At December 31, 1997, New Valley held
612,650 shares of common stock of RJR Nabisco Holdings corp. ("RJR Nabisco")
with a market value of $22,898 (cost of $18,780). New Valley expensed $100 in
1997, $11,724 in 1996 and $3,879 in 1995 relating to the RJR Nabisco investment.

         In June 1996, various agreements between High River, the Company and
New Valley were terminated by mutual consent. Pursuant to these agreements the
parties had agreed to take certain actions during late 1995 and throughout 1996
designed to cause RJR Nabisco to effectuate a spinoff of its food business,
Nabisco Holdings Corp. The terminations of the High River agreements left in
effect for one year certain provisions concerning payments to be made to High
River in the event New Valley achieved a profit (after deducting certain
expenses) on the sale of the shares of RJR Nabisco common stock which were held
by it or they were valued at the end of such year at higher than their purchase
price or in the event the Company or its affiliates engaged in certain
transactions with RJR Nabisco. Based on the market price of RJR Nabisco common
stock, no amounts were payable by New Valley under these agreements.



                                       24
<PAGE>   27

         Pursuant to a December 27, 1995 agreement between the Company and New
Valley whereby New Valley agreed to reimburse the Company and its subsidiaries
for certain reasonable out-of-pocket expenses in connection with RJR Nabisco,
New Valley paid the Company and its subsidiaries a total of $17 and $2,370 in
1997 and 1996.

         On February 29, 1996, New Valley entered into a total return equity
swap transaction (the "Swap") with an unaffiliated company (the "Counterparty")
relating to 1,000,000 shares of RJR Nabisco common stock (reduced to 750,000
shares of RJR Nabisco common stock as of August 13, 1996). New Valley entered
into the Swap in order to be able to participate in any increase or decrease in
the value of the RJR Nabisco common stock during the term of the Swap. The
transaction was for a period of up to six months, unless extended by the
parties, subject to earlier termination at the election of New Valley, and
provided for New Valley to make a payment to the Counterparty of $1,537 upon
commencement of the Swap. At the termination of the transaction, if the price of
the RJR Nabisco common stock during a specified period prior to such date (the
"Final Price") exceeded $34.42, the price of the RJR Nabisco common stock during
a specified period following the commencement of the Swap (the "Initial Price"),
the Counterparty was required to pay New Valley an amount in cash equal to the
amount of such appreciation with respect to the shares of RJR Nabisco common
stock subject to the Swap plus the value of any dividends with a record date
occurring during the Swap period. If the Final Price was less than the Initial
Price, then New Valley was required to pay the Counterparty at the termination
of the transaction an amount in cash equal to the amount of such decline with
respect to the shares of RJR Nabisco common stock subject to the Swap, offset by
the value of any dividends, provided that, with respect to approximately 225,000
shares of RJR Nabisco common stock, New Valley was not required to pay any
amount in excess of an approximate 25% decline in the value of the shares. The
potential obligations of the Counterparty under the Swap were guaranteed by the
Counterparty's parent, a large foreign bank, and New Valley pledged certain
collateral in respect of its potential obligations under the Swap and agreed to
pledge additional collateral under certain conditions. New Valley marked its
obligation with respect to the Swap to fair value with unrealized gains or
losses included in income. During the third quarter of 1996, the Swap was
terminated in connection with New Valley's reduction of its holdings of RJR
Nabisco common stock, and New Valley recognized a loss on the Swap of $7,305 for
the year ended December 31, 1996.

         BOL

         Sale of BML. On January 31, 1997, New Valley acquired from BOL 10,483
shares (99.1%) of common stock of BML for a purchase price of $55,000,
consisting of $21,500 in cash and a $33,500 9% promissory note of New Valley
(the "Note"). The Note was paid during 1997. The Company recognized a gain of
approximately $21,300 on the sale in 1997. See Note 4 to the Company's
Consolidated Financial Statements.

         YEAR 2000 COSTS

         The Company has evaluated the costs to implement century date change
compliant systems conversions and is in the process of executing a planned
conversion of its systems prior to the year 2000. Although such costs may be a
factor in describing changes in operating profit for one or more of the
Company's business segments in any given reporting period, the Company currently
does not believe that the anticipated costs of year 2000 systems conversions
will have a material impact on its future consolidated results of operations or
cash flows. However, due to the interdependent nature of computer systems, the
Company may be adversely impacted in the year 2000 depending on whether it or
entities not affiliated with the Company have addressed this issue successfully.

         NEW ACCOUNTING PRONOUNCEMENTS

         In June 1997, the Financial Accounting Standards Board ("FASB") issued
SFAS No. 130, "Reporting Comprehensive Income". SFAS No. 130 



                                       25
<PAGE>   28

establishes standards for reporting and display of comprehensive income. The
purpose of reporting comprehensive income is to present a measure of all changes
in equity that result from recognized transactions and other economic events of
the period other than transactions with owners in their capacity as owners. SFAS
No. 130 requires that an enterprise classify items of other comprehensive income
by their nature in a financial statement and display the accumulated balance of
other comprehensive income separately from retained earnings and additional
paid-in capital in the equity section of the balance sheet. For the Company,
other components of stockholders' equity include such items as minimum pension
liability adjustments, unearned compensation expense related to stock options
and the Company's proportionate interest in New Valley's capital transactions.
SFAS No. 130 is effective for fiscal years beginning after December 15, 1997,
with earlier application permitted. The Company does not anticipate that
implementation of SFAS No. 130 will have a material impact on the consolidated
financial statements.

         In June 1997, the FASB issued SFAS No. 131, "Disclosures About Segments
of an Enterprise and Related Information". SFAS No. 131 specifies revised
guidelines for determining an entity's operating segments and the type and level
of financial information to be disclosed. SFAS No. 131 provides for a two-tier
test for determining those operating segments that would need to be disclosed
for external reporting purposes. In addition to providing the required
disclosures for reportable segments, SFAS No. 131 also requires disclosure of
certain "second level" information by geographic area and for products/services.
SFAS No. 131 also makes a number of changes to existing disclosure requirements.
Management believes that the adoption of this pronouncement will not have a
material effect on the Company's financial statement disclosures. SFAS No. 131
is effective for fiscal years beginning after December 15, 1997, with earlier
application encouraged.

         In February 1998, SFAS No. 132, "Employers' Disclosures about Pensions
and Other Postretirement Benefits," was issued which revises required
disclosures about pensions and postretirement benefit plans. SFAS No. 132 is
effective for the Company for the year ended 1998. The Company has not yet
determined the impact of its implementation.


RECENT DEVELOPMENTS IN THE CIGARETTE INDUSTRY

         Pricing Activity. On March 7, 1997, R. J. Reynolds Tobacco Company
("RJR") initiated a list price increase on all brands of $.40 per carton
(approximately 4%). Brown & Williamson Tobacco Corporation ("B&W"), Lorillard
Tobacco Company ("Lorillard") and Liggett matched this increase, and, on March
21, 1997, Philip Morris Incorporated ("Philip Morris") announced a price
increase of $.50 per carton. Subsequently, Liggett and the other manufacturers
matched Philip Morris' price increase. On August 29, 1997, Philip Morris
announced a second price increase of $.70 per carton. During the first week of
September, all other major United States cigarette makers, including Liggett,
matched this increase.

         On January 23, 1998, Philip Morris and RJR announced a list price
increase of $.25 per carton (approximately 2 1/2%). This action was matched by
Liggett and the other manufacturers during the following week. On April 3, 1998,
Philip Morris announced a second list price increase of $.50 per carton
(approximately 4.5%). This action, the fourth in 13 months, was matched by
Liggett and the other manufacturers.

         Legislation, Regulation and Litigation. The cigarette industry
continues to be challenged on numerous fronts. New cases continue to be
commenced against Liggett and the Company and other cigarette manufacturers. As
of December 31, 1997, there were approximately 250 individual suits, 40
purported class actions and 75 state, municipality and other third-party payor
health care reimbursement actions pending in the United States in which Liggett
is a named defendant. As new cases are commenced, the costs associated with
defending such cases and the risks attendant to the inherent unpredictability of
litigation continue to increase. Recently, there have been a number of




                                       26
<PAGE>   29

restrictive regulatory actions from various Federal administrative bodies,
including the United States Environmental Protection Agency ("EPA") and the Food
and Drug Administration ("FDA"), 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 Medicaid reimbursement suits by various states' Attorneys
General. These developments generally receive widespread media attention. The
Company is not able to evaluate the effect of these developing matters on
pending litigation or the possible commencement of additional litigation, but it
is possible that Company's financial position, results of operations and cash
flows could be materially adversely affected by an ultimate unfavorable outcome
in any of such pending litigation. (See Item 3. "Legal Proceedings" and Note 16
to the Company's Consolidated Financial Statements for a description of
legislation, regulation and litigation.)

         The plaintiffs' allegations of liability in those cases in which
individuals seek recovery for personal injuries allegedly caused by cigarette
smoking are based on various theories of recovery, including negligence, gross
negligence, special duty, voluntary undertaking, 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, indemnity, market share liability, and
violations of deceptive trade practices laws, RICO and antitrust statutes. In
many of these cases, in addition to compensatory damages, plaintiffs also seek
other forms of relief including 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, statutes of limitations or repose, equitable defenses such as
"unclean hands" and lack of benefit, failure to state a claim and federal
preemption.

         The claims asserted in the 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, violation of a voluntary undertaking or 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 the RICO.

         Settlements. In March 1996, Liggett and the Company entered into an
agreement to settle the Castano class action tobacco litigation and an agreement
with the Attorneys General of West Virginia, Florida, Mississippi, Massachusetts
and Louisiana to settle certain actions brought against Liggett and the Company
by such states (the "March 1996 Settlements"). Liggett and the Company, while
neither consenting to FDA jurisdiction nor waiving their objections thereto,
agreed to withdraw their objections and opposition to the proposed FDA
regulations and to phase in compliance with certain of the proposed interim FDA
regulations.

         Under the Castano settlement agreement, upon final court approval of
the settlement, the Castano class would be entitled to receive up to 5% of
Liggett's pretax income (income before income taxes) each year (up to a maximum
of $50,000 per year) for the next twenty-five years, subject to certain
reductions provided for in the agreement, and a $5,000 payment from Liggett if
the Company or Liggett fails to consummate a merger or similar transaction with
another non-settling tobacco company defendant within three years of the date of
the settlement. The Company and Liggett have the right to terminate the Castano
settlement under certain circumstances. On May 11, 1996, the Castano Plaintiffs
Legal Committee filed a motion with the United States District Court for the
Eastern District of Louisiana seeking preliminary approval of the Castano
settlement. On May 23, 1996, the Court of Appeals for the Fifth Circuit reversed
the February 17, 1995 order of the District Court certifying the Castano suit as
a nationwide class action and instructed the District Court to dismiss the class
complaint. (For additional information 



                                       27
<PAGE>   30

concerning the Fifth Circuit's decision, see Note 16 to the Company's
Consolidated Financial Statements.) On September 6, 1996, the Castano plaintiffs
withdrew the motion for approval of the Castano settlement.

         On March 14, 1996, the Company, the Castano Plaintiffs Legal Committee
and the Castano plaintiffs entered into a letter agreement. According to the
terms of the letter agreement, for the period ending nine months from the date
of Final Approval (if granted) of the Castano settlement or, if earlier, the
completion by the Company or Liggett of a combination with any defendant in
Castano, except Philip Morris, the Castano plaintiffs and their counsel agree
not to enter into any more favorable settlement agreement with any Castano
defendant which would reduce the terms of the Castano settlement agreement. If
the Castano plaintiffs or their counsel enter into any such settlement during
this period, they shall pay the Company $250,000 within thirty days of the more
favorable agreement and offer the Company and Liggett the option to enter into a
settlement on terms at least as favorable as those included in such other
settlement. The letter agreement further provides that during the same time
period, and if the Castano settlement agreement has not been earlier terminated
by the Company in accordance with its terms, the Company and its affiliates will
not enter into any business transaction with any third party which would cause
the termination of the Castano settlement agreement. If the Company or its
affiliates enter into any such transaction, then the Castano plaintiffs will be
entitled to receive $250,000 within thirty days from the transacting party.

         Under the Attorneys General settlement, the five states would share an
initial payment by Liggett of $5,000 ($1,000 of which was paid on March 22,
1996, with the balance payable over nine years and indexed and adjusted for
inflation), provided that any unpaid amount will be due 60 days after either a
default by Liggett in its payment obligations under the settlement or a merger
or other similar transaction by the Company or Liggett with another defendant in
the lawsuits. In addition, Liggett will be required to pay the states a
percentage of Liggett's pretax income (income before income taxes) each year
from the second through the twenty-fifth year. This annual percentage is 2-1/2%
of Liggett's pretax income, subject to increase to 7-1/2% depending on the
number of additional states joining the settlement. No additional states have
joined this settlement to date. All of Liggett's payments are subject to certain
reductions provided for in the agreement. Liggett has also agreed to pay to the
states $5,000 if the Company or Liggett fails to consummate a merger or other
similar transaction with another defendant in the lawsuits within three years of
the date of the settlement.

         In March 1997, Liggett and the Company entered into a comprehensive
settlement of tobacco litigation through parallel agreements with the Attorneys
General of 17 states and with a nationwide class of individuals and entities
that allege smoking-related claims. Thereafter, during 1997, settlements were
reached with four more states through their respective Attorneys General
(collectively, the "March 1997 Settlements"). The settlements cover all
smoking-related claims, including both addiction-based and tobacco injury claims
against the Company and Liggett brought by the states and, upon court approval,
the nationwide class. On March 12, 1998, the Company and Liggett entered into
additional settlements with the Attorneys General of 14 states, the District of
Columbia and the U. S. Virgin Islands (the "March 1998 Settlements") and, on
March 26, 1998, the Company and Liggett settled with the Attorney General of
Georgia.

         As mentioned above, in March 1997, Liggett, the Company and plaintiffs
filed the mandatory class settlement agreement in an action entitled Fletcher,
et al. v. Brooke Group Ltd., et al., Circuit Court of Mobile County, Alabama,
where the court granted preliminary approval and preliminary certification of
the class, and on May 15, 1997, a similar mandatory class settlement agreement
was filed in an action entitled Walker, et al. v. Liggett Group Inc., et al.,
United States District Court, Southern District of West Virginia. The Walker
court also granted preliminary approval and preliminary certification of the
nationwide class; however, on August 5, 1997, the 



                                       28
<PAGE>   31

court vacated its preliminary certification of the settlement class, which
decision is currently on appeal.

         In the Fletcher action, it is anticipated that class members will be
notified of the settlement and will have an opportunity to appear at a later
court hearing. Effectiveness of the mandatory settlement is conditioned on final
court approval of the settlement after a fairness hearing. There can be no
assurance as to whether or when court approval will be obtained. (For additional
information concerning the Fletcher action, see Note 16 to the Company's
Consolidated Financial Statements.)

         Under the March 1998 Settlements, Liggett is required to pay each of
the 14 settling states and territories their relative share (based on the
Medicaid population of each state over the total Medicaid population of the
United States) of between 27.5% and 30% of Liggett's pre-tax income each year
for 25 years, with a minimum payment guarantee of $1,000 per state over the
first nine years of the agreement. The annual percentage is subject to increase,
pro rata from 27.5% up to 30%, depending on the number of additional states
joining the settlement. Pursuant to the "most favored nation" provisions under
the March 1996 Settlements and the March 1997 Settlements, each of the states
settling under those settlements could benefit from the economic terms of the
March 1998 Settlements.

         At December 31, 1995, the Company had accrued approximately $4,000 for
the present value of the fixed payments under the initial Attorneys General
settlement. At December 31, 1997, in connection with the March 1998 Settlements,
the Company accrued $16,421 for the present value of the fixed payments under
the March 1998 Settlements. No additional amounts have been accrued with respect
to the settlements discussed above. The Company cannot quantify the future costs
of the settlements at this time as the amount Liggett must pay is based, in
part, on future operating results. Possible future payments based on a
percentage of pretax income, and other contingent payments based on the
occurrence of a business combination, will be expensed when considered probable.
(See the discussions of the tobacco litigation settlements appearing in Note 16
to the Company's Consolidated Financial Statements.)

         Other Matters. On June 20, 1997, Philip Morris, RJR, B&W, Lorillard and
the United States Tobacco Company, along with the Attorneys General for the
States of Arizona, Connecticut, Florida Mississippi, New York and Washington and
the Castano Plaintiffs' Litigation Committee executed a Memorandum of
Understanding to support the adoption of federal legislation and necessary
ancillary undertakings, incorporating the features described in a proposed
resolution. The proposed resolution mandates a total reformation and
restructuring of how tobacco products are manufactured, marketed and distributed
in the United States. (For additional information concerning the proposed
resolution, see Note 16 of the Company's Consolidated Financial Statements.) The
proposals are currently being reviewed by the White House, Congress and various
public interest groups. Separately, the other tobacco companies negotiated
settlements of the Attorneys General health care cost recovery actions in
Mississippi, Florida and Texas. Management is unable to predict the ultimate
effect, if any, of the enactment of legislation adopting the proposed
resolution. Management is also unable to predict the ultimate content of any
such legislation. However, adoption of any such legislation could have a
material adverse effect on the business of the Company and Liggett.

         In a speech on September 17, 1997, President Clinton called for federal
legislation that, among other things, would raise cigarette prices by up to
$1.50 per pack. Since then, several bills have been introduced in the Senate
that purport to propose legislation along these lines. Management is unable to
predict the ultimate content of any such legislation; however, adoption of any
such legislation could have a material adverse effect on the business of the
Company and Liggett.



                                       29
<PAGE>   32


RESULTS OF OPERATIONS

<TABLE>
<CAPTION>
                                Revenues                            Operating Income
                                --------                            ----------------
                         Year Ended December 31,                   Year Ended December 31,
                         -----------------------                   -----------------------
                     1997          1996          1995          1997           1996          1995
                   --------      --------      --------      -------       -------       --------
<S>                <C>           <C>           <C>           <C>           <C>           <C>     
Liggett            $312,268      $401,062      $455,666      $ 3,688       $ 6,753       $ 24,619

Liggett-Ducat        77,115        54,160                      8,642        (6,825)              

Other                   232         5,134         5,793       (4,301)       (3,855)       (16,559)
                   --------      --------      --------      -------       -------       --------

Total              $389,615      $460,356      $461,459      $ 8,029       $(3,927)      $  8,060
                   ========      ========      ========      =======       =======       ========
</TABLE>


1997 compared to 1996

         Revenues. Consolidated revenues were $389,615 for the year ended
December 31, 1997 compared to $460,356 for the year ended December 31, 1996, a
decrease of $70,741 primarily due to a decline in sales of $88,794 at Liggett
offset by an increase in tobacco revenues at Liggett-Ducat of $22,955. Revenues
in 1996 also included real estate rental income of $2,675 and sales of
microfiche products of $2,459.

         Net sales at Liggett decreased in total by 22.1% ($88,794) due
primarily to a decline in unit sales volume of 30.9% ($124,029) partially offset
by price increases of $23,237 and improved product mix of $11,998 (see "Recent
Developments in the Cigarette Industry - Pricing Activity"). The decline in
Liggett's sales volume was due to certain competitors' continuing leveraged
rebate programs tied to their products and increased promotional activity by
certain other manufacturers. In the premium segment, revenues declined in 1997
by 16.4% ($20,158) to $102,440 as a result of a 21.4% decline in unit sales
volume of $26,184 which was partially offset by price increases of $6,026. In
the discount segment, revenues declined in 1997 by 24.6% ($68,636) to $209,828
due to a 33.8% decline in unit sales volume of $85,846 which was partially
offset by price increases of $17,210. In 1997, fixed manufacturing costs on a
basis comparable to 1996 were $1,428 lower although costs per thousand units
increased $0.56 per thousand due to higher fixed costs per unit.

         Net sales at Liggett-Ducat increased 42.8% ($22,955) to $77,115 over
1996 due primarily to higher unit sales volume ($13,211), price increases
($5,087) and the effect of excise tax increases ($4,667).

         Gross Profit. Consolidated gross profit of $187,494 for the year ended
December 31, 1997 decreased $29,529 from gross profit of $217,023 for the same
period in 1996, reflecting a decrease in gross profit at Liggett of $40,305
offset by an increase at Liggett-Ducat of $11,720 for the year ended December
31, 1997 compared to the same period in the prior year. The 1997 decline in
consolidated gross profit was due primarily to the decline in unit sales volume
discussed above. In 1997, Liggett's premium and discount brands contributed
33.8% and 58.5%, respectively, to the Company's gross profit while Liggett-Ducat
contributed 7.22%. The improved performance at Liggett-Ducat during 1997 is due
to lower tobacco and material prices resulting from purchases in higher volume
($6,600) and the effect of price increases ($5,500). In 1996, Liggett's premium
and discount brands contributed 34.4% and 63.9%, respectively, to the Company's
gross margin and Liggett-Ducat and BML contributed .7%. As a percent of revenues
(excluding federal excise taxes), gross profit at Liggett increased to 73.0% for
1997 compared to 72.0% for 1996 with gross profit for the premium segment at
77.1% both in 1997 and 1996 and gross profit for the discount segment at 70.8%
and 69.4% in 1997 and 1996, respectively. This 




                                       30
<PAGE>   33

increase is the result of the March and September 1997 list price increases and
improved production variances. These increases were partially offset by
increased tobacco costs at Liggett due to a reduction in the average discount
available to Liggett from leaf tobacco dealers on tobacco purchased under prior
years' purchase commitments. Gross profit margin was further reduced by
restructuring charges of $407 in cost of sales in 1997. As a percent of revenues
(excluding Russian excise taxes), gross profit at Liggett-Ducat increased to
17.0% for 1997 compared to 3.0% in 1996.

         Expenses. Consolidated operating, selling, general and administrative
expenses were $179,465 for the year ended December 31, 1997 compared to $220,950
for the same period for the prior year, a decrease of $41,485. The decrease was
due primarily to Liggett's decrease in unit sales volume with corresponding
reductions in spending on promotional programs and marketing programs of $43,657
as well as reductions in administrative costs of approximately $7,000 over the
prior year. Such reductions were somewhat offset by increases in legal expenses
of $19,368, which includes the legal settlement discussed above of $16,421 and
also reflects, in part, the end of joint defense arrangements. (Refer to Note 16
of Company's Consolidated Financial Statements.) Expenses at BOL also declined
approximately $4,700 primarily due to workforce reductions at Liggett-Ducat in
late 1996 and the sale of BML in January of 1997.

         Other Income (Expense). Consolidated interest expense was $61,778 for
the year ended December 31, 1997 compared to $60,556 for the same period for the
prior year. The increase of $1,222 relates to additional interest expense
incurred as a result of deferred payments during negotiations with BGLS
Noteholders (see "Capital Resources and Liquidity"). Equity in loss of affiliate
in 1997 and 1996 of $26,646 and $7,808, respectively, represents the Company's
proportionate share of losses from continuing operations at New Valley and the
decline in value of the New Valley Class A Preferred Shares. This is partially
offset by discontinued operations in which the Company reflected its portion of
New Valley's income from discontinued operations which was $1,536 in 1997 and
$2,982 in 1996 reflecting the Company's proportionate interest in the sale of
the messaging service business, sold in 1995. Other income also includes the
sale of assets, primarily the sale of the BML shares by BOL to New Valley in
1997 and the sale of surplus realty at Liggett and the assets of COM Products
Inc. ("COM") in 1996.

         Loss from Continuing Operations. The loss from continuing operations
for the year ended December 31, 1997 was $51,810 compared with a loss of $64,918
for the same period in the prior year. A tax provision of $1,123 in 1997 and
$1,402 in 1996 relates to foreign income taxes at the subsidiary level.

         Other. At December 31, 1997, the Company and its consolidated group had
net operating loss carryforwards for tax purposes of approximately $125,000
which may be subject to certain restrictions and limitations and which will
generally expire in the years 2006 to 2017.

1996 compared to 1995

         Revenues. Consolidated revenues were $460,356 for the year ended
December 31, 1996 compared to $461,459 for the year ended December 31, 1995, a
decrease of $1,103 primarily due to a decline in sales of $54,604 at Liggett
offset by an increase in tobacco revenues at Liggett-Ducat of $53,377. Results
of operations for Liggett-Ducat were not included in 1995 since consolidation
occurred as of December 29, 1995.

         Net sales at Liggett decreased in 1996 12.0% ($54,604) from the prior
year, due primarily to a 17.9% decline in unit sales volume of $81,644,
partially offset by the effects of the April 1996 list price increase of $16,975
and improved product mix of $10,065. The decline in premium and discount unit
sales volume was due to certain competitors continuing leveraging rebate
programs tied to their products and increased promotional activity by certain
other manufacturers. Liggett 



                                       31
<PAGE>   34

experienced a significant increase in volume at the end of the fourth quarter of
1996, in part due to ongoing trade programs based on quarterly volume targets
for its customers and to consumer promotional programs consisting of coupons and
variable price reductions. In the premium segment, revenues declined in 1996 by
10.8% ($14,925) to $122,598 as a result of a 13.7% decline in unit sales volume
($18,893) which was partially offset by price increases of $3,968. In the
discount segment, revenues declined in 1996 by 12.5% ($39,679) to $278,464 as a
result of a 19.1% decline in unit sales volume ($52,640) which was partially
offset by price increases of $13,007. In 1996, fixed manufacturing costs on a
basis comparable to 1995 were $203 lower although costs per thousand units
increased $0.29 due to higher fixed costs per unit.

         Liggett-Ducat (not included in the prior year's results) increased unit
sales volume over the prior year by 8.7% to approximately 11.4 billion units and
increased revenues by $9,832 driven by the expanding market in Russia.

         Gross Profit. Consolidated gross profit of $217,023 for the year ended
December 31, 1996 decreased $28,249 from gross profit of $245,272 for the same
period in 1995, reflecting a decrease in gross profit at Liggett of $30,089 for
the year ended December 31, 1996 compared to the same period in the prior year.
The 1996 decline in consolidated gross profit was due primarily to the decline
in unit sales volume discussed above. In 1996, Liggett's premium and discount
brands contributed 34.4% and 63.9%, respectively, to the Company's gross profit
while Liggett-Ducat contributed 0.7% and BML 1.0%. This was somewhat offset by
gross margin at Liggett-Ducat of $4,036 which margins were not included in the
prior year's results. As a percent of revenues (excluding federal excise taxes),
Liggett's gross profit decreased to 72.0% for 1996 compared to 73.2% for 1995
with gross profit for the premium segment at 77.1% and 79.7% in 1996 and 1995,
respectively, and gross profit for the discount segment at 69.4% and 72.4% in
1996 and 1995, respectively. This decrease in gross profit in 1996 is the result
of increased tobacco costs due to reduced worldwide supply of tobacco, and a
reduction in the average discount available to Liggett from leaf tobacco dealers
on tobacco purchased under prior years' purchase commitments, partially offset
by the April 1996 list price increase. Gross profit for 1995 was also reduced by
an accrual of approximately $4,900 for the United States Department of
Agriculture ("USDA") domestic marketing assessment. See Note 16 to the Company's
Consolidated Financial Statements.

         Expenses. Consolidated operating, selling, general and administrative
expenses were $220,950 for the year ended December 31, 1996 compared to $237,212
for the same period for the prior year, a decrease of $16,262. The decrease was
due primarily to Liggett's decrease in sales volume with corresponding
reductions in spending on promotional programs ($4,682) offset by charges for
restructuring of $3,428 for severance programs ($132 of which is included in
cost of sales). The anticipated savings of the restructuring related primarily
to reduced payroll and benefits expenses in future periods. Of the total
restructuring expense recorded during 1996, $1,416 was funded during 1996 and
$2,012 remained to be funded in subsequent years. In addition, corporate
expenses, primarily legal fees, decreased by approximately $4,000. In 1995,
expenses increased due to increased spending on trade and promotional programs
and the accrual of approximately $4,000 for the settlement of certain tobacco
litigations with the Attorneys General of certain states. See Note 16 to the
Company's Consolidated Financial Statements.

         Other Income (Expense). Consolidated interest expense was $60,556 for
the year ended December 31, 1996 compared to $57,505 for the same period for the
prior year. The increase of $3,051 relates to interest expense at Liggett-Ducat
not reflected in the prior year's consolidation, increased interest accrued for
the USDA domestic marketing assessment expense at Liggett partially offset by
redemption of $7,000 of the Liggett Senior Secured Notes (the "Liggett Series B
Notes") and an increase in interest expense at corporate due to an increase in
outstanding indebtedness of approximately $9,000. Equity in loss of affiliate of
$7,808 in 1996 represents the Company's proportionate share of losses from
continuing operations at New Valley. This is partially offset by discontinued
operations in which the Company reflected its portion of New Valley's 



                                       32
<PAGE>   35
gain on disposal of $2,982. In 1995, equity in earnings of affiliate was $678
with income from discontinued operations of $2,860 and gains in discontinued
operations of $18,369 attributable to New Valley. Other income in 1996 includes
the sale of assets of COM and the sale of surplus realty at Liggett as a result
of which the Company realized gains of $3,047 and $3,669, respectively.

         Loss from Continuing Operations. The loss from continuing operations
for the year ended December 31, 1996 was $64,918 compared with a loss of $45,344
for the same period in the prior year. A tax provision of $1,402 in 1996 and
$342 in 1995 relates to foreign income taxes at the subsidiary level in 1996 and
state income taxes at the subsidiary level in 1995.

         Other. At December 31, 1996, the Company and its consolidated group had
net operating loss carryforwards for tax purposes of approximately $114,000
which may be subject to certain restrictions and limitations and which will
generally expire in the years 2006 to 2009.

         Discontinued Operations. Income from discontinued operations of $2,982
for the year ended December 31, 1996 and $21,229 for the prior year reflects the
Company's proportionate interest in the discontinued operations of its messaging
service business in 1996 and the redemption/sale of SkyBox preferred and common
stock and the sale of New Valley's message servicing business in 1995.


CAPITAL RESOURCES AND LIQUIDITY

         Net cash and cash equivalents increased $2,813 and decreased $1,429 and
$906 for the twelve months ended December 31, 1997, 1996 and 1995, respectively.

         Net cash used in operations in 1997 was $25,063 compared to cash used
in 1996 of $3,705 primarily due to decreases in trade payables, promotional
spending and taxes payable offset by decreasing trade receivables, decreased
inventories and increasing in corporate accruals for interest charges.

         Net cash used in operations in 1996 of $3,705 was lower than cash used
in 1995 of $22,986, primarily due to the declining sales volume at Liggett
resulting in lower working capital requirements, decreasing trade receivables
and increases in accrual of promotional expense. This is compared to net cash
used in 1995 of $22,986, primarily the impact of non-cash adjustments relating
to discontinued operations and an increase in inventory levels. Such effects on
the uses of cash were offset by an increase in liabilities for various legal
settlements, debt issuance costs and unearned revenue.

         Net cash provided by investing activities in 1997 of $36,327 was
principally due to the sale of BML by BOL for $55,000 on January 30, 1997 and
the sale of used equipment by Liggett offset by capital expenditures of $20,142
principally costs for construction and equipment by Liggett-Ducat for the new
cigarette factory in Russia. This is compared to net cash used in investing
activities in 1996 of $4,279 which was principally due to continuing capital
expenditures for real estate development in Russia of $29,800 by BML and
expenditures at Liggett of $4,300 for equipment modernization partially offset
by dividends received from New Valley on the Class A Preferred Shares held by
the Company and the proceeds from the sale of assets at both Liggett and the
Company.

         Net cash provided by investing activities was $66,874 for the year
ended December 31, 1995. In the year ended December 31, 1995, cash was provided
through dividends from New Valley on the Class A Preferred Shares of $61,832,
the redemption of SkyBox preferred stock for $4,000 and the sale of the SkyBox
common stock for $9,282. These amounts were offset by 



                                       33
<PAGE>   36

capital expenditures, particularly for building improvements related to real
estate development by BML in Russia.

         Net cash used in financing activities of $8,532 in 1997 was comprised
of repurchase of $7,500 principal amount of Liggett Notes, repayment of credit
facilities in Russia, repayments of Liggett's revolving credit facility (the
"Facility") and distributions on the Company's common stock partially offset by
proceeds from credit facilities in Russia and proceeds from the Facility at
Liggett.

         Net cash provided by financing activities in 1996 was $6,680, primarily
due to bank loans for Russian real estate development, the sale by BGLS of
additional 15.75% Series A Senior Secured Notes Due 2001 (the "Series A Notes")
later exchanged for the 15.75% Series B Senior Secured Notes Due 2001 (the
"Series B Notes") and an increase in borrowings under Liggett's Facility. Cash
provided was offset by redemption of BGLS' 16.125% Senior Subordinated Reset
Notes Due 1997 (the "Reset Notes"), a decrease in the cash overdraft and
distributions to the Company's stockholders of $4,162.

         Cash used in financing activities in 1995 was $44,794 reflecting the
redemption of BGLS' Series 1 Senior Secured Notes on June 12, 1995 in the amount
of $23,594, repayments and redemptions of Liggett's long-term debt of $7,983,
repayments under Liggett's revolver of $3,830, distributions by the Company of
$5,475 to stockholders and a decrease in cash overdraft of $594 partially offset
by proceeds from debt of $2,568.

         Liggett. Liggett had a net capital deficiency of $192,857 as of
December 31, 1997, is highly leveraged and has substantial near-term service
requirements. Due to the many risks and uncertainties associated with the
cigarette industry, the impact of recent tobacco litigation settlements (see
"Recent Developments in the Cigarette Industry - Legislation and Litigation")
and increased tobacco costs, there can be no assurance that Liggett will be able
to meet its future earnings goals. Consequently, Liggett could be in violation
of debt covenants in the facility, including covenants limiting the maximum
permitted adjusted net worth and net working capital deficiencies, and if its
lenders were to exercise acceleration rights under the Facility or the Liggett
Notes' Indenture or refuse to lend under the Facility, Liggett would not be able
to satisfy such demands or its working capital requirements. (See below for
additional information concerning these covenants.)

         The Liggett Series B Notes ($150,000) and Liggett C Notes ($32,279)
issued in 1992 and in 1994, respectively, pay interest semiannually at an annual
rate of 11.5% and 19.75%, respectively. The Liggett Notes required mandatory
principal redemptions of $7,500 on February 1 in each of the years 1993 through
1997 and $37,500 on February 1, 1998 with the balance of the Liggett Notes due
on February 1, 1999. The Liggett Notes are collateralized by substantially all
of the assets of Liggett, excluding accounts receivable and inventory. Eve is
guarantor for the Liggett Notes. The Liggett Notes may be redeemed, in whole or
in part, at a price equal to 100% of the principal amount, at the option of
Liggett. The Liggett Notes contain restrictions on Liggett's ability to declare
or pay cash dividends, incur additional debt, grant liens and enter into any new
agreements with affiliates, among others. At December 31, 1997, Liggett was in
compliance with all debt covenants under the Liggett Notes' Indenture.
      
         During 1997, Liggett engaged in negotiations with its note holders to
restructure the terms of the Liggett Notes. During such negotiations, Liggett
postponed making the interest payment of approximately $9,700 due on August 1,
1997, on the Liggett Notes. As discussed below, on August 29, 1997, the Facility
was amended to permit Liggett to borrow an additional $6,000 which was used on
that date to make the August 1, 1997 interest payment. The indenture governing
the Liggett Notes provides for a 30-day grace period before the failure to pay
interest will be an event of default.

         On January 30, 1998, Liggett obtained the consents of the required
majority of the holders of the Liggett Notes to various amendments to the
Indenture governing the Liggett Notes. The amendments provide, among other
things, for a deferral of the February 1, 1998 mandatory redemption of $37,500
principal amount of the Liggett Notes to the date of final maturity, February 1,
1999. In addition, the amendments prohibit, with limited exceptions, payments of
dividends and incurrence of new debt by Liggett and tighten restrictions on the
disposition of proceeds of asset sales. The Company and BGLS also agreed to
guarantee the payment by Liggett of the August 1, 1998 interest payment on the
Liggett Notes. (Refer to Note 9 to the Company's Consolidated 



                                       34
<PAGE>   37

Financial Statements.) At maturity, the Liggett Notes will require a principal
payment of $144,891. Based on Liggett's results of operations for 1997, Liggett
does not anticipate it will be able to generate sufficient cash from operations
to make such payments.

         Liggett also has a $40,000 revolving credit facility expiring March 8,
1999 (the "Facility"), under which $23,428 was outstanding at December 31, 1997.
On August 29, 1997, the Facility was amended to permit Liggett to borrow an
additional $6,000 which was used on that date in making the interest payment of
$9,700 due on August 1, 1997 to the holders of the Liggett Notes. BGLS
guaranteed the additional $6,000 advance under the Facility and collateralized
the guarantee with $6,000 in cash, deposited with Liggett's lender. At December
31, 1997, this amount is classified in other assets on the balance sheet.
Availability under the Facility was approximately $7,728 based on eligible
collateral at December 31, 1997. The Facility is collateralized by all
inventories and receivables of Liggett. Borrowings under the Facility, whose
interest is calculated at a rate equal to 1.5% above Philadelphia National
Bank's (the indirect parent of Congress Financial Corporation, the lead lender)
prime rate, bear a rate of 10% at December 31, 1997. The Facility contains
certain financial covenants similar to those contained in the Liggett Notes'
Indenture including restrictions on Liggett's ability to declare or pay cash
dividends, incur additional debt, grant liens and enter into any new agreements
with affiliates, among others. In addition, the Facility, as amended on April 8,
1998, in connection with the March 1998 Settlements, imposes requirements with
respect to Liggett's adjusted net worth (not to fall below a deficit of $195,000
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
December 31, 1997, Liggett was in compliance with all covenants under the
Facility; Liggett's adjusted net worth and net working capital deficiencies, as
computed in accordance with the agreement and giving effect to the March 1998
Settlements, were $187,959 and $12,616, respectively.

         On May 14, 1996, Liggett sold certain surplus realty in Durham, North
Carolina to the County of Durham for a sale price of $4,300. A gain of
approximately $3,600 was recognized on this sale.

         On March 11, 1997, Liggett sold certain surplus realty in Durham, North
Carolina to Blue Devil Ventures, a North Carolina limited liability partnership,
for a sale price of $2,200. A gain of approximately $1,600 was recognized on
this sale.

         Liggett (and, in certain cases, the Company) 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 (environmental tobacco smoke) from cigarettes.

         The Company believes, and has been so advised by counsel handling the
respective cases, that the Company and Liggett have a number of valid defenses
to the claim or claims asserted against them. Litigation is subject to many
uncertainties, and it is possible that some of these actions could be decided
unfavorably. An unfavorable outcome of a pending smoking and health case could
encourage the commencement of additional similar litigation. Recently, there
have been a number of adverse regulatory, political and other developments
concerning cigarette smoking and the tobacco industry, including the
commencement of the purported class actions referred to above. These
developments generally receive widespread media attention. Neither the Company
nor Liggett is able to evaluate the effect of these developing matters on
pending litigation or the possible commencement of additional litigation. (See
"Recent Developments in the Cigarette Industry - Legislation, Regulation and
Litigation" and "--Settlements" above and Note 16 to the Company's Consolidated
Financial Statements.)

         The Company 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 the Company and Liggett. It is possible that the Company's consolidated
financial position, results of operations or cash flows could be materially
affected by an ultimate unfavorable outcome in any such pending litigation.



                                       35
<PAGE>   38

         BGLS. At December 31, 1997, BGLS' long-term debt was approximately
$233,664.

         On November 27, 1995, BGLS commenced an offer to exchange a total of
$232,864 principal amount of 15.75% Senior Secured Notes due January 31, 2001,
for all its outstanding 13.75% Series 2 Senior Secured Notes Due 1997 ("Series 2
Notes"), Reset Notes and 14.50% Subordinated Debentures Due 1998 ("Subordinated
Debentures"). The exchange ratio was $1,087.47 principal amount of new Series A
Notes for each $1,000 principal amount of Series 2 Notes exchanged, $1,132.28
principal amount of Series B Notes for each $1,000 principal amount of Reset
Notes exchanged and $1,000 principal amount of new Series B Notes for each
$1,000 principal amount of Subordinated Debentures exchanged. The new Series A
Notes and the new Series B Notes were identical except that the Series B Notes
were not subject to restrictions on transfer.

         The exchange offer closed on January 30, 1996. All $91,179 of the
Series 2 Notes and $125,495 of the Subordinated Debentures were exchanged. In
addition, BGLS cancelled all of the Subordinated Debentures ($13,705) held by
the Company. Subordinated Debentures in the amount of $800 remained outstanding
and were paid at maturity on April 1, 1998. As part of the exchange offer,
substantially all of the covenants and events of default were eliminated
pertaining to the Subordinated Debentures.

         Holders of Reset Notes did not exchange, and the Reset Notes were
redeemed on March 29, 1996 for a total amount of $5,785, including premium,
together with accrued interest of $452. On March 7, 1996, an additional $7,397
face amount of Series A Notes were sold for $6,300 including accrued interest
with the proceeds being used for the redemption of the Reset Notes.

         Pursuant to a registered exchange offer, holders of the Series A Notes
exchanged all of the $107,373 outstanding principal amount for an equal
principal amount of Series B Notes. The exchange closed March 21, 1996. BGLS has
cancelled all the Series A Notes.

         The new Series B Notes are collateralized by substantially all of BGLS'
assets, including a pledge of BGLS' equity interests in Liggett, BOL and NV
Holdings as well as a pledge of all of the New Valley securities held by BGLS
and NV Holdings. The BGLS Series B Notes Indenture contains certain covenants,
which among other things, limit the ability of BGLS to make distributions to the
Company to $6,000 per year ($12,000 if less than 50% of the Series B Notes
remain outstanding), limit additional indebtedness of BGLS to $10,000, limit
guarantees of subsidiary indebtedness by BGLS to $50,000, and restrict certain
transactions with affiliates that exceed $2,000 in any year subject to certain
exceptions which include payments to the Company not to exceed $6,500 per year
for permitted operating expenses, payment of the Chairman's salary and bonus and
certain other expenses, fees and payments. In addition, the Indenture contains
certain restrictions on the ability of the Chairman and certain of his
affiliates to enter into certain transactions with, and receive payments above
specified levels from, New Valley. Interest is payable at the rate of 15.75% per
annum on January 31 and July 31 of each year, except for the period ended July
31, 1996 when interest was payable at 13.75% from October 1, 1995 to January 30,
1996 and at 15.75% from January 31, 1996 through July 31, 1996.

         The Company recorded an extraordinary charge of approximately $9,700
for the year ended December 31, 1995 relating to the exchanged debt securities
discussed above.

         On March 5, 1998, BGLS entered into the Standstill Agreement whereby
the Apollo Holders agreed to the deferral of interest payments, commencing with
the interest payment due July 31, 1997 through the interest payment due July 31,
2000. (See "Recent Developments - The Company - Standstill Agreement".)



                                       36
<PAGE>   39

         BOL. On January 31, 1997, BOL sold its 99.1% interest in BML to New
Valley for $55,000. The purchase price paid was $21,500 in cash and a 9%
promissory note of $33,500, which was paid during 1997. (See Item 1. "Business -
Brooke (Overseas) Ltd. - Sale of BrookeMil Ltd.".)

         In October 1995, Liggett-Ducat entered into a loan agreement with a
Russian bank to borrow up to $20,400 to fund real estate development. The
Company guaranteed the payment of the note. In December 1996, the loan was
assigned by Liggett-Ducat to BML which has pledged Ducat Place II, the second
phase of BML's Ducat Place real estate development, as collateral for the loan.
On January 31, 1997, New Valley purchased BOL's 99.1% interest in BML and
indemnified the Company and its subsidiaries with respect to the loan. BML paid
the balance of the loan in full during the third quarter 1997.

         Liggett-Ducat is building a new cigarette factory on the outskirts of
Moscow. The new factory, which will utilize Western cigarette making technology
and have a capacity of 30 billion units per year, will produce American and
international blend cigarettes, as well as traditional Russian cigarettes.
Western Realty has agreed to acquire for $20,000 a 30% profits interest in a
company organized by BOL which will, among other things, acquire an interest in
the manufacturing facility. (See "Recent Developments - New Valley".) In
addition, BOL has entered into equipment purchases of approximately $35,400, of
which $28,800 will be financed over five years beginning in 1998. The Company is
a guarantor of one of the purchases for which the remaining obligation is
approximately $7,000.

         The Company. Prior to the 1995 exchange offer, the Company had
substantial near-term consolidated debt service requirements, with aggregate
required principal payments of $318,106 due in the years 1995 through 1998. As a
result of the 1995 exchange offer, the redemption of the Reset Notes in 1996 and
the sale of the BML shares to New Valley in January 1997 and the 1998 Liggett
restructuring, the Company has decreased its scheduled debt maturities to $6,427
due in the year 1998; approximately $5,000 of this debt relates to credit lines
established by Liggett-Ducat. Liggett has a payment at maturity on February 1,
1999 of approximately $145,000. The Company believes that it will continue to
meet its liquidity requirements through 1998, although the BGLS Notes Indenture
limits the amount of restricted payments BGLS is permitted to make to the
Company during the calendar year. At December 31, 1997, the remaining amount
available through December 31, 1998 in the Restricted Payment Basket related to
BGLS' payment of dividends to the Company (as defined by BGLS' Series B Notes
Indenture) is $11,086. Company expenditures (exclusive of Liggett and
Liggett-Ducat) in 1998 for current operations include debt service estimated at
$30,715, dividends on the Company's shares (currently at an annual rate of
approximately $6,100) and corporate expense. The Company anticipates funding
1998 current operations and long-term growth with the proceeds from public
and/or private debt and equity financing, management fees and other payments
from subsidiaries of approximately $3,600 and distributions from 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.


SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

         The Company and its representatives may from time to time make oral or
written "forward-looking statements" within the meaning of the Private
Securities Reform Act of 1995 (the "Reform Act"), 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 its reports
to shareholders, which reflect management's current views 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 Reform Act, the Company is hereby identifying important
factors that 



                                       37
<PAGE>   40

could cause actual results to differ materially from those contained in any
forward-looking statement made by or on behalf of the Company. Liggett continues
to be subject to risk factors endemic to the domestic tobacco industry
including, without limitation, health concerns relating to the use of tobacco
products and exposure to ETS, legislation, including tax increases, governmental
regulation, privately imposed smoking restrictions, governmental and grand jury
investigations and litigation. Each of the Company's operating subsidiaries,
namely Liggett and Liggett-Ducat, are subject to intense competition, changes in
consumer preferences, the effects of changing prices for its raw materials and
local economic conditions. Furthermore, the performance of Liggett-Ducat's
operations in Russia are affected by uncertainties in Russia which include,
among others, political or diplomatic developments, regional tensions, currency
repatriation restrictions, foreign exchange fluctuations, inflation, and an
undeveloped system of commercial laws and legislative reform relating to foreign
ownership in Russia. In addition, the Company has a high degree of leverage and
substantial near-term debt service requirements, as well as a net worth
deficiency and recent losses from continuing operations. The Indenture for BGLS'
Series B Notes provides for, among other things, the restriction of certain
affiliated transactions between the Company and its affiliates, as well as for
certain restrictions on the use of future distributions received from New
Valley. 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. The Company does not undertake to update
any forward-looking statement that may be made from time to time by or on behalf
of the Company.


ITEM 7A.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Not Applicable.


ITEM 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         The Company's and BGLS' Consolidated Financial Statements and Notes
thereto, together with the report thereon of Coopers & Lybrand L.L.P. dated
April 3, 1998, are set forth beginning on page F-1 of this report.


ITEM 9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING 
           AND FINANCIAL DISCLOSURE

         None.



                                       38
<PAGE>   41
                                    Part III


ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANTS

         The following table sets forth certain information, as of May 6,
1998, with respect to each person who is a director of the Company and of BGLS.
Each director is a citizen of the United States of America. For information
concerning the executive officers of the Company and BGLS, see Item 4.
"Submission of Matters to a Vote of Security-Holders; Executive Officers of the
Registrants".

<TABLE>
<CAPTION>

                                                                                                     DIRECTOR
             NAME AND ADDRESS                     AGE             PRINCIPAL OCCUPATION                 SINCE
             ----------------                     ---             --------------------                 -----

<S>                                               <C>       <C>                                    <C> 
Bennett S. LeBow                                  60        Chairman of the Board                  October 1986
  Brooke Group Ltd.                                         and Chief Executive Officer
  100 S.E. Second Street                                    of the Company
  Miami, FL  33131

Robert J. Eide                                    45        Secretary and Treasurer of             November 1993
  Aegis Capital Corp.                                       Aegis Capital Corp.
  70 East Sunrise Highway
  Valley Stream, NY  11581

Jeffrey S. Podell                                 57        Chairman of the Board and              November 1993
  Newsote, Inc.                                             President of Newsote, Inc.
  26 Jefferson Street
  Passaic, NJ  07055

Jean E. Sharpe                                    51        Private Investor                       May 1998
  462 Haines Road
  Mt. Kisco, NY 10549
</TABLE>

         Each director is elected annually and serves until the next annual
meeting of stockholders and until his successor is duly elected and qualified.

BUSINESS EXPERIENCE OF DIRECTORS (OTHER THAN EXECUTIVE OFFICERS)

         ROBERT J. EIDE has been a director of the Company since November 1993.
Mr. Eide has been a director of BGLS since November 1993, a director of NV
Holdings since September 1994 and Secretary and Treasurer of Aegis Capital
Corp., a registered broker-dealer, since before 1988. Mr. Eide also serves as a
director of Nathan's Famous, Inc., a restaurant chain.

         JEFFREY S. PODELL has been a director of the Company since November
1993. Mr. Podell has been a director of BGLS since November 1993, a director of
NV Holdings since September 1994 and the Chairman of the Board and President of
Newsote, Inc., a privately-held holding company, since 1989.

         JEAN E. SHARPE has been a director of the Company since May 1998. Ms.
Sharpe is a private investor and has engaged in various philanthropic
activities since her retirement in September 1993 as Executive Vice President
and Secretary of the Company and as an officer of various of its subsidiaries.
Ms. Sharpe previously served as a director of the Company from July 1990 until
September 1993.

SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

         Section 16(a) of the Exchange Act requires directors and executive
officers of the Company, as well as persons who own more than 10% of a
registered class of the Company's equity securities (the "Reporting Persons"),
to file reports of initial beneficial ownership and changes in beneficial
ownership on Forms 3, 4 and 5 with the SEC and the New York Stock Exchange. Such
Reporting Persons are also required by SEC regulations to furnish the Company
with copies of all such reports that they file.

         To the Company's knowledge, based solely on review of the copies of
such reports furnished to the Company and representations that no other reports
were required, during and with respect to the fiscal year ended December 31,
1997, all Reporting Persons have timely complied with all filing requirements
applicable to them.


                                       39
<PAGE>   42
ITEM 11. EXECUTIVE COMPENSATION

         The following table sets forth information concerning compensation
awarded to, earned by or paid during the past three years to those persons who
were, at December 31, 1997, the Company's Chief Executive Officer, the other two
executive officers of the Company and an executive officer of a subsidiary of
the Company whose cash compensation exceeded $100,000 (collectively, the "named
executive officers"). No separate compensation was paid during the past three
years to the named executive officers by BGLS.


                         SUMMARY COMPENSATION TABLE (1)
<TABLE>
<CAPTION>
                                                                               LONG-TERM
                                           ANNUAL COMPENSATION                COMPENSATION
                                           -------------------                ------------


                                                                               SECURITIES
            NAME AND                                             OTHER ANNUAL  UNDERLYING
       PRINCIPAL POSITION        YEAR     SALARY     BONUS       COMPENSATION    OPTIONS
------------------------------   ----   ---------   -------      ------------    -------
                                           ($)        ($)             ($)          (#)  

<S>                              <C>    <C>          <C>          <C>           <C> 
Bennett S. LeBow                 1997   3,113,281(2) 667,969(3)        --              --
  Chairman of the Board,         1996   3,484,375(2) 890,626(3)        --              --
  President and Chief            1995   3,082,823(2) 712,500(3)        --              --
  Executive Officer

Richard J. Lampen(4)             1997     650,000        --           --         260,000(5)
  Executive Vice President       1996     600,000   100,000           --              --

Joselynn D. Van Siclen(6)        1997     140,000        --           --              --
  Vice President, Chief          1996     131,667    10,000           --              --
  Financial Officer and
  Treasurer

Ronald S. Fulford(7)             1997     425,000        --      247,961(8)(9)        --
  Chairman of the Board,         1996     157,530        --      552,832(9)           --
  President and Chief
  Executive Officer of Liggett
</TABLE>


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

(1)      Unless otherwise stated, the aggregate value of perquisites and other
         personal benefits received by the named executive officers are not
         reflected because the amounts were below the reporting requirements
         established by the rules of the Securities and Exchange Commission (the
         "SEC").

(2)      Includes salary paid by New Valley of $2,000,000, $2,000,000 and
         $1,894,823 during 1997, 1996 and 1995, respectively.

(3)      Includes payments equal to 10% of base salary ($111,328, $148,438 and
         $118,750 during 1997, 1996 and 1995, respectively) in lieu of certain
         other executive benefits. See "Employment Agreements".

(4)      Effective July 1, 1996, Mr. Lampen was appointed Executive Vice
         President of the Company. In 1997 and 1996, all of Mr. Lampen's salary
         and bonus were paid by New Valley and 25% (or $162,500 and $175,000 in
         1997 and 1996, respectively) was subsequently reimbursed to New Valley
         by the Company. The table reflects 100% of Mr. Lampen's salary and
         bonus.

(5)      Represents options to purchase Common Stock. See "Stock Option Grants
         in 1997".

(6)      Effective May 6, 1996, Ms. Van Siclen was appointed Vice President,
         Chief Financial Officer and Treasurer of the Company.



                                       40

<PAGE>   43

(7)      Effective September 5, 1996, Mr. Fulford was appointed Chairman of the
         Board, President and Chief Executive Officer of Liggett.

(8)      Represents an automobile allowance, living allowance and group term
         life insurance provided to Mr. Fulford.

(9)      Includes payments ($163,155 and $552,832 in 1997 and 1996,
         respectively) made pursuant to a consulting agreement between Mr.
         Fulford and the Company, which payments were reimbursed to the Company
         by New Valley. See "Employment Agreements".

         The following table sets forth all grants of stock options to the named
executive officers during 1997.


<TABLE>
<CAPTION>

                                              STOCK OPTION GRANTS IN 1997



                               NUMBER OF       PERCENT OF 
                              SECURITIES      TOTAL OPTIONS  
                              UNDERLYING       GRANTED TO       EXERCISE                         GRANT
                                OPTIONS       EMPLOYEES IN        PRICE        EXPIRATION      DATE PRESENT
           NAME               GRANTED (#)         1997          ($/SHARE)         DATE         VALUE ($)(2)
           ----               -----------         ----          ---------         ----         ---------   


    <S>                       <C>             <C>               <C>            <C>             <C> 
    Richard J. Lampen         260,000 (1)          61.6%           $ 5.00        12/31/06       $ 1,118,000
</TABLE>


(1)      Represents options to purchase shares of the Company's Common Stock,
         which were granted at fair market value on January 1, 1997. Subject to
         earlier vesting upon a change of control (as defined), the options vest
         and become exercisable in six equal annual installments commencing on
         January 1, 1998.

(2)      The estimated present value at grant date of options granted during
         1997 has been calculated using the Black-Scholes option pricing model,
         based upon the following assumptions: volatility of 81.46%, a risk-free
         rate of 6.44%, an expected life of 10 years, and no expected dividends
         or forfeiture. The approach used in developing the assumptions upon
         which the Black-Scholes valuation was done is consistent with the
         requirements of Statement of Financial Accounting Standards No. 123,
         "Accounting for Stock-Based Compensation".

         The following table sets forth certain information concerning
unexercised options held by the named executive officers as of December 31,
1997. There were no stock options exercised by any of the named executive
officers during 1997.

<TABLE>
<CAPTION>

                                    AGGREGATED FISCAL YEAR-END OPTION VALUES


                                     NUMBER OF SECURITIES                          VALUE OF UNEXERCISED
                                    UNDERLYING UNEXERCISED                             IN-THE-MONEY
                                 OPTIONS AT DECEMBER 31, 1997                  OPTIONS AT DECEMBER 31, 1997
                                 ----------------------------                  ----------------------------
         NAME                 EXERCISABLE           UNEXERCISABLE           EXERCISABLE            UNEXERCISABLE
         ----                 -----------           -------------           -----------            -------------

<S>                           <C>                   <C>                     <C>                    <C>
Richard J. Lampen                - 0 -                 260,000                   --                 $942,500 *
</TABLE>

*        Calculated using the closing price  for the Company's common stock of
         $8 5/8 per share on December 31, 1997 less the option exercise price.



                                       41

<PAGE>   44

COMPENSATION OF DIRECTORS

         Outside directors of the Company each receive $7,000 per annum as
compensation for serving as a director, $1,000 per annum for each Board
committee membership, $1,000 per meeting for each Board meeting attended, and
$500 per meeting for each committee meeting attended. In addition, each outside
director of BGLS receives $28,000 per annum as compensation for serving as a
director, $500 per annum for each Board committee membership, $500 per meeting
for each Board meeting attended, and $500 for each committee meeting attended.
Each outside director is reimbursed for reasonable out-of-pocket expenses
incurred in serving on the Board of the Company and/or BGLS.

         In the second quarter of 1998, each outside director of the Company
received an award of 10,000 shares of Common Stock for services as a director.
Subject to earlier vesting upon a change of control (as defined), the shares
vest one-quarter on the date of grant and the remaining shares vest in three
equal annual installments commencing on the first anniversary of the date of
grant. 


EMPLOYMENT AGREEMENTS

         THE COMPANY. Bennett S. LeBow is a party to an employment agreement
with the Company dated February 21, 1992. The agreement has a one-year term with
automatic renewals for additional one-year terms unless notice of non-renewal is
given by either party six months prior to the termination date. As of January 1,
1998, Mr. LeBow's annual base salary was $1,391,601. He is also entitled to an
annual bonus for 1998 of $695,800 payable quarterly and an annual payment equal
to 10% of his base salary in lieu of certain other executive benefits such as
club memberships, company-paid automobiles and other similar perquisites.
Following termination of his employment without cause (as defined), he would
continue to receive his then current base salary and bonus for 24 months.
Following termination of his employment within two years of a change of control
(as defined) or in connection with similar events, he is entitled to receive a
lump sum payment equal to 2.99 times his then current base salary and bonus.
Under the terms of the Indenture governing the BGLS Notes, Mr. LeBow's salary
and bonus may not be increased from one year to the next by more than 10% per
annum, except that his salary and bonus may be increased in the same percentage
amount as any increase in the price of the Company's Common Stock during a
calendar year, subject to a maximum increase of 25% per annum. His salary and
bonus are subject to decrease if the price of the Common Stock decreases by more
than 10% during a calendar year, up to a maximum decrease of 25% per annum, but
in no event lower than compensation earned in 1994 ($1,425,000).

         Ronald S. Fulford, Chairman of the Board, President and Chief Executive
Officer of Liggett, is a party to an employment agreement with Liggett, dated
September 5, 1996. As of September 5, 1996, Mr. Fulford's annual salary was
$425,000. Bonus payments are at the sole discretion of the Board of Liggett.
Effective as of March 1, 1996, the Company entered into an agreement with Mr.
Fulford. Pursuant to this agreement, Mr. Fulford agreed to provide various
services in connection with the Company's investment in RJR Nabisco (including,
without limitation, consulting services, attendance at and participation in
meetings related to the Company's solicitation of proxies at RJR Nabisco's 1996
annual meeting and presentations to financial analysts and institutional
investors). During the term of the agreement, which ended on March 31, 1997, Mr.
Fulford received compensation equal to UK(pound)33,417 (or approximately
$54,000) per month and reimbursement for all reasonable business and travel
expenses incurred in performing services under the agreement. The Company also
agreed to reimburse Mr. Fulford for any reduction in pension benefits (currently
estimated at approximately UK(pound)14,400 (or approximately $23,000 per annum)
which resulted from his terminating his employment with Imperial Tobacco to
enter into the agreement.

         There are no employment agreements between BGLS and the named executive
officers.

         NEW VALLEY. Mr. LeBow is a party to an employment agreement with New
Valley dated as of June 1, 1995, as amended effective as of January 1, 1996.
The agreement has an initial term of three years effective as of January 18,
1996 (the "Effective Date"), with an automatic one year extension on each
anniversary of the Effective Date unless notice of non-extension is given by
either party within the sixty-day period prior to such anniversary date. As of
January 1, 1998, Mr. LeBow's annual base salary was $2,000,000. Following
termination of his employment without cause (as defined therein), he would
continue to receive his base salary for a period of 36 months commencing with
the next anniversary of the Effective Date following the termination notice.
Following termination of his employment within two years of a change of control
(as defined therein), he is entitled to receive a lump sum payment equal to
2.99 times his then current base salary. The BGLS Indenture and New Valley's
First Amended Joint Chapter 11 Plan of Reorganization dated November 1, 1994,
as amended, provide that the annual compensation paid to Mr. LeBow for services
rendered in his capacity as an officer or director of New Valley shall not
exceed $2,000,000.

         Richard J. Lampen is a party to an employment agreement with New
Valley dated September 22, 1995. The agreement has an initial term of two and a
quarter years from October 1, 1995 with automatic renewals after the initial
term for additional one-year terms unless notice of non-renewal is given by
either party within the nine-day period prior to the termination date. As of
January 1, 1998, his annual base salary was $750,000. In addition, the Board of
Directors may award an annual bonus to Mr. Lampen at its sole discretion. The
Board shall review such base salary annually and may increase (but not
decrease) it from time to time, in its sole discretion. Following termination
of his employment without cause (as defined therein), he shall receive
severance pay in a lump sum equal to the amount of his base salary he would
have received if he was employed for one year after termination of his
employment term.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

         During 1997, Messrs. Eide, LeBow and Podell were members of the
Company's compensation committee. Messrs. Eide and Podell serve as directors of
BGLS and NV Holdings. Mr. Eide is a stockholder, and serves as the Secretary and
Treasurer of Aegis Capital Corp. ("ACC"), a registered broker-dealer, that has
performed services for the Company and/or its affiliates since before January 1,
1996.

                                       42
<PAGE>   45


During 1997, ACC received commissions and other income in the aggregate amount
of approximately $522,000 from the Company and/or its affiliates. ACC, in the
ordinary course of its business in 1997, engaged in brokerage activities with
Ladenburg Thalmann & Co. Inc., a subsidiary of New Valley, on customary terms.

         Effective July 1, 1990, a former executive of the Company transferred
his equity in the Company to Mr. LeBow and resigned from substantially all of
his positions with the Company and its affiliates. In consideration for this
transfer, LLP, a partnership controlled by Mr. LeBow, agreed, among other
things, to make certain payments to the Company on account of the former
executive's outstanding indebtedness of $5,477,000. On March 7, 1997, LLP
satisfied its obligation with respect to the loan by transferring to the Company
400,000 shares of the Company's Common Stock, which shares had been pledged to
secure the non-recourse obligation, except as to the pledged shares.

         Mr. LeBow is a director of Liggett. He is Chairman of the Board and
Chief Executive Officer of New Valley, BGLS and NV Holdings. Mr. Lampen, an
executive officer of the Company and BGLS, is an executive officer and director
of New Valley.


DEFINED BENEFIT OR ACTUARIAL PLAN DISCLOSURE

         BGLS sponsors the Retirement Plan For Salaried Non-Bargaining Unit
Employees (the "Retirement Plan") of Liggett, which is a noncontributory,
defined benefit plan. Each salaried employee of the participating companies
becomes a participant on the first day of the month following one year of
employment with 1,000 hours of service and the attainment of age 21. A
participant becomes vested as to benefits on the earlier of his attainment of
age 65, or upon completion of five years of service. Benefits become payable on
a participant's normal retirement date, age 65, or, at the participant's
election, at his early retirement after he has attained age 55 and completed ten
years of service. A participant's annual benefit at normal retirement date is
equal to the sum of: (A) the product of: (1) the sum of: (a) 1.4% of the
participant's average annual earnings during the five-year period from January
1, 1986 through December 31, 1990 not in excess of $19,500 and (b) 1.7% of his
average annual earnings during such five-year period in excess of $19,500 and
(2) the number of his years of credited service prior to January 1, 1991; (B)
1.55% of his annual earnings during each such year after December 31, 1990, not
in excess of $16,500; and (C) 1.85% of his annual earnings during such year in
excess of $16,500. The maximum years of credited service is 35. If hired prior
to January 1, 1983, there is no reduction for early retirement. If hired on or
after January 1, 1983, there is a reduction for early retirement equal to 3% per
year for the number of years prior to age 65 (age 62 if the participant has at
least 20 years of service) that the participant retires. The Retirement Plan
also provides benefits to disabled participants and to surviving spouses of
participants who die prior to retirement. Benefits are paid in the form of a
single life annuity, with optional actuarially equivalent forms of annuity
available. Payment of benefits is made beginning on the first day of the month
immediately following retirement. As of December 31, 1993, the accrual of
benefits under the plan for Liggett employees was frozen.

         As of December 31, 1997, none of the named executive officers was
eligible to receive any benefits under the Retirement Plan.

         Under certain circumstances, the amount of retirement benefit payable
under the Retirement Plan to certain employees may be limited by the federal tax
laws. Any Retirement Plan benefit lost due to such a limitation will be made up
by BGLS through a non-qualified supplemental retirement benefit plan. BGLS has
accrued, but not funded, amounts to pay benefits under this supplemental plan.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The following table sets forth, as of May 6, 1998, the beneficial
ownership of the Company's Common Stock (the only class of voting securities) by
(i) each person known to the Company to own beneficially more than five percent
of the Common Stock, (ii) each of the Company's directors and nominees, (iii)
each of the Company's named executive officers and (iv) all directors and
executive 


                                       43
<PAGE>   46

officers as a group. Unless otherwise indicated, each person possesses sole
voting and investment power with respect to the shares indicated as beneficially
owned, and the business address of each person is 100 S.E. Second Street, Miami,
Florida 33131.

<TABLE>
<CAPTION>

                 NAME AND ADDRESS OF                            NUMBER OF               PERCENT OF
                  BENEFICIAL OWNER                               SHARES                    CLASS
                  ----------------                               ------                    -----

<S>                                                           <C>                     <C>  
Bennett S. LeBow (1)(5)(6)                                       9,180,008                  44.9%

Richard S. Ressler (2)
    Orchard Capital Corporation                                  1,824,999                   8.9%
    10960 Wilshire Boulevard
    Los Angeles, CA 90024

AIF II, L.P. and Lion Advisors, L.P.(3)
    Two Manhattanville Road                                      2,000,000                   8.9%
    Purchase, NY 10577

High River Limited Partnership (4)
Riverdale LLC                                                    1,500,000                   7.3%
Carl C. Icahn
    100 South Bedford Road
    Mt. Kisco, NY 10549

Robert J. Eide (5)                                                  20,000                    (*)
    Aegis Capital Corp. 
    70 East Sunrise Highway
    Valley Stream, NY 11581

Jeffrey S. Podell (5)
    Newsote, Inc.                                                   20,000                    (*)
    26 Jefferson Street
    Passaic, NJ 07055

Jean E. Sharpe(5)                                                   10,000                    (*)
    462 Haines Road
    Mt. Kisco, NY 10549

Richard J. Lampen (6)                                                   33                    (*)

Joselynn D. Van Siclen (6)                                           5,000                    (*)

Ronald S. Fulford (7)
    Liggett Group Inc.                                                  --                    --
    700 West Main Street
    Durham, NC 27702

All directors and executive officers as a group                  9,230,041                  45.1%
(8 persons)
</TABLE>


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

(*)      The percentage of shares beneficially owned does not exceed 1% of the
         Common Stock.

(1)      Includes 8,633,008 shares of Common Stock held by LeBow Limited
         Partnership, a Delaware limited partnership ("LLP"), and 547,000 shares
         of Common Stock held by The Bennett and Geraldine LeBow Foundation,
         Inc., a Florida not-for-profit corporation (the "Foundation"). Mr.
         LeBow indirectly exercises sole voting power and sole dispositive power
         over the shares of Common Stock held by LLP, 8,191,800 shares of which
         are pledged to U.S. Clearing Corp. to secure a margin loan to Mr.
         LeBow. Mr. LeBow is a director, officer and sole shareholder of LeBow
         Holdings, Inc., a Nevada corporation ("LHI"), the general partner of
         LLP. Mr. LeBow and 



                                       44
<PAGE>   47


         family members serve as directors and executive officers of the
         Foundation, and Mr. LeBow possesses shared voting power and shared
         dispositive power with the other directors of the Foundation with
         respect to the Foundation's shares of Common Stock. The Foundation's
         principal business and office address is 1221 Brickell Avenue, 21st
         Floor, Miami, Florida 33131.

(2)      Based upon Amendment No. 6 to Schedule 13D dated April 15, 1998, filed
         by the named individual.

(3)      Based upon Schedule 13D dated March 26, 1998, filed by the named
         entities. These shares are issuable upon exercise of currently
         exercisable warrants to purchase Common Stock expiring March 3, 2003.
         See Item 13. "Certain Relationships and Related Transactions".

(4)      Based upon Schedule 13D dated January 28, 1998, filed by the named
         entities. Riverdale LLC is the general partner of High River Limited
         Partnership and is wholly owned by Mr. Icahn. See Item 13. "Certain
         Relationships and Related Transactions".

(5)      The named individual is a director of the Company.

(6)      The named individual is an executive officer of the Company.

(7)      The named individual is an executive officer of the Company's
         subsidiary Liggett.

         In addition, by virtue of his controlling interest in the Company, Mr.
LeBow may be deemed to own beneficially the securities of the Company's
subsidiaries, including BGLS and Liggett, and securities of New Valley, in which
the Company holds an indirect voting interest of approximately 42%. The
disclosure of this information shall not be construed as an admission that Mr.
LeBow is the beneficial owner of any securities of the Company's subsidiaries
or New Valley under Rule 13d-3 of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), or for any other purpose, and such beneficial
ownership is expressly disclaimed. None of the Company's other directors or
executive officers beneficially owns any equity securities of any of the
Company's subsidiaries or New Valley.

         All of the issued and outstanding voting securities of BGLS are held
by the Company.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         On December 16, 1996, the Company entered into a Stock Option Agreement
(the "Agreement") with Howard M. Lorber, a consultant who serves as a director
and President of New Valley. The Agreement granted such consultant non-qualified
stock options to purchase 1,000,000 shares of the Company's Common Stock at an
exercise price of $1.00 per share. The options, which have a ten-year term, vest
and become exercisable in six equal annual installments beginning on July 1,
1997. Pursuant to the Agreement, Common Stock dividend equivalents are paid on
each vested and unexercised option. During 1997 and in 1998, the consultant has
received consulting fees of $40,000 per month from the Company and a subsidiary.
In January 1998, the consultant and the Company entered into an amendment to his
consulting agreement whereby he is entitled on an annual basis to receive
additional payments in an amount necessary to reimburse him, on an after-tax
basis, for all applicable taxes incurred by him during the prior calendar year
as a result of the grant to him, or vesting, of a 1994 award of 500,000
restricted shares of the Company's Common Stock, a 1995 award of 500,000 options
to acquire shares of the Company's Common Stock and the 1996 award of 1,000,000
options pursuant to the Agreement. The consultant received an additional
consulting payment of $425,000 in January 1998, which the consultant and the
Company have agreed will constitute full satisfaction of the Company's
obligations under the amendment with respect to 1997.

         In 1995, the Company and New Valley entered into an expense sharing
agreement pursuant to which certain lease, legal and administrative expenses are
allocated to between the entities. The Company was reimbursed $375,000 under
this agreement for the year ended December 31, 1997.

         On December 18, 1996, New Valley loaned BGLS $990,000 under a
short-term promissory note due January 31, 1997 and bearing interest at 14% per
annum. On January 2, 1997, New Valley loaned BGLS an additional $975,000 under
another short-term promissory note due January 31, 1997 and bearing interest at
14% per annum. Both loans, including interest, were repaid on January 31, 1997.



                                       45

<PAGE>   48

         On January 31, 1997, BOL sold New Valley the BML Shares, representing
99.1% of the shares of the common stock of BML. New Valley paid a purchase price
of $55 million, consisting of $21.5 million in cash and a $33.5 million 9%
promissory note of New Valley. The note has been paid in full. See Item 1.
"Business - Brooke (Overseas) Ltd. - Sale of BrookeMil Ltd.", as well as Notes 4
and 16 to the Company's Consolidated Financial Statements for information
concerning the transaction and a pending lawsuit relating to New Valley's
purchase of the BML Shares.

         As of April 14, 1998, the Apollo Holders are the beneficial owners of
8.9% of the Company's Common Stock and held $97,239,000 principal amount of the
BGLS Notes. For information concerning the Standstill Agreement with the Apollo
Holders and the issuance of warrants to purchase shares of the Company's Common
Stock to the Apollo Holders in connection with the Standstill Agreement, see
Item 7. "Management's Discussion and Analysis of Financial Condition and Results
of Operations - Recent Developments - The Company", as well as Note 9 to the
Company's Consolidated Financial Statements. The Company, New Valley and their
affiliates have other business relationships with affiliates of the Apollo
Holders. For additional information concerning such business relationships, see
Item 1. "Business - New Valley Corporation - Western Realty" and "- New Valley
Realty Division", as well as Note 2 to the Company's Consolidated Financial
Statements.

         As of April 14, 1998, High River Limited Partnership ("High River") is
the beneficial owner of 7.4% of the Company's Common Stock and an affiliate,
Tortoise Corp., held $97,551,000 principal amount of the BGLS Notes. On January
16, 1998, the Company entered into a Stock Purchase Agreement in which High
River purchased 1,500,000 shares of the Company's Common Stock at $6.00 per
share for an aggregate purchase price of $9,000,000. The Company has agreed to
use its best efforts to file with the SEC a shelf registration statement on Form
S-3 to cover resales of the shares by High River to be declared effective by May
15, 1998. If the registration statement has not been declared effective by such
date, liquidated damages on the shares of Common Stock will accrue at the rate
of $25,000 per day for the first 60-day period, and thereafter at the rate of
$50,000 per day, provided that the aggregate liquidated damages shall not exceed
$9,000,000.

         For information concerning certain agreements and transactions between
the Company, BGLS and New Valley relating to RJR Nabisco, see Item 7,
"Management's Discussion and Analysis of Financial Condition and Results of
Operations - Recent Developments - New Valley - Investment in RJR Nabisco" and
Notes 3 and 17 to the Company's Consolidated Financial Statements.

         See, also, Item 11. "Executive Compensation - Compensation Committee
Interlocks and Insider Participation".



                                       46
<PAGE>   49


                                     PART IV


ITEM 14.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

         (A)(1)  INDEX TO 1997 CONSOLIDATED FINANCIAL STATEMENTS:

         The Company's and BGLS' Consolidated Financial Statements and the Notes
thereto, together with the report thereon of Coopers & Lybrand L.L.P. dated
April 3, 1998, appears beginning on page F-1 of this report. Financial statement
schedules not included in this report have been omitted because they are not
applicable or the required information is shown in the Consolidated Financial
Statements or the Notes thereto.


         (A)(2)  FINANCIAL STATEMENT SCHEDULES:


Schedule II - Valuation and Qualifying Accounts .................   Page F-53




                                       47
<PAGE>   50



         (A)(3)  EXHIBITS

(a) The following is a list of exhibits filed herewith as part of the report on
Form 10-K:

                                INDEX OF EXHIBITS

<TABLE>
<CAPTION>
                EXHIBIT
                  NO.                                 DESCRIPTION
               ----------    --------------------------------------------------------------------

               <S>           <C>                                                      
                * 2.1        Stock Purchase Agreement dated as of January 31, 1997 among
                             BrookeMil Ltd. ("BML"), Brooke (Overseas) Ltd. ("BOL"), BGLS Inc.
                             ("BGLS") and New Valley Corporation ("New Valley") (incorporated
                             by reference to exhibit 2.1 in New Valley's Current Report on
                             Form 8-K dated January 31, 1997, Commission File No. 1-2493
                             (the "New Valley Form 8-K")).

                * 3.1        Restated Certificate of Incorporation of Liggett Group Inc. (the
                             predecessor to Brooke Group Ltd. (the "Company"))
                             (incorporated by reference to the Company's Registration
                             Statement on Form S-1, Commission File No. 33-16868).

                * 3.2        Certificate of Amendment of the Restated Certificate of
                             Incorporation of the Company (incorporated by reference to
                             the Company's Form 10-Q for the quarter ended June 30, 1990,
                             Commission File No. 1-5759).

                * 3.3        Amended and Restated By-Laws of the Company,
                             effective December 5, 1995 (incorporated by
                             reference to the Company's current Report on Form
                             8-K dated December 5, 1995, Commission File No.
                             1-5759).

                * 3.4        Certificate of Designations of Series A Junior Convertible
                             Participating PIK Preferred Stock, Series B Junior Convertible
                             Participating Reset Preferred Stock, Series C Junior Convertible
                             Participating Reset Preferred Stock and Series D Junior
                             Convertible Participating Reset Preferred Stock (incorporated
                             by reference to the Company's Form 10-Q for the quarter
                             ended September 30, 1990, Commission File No. 1-5759).

                * 3.5        Certificate of Designation of Series E Junior
                             Convertible Participating Preferred Stock of the
                             Company (incorporated by reference to the Company's
                             Report on Form 8-K dated October 29, 1993).

                * 3.6        Certificate of Designation of Series F Junior
                             Convertible Participating Preferred Stock of the
                             Company (incorporated by reference to the Company's
                             Report on Form 8-K dated October 29, 1993,
                             Commission File No. 1-5759).

                * 3.7        Certificate of Designation of Series G Junior
                             Convertible Participating Preferred Stock of the
                             Company (incorporated by reference to the Company's
                             Form 10-K for the fiscal year ended 1993,
                             Commission File No. 1-5759).
</TABLE>





                                       48
<PAGE>   51


<TABLE>
<CAPTION>
               EXHIBIT
                 NO.                            DESCRIPTION
               -----------   -------------------------------------------------------
               <S>           <C>                                     
                * 3.8        Certificate of Incorporation of BGLS
                             (incorporated by reference to exhibit 3.1 in BGLS'
                             Registration Statement on Form S-4 dated December
                             19, 1995, Commission File Number 33-80593).

                * 3.9        By-Laws of BGLS (incorporated by reference to
                             exhibit 3.2 in BGLS' Registration Statement on Form
                             S-4 dated December 19, l995, Commission File Number
                             33-80593).

                * 4.1        Indenture, dated as of January 1, 1996, between BGLS Inc.
                             ("BGLS") and Fleet National Bank of Massachusetts ("Fleet"),
                             as Trustee, relating to the "Series A Notes" and the 15.75%
                             Series B Senior Secured Notes due 2001 (the "Series B
                             Notes"), including the form of Series A Note and the form of
                             Series B Note (the "Series A and Series B Indenture")
                             (incorporated by reference to exhibit 4.1 in BGLS'
                             Registration Statement on Form S-4 dated December 19, 1995,
                             Commission File No. 33-80593).

                * 4.2        Pledge and Security Agreement, dated as of
                             January 1, 1996, between BGLS and Fleet, as
                             Trustee, under the Series A and Series B Indenture
                             (incorporated by reference to exhibit 4.2 in BGLS'
                             Registration Statement on Form S-4 dated December
                             19, 1995, Commission File No. 33-80593).

                * 4.3        A/B Exchange and Registration Rights Agreement,
                             dated as of November 21, 1995, among the Company,
                             BGLS, AIF II L.P., Artemis America Partnership,
                             Tortoise Corp., and Mainstay High Yield Corporate
                             Bond Fund (incorporated by reference to exhibit 4.3
                             in BGLS' Registration Statement on Form S-4 dated
                             December 19, 1995, Commission File No. 33-80593).

                * 4.4        Pledge and Security Agreement, dated as of
                             January 1, 1996, between New Valley Holdings, Inc.
                             and Fleet, as Trustee, under the Series A and
                             Series B Indenture (incorporated by reference to
                             exhibit 4.4 in BGLS' Registration Statement on Form
                             S-4 dated December 19, 1995, Commission File No.
                             33-80593).

                * 4.5        Standstill Agreement and Consent, dated as of
                             August 28, 1997, among BGLS, AIF II, L.P., Artemis
                             America Partnership and Tortoise Corp.
                             (incorporated by reference to exhibit 99.2 in the
                             Company's Form 8-K dated August 29, 1997,
                             Commission No. 1-5759).

                * 4.6        Standstill Agreement, dated as of March 3,
                             1998, among BGLS and AIF II, L.P. ("AIF II") and
                             Artemis America Partnership ("AAP" and
                             collectively, with AIF, the "Apollo Holders")
                             (incorporated by reference to exhibit 10.1 in the
                             Company's Form 8-K dated March 2, 1998, Commission
                             File No. 1-5759).

                * 4.7        Limited Recourse Guarantee Agreement, dated as
                             of March 2, 1998, made by Brooke (Overseas) Ltd.
                             ("BOL") for the benefit of the Apollo Holders
                             (incorporated by reference to exhibit 10.8 in the
                             Company's Form 8-K dated March 2, 1998, Commission
                             File No. 1-5759).
</TABLE>




                                       49
<PAGE>   52


<TABLE>
<CAPTION>
               EXHIBIT
                 NO.                            DESCRIPTION
              --------       ----------------------------------------------------
              <S>            <C>                                          
                * 4.8        Pledge Agreement, dated as of March 2, 1998,
                             between BOL and AIF (incorporated by reference to
                             exhibit 10.9 in the Company's Form 8-K dated March
                             2, 1998, Commission File No. 1-5759).

                * 4.9        Pledge Agreement, dated as of March 2, 1998,
                             between BOL and AAP (incorporated by reference to
                             exhibit 10.10 in the Company's Form 8-K dated March
                             2, 1998, Commission File No. 1-5759).

               *  4.10       Indenture, dated April 1, 1988, between BGLS
                             and First Trust National Association ("First
                             Trust"), as Trustee, relating to the Subordinated
                             Debentures (the "14.5% Debenture Indenture")
                             (incorporated by reference to exhibit 4(ff) in the
                             Company's Form 10-Q for the quarter ended September
                             30, 1990, Commission File No. 1-5759).

               * 4.11        First Supplemental Indenture, dated January 26,
                             1994, including the Form of Series C Variable Rate
                             Senior Secured Note and the Guaranty thereon
                             (incorporated by reference to exhibit 4.2 in
                             Liggett's Registration Statement on Form S-1,
                             Commission File No. 33-75224)

               * 4.12        Second Supplemental Indenture, and Amendment to
                             Series B and Series C Senior Secured Notes, dated
                             as of January 30, 1998, between Liggett, Eve and
                             Bankers Trust (incorporated by reference to
                             exhibit 99.2 in the Company's Form 8-K dated
                             February 2, 1998, Commission File No. 1-5759).

               * 4.13        Security Agreement, dated February 14, 1992, among
                             Liggett, Eve and Bankers Trust (the "Security
                             Agreement") (incorporated by reference to exhibit
                             4(n) in the Company's Form 10-K for the year ended
                             December 31, 1991, Commission File No. 1-5759).

               * 4.14        Amendment No. 1 to the Security Agreement, dated
                             January 26, 1994 (incorporated by reference to
                             exhibit 4.4 in Liggett's Registration Statement on
                             Form S-1, Commission File No. 33-57224).

               * 4.15        Amendment No. 2 to Security Agreement, dated as of
                             January 30, 1998, among Liggett, Eve and Bankers
                             Trust (incorporated by reference to exhibit 99.3
                             in the Company's Form 8-K dated February 2, 1998,
                             Commission File No. 1-5759).
</TABLE>



                                       50


<PAGE>   53



<TABLE>
<CAPTION>
               EXHIBIT
                 NO.                                 DESCRIPTION
            -----------      -----------------------------------------------------------------
            <S>              <C>                                         
               * 4.16        Deed of Trust and Assignment of Rents, Leases
                             and Leasehold Interests, dated February 14, 1992,
                             by Liggett to Bankers Trust relating to each of the
                             Virginia and North Carolina properties (the "Deed
                             of Trust") (incorporated by reference to exhibit
                             4(o) in the Company's Form 10-K for the year ended
                             December 31, 1991, Commission File No. 1-5759).

               * 4.17        Amendment No. 1 to the Deed of Trust (North Carolina),
                             dated January 26, 1994 (incorporated by reference to exhibit
                             4.6 in Liggett's Registration Statement on Form S-1,
                             Commission File No. 33-75224).

               * 4.18        Amendment No. 1 to the Deed of Trust (Virginia), dated
                             January 26, 1994 (incorporated by reference to exhibit 4.7 in
                             Liggett's Registration Statement on Form S-1, Commission File
                             No. 33-75224).
</TABLE>



                                       51

<PAGE>   54



<TABLE>
<CAPTION>
               EXHIBIT
                 NO.                         DESCRIPTION
               ------------- -----------------------------------------------------
               <S>           <C> 
               * 4.19        Pledge Agreement, dated as of January 30, 1998, 
                             among BOL and Bankers Trust (incorporated by
                             reference to exhibit 99.6 in the Company's Form 8-K
                             dated February 2, 1998, Commission
                             File No. 1-5759).

               * 4.20        Loan and Security Agreement, dated as of March 8, 1994, 
                             in the amount of $40,000,000 between
                             Liggett and Congress Financial Corporation
                             (incorporated by reference to exhibit 10(xx) in the
                             Company's Form 10-K for the year ended December 31,
                             1993, Commission File No. 1-5759).

               * 4.21        First Amended Joint Chapter 11 Plan or Reorganization for
                             New Valley Corporation ("New Valley") dated September 27,
                             1994, Notice of Modification of the First Amended Joint
                             Chapter 11 Plan of Reorganization dated October 20, 1994 and
                             Plan Amendment dated October 28, 1994, as confirmed by
                             the United States Bankruptcy Court for the District of New
                             Jersey, Newark Division, on November 1, 1994 (incorporated by
                             reference to exhibit 2 in New Valley's Form 10-Q for the
                             quarter ended September 30, 1994, Commission File No. 1-2493).

               * 4.22        Order Confirming First Amended Joint Chapter 11 
                             Plan of Reorganization for New Valley entered by
                             the Bankruptcy Court on November 1, 1994
                             (incorporated by reference to exhibit 99(b) in New
                             Valley's Form 10-Q for the quarter ended September
                             30, 1994, Commission File No. 1-2493).

               * 10.1        Corporate Services Agreement, dated as of June 29, 1990, 
                             between the Company and Liggett (incorporated 
                             by reference to exhibit 10.10 in Liggett's Registration 
                             Statement on Form S-1, Commission File No. 33-47482).

               * 10.2        Corporate Services Agreement, dated June 29, 1990, 
                             between the Company and Liggett (incorporated
                             by reference to exhibit 10.11 in Liggett's
                             Registration Statement on Form S-1, Commission File
                             No. 33-47482).

               * 10.3        Services Agreement, dated as of February 26, 1991, between
                             Brooke Management Inc. ("BMI") and Liggett (the "Liggett Services
                             Agreement") (incorporated by reference to exhibit 10.5 in BGLS'
                             Registration Statement on Form S-1, Commission File No. 33-93576).

               * 10.4        First Amendment to Liggett Services Agreement,
                             dated as of November 30, 1993, between Liggett and
                             BMI (incorporated by reference to exhibit 10.6 of
                             BGLS' Registration Statement on Form S-1,
                             Commission File No. 33-93576).

               * 10.5        Second Amendment to Liggett Services Agreement, dated 
                             as of October 1, 1995, between BMI, the Company and
                             Liggett (incorporated by reference to exhibit 10(c)
                             in the Company's Form 10-Q for the quarter ended
                             September 30, 1995, Commission File No. 1-5759).
</TABLE>



                                       52
<PAGE>   55



<TABLE>
<CAPTION>
               EXHIBIT
                 NO.                           DESCRIPTION
             ---------       ----------------------------------------------------
             <S>             <C> 
               * 10.6        Corporate Services Agreement, dated January 1,
                             1992, between BGLS and Liggett (the "Liggett
                             Services Agreement") (incorporated by reference to
                             exhibit 10.13 of Liggett's Registration Statement
                             on Form S-1, Commission File
                             No. 33-47482).

               * 10.7        Employment Agreement, dated February 21, 1992,
                             between the Company and Bennett S. LeBow
                             (incorporated by reference to exhibit 10(xx) in the
                             Company's Form 10-K for the year ended December 31,
                             1991, Commission File No. 1-5759).

               * 10.8        Tax-Sharing Agreement, dated June 29, 1990,
                             among the Company, Liggett and certain other
                             entities (incorporated by reference to exhibit
                             10.12 in Liggett's Registration Statement on Form
                             S-1, Commission File No. 33-47482).

               * 10.9        Lease with respect to Liggett's distribution
                             center in Durham, North Carolina, including letter
                             agreement extending term of Lease (incorporated by
                             reference to exhibit 10.15 in Liggett's
                             Registration Statement on Form S-1, Commission File
                             No. 33- 47482).

               * 10.10       Tax Indemnity Agreement, dated as of October 6, 1993, 
                             among the Company, Liggett and certain
                             other entities (incorporated by reference to
                             exhibit 10.2 in SkyBox International Inc.'s Form
                             10-Q for the quarter ended September 30, 1993,
                             Commission File No. 0-22126).

               * 10.11       Exchange Agreement, dated as of November 21, 1995, 
                             among the Company, BGLS, AIF, Artemis Partnership, 
                             Tortoise, Starfire Holding Corporation and 
                             Mainstay (incorporated by reference to exhibit
                             10.13 in BGLS' Registration Statement on Form S-4
                             dated December 19, 1995, Commission File No.
                             33-80593).

               * 10.12       Registration Rights Agreement, dated as of
                             January 1, 1996, among the Company, New Valley,
                             BGLS and Fleet, as Trustee (incorporated by
                             reference to exhibit 10.14 in BGLS' Registration
                             Statement on Form S-4 dated December 19, 1995,
                             Commission File No. 33-80593).

               * 10.13       Agreement among BGLS, the Company and High
                             River Limited Partnership ("High River"), dated
                             October 17, 1995 (incorporated by reference to
                             exhibit 10(b) in the Company's Form 10-Q for the
                             quarter ended September 30, 1995, Commission File
                             No. 1-5759).
</TABLE>




                                       53
<PAGE>   56



<TABLE>
<CAPTION>
               EXHIBIT
                 NO.                          DESCRIPTION
               -------       -----------------------------------------------------
               <S>           <C>                                               
               * 10.14       Letter Agreement among BGLS, the Company and
                             High River dated November 5, 1995 (incorporated by
                             reference to exhibit 10(a) in the Company's Form
                             10-Q for the quarter ended September 30, 1995,
                             Commission File No. 1-5759).

               * 10.15       Agreement between New Valley and the Company,
                             dated as of December 27, 1995 (incorporated by
                             reference to exhibit 10.19 in BGLS' Registration
                             Statement on Form S-4 dated December 19, 1995,
                             Commission File No. 33-80593).

               * 10.16       Expense Sharing Agreement, dated as of
                             January 18, 1995, between the Company and New
                             Valley (incorporated by reference to exhibit 10(d)
                             in the Company's Form 10-Q for the quarter ended
                             September 30, 1995, Commission File No. 1-5759).

               * 10.17       Stock Option Agreement, dated January 25,
                             1995, between the Company and Howard M. Lorber
                             (incorporated by reference to exhibit 10(g) in the
                             Company's Form 10-K for the year ended December 31,
                             1994, Commission File No. 1-5759).

               * 10.18       Agreement among New Valley, ALKI and High
                             River, dated October 17, 1995 (the "High River
                             Agreement") (incorporated by reference to exhibit
                             10(d) in New Valley's Form 10-Q for the quarter
                             ended September 30, 1995, Commission File No.
                             1-2493).

               * 10.19       Letter Amendment, dated October 17, 1995, to
                             the High River Agreement (incorporated by reference
                             to exhibit 10(e) in the New Valley's Form 10-Q for
                             the quarter ended September 30, 1995, Commission
                             No. 1-2493).

               * 10.20       Letter Amendment, dated November 5, 1995, to
                             the High River Agreement (incorporated by reference
                             to exhibit 10(f) in New Valley's Form 10-Q for the
                             quarter ended September 30, 1995, Commission File
                             No. 1-2493).

               * 10.21       Agreement of Termination, dated June 5, 1996,
                             between New Valley, ALKI, High River, the Company
                             and BGLS (incorporated by reference to exhibit 16
                             in the Schedule 13D filed by, among others, the
                             Company with the Commission on March 11,1966, as
                             amended, with respect to the common stock of RJR
                             Nabisco Holdings Corp. (the "Schedule 13D")).

               * 10.22       Amended and Restated Consulting Agreement,
                             dated as of March 1, 1996, between the Company and
                             Howard M. Lorber (the "Lorber Consulting
                             Agreement") (incorporated by reference to exhibit
                             10.25 in the Company's Form 10-K for the year ended
                             December 31, 1995, Commission File No. 1-5759).
</TABLE>





                                       54
<PAGE>   57



<TABLE>
<CAPTION>
               EXHIBIT
                 NO.                           DESCRIPTION
               -------       ----------------------------------------------------------------
               <S>           <C>
               * 10.23       Amendment dated January 1, 1998 to the Lorber Consulting
                             Agreement (incorporated by reference to exhibit 10.23 in the 
                             Company's Form 10-K for the year ended December 31, 1997,
                             Commission File No. 1-5759).

               * 10.24       Settlement Agreement, dated March 12, 1996, by and
                             between Dianne Castano and Ernest Perry, the
                             putative representative plaintiffs in Dianne
                             Castano, et al. v. The American Tobacco Company,
                             Inc. et al., Civil No. 94-1044, United States
                             District Court for the Eastern District of
                             Louisiana, for themselves and on behalf of the
                             plaintiff settlement class, and the Company and
                             Liggett, as supplemented by the letter agreement
                             dated March 14, 1996 (the "Settlement Agreement")
                             (incorporated by reference to exhibit 13 in the
                             Schedule 13D).

               * 10.25       Addendum to Settlement Agreement (incorporated by reference to
                             exhibit 10.30 in the Company's Form 10-K/A No. 1 for the year
                             ended December 31, 1996, Commission File No. 1-5759).

               * 10.26       Settlement Agreement, dated March 15, 1996,
                             by and among the State of West Virginia, State of
                             Florida, State of Mississippi, Commonwealth of
                             Massachusetts, and State of Louisiana, the Company
                             and Liggett (incorporated by reference to exhibit
                             15 in the Schedule 13D).

               * 10.27       Addendum to Initial States Settlement Agreement (incorporated 
                             by reference to exhibit 10.43 in the Company's Form
                             10-Q for the quarterly period ended March 31, 1997,
                             Commission File No. 1-5759).

               * 10.28       Settlement Agreement, dated March 20, 1997, by and
                             among the States listed in Appendix A thereto, the
                             Company and Liggett (incorporated by reference to
                             exhibit 10.40 in the Company's Form 10-K for the
                             year ended December 31, 1996, Commission File No. 1-5759).

               * 10.29       Settlement Agreement, dated March 20, 1997,
                             by and between the named and representative
                             plaintiffs in Fletcher, et al. v. Brooke Group
                             Ltd., et al., for themselves and on behalf of the
                             plaintiff settlement class, and the Company and
                             Liggett (incorporated by reference to exhibit 10.41
                             in the Company's Form 10-K for the year ended
                             December 31, 1996, Commission file No. 1-5759).

               * 10.30       Settlement Agreement, dated April 14, 1997,
                             by and among the State of California, the Company
                             and Liggett (incorporated by reference to exhibit
                             10.44 in the Company's Form 10-Q for the quarter
                             ended March 31, 1997, Commission File No. 1-5759).

               * 10.31       Settlement Agreement, dated May 6, 1997, by
                             and between the State of Alaska, the Company and
                             Liggett (incorporated by reference to exhibit 10.44
                             in the Company's Form 10-Q for the quarter ended
                             March 31, 1997, Commission File No. 1-5759).
</TABLE>



                                       55

<PAGE>   58



<TABLE>
<CAPTION>
               EXHIBIT
                 NO.                              DESCRIPTION
               --------      -----------------------------------------------------------------
               <S>           <C>
               * 10.32       Class Settlement Agreement, dated May 15, 1997, by and
                             between the named and representative plaintiff in Earl William
                             Walker, et. al., v. Liggett Group Inc., et. al., for himself and on
                             behalf of the plaintiff settlement class, and the Company and
                             Liggett (incorporated by reference to exhibit 10.1 in the
                             Company's Form 10-Q for the quarter ended June 30, 1997,
                             Commission File No. 1-5759).

               * 10.33       Settlement Agreement, dated June 9, 1997, by
                             and between the State of Oregon and the Company and
                             Liggett (incorporated by reference to exhibit 10.2
                             in the Company's Form 10-Q for the quarter ended
                             September 30, 1997, Commission File No. 1-5759).

               * 10.34       Settlement Agreement, dated September 15, 1997, 
                             by and among the State of Nevada and the
                             Company and Liggett (incorporated by reference to
                             exhibit 10.1 in the Company's Form 10-Q for the
                             quarter ended September 30, 1997, Commission File
                             No.1-5759).

               * 10.35       Settlement Agreement, dated March 12, 1998, by and
                             among the States listed in Appendix A thereto, the
                             Company and Liggett (incorporated by reference to 
                             exhibit 10.35 in the Company's Form 10-K for the year
                             ended December 31, 1997, Commisssion File No. 1-5759).

               * 10.36       Stock Purchase Agreement, dated April 3, 1996, among 
                             Liggett-Ducat Ltd. ("Liggett-Ducat"), Belgrave
                             Limited ("Belgrave"), Eduard Z. Nakhamkin
                             ("Nakhamkin") and BOL (incorporated by reference to
                             exhibit 10.28 in the Company's Form 10-K for the
                             year ended December 31, 1995, Commission File No.
                             1-5759).

               * 10.37       Consulting Agreement, dated April 3, 1996,
                             among BOL, Belgrave and Nakhamkin (incorporated by
                             reference to exhibit 10.29 in the Company's Form
                             10-K for the year ended December 31, 1995,
                             Commission File No. 1-5759).

               * 10.38       Pledge Agreement, dated April 3, 1996, between BOL
                             and Belgrave (incorporated by reference to exhibit
                             10.30 in the Company's Form 10-K for the year ended
                             December 31, 1995, Commission File No. 1-5759).

               * 10.39       Stock Option Agreement, dated December 16, 1996, 
                             between the Company and Howard M. Lorber
                             (incorporated by reference to exhibit 10.34 in the
                             Company's Form 10-K for the year ended December 31,
                             1996, Commission File No. 1-5759.

               * 10.40       Letter Agreement dated September 5, 1996 between 
                             Ronald S. Fulford and Liggett (incorporated
                             by reference to exhibit 10.23 in Liggett's Form
                             10-K for the year ended December 31, 1996,
                             Commission File No. 33-75224).

               * 10.41       Stock Option Agreement, dated January 1, 1997, between 
                             the Company and Richard J. Lampen (incorporated by
                             reference to exhibit 10.35 in the Company's Form
                             10-K for the year ended December 31, 1996).
</TABLE>



                                       56
<PAGE>   59

<TABLE>
<CAPTION>
               EXHIBIT
                 NO.                                 DESCRIPTION
              --------       --------------------------------------------------------------
              <S>            <C>
               * 10.42       Stock Option Agreement, dated January 1, 1997, between the
                             Company and Marc N. Bell (incorporated by reference to
                             exhibit 4.3 in the Company's Registration Statement on Form S-8
                             (No. 333-24217).

               * 10.43       Stock Option Agreement, dated January 1, 1998, between the
                             Company and Joselynn D. Van Siclen (incorporated by reference
                             to exhibit 10.43 in the Company's Form 10-K for the year ended
                             December 31, 1997, Commission File No. 1-5759).

               * 10.44       Promissory Note of New Valley dated January 31, 1997 in favor 
                             of BOL (incorporated by reference to exhibit 10.1 in the 
                             New Valley Form 8-K).

               * 10.45       Pledge Agreement dated as of January 31, 1997
                             entered into by and between BOL and New Valley
                             (incorporated by reference to exhibit 10.2 in the
                             New Valley Form 8-K).

               * 10.46       Use Agreement dated as of January 31, 1997,
                             entered into by and between BML and Liggett-Ducat
                             Joint Stock Company (incorporated by reference to
                             exhibit 10.3 in the New Valley Form 8-K).

               * 10.47       Stock Purchase Agreement, dated as of January 16, 1998, 
                             by and between the Company and High River Limited
                             Partnership (incorporated by reference to the
                             Company's Form 8-K dated January 16, 1998,
                             Commission File No. 5759).

               * 10.48       Commitment, Contribution and Subordination
                             Agreement, dated as of January 30, 1998, by Liggett,
                             the Company, BGLS, BOL and Bankers Trust
                             (incorporated by reference to exhibit 99.4 in the
                             Company's Form 8-K dated February 2, 1998,
                             Commission File No. 1-5759).

               * 10.49       Registration Rights Agreement, dated as of
                             January 30, 1998, among the Company and the holders
                             of record of the shares of the Company's common
                             stock referred to therein (incorporated by
                             reference to exhibit 99.5 in the Company's Form 8-K
                             dated February 2, 1998, Commission File No.
                             1-5759).

               * 10.50       Warrant to purchase common stock of the Company,
                             dated March 2, 1998, issued to AIF (incorporated by
                             reference to exhibit 10.2 in the Company's Form 8-K
                             dated March 2, 1998, Commission File No. 1-5759).

               * 10.51       Warrant to purchase common stock of the Company,
                             dated March 2, 1998, issued to AAP (incorporated by
                             reference to exhibit 10.3 in the Company's Form 8-K
                             dated March 2, 1998, Commission File No. 1-5759).

               * 10.52       Warrant to purchase common stock of the Company,
                             dated March 2, 1998, issued to AIF (incorporated by
                             reference to exhibit 10.4 in the Company's Form 8-K
                             dated March 2, 1998, Commission File No. 1-5759).
</TABLE>



                                      57
<PAGE>   60



<TABLE>
<CAPTION>
               EXHIBIT
                 NO.                           DESCRIPTION
               -------      ------------------------------------------------------
               <S>          <C>                                          
               * 10.53       Warrant to purchase common stock of the
                             Company, dated March 2, 1998, issued to AAP
                             (incorporated by reference to exhibit 10.5 in the
                             Company's Form 8-K dated March 2, 1998, Commission
                             File No. 1-5759).

               * 10.54       Registration Rights Agreement, dated as of
                             March 2, 1998, among the Company and the Apollo
                             Holders (incorporated by reference to exhibit 10.6
                             in the Company's Form 8-K dated March 2, 1998,
                             Commission File No. 1-5759).

               * 10.55       Registration Rights Agreement, dated as of
                             March 2, 1998, among the Company and the Apollo
                             Holders (incorporated by reference to exhibit 10.7
                             in the Company's Form 8-K dated March 2, 1998,
                             Commission File No. 1-5759).

               * 10.56       Stock Option Agreement, dated as of March 12, 1998,
                             by and between the Company and Kasowitz, Benson,
                             Torres & Friedman LLP, Marc E. Kasowitz and Daniel
                             R. Benson (incorporated by reference to exhibit
                             10.56 in the Company's Form 10-K for the year ended
                             December 31, 1997, Commission File No. 1-5759).

                    21       Subsidiaries of the Company.

                  23.1       Consent of Coopers & Lybrand L.L.P. relating to the Company's
                             Registration Statements on Form S-3 (No. 33-38869 and
                             No. 33-63119) and Form S-8 (No. 333-24217 and No. 333-50189).

                  23.2       Consent of Arthur Anderson LLP relating to the Company's
                             Registration Statements on Form S-3 (No. 33-38869 and
                             No. 33-63119) and Form S-8 (No. 333-24217 and No. 333-50189).

                  27.1       Financial Data Schedule of the Company.

                  27.2       Financial Data Schedule of BGLS.

                  99.1       Material Legal Proceedings

                  99.2       Liggett Group Inc.'s Consolidated Financial
                             Statements for the fiscal year ended December 31,
                             1997.

               *  99.3       New Valley Holdings, Inc.'s Financial Statements
                             for the fiscal year ended December 31, 1997 (incorporated by 
                             reference to exhibit 99.3 in the Company's Form 10-K for the
                             year ended December 31, 1997, Commission File No. 1-5759).
 .

               *  99.4       Brooke (Overseas) Ltd.'s Consolidated Financial
                             Statements for the fiscal year ended December 31,
                             1997 (incorporated by reference to exhibit 99.4 in the
                             Company's Form 10-K for the year ended December 31, 1997,
                             Commission File No. 1-5759).
 .
</TABLE>


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

   * Incorporated by reference

         Each management contract or compensatory plan or arrangement required
to be filed as an exhibit to this report pursuant to Item 14(c) is listed in
exhibit nos. 10.7, 10.40, 10.41, 10.42 and 10.43.



                                       58
<PAGE>   61

                  (B)     REPORTS ON FORM 8-K:

         The Company filed the following reports on Form 8-K during the fourth
quarter of 1997:

<TABLE>
<CAPTION>
                                                                                       FINANCIAL
                         DATE                            ITEMS                         STATEMENTS
                         ----                            -----                         ----------
            <S>                                          <C>                          <C>
            1.   November 26, 1997                        5, 7                            None

            2.   December 17, 1997                        5, 7                            None
</TABLE>



                                       59

<PAGE>   62


                                   SIGNATURES

         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.



                                BROOKE GROUP LTD.
                                (REGISTRANT)


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


Date:    June 3, 1998



                                BGLS INC.
                                (REGISTRANT)


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


Date:    June 3, 1998




                                       60
<PAGE>   63
                                BROOKE GROUP LTD.
                                    BGLS INC.
                 FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 1997
                      ITEMS 8, 14(a) (1) AND (2), AND 14(d)

                          INDEX TO FINANCIAL STATEMENTS
                        AND FINANCIAL STATEMENT SCHEDULE

         Financial Statements and Schedule of the Registrant and its
subsidiaries required to be included in Items 8, 14(a) (1) and (2), and 14(d)
are listed below:

<TABLE>
<CAPTION>
                                                                                                   Page
FINANCIAL STATEMENTS:                                                                              ----
--------------------
<S>                                                                                                <C>
          Brooke Group Ltd./BGLS Inc. Consolidated Financial Statements

          Reports of Independent Accountants.................................................       F-3
          Brooke Group Ltd. Consolidated Balance Sheets as of December 31, 1997 and 1996            F-5
          BGLS Inc. Consolidated Balance Sheets as of December 31, 1997 and 1996.............       F-6
          Brooke Group Ltd. Consolidated Statements of Operations for the years ended
              December 31, 1997, 1996 and 1995...............................................       F-7
          BGLS Inc. Consolidated Statements of Operations for the years ended December
              31, 1997, 1996 and 1995........................................................       F-8
          Brooke Group Ltd. Consolidated Statements of Stockholders' Equity (Deficit) for the
              years ended December 31, 1997, 1996 and 1995...................................       F-9
          BGLS Inc. Consolidated Statements of Stockholder's Equity (Deficit) for the years
              ended December 31, 1997, 1996 and 1995.........................................      F-10
          Brooke Group Ltd. Consolidated Statements of Cash Flows for the years ended
              December 31, 1997, 1996 and 1995...............................................      F-11
          BGLS Inc. Consolidated Statements of Cash Flows for the years ended December
              31, 1997, 1996 and 1995........................................................      F-13
          Notes to Consolidated Financial Statements.........................................      F-15

          FINANCIAL STATEMENT SCHEDULE:

          Schedule II -- Valuation and Qualifying Accounts...................................      F-53

          Financial Statement Schedules not listed above have been omitted
          because they are not applicable or the required information is
          contained in the Company's Consolidated Financial Statements or
          accompanying Notes.

          New Valley Corporation

          Reports of Independent Accountants.................................................      F-54
          Consolidated Balance Sheets as of December 31, 1997 and 1996.......................      F-55
          Consolidated Statements of Operations for the years ended December 31, 1997,
              1996 and 1995..................................................................      F-56
          Consolidated Statements of Changes in Shareholders' Equity for the years ended
              December 31, 1997, 1996 and 1995...............................................      F-58
          Consolidated Statements of Cash Flows for the years ended December 31, 1997,
              1996 and 1995..................................................................      F-59
          Notes to Consolidated Financial Statements.........................................      F-61
</TABLE>


                                      F-1
<PAGE>   64


         Liggett Group Inc.

         The consolidated financial statements of Liggett Group Inc. are
incorporated herein by reference from Liggett Group Inc.'s Form 10-K for the
year ended December 31, 1997, and are filed as exhibit 99.2 to this report.

         New Valley Holdings, Inc.

         The financial statements of New Valley Holdings, Inc. are filed as
exhibit 99.3 to this report and are incorporated herein by reference.

        Brooke (Overseas) Ltd.

        The consolidated financial statements of Brooke (Overseas) Ltd. are
filed as exhibit 99.4 to this report and are incorporated herein by reference.



                                      F-2
<PAGE>   65
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders
of Brooke Group Ltd. and BGLS Inc.


We have audited the accompanying consolidated balance sheets of Brooke Group
Ltd. and Subsidiaries (the "Company") and BGLS Inc. and Subsidiaries ("BGLS")
as of December 31, 1997 and 1996 and the related consolidated statements of
operations, stockholder's equity (deficit) and cash flows for each of the three
years in the period ended December 31, 1997. These financial statements are the
responsibility of the Company's and BGLS's management. Our responsibility is to
express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of Brooke
Group Ltd. and Subsidiaries and BGLS Inc. and Subsidiaries at December 31, 1997
and 1996 and the consolidated results of their operations and their cash flows
for each of the three years in the period ended December 31, 1997 in conformity
with generally accepted accounting principles.



COOPERS & LYBRAND L.L.P.


Miami, Florida
April 8, 1998





                                      F-3
<PAGE>   66
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders
of Brooke Group Ltd. and BGLS Inc.


Our report on the consolidated financial statements of Brooke Group Inc. and
Subsidiaries and BGLS Inc. and Subsidiaries is included on Page F-3 of this
Form 10-K. In connection with our audits of such financial statements, we have
also audited the related financial statement schedule on Page F-53 on this Form
10-K.

In our opinion, the financial statement schedule referred to above, when
considered in relation to the basic financial statements taken as a whole,
presents fairly, in all material respects, the information required to be
included therein.


COOPERS & LYBRAND L.L.P.


Miami, Florida
April 8, 1998





                                      F-4
<PAGE>   67






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




<TABLE>
<CAPTION>
                                                                                             December 31,    December 31,
                                                                                                1997             1996
                                                                                             ------------    ------------
<S>                                                                                          <C>             <C>      
ASSETS:

Current assets:
  Cash and cash equivalents .........................................................        $   4,754       $   1,941
  Accounts receivable - trade .......................................................           10,462          19,475
  Other receivables .................................................................            1,239           1,217
  Receivables from affiliates .......................................................            1,978              47
  Inventories .......................................................................           39,312          53,691
  Other current assets ..............................................................           10,240           4,181
                                                                                             ---------       ---------
    Total current assets ............................................................           67,985          80,552

Property, plant and equipment, at cost, less accumulated
  depreciation of $33,187 and $31,047 ...............................................           45,943          80,282
Intangible assets, at cost, less accumulated amortization
  of $19,302 and $17,457 ............................................................            2,610           4,421
Investment in affiliate .............................................................                            3,051
Other assets ........................................................................            9,922           9,371
                                                                                             ---------       ---------
    Total assets ....................................................................        $ 126,460       $ 177,677
                                                                                             =========       =========

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT):

Current liabilities:
  Notes payable and current portion of long-term debt ...............................        $   6,429       $  55,242
  Accounts payable ..................................................................           10,461          32,017
  Due to affiliates .................................................................            1,226             990
  Dividends payable .................................................................                            1,387
  Cash overdraft ....................................................................              945               6
  Accrued promotional expenses ......................................................           26,993          30,257
  Accrued taxes payable .............................................................           19,998          26,379
  Accrued interest ..................................................................           39,782          24,354
  Other accrued liabilities .........................................................           34,670          33,831
                                                                                             ---------       ---------
    Total current liabilities........................................................          140,504         204,463

Notes payable, long-term debt and other obligations, less current portion ...........          399,835         378,243
Noncurrent employee benefits ........................................................           29,366          25,220
Other liabilities ...................................................................           45,152          24,740

Commitments and contingencies........................................................

Stockholders' equity (deficit):
  Preferred Stock, par value $1.00 per share, authorized
    10,000,000 shares
  Series G Preferred Stock, 2,184,834 shares, convertible, participating,
    cumulative, each share convertible to 1,000 shares of common stock and cash
    or stock distribution, liquidation preference of $1.00 per share
  Common stock, par value $0.10 per share, authorized 40,000,000
    shares, issued 24,998,043 shares, outstanding 18,097,096 ........................            1,850           1,850
  Additional paid-in capital ........................................................           88,290          94,169
  Deficit ...........................................................................         (538,791)       (490,706)
  Other .............................................................................           (5,607)        (27,963)
  Less:  6,900,947 shares of common stock in treasury, at cost ......................          (34,139)        (32,339)
                                                                                             ---------       ---------
      Total stockholders' equity (deficit) ..........................................         (488,397)       (454,989)
                                                                                             ---------       ---------

      Total liabilities and stockholders' equity (deficit) ..........................        $ 126,460       $ 177,677
                                                                                             =========       =========
</TABLE>

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


                                      F-5
<PAGE>   68

 


                           BGLS INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                (Dollars In Thousands, Except Per Share Amounts)



         
<TABLE>
<CAPTION>
                                                                                            December 31,     December 31,
                                                                                                1997             1996
                                                                                            ------------     ------------
ASSETS:
<S>                                                                                          <C>             <C>      
Current assets:
  Cash and cash equivalents .........................................................        $   4,754       $   1,940
  Accounts receivable - trade .......................................................           10,462          19,475
  Other receivables .................................................................            1,191           1,166
  Receivables from affiliates .......................................................            1,603              47
  Inventories .......................................................................           39,312          53,691
  Other current assets ..............................................................           10,044           3,878
                                                                                             ---------       ---------
      Total current assets ..........................................................           67,366          80,197

Property, plant and equipment, at cost, less accumulated depreciation of
$32,760 and $30,762..................................................................           45,775          79,972

Intangible  assets,  at cost,  less  accumulated  amortization  of $19,302 and                                        
$17,457..............................................................................                            4,421
Investment in affiliate .............................................................            2,610           3,051
Other assets ........................................................................           13,165          10,467
                                                                                             ---------       ---------
      Total assets ..................................................................        $ 128,916       $ 178,108
                                                                                             =========       =========

LIABILITIES AND STOCKHOLDER'S EQUITY (DEFICIT):

Current liabilities:
  Notes payable and current portion of long-term debt ...............................        $   6,212       $  53,945
  Accounts payable ..................................................................           10,336          31,892
  Cash overdraft ....................................................................              891               6
  Due to parent .....................................................................           22,951          29,598
  Accrued promotional expenses ......................................................           26,993          30,257
  Accrued taxes payable .............................................................           19,998          26,379
  Accrued interest ..................................................................           39,782          24,354
  Other accrued liabilities .........................................................           34,312          33,305
                                                                                             ---------       ---------
      Total current liabilities......................................................          161,475         229,736

Notes payable, long-term debt and other obligations, less current portion ...........          399,835         378,243
Noncurrent employee benefits ........................................................           29,366          25,220
Other liabilities ...................................................................           51,355          27,994

Commitments and contingencies

Stockholder's equity (deficit):
  Common stock, par value $0.01 per share; 100 shares authorized, issued and
    outstanding
  Additional paid-in capital ........................................................           39,081          39,081
  Deficit ...........................................................................         (550,339)       (499,264)
  Other .............................................................................           (1,857)        (22,902)
                                                                                             ---------       ---------
      Total stockholder's equity (deficit) ..........................................         (513,115)       (483,085)
                                                                                             ---------       ---------

      Total liabilities and stockholder's equity (deficit) ..........................        $ 128,916       $ 178,108
                                                                                             =========       =========
</TABLE>

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


                                      F-6
<PAGE>   69


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




<TABLE>
<CAPTION>
                                                                    -------------------------------------------
                                                                              Year Ended December 31,
                                                                    -------------------------------------------
                                                                         1997             1996           1995
                                                                    -------------     ------------ ------------

<S>                                                                  <C>              <C>          <C>     
Revenues* ...................................................        $    389,615     $    460,356 $    461,459
Cost of goods sold* .........................................             202,121          243,333      216,187
                                                                     ------------     ------------ ------------

Gross profit ................................................             187,494          217,023      245,272
Operating, selling, administrative and general expenses .....             162,938          220,950      233,236
Settlement charges ..........................................              16,527                         3,976
                                                                     ------------     ------------ ------------

Operating income (loss) .....................................               8,029           (3,927)       8,060

Other income (expenses):
    Interest income .........................................                 553              220          989
    Interest expense ........................................             (61,778)         (60,556)     (57,505)
    Equity in (loss) earnings of affiliate ..................             (26,646)          (7,808)         678
    Sale of assets ..........................................              23,086            6,716
    Other, net ..............................................               6,458            1,242        2,776
                                                                     ------------     ------------ ------------

Loss from continuing operations before income taxes .........             (50,298)         (64,113)     (45,002)
Provision for income taxes ..................................               1,123            1,402          342
                                                                     ------------     ------------ ------------

Loss from continuing operations .............................             (51,421)         (65,515)     (45,344)
                                                                     ------------     ------------ ------------

Discontinued operations:
    Income (loss) from discontinued operations ..............                  --               --        2,860
    Gain on disposal ........................................               1,536            2,982       18,369
                                                                     ------------     ------------ ------------
Income from discontinued operations .........................               1,536            2,982       21,229
                                                                     ------------     ------------ ------------

(Loss) before extraordinary items ...........................             (49,885)         (62,533)     (24,115)
                                                                     ------------     ------------ ------------
Extraordinary items:
    Loss from extraordinary items-early extinguishment of debt                                           (9,810)
                                                                     ------------     ------------ ------------

Net loss ....................................................             (49,885)         (62,533)     (33,925)
Proportionate share of New Valley capital transactions,
    retirement of Class A Preferred Shares ..................                                1,782       16,802
                                                                     ------------     ------------ ------------

Net loss applicable to common shares ........................        $    (49,885)    $    (60,751)$    (17,123)
                                                                     ============     ============ ============

Per basic and diluted common share:

    Loss from continuing operations .........................        $      (2.83)    $      (3.44)$      (1.56)
                                                                     ============     ============ ============
    Income from discontinued operations .....................        $       0.09     $       0.16 $       1.16
                                                                     ============     ============ ============
    Extraordinary items .....................................        $                $            $      (0.54)
                                                                     ============     ============ ============
    Net loss applicable to common shares ....................        $      (2.74)    $      (3.28)$      (0.94)
                                                                     ============     ============ ============

Weighted average common shares outstanding ..................          18,168,329       18,497,096   18,301,186
                                                                     ============     ============ ============

</TABLE>


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

*Revenues and Cost of goods sold include excise taxes of $87,683, $112,218 and
 $123,420 for ended the years ended December 31, 1997, 1996 and 1995,
 respectively.


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


                                      F-7
<PAGE>   70


                           BGLS INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                (Dollars in Thousands, Except Per Share Amounts)



<TABLE>
<CAPTION>

                                                                            ----------------------------------
                                                                                     Year Ended December 31,
                                                                            ----------------------------------
                                                                             1997          1996        1995
                                                                            ----------------------------------
<S>                                                                         <C>          <C>          <C>     
Revenues* ..........................................................        $389,615     $460,356     $461,459
Cost of goods sold* ................................................         202,121      243,333      216,187
                                                                            --------     --------     --------

Gross profit .......................................................         187,494      217,023      245,272
Operating, selling and general expenses ............................         162,548      219,039      232,985
Settlement charges .................................................          16,527                     3,976
                                                                            --------     --------     --------

Operating income (loss) ............................................           8,419       (2,016)       8,311

Other income (expenses):
    Interest income ................................................             543          157          989
    Interest expense ...............................................         (65,581)     (64,417)     (61,036)
    Equity in (loss) earnings of affiliate .........................         (26,646)      (7,808)         678
    Sale of assets .................................................          27,663        6,716
    Other, net .....................................................           2,326       (2,579)       2,292
                                                                            --------     --------     --------

Loss from continuing operations before income taxes ................         (53,276)     (69,947)     (48,766)
Provision for income taxes .........................................           1,135        5,254        1,736
                                                                            --------     --------     --------

Loss from continuing operations ....................................         (54,411)     (75,201)     (50,502)
                                                                            --------     --------     --------

Discontinued operations:
    Income from discontinued operations ............................              --           --        2,860
    Gain on disposal ...............................................           1,536        2,982       18,369
                                                                            --------     --------     --------
Income from discontinued operations ................................           1,536        2,982       21,229
                                                                            --------     --------     --------

(Loss) before extraordinary items ..................................         (52,875)     (72,219)     (29,273)
                                                                            --------     --------     --------

Extraordinary items:
    Loss resulting from the early extinguishment of debt ...........                                    (9,810)
                                                                            --------     --------     --------
         Loss from extraordinary items .............................                                    (9,810)
                                                                            --------     --------     --------

Net (loss) income ..................................................        $(52,875)    $(72,219)    $(39,083)
                                                                            ========     ========     ========
</TABLE>

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

*Revenues and Cost of goods sold include excise taxes of $87,683, $112,218 and
$123,420 for the years ended December 31, 1997, 1996 and 1995, respectively.



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


                                      F-8
<PAGE>   71


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

<TABLE>
<CAPTION>

                                                  ----------------------------------------------------------------------------------
                                                                            Additional
                                                       Common Stock          Paid-In                 Treasury
                                                   Shares        Amount      Capital     Deficit       Stock     Other      Total
                                                  ----------    ---------   ----------  ----------   --------- --------   ----------
<S>                                               <C>           <C>         <C>         <C>          <C>       <C>        <C>
Balance, December 31, 1994 .....................  18,260,844    $  1,826    $ 66,245    $(420,746)   $(33,542) $ 11,365   $(374,852)

Net loss .......................................                                          (33,925)                          (33,925)
Consolidation of foreign subsidiary ............                              14,435                                         14,435
Distributions on common stock  
  ($0.30 per share) ............................                              (5,474)                                        (5,474)
Stock grant to directors .......................      20,000           2          (2)                      94                    94
Stock grant to consultant ......................     250,000          25                     (800)      1,244      (563)        469
Stock options granted to consultant ............                                 938                               (201)        375
MAI spin-off ...................................                                           27,286                (2,332)     27,085 
Unrealized holding loss on investment in 
  New Valley ...................................                                                                  1,103      (2,332)
Effect of New Valley capital transactions ......                              17,043                                         18,146
Treasury stock, at cost ........................     (33,748)         (3)          3                     (135)                 (135)
Other, net .....................................                                  (2)          12                                10
                                                 -----------    --------    --------    ---------    --------  --------   ---------
                                                                                                              
Balance, December 31, 1995 .....................  18,497,096       1,850      93,186     (428,173)    (32,339)    9,372    (356,104)
                                                                                                                            
Net loss .......................................                                          (62,533)                          (62,533)
Distributions on common stock 
  ($0.30 per share) ............................                              (5,549)                                        (5,549)
Amortization of deferred compensation ..........                                                                    252         252
Stock options granted to consultant ............                               4,750                             (4,750)    
Unrealized holding loss on investment in 
  New Valley ...................................                                                                (33,936)    (33,936)
Effect of New Valley capital transactions ......                               1,782                              1,099       2,881
                                                 -----------    --------    --------    ---------    --------  --------   ---------
                                                                                                              
Balance, December 31, 1996 .....................  18,497,096       1,850      94,169     (490,706)    (32,339)  (27,963)   (454,989)
                                                                                                              
Net loss .......................................                                          (49,885)                          (49,885)
Distributions on common stock 
  ($0.30 per share) ............................                              (5,504)                                        (5,504)
Amortization of deferred compensation ..........                                                                  1,311       1,311
Stock options granted to consultant ............                                (375)                                          (375)
Unrealized holding loss on investment in        
  New Valley ...................................                                                                 16,842      16,842
Effect of New Valley capital transactions ......                                                                  3,190       3,190
Pension-related minimum liability adjustment ...                                                                  1,013       1,013
Settlement of loan .............................    (400,000)                               1,800      (1,800)    
                                                 -----------   ---------    --------    ---------    --------  --------   ---------

Balance, December 31, 1997 .....................  18,097,096    $  1,850    $ 88,290    $(538,791)   $(34,139) $ (5,607)  $(488,397)
                                                 ===========    ========    ========    =========    ========  ========   =========
</TABLE>

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


                                      F-9
<PAGE>   72


                           BGLS INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY (DEFICIT)
                (Dollars in Thousands, Except Per Share Amounts)


<TABLE>
<CAPTION>
                                                         ---------------------------------------------------------------------------
                                                                               Additional
                                                             Common Stock        Paid-In
                                                          Shares     Amount      Capital       Deficit       Other        Total
                                                         ---------------------------------------------------------------------------
<S>                                                      <C>         <C>       <C>            <C>          <C>          <C>
Balance, December 31, 1994 ..........................        100                              $(402,643)   $  11,365    $(391,278)

Distributions paid to parent ........................                                            (5,872)                   (5,872)
Distribution of MAI to parent .......................                                            24,942         (201)      24,741
Net loss ............................................                                           (39,083)                  (39,083)
Unrealized loss on investment in New Valley .........                                                         (2,332)      (2,332)
Effect of New Valley capital transactions............                            $  17,043                     1,103       18,146
Forgiveness of debt by parent .......................                                4,565                                  4,565
Capital contribution ................................                                1,986                                  1,986
Other, net ..........................................                                              (768)                     (768)
                                                        --------    ---------    ---------     ---------    ---------    ---------



Balance, December 31, 1995 ..........................        100                    23,594     (423,424)       9,935     (389,895)

Distributions paid to parent.........................                                            (3,621)                   (3,621) 
Net loss ............................................                                           (72,219)                  (72,219)
Unrealized holding loss on investment in New Valley .                                                        (33,936)     (33,936)
Effect of New Valley capital transactions ...........                                1,782                     1,099        2,881
Forgiveness of debt by parent........................                               13,705                                 13,705
                                                        --------    ---------    ---------    ---------    ---------    ---------

Balance, December 31, 1996 ..........................        100                    39,081     (499,264)     (22,902)    (483,085)

Net loss ............................................                                           (52,875)                  (52,875)
Unrealized holding loss on investment in New Valley .                                                         16,842       16,842
Effect of New Valley capital transactions ...........                                                          3,190        3,190
Pension-related minimum liability adjustment ........                                                          1,013        1,013
Settlement of loan ..................................                                             1,800                     1,800
                                                        --------    ---------    ---------    ---------    ---------    ---------

Balance, December 31, 1997 ..........................        100    $            $  39,081    $(550,339)   $  (1,857)   $(513,115)
                                                        ========    =========    =========    =========    =========    =========
</TABLE>

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


                                      F-10
<PAGE>   73



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




<TABLE>
<CAPTION>

                                                                         -------------------------------------
                                                                                  Year Ended December 31,
                                                                         -------------------------------------
                                                                               1997        1996         1995
                                                                         -------------------------------------
<S>                                                                      <C>             <C>          <C>      
Cash flows from operating activities:
  Net (loss) income ................................................        $(49,885)    $(62,533)    $(33,925)
  Adjustments to reconcile net income (loss) to net cash used
    in operating activities:
      Depreciation and amortization ................................           8,135        8,819        9,076
      Noncash compensation expense .................................           1,311          252          559
      Deferred income taxes ........................................                        1,061
      Gain on sale of assets .......................................         (26,247)      (6,716)      (1,042)
      Extraordinary item ...........................................                                     9,810
      Impact of discontinued operations ............................          (1,536)      (2,982)     (21,229)
      Equity in loss (earnings) of affiliates ......................          26,646        7,808         (678)
      Other, net ...................................................                                     4,845
  Changes in assets and liabilities (net of effect of dispositions):
      Receivables ..................................................           8,839        6,222        6,561
      Inventories ..................................................          14,379        6,830       (7,490)
      Accounts payable and accrued liabilities .....................           7,585       27,716       (5,445)
      Deferred Gain ................................................          (6,459)
      Other assets and liabilities, net ............................          (7,831)       9,818       15,972
                                                                            --------     --------     --------

Net cash used in operating activities ..............................         (25,063)      (3,705)     (22,986)
                                                                            --------     --------     --------

Cash flows from investing activities:
  Proceeds from sale of business and assets ........................          56,494        8,040       14,152
  Investments ......................................................             (25)      (2,811)      (1,965)
  Capital expenditures .............................................         (20,142)     (34,241)      (8,805)
  Dividends from New Valley ........................................                       24,733       61,832
  Other, net .......................................................                                     1,660
                                                                            --------     --------     --------

Net cash provided by (used in) investing activities ................          36,327       (4,279)      66,874
                                                                            --------     --------     --------
</TABLE>



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

                                      F-11
<PAGE>   74


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




<TABLE>
<CAPTION>
                                                                            ------------------------------------
                                                                                   Year Ended December 31,
                                                                            ------------------------------------
                                                                               1997          1996           1995
                                                                            ------------------------------------
<S>                                                                         <C>         <C>           <C>  
Cash flows from financing activities:
  Proceeds from debt ...............................................          10,305       20,702        2,568
  Repayments of debt ...............................................         (11,516)      (8,864)     (37,196)
  Borrowings under revolver ........................................         278,442      353,365      397,873
  Repayments on revolver ...........................................        (279,435)    (350,105)    (401,703)
  Increase (decrease) in cash overdraft ............................             938       (4,256)        (594)
  Series G preferred dividend ......................................                                       (75)
  Distributions on common stock ....................................          (7,266)      (4,162)      (5,475)
  Treasury stock purchases .........................................                                      (135)
  Other, net .......................................................                                       (57)
                                                                            --------     --------     --------

Net cash (used in) provided by financing activities ................          (8,532)       6,680      (44,794)
                                                                            --------     --------     --------

Effect of exchange rate changes on cash and cash equivalents .......              81         (125)
                                                                            --------     --------     --------

Net increase (decrease) in cash and cash equivalents ...............           2,813       (1,429)        (906)
Cash and cash equivalents, beginning of period .....................           1,941        3,370        4,276
                                                                            --------     --------     --------

Cash and cash equivalents, end of period ...........................        $  4,754     $  1,941     $  3,370
                                                                            ========     ========     ========
</TABLE>

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



                                      F-12
<PAGE>   75


                           BGLS INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                (Dollars in Thousands, Except Per Share Amounts)



<TABLE>
<CAPTION>

                                                                            -----------------------------------
                                                                                   Year Ended December 31,
                                                                            -----------------------------------
                                                                              1997         1996         1995
                                                                            -----------------------------------
<S>                                                                         <C>          <C>          <C>      
Cash flows from operating activities:
    Net (loss) income ..............................................        $(52,875)    $(72,219)    $(39,083)
    Adjustments to reconcile net income (loss) to net cash
      used in operating activities:
        Depreciation and amortization ..............................           7,993        8,677        8,946
        Gain on sale of assets .....................................         (26,247)      (6,716)
        Deferred income taxes ......................................                        4,861
        Extraordinary item .........................................                                     9,810
        Impact of discontinued operations ..........................          (1,536)      (2,982)     (21,229)
        Equity in loss (earnings) of affiliates ....................          26,646        7,808         (678)
        Other, net .................................................                                       120
    Changes in assets and liabilities (net of effect of dispositions):
        Receivables ................................................           8,838        5,863        7,261
        Inventories ................................................          14,379        6,830       (7,489)
        Accounts payable and accrued liabilities ...................           1,245       34,461        1,001
        Deferred Gain ..............................................          (3,511)
        Other assets and liabilities, net ..........................          (8,288)       9,712       16,970
                                                                            --------     --------     --------

Net cash used in operating activities ..............................         (33,356)      (3,705)     (24,371)
                                                                            --------     --------     --------

Cash flows from investing activities:
    Proceeds from sale of business and assets ......................                        8,040       13,852
    Impact of discontinued operations ..............................          56,494
    Investments ....................................................             (25)      (2,811)      (2,765)
    Capital expenditures ...........................................         (20,142)     (34,241)      (8,569)
    Dividends from New Valley ......................................                       24,733       61,832
    Other, net .....................................................                                     1,660
                                                                            --------     --------     --------

Net cash provided by (used in) investing activities ................          36,327       (4,279)      66,010
                                                                            --------     --------     --------
</TABLE>



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

                                      F-13
<PAGE>   76


                           BGLS INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued
                (Dollars in Thousands, Except Per Share Amounts)



<TABLE>
<CAPTION>

                                                                            -----------------------------------
                                                                                    Year Ended December 31,
                                                                            -----------------------------------
                                                                                1997       1996          1995
                                                                            -----------------------------------
<S>                                                                         <C>          <C>           <C>  
Cash flows from financing activities:
  Proceeds from debt ...............................................          10,305       19,060        2,568
  Repayments of debt ...............................................         (10,436)      (8,265)     (37,166)
  Borrowings under revolver ........................................         278,442      353,365      397,873
  Repayments on revolver ...........................................        (279,435)    (350,105)    (401,703)
  Increase (decrease) in cash overdraft ............................             885       (3,755)        (215)
  Distributions paid to parent .....................................                       (3,621)      (5,871)
  Other, net .......................................................                                     1,986
                                                                            --------     --------     --------

Net cash (used in) provided by financing activities ................            (239)       6,679      (42,528)
                                                                            --------     --------     --------

Effect of exchange rate changes on cash and cash equivalents .......              81         (125)
                                                                            --------     --------     --------

Net increase (decrease) in cash and cash equivalents ...............           2,813       (1,430)        (889)
Cash and cash equivalents, beginning of period .....................           1,941        3,370        4,259
                                                                            --------     --------     --------

Cash and cash equivalents, end of period ...........................        $  4,754     $  1,940     $  3,370
                                                                            ========     ========     ========
</TABLE>


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

                                      F-14
<PAGE>   77

                                BROOKE GROUP LTD.
                                    BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      (a)  Basis of Presentation:

           The consolidated financial statements of Brooke Group Ltd. (the
           "Company") include the consolidated statements of its wholly-owned
           subsidiary, BGLS Inc. ("BGLS"). The consolidated statements of BGLS
           include the accounts of Liggett Group Inc. ("Liggett"), Brooke
           (Overseas) Ltd. ("BOL"), New Valley Holdings, Inc. ("NV Holdings")
           and other less significant subsidiaries. Based on the Company's
           ability to assert sufficient control, the Company consolidated the
           accounts of Liggett-Ducat Ltd. ("Liggett-Ducat") at December 31,
           1995. (Refer to Note 4.) Liggett is engaged primarily in the
           manufacture and sale of cigarettes, principally in the United States.
           Liggett-Ducat is engaged in the manufacture and sale of cigarettes in
           Russia. All significant intercompany balances and transactions have
           been eliminated.

      (b)  Liquidity:

           During the years ended December 31, 1996 and 1995, the Company relied
           primarily on dividends received from New Valley Corporation ("New
           Valley") and in 1997, proceeds received on the sale of its indirect
           subsidiary, BrookeMil Ltd. ("BML"), to New Valley to meet its
           liquidity needs.

           The Company's potential sources of liquidity for 1998 include, among
           other things, additional public and/or private debt and equity
           financing, management fees and certain funds available from New
           Valley subject to limitations imposed by BGLS' indenture agreements.
           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. New Valley's ability to make such
           distributions is subject to risk and uncertainties attendant to its
           business. (Refer to Note 2.)

           Liggett had net capital and working capital deficiencies of $192,857
           and $17,542, respectively, at December 31, 1997, is highly leveraged
           and has substantial near-term debt service requirements. On January
           30, 1998, Liggett obtained the consents of the required majority of
           the holders of Liggett's 11.50% Series B and 19.75% Series C Senior
           Secured Notes due 1999 (the "Liggett Notes") to various amendments to
           the Indenture governing the Liggett Notes. The amendments provide,
           among other things, for a deferral of the February 1, 1998 mandatory
           redemption of $37,500 principal amount of the Liggett Notes to the
           date of final maturity, February 1, 1999. (Refer to Note 9.) At
           maturity, the Liggett Notes will require a principal payment of
           $144,891. Liggett does not anticipate it will be able to generate
           sufficient cash from operations to make such payments. In addition,
           Liggett has a $40,000 revolving credit facility expiring March 8,
           1999 (the "Facility"), under which $23,427 was outstanding at
           December 31, 1997. If Liggett is unable to refinance or restructure
           the terms of the Liggett Notes or otherwise make all payments
           thereon, substantially all of Liggett's long-term debt and the
           Facility would be in default and holders of such debt could
           accelerate the maturity of such debt. In such event, Liggett may be
           forced to seek protection from creditors under applicable laws. Due
           to the many risks and uncertainties associated with the cigarette
           industry and the impact of tobacco litigation, there can be no
           assurance that Liggett will be able to meet its future earnings
           or cash flow goals. These matters raise substantial doubt about
           Liggett meeting its liquidity needs and its ability to continue as a
           going concern and may negatively impact the Company's liquidity.



                                      F-15



<PAGE>   78


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


           The Company has also engaged in negotiations with the principal
           holders of the BGLS 15.75% Series B Senior Secured Notes (the "BGLS
           Notes") with respect to certain modifications to the terms of such
           debt. On March 2, 1998, BGLS entered into an agreement with AIF II,
           L.P. and an affiliated investment manager on behalf of a managed
           account (together, "the Apollo Holders"), who hold approximately
           41.8% of the $232,864 principal amount of the BGLS Notes. Pursuant to
           the terms of the agreement, the Apollo Holders have agreed to defer
           the payment of interest on the BGLS Notes held by them, commencing
           with the interest payment that was due July 31, 1997, which they had
           previously agreed to defer, through the interest payment due July 31,
           2000. The deferred interest payments will be payable at final
           maturity of the BGLS Notes on January 31, 2001 or upon an event of
           default under the Indenture for the BGLS Notes. (Refer to Notes 9 and
           14.)

           BOL is in the process of constructing a new tobacco factory in
           Moscow, Russia currently scheduled to be operational in early 1999.
           The remaining construction costs are expected to be financed
           primarily by equipment lease financing currently in place and bank or
           other loans. (Refer to Note 4.)

      (c) Estimates and Assumptions:

           The preparation of financial statements in conformity with generally
           accepted accounting principles 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 deferred tax
           assets, allowance for doubtful accounts, promotional accruals, sales
           returns and allowances, actuarial assumptions of pension plans and
           litigation and defense costs. Actual results could differ from those
           estimates.

      (d)  Cash and Cash Equivalents:

           For purposes of the statements of cash flows, cash includes cash on
           hand, cash on deposit in banks and cash equivalents, comprised of
           short-term investments which have an original maturity of 90 days or
           less. Interest on short-term investments is recognized when earned.

      (e)  Financial Instruments:

           The estimated fair value of the Company's long-term debt is as
follows:

<TABLE>
<CAPTION>
                 At December 31,                   1997                        1996             
                                                   ----                        ----             
                 <S>                      <C>           <C>           <C>           <C>         
                                          Carrying        Fair        Carrying        Fair      
                                           Amount        Value         Amount        Value      
                                           ------        -----         ------        -----      
                                                                                                
                 Long-term debt           $406,264      $314,108      $433,485      $294,451    
</TABLE>

           Short-term debt - The carrying amounts reported in the Consolidated
           Balance Sheets are a reasonable estimate of fair value.

           Long-term debt - Fair value is estimated based on current market
           quotations, where available, or based on an evaluation of the debt in
           relation to market prices of the Company's publicly traded debt.


                                      F-16


<PAGE>   79


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


           The methods and assumptions used by the Company's management in
           estimating fair values for financial instruments presented herein are
           not necessarily indicative of the amounts the Company could realize
           in a current market exchange. The use of different market assumptions
           and/or estimation methodologies may have a material effect on the
           estimated fair values.

      (f)  Significant Concentrations of Credit Risk:

           Financial instruments which potentially subject the Company to
           concentrations of credit risk consist principally of cash and cash
           equivalents and trade receivables. The Company places its temporary
           cash in money market securities (investment grade or better) with
           what management believes are high credit quality financial
           institutions.

           Liggett's customers are primarily candy and tobacco distributors, the
           military and large grocery, drug and convenience store chains. One
           customer accounted for approximately 19.4% of net sales in 1997,
           13.7% of net sales in 1996 and 11.6% of net sales in 1995. Sales to
           this customer were primarily in the private label discount segment.
           Concentrations of credit risk with respect to trade receivables are
           limited due to the large number of customers, located primarily
           throughout the United States, comprising Liggett's customer base.
           Ongoing credit evaluations of customers' financial condition are
           performed and, generally, no collateral is required. Liggett
           maintains reserves for potential credit losses and such losses, in
           the aggregate, have generally not exceeded management's expectations.

           Liggett-Ducat sells its products primarily to companies in the
           wholesale distribution and retail industries in the Russian
           Federation. Two distributors accounted for 24.9% and 22.0% of sales
           in 1997. Prepayment for goods and services is a customary business
           practice in Russia and Liggett-Ducat receives payment in advance for
           the majority of its sales. Although Liggett-Ducat does not require
           collateral and, as a consequence, is exposed to credit risk,
           Liggett-Ducat does perform ongoing credit evaluations of its
           customers and believes that its trade accounts receivable risk
           exposure is limited.

      (g)  Accounts Receivable:

           The allowance for doubtful accounts and cash discounts was $1,383 and
           $1,280 at December 31, 1997 and 1996, respectively.

      (h)  Inventories:

           Liggett tobacco inventories, which comprise 92.6% and 95.0% of total
           inventory in 1997 and 1996, respectively, are stated at the lower of
           cost or market and are determined primarily by the last-in, first-out
           (LIFO) method. Although portions of leaf tobacco inventories may not
           be used or sold within one year because of the time required for
           aging, they are included in current assets, which is common practice
           in the industry. It is not practicable to determine the amount that
           will not be used or sold within one year.

           All other inventories are determined primarily on a first-in,
           first-out (FIFO) basis.



                                      F-17



<PAGE>   80



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



      (i)  Property, Plant and Equipment:

           Property, plant and equipment are depreciated using the straight-line
           method over the estimated useful lives of the respective assets,
           which are 20 years for buildings and 3 to 10 years for machinery and
           equipment.

           Interest costs are capitalized in connection with the construction of
           major facilities. Capitalized interest is recorded as part of the
           asset to which it relates and is amortized over the asset's estimated
           useful life. In 1997, 1996 and 1995, interest costs of $693, $6,387
           and $1,004, respectively, were capitalized.

           Expenditures for repairs and maintenance are charged to expense as
           incurred. The costs of major renewals and betterments are
           capitalized. The cost and related accumulated depreciation of
           property, plant and equipment are removed from the accounts upon
           retirement or other disposition and any resulting gain or loss is
           reflected in operations.

      (j)  Intangible Assets:

           Intangible assets, consisting principally of trademarks and goodwill,
           are amortized using the straight-line method over 10-12 years.
           Amortization expense for the years ended December 31, 1997, 1996 and
           1995 was $1,845, $1,778 and $1,725, respectively. Management
           periodically reviews the carrying value of such assets to determine
           whether asset values are impaired.

      (k)  Impairment of Long-Lived Assets:

           Impairment losses on long-lived assets are recognized when expected
           future cash flows are less than the assets' carrying value.
           Accordingly, when indicators of impairment are present, the Company
           evaluates the carrying value of property, plant and equipment and
           intangibles in relation to the operating performance and estimates of
           future cash flows of the underlying business.

      (l)  Employee Benefits:

           Liggett sponsors self-insured health and dental insurance plans for
           all eligible employees. As a result, the expense recorded for such
           benefits involves an estimate of unpaid claims as of December 31,
           1997 and 1996 which are subject to significant fluctuations in the
           near term.

      (m)  Postretirement Benefits other than Pensions:

           The cost of providing retiree health care and life insurance benefits
           is actuarially determined and accrued over the service period of the
           active employee group.

      (n)  Stock Options:

           The Company measures compensation expense for stock-based employee
           compensation plans using the intrinsic value method and provides pro
           forma disclosures of net income as if the fair value-based method had
           been applied in measuring compensation expense.



                                      F-18


<PAGE>   81


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


      (o)  Income Taxes:

           Deferred taxes reflect the impact of temporary differences between
           the amounts of assets and liabilities recognized for financial
           reporting purposes and the amounts recognized for tax purposes as
           well as tax credit carryforwards and loss carryforwards. These
           deferred taxes are measured by applying currently enacted tax rates.
           A valuation allowance reduces deferred tax assets when it is deemed
           more likely than not that some portion or all of the deferred tax
           assets will not be realized.

      (p)  Revenue Recognition:

           Revenues from sales are recognized upon the shipment of finished
           goods to customers. The Company provides an allowance for expected
           sales returns, net of related inventory cost recoveries. Since the
           Company's primary line of business is tobacco, the Company's
           financial position and its results of operations and cash flows have
           been and could continue to be materially adversely affected 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.

      (q)  Advertising and Promotional Costs:

           Advertising and promotional costs are expensed as incurred.
           Advertising expenses were $40,534, $74,238 and $75,713 for the years
           ended December 31, 1997, 1996 and 1995, respectively.

      (r)  Legal Costs:

           The Company's policy is to accrue legal and other costs related to
           contingencies as services are performed.

      (s)  Earnings Per Share:

           In February 1997, the Financial Accounting Standards Board ("FASB")
           issued Statement of Financial Accounting Standards ("SFAS") No. 128,
           "Earnings Per Share". SFAS No. 128 specifies new standards designed
           to improve the earnings per share ("EPS") information provided in
           financial statements by simplifying the existing computational
           guidelines, revising the disclosure requirements and increasing the
           comparability of EPS data on an international basis. Some of the
           changes made to simplify the EPS computations include: (a)
           eliminating the presentation of primary EPS and replacing it with
           basic EPS, with the principal difference being that common stock
           equivalents are not considered in computing basic EPS, (b)
           eliminating the modified treasury stock method and the three percent
           materiality provision and (c) revising the contingent share
           provisions and the supplemental EPS data requirements. SFAS No. 128
           also makes a number of changes to existing disclosure requirements.
           SFAS No. 128 is effective for financial statements issued for periods
           ending after December 15, 1997, including interim periods. Prior
           period EPS information is restated to conform to the provisions of
           SFAS No. 128. For the years ended December 31, 1996 and 1995 per
           share calculations include the Company's proportionate share of
           excess carrying value of New Valley redeemable preferred shares over
           the cost of shares repurchased of $1,782 and $16,802, respectively.



                                      F-19


<PAGE>   82


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



      (t)  Foreign Currency Translation:

           The Company's Russian subsidiary operates in a "highly inflationary"
           economy and uses the U.S. dollar as the functional currency.
           Therefore, certain assets of this entity (principally inventories and
           property and equipment) are translated at historical exchange rates
           with all other assets and liabilities translated at year end exchange
           rates and all translation adjustments are reflected in the
           consolidated statements of operations.

      (u)  Reclassifications:

           Certain amounts in prior years' financial statements have been
           reclassified to conform to the current year's presentation.

         NEW ACCOUNTING PRONOUNCEMENTS

         In June 1997, FASB issued SFAS No. 130, "Reporting Comprehensive
         Income". SFAS No. 130 establishes standards for reporting and display
         of comprehensive income. The purpose of reporting comprehensive income
         is to present a measure of all changes in equity that result from
         recognized transactions and other economic events of the period other
         than transactions with owners in their capacity as owners. SFAS No. 130
         requires that an enterprise classify items of other comprehensive
         income by their nature in a financial statement and display the
         accumulated balance of other comprehensive income separately from
         retained earnings and additional paid-in capital in the equity section
         of the balance sheet. For the Company, other components of
         stockholders' equity include such items as minimum pension liability
         adjustments, unearned compensation expense related to stock options and
         the Company's proportionate interest in New Valley's capital
         transactions. SFAS No. 130 is effective for fiscal years beginning
         after December 15, 1997. The Company does not anticipate that
         implementation of SFAS No. 130 will have a material impact on the
         consolidated financial statements.

         In June 1997, the FASB issued SFAS No. 131, "Disclosures About Segments
         of an Enterprise and Related Information". SFAS No. 131 specifies
         revised guidelines for determining an entity's operating segments and
         the type and level of financial information to be disclosed. SFAS No.
         131 provides for a two-tier test for determining those operating
         segments that would need to be disclosed for external reporting
         purposes. In addition to providing the required disclosures for
         reportable segments, SFAS No. 131 also requires disclosure of certain
         "second level" information by geographic area and for
         products/services. SFAS No. 131 also makes a number of changes to
         existing disclosure requirements. Management believes that the adoption
         of this pronouncement will not have a material effect on the Company's
         financial statement disclosures. SFAS No. 131 is effective for fiscal
         years beginning after December 15, 1997.

         In February 1998, SFAS No. 132, "Employers' Disclosures about Pensions
         and Other Postretirement Benefits," was issued which revises required
         disclosures about pensions and postretirement benefit plans. SFAS No.
         132 is effective for the Company for the year ended 1998. The Company
         has not yet determined the impact of its implementation.

2.    INVESTMENT IN NEW VALLEY CORPORATION

      At December 31, 1997 and 1996, the Company's investment in New Valley
      consisted of an approximate 42% voting interest. At December 31, 1997 and
      1996, the Company owned 57.7% of 


                                      F-20


<PAGE>   83



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


      the outstanding $15.00 Class A Increasing Rate Cumulative Senior Preferred
      Shares ($100 Liquidation Value), $.01 par value (the "Class A Preferred
      Shares"), 9.0% of the outstanding $3.00 Class B Cumulative Convertible
      Preferred Shares ($25 Liquidation Value), $.10 par value (the "Class B
      Preferred Shares") and 41.7% of New Valley's common shares, $.01 par value
      (the "Common Shares").

      The Class A Preferred Shares and the Class B Preferred Shares are
      accounted for as debt and equity securities, respectively, pursuant to the
      requirements of SFAS No. 115, "Accounting for Certain Investments in Debt
      and Equity Securities", and are classified as available-for-sale. The
      Common Shares are accounted for pursuant to APB No. 18, "The Equity Method
      of Accounting for Investments in Common Stock".

      The Company determines the fair value of the Class A Preferred Shares and
      Class B Preferred Shares based on the quoted market price. Through
      September 1996, earnings on the Class A Preferred Shares were comprised of
      dividends accrued during the period and the accretion of the difference
      between the Company's basis and their mandatory redemption price. During
      the quarter ended September 30, 1996, the decline in the market value of
      the Class A Preferred Shares, the dividend received on the Class A
      Preferred Shares and the Company's equity in losses incurred by New Valley
      caused the carrying value of the Company's investment in New Valley to be
      reduced to zero. Beginning in the fourth quarter of 1996, the Company
      suspended the recording of its earnings on the dividends accrued and the
      accretion of the difference between the Company's basis in the Class A
      Preferred Shares and their mandatory redemption price.

      The Company's and BGLS' investment in New Valley at December 31, 1997 and
      1996, respectively, is summarized below:
 
<TABLE>
<CAPTION>
                                                                                      Unrealized
                                        Number of         Fair         Carrying         Holding
1997                                      Shares         Value          Amount        Gain (Loss)
----                                      ------         -----          ------        -----------
   <S>                                  <C>              <C>            <C>           <C>
   Class A Preferred Shares.......         618,326       $59,359        $59,359        $ (5,494)
   Class B Preferred Shares.......         250,885           941            941            (913)
   Common Shares..................       3,989,710(A)      1,995        (60,300)
                                                         -------        -------        --------
                                                         $62,295        $              $ (6,407)
                                                         =======        =======        ========

1996
----

   Class A Preferred Shares.......         618,326       $72,962         $72,962       $(24,881)
   Class B Preferred Shares.......         250,885         1,631           1,631           (223)
   Common Shares..................       3,989,710(A)      5,985         (71,542)
                                                         -------          ------       --------
                                                         $80,578        $  3,051       $(25,104)
                                                          ======         =======       ========
</TABLE>

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

           (A) Gives effect to July 1996 one-for-twenty stock split.

      In November 1994, New Valley's First Amended Joint Chapter 11 Plan of
      Reorganization, as amended ("Joint Plan"), was confirmed by order of the
      United States Bankruptcy Court for the District of New Jersey and on
      January 18, 1995, New Valley emerged from bankruptcy reorganization
      proceedings and completed substantially all distributions to creditors
      under the Joint Plan. Pursuant to the Joint Plan, among other things, the
      Class A Preferred Shares, the Class B Preferred Shares, 



                                      F-21


<PAGE>   84


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



      the Common Shares and other equity interests were reinstated and retained
      all of their legal, equitable and contractual rights.

      In February 1995, New Valley repurchased 54,445 Class A Preferred Shares
      pursuant to a tender offer made as part of the Joint Plan. During 1995,
      New Valley repurchased 339,400 additional Class A Preferred Shares on the
      open market at an aggregate cost of $43,405. During 1996, New Valley
      repurchased 72,104 Class A Preferred Shares for a total amount of $10,530.
      The Company has recorded its proportionate interest in the excess of the
      carrying value of the shares over the cost of the shares repurchased as a
      credit to additional paid-in capital in the amount of $1,782 and $16,802
      for the years ended December 31, 1996 and 1995, respectively, along with
      other New Valley capital transactions of $241 for the year ended December
      31, 1995.

      The Class A Preferred Shares of New Valley are required to be redeemed on
      January 1, 2003 for $100.00 per share plus dividends accrued to the
      redemption date. The shares are redeemable, at any time, at the option of
      New Valley, at $100.00 per share plus accrued dividends. The holders of
      Class A Preferred Shares are entitled to receive a quarterly dividend, as
      declared by the Board of Directors, payable at the rate of $19.00 per
      annum. At December 31, 1997 and 1996, respectively, the accrued and unpaid
      dividends arrearage was $163,302 ($152.41 per share) and $117,117 ($109.31
      per share). The Company received $24,733 ($40.00 per share) and $61,832
      ($100.00 per share) in dividend distributions in 1996 and 1995,
      respectively.

      Holders of the Class B Preferred Shares are entitled to receive a
      quarterly dividend, as declared by the Board, at a rate of $3.00 per
      annum. At December 31, 1997 and 1996, respectively, the accrued and unpaid
      dividends arrearage was $139,412 ($49.95 per share) and $115,944 ($41.55
      per share). No dividends on the Class B Preferred Shares have been
      declared since the fourth quarter of 1988.

      Summarized financial information for New Valley follows:

<TABLE>
<CAPTION>
                                                                   1997           1996          1995
                                                                   ----           ----          ----
<S>                                                              <C>           <C>              <C>
Current assets, primarily cash and marketable securities..       $118,642      $183,720
Noncurrent assets.........................................        322,749       222,820
Current liabilities.......................................        128,128        98,110
Noncurrent liabilities....................................        185,024       170,223
Redeemable preferred stock................................        258,638       210,571
Shareholders' equity (deficit)............................       (130,399)      (72,364)

Revenues..................................................        114,568       130,865       $ 67,730
Costs and expenses........................................        139,989       149,454         66,064
(Loss) income from continuing operations..................        (24,260)      (14,648)         1,374
Income from discontinued operations.......................          3,687         7,158         16,873
Net loss applicable to Common Shares(A)...................        (89,048)      (65,160)       (13,714)

Company's share of discontinued operations................          1,536         2,982          7,031
</TABLE>


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

        (A)  Considers all preferred accrued dividends, whether or not declared
             and, in 1995 and 1996, the excess of carrying value of redeemable 
             preferred shares over cost of shares purchased.

      On January 31, 1997, New Valley acquired substantially all the common 
      shares of BML from BOL for $55,000.  (Refer to Note 4.)


                                      F-22


<PAGE>   85


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



      On February 20, 1998, New Valley and Apollo Real Estate Investment Fund
      III, L.P. ("Apollo") organized Western Realty Development LLC ("Western
      Realty") to make real estate and other investments in Russia. In
      connection with the formation of Western Realty, New Valley agreed, among
      other things, to contribute to Western Realty the real estate assets of
      its subsidiary BML and Apollo agreed to contribute up to $58,000.

      Under the terms of the agreement governing Western Realty (the "LLC
      Agreement"), the ownership and voting interests in Western Realty will be
      held equally by Apollo and New Valley. Apollo will be entitled to a
      preference on distributions of cash from Western Realty to the extent of
      its investment, together with a 15% annual rate of return, and New Valley
      will then be entitled to a return of $10,000 of BML-related expenses
      incurred by New Valley since March 1, 1997, together with a 15% annual
      rate of return; subsequent distributions will be made 70% to New Valley
      and 30% to Apollo. Western Realty will be managed by a Board of Managers
      consisting of an equal number of representatives chosen by Apollo and New
      Valley. All material corporate transactions by Western Realty will
      generally require the unanimous consent of the Board of Managers.
      Accordingly, New Valley will account for its non-controlling interests in
      Western Realty on the equity method.

      The organization of Western Realty was effected pursuant to the LLC
      Agreement. On January 11, 1996, New Valley acquired from an affiliate of
      Apollo eight shopping centers for $72,500. New Valley and pension plans
      sponsored by BGLS have invested in investment partnerships managed by an
      affiliate of Apollo. Apollo's affiliate owns a substantial amount of debt
      securities of BGLS and warrants to purchase common stock of the Company.

      On February 27, 1998, at an initial closing under the LLC Agreement,
      Apollo made an $11,000 loan (the "Loan") to Western Realty. The Loan,
      which bears interest at the rate of 15% per annum and is due September 30,
      1998, is collateralized by a pledge of New Valley's shares of BML. Upon
      completion of the transfer of Ducat Place II and the satisfaction of other
      conditions under the LLC Agreement, the Loan and the accrued interest
      thereon will be converted into a capital contribution by Apollo to Western
      Realty and the BML pledge released.

      Western Realty will seek to make additional real estate and other
      investments in Russia. New Valley and Apollo have agreed to invest,
      through Western Realty or another entity, up to $25,000 in the aggregate
      for the potential development of a real estate project in Moscow. In
      addition, Western Realty has agreed to acquire for $20,000, a 30% profits
      interest in a company organized by BOL which will, among other things,
      acquire an interest in a new factory being constructed on the outskirts of
      Moscow by a subsidiary of BOL. (Refer to Note 4.)

3.    RJR NABISCO HOLDINGS CORP.

      As of December 31, 1997 and 1996, New Valley held approximately 612,650
      and 1,700,000 shares of RJR Nabisco Holdings Corp. ("RJR Nabisco") common
      stock, respectively, with a market value of $22,898 and $59,200 (cost of
      approximately $18,780 and $53,400). During 1997, 1996 and 1995, New Valley
      expensed $100, $11,724 and $3,879, respectively, for costs relating to its
      RJR Nabisco investment.

      In June 1996, various agreements between High River Limited Partnership
      ("High River"), the Company, BGLS and New Valley were terminated by mutual
      consent. Pursuant to these agreements, the parties had agreed to take
      certain actions during late 1995 and in 1996 designed to cause RJR Nabisco
      to effectuate a spinoff of its food business, Nabisco Holdings Corp.
      ("Nabisco"). 



                                      F-23


<PAGE>   86


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


      The terminations of the High River agreements left in effect for one year
      certain provisions concerning payments to be made to High River in the
      event New Valley achieved a profit (after deducting certain expenses) on
      the sale of the shares of RJR Nabisco common stock which were held by it
      or they were valued at the end of such year at higher than their purchase
      price or in the event the Company or its affiliates engaged in certain
      transactions with RJR Nabisco. Based on the market price of RJR Nabisco
      common stock, no amounts were payable by New Valley under these
      agreements.

      Pursuant to an agreement between the Company and New Valley whereby New
      Valley agreed to reimburse the Company and its subsidiaries for reasonable
      out-of-pocket expenses in connection with RJR Nabisco, New Valley paid the
      Company and its subsidiaries a total of $17 and $2,370 in 1997 and 1996.

      On February 29, 1996, New Valley entered into a total return equity swap
      transaction (the "Swap") with an unaffiliated company (the "Counterparty")
      relating to 1,000,000 shares of RJR Nabisco common stock (reduced to
      750,000 shares of RJR Nabisco common stock as of August 13, 1996). New
      Valley entered into the Swap in order to be able to participate in any
      increase or decrease in the value of the RJR Nabisco common stock during
      the term of the Swap. The transaction was for a period of up to six
      months, unless extended by the parties, subject to earlier termination at
      the election of New Valley, and provided for New Valley to make a payment
      to the Counterparty of $1,537 upon commencement of the Swap. At the
      termination of the transaction, if the price of the RJR Nabisco common
      stock during a specified period prior to such date (the "Final Price")
      exceeded $34.42, the price of the RJR Nabisco common stock during a
      specified period following the commencement of the Swap (the "Initial
      Price"), the Counterparty was required to pay New Valley an amount in cash
      equal to the amount of such appreciation with respect to the shares of RJR
      Nabisco common stock subject to the Swap plus the value of any dividends
      with a record date occurring during the Swap period. If the Final Price
      was less than the Initial Price, then New Valley was required to pay the
      Counterparty at the termination of the transaction an amount in cash equal
      to the amount of such decline with respect to the shares of RJR Nabisco
      common stock subject to the Swap, offset by the value of any dividends,
      provided that, with respect to approximately 225,000 shares of RJR Nabisco
      common stock, New Valley was not required to pay any amount in excess of
      an approximate 25% decline in the value of the shares. The potential
      obligations of the Counterparty under the Swap were guaranteed by the
      Counterparty's parent, a large foreign bank, and New Valley pledged
      certain collateral in respect of its potential obligations under the Swap
      and agreed to pledge additional collateral under certain conditions. New
      Valley marked its obligation with respect to the Swap to fair value with
      unrealized gains or losses included in income. During the third quarter of
      1996, the Swap was terminated in connection with New Valley's reduction of
      its holdings of RJR Nabisco common stock, and New Valley recognized a loss
      on the Swap of $7,305 for the year ended December 31, 1996.

4.    INVESTMENT IN BROOKE (OVERSEAS) LTD.

      On January 31, 1997, BOL sold all its shares of BML to New Valley for
      $21,500 in cash and a promissory note of $33,500 payable $21,500 on June
      30, 1997 and $12,000 on December 31, 1997 with interest at 9%. The note
      was paid in full as of December 31, 1997. The consideration received
      exceeded the carrying value of its investment in BML by $43,700. The
      Company recognized a gain on the sale in 1997 in the amount of $21,300.
      The remaining $22,400 was deferred in recognition of the fact that the
      Company retains an interest in BML through its 42% equity ownership in New
      Valley and that a portion of the property sold (the site of the third
      phase of the Ducat Place real estate 



                                      F-24


<PAGE>   87


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


      project being developed by BML, which is currently used by Liggett-Ducat
      for its existing cigarette factory), is subject to a put option held by
      New Valley. The option allows New Valley to put this site back to the
      Company at the greater of the appraised fair value of the property at the
      date of exercise or $13,600, during the period Liggett-Ducat operates the
      factory on such site. During the second quarter 1997, BML sold one of its
      office buildings, Ducat Place I, to a third party. Accordingly, the
      Company recognized $1,240 of its deferred gain.

      In connection with the sale of its BML shares to New Valley, certain
      specified liabilities aggregating $40,800 remained with BML, including a
      Russian bank loan with a balance of $20,418, which was paid in full during
      the third quarter, 1997.

      At December 31, 1997 and 1996, the Company's subsidiaries owned
      approximately 96% of the stock of Liggett-Ducat through purchases of stock
      in 1997 and 1996 from other shareholders.

      Prior to December 29, 1995, the Company did not consolidate Liggett-Ducat
      due to certain events continuing through 1995 which impaired the Company's
      ability to control the operations of Liggett-Ducat. Such events included
      political restrictions on the Company's ability to influence and control
      the management and operating policies of Liggett-Ducat and the risks of
      loss of ownership.

      During the second quarter of 1996, BOL entered into stock purchase
      agreements with the former chairman of Liggett-Ducat and the former
      Director of Liggett-Ducat's tobacco operations (the "Sellers"). Under the
      stock purchase agreements, BOL acquired 142,558 shares held by the Sellers
      for $2,143. The purchase price was payable in installments during 1996 and
      certain shares of Liggett-Ducat collateralize the Company's obligation
      under both the purchase agreements and the consulting agreements
      (described below).

      Concurrently, the Company entered into consulting and non-compete
      agreements with the Sellers. Under the terms of these agreements, the
      Company will pay the Sellers a total of approximately $8,357 over five
      years. At December 31, 1997, the liability remaining under these
      agreements was $4,875.

      In 1996, Russian tax authorities assessed Liggett-Ducat $7,600 for
      outstanding tax liabilities relating to 1995. The liability is payable in
      two parts, 50% within 2-1/2 years, the remaining 50% over the succeeding
      five years. The remaining liability at December 31, 1997 was $4,405.

      Liggett-Ducat is in the process of constructing a new cigarette factory on
      the outskirts of Moscow which is currently scheduled to be operational in
      early 1999. A 49-year land lease was renegotiated in 1996 for the site on
      which Liggett-Ducat plans to build the new factory. In addition,
      Liggett-Ducat has entered into a construction contract for the plant. The
      remaining liability under that contract at December 31, 1997 is
      approximately $11,500. Equipment purchase agreements in place at December
      31, 1997 total $26,955 of which $22,950 will be financed by the
      manufacturers. In February 1998, the Company agreed to guarantee payment
      for additional equipment purchased by Liggett-Ducat in the amount of
      $7,400 of which $5,841 will be financed by the manufacturers.

      The performance of Liggett-Ducat's cigarette operations in Russia is
      affected by uncertainties in Russia which may include, among others,
      political or diplomatic developments, regional tensions, currency
      repatriation restrictions, foreign exchange fluctuations, inflation, and
      an undeveloped system of commercial laws and legislative reform relating
      to foreign ownership in Russia.


                                      F-25


<PAGE>   88


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


      Subsequent Event:

      In February 1998, Western Realty agreed to acquire for $20,000, a 30%
      profits interest in a company organized by BOL, which will, among other
      things, acquire an interest in the new factory discussed above.


5.    DISCONTINUED OPERATIONS

      A summary of discontinued operations follows:

<TABLE>
<CAPTION>
                                                                        Year Ended December 31,
                                                                   1997         1996           1995
                                                               -------------------------------------
    <S>                                                        <C>            <C>            <C>    
    Income (loss) from discontinued operations:
        New Valley........................................       $   --       $    --        $ 1,800
        MAI...............................................                                       698
        SkyBox............................................                                       362
                                                                 ------       -------        -------
                                                                     --            --          2,860
                                                                 ------       -------        -------

    Gain from disposal of operations:
        New Valley........................................        1,536         2,982          5,231
        SkyBox............................................                                    13,138
                                                                 ------       -------        -------
                                                                  1,536         2,982         18,369
                                                                 ------       -------        -------

    Income from discontinued operations...................       $1,536        $2,982        $21,229
                                                                 ======       =======        =======
</TABLE>

      New Valley:

      On October 31, 1995, New Valley sold substantially all the assets of its
      wholly-owned subsidiary, Western Union Data Services Company, Inc. (the
      "Messaging Service Business"), and conveyed substantially all of the
      liabilities of the Messaging Service Business for $17,540 in cash and
      $2,460 in cancellation of intercompany indebtedness. The financial
      statements of the Company reflect its portion of the gain on disposal of
      discontinued operations in 1997, 1996 and 1995.

      MAI:

      In February 1995, the Company distributed to its stockholders a special
      dividend (the "MAI Distribution") of the 65.2% equity interest it held in
      MAI Systems Corporation ("MAI"). The MAI Distribution reduced the
      Company's stockholders' equity (deficit) by $27,085 in the first quarter
      of 1995.

      In addition, in connection with a transaction wherein MAI's United States
      and Canadian bank lenders took title to the stock of MAI's European
      subsidiaries in satisfaction of a total of approximately $84,000 of
      indebtedness owed by MAI to such bank lenders, the Company may be
      required, under certain limited circumstances, to purchase an equity
      interest of up to $7,500 in a holding company controlled by the bank
      lenders. The $7,500 is recorded as a liability.



                                      F-26


<PAGE>   89


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


      SkyBox:

      During the first quarter of 1995, the Company sold all of its remaining
      common stock of its former subsidiary, SkyBox International Inc.
      ("SkyBox"), for $9,138. In addition, during the same period, SkyBox
      redeemed the 40 shares of SkyBox Series A Preferred Stock which the
      Company held for $4,000.

6.    INVENTORIES

      Inventories consist of:

<TABLE>
<CAPTION>
                                                          December 31,
                                                       1997          1996
                                                       ----          ----
      <S>                                             <C>           <C>    
      Finished goods.............................     $13,273       $15,304
      Work-in-process............................       1,976         4,435
      Raw materials..............................      24,495        34,002
      Replacement parts and supplies.............       4,466         4,406
                                                      -------       -------
      Inventories at current cost................      44,210        58,147
      LIFO adjustments...........................      (4,898)       (4,456)
                                                      -------       -------
                                                      $39,312       $53,691
                                                      =======       =======
</TABLE>

      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 December 31, 1997, Liggett and
      Liggett-Ducat had leaf tobacco purchase commitments of approximately
      $10,200 and $27,800, respectively. In addition, Liggett-Ducat had leaf
      tobacco prepayments of $9,290.

7.    PROPERTY, PLANT AND EQUIPMENT

      Property, plant and equipment consist of:

<TABLE>
<CAPTION>
                                                           December 31,
                                                        1997           1996
                                                        ----           ----
      <S>                                             <C>           <C>    
      Land and improvements......................     $   411       $    455
      Buildings..................................       6,521         14,205
      Machinery and equipment....................      53,717         49,401
      Leasehold improvements.....................         302            302
      Construction-in-progress...................      18,179         46,966
                                                      -------       --------
                                                       79,130        111,329

      Less accumulated depreciation..............     (33,187)       (31,047)
                                                      -------       --------
                                                      $45,943       $ 80,282
                                                      =======       ========
</TABLE>

      The amounts provided for depreciation for the years ended December 31,
      1997, 1996 and 1995 were $4,513, $4,412 and $4,699, respectively.


                                      F-27


<PAGE>   90


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


      The amount of capitalized interest included in property, plant and
      equipment was $693 and $6,387 in 1997 and 1996, respectively.

8.    SALE OF ASSETS

      On January 31, 1997, BOL sold BML to New Valley for $21,500 in cash and a
      promissory note of $33,500 which was paid in 1997. (Refer to Note 4.)

      On March 11, 1997, Liggett sold to Blue Devil Ventures, a North Carolina
      limited liability partnership, surplus realty for $2,200. The Company
      recognized a gain of approximately $1,100.

      On May 14, 1996, Liggett sold to the County of Durham surplus realty for
      $4,300. The Company recognized a gain of approximately $3,600.

      On July 15, 1996, the Company sold substantially all of the non-cash
      assets and certain liabilities of COM Products, Inc., a subsidiary engaged
      in the business of selling micrographics equipment and supplies, for
      approximately $3,700 cash and a promissory note for $500. The Company
      recognized a gain of approximately $3,000 on this transaction.

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

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

<TABLE>
<CAPTION>
                                                                              December 31,
                                                                         1997              1996
                                                                         ----              ----
         <S>                                                           <C>               <C>     
         15.75% Series B Senior Secured Notes due 2001,
             net of unamortized discount of $1,141 and $1,511......    $231,723          $231,353
         14.500% Subordinated Debentures due 1998..................         800               800
         Notes payable - Foreign...................................       5,000            22,668
         Other.....................................................         629             2,425

         Liggett:
         11.500% Senior Secured Series B Notes due 1999, net of
             unamortized discount of $206 and $424.................     112,406           119,688
         Variable Rate Series C Senior Secured Notes due 1999......      32,279            32,279
         Revolving credit facility.................................      23,427            24,272
                                                                       --------          --------

         Total notes payable and long-term debt....................     406,264           433,485

         Less:
             Current maturities....................................       6,429            55,242
                                                                       --------          --------

         Amount due after one year.................................    $399,835          $378,243
                                                                       ========          ========
</TABLE>


      Standstill Agreement - BGLS:

      During negotiations with the holders of more than 83% of the BGLS Notes
      concerning certain modifications to the terms of such debt, BGLS entered
      into a standstill agreement with such holders on August 28, 1997. Pursuant
      to the standstill agreement, as amended, such holders agreed that they
      would be entitled to receive their portion of the July 31, 1997 interest
      payment on the BGLS Notes (in total, $15,340) only after giving BGLS 20
      days' notice but in any event by February 6, 1998.


                                      F-28


<PAGE>   91


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



      On February 6, 1998, BGLS entered into a further amendment to the
      standstill agreement with the Apollo Holders who hold approximately 41.8%
      of the BGLS Notes which extended the termination date of such agreement
      with respect to the Apollo Holders to March 2, 1998. Also on February 6,
      1998, the holder of 41.9% of the BGLS Notes, who had previously been a
      party to the standstill agreement, was paid its pro rata share of the July
      31, 1997 interest payment on the BGLS Notes. The Company also sold stock
      on January 16, 1998 to an affiliate of this holder in which it recorded an
      expense of $2,531 for the first quarter 1998, representing the difference
      between the cost and fair market value of the shares sold. (Refer to Note
      13.)

      On March 2, 1998, the Company entered into an agreement with the Apollo
      Holders in which the Apollo Holders agreed to defer the payment of
      interest on the BGLS Notes held by them, commencing with the interest
      payment that was due July 31, 1997, which they had previously agreed to
      defer, through the interest payment due July 31, 2000. The deferred
      interest payments will be payable at final maturity of the BGLS Notes on
      January 31, 2001 or upon an event of default under the Indenture for the
      BGLS Notes.

      In connection with the March 2, 1998 agreement with the Apollo Holders,
      the Company issued to the Apollo Holders a five-year warrant to purchase
      2,000,000 shares of the Company's common stock at a price of $5.00 per
      share. The Apollo Holders were also issued a second warrant expiring
      October 31, 2004 to purchase an additional 2,150,000 shares of the
      Company's common stock at a price of $0.10 per share. The second warrant
      will become exercisable on October 31, 1999, and the Company will have the
      right under certain conditions prior to that date to substitute for that
      warrant a new warrant for 9.9% of the common stock of Liggett.

      Based on the fair value of the equity instruments given to the holders of
      the debt, and the difference between the fair value of the modified debt
      and the carrying value of the debt held by the Apollo Holders prior to the
      transaction, no gain or loss is anticipated to be recorded on the
      transaction. Imputed interest of approximately $23,000 will be accreted
      over the term of the modified debt based on its recorded fair value.

      In connection with the consents of the Liggett bondholders to the
      restructuring of the Liggett Notes, on February 2, 1998, the Company
      issued 482,970 shares of treasury stock to the Liggett bondholders of
      record as of January 15, 1998. The Company recorded a deferred charge of
      $4,105 at January 31, 1998 reflecting the fair value of the instruments
      issued. The Company has agreed to use its best efforts to file with the
      Securities and Exchange Commission (the "SEC") a shelf registration
      statement on Form S-3 to be declared effective by May 31, 1998. If the
      registration statement has not been declared effective by such date,
      liquidated damages on the shares of common stock will accrue at the daily
      rate of $25, provided that the number of days on which damages shall
      accrue shall not exceed 300 days. Liquidated damages would be payable, at
      the option of the Company, in cash or in shares of common stock of the
      Company.

      15.75% Series B Senior Secured Notes Due 2001

      An exchange offer wherein BGLS offered to exchange all its outstanding
      Series 2 Notes, Reset Notes and Subordinated Debentures for 15.75% Series
      A Senior Secured Notes ("Series A Notes") and Series B Notes closed on
      January 30, 1996. All $91,179 of the Series 2 Notes and $125,495 of the
      Subordinated Debentures were exchanged. In addition, BGLS cancelled all of
      the Subordinated Debentures ($13,705) held by the Company. Subordinated
      Debentures in the amount of $800 remained outstanding and were paid at
      maturity on April 1, 1998. As part of the exchange offer, substantially
      all of the covenants and events of default were eliminated pertaining to
      the Subordinated Debentures.

      Holders of Reset Notes did not exchange, and the Reset Notes were redeemed
      on March 29, 1996 for a total amount of $5,785, including premium,
      together with accrued interest of $452. On March 7, 



                                      F-29


<PAGE>   92


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


      1996, an additional $7,397 face amount of Series A Notes were sold for
      $6,300 including accrued interest with the proceeds being used for the
      redemption of the Reset Notes.

      Pursuant to a registered exchange offer, holders of the Series A Notes
      exchanged all of the $107,373 outstanding principal amount for an equal
      principal amount of Series B Notes. The exchange closed March 21, 1996.
      The Company has cancelled all the Series A Notes.

      The Series B Notes are collateralized by substantially all of BGLS'
      assets, including a pledge of BGLS' equity interests in Liggett, BOL and
      NV Holdings as well as a pledge of all of the New Valley securities held
      by BGLS and NV Holdings. The BGLS Series B Notes Indenture contains
      certain covenants, which among other things, limit the ability of BGLS to
      make distributions to the Company to $6,000 per year ($12,000 if less than
      50% of the Series B Notes remain outstanding), limit additional
      indebtedness of BGLS to $10,000, limit guaranties of subsidiary
      indebtedness by BGLS to $50,000, and restrict certain transactions with
      affiliates that exceed $2,000 in any year subject to certain exceptions
      which include payments to the Company not to exceed $6,500 per year for
      permitted operating expenses, payment of the Chairman's salary and bonus
      and certain other expenses, fees and payments. In addition, the Indenture
      contains certain restrictions on the ability of the Chairman and certain
      of his affiliates to enter into certain transactions with, and receive
      payments above specified levels from, New Valley. The Series B Notes may
      be redeemed, in whole or in part, through December 31, 1999, at a price of
      101% of the principal amount and thereafter at 100%. Interest is payable
      at the rate of 15.75% per annum on January 31 and July 31 of each year,
      except for the period from October 1, 1995 to January 30, 1996 when
      interest was payable at 13.75%.

      The Company recorded an extraordinary charge of approximately $9,700 for
      the year ended December 31, 1995 relating to the exchanged debt securities
      discussed above.

      Liggett 11.500% Senior Secured Series B Notes due 1999:

      On February 14, 1992, Liggett issued $150,000 in Senior Secured Notes (the
      "Liggett Series B Notes"). Interest on the Liggett Series B Notes is
      payable semiannually on February 1 and August 1 at an annual rate of
      11.5%. The Liggett Series B Notes and Series C Notes referred to below
      (collectively, the "Liggett Notes") required mandatory principal
      redemptions of $7,500 on February 1 in each of the years 1993 through 1997
      and $37,500 on February 1, 1998 with the balance of the Liggett Notes due
      on February 1, 1999. In February 1997, $7,500 of Liggett B Notes were
      purchased using the Facility and credited against the mandatory redemption
      requirements. The transaction resulted in a net gain of $2,963. The
      Liggett Notes are collateralized by substantially all of the assets of
      Liggett, excluding inventories and receivables. Eve Holdings Inc. is a
      guarantor for the Liggett Notes. The Liggett Notes may be redeemed, in
      whole or in part, at a price equal to 100% of the principal amount at the
      option of Liggett. The Liggett Notes contain restrictions on Liggett's
      ability to declare or pay cash dividends, incur additional debt, grant
      liens and enter into any new agreements with affiliates, among others.

      During 1997, Liggett engaged in negotiations with its note holders to
      restructure the terms of the Liggett Notes. During such negotiations,
      Liggett postponed making the interest payment of approximately $9,700 due
      on August 1, 1997, on the Liggett Notes. As discussed below, on August 29,
      1997, the Facility was amended to permit Liggett to borrow an additional
      $6,000 which was used on that date to make the August 1, 1997 interest
      payment. The indenture governing the Liggett Notes provides for a 30-day
      grace period before the failure to pay interest will be an event of
      default.

      On January 30, 1998, with the consent of the required majority of the
      holders of the Liggett Notes, Liggett entered into various amendments to
      the Indenture governing the Liggett Notes, which provided, among other
      things, for a deferral of the February 1, 1998 mandatory redemption
      payment of $37,500 to the date of final maturity of the Liggett Notes on
      February 1, 1999. In connection with the deferral, the Company agreed to
      issue 482,970 shares of the Company's common stock to the holders of
      record on January 15, 1998 of the Liggett Notes. The Indenture under which
      the Liggett Notes are outstanding was also amended to prohibit, with
      limited exceptions, payments of dividends and incurrence of new debt by
      Liggett and to tighten restrictions on the disposition of proceeds of


                                      F-30


<PAGE>   93


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


      asset sales. The Company and BGLS also agreed to guarantee the payment by
      Liggett of the August 1, 1998 interest payment on the Liggett Notes. In
      addition, Liggett Noteholders were granted additional collateral in the
      form of a security interest in 16% of the stock of Liggett-Ducat or a
      successor entity held by BOL.

      On February 1, 1999, all of the Liggett Notes, approximately $144,900,
      will reach maturity. There are no refinancing or restructuring
      arrangements in place at this time for the notes and no assurances can be
      given in this regard. (Refer to Note 1(b).)

      Issuance of Liggett Series C Variable Rate Notes:

      The Series C Notes have the same terms (other than interest rate, which is
      19.75%) and stated maturity as the Liggett Series B Notes.

      Revolving Credit Facility - Liggett:

      On March 8, 1994, Liggett entered into the Facility for $40,000 with a
      syndicate of commercial lenders. The Facility is collateralized by all
      inventories and receivables of Liggett. At December 31, 1997, $7,728 was
      available under the Facility based on eligible collateral. Borrowings
      under the Facility, whose interest is calculated at a rate equal to 1.5%
      above the Philadelphia National Bank's prime rate, bear a rate of 10.0% at
      December 31, 1997. The Facility requires Liggett's compliance with certain
      financial and other covenants. The Facility also limits the amount of cash
      dividends and distributions by Liggett and imposes requirements with
      respect to Liggett's permitted maximum adjusted net worth and net working
      capital deficiencies. In January 1997, the Facility was extended for one
      year and, in November 1997, was extended for an additional year until
      March 8, 1999.

      During the first quarter of 1997, Liggett violated the working capital
      covenant contained in the Facility. This violation occurred during
      February 1997 when $37,500 of the Liggett Notes were reclassified from
      long-term to current as a result of the February 1, 1998 mandatory
      redemption requirement of such Notes, which redemption has now been
      extended to the maturity date, February 1, 1999. On March 19, 1997, the
      lead lender agreed to waive this covenant default, and the Facility was
      amended as follows: (i) the working capital definition was changed to
      exclude the current portion of the Liggett Notes; (ii) the maximum
      permitted working capital deficit was reduced to $12,000 (as computed in
      accordance with the agreement); (iii) the maximum permitted adjusted net
      worth deficit was increased to $180,000 (as computed in accordance with
      the agreement); and (iv) the permitted advance rates under the Facility
      for eligible inventory were reduced by five percent. On April 8, 1998, the
      Facility was further amended to increase the maximum permitted adjusted
      net worth and net working capital deficiencies to $195,000 and $17,000,
      respectively. The Facility, as amended, also provides that a default by 
      Liggett or its subsidiaries under the March 96 Settlements, March 97
      Settlements and March 98 Settlements (all as defined below in Note 16)
      shall constitute an event of default under the Facility.

      On August 29, 1997, the Facility was amended to permit Liggett to borrow
      an additional $6,000 which was used on that date in making the interest
      payment of $9,700 due on August 1, 1997 to the holders of the Liggett
      Notes. BGLS guaranteed the additional $6,000 advance under the Facility
      and collateralized the guarantee with $6,000 in cash, deposited with
      Liggett's lender. At December 31, 1997, this amount is classified in other
      assets on the consolidated balance sheet.

      Foreign Loans:

      In October, 1995, Liggett-Ducat, a subsidiary of BOL, entered into a
      construction loan agreement with a Russian Bank for a period of two years
      on behalf of BML for $20,400. The loan was paid in full by BML in the
      third quarter of 1997. Deferred financing fees of approximately $4,044
      were recorded and were amortized over the term of the loan. (Refer to Note
      4.)


                                      F-31


<PAGE>   94


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


      At December 31, 1997, Liggett-Ducat had two 6-month credit facilities open
      with a Russian bank. The first, for $2,000, expires on April 30, 1998,
      initially bore an interest rate of 21%, subsequently raised to 28% on
      December 2, 1997. The second, for $3,000, expires on May 16, 1998,
      initially bore an interest rate of 25%, subsequently raised to 28% on
      December 2, 1997.

      Scheduled Maturities:

      Scheduled maturities of long-term debt for each of the next five years are
as follows:

<TABLE>
<CAPTION>
                 <S>                                      <C>       
                 1998....................................  $    6,429
                 1999....................................     168,112
                 2000....................................       
                 2001....................................     231,723
                 2002....................................
                 Thereafter..............................
                                                           ----------            
                                                           $  406,264
                                                           ==========
</TABLE>

10.   COMMITMENTS

      Certain of the Company's subsidiaries lease certain facilities and
      equipment used in its operations under both month-to-month and fixed-term
      agreements. The aggregate minimum rentals under operating leases with
      noncancelable terms for one year or more are as follows:

<TABLE>
<CAPTION>
                 Year ending December 31:                
                 <S>                                           <C>   
                 1998......................................    $2,144
                 1999......................................       735
                 2000......................................       280
                 2001......................................       267
                 2002......................................       143
                 Thereafter................................     2,155
                                                               ------
                                                               $5,724
                                                               ======
</TABLE>

      Lease commitments for 2002 and thereafter relate primarily to the
      remaining 45 years of a land lease and 23 years of an equipment lease in
      Russia.

      The Company's rental expense for the years ended December 31, 1997, 1996
      and 1995 was $3,625, $5,471 and $4,449, respectively.

11.   EMPLOYEE BENEFIT PLANS

      Defined Benefit Retirement Plans:

      The Company sponsors several defined benefit pension plans, covering
      virtually all of Liggett's full-time employees. These plans provide
      pension benefits for eligible employees based primarily on their
      compensation and length of service. Contributions are made to the pension
      plans in amounts necessary to meet the minimum funding requirements of the
      Employee Retirement Income Security Act of 1974 ("ERISA").



                                      F-32

<PAGE>   95


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


      In a continuing effort to reduce operating expenses, all defined benefit
      plans were frozen between 1993 and 1995 and several early retirement
      windows were offered in 1995 and 1996. As a result of these actions, the
      Company recorded a curtailment charge (see table below).

      The Company's net pension expense consists of the following components:

<TABLE>
<CAPTION>
                                                                             Year Ended December 31,     
                                                                         1997       1996         1995
                                                                         ----       ----         ----
      <S>                                                            <C>         <C>          <C>        
      Service cost - benefits earned during the period..........     $    350    $    350     $    454   
      Interest cost on projected benefit obligation.............       12,255      12,241       12,850   
      Actual return on assets...................................      (42,511)    (21,143)     (23,501)  
      Curtailment related to plan restructuring.................          484       1,463        1,550   
      Net amortization and deferral.............................       27,430       7,384        9,547   
                                                                     --------    --------     --------   
                                                                     $ (1,992)   $    295     $    900   
                                                                     ========    ========     ========   
</TABLE>

      In accordance with SFAS No. 87, "Employers' Accounting for Pensions", the
      overfunded and underfunded plans with respect to the accumulated benefit
      obligation at December 31, 1996 have been segregated for financial
      statement presentation. All plans were underfunded with respect to the
      accumulated benefit obligation at December 31, 1995. An analysis of the
      funded status of the Company's defined benefit pension plans and amounts
      recognized in the balance sheets at December 31, 1997 and 1996 for the
      pension plans are as follows:

<TABLE>
<CAPTION>
                                                                  December 31,                        December 31,
                                                                     1997                                1996
                                                       ----------------------------------------------------------------
                                                        Assets Exceed     Accumulated    Assets Exceed    Accumulated
                                                         Accumulated    Benefits Exceed   Accumulated   Benefits Exceed
                                                           Benefits         Assets          Benefits         Assets
<S>                                                    <C>              <C>              <C>            <C>    
Actuarial present value of benefit obligations:
      Vested benefit obligation ......................      $ 157,193       $   3,843       $ 155,612       $ 2,900
                                                            =========       =========       =========       =======
      Accumulated benefit obligation .................      $ 161,614       $   3,860       $ 160,587       $ 2,915
                                                            =========       =========       =========       =======
      Projected benefit obligation ...................      $ 161,614       $   3,860       $ 160,587       $ 2,915
Plan assets at fair value ............................        194,732                         169,845
                                                            ---------       ---------       ---------       -------
Projected benefit obligation (less than) in
      excess of plan assets ..........................        (33,118)          3,860          (9,258)        2,915
Unrecognized net gain (loss) .........................         51,017          (2,058)         28,221          (976)
Curtailment liability ................................                                          1,463
Adjustment required to recognize minimum liability ...                          2,058                           976
                                                            ---------       ---------       ---------       -------
Pension liability before purchase accounting
      valuation adjustments ..........................         17,899           3,860          20,426         2,915
Purchase accounting valuation adjustments related
      to income taxes ................................         (3,077)                         (3,425)
                                                            ---------       ---------       ---------       -------
Net pension liability included in the balance sheets .      $  14,822       $   3,860       $  17,001       $ 2,915
                                                            =========       =========       =========       =======
</TABLE>

      Assumptions used in the determination of net pension expense and the
      actuarial present value of benefit obligations for the years ended
      December 31, 1997 and 1996 follow:

<TABLE>
                       <S>                                                     <C>          
                       Discount rates..................................        6.25 - 8.00% 
                       Accrued rates of return on invested assets......                9.0%     
                       Salary increase assumptions.....................            N/A      
</TABLE>               

                                      F-33


<PAGE>   96


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


      Plan assets consist of commingled funds, marketable equity securities and
      corporate and government debt securities.

      Postretirement Medical and Life Insurance Plans:

      BGLS and Liggett

      Substantially all of Liggett's employees are eligible for certain
      postretirement benefits if they reach retirement age while working for the
      Company. Effective January 1, 1995, retirees are required to fund 100% of
      participant medical premiums.

      The components of net periodic postretirement benefit cost for the years
      ended December 31, 1997, 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                                                      1997         1996          1995
                                                                      ----         ----          ----
      <S>                                                             <C>          <C>         <C>   
      Service cost, benefits attributed to employee
           service during the year............................        $ 24         $ 68        $   68
      Interest cost on accumulated postretirement
           benefit obligation.................................         703          829           970
      Charge for special termination benefits.................          47          137           489
      Amortization of net (gain) loss.........................        (193)         (92)          (26)
                                                                      ----         ----        ------
      Net periodic postretirement benefit expense.............        $581         $942        $1,501
                                                                      ====         ====        ======
</TABLE>

      The following sets forth the actuarial present value of the Accumulated
      Postretirement Benefit Obligation ("APBO") at December 31, 1997 and 1996
      applicable to each employee group for benefits:

<TABLE>
<CAPTION>
                                                                           1997             1996
                                                                           ----             ----
      <S>                                                                <C>              <C>    
      Retired employees................................................. $ 6,870          $ 7,899
      Active employees - fully eligible.................................     498              674
      Active employees - not fully eligible.............................     810              515
                                                                         -------          -------
           APBO.........................................................   8,178            9,088
      Unrecognized net gain.............................................   3,992            3,324
      Purchase accounting valuation adjustment related to
           income taxes.................................................    (963)          (1,072)
                                                                         -------          -------
      Postretirement liability.......................................... $11,207          $11,340
                                                                         =======          =======
</TABLE>

      The APBO at December 31, 1997 and 1996 was determined using discount rates
      of 7.5% and 8%, respectively, and a health care cost trend rate of 4% in
      1997 and 1996. A 1% increase in the trend rate for health care costs would
      have increased the APBO and net periodic postretirement benefit cost by
      $360 and $26, respectively, for the year ended December 31, 1997. The
      Company does not hold any assets reserved for use in the plan.



                                      F-34

<PAGE>   97



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



      Profit Sharing Plan:

      Liggett

      The 401(k) plans originally called for Liggett contributions matching up
      to a 3% employee contribution, plus additional Liggett contributions of up
      to 6% of salary based on the achievement of Liggett's profit objectives.
      Effective January 1, 1994, Liggett suspended the 3% match for the salaried
      employees' 401(k) Plan, but reinstated it on April 1, 1996. Liggett
      contributed and expensed $497, $591 and $900 to the 401(k) plans for the
      years ended December 31, 1997, 1996 and 1995, respectively.

12.   INCOME TAXES

      The Company files a consolidated federal income tax return that includes
      its more than 80%-owned United States subsidiaries. At December 31, 1997,
      the Company had $99,861 of unrecognized net deferred tax assets, comprised
      primarily of net operating loss carryforwards, available to offset future
      taxable income for federal tax purposes. The Company established a
      valuation allowance against this deferred tax asset as it is presently
      deemed more likely than not that the benefit of the tax asset will not be
      utilized. The Company continues to evaluate the realizability of its
      deferred tax assets and its estimate is subject to change.

      The amounts provided for income taxes are as follows:

<TABLE>
<CAPTION>
                                                                            Year Ended December 31,
                                                                1997            1996             1995
                                                                ----            ----             ----
      <S>                                                      <C>             <C>               <C>
      Current:
         U.S. Federal.....................................
         Foreign..........................................     $1,134          $ 1,454
         State............................................        (11)             (52)          $ 342
                                                               ------          -------           -----
      Total provision (benefit) for continuing operations.     $1,123          $ 1,402           $ 342
                                                               ======          =======           =====
</TABLE>

      The tax effect of temporary differences which give rise to a significant
      portion of deferred tax assets and liabilities are as follows:

<TABLE>
<CAPTION>

                                                     December 31, 1997                  December 31, 1996
                                                     -----------------                  -----------------
                                               Deferred Tax     Deferred Tax      Deferred Tax     Deferred Tax
                                                  Assets         Liabilities         Assets         Liabilities
                                                  ------         -----------         ------         -----------
      <S>                                      <C>              <C>               <C>              <C>    
      Sales and product allowances.......      $   3,102                          $ 2,504
      Inventory..........................            457          $1,568            1,270           $   683
      Coupon accruals....................          2,369                            4,492
      Property, plant and equipment......                          5,760                              5,218
      Employee benefit plan accruals.....         12,698                           13,193
      Debt restructuring charges.........         19,105                           22,334
      Excess of tax basis over book basis-
         non-consolidated entities.......          9,467                            9,467
      Excess of book basis over tax basis-
         non-consolidated entities.......                                                             5,166
      Legal settlements..................          9,840                            2,910
      Net operating loss carryforwards...         50,151                           45,543
      Valuation allowance................        (99,861)                         (90,646)
      Reclassifications..................         (7,328)         (7,328)         (11,067)          (11,067)
                                               ---------          ------          -------           -------
                                               $                  $               $                 $
                                               =========          ======          =======           =======

</TABLE>


                                      F-35


<PAGE>   98


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


      Differences between the amounts provided for income taxes and amounts
      computed at the federal statutory tax rate are summarized as follows:

<TABLE>
<CAPTION>
                                                                     Year Ended December 31,
                                                             1997           1996           1995
                                                             ----           ----           ----

      <S>                                                  <C>            <C>            <C>      
       Loss from continuing operations
        before income taxes .........................      $(50,687)      $(63,516)      $(45,002)
                                                           --------       --------       --------

      Federal income tax (benefit) at statutory rate        (17,740)       (22,231)       (15,751)

      Increases (decreases) resulting from:
        State income taxes, net of federal income tax
         benefits ...................................            (8)           (34)           342
        Foreign taxes ...............................         1,134          1,454
        Changes in valuation allowance ..............         9,215         21,471         11,810
        Other .......................................         8,522            742          3,941
                                                           --------       --------       --------
        Provision for income tax ....................      $  1,123       $  1,402       $    342
                                                           ========       ========       ========
</TABLE>

      The Company's tax years from 1993 to 1995 are presently under audit with
      the Internal Revenue Service. The Company believes it has adequately
      reserved for any potential adjustments which may occur.

      At December 31, 1997, the Company and its consolidated group had net
      operating loss carryforwards for tax purposes of approximately $125,000
      which may be subject to certain restrictions and limitations and which
      will expire in the years 2006 to 2017.

13.   EQUITY

      On March 7, 1997, a partnership controlled by the Company's Chairman,
      President and Chief Executive Office and controlling stockholder (the
      "Chairman") transferred 400,000 shares of common stock to the Company in
      satisfaction of an obligation. (Refer to Note 17.)

      In 1995, pursuant to a Stock Grant Agreement, the Company purchased 33,748
      shares of common stock from a former employee at market price. During
      1995, the Company issued, in the aggregate, 270,000 shares from treasury.

      On January 16, 1998, the Company entered into a Stock Purchase Agreement
      in which High River purchased 1,500,000 shares of BGL common stock for
      $9,000. The Company has agreed to use its best efforts to file with the
      SEC,a shelf registration statement on Form S-3 to be declared effective by
      May 15, 1998. If the registration statement has not been declared
      effective by such date, liquidated damages on the shares of common stock
      will accrue at the rate of $25 per day for the first 60-day period, and
      thereafter at the rate of $50 per day, provided that the aggregate
      liquidated damages shall not exceed $9,000.

      On March 12, 1998, the Company granted an option for 1,250,000 shares of
      the Company's common stock to a law firm that represents the Company and
      Liggett. On May 1, 1998 and April 1, 1999, options for 250,000 and an
      additional 1,000,000 shares of common stock are exercisable at $17.50 per
      share, respectively. The option expires on March 31, 2003.



                                      F-36

<PAGE>   99
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


14.   STOCK PLANS

      On December 16, 1996, the Company entered into a Stock Option Agreement
      (the "Agreement") with a consultant who serves as a director and President
      of New Valley. The Agreement granted such consultant non-qualified stock
      options to purchase 1,000,000 shares of the Company's common stock at an
      exercise price of $1.00 per share. The options, which have a ten-year
      term, vest and become exercisable in six equal annual installments
      beginning on July 1, 1997. Pursuant to the Agreement, common stock
      dividend equivalents are paid on each vested and unexercised option. The
      Company estimated the fair value of such grant on the date of grant using
      the Black-Scholes option-pricing model with the following assumptions: a
      risk-free interest rate of 6.4%, expected option life of 10 years,
      volatility of 81.4% and no expected dividends or forfeiture. Under this
      model, the fair value of stock options granted in 1996 was $4,750. The
      Company recognized expense of $1,127 and $64 for the years ended 1997 and
      1996, respectively.

      As of January 1, 1994, the Company had granted 500,000 shares of
      restricted common stock to the same consultant. Of the total number of
      shares granted, 250,000 were immediately vested and issued during the
      third quarter. The remaining 250,000 shares were issued in 1995 and vested
      in 1997. In addition, on January 25, 1995, the Company entered into a
      non-qualified stock option agreement with the same consultant. Under the
      agreement, options to purchase 500,000 shares were granted at $2.00 per
      share. The options are exercisable over a ten-year period, beginning with
      20% on the grant date and 20% on each of the four anniversaries of the
      grant date. The grant provides for dividend equivalent rights on all the
      shares underlying the options. During 1997, 1996 and 1995, the Company
      recorded charges to income of $205, $222, and $557, respectively, for
      compensation based on estimates of the fair market value for the shares
      and options granted. In 1997, 1996 and 1995, the Company also recorded
      charges to income of $188, $150 and $150, respectively, for the dividend
      equivalent rights.

      As of January 1, 1998 and 1997, the Company granted to employees of the
      Company non-qualified stock options to purchase 42,500 and 422,000,
      respectively, shares of the Company's common stock at an exercise price of
      $5.00 per share. The options have a ten-year term and vest in six equal
      annual installments. The Company will recognize compensation expense of
      $154 over the vesting period.

      The fair value of option grants to employees is estimated on the date of
      grant using the Black-Scholes option-pricing model for pro forma footnote
      disclosure purposes with the following assumptions used for grants in
      1997: a risk-free interest rate of 6.44%, expected option life of 10
      years, volatility of 81.46% and no expected dividends or forfeitures.

      A summary of stock options granted to employees follows:
 
<TABLE>
<CAPTION>
                                                                          Weighted   
                                           Number of       Exercise        Average
                                             Shares         Price         Fair Value
                                             ------         -----         ----------
<S>                                        <C>              <C>           <C>
Outstanding on December 31, 1996                  0
     Granted ...................            422,000         $5.00             $4.30     
     Exercised .................                  0                             
     Cancelled .................                  0                             
Outstanding on December 31, 1997            422,000         $5.00              4.30     
Exercisable ....................             89,165                             
</TABLE>


                                      F-37

<PAGE>   100
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)

      The Company has chosen to continue accounting for stock options at their
      intrinsic value. Had the fair value method of accounting been applied to
      the Company's stock options granted to employees, the pro forma effect
      would be as follows:

<TABLE>
<CAPTION>
                                                                    1997
                                                                    ----

<S>                                                               <C>      
Net loss as reported.....................................         $(49,885)
Estimated fair value of the year's option grants.........              383
Net loss adjusted........................................          (50,268)
Adjusted net loss per share - Basic and Diluted..........            (2.81)
</TABLE>


15.   SUPPLEMENTAL CASH FLOW INFORMATION

      In accordance with the requirements of SFAS No. 95, "Statement of Cash
Flows," supplemental cash flow information is disclosed below:

<TABLE>
<CAPTION>
                                                                 Year Ended December 31,
                                                              1997        1996          1995
                                                              ----        ----          ----
<S>                                                        <C>          <C>          <C>     
 I.  Cash paid during the period for:
       Interest ....................................       $ 43,028     $ 57,362     $ 60,158
       Income taxes, net of refunds ................            462          582        1,735

II. Non-cash investing and financing activities:
       Dividends payable ...........................                    $  1,387
       Distribution of MAI to stockholders .........                                 $ 27,085
       Exchange of Series 2 Senior Secured Notes
         for Series A Notes ........................                      99,154
       Exchange of 14.50% Subordinated Debentures
         for Series B Notes ........................                     125,495
       Issuance of Series A Notes for options ......                         822
       Exchange of Series A Notes for Series B Notes                      99,976
       Issuance of promissory notes for shares
         of Liggett-Ducat ..........................                       1,643
       Promissory Note from New Valley .............         33,500
</TABLE>


16.   CONTINGENCIES

      Tobacco-Related Litigation:

      Overview. Since 1954, Liggett and other United States cigarette
      manufacturers have been named as defendants in a number of direct and
      third-party 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 secondary smoke
      (environmental tobacco smoke, "ETS") from cigarettes. These cases are
      reported hereinafter as though having been commenced against Liggett
      (without regard to whether such cases were actually commenced against the
      Company or Liggett). There has been a noteworthy increase in the number of
      cases pending against both Liggett and the other tobacco companies. The
      cases generally fall into three categories: (i) smoking and health cases
      alleging personal injury brought on behalf of individual smokers
      ("Individual Actions"), (ii) smoking and health cases alleging personal
      injury and purporting to be brought on behalf of a class of plaintiffs
      ("Class Actions") and (iii) health care cost recovery actions brought by
      state and local 


                                      F-38
<PAGE>   101
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


      governments, although recently numerous health care cost recovery actions
      have been commenced on behalf of other third-party payors including
      asbestos manufacturers, unions and taxpayers ("Attorneys General
      Actions"). As new cases are commenced, the costs associated with defending
      such cases and the risks attendant to the inherent unpredictability of
      litigation continue to increase. Liggett had been receiving assistance
      from others in the industry in defraying the costs and other burdens
      incurred in the defense of smoking and health litigation and related
      proceedings, which, for the most part, consisted of the payment of counsel
      fees and costs, but this assistance terminated in 1997. In 1995 and 1996,
      approximately $1,500 and $6,500, respectively, in counsel fees and costs
      were paid by others. In 1995 and 1996, Liggett incurred additional fees
      and costs in connection with tobacco-related litigation in the amount of
      approximately $4,500 and $3,500, respectively. In 1997, Liggett incurred
      fees and costs in the amount of approximately $5,750. The future financial
      impact on the Company of the termination of this assistance and the
      effects of the tobacco litigation settlements discussed below is not
      quantifiable at this time.

      On June 24, 1992, in an action entitled Cipollone v. Liggett Group Inc.,
      et al., the United States Supreme Court issued an opinion concluding that
      The Federal Cigarette Labeling and Advertising Act did not preempt state
      common law damage claims but that The Public Health Cigarette Smoking Act
      of 1969 (the "1969 Act") did preempt certain, but not all, state common
      law damage claims. The decision bars plaintiffs from asserting claims
      that, after the effective date of the 1969 Act, the tobacco companies
      either failed to warn adequately of the claimed health risks of cigarette
      smoking or sought to neutralize those claimed risks in their advertising
      or promotion of cigarettes. Bills have been introduced in Congress on
      occasion to eliminate the federal preemption defense. Enactment of any
      federal legislation with such an effect could result in a significant
      increase in claims, liabilities and litigation costs.

      Individual Actions. As of December 31, 1997, there were approximately 250
      cases pending against Liggett, and in most cases the other tobacco
      companies, where individual plaintiffs allege injury resulting from
      cigarette smoking, addiction to cigarette smoking or exposure to ETS and
      seek compensatory and, in some cases, punitive damages. Of these, 108 are
      pending in the State of Florida, 82 are pending in the State of New York
      and 19 are pending in the State of Texas. The balance of individual cases
      are pending in 16 states. There are four individual cases pending where
      Liggett is the only named defendant.

      The plaintiffs' allegations of liability in those cases in which
      individuals seek recovery for personal injuries allegedly caused by
      cigarette smoking are based on various theories of recovery, including
      negligence, gross negligence, special duty, voluntary undertaking, 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,
      indemnity, market share liability and violations of deceptive trade
      practices laws, the Federal Racketeer Influenced and Corrupt Organization
      Act ("RICO") and antitrust statutes. In many of these cases, in addition
      to compensatory damages, plaintiffs also seek other forms of relief
      including 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.

      On September 10, 1993, an action entitled Sackman v. Liggett Group Inc.,
      United States District Court, Eastern District of New York, was filed
      against Liggett alleging as injury lung cancer. On October 6, 1997, the
      parties settled this matter.


                                      F-39

<PAGE>   102
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


      Class Actions. As of December 31, 1997, there were approximately 40
      actions pending, for which either a class has been certified or plaintiffs
      are seeking class certification, where Liggett, among others, was a named
      defendant. Two of these cases, Fletcher, et al. v. Brooke Group Ltd., et
      al. and Walker, et al. v. Liggett Group Inc., et al., have been settled,
      subject to court approval. These two settlements are more fully discussed
      below under the "Settlements" section.

      On October 31, 1991, an action entitled Broin, et al. v. Philip Morris
      Incorporated, et al., Circuit Court of the Eleventh Judicial District in
      and for Dade County, Florida, was filed against Liggett and others. This
      case has been brought by plaintiffs on behalf of all flight attendants
      that have worked or are presently working for airlines based in the United
      States and who have never regularly smoked cigarettes but allege that they
      have been damaged by involuntary exposure to ETS. On October 10, 1997, the
      other major tobacco companies settled this matter which settlement
      provides for a release of the Company and Liggett. In February 1998, the
      Circuit Court approved the settlement, however, a Notice of Appeal was
      filed in the Third District Court of Appeal by an objector to the
      settlement.

      On March 25, 1994, an action entitled Castano, et al. v. The American
      Tobacco Company Inc., et al., United States District Court, Eastern
      District of Louisiana, was filed against Liggett and others. The class
      action complaint sought relief for a nationwide class of smokers based on
      their alleged addiction to nicotine. On February 17, 1995, the District
      Court granted plaintiffs' motion for class certification (the "Class
      Certification Order").

      On May 23, 1996, the Court of Appeals for the Fifth Circuit reversed the
      Class Certification Order and instructed the District Court to dismiss the
      class complaint. The Fifth Circuit ruled that the District Court erred in
      its analysis of the class certification issues by failing to consider how
      variations in state law affect predominance of common questions and the
      superiority of the class action mechanism. The appeals panel also held
      that the District Court's predominance inquiry did not include
      consideration of how a trial on the merits in Castano would be conducted.
      The Fifth Circuit further ruled that the "addiction-as-injury" tort is
      immature and, accordingly, the District Court could not know whether
      common issues would be a "significant" portion of the individual trials.
      According to the Fifth Circuit's decision, any savings in judicial
      resources that class certification may bring about is speculative and
      would likely be overwhelmed by the procedural problems certification
      brings. Finally, the Fifth Circuit held that in order to make the class
      action manageable, the District Court would be forced to bifurcate issues
      in violation of the Seventh Amendment.

      The extent of the impact of the Castano decision on tobacco-related class
      action litigation is still uncertain, although the decertification of the
      Castano class by the Fifth Circuit may preclude other federal courts from
      certifying a nationwide class action for trial purposes with respect to
      tobacco-related claims. The Castano decision has had to date, however,
      only limited effect with respect to courts' decisions regarding narrower
      tobacco-related classes or class actions brought in state rather than
      federal court. For example, since the Fifth Circuit's ruling, courts in
      New York, Louisiana and Maryland have certified "addiction-as-injury"
      class actions that covered only citizens in those states. Two class
      actions pending in state court in Florida have also been certified and one
      of the actions, the Broin case, had begun trial before settling in 1997.
      The Castano decision has had no measurable impact on litigation brought by
      or on behalf of single individual claimants.

      Attorneys General Actions. As of December 31, 1997, 39 Attorneys General
      actions were filed against Liggett and the Company. In February 1998, one
      additional action was commenced. As more fully discussed below, through
      March 1998, Liggett and the Company have settled 37 of these actions. In
      addition, the Company and Liggett have reached settlements with six
      Attorneys General representing states or territories which have not yet
      commenced litigation. As of December 31, 1997, there were 

    
                                  F-40
<PAGE>   103
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


      approximately 35 additional third-party payor actions pending. In certain
      of the pending proceedings, state and local government entities and others
      seek reimbursement for Medicaid and other health care expenditures
      allegedly caused by use of tobacco products. 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, violation of a voluntary undertaking or
      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.

      Settlements. In March 1996, the Company and Liggett entered into an
      agreement, subject to court approval, to settle the Castano class action
      tobacco litigation. Under the Castano settlement agreement, upon final
      court approval of the settlement, the Castano class would be entitled to
      receive up to five percent of Liggett's pretax income (income before
      income taxes) each year (up to a maximum of $50,000 per year) for the next
      25 years, subject to certain reductions provided for in the agreement and
      a $5,000 payment from Liggett if the Company or Liggett fail to consummate
      a merger or similar transaction with another non-settling tobacco company
      defendant within three years of the date of settlement. The Company and
      Liggett have the right to terminate the Castano settlement under certain
      circumstances. On March 14, 1996, the Company, the Castano Plaintiffs
      Legal Committee and the Castano plaintiffs entered into a letter
      agreement. According to the terms of the letter agreement, for the period
      ending nine months from the date of Final Approval (as defined in the
      letter), if granted, of the Castano settlement or, if earlier, the
      completion by the Company or Liggett of a combination with any defendant
      in Castano, except Philip Morris, the Castano plaintiffs and their counsel
      agree not to enter into any more favorable settlement agreement with any
      Castano defendant which would reduce the terms of the Castano settlement
      agreement. If the Castano plaintiffs or their counsel enter into any such
      settlement during this period, they shall pay the Company $250,000 within
      30 days of the more favorable agreement and offer the Company and Liggett
      the option to enter into a settlement on terms at least as favorable as
      those included in such other settlement. The letter agreement further
      provides that during the same time period, and if the Castano settlement
      agreement has not been earlier terminated by the Company in accordance
      with its terms, the Company and its affiliates will not enter into any
      business transaction with any third party which would cause the
      termination of the Castano settlement agreement. If the Company or its
      affiliates enter into any such transaction, then the Castano plaintiffs
      will be entitled to receive $250,000 within 30 days from the transacting
      party. On May 11, 1996, the Castano Plaintiffs Legal Committee filed a
      motion with the United States District Court for the Eastern District of
      Louisiana seeking preliminary approval of the Castano settlement. On
      September 6, 1996, shortly after the class was decertified, the Castano
      plaintiffs withdrew the motion for approval of the Castano settlement.

      In March 1996, the Company and Liggett entered into a settlement of
      tobacco-related litigation with the Attorneys General of Florida,
      Louisiana, Massachusetts, Mississippi and West Virginia (the "March 1996
      Settlements"). The March 1996 Settlements release the Company and Liggett
      from all tobacco-related claims including claims for health care cost
      reimbursement and claims concerning sales of cigarettes to minors. Certain
      of the terms of the March 1996 Settlements are summarized below.

      Under the March 1996 Settlements, the five settling states would share an
      initial payment by Liggett of $5,000 ($1,000 of which was paid on March
      22, 1996, with the balance payable over nine years 

                                      F-41
<PAGE>   104
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


      and indexed and adjusted for inflation), provided that any unpaid amount
      will be due 60 days after either a default by Liggett in its payment
      obligations under the settlement or a merger or other similar transaction
      by the Company or Liggett with another defendant in the lawsuits. In
      addition, Liggett will be required to pay the settling states a percentage
      of Liggett's pretax income (income before income taxes) each year from the
      second through the twenty-fifth year. This annual percentage is 2-1/2% of
      Liggett's pretax income, subject to increase to 7-1/2% depending on the
      number of additional states joining the settlement. No additional states
      have joined this settlement to date. All of Liggett's payments are subject
      to certain reductions provided for in the agreement. Liggett has also
      agreed to pay to the settling states $5,000 if the Company or Liggett
      fails to consummate a merger or other similar transaction with another
      defendant in the lawsuits within three years of the date of the March 1996
      Settlement.

      Settlement funds received by the Attorneys General will be used to
      reimburse the states for smoking-related health care costs. The Company
      and Liggett also have agreed to phase in compliance with certain of the
      proposed interim FDA regulations on the same basis as provided in the
      Castano settlement. The Company and Liggett have the right to terminate
      the March 1996 Settlements with respect to any settling state if any of
      the remaining defendants in the litigation succeed on the merits in that
      state's respective Attorney General action. The Company and Liggett may
      also terminate the March 1996 Settlements if they conclude that too many
      states have filed Attorney General actions and have not settled such cases
      with the Company and Liggett.

      On March 20, 1997, Liggett, the Company and the five settling states
      executed an addendum pursuant to which Liggett and the Company agreed to
      provide to the five settling states, among other things, the additional
      cooperation and compliance with advertising restrictions that is provided
      for in the March 1997 Settlements (discussed below). Also, pursuant to the
      addendum, the initial settling states agreed to use best efforts to ensure
      that in the event of a global tobacco settlement enacted through federal
      legislation or otherwise, Liggett's and the Company's financial
      obligations under such a global settlement would be no more onerous than
      under this settlement.

      At December 31, 1995, the Company had accrued approximately $4,000 for the
      present value of the fixed payments under the March 1996 Settlements. At
      December 31, 1997, in connection with the March 1998 Settlements, the
      Company accrued $16,421 for the present value of the fixed payments under
      the March 1998 Settlements. No additional amounts have been accrued with
      respect to the recent settlements discussed below. The Company cannot
      quantify the future costs of the settlements at this time as the amount
      Liggett must pay is based, in part, on future operating results. Possible
      future payments based on a percentage of pretax income, and other
      contingent payments based on the occurrence of a business combination,
      will be expensed when considered probable.

      In March 1997, Liggett and the Company entered into a comprehensive
      settlement of tobacco litigation through parallel agreements with the
      Attorneys General of 17 states and with a nationwide class of individuals
      and entities that allege smoking-related claims. Thereafter, during 1997,
      settlements were reached with four more states through their respective
      Attorneys General (settlements with these 21 Attorneys General and with
      the nationwide class are hereinafter referred to as the "March 1997
      Settlements"). On March 12, 1998, Liggett and the Company, announced
      settlements with the Attorneys General of 14 states, the District of
      Columbia and the U.S. Virgin Islands (the "March 1998 Settlements"). On
      March 26, 1998, the Company and Liggett settled with the Attorney General
      of Georgia. The foregoing settlements cover all smoking-related claims,
      including both addiction-based and tobacco injury claims against the
      Company and Liggett, brought by the Attorneys General and, upon court
      approval, the nationwide class.


                                      F-42
<PAGE>   105
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


      The states and territories where settlements have been reached with
      Attorneys General are: Alaska, Arizona, Arkansas, California, Colorado,
      Connecticut, District of Columbia, Florida, Georgia, Hawaii, Idaho,
      Illinois, Indiana, Iowa, Kansas, Louisiana, Maine, Maryland,
      Massachusetts, Michigan, Minnesota, Mississippi, Missouri, Montana,
      Nebraska, Nevada, New Hampshire, New Jersey, New Mexico, New York, North
      Dakota, Ohio, Oklahoma, Oregon, Pennsylvania, Rhode Island, Texas, Utah,
      U.S. Virgin Islands, Washington, West Virginia, Wisconsin and Wyoming.
      Other states have either recently filed health care cost recovery actions
      or indicated intentions to do so. Both Liggett and the Company will
      endeavor to resolve those actions on substantially the same terms and
      conditions as the March 1998 Settlements, however, there can be no
      assurance that any such settlements will be completed.

      As mentioned above, in March 1997, Liggett, the Company and plaintiffs
      filed a mandatory class settlement agreement in an action entitled
      Fletcher, et al. v. Brooke Group Ltd., et al., Circuit Court of Mobile
      County, Alabama, where the court granted preliminary approval and
      preliminary certification of the class, and on May 15, 1997, a similar
      mandatory class settlement agreement was filed in an action entitled
      Walker, et al. v. Liggett Group Inc., et al., United States District
      Court, Southern District of West Virginia. The Company anticipates that
      should the court in Fletcher, after dissemination of notice to the class
      of the pending limited fund class action settlement and a full fairness
      hearing with respect thereto, issue a final order and judgment approving
      the settlement, such an order would preclude further prosecution by class
      members of tobacco-related claims against both Liggett and the Company.
      Under the Full Faith and Credit Act, a final judgment entered in a
      nationwide class action pending in a state court has a preclusive effect
      against any class member with respect to the claims settled and released.
      As the class definition in Fletcher encompasses all persons in the United
      States who would claim injury as a result of cigarette smoking or ETS and
      any third-party payor claimants, it is anticipated that, upon final order
      and judgment, all such persons and third-party payor claimants would be
      barred from further prosecution of tobacco-related claims against Liggett
      and the Company.

      In the Fletcher action, it is anticipated that class members will be
      notified of the settlement and will have an opportunity to appear at a
      later court hearing. Effectiveness of the mandatory settlement is
      conditioned on final court approval of the settlement after a fairness
      hearing. There can be no assurance as to whether, or when, such court
      approval will be obtained.

      The Walker court also granted preliminary approval and preliminary
      certification of the nationwide class, however, in August 1997, the court
      vacated its preliminary certification of the settlement class, which
      decision is currently on appeal. The Walker court relied on the Supreme
      Court's decision in Amchem Products Inc. v. Windsor in reaching its
      decision to vacate preliminary certification of the class. In Amchem, the
      Supreme Court affirmed a decision of the Third Circuit vacating the
      certification of a settlement class that involved asbestos-exposure
      claims. The Supreme Court held that the proposed settlement class did not
      meet the requirements of Rule 23 of the Federal Rules of Civil Procedure
      for predominance of common issues and adequacy of representation. The
      Third Circuit had held that, although classes could be certified for
      settlement purposes, Rule 23's requirements had to be satisfied as if the
      case were going to be litigated. The Supreme Court agreed that the
      fairness and adequacy of the settlement are not pertinent to the
      predominance inquiry under Rule 23(b)(3), and thus, the proposed class
      must have sufficient unity so that absent class members can fairly be
      bound by decisions of class representatives.

      After the Amchem opinion was issued by the Supreme Court in June 1997,
      objectors to Liggett's settlement in Walker moved for decertification.
      Although Liggett's settlement in the Walker action is a "limited fund"
      class action settlement proceeding under Rule 23(b)(1) and Amchem was a
      Rule 23 (b)(3) case, the court in the Walker action, nonetheless,
      decertified the Walker class. Applying Amchem to the Walker case, the
      District Court, in a decision issued in August 1997, determined that

                                      F-43
<PAGE>   106
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


      while plaintiffs in Walker have a common interest in "maximizing the
      limited fund available from the defendants," there remained "substantial
      conflicts among class members relating to distribution of the fund and
      other key concerns" that made class certification inappropriate.

      The Amchem decision's ultimate affect on the viability of both the Walker
      and Fletcher settlements remains uncertain given the Fifth Circuit's
      recent ruling reaffirming a limited fund class action settlement in In re
      Asbestos Litigation ("Ahearn"). In June 1997, the Supreme Court remanded
      Ahearn to the Fifth Circuit for consideration in light of Amchem. On
      remand, the Fifth Circuit made two decisive distinctions between Amchem
      and Ahearn. First, the Ahearn class action proceeded under Rule 23(b)(1)
      while Amchem was a Rule 23(b)(3) case, and second, in Ahearn, there was no
      allocation or difference in award, according to nature or severity of
      injury, as there was in Amchem. The Fifth Circuit concluded that all
      members of the class and all class representatives share common interests
      and none of the uncommon questions, abounding in Amchem, exist.

      The remaining material terms of the March 1996 Settlements, the March 1997
      Settlements and the March 1998 Settlements are described below.

      Pursuant to each of the settlements, both the Company and Liggett agreed
      to cooperate fully with the Attorneys General and the nationwide class in
      their respective lawsuits against the tobacco industry. The Company and
      Liggett agreed to provide to these parties all relevant tobacco documents
      in their possession, other than those subject to claims of joint defense
      privilege, and to waive, subject to court order, certain attorney-client
      privileges and work product protections regarding Liggett's
      smoking-related documents to the extent Liggett and the Company can so
      waive these privileges and protections. The Attorneys General and the
      nationwide class agreed to keep Liggett's documents under protective order
      and, subject to final court approval, to limit their use to those actions
      brought by parties to the settlement agreements. Those documents that may
      be subject to a joint defense privilege with other tobacco companies will
      not be produced to the Attorneys General or the nationwide class, but will
      be, pursuant to court order, submitted to the appropriate court and placed
      under seal for possible in camera review. Additionally, under similar
      protective conditions, the Company and Liggett agreed to offer their
      employees for witness interviews and testimony at deposition and trial.
      Pursuant to the settlement agreements, Liggett also agreed to place an
      additional warning on its cigarette packaging stating that "Smoking is
      Addictive" and to issue a public statement, as requested by the Attorneys
      General. Liggett has commenced distribution of cigarette packaging which
      displays the new warning label.

      Pursuant to the March 1996 Settlements, any other tobacco company
      defendant, except Philip Morris, merging or combining with Liggett or the
      Company, prior to the third anniversary of the settlement, would receive
      certain settlement benefits, including limitations on potential liability.
      Pursuant to the agreement, any such combining tobacco company would be
      released from the lawsuits brought by the five initial settling states.
      Such combining tobacco company would be obligated to pay into the
      settlement fund within sixty days of becoming bound to the agreement
      $135,000, and make annual payments of 2.5% of the combining company's
      pre-tax income (but not less than $30,000 per year). Such combining
      tobacco company would also have to comply with the advertising and access
      restrictions provided for in the agreement, and would have to withdraw
      their objections to the FDA rule.

      Pursuant to the March 1997 Settlements, any other tobacco company
      defendant, except Philip Morris, merging or combining with Liggett or the
      Company, prior to the fourth anniversary of the settlements, would receive
      certain settlement benefits, including limitations on potential liability
      for affiliates not engaged in domestic tobacco operations and a waiver of
      any obligation to post a bond to 


                                      F-44
<PAGE>   107
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


      appeal any future adverse judgment. In addition, within 120 days following
      any such combination, Liggett would be required to pay the settlement fund
      $25,000. Under all settlements, the plaintiffs have agreed not to seek an
      injunction preventing a defendant tobacco company combining with Liggett
      or the Company from spinning off any affiliate which is not engaged in the
      domestic tobacco business.

      Pursuant to the March 1998 Settlements, Liggett is required to pay each of
      the settling states and territories their relative share (based on the
      Medicaid population of each state over the total Medicaid population of
      the United States) of between 27.5% and 30% of Liggett's pre-tax income
      each year for 25 years, with a minimum payment guarantee of $1,000 per
      state over the first nine years of the agreement. The aggregate liability
      under the March 1996 Settlements, the March 1997 Settlements and the March
      1998 Settlements is $39,556, the present value of which, when discounted
      at the rate of 18% per annum, is $19,365 at December 31, 1997. Minimum
      payments to be made for these settlements over the next five years and
      thereafter are: 1998: $4,044; 1999: $4,406; 2000: $4,406; 2001: $4,465;
      2002: $4,518; thereafter: $17,717. The annual percentage is subject to
      increase, pro rata from 27.5% up to 30%, depending on the number of
      additional states joining the settlement. Pursuant to the "most favored
      nation" provisions under the March 1996 Settlement and the March 1997
      Settlements, each of the states settling under those settlements could
      benefit from the economic terms of the March 1998 Settlements. In the case
      of the March 1997 Settlements, in the event that the Fletcher class is
      approved, monies collected in the settlement fund will be overseen by a
      court-appointed committee and utilized to compensate state health care
      programs and settlement class members and to provide counter-market
      advertising. In all settlements, Liggett agreed to phase-in compliance
      with certain proposed FDA regulations regarding smoking by children and
      adolescents, including a prohibition on the use of cartoon characters in
      tobacco advertising and limitations on the use of promotional materials
      and distribution of sample packages where minors are present. The March
      1998 Settlements provide for additional restrictions and regulations on
      Liggett's advertising, including a prohibition on outdoor advertising and
      product advertising on the Internet and on payments for product placement
      in movies and television.

      Under all settlements, the Company and Liggett are also entitled to most
      favored nation treatment in the event any settling Attorney General
      reaches a settlement with any other defendant tobacco company. Under the
      March 1996 Settlement and March 1997 Settlements, in the event of a global
      settlement involving federal legislation with any other defendant tobacco
      company, the settling Attorneys General agreed to use their "best efforts"
      to ensure that the Company and Liggett's liability under such legislation
      should be no more onerous than under these settlements. Under the March
      1998 Settlements, the settling Attorneys General agreed to write letters
      to Congress and the President of the United States to ensure that the
      Company and Liggett's liability under any such legislation should be no
      more onerous than under these settlements.

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

      Trials. Liggett is a defendant in trials currently proceeding in the State
      of Minnesota by Hubert H. Humphrey, III, its Attorney General and Blue
      Cross and Blue Shield of Minnesota v. Philip Morris Incorporated, et al.,
      District Court of the Second Judicial District, Ramsey County, Minnesota,
      which commenced on January 20, 1998. Liggett settled the claims of the
      State of Minnesota on March 20, 1997, but still remains a defendant in the
      case with respect to the State's co-plaintiff, Blue Cross and Blue Shield
      of Minnesota. Liggett is also a defendant in Dunn and Wiley v. RJR Nabisco
      Holdings Corp., et al., Superior Court, Delaware County, Indiana, which
      trial commenced on February 9, 1998.

                                      F-45
<PAGE>   108
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


      There are several other trial dates scheduled during 1998 for individual
      cases; however, trial dates are subject to change.

      Proposed Resolution. In June 1997, Philip Morris Incorporated ("Philip
      Morris"), R. J. Reynolds Tobacco Company ("RJR"), B&W, Lorillard Tobacco
      Company ("Lorillard") and the United States Tobacco Company, along with
      the Attorneys General for the States of Arizona, Connecticut, Florida,
      Mississippi, New York and Washington and the Castano Plaintiffs'
      Litigation Committee executed a Memorandum of Understanding to support the
      adoption of federal legislation and necessary ancillary undertakings,
      incorporating the features described in a proposed resolution (the
      "Resolution"). The proposed Resolution mandates a total reformation and
      restructuring of how tobacco products are manufactured, marketed and
      distributed in the United States.

      The proposed Resolution includes provisions relating to advertising and
      marketing restrictions, product warnings and labeling, access
      restrictions, licensing of tobacco retailers, the adoption and enforcement
      of "no sales to minors" laws by states, surcharges against the industry
      for failure to achieve underage smoking reduction goals, regulation of
      tobacco products by the FDA, public disclosure of industry documents and
      research, smoking cessation programs, compliance programs by the industry,
      public smoking and smoking in the workplace, enforcement of the proposed
      Resolution, industry payments and litigation.

      The proposed Resolution would require the FDA to impose annual surcharges
      on the industry if targeted reductions in underage smoking incidence are
      not achieved in accordance with a legislative timetable. The surcharge
      would be based upon an approximation of the present value of the profit
      the companies would earn over the lives of all underage consumers in
      excess of the target, and would be allocated among participating
      manufacturers based on their market share of the United States cigarette
      industry.

      The proposed Resolution would require participating manufacturers to make
      substantial payments in the year of implementation and thereafter
      ("Industry Payments"). Participating manufacturers would be required to
      make an aggregate $10 billion initial Industry Payment on the date that
      federal legislation implementing the terms of the proposed Resolution is
      signed. This Industry Payment would be based on relative market
      capitalization. Thereafter, the participating companies would be required
      to make specified annual Industry Payments determined and allocated among
      the companies based on volume of domestic sales as long as the companies
      continue to sell tobacco products in the United States. These Industry
      Payments, which would begin on December 31 of the first full year after
      implementing federal legislation is signed, would be in the following
      amounts (at 1996 volume levels) -- year 1: $8.5 billion; year 2: $9.5
      billion; year 3: $11.5 billion; year 4: $14 billion; and each year
      thereafter: $15 billion. These Industry Payments would be increased by the
      greater of 3% or the previous year's inflation rate, and would be adjusted
      to reflect changes from 1996 domestic sales volume levels.

      The Industry Payments would be separate from any surcharges. The Industry
      Payments would receive priority and would not be dischargeable in any
      bankruptcy or reorganization proceeding and would be the obligation only
      of entities selling tobacco products in the United States (and not their
      affiliated companies). The proposed Resolution provides that all payments
      by the industry would be ordinary and necessary business expenses in the
      year of payment, and no part thereof would be either in settlement of an
      actual or potential liability for a fine or penalty (civil or criminal) or
      the cost of a tangible or intangible asset. The proposed Resolution would
      provide for the pass-through to consumers of the annual Industry Payments
      in order to promote the maximum reduction in underage use.


                                      F-46
<PAGE>   109
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


      If enacted, the federal legislation provided for in the proposed
      Resolution would settle present attorney general health care cost recovery
      actions (or similar actions brought by or on behalf of any governmental
      entity other than the federal government), parens patriae and smoking and
      health class actions and all "addiction"/dependence claims, and would bar
      similar actions from being maintained in the future. However, the proposed
      Resolution provides that no stay applications will be made in pending
      governmental actions without the mutual consent of the parties. The
      proposed Resolution would not affect any smoking and health class action
      or any health care cost recovery action that is reduced to final judgment
      before implementing federal legislation is effective.

      Under the proposed Resolution, the rights of individuals to sue the
      tobacco industry would be preserved, except as expressly changed by
      implementing federal legislation. Claims, however, could not be maintained
      on a class or other aggregated basis, and could be maintained only against
      tobacco manufacturing companies (and not their retailers, distributors or
      affiliated companies). In addition, all punitive damage claims based on
      past conduct would be resolved as part of the proposed Resolution, and
      future claimants could seek punitive damages only with respect to claims
      predicated upon conduct taking place after the effective date of
      implementing federal legislation. Finally, except with respect to actions
      pending as of June 9, 1997, third-party payor (and similar) claims could
      be maintained only if based on subrogation of individual claims. Under
      subrogation principles, a payor of medical costs can seek recovery from a
      third party only by "standing in the shoes" of the injured party and being
      subject to all defenses available against the injured party.

      The proposed Resolution contemplates that participating tobacco
      manufacturers would enter into a joint sharing agreement for civil
      liabilities relating to past conduct. Judgments and settlements arising
      from tort actions would be paid as follows: The proposed Resolution would
      set an annual aggregate cap of up to 33% of the annual base Industry
      Payment (including any reductions for volume declines). Any judgments or
      settlements exceeding the cap in a particular year would roll over into
      the next year. While judgments and settlements would run against the
      defendant, they would give rise to an 80-cents-on-the-dollar credit
      against the annual Industry Payment. Finally, any individual judgments in
      excess of $1 million would be paid at the rate of $1 million per year
      unless every other judgment and settlement could first be satisfied within
      the annual aggregate cap. In all circumstances, however, the companies
      would remain fully responsible for costs of defense and certain costs
      associated with the fees of attorneys representing certain plaintiffs in
      the litigation settled by the proposed Resolution.

      Under the proposed Resolution, the Company and Liggett would be deemed to
      be a "non-participating manufacturer". The proposed Resolution provides,
      among other things, that a non-participating manufacturer would be
      required to place into escrow, each year, an amount equal to 150% of its
      share of the payment required of participating manufacturers (other than
      the portion allocated to public health programs and federal and state
      enforcement). These funds would be earmarked for potential liability
      payments and could be reclaimed, with interest, after 35 years, to the
      extent they had not been paid out in liability.

      The proposals are currently being reviewed by the White House, Congress
      and various public interest groups. Separately, the other tobacco
      companies negotiated settlements of the Attorneys General health care cost
      recovery actions in Mississippi, Florida and Texas. Management is unable
      to predict the ultimate effect, if any, of the enactment of legislation
      adopting the proposed resolution. Management is also unable to predict the
      ultimate content of any such legislation; however, adoption of any such
      legislation could have a material adverse effect on the business of the
      Company and Liggett.

                                      F-47
<PAGE>   110
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


      Other Related Matters. On March 20, 1997, RJR, Philip Morris, B&W and
      Lorillard obtained a temporary restraining order from a North Carolina
      state court preventing the Company and Liggett and their agents,
      employees, directors, officers and lawyers from turning over documents
      allegedly subject to the joint defense privilege in connection with the
      settlements, which restraining order was converted to a preliminary
      injunction by the court on April 9, 1997. This ruling is currently on
      appeal by the Company and Liggett. On June 5, 1997, the North Carolina
      Supreme Court denied Liggett's Motion to Stay the case pending appeal. On
      March 24, 1997, the United States District Court for the Eastern District
      of Texas and state courts in Mississippi and Illinois each issued orders
      enjoining the other tobacco companies from interfering with Liggett's
      filing with the courts, under seal, those documents.

      The Company understands that a grand jury investigation is being conducted
      by the office of the United States Attorney for the Eastern District of
      New York (the "Eastern District Investigation") regarding possible fraud
      by the tobacco industry relating to smoking and health research undertaken
      or administered by The Council for Tobacco Research - USA, Inc. (the
      "CTR"). Liggett was a sponsor of the CTR at one time. In May 1996, Liggett
      received a subpoena from a Federal grand jury sitting in the Eastern
      District of New York, to which Liggett has responded.

      In March 1996, and in each of March, July, October and December 1997, the
      Company and/or Liggett received subpoenas from a Federal grand jury in
      connection with an investigation by the United States Department of
      Justice (the "DOJ Investigation") involving the industry's knowledge of:
      the health consequences of smoking cigarettes; the targeting of children
      by the industry; and the addictive nature of nicotine and the manipulation
      of nicotine by the industry. Liggett has responded to the March 1996,
      March 1997 and July 1997 subpoenas and is in the process of responding to
      the October and December 1997 subpoenas. The Company understands that the
      Eastern District Investigation and the DOJ Investigation have, for all
      intents and purposes, been consolidated into one investigation being
      conducted by the Department of Justice. The Company and Liggett are
      unable, at this time, to predict the outcome of this investigation.

      Litigation is subject to many uncertainties, and it is possible that some
      of the aforementioned actions could be decided unfavorably against the
      Company or Liggett. An unfavorable outcome of a pending smoking and health
      case could encourage the commencement of additional similar litigation.
      The Company is unable to evaluate the effect of these developing matters
      on pending litigation or the possible commencement of additional
      litigation.

      The Company is unable to make a meaningful estimate with respect to the
      amount of loss that could result from an unfavorable outcome of the cases
      pending against the Company, because 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 usually stated as being for at least the minimum
      necessary to invoke the jurisdiction of the court.

      Third-party payor claimants and others have set forth several additional
      variations on 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, however, understood
      that requested damages against the tobacco company defendants in these
      cases may be in the billions of dollars.

                                      F-48
<PAGE>   111
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


      It is possible that the Company's consolidated financial position, results
      of operation and cash flow could be materially adversely affected by an
      unfavorable outcome in any of such pending tobacco-related litigation.

      Liggett has been involved in certain environmental proceedings, none of
      which, either individually or in the aggregate, rise to the level of
      materiality. Liggett's management believes that current operations are
      conducted in material compliance with all environmental laws and
      regulations. Management is unaware of any material environmental
      conditions affecting its existing facilities. 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, earnings or
      competitive position of Liggett.

      There are several other proceedings, lawsuits and claims pending against
      the Company 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:

      On August 28, 1996, the FDA filed in the Federal Register a Final Rule
      (the "FDA Rule") classifying tobacco as a drug, asserting jurisdiction by
      the FDA over the manufacture and marketing of tobacco products and
      imposing restrictions on the sale, advertising and promotion of tobacco
      products. Litigation was commenced in the United States District Court for
      the Middle District of North Carolina challenging the legal authority of
      the FDA to assert such jurisdiction, as well as challenging the
      constitutionality of the rules. The court, after argument, granted
      plaintiffs' motion for summary judgment prohibiting the FDA from
      regulating or restricting the promotion and advertising of tobacco
      products and denied plaintiffs' motion for summary judgment on the issue
      of whether the FDA has the authority to regulate access to, and labeling
      of, tobacco products. The four major cigarette manufacturers and the FDA
      have filed notices of appeal. The Company and Liggett support the FDA Rule
      and have begun to phase in compliance with certain of the proposed interim
      FDA regulations. See discussions of the Castano and Attorneys General
      settlements above.

      In August 1996, the Commonwealth of Massachusetts enacted legislation
      requiring tobacco companies to publish information regarding the
      ingredients in cigarettes and other tobacco products sold in that state.
      In December 1997, the United States District Court for the District of
      Massachusetts enjoined this legislation from going into effect, however,
      on December 15, 1997, Liggett began complying with this legislation by
      providing ingredient information to the Massachusetts Department of Public
      Health.

      On February 20, 1996, the United States Trade representative issued an
      "advance notice of rule making" concerning how tobaccos imported under a
      previously established tobacco 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 on the
      basis of domestic market share. Such an approach, if adopted, could have a
      material adverse effect on the Company and Liggett.


                                      F-49
<PAGE>   112
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


      In April 1994, the United States Occupational Safety and Health
      Administration ("OSHA") issued a proposed rule that could ultimately ban
      smoking in the workplace. Hearings were completed during 1995. OSHA has
      not yet issued a final rule or a proposed revised rule. While the Company
      cannot predict the outcome, some form of federal regulation of smoking in
      workplaces may result.

      In January 1993, the United States Environmental Protection Agency ("EPA")
      released a report on the respiratory effect of ETS which concludes that
      ETS 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 ETS, and that given the current body of scientific
      evidence and the EPA's failure to follow its own guidelines in making the
      determination, the EPA's classification of ETS was arbitrary and
      capricious. Whatever the outcome of this litigation, issuance of the
      report may encourage efforts to limit smoking in public areas.

      As part of the budget agreement recently approved by Congress, federal
      excise taxes on a pack of cigarettes, which are currently 24 cents, would
      rise 10 cents in the year 2000 and 5 cents more in the year 2002. In a
      speech on September 17, 1997, President Clinton called for federal
      legislation that, among other things, would raise cigarette prices by up
      to $1.50 per pack. Since then, several bills have been introduced in the
      Senate that purport to propose legislation along these lines. Management
      is unable to predict the ultimate content of any such legislation;
      however, adoption of any such legislation could have a material adverse
      effect on the business of the Company and Liggett.

      In addition to the foregoing, there have been a number of other
      restrictive regulatory actions, adverse political decisions and other
      unfavorable developments concerning cigarette smoking and the tobacco
      industry, the effects of which, at this time, the Company is not able to
      evaluate.


      Other Matters:

      In June 1993, the Company obtained expropriation and forced abandonment
      insurance coverage for its investment in its Ducat Place I real estate
      project in Moscow, Russia. Shortly thereafter, the Company submitted a
      Notice of Loss to the insurer, under and pursuant to the policy. The
      insurer denied the claim and, in July 1994, arbitration proceedings were
      commenced in the United Kingdom. In January 1997, the Company recognized a
      gain of $4,125 in settlement of the dispute.

      On or about March 13, 1997, a shareholder derivative suit was filed
      against New Valley, as a nominal defendant, its directors and the Company
      in the Delaware Chancery Court, by a shareholder of New Valley. The suit
      alleges that New Valley's purchase of the BML Shares constituted a
      self-dealing transaction which involved the payment of excessive
      consideration by New Valley. The plaintiff seeks (i) a declaration that
      New Valley's directors breached their fiduciary duties, the Company aided
      and abetted such breaches and such parties are therefore liable to New
      Valley, and (ii) unspecified damages to be awarded to New Valley. The
      Company's time to respond to the complaint has not yet expired. The
      Company believes that the allegations are without merit. Although there
      can be no assurances, management is of the opinion, after consultation
      with counsel, that the ultimate resolution of this matter will not have a
      material adverse effect on the Company's consolidated financial position,
      results of operations or cash flows.


                                      F-50
<PAGE>   113
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


17.   RELATED PARTY TRANSACTIONS

      On March 7, 1997, a partnership controlled by the Chairman transferred to
      the Company the remaining 400,000 pledged shares of the Company's common
      stock with a market value of $1,800 in final satisfaction of an obligation
      to make certain payments to the Company on account of a former executive's
      outstanding indebtedness of $5,477 (deducted from equity).

      On December 16, 1996, the Company entered into a Stock Option Agreement
      relating to 1,000,000 shares of the Company's common stock with a
      consultant who serves as a director and President of New Valley. In
      addition, the Company granted the same consultant options to purchase
      500,000 shares in 1995. (Refer to Note 15.) During 1997 and 1996, the
      consultant received consulting fees of $480 per year from the Company and
      a subsidiary.

      An outside director of the Company is a stockholder of and serves as the
      secretary and treasurer of a registered broker-dealer that has performed
      services for the Company and its affiliates since before December 31,
      1994. The broker-dealer received brokerage commissions and other income of
      approximately $522, $317 and $584 from the Company and/or its affiliates
      during 1997, 1996 and 1995, respectively. The broker-dealer, in the
      ordinary course of its business, engages in brokerage activities with New
      Valley's broker-dealer subsidiary on customary terms. In connection with
      the acquisition of certain office buildings by New Valley on January 10,
      1996, this director received a commission of $220 from the seller.

      During 1995, the Company and New Valley entered into an expense sharing
      agreement whereby certain lease, legal and administrative expenses are
      allocated to the entity incurring the expense. Expense reimbursements
      amounted to $375, $462 and $571 for the years ended December 31, 1997,
      1996 and 1995, respectively.

      During 1996, the Company and BGLS entered into a court-approved
      Stipulation and Agreement (the "Settlement") with New Valley relating to
      the Company's and BGLS' application under the Federal Bankruptcy Code for
      reimbursement of legal fees and expenses incurred by them in connection
      with New Valley's bankruptcy reorganization proceedings. Pursuant to the
      Settlement, New Valley reimbursed the Company and BGLS $655 for such legal
      fees and expenses. The terms of the Settlement were substantially similar
      to the terms of previous settlements between New Valley and other
      applicants who had sought reimbursement of reorganization-related legal
      fees and expenses.

      On December 18, 1996, New Valley loaned BGLS $990 under a short-term
      promissory note due January 31, 1997 and bearing interest at 14%. On
      January 2, 1997, New Valley loaned BGLS an additional $975 under another
      short-term promissory note due January 31, 1997 and bearing interest at
      14%. Both loans including interest were repaid on January 31, 1997. At
      December 31, 1996, the loan and accrued interest thereon of $996 was
      included in current liabilities as notes payable.

      In connection with their agreement to serve as the Company's nominees at
      RJR Nabisco's 1996 annual meeting of stockholders, two directors of New
      Valley were each paid $30 by the Company during the fourth quarter of
      1995. As discussed in Note 3, the Company has entered into certain other
      agreements with New Valley in connection with RJR Nabisco.

      On January 31, 1997, New Valley entered into a stock purchase agreement
      with BOL pursuant to which New Valley acquired 10,483 shares of BML common
      stock (99.1%) for a purchase price of 

                                      F-51
<PAGE>   114
                                BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - (CONTINUED)


      $55,000, consisting of $21,500 in cash and a $33,500 promissory note with
      an interest rate of 9%. The note was paid in full in 1997. (Refer to Note
      4.)


18.   SEGMENT INFORMATION

      On January 31, 1997, BOL sold all of its shares in BML to New Valley.
(Refer to Note 4). In 1997, there is only one industry segment, tobacco and,
accordingly, there is no industry segment disclosure. Information about the
Company's operations by industry in the tobacco and real estate segments in 1996
follows:

      Industry Segment:

<TABLE>
<CAPTION>
                                                       Real         Corporate
               1996                    Tobacco        Estate        and Others       Consolidated
               ----                    -------        ------        ----------       ------------
      <S>                             <C>          <C>             <C>              <C>     
      Net sales..................      $455,222    $  2,675           $ 2,459          $460,356
      Operating income (loss)....         4,805          99            (8,831)           (3,927)
      Identifiable assets........       114,648      55,012             8,017           177,677
      Capital expenditures.......         8,861      25,318                62            34,241
      Depreciation and
        amortization.............         8,185         253               381             8,819
</TABLE>

<TABLE>
<CAPTION>

      Geographic Area:

                                                     United
               1997                                  States           Russia         Consolidated
               ----                                  ------           ------         ------------
      <S>                                            <C>              <C>            <C>     
      Net sales..............................        $312,268         $77,347          $389,615
      Operating income.......................           3,794           4,235             8,029
      Identifiable assets....................          80,235          46,222           126,457

<CAPTION>

                                                     United
               1996                                  States           Russia           Consolidated
               ----                                  ------           ------           ------------
      <S>                                            <C>              <C>              <C>     
      Net sales..............................        $403,521         $56,835          $460,356
      Operating income (loss)................           6,045          (9,972)           (3,927)
      Identifiable assets....................         105,381          72,296           177,677
</TABLE>



                                      F-52
<PAGE>   115
                               BROOKE GROUP LTD.
                                   BGLS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) - ((CONTINUED)


                                BROOKE GROUP LTD.
                                    BGLS INC.
                SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS

                             (Dollars in Thousands)



<TABLE>
<CAPTION>
                                                                       Additions
                                                               -------------------------
                                                  Balance at    Charged to    Charged to                 Balance
                                                  Beginning     Costs and       Other                     at End
                Description                       of Period      Expenses      Accounts    Deductions   of Period
-----------------------------------------------------------------------------------------------------------------
<S>                                               <C>          <C>            <C>          <C>          <C>    
Year ended December 31, 1997 Allowances for:
      Doubtful accounts ....................       $  750       $   226                      $   156    $  820
      Cash discounts .......................          530        11,319                       11,286       563
      Sales returns ........................        5,000                                        250     4,750
                                                   ------       -------        --------      -------    ------
         Total .............................       $6,280       $11,545        $             $11,692    $6,133
                                                   ======       =======        ========      =======    ======

Provision for inventory obsolescence .......       $3,218       $   221        $             $ 2,282    $1,157
                                                   ======       =======        ========      =======    ======

Year ended December 31, 1996 Allowances for:
      Doubtful accounts ....................       $  921       $   903                     $  1,074    $  750
      Cash discounts .......................          615        13,929                       14,014       530
      Sales returns ........................        5,000                                                5,000
                                                   ------       -------        --------      -------    ------
         Total .............................       $6,536       $14,832        $             $15,088    $6,280
                                                   ======       =======        ========      =======    ======

Provision for inventory obsolescence .......       $2,641       $ 1,341        $             $   764    $3,218
                                                   ======       =======        ========      =======    ======

Year ended December 31, 1995 Allowances for:
      Doubtful accounts ....................       $  249       $   260        $    692(b)   $   280    $  921
      Cash discounts .......................          720        14,579                       14,684       615
      Sales returns ........................        5,800         1,030            (800)(a)    1,030     5,000
                                                   ------       -------        --------      -------    ------
         Total .............................       $6,769       $15,869        $   (108)     $15,994    $6,536
                                                   ======       =======        ========      =======    ======

Provision for inventory obsolescence .......       $1,369       $ 1,072        $    630(b)   $   430    $2,641
                                                   ======       =======        ========      =======    ======
</TABLE>



(a) Charged  to net sales.

(b) Amounts include impact of consolidating Liggett-Ducat.


                                      F-53
<PAGE>   116



                        REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors and the
Shareholders of New Valley Corporation

    We have audited the accompanying consolidated balance sheets of New Valley
Corporation and subsidiaries as of December 31, 1997 and 1996, and the related
consolidated statements of operations, changes in shareholders' equity
(deficit), and cash flows for each of the three years for the period ended
December 31, 1997. We have also audited the financial statement schedule of New
Valley Corporation (Schedule III - Real Estate and Accumulated Depreciation as
of December 31, 1997 and 1996) listed in the index on page 37 of this Form 10-K.
These financial statements and financial statement schedule are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements and financial statement schedule based on
our audits. We did not audit the financial statements of Thinking Machines
Corporation, a consolidated subsidiary, which statements reflect total assets
constituting 1% and 3% of consolidated total assets at December 31, 1997 and
1996, respectively and a net loss (net of minority interest therein)
constituting 25% and 90% of the consolidated net loss for the years ended
December 31, 1997 and 1996, respectively. Those statements were audited by other
auditors whose report has been furnished to us, and our opinion, insofar as it
relates to the amounts included for Thinking Machines Corporation, are based
solely upon the report of the other auditors.

    We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits and the report of the other auditors provides a
reasonable basis for our opinion.

    In our opinion, based on our audits and the report of the other auditors,
the consolidated financial statements referred to above present fairly, in all
material respects, the consolidated financial position of New Valley Corporation
and subsidiaries at December 31, 1997 and 1996, and the consolidated results of
their operations and their cash flows for each of the three years in the period
ended December 31, 1997 in conformity with generally accepted accounting
principles. In addition, in our opinion, the financial statement schedule
referred to above, when considered in relation to the basic financial statements
taken as a whole, presents fairly, in all material respects, the information
required to be included therein.




COOPERS & LYBRAND L.L.P.



Miami, Florida
March 31, 1998


                                      F-54
<PAGE>   117
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                    -----------------------
                                                                                      1997             1996
                                                                                    --------         ------
<S>                                                                                 <C>               <C>      
                                    ASSETS
Current assets:
     Cash and cash equivalents.............................................         $  11,606         $  57,282
     Investment securities available for sale..............................            51,993            61,454
     Trading securities owned..............................................            49,988            29,761
     Restricted assets.....................................................               232             2,080
     Receivable from clearing brokers......................................             1,205            23,870
     Other current assets..................................................             3,618             9,273
                                                                                    ---------         ---------
         Total current assets..............................................           118,642           183,720
                                                                                    ---------         ---------

Investment in real estate, net.............................................           256,645           179,571
Furniture and equipment, net...............................................            12,194                --
Investment securities available for sale...................................                --             2,716
Restricted assets..........................................................             5,484             6,766
Long-term investments, net.................................................            27,224            13,270
Other assets...............................................................            21,202            20,497
                                                                                    ---------         ---------
         Total assets......................................................         $ 441,391         $ 406,540
                                                                                    =========         =========


                LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIENCY)

Current liabilities:
     Margin loan payable...................................................         $  13,012         $      --
     Current portion of notes payable and long-term obligations............               760             2,310
     Accounts payable and accrued liabilities..............................            57,722            44,888
     Prepetition claims and restructuring accruals.........................            12,611            15,526
     Income taxes..........................................................            18,413            18,243
     Securities sold, not yet purchased....................................            25,610            17,143
                                                                                    ---------         ---------
         Total current liabilities.........................................           128,128            98,110
                                                                                    ---------         ---------

Notes payable..............................................................           173,814           157,941
Other long-term liabilities................................................            11,210            12,282
Redeemable preferred shares................................................           258,638           210,571

Commitments and contingencies..............................................                --                --

Shareholders' equity (deficiency):
     Cumulative preferred shares; liquidation preference of $69,769,
       dividends in arrears: 1997 - $139,412; 1996 - $115,944..............               279               279
     Common Shares, $.01 par value; 850,000,000 shares
       authorized; 9,577,624 shares outstanding............................                96                96
     Additional paid-in capital............................................           604,215           644,789
     Accumulated deficiency................................................          (742,427)         (721,854)
     Unearned compensation on stock options................................              (158)             (731)
     Unrealized gain on investment securities..............................             7,596             5,057
                                                                                    ---------         ---------
Total shareholders' equity (deficiency)....................................          (130,399)          (72,364)
                                                                                    ---------         --------- 

         Total liabilities and shareholders' equity (deficiency)...........         $ 441,391         $ 406,540
                                                                                    =========         =========
</TABLE>

          See accompanying Notes to Consolidated Financial Statements






                                      F-55
<PAGE>   118
                    NEW VALLEY CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                    
                                                                              YEAR ENDED DECEMBER 31,
                                                                 ----------------------------------------------
                                                                    1997              1996             1995
                                                                 -----------        ----------       ----------
<S>                                                                <C>              <C>                <C>     
Revenues:
    Principal transactions, net..................................  $  16,754        $  28,344          $ 18,237
    Commissions..................................................     16,727           17,755             9,888
    Corporate finance fees.......................................     12,514           10,230             5,942
    Gain on sale of investments..................................     20,492           10,014             7,078
    Real estate leasing..........................................     27,067           23,559                --
    Interest and dividends.......................................      9,417           16,951            21,047
    Computer sales and service...................................      3,947           15,017                --   
    Other income.................................................      7,650            8,995             5,538
                                                                   ---------        ---------          --------

         Total revenues..........................................    114,568          130,865            67,730
                                                                   ---------        ---------          --------

Costs and expenses:
    Selling, general and administrative expenses.................    119,205          140,399            54,216
    Interest.....................................................     16,988           17,760             2,102
    Recovery of restructuring charges............................         --           (9,706)           (2,044)
    Write-down of long-term investments .........................      3,796            1,001            11,790
                                                                   ---------        ---------          --------

         Total costs and expenses................................    139,989          149,454            66,064
                                                                   ---------        ---------          --------

(Loss) income from continuing operations before income
    taxes, minority interests....................................    (25,421)         (18,589)            1,666

Income tax provision.............................................        186              300               292
Minority interests in loss from continuing operations of
    consolidated subsidiaries....................................      1,347            4,241                --
                                                                   ---------        ---------          --------

(Loss) income from continuing operations.........................    (24,260)         (14,648)            1,374

Discontinued operations (Note 4):
    Income from discontinued operations, net of 
      income taxes of $480 in 1995...............................         --               --             4,315
    Gain on disposal of discontinued operations, net of income
      taxes of $1,400 in 1995....................................      3,687            7,158            12,558
                                                                   ---------        ---------          --------

         Income from discontinued operations.....................      3,687            7,158            16,873
                                                                   ---------        ---------          --------

Net (loss) income................................................    (20,573)          (7,490)           18,247

Dividend requirements on preferred shares........................    (68,475)         (61,949)          (72,303)
Excess of carrying value of redeemable preferred
    shares over cost of shares purchased.........................         --            4,279            40,342
                                                                   ---------        ---------          --------

Net loss applicable to Common Shares.............................  $ (89,048)       $ (65,160)         $(13,714)
                                                                   ==========       =========          ======== 
</TABLE>





          See accompanying Notes to Consolidated Financial Statements


                                      F-56
<PAGE>   119
                    NEW VALLEY CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>

                                                        YEAR ENDED DECEMBER 31,
                                            ----------------------------------------------
                                               1997              1996             1995
                                            -----------        ----------       ----------
<S>                                         <C>              <C>               <C>    
Income (loss) per common share (Basic):

    Continuing operations ...............   $       (9.68)   $       (7.55)   $       (3.20)
    Discontinued operations .............             .38              .75             1.77
                                            -------------    -------------    -------------

         Net income (loss) ..............   $       (9.30)   $       (6.80)   $       (1.43)
                                            =============    =============    =============

Number of shares used in computation ....       9,578,000        9,578,000        9,554,000
                                            =============    =============    =============

Income (loss) per common share (Diluted):

    Continuing operations ...............   $       (9.68)   $       (7.55)   $       (3.20)
    Discontinued operations .............             .38              .75             1.77
                                            -------------    -------------    -------------

         Net income (loss) ..............   $       (9.30)   $       (6.80)   $       (1.43)
                                            =============    =============    =============

Number of shares used in computation ....       9,578,000        9,578,000        9,554,000
                                            =============    =============    =============

Supplemental information:
    Additional interest expense, absent
      the Chapter 11 filing .............                                     $       2,314
                                                                              =============
</TABLE>









          See accompanying Notes to Consolidated Financial Statements



                                      F-57

<PAGE>   120
                    NEW VALLEY CORPORATION AND SUBSIDIARIES

      CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (DEFICIT)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>

                                                                                                      UNEARNED
                                               CLASS B                ADDITIONAL                    COMPENSATION
                                              PREFERRED     COMMON      PAID-IN     ACCUMULATED       ON STOCK      UNREALIZED
                                                SHARES      SHARES      CAPITAL       DEFICIT          OPTIONS        GAINS
                                                ------      ------      -------       -------          -------        -----
<S>                                              <C>       <C>         <C>           <C>               <C>           <C>
Balance, December 31, 1994...................... $ 279     $ 1,887     $692,001      $(732,611)
   Net income...................................                                        18,247
   Undeclared dividends and accretion on
     redeemable preferred shares................                        (53,821)
   Purchase of redeemable preferred shares                               40,342
   Exercise of stock options....................                29          536
   Unrealized gain on investment securities,
     net of taxes...............................                                                                       $2,650
                                                 -----     -------     --------      ---------                         ------

Balance, December 31, 1995......................   279       1,916      679,058       (714,364)                         2,650

   Net loss.....................................                                        (7,490)
   Undeclared dividends and accretion on
     redeemable preferred shares................                        (41,123)
   Purchase of redeemable preferred shares                                4,279
   Effect of 1-for-20 reverse stock split                   (1,820)       1,820
   Issuance of stock options....................                            755                        $  (755)
   Compensation expense on stock option grants..                                                            24
   Unrealized gain on investment securities.....                                                                        2,407
                                                 -----    --------     --------      ---------         -------         ------
Balance, December 31, 1996......................   279          96      644,789       (721,854)           (731)         5,057

   Net loss.....................................                                       (20,573)
   Undeclared dividends and accretion on
     redeemable preferred shares................                        (45,148)
   Unrealized gain on investment securities                                                                             2,539
   Compensation expense on stock option grants                                                              15
   Adjustment to unearned compensation
     on stock options...........................                           (558)                           558
   Public sale of subsidiaries' common
     stock, net.................................                          5,132
                                                 -----    --------     --------      ---------         -------         ------
Balance, December 31, 1997...................... $ 279    $     96     $604,215      $(742,427)        $  (158)        $7,596
                                                 =====    ========     ========      =========         =======         ======
</TABLE>






                                      F-58
<PAGE>   121
                    NEW VALLEY CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
                                                                                  YEAR ENDED DECEMBER 31,
                                                                           -----------------------------------
                                                                              1997        1996         1995
                                                                           ----------   ---------    ---------
<S>                                                                        <C>          <C>          <C>     
Cash flows from operating activities:
   Net (loss) income ...................................................   $ (20,573)   $  (7,490)   $  18,247
   Adjustments to reconcile net income (loss) to net
    cash used for operating activities:
     Gain on disposal of business ......................................      (3,687)      (7,158)     (12,558)
     Income from discontinued operations ...............................          --           --       (4,315)
     Depreciation and amortization .....................................       9,414        4,757          608
     Provision for loss on long-term investments .......................       3,796        1,001       11,790
     Reversal of restructuring accruals ................................          --       (9,706)      (2,044)
     Stock compensation expense ........................................       2,934          384         --
     Changes in assets and liabilities, net of effects from acquisition:
       Increase (decrease) in receivables and other assets..............       3,184      (13,813)      11,684
       Increase (decrease) in income taxes payable and deferred taxes...         170       (2,040)     (32,517)
       Increase (decrease) in securities sold not yet purchased ........       8,467        4,096       (9,359)
       (Decrease) increase in accounts payable and accrued
         liabilities ...................................................      (3,954)       7,270        5,223
                                                                           ---------    ---------    ---------

Net cash used for continuing operations ................................        (249)     (22,699)     (13,241)
Net cash provided from discontinued operations .........................          --           --        6,105
                                                                           ---------    ---------    ---------

Net cash used for operating activities .................................        (249)     (22,699)      (7,136)
                                                                           ---------    ---------    ---------

Cash flows from investing activities:
     Sale or maturity of investment securities .........................      45,472      160,088      250,129
     Purchase of investment securities .................................     (30,756)     (12,825)    (458,017)
     Sale or liquidation of long-term investments ......................       2,807       18,292       36,109
     Purchase of long-term investments .................................     (18,707)      (3,051)     (77,411)
     Decrease (increase) in restricted assets ..........................       3,130       29,159      341,634
     Purchase of furniture and equipment ...............................      (3,478)      (5,240)        --
     Purchase of and additions to real estate ..........................      (7,454)     (24,496)        --
     Sale of real estate ...............................................       8,718           --         --
     Payment of prepetition claims and restructuring accruals ..........        (828)      (8,160)    (584,397)
     Payment for acquisitions, net of cash acquired ....................     (20,014)       1,915      (25,750)
     Collection of contract receivable .................................        --           --        300,000
     Net proceeds from disposal of business ............................        --         10,174       17,540
                                                                           ---------    ---------    ---------

Net cash (used for) provided from investing activities .................     (21,110)     165,856     (200,163)
                                                                           ---------    ---------    ---------

Cash flows from financing activities:
     Payment of preferred dividends ....................................        --        (41,419)    (132,162)
     Purchase of redeemable preferred shares ...........................        --        (10,530)     (47,761)
     Increase (decrease) in margin loan payable ........................      13,012      (75,119)      75,119
     Payment of long-term notes and other liabilities ..................     (62,739)     (10,549)     (12,890)
     Increase in long term borrowings ..................................      19,993         --           --
     Issuance of subsidiary stock ......................................       5,417         --           --
     Exercise of stock options .........................................        --           --            565
                                                                           ---------    ---------    ---------

Net cash used for financing activities .................................     (24,317)    (137,617)    (117,129)
                                                                           ---------    ---------    ---------

Net (decrease) increase in cash and cash equivalents ...................     (45,676)       5,540     (324,428)
Cash and cash equivalents, beginning of year ...........................      57,282       51,742      376,170
                                                                           ---------    ---------    ---------

Cash and cash equivalents, end of year .................................   $  11,606    $  57,282    $  51,742
                                                                           =========    =========    =========
</TABLE>



          See accompanying Notes to Consolidated Financial Statements


                                      F-59
<PAGE>   122
                    NEW VALLEY CORPORATION AND SUBSIDIARIES

               CONSOLIDATED STATEMENTS OF CASH FLOWS - (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>

                                                                                        YEAR ENDED DECEMBER 31,
                                                                                 -----------------------------------
                                                                                   1997          1996          1995
                                                                                 --------      --------      ------
<S>                                                                              <C>           <C>          <C>     
Supplemental cash flow information:
   Cash paid during the year for:
     Interest..............................................................      $ 16,667      $17,482      $  2,105
     Income taxes..........................................................           116        2,341        33,662

Detail of acquisitions:
   Fair value of assets acquired...........................................      $ 94,114      $27,301       $59,066
   Liabilities assumed.....................................................        74,100       16,701        32,316
                                                                                 --------     --------      --------
   Cash paid...............................................................        20,014       10,600        26,750
                                                                                 --------     --------      --------
   Less cash acquired......................................................          --        (12,515)       (1,000)
                                                                                 --------     --------      --------
   Net cash (paid) received for acquisition................................      $(20,014)    $  1,915      $(25,750)
                                                                                 ========     ========      ========
</TABLE>






          See accompanying Notes to Consolidated Financial Statements






                                      F-60





<PAGE>   123
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


1.       BASIS OF PRESENTATION

         PRINCIPLES OF CONSOLIDATION

         The consolidated financial statements include the accounts of New
Valley Corporation and its majority owned subsidiaries (the "Company"). All
significant intercompany transactions are eliminated in consolidation.

         Certain amounts in the 1995 and 1996 financial statements have been
reclassified to conform to the 1997 presentation.

         NATURE OF OPERATIONS

         The Company and its subsidiaries are engaged in the investment banking
and brokerage business, in the ownership and management of commercial real
estate, and in the acquisition of operating companies. As discussed in Note 21,
the investment banking and brokerage segment accounted for 49% and 55% of the
Company's revenues and 39% and 2% of the Company's operating loss from
continuing operations for the years ended December 31, 1997 and 1996,
respectively. The Company's investment banking and brokerage segment provides
its services principally for middle market and emerging growth companies through
a coordinated effort among corporate finance, research, capital markets,
investment management, brokerage and trading professionals.

         REORGANIZATION

         On November 15, 1991, an involuntary petition under Chapter 11 of Title
11 of the United States Code (the "Bankruptcy Code") was commenced against the
Company in the United States Bankruptcy Court for the District of New Jersey
(the "Bankruptcy Court"). On March 31, 1993, the Company consented to the entry
of an order for relief placing it under the protection of Chapter 11 of the
Bankruptcy Code.

         On November 1, 1994, the Bankruptcy Court entered an order confirming
the First Amended Joint Chapter 11 Plan of Reorganization, as amended (the
"Joint Plan"). The terms of the Joint Plan provided for, among other things, the
sale of Western Union Financial Services Company, Inc. ("FSI"), a wholly-owned
subsidiary of the Company, and certain other Company assets related to FSI's
money transfer business, payment in cash of all allowed claims, payment of
postpetition interest in the amount of $178,000 to certain creditors, a $50 per
share cash dividend to the holders of the Company's $15.00 Class A Increasing
Rate Cumulative Senior Preferred Shares ($100 Liquidation Value), $.01 par value
per share (the "Class A Senior Preferred Shares"), a tender offer by the Company
for up to 150,000 shares of the Class A Senior Preferred Shares, at a price of
$80 per share, and the reinstatement of all of the Company's equity interests.

         On November 15, 1994, pursuant to the Asset Purchase Agreement, dated
as of October 20, 1994, as amended (the "Purchase Agreement"), by and between
the Company and First Financial Management Corporation ("FFMC"), FFMC purchased
all of the common stock of FSI and other assets relating to FSI's money transfer
business for $1,193,000 (the "Purchase Price"). The Purchase Price consisted of
$593,000 in cash, $300,000 representing the assumption of the Western Union
Pension Plan obligation, and $300,000 paid on January 13, 1995 for certain
intangible assets of FSI. The Purchase Agreement contained various terms and
conditions, including the escrow of $45,000 of the Purchase Price, a put option
by the Company to sell to FFMC, and a call option by FFMC to purchase, Western
Union Data Services Company, Inc., a wholly-owned subsidiary of the Company
engaged in the messaging service business (the "Messaging Services Business"),
for $20,000, exercisable during the first quarter of 1996, and various services
agreements between the Company and FFMC.

         On January 18, 1995, the effective date of the Joint Plan, the Company
paid approximately $550,000 on account of allowed prepetition claims and emerged
from bankruptcy. At December 31, 1997, the Company's remaining accruals totaled
$12,611 for unsettled prepetition claims and restructuring accruals (see 
Note 17). The Company's accounting policy is to evaluate the remaining
restructuring accruals on a quarterly basis and adjust liabilities as claims
are settled or dismissed by the Bankruptcy Court.





                                      F-61


<PAGE>   124
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


         On October 31, 1995, the Company completed the sale of substantially
all of the assets (exclusive of certain contracts), and conveyed substantially
all of the liabilities, of the Messaging Services Business to FFMC for $20,000,
which consisted of $17,540 in cash and $2,460 in cancellation of intercompany
indebtedness. The sale of the Messaging Services Business was effective as of
October 1, 1995, and the Company recognized a gain on the sale of such business
of $12,558, net of income taxes of $1,400.

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         ESTIMATES. The preparation of financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

         REINCORPORATION AND REVERSE STOCK SPLIT. On July 29, 1996, the Company
completed its reincorporation from the State of New York to the State of
Delaware and effected a one-for-twenty reverse stock split of the Company's
Common Shares. In connection with the reverse stock split, all per share data
have been restated to reflect retroactively the reverse stock split.

         CASH AND CASH EQUIVALENTS. The Company considers all highly liquid
financial instruments with an original maturity of less than three months to be
cash equivalents.

         FAIR VALUE OF FINANCIAL INSTRUMENTS. Investments in securities and
securities sold, not yet purchased traded on a national securities exchange or
listed on NASDAQ are valued at the last reported sales prices of the reporting
period. Futures contracts are valued at their last reported sales price.
Investments in securities, principally warrants, which have exercise or holding
period restrictions, are valued at fair value as determined by the Company's
management based on the intrinsic value of the warrants discounted for such
restrictions. For cash and cash equivalents, restricted assets, receivable from
clearing brokers, and short-term loan, the carrying value of these amounts is a
reasonable estimate of their fair value. The fair value of long-term debt,
including current portion, is estimated based on current rates offered to the
Company for debt of the same maturities. The fair value of the Company's
redeemable preferred shares is based on their last reported sales price.

         INVESTMENT SECURITIES. The Company classifies investments in debt and
marketable equity securities as either trading, available for sale, or held to
maturity. Trading securities are carried at fair value, with unrealized gains
and losses included in income. Investments classified as available for sale are
carried at fair value, with net unrealized gains and losses included as a
separate component of shareholders' equity (deficit). Debt securities classified
as held to maturity are carried at amortized cost. Realized gains and losses are
included in other income, except for those relating to the Company's
broker-dealer subsidiary which are included in principal transactions revenues.
The cost of securities sold is determined based on average cost.

         RESTRICTED ASSETS. Restricted assets at December 31, 1997 consisted
primarily of $5,484 pledged as collateral for a $5,000 letter of credit which is
used as collateral for a long-term lease of commercial office space. Restricted
assets at December 31, 1996 consisted primarily of $5,266 pledged as collateral
for a $5,000 letter of credit which is used as collateral for a long-term lease
of commercial office space, and $3,275 pledged as collateral for a letter of
credit which is used as collateral for an insurance policy.

         PROPERTY AND EQUIPMENT. Office buildings are depreciated over periods
approximating 40 years, the estimated useful life, using the straight-line
method (see Note 7). Shopping centers are depreciated over periods approximating
25 years, the estimated useful life, using the straight-line



                                      F-62



<PAGE>   125
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)






method. Furniture and equipment (including equipment subject to capital leases)
is depreciated over the estimated useful lives, using the straight-line method.
Leasehold improvements are amortized on a straight-line basis over their
estimated useful lives or the lease term, if shorter. The cost and the related
accumulated depreciation are eliminated upon retirement or other disposition and
any resulting gain or loss is reflected in operations. Depreciation and
amortization expense was $9,414, $4,757, and $608 in 1997, 1996, and 1995,
respectively.

         INCOME TAXES. Under Statement of Financial Accounting Standards
("SFAS") No. 109, "Accounting for Income Taxes", deferred taxes reflect the
impact of temporary differences between the amounts of assets and liabilities
recognized for financial reporting purposes and the amounts recognized for tax
purposes as well as tax credit carryforwards and loss carryforwards. These
deferred taxes are measured by applying currently enacted tax rates. A valuation
allowance reduces deferred tax assets when it is deemed more likely than not
that some portion or all of the deferred tax assets will not be realized.

         SECURITIES SOLD, NOT YET PURCHASED. Securities sold, not yet purchased
represent obligations of the Company to deliver a specified security at a
contracted price and thereby create a liability to repurchase the security in
the market at prevailing prices. Accordingly, these transactions involve, to
varying degrees, elements of market risk, as the Company's ultimate obligation
to satisfy the sale of securities sold, not yet purchased may exceed the amount
recognized in the consolidated balance sheet.

         REAL ESTATE LEASING REVENUES. The real estate properties are being
leased to tenants under operating leases. Base rental revenue is generally
recognized on a straight-line basis over the term of the lease. The lease
agreements for certain properties contain provisions which provide for
reimbursement of real estate taxes and operating expenses over base year
amounts, and in certain cases as fixed increases in rent. In addition, the lease
agreements for certain tenants provide additional rentals based upon revenues in
excess of base amounts, and such amounts are accrued as earned. The future
minimum rents scheduled to be received on non-cancelable operating leases at
December 31, 1997 are $29,130, $25,796, $21,138, $14,156, $12,341 for
the years 1998, 1999, 2000, 2001 and 2002, respectively, and $30,259 for
subsequent years.

         BASIC INCOME (LOSS) PER COMMON SHARE. Basic net income (loss) per
common share is based on the weighted average number of Common Shares
outstanding. Net income (loss) per common share represents net income (loss)
after dividend requirements on redeemable and non-redeemable preferred shares
(undeclared) and any adjustment for the difference between excess of carrying
value of redeemable preferred shares over the cost of the shares purchased.
Diluted net income (loss) per common share assuming full dilution is based on
the weighted average number of Common Shares outstanding plus the additional
common shares resulting from the conversion of convertible preferred shares and
the exercise of stock options and warrants if such conversion was dilutive.

         Options to purchase 330,000 common shares at $.58 per share and 40,417 
common shares issuable upon the conversion of Class B Preferred Shares were not
included in the computation of diluted loss per share as the effect would have
been anti-dilutive.

         In February 1997, the Financial Accounting Standards Board ("FASB")
issued SFAS No. 128, "Earnings Per Share". SFAS No. 128 specifies new standards
designed to improve the earnings per share ("EPS") information provided in
financial statements by simplifying the existing computational guidelines,
revising the disclosure requirements, and increasing the comparability of EPS
data on an international basis. Prior years' EPS have been restated to conform
with standards established by SFAS No. 128.


         RECOVERABILITY OF LONG-LIVED ASSETS. An impairment loss is recognized
whenever events or changes in circumstances indicate that the carrying amount of
an asset may not be recoverable. Beginning in 1995 with the adoption of SFAS No.
121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed of", assets are grouped and evaluated at the lowest level
for which there are identifiable cash flows that are largely independent of the
cash flows of other groups of assets. The Company considers historical
performance and future estimated results in its evaluation of potential
impairment and then compares the carrying amount of the asset to the estimated
future cash flows expected to result from the use of the asset. If the carrying
amount of the asset exceeds estimated expected undiscounted future cash flows,
the Company measures the amount of the impairment by comparing the carrying
amount of the asset to its fair value. The estimation of fair value is generally
measured by discounting expected future cash flows at the rate the Company
utilizes to evaluate potential investments. The Company estimates fair value
based on the best information available making whatever estimates, judgments and
projections are considered necessary.

 
                                      F-63


<PAGE>   126
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


         NEW ACCOUNTING PRONOUNCEMENTS. 

         In June 1997, the FASB released SFAS No. 130, "Reporting Comprehensive
Income). SFAS No. 130 establishes standards for the reporting and display of
comprehensive income and its components in a full set of general purpose
financial statements and is effective for fiscal years beginning after December
15, 1997. The Company believes that adoption of SFAS No. 130 will not have a
material impact on the Company's financial statements.

         In October 1997, the AICPA issued SOP 97-2, "Software Revenue
Recognition". SOP 97-2 provides guidance in recognizing revenue on software
transactions when persuasive evidence of an arrangement exists, delivery has
occurred, the vendor's fee is fixed or determinable and collectibility is
probable. SOP 97-2 is effective for transactions entered into in fiscal years
beginning after December 15, 1997. The Company believes that adoption of SOP
97-2 will not have a material impact on the Company's financial statements.

         In June 1997, the FASB issued SFAS No. 131, "Disclosures about Segments
of an Enterprise and Related Information," which establishes standards for the
way that public business enterprises report information about operating
segments. SFAS No. 131 is effective for financial statements for fiscal years
beginning after December 15, 1997. The Company is currently reviewing its
operating segments disclosures and will adopt SFAS No. 131 in the fourth quarter
of 1998. 

         The SEC recently issued new rules which will require the Company,
commencing with filings which include financial statements for fiscal year 1998,
to provide disclosure of quantitative and qualitative information relating to
derivative financial instruments, derivative commodity instruments and other
financial instruments. These disclosures are intended to provide investors with
information relating to market risk exposure, including the Company's
objectives, strategies and instruments used to manage exposures. The disclosures
are required to be presented outside of, and not incorporated into, the
Company's consolidated financial statements. This disclosure requirement will be
applicable principally to the Company's Ladenburg Thalmann broker-dealer
subsidiary. The impact of the implementation of this new disclosure requirement
is not yet determinable.

3.       ACQUISITIONS

         On May 31, 1995, the Company consummated its acquisition of Ladenburg,
Thalmann & Co. Inc. ("Ladenburg"), a registered broker-dealer and investment
bank, for $25,750, net of cash acquired. The acquisition was treated as a
purchase for financial reporting purposes and, accordingly, these consolidated
financial statements include the operations of Ladenburg from the date of
acquisition. The excess of the consideration paid over the estimated fair value
of net assets acquired of $1,342 has been recorded as goodwill to be amortized
on a straight-line basis over 15 years.

         On January 10 and January 11, 1996, the Company acquired four
commercial office buildings (the "Office Buildings") and eight shopping centers
(the "Shopping Centers") for an aggregate purchase price of $183,900, consisting
of $23,900 in cash and $160,000 in non-recourse mortgage financing provided by
the sellers. In addition, the Company has capitalized approximately $800 in
costs related to the acquisitions. The Company paid $11,400 in cash and executed
four promissory notes aggregating $100,000 for the Office Buildings. The
Shopping Centers were acquired for an aggregate purchase price of $72,500,
consisting of $12,500 in cash and $60,000 in eight promissory notes. In November
1997, the Company sold one of the Shopping Centers for $5,400 and realized a
gain of $1,200.

         On January 11, 1996, the Company provided a $10,600 convertible bridge
loan to finance Thinking Machines Corporation ("Thinking Machines"), a developer
and marketer of data mining and knowledge discovery software and services. In
February 1996, the bridge loan was converted into a controlling interest in a
partnership which held approximately 61.4% of Thinking Machines' outstanding
common shares. In December 1997, the Company acquired for $3,150 additional
shares in Thinking Machines pursuant to a rights offering by Thinking Machines
to its existing shareholders which increased the Company's ownership to
approximately 72.7% of the outstanding Thinking Machines shares. As a result of
the rights offering, the Company recorded $2,417 as additional paid-in-capital
which represented its interest in the increase in Thinking Machines'
shareholders' equity. The acquisition of Thinking Machines through the
conversion of the bridge loan was accounted for as a purchase for financial
reporting purposes, and accordingly, the operations of Thinking Machines
subsequent to January 31, 1996 are included in the operations of the Company.
The fair value of assets acquired, including goodwill of $1,726, was $27,301 and
liabilities assumed totaled $7,613. In addition, minority interests in the
amount of $9,088 were recognized at the time of acquisition. To date, no
material revenues have been recognized by Thinking Machines with respect to the
sale or licensing of such software and services. Thinking Machines is also
subject to uncertainties relating to, without limitation, the development and
marketing of computer products, including customer acceptance and required
funding, technological changes, capitalization, and the ability to utilize and
exploit its intellectual property and propriety software technology.

                                      F-64

<PAGE>   127
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




         On January 31, 1997, the Company entered into a stock purchase 
agreement (the "Purchase Agreement") with Brooke (Overseas) Ltd. ("Brooke
(Overseas)"), a wholly-owned subsidiary of Brooke Group Ltd. ("Brooke"), an
affiliate of the Company, pursuant to which the Company acquired 10,483 shares
(the "BML Shares") of the common stock of BrookeMil Ltd. ("BML") from Brooke
(Overseas) for a purchase price of $55,000, consisting of $21,500 in cash and a
$33,500 9% promissory note of the Company (the "Note"). The BML Shares comprise
99.1% of the outstanding shares of BML, a real estate development company in
Russia. The Note, which was collateralized by the BML Shares, was paid during
1997.

         BML is developing a three-phase complex on 2.2 acres of land in
downtown Moscow. In 1993, the first phase of the project, Ducat Place I, a
46,500 sq. ft. Class-A office building, was constructed and leased. On April 18,
1997, BML sold Ducat Place I to one of its tenants for approximately $7,500,
which purchase price had been reduced to reflect prepayments of rent. In 1997,
BML completed construction of Ducat Place II, a 150,000 sq. ft. office building.
Ducat Place II has been leased to a number of leading international companies.
The third phase, Ducat Place III, is planned as a 350,000 sq. ft. mixed-use
complex, with construction anticipated to commence in 1999. The site of Ducat
Place III, which is currently used by a subsidiary of Brooke (Overseas) as the
site for a factory, is subject to a put option held by the Company. The option
allows the Company to put this site back to Brooke (Overseas) and BGLS Inc., a
subsidiary of Brooke, at the greater of the appraised fair value of the property
at the date of exercise or $13,600, during the period the subsidiary of Brooke
(Overseas) operates the factory on such site.

         In connection with the Purchase Agreement, certain specified
liabilities of BML aggregating approximately $40,000 remained as liabilities of
BML after the purchase of the BML Shares by the Company. These liabilities
included a $20,400 loan to a Russian bank for the construction of Ducat Place II
(the "Construction Loan"). In addition, the liabilities of BML at the time of
purchase included approximately $13,800 of rents and related payments prepaid by
tenants of Ducat Place II for periods generally ranging from 15 to 18 months.

         The fair value of the assets acquired, including goodwill of $12,400,
was $95,500. The Company is amortizing the goodwill over a five year period.

         The following table presents unaudited pro forma results of continuing
operations as if the acquisition of BML had occurred on January 1, 1996. These
pro forma results have been prepared for comparative purposes only and do not
purport to be indicative of what would have occurred had this acquisition been
consummated as of such date.

<TABLE>
<CAPTION>
                                                                             Pro Forma
                                                                     Year Ended December 31, 1996
                                                                     ----------------------------
<S>                                                                  <C>
         Revenue..............................................                $ 133,540
                                                                              =========

         Loss from continuing operations......................                $ (16,811)
                                                                              =========
         Loss from continuing operations applicable
              to common shares................................                $ (74,481)
                                                                              =========
         Loss from continuing operations per common share.....                $   (7.77)
                                                                              =========
</TABLE>


         In August 1997, BML refinanced all amounts due under the Construction
Loan with borrowings under a new credit facility with another Russian bank. The
new credit facility bears interest at 16% per year, matures no later than August
2002, with principal payments commencing after the first year, and is
collateralized by a mortgage on Ducat Place II and guaranteed by the Company. At
December 31, 1997, borrowings under the new credit facility totaled $20,078.

         In February 1998, the Company entered into a joint venture to make real
estate and other investments in Russia to which the real estate assets of BML,
including Ducat Place II and the site for Ducat Place III, will be contributed
(see Note 22).

4.       DISCONTINUED OPERATIONS

         As noted above, the Company sold the Messaging Services Business
effective October 1, 1995. Accordingly, the financial statements reflect the
financial position and the results of operations of the discontinued operations
of FSI and the Messaging Services Business separately from continuing
operations.

         Summarized operating results of the discontinued operations of the
Messaging Services Business for the nine months ended September 30, 1995.


                                      F-65
<PAGE>   128
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


<TABLE>
<S>                                                            <C>
Revenues...........................................            $37,771
                                                                ======
Operating income...................................            $ 4,795
                                                                 =====
Income before income taxes and minority
     interests.....................................            $ 4,795
Provision for income taxes.........................                480 
Minority interests.................................                 -- 
                                                               ------- 
Net income.........................................            $ 4,315 
                                                                 =====
</TABLE>

         During the fourth quarter of 1996, the Company received $5,774 in cash
and $600 in a promissory note (paid in 1997) in settlement of a receivable claim
originally began by Western Union Telegraph Company. In addition, the Company
reduced its liability related to certain Western Union retirees by $784. The
Company recorded the gain on settlement of $6,374 and liability reduction of
$784 as gain on disposal of discontinued operations. During 1997, the Company
recorded a gain on disposal of discontinued operations of $3,687 related to
reversals in estimates of certain pre-petition claims under Chapter 11 and
restructuring which resulted from the Company's Money Transfer business.

 5.      INVESTMENT SECURITIES AVAILABLE FOR SALE

         Investment securities classified as available for sale are carried at
fair value, with net unrealized gains included as a separate component of
shareholders' equity (deficit). The Company had net unrealized gains on sales of
investment securities available for sale of $7,596 ($12,431 of unrealized gains
and $4,835 of unrealized losses) for the year ended December 31, 1997 and $1,347
($6,114 of unrealized gains and $4,767 of unrealized losses) for the year ended
December 31, 1996.






                                      F-66
<PAGE>   129
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




         The components of investment securities available for sale are as
follows:
<TABLE>
<CAPTION>

                                                                               GROSS          GROSS
                                                                            UNREALIZED     UNREALIZED        FAIR
                                                                 COST          GAIN           LOSS          VALUE
                                                                 ----          ----           ----          -----
<S>                                                               <C>          <C>            <C>             <C>
          1997
          ----
          Short-term investments.........................       $  6,218            --             --        $ 6,218
          Marketable equity securities...................         34,494       $ 7,492        $ 2,101         39,885
          Marketable warrants............................             --         4,939             --          4,939
          Marketable debt securities ....................          3,685            --          2,734            951
                                                                 -------     ---------          -----        -------
          Investment securities..........................       $ 44,397      $ 12,431        $ 4,835       $ 51,993
                                                                  ======        ======          =====         ======

          1996
          ----
          Marketable equity securities...................      $  55,429      $  6,501      $     476      $  61,454
          Marketable debt securities (long-term).........          3,685            --            969          2,716
                                                                  ------       -------         ------         ------
          Total securities available for sale............         59,114         6,501          1,445         64,170
          Less long-term portion of investment
                securities...............................         (3,685)           --           (969)        (2,716)
                                                                 -------       -------          -----        -------
          Investment securities - current portion........      $  55,429      $  6,501       $    476      $  61,454
                                                                  ======         =====         ======         ======
</TABLE>
         Included in marketable debt securities are acquired securities with
a face amount of $14,900 (cost of $3,185) of a company that was in default
at the time of purchase and is currently in default under its various debt
obligations.

INVESTMENT IN RJR NABISCO

         As of December 31, 1997 and 1996, the Company held 612,650 and
1,741,150, respectively, shares of common stock of RJR Nabisco Holdings Corp.
("RJR Nabisco") with a market value of $22,898 (cost of $18,780) and $59,199
(cost of $53,372), respectively. The Company expensed $100 in 1997, $11,724 in
1996 and $3,879 in 1995 relating to the RJR Nabisco investment.

         In June 1996, various agreements between High River Limited Partnership
("High River"), the Company and Brooke were terminated by mutual consent.
Pursuant to these agreements the parties had agreed to take certain actions
during late 1995 and throughout 1996 designed to cause RJR Nabisco to effectuate
a spinoff of its food business, Nabisco Holdings Corp. The termination of the
High River agreements left in effect for one year certain provisions concerning
payments to be made to High River in the event the Company achieved a profit
(after deducting certain expenses) on the sale of the shares of RJR Nabisco
common stock which were held by it or they were valued at the end of such year
at higher than their purchase price or in the event Brooke or its affiliates
engaged in certain transactions with RJR Nabisco. Based on the market price of
RJR Nabisco common stock, no amounts were payable by the Company under these
agreements.

         Pursuant to a December 31, 1995 agreement between the Company and
Brooke whereby the Company agreed to reimburse Brooke and its subsidiaries for
certain reasonable out-of-pocket expenses relating to RJR Nabisco, the Company
paid Brooke and its subsidiaries a total of $17 and $2,370 in 1997 and 1996.

         On February 29, 1996, the Company entered into a total return equity
swap transaction (the "Swap") with an unaffiliated company (the "Counterparty")
relating to 1,000,000 shares of RJR Nabisco common stock (reduced to 750,000
shares of RJR Nabisco common stock as of August 13, 1996). The Company entered
into the Swap in order to be able to participate in any increase or decrease in
the value of the RJR Nabisco common stock during the term of the Swap. The
transaction was for a period of up to six months, unless extended by the
parties, subject to earlier termination at the election of the Company, and
provided for the Company to make a payment to the Counterparty of $1,537 upon
commencement of the Swap. At the termination of the transaction, if the price of
the RJR Nabisco common stock during a specified period prior to such date (the
"Final Price") exceeded $34.42, 




                                      F-67



<PAGE>   130
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



the price of the RJR Nabisco common stock during a specified period following
the commencement of the Swap (the "Initial Price"), the Counterparty was
required to pay the Company an amount in cash equal to the amount of such
appreciation with respect to the shares of RJR Nabisco common stock subject to
the Swap plus the value of any dividends with a record date occurring during the
Swap period. If the Final Price was less than the Initial Price, then the
Company was required to pay the Counterparty at the termination of the
transaction an amount in cash equal to the amount of such decline with respect
to the shares of RJR Nabisco common stock subject to the Swap, offset by the
value of any dividends, provided that, with respect to approximately 225,000
shares of RJR Nabisco common stock, the Company was not required to pay any
amount in excess of an approximate 25% decline in the value of the shares. The
potential obligations of the Counterparty under the Swap were guaranteed by the
Counterparty's parent, a large foreign bank, and the Company pledged certain
collateral in respect of its potential obligations under the Swap and agreed to
pledge additional collateral under certain conditions. The Company marked its
obligation with respect to the Swap to fair value with unrealized gains or
losses included in income. During the third quarter of 1996, the Swap was
terminated in connection with the Company's reduction of its holdings of RJR
Nabisco common stock, and the Company recognized a loss on the Swap of $7,305
for the year ended December 31, 1996.

6.       TRADING SECURITIES OWNED AND SECURITIES SOLD, NOT YET PURCHASED

         The components of trading securities owned and securities sold, not yet
purchased are as follows:
<TABLE>
<CAPTION>

                                                  DECEMBER 31, 1997              DECEMBER 31, 1996
                                                  -----------------              -----------------
                                               TRADING       SECURITIES       TRADING        SECURITIES
                                              SECURITIES    SOLD, NOT YET    SECURITIES    SOLD, NOT YET
                                                OWNED         PURCHASED        OWNED         PURCHASED
                                                -----         ---------        -----         ---------
<S>                                           <C>               <C>            <C>            <C>     
           Common stock.................      $  16,208         $ 4,513        $21,248        $  5,900
           Equity and index options.....          5,290          17,494          6,241          11,243
           Other........................         28,490           3,603          2,272              --
                                                -------         -------        -------      ----------
                                               $ 49,988        $ 25,610        $29,761         $17,143
                                                 ======          ======         ======          ======
</TABLE>


7.       INVESTMENT IN REAL ESTATE AND NOTES PAYABLE

         The components of the Company's investment in real estate and the
related non-recourse notes payable collateralized by such real estate at
December 31, 1997 are as follows:

<TABLE>
<CAPTION>
                                                  U.S.            RUSSIAN
                                                 OFFICE           OFFICE           SHOPPING
                                               BUILDINGS         BUILDINGS         CENTERS            TOTAL
                                               ---------         ---------         -------            -----
<S>                                              <C>              <C>               <C>              <C>
Land........................................     $ 19,450         $  19,300         $ 16,087         $ 54,837
Buildings...................................       92,332            66,688           51,430          210,450
                                                 --------         ---------         --------         --------
     Total..................................      111,782            85,988           67,517          265,287
Less accumulated depreciated................       (4,616)             (879)          (3,147)          (8,642)
                                                 --------         ---------         --------         --------
     Net investment in real estate..........     $107,166         $  85,109         $ 64,370         $256,645
                                                 ========         =========         ========         ========
Notes payable...............................     $ 99,302         $  20,078         $ 54,801         $174,181
Current portion of notes payable............          336               424                               760
                                                 --------         ---------         --------         --------
Notes payable - long-term portion...........     $ 98,966         $  19,654         $ 54,801         $173,421
                                                 ========         =========         ========         ========
</TABLE>


                                      F-68

<PAGE>   131
                    NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


         At December 31, 1997, the Company's investment in real estate
collateralized four promissory notes aggregating $99,302 related to the Office
Buildings and eight promissory notes aggregating $54,801 related to the Shopping
Centers. The Office Building notes bear interest at 7.5%, require principal
amortization over approximately 40 years, with maturity dates ranging from 2006
to 2011. The Office Building notes have fixed monthly principal and interest
payments aggregating $648. Each Shopping Center note has a term of five years,
requires no principal amortization, and bears interest payable monthly at the
rate of 8% for the first two and one-half years and at the rate of 9% for the
remainder of the term. In November 1997, the Company sold one of the Shopping
Centers for $5,400 and realized a gain of $1,200.

         Required principal payments on the notes payable over the next five
years are $760 in 1998, $5,675 in 1999, $7,243 in 2000, $62,741 in 2001 and $462
in 2002 and $97,300 thereafter.

8.       LONG-TERM INVESTMENTS

         Long-term investments consisted of investments in the following:
<TABLE>
<CAPTION>

                                                 DECEMBER 31, 1997                 DECEMBER 31, 1996
                                            -------------------------          -------------------------
                                            CARRYING            FAIR           CARRYING            FAIR
                                              VALUE            VALUE             VALUE            VALUE
                                              -----            -----             -----            -----
<S>                                         <C>              <C>               <C>              <C>     
          Limited partnerships.......       $ 27,224         $ 33,329          $  7,054         $  7,914
          Foreign corporations.......             --               --             2,000            2,000
          Joint venture..............             --               --             3,796            3,796
          Other......................             --               --               420              420
                                             -------          -------          --------         --------

          Total .....................       $ 27,224         $ 33,329           $13,270          $14,130
                                              ======           ======            ======           ======
</TABLE>

         The principal business of the limited partnerships is investing in
investment securities. The estimated fair value of the limited partnerships was
provided by the partnerships based on the indicated market values of the
underlying investment portfolio. The Company is required under certain limited
partnership agreements to make additional investments up to an aggregate of
$5,740 as of December 31, 1997. The Company's investments in limited
partnerships are illiquid, and the ultimate realization of these investments is
subject to the performance of the underlying partnership and its management by
the general partners. During 1997, the Company sold for an amount which
approximated its $2,000 cost an investment in a foreign corporation which owned
an interest in a Russian bank. During 1997, the Company determined that an other
than temporary impairment in the value of its investment in a joint venture had
occurred and wrote-down this investment to zero with a charge to operations of
$3,796.

         In January 1997, the Company converted an investment in preferred stock
made in 1995 into a majority equity interest in a small on-line directory
assistance development stage company and, accordingly, began consolidating the
results of this company. This long-term investment of $1,001 was written off in
1996 due to continuing losses of this company. In May 1997, this development
stage company completed an initial public offering and, as a result, the Company
recorded $2,715 as additional paid-in capital which represented its 50.1%
ownership in this company's shareholders' equity after this offering.

         The Company's estimate of the fair value of its long-term investments
are subject to judgment and are not necessarily indicative of the amounts that
could be realized in the current market.


                                      F-69

<PAGE>   132
                    NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




9.       PENSIONS AND RETIREE BENEFITS

         Ladenburg has a Profit Sharing Plan (the "Plan") for substantially all
its employees. The Plan includes two features: profit sharing and a deferred
compensation vehicle. Contributions to the profit sharing portion of the Plan
are made by Ladenburg on a discretionary basis. The deferred compensation
feature of the Plan enables non-salaried employees to invest up to 15% of their
pre-tax annual compensation. For the years ended December 31, 1996 and 1995,
employer contributions to the Plan were approximately $200 in each year,
excluding those made under the deferred compensation feature described above.
The Plan was inactive in 1997.

         The Company maintains 401(k) plans for substantially all employees,
except those employees of Thinking Machines. These 401(k) plans allow eligible
employees to invest a percentage of their pre-tax compensation. The Company
committed to contribute $500 of matching contributions in 1997. The Company did
not make discretionary contributions to these 401(k) plans in 1996.

10.      COMMITMENT AND CONTINGENCIES

         LEASES

         The Company, Thinking Machines and Ladenburg are currently obligated
under three noncancelable lease agreements for office space, expiring in
September 2000, October 1998 and December 2015, respectively. The following is a
schedule by fiscal year of future minimum rental payments required under the
agreements that have noncancelable terms of one year or more at December 31,
1997:

          1998......................................                   $  5,966
          1999......................................                      5,597
          2000......................................                      5,360
          2001......................................                      4,001
          2002......................................                      3,795
          2003 and thereafter.......................                     50,246
                                                                       --------

               Total................................                   $ 74,965
                                                                       ========

         Rental expense for operating leases during 1997, 1996 and 1995 was
$4,076, $3,914 and $1,677, respectively.

         LAWSUITS

         On or about March 13, 1997, a shareholder derivative suit was filed
against the Company, as a nominal defendant, its directors and Brooke in the
Delaware Chancery Court, by a shareholder of the Company. The suit alleges that
the Company's purchase of the BML Shares constituted a self-dealing transaction
which involved the payment of excessive consideration by the Company. The
plaintiff seeks (i) a declaration that the Company's directors breached their
fiduciary duties, Brooke aided and abetted such breaches and such parties are
therefore liable to the Company, and (ii) unspecified damages to be awarded to
the Company. The Company's time to respond to the complaint has not yet expired.
The Company believes that the allegations were without merit. Although there can
be no assurances, management is of the opinion, after consultation with counsel,
that the ultimate resolution of this matter will not have a material adverse
effect on the Company's consolidated financial position, results of operations
or cash flows.

         The Company is a defendant in various lawsuits and may be subject to
unasserted claims primarily in connection with its activities as a securities
broker-dealer and participation in public underwritings. These lawsuits involve
claims for substantial or indeterminate amounts and are in varying stages of
legal proceedings. In the opinion of management, after consultation with
counsel, the ultimate resolution of these matters will not have a material
adverse effect on the Company's consolidated financial position, results of
operations or cash flows.

                                      F-70

<PAGE>   133
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




11.      FEDERAL INCOME TAX

         At December 31, 1997, the Company had $97,444 of unrecognized net
deferred tax assets, comprised primarily of net operating loss carryforwards,
available to offset future taxable income for federal tax purposes. A valuation
allowance has been provided against this deferred tax asset as it is presently
deemed more likely than not that the benefit of the tax asset will not be
utilized. The Company continues to evaluate the realizability of its deferred
tax assets and its estimate is subject to change. The provision for income
taxes, which represented the effect of the Alternative Minimum Tax and state
income taxes, for the three years ended December 31, 1997, 1996 and 1995, does
not bear a customary relationship with pre-tax accounting income from continuing
operations principally as a consequence of the change in the valuation allowance
relating to deferred tax assets. The provision for income taxes on continuing
operations differs from the amount of income tax determined by applying the
applicable U.S. statutory federal income tax rate (35%) to pretax income from
continuing operations as a result of the following differences:
<TABLE>
<CAPTION>

                                                                           1997         1996         1995
                                                                           ----         ----         ----
<S>                                                                    <C>            <C>            <C>   
          (Loss) income from continuing operations..................    $(24,074)     $(14,348)      $1,666
                                                                         -------       -------       ------

          (Credit) provision under statutory U.S. tax rates.........      (8,426)       (5,022)         583
          Increase (decrease) in taxes resulting from:
              Nontaxable items......................................       2,603          (224)         543
              State taxes, net of Federal benefit...................          55           195          180
              Foreign Taxes.........................................         108
          Increase (decrease) in valuation reserve..................       5,846         5,351       (1,014)
                                                                         -------       -------       ------
                    Income tax provision............................      $  186        $  300       $  292
                                                                         =======       =======       ======
</TABLE>

         Income taxes associated with discontinued operations and extraordinary
items have been shown net of the utilization of the net operating loss
carryforward and the change in other deferred tax assets.

         Deferred tax amounts are comprised of the following at December 31:
<TABLE>
<CAPTION>

                                                                                 1997              1996
                                                                                 ----              ----
<S>                                                                             <C>              <C>    
          Deferred tax assets:
              Net operating loss carryforward:
                Restricted net operating loss...........................        $15,561          $18,675
                Unrestricted net operating loss.........................         70,216           65,237
              Other.....................................................         17,209           10,399
                                                                               --------         --------

              Total deferred tax assets.................................        102,986           94,311
                                                                               --------         --------

          Deferred tax liabilities:

              Other.....................................................         (5,542)          (3,039)
                                                                               --------         --------

          Total deferred tax liabilities................................         (5,542)          (3,039)
                                                                               --------         --------

          Net deferred tax assets.......................................         97,444           91,272
          Valuation allowance...........................................        (97,444)         (91,272)
                                                                               --------         --------

          Net deferred taxes............................................       $     --         $     --
                                                                               ========         ========
</TABLE>




                                      F-71
<PAGE>   134
                    NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)





         In December 1987, the Company consummated certain restructuring
transactions that included certain changes in the ownership of the Company's
stock. The Internal Revenue Code restricts the amount of future income that may
be offset by losses and credits incurred prior to an ownership change. The
Company's annual limitation on the use of its net operating losses is
approximately $7,700, computed by multiplying the "long-term tax exempt rate" at
the time of change of ownership by the fair market value of the company's
outstanding stock immediately before the ownership change. The limitation is
cumulative; any unused limitation from one year may be added to the limitation
of a following year. Operating losses incurred subsequent to an ownership change
are generally not subject to such restrictions.

         As of December 31, 1997, the Company had consolidated net operating
loss carryforwards of approximately $213,000 for tax purposes, which expire at
various dates through 2008. Approximately $38,700 net operating loss
carryforwards constitute pre-change losses and $174,300 of net operating losses
were unrestricted.

12.      OTHER LONG-TERM LIABILITIES

         The components of other long-term liabilities, excluding notes payable,
are as follows:
<TABLE>
<CAPTION>

                                                                                    DECEMBER 31,
                                                                --------------------------------------------------
                                                                         1997                        1996
                                                                -----------------------     -----------------------
                                                                LONG-TERM      CURRENT      LONG-TERM      CURRENT
                                                                 PORTION       PORTION       PORTION       PORTION
                                                                ---------      -------      ---------      -------
<S>                                                              <C>           <C>          <C>             <C>   
          Retiree and disability obligations..............       $ 3,638       $ 2,000      $  6,774        $1,700
          Minority interests..............................         6,112            --         4,775            --
          Other long-term liabilities.....................         1,460            --           733           300
                                                                  ------        ------       -------        ------

          Total other long-term liabilities...............      $ 11,210       $ 2,000       $12,282        $2,000
                                                                  ======         =====        ======         =====
</TABLE>


13.      REDEEMABLE PREFERRED SHARES

         At December 31, 1997 and 1996, the Company had authorized and
outstanding 2,000,000 and 1,071,462, respectively, of its Class A Senior
Preferred Shares. At December 31, 1997 and 1996, respectively, the carrying
value of such shares amounted to $258,638 and $210,571, including undeclared
dividends of $163,302 and $117,117, or $152.41 and $109.31 per share.

         The holders of Class A Senior Preferred Shares are currently entitled
to receive a quarterly dividend, as declared by the Board, payable at the rate
of $19.00 per annum. The Class A Senior Preferred Shares are mandatorily
redeemable on January 1, 2003 at $100 per share plus accrued dividends. The
Class A Senior Preferred Shares were recorded at their market value ($80 per
share) at December 30, 1987, the date of issuance. The discount from the
liquidation value is accreted, utilizing the interest method, as a charge to
additional paid-in capital and an increase to the recorded value of the Class A
Senior Preferred Shares, through the redemption date. As of December 31, 1997,
the unamortized discount on the Class A Senior Preferred Shares was $4,918.

         In the event a required dividend or redemption is not made on the Class
A Senior Preferred Shares, no dividends shall be paid or declared and no
distribution made on any junior stock other than a dividend payable in junior
stock. If at any time six quarterly dividends payable on the Class A Senior
Preferred Shares shall be in arrears or such shares are not redeemed when
required, the number of directors will be increased by two and the



                                      F-72


<PAGE>   135
                    NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




holders of the Class A Senior Preferred Shares, voting as a class, will have the
right to elect two directors until full cumulative dividends shall have been
paid or declared and set aside for payment. Such directors were designated
pursuant to the Joint Plan in November 1994.

         Pursuant to the Joint Plan, the Company declared a cash dividend in
December 1994 on the Class A Senior Preferred Shares of $50 per share which was
paid in January 1995. The Company declared and paid cash dividends on the Class
A Senior Preferred Shares of $40 per share in 1996 and $50 per share in 1995.
Undeclared dividends are accrued quarterly and such accrued and unpaid dividends
shall accrue additional dividends in respect thereof compounded monthly at the
rate of 19% per annum, both of which accruals are included in the carrying
amount of redeemable preferred shares, offset by a charge to additional paid-in
capital.

         On April 6, 1995, the Company's Board of Directors (the "Board")
authorized the Company to repurchase as many as 200,000 shares of its Class A
Senior Preferred Shares. The Company completed the repurchase for an aggregate
consideration of $18,674 and thereafter, on June 21, 1995, the Board authorized
the Company to repurchase as many as 300,000 additional shares. The Company
repurchased in the open market 33,000 of such shares in July 1995 and 106,400 of
such shares in September 1995 for an aggregate consideration of $24,732. During
the first quarter of 1996, the Company repurchased 72,104 of such shares for an
aggregate consideration of $10,530. The repurchase of the Class A Senior
Preferred Shares increased the Company's additional paid-in capital by $4,279
for the 72,104 shares acquired in 1996 and by $32,984 for the 339,400 shares
acquired in 1995 based on the difference between the purchase price and the
carrying values of the shares.

         On November 18, 1996, the Company granted to an executive officer and
director of the Company 36,000 Class A Senior Preferred Shares (the "Award
Shares"). The Award Shares are identical with all other Class A Senior Preferred
Shares issued and outstanding as of July 1, 1996, including undeclared dividends
of $3,776 and declared dividends of $1,080. The Award Shares vested one-sixth on
July 1, 1997 and one-sixth on each of the five succeeding one-year anniversaries
thereof through and including July 1, 2002. The Company recorded deferred
compensation of $5,436 representing the fair market value of the Award Shares on
November 18, 1996 and $3,020 of original issue discount representing the
difference between the book value of the Award Shares on November 18, 1996 and
their fair market value. The deferred compensation will be amortized over the
vesting period and the original issue discount will be accreted, utilizing the
interest method, through the redemption date, both through a charge to
compensation expense. During 1997 and 1996, the Company recorded $2,934 and
$359, respectively, in compensation expense related to the Award Shares and, at
December 31, 1997 and 1996, the balance of the deferred compensation and the
unamortized discount related to the Award Shares was $6,890 and $8,097,
respectively.

         For information on Class A Senior Preferred Shares owned by Brooke, see
Note 18.

14.      PREFERRED SHARES NOT SUBJECT TO REDEMPTION REQUIREMENTS

         The holders of the $3.00 Class B Cumulative Convertible Preferred
Shares ($25 Liquidation Value), $.10 par value per share (the "Class B Preferred
Shares"), 12,000,000 shares authorized and 2,790,776 shares outstanding as of
December 31, 1997 and 1996, are entitled to receive a quarterly dividend, as
declared by the Board, at a rate of $3.00 per annum. Undeclared dividends are
accrued quarterly at a rate of 12% per annum, and such accrued and unpaid
dividends shall accrue additional dividends in respect thereof, compounded
monthly at the rate of 12% per annum.

         Each Class B Preferred Share is convertible at the option of the holder
into .41667 Common Shares based on a $25 liquidation value and a conversion
price of $60 per Common Share.


                                      F-73

<PAGE>   136
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




         At the option of the Company, the Class B Preferred Shares are
redeemable in the event that the closing price of the Common Shares equals or
exceeds 140% of the conversion price at a specified time prior to the
redemption. If redeemed by New Valley, the redemption price would equal $25 per
share plus accrued dividends.

         In the event a required dividend is not paid on the Class B Preferred
Shares, no dividends shall be paid or declared and no distribution made on any
junior stock other than a dividend payable in junior stock. If at any time six
quarterly dividends on the Class B Preferred Shares are in arrears, the number
of directors will be increased by two, and the holders of Class B Preferred
Shares and any other classes of preferred shares similarly entitled to vote for
the election of two additional directors, voting together as a class, will have
the right to elect two directors to serve until full cumulative dividends shall
have been paid or declared and set aside for payment. Such directors were
designated pursuant to the Joint Plan in November 1994.

         No dividends on the Class B Preferred Shares have been declared since
the fourth quarter of 1988. The undeclared dividends, as adjusted for
conversions of Class B Preferred Shares into Common Shares, cumulatively
amounted to $139,412 and $115,944 at December 31, 1997 and 1996, respectively.
These undeclared dividends represent $49.95 and $41.55 per share as of the end
of each period. No accrual was recorded for such undeclared dividends as the
Class B Preferred Shares are not mandatorily redeemable.

15.      COMMON SHARES

         On November 18, 1996, the Company granted an executive officer and
director of the Company nonqualified options to purchase 330,000 Common Shares
at a price of $.58 per share and 97,000 Class B Preferred Shares at a price of
$1.85 per share. These options may be exercised on or prior to July 1, 2006 and
vest one-sixth on July 1, 1997 and one-sixth on each of the five succeeding
anniversaries thereof through and including July 1, 2002. The Company recognized
compensation expense of $15 in 1997 and $24 in 1996 from these option grants and
recorded deferred compensation of $158 and $755 representing the intrinsic value
of these options at December 31, 1997 and December 31, 1996, respectively.

         The Company applies APB Opinion No. 25 and related Interpretations in
accounting for its stock options. In 1995, the FASB issued SFAS No. 123,
"Accounting for Stock-Based Compensation", which, if fully adopted, changes the
methods of recognition of cost on certain stock options. Had compensation cost
for the nonqualified stock options been determined based upon the fair value at
the grant date consistent with SFAS No. 123, the Company's net loss in 1997 and
1996 would have been increased by $316 and $33, respectively. The fair value of
the nonqualified stock options was estimated at $1,774 using the Black-Scholes
option-pricing model with the following assumptions: volatility of 171% for the
Class B Preferred Shares and 101% for the Common Shares, a risk free interest
rate of 6.2%, an expected life of 10 years, and no expected dividends or
forfeiture.

16.      ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

         The composition of accounts payable and accrued liabilities is as
follows:
<TABLE>
<CAPTION>

                                                                                          DECEMBER 31,
                                                                                      ---------------------
                                                                                      1997             1996
                                                                                      ----             ----
<S>                                                                                 <C>               <C>    
          Accounts payable and accrued liabilities:
              Accrued compensation.........................................         $11,202           $10,378
              Excise tax payable (a).......................................           4,400             6,000
              Subordinated loan payable (b)................................           2,500             4,000
              Deferred rent................................................           4,560             4,388
              Unearned revenues............................................          10,163
              Taxes (property and miscellaneous)...........................           5,029             2,637
</TABLE>



                                      F-74
<PAGE>   137
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



<TABLE>
<CAPTION>

<S>                                                                                  <C>               <C>   
              Accrued expenses and other liabilities.......................          19,868            17,485
                                                                                     ------            ------
                  Total....................................................         $57,722           $44,888
                                                                                     ======            ======
</TABLE>

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

      (a)    Represents an estimated liability related to excise taxes imposed
             on annual contributions to retirement plans that exceed a certain
             percentage of annual payroll. The Company intends to vigorously
             contest this tax liability. Management's estimate of such amount is
             potentially subject to material change in the near term.

      (b)    Represents a subordinated note payable held by Ladenburg's clearing
             broker.

17.      PREPETITION CLAIMS UNDER CHAPTER 11 AND RESTRUCTURING ACCRUALS

         On January 18, 1995, approximately $550,000 of the approximately
$620,000 of prepetition claims were paid pursuant to the Joint Plan. Another
$57,000 of prepetition claims and restructuring accruals have been settled and
paid or adjusted since January 18, 1995. The remaining prepetition claims may be
subject to future adjustments depending on pending discussions with the various
parties and the decisions of the Bankruptcy Court.

<TABLE>
<CAPTION>
                                                                             DECEMBER 31,
                                                                      -------------------------
                                                                      1997                 1996
                                                                      ----                 ----
<S>                                                                  <C>                   <C>    
          Restructuring accruals(a).......................           $  8,196              $ 9,024
          Money transfer payable(b).......................              4,415                6,502
                                                                        -----                -----

                Total.....................................            $12,611              $15,526
                                                                       ======               ======
</TABLE>
---------------

      (a)  Restructuring accruals at December 31, 1997 consisted of $6,907 of
           disputed claims, primarily related to leases and former employee
           benefits, and $1,289 of other restructuring accruals. In 1997, 1996
           and 1995, the Company reversed $0, $9,706 and $2,044, respectively,
           of prior year restructuring accruals as a result of settlements on
           certain of its prepetition claims and vacated real estate lease
           obligations.

      (b)  Represents unclaimed money transfers issued by the Company prior to
           January 1, 1990. The Company is currently in litigation in Bankruptcy
           Court seeking a determination that these monies are not an obligation
           of the Company. There can be no assurance as to the outcome of the
           litigation.

18.      RELATED PARTY TRANSACTIONS

         At December 31, 1997, Brooke, a company under the control of Bennett S.
LeBow, Chairman of the Company's Board of Directors, held 3,989,710 Common
Shares (approximately 41.7% of such class), 618,326 Class A Senior Preferred
Shares (approximately 57.7% of such class), and 250,885 Class B Preferred Shares
(approximately 8.9% of such class) which represented in the aggregate 42.1% of
all voting power. Several of the other officers and directors of the Company are
also affiliated with Brooke. In 1995, the Company signed an expense sharing
agreement with Brooke pursuant to which certain lease, legal and administrative
expenses are allocated to the entity incurring the expense. The Company expensed
approximately $312, $462 and $571 under this agreement in 1997, 1996 and 1995,
respectively.


                                      F-75

<PAGE>   138
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




         The Joint Plan imposes a number of restrictions on transactions between
the Company and certain affiliates of the Company, including Brooke.

         On December 18, 1996, the Company loaned BGLS Inc. ("BGLS"), a
wholly-owned subsidiary of Brooke, $990 under a short-term promissory note due
January 31, 1997 and bearing interest at 14%. On January 2, 1997, the Company
loaned BGLS an additional $975 under another short-term promissory note due
January 31, 1997 and bearing interest at 14%. Both loans including interest were
repaid on January 31, 1997. At December 31, 1996, the loan and accrued interest
thereon of $996 was included in other current assets.

         Two directors of the Company are or have been affiliated with law firms
that rendered legal services to the Company. The Company paid these firms $568
and $4,141 during 1997 and 1996, respectively, for legal services. An executive
officer and director of the Company is a shareholder and registered
representative in a broker-dealer to which the Company paid $522 and $317 in
1997 and 1996, respectively, in brokerage commissions and other income, and is
also a shareholder in an insurance company that received ordinary and customary
insurance commissions from the Company and its affiliates of $133 and $136 in
1997 and 1996, respectively. The broker-dealer, in the ordinary course of its
business, engages in brokerage activities with Ladenburg on customary terms.

         As discussed in Note 5, the Company has entered into certain other
agreements with Brooke in connection with its investment in RJR Nabisco.
Further, two directors of the Company were each paid $30 by Brooke during the
fourth quarter of 1995 in connection with their agreement to serve as Brooke
nominees of RJR Nabisco's 1996 annual meeting. 

         During 1996, the Company entered into a court-approved Stipulation and
Agreement (the "Settlement") with Brooke and BGLS relating to Brooke's and
BGLS's application under the Federal Bankruptcy code for reimbursement of legal
fees and expenses incurred by them in connection with the Company's bankruptcy
reorganization proceedings. Pursuant to the Settlement, the Company reimbursed
Brooke and BGLS $655 for such legal fees and expenses. The terms of the
Settlement were substantially similar to the terms of previous settlements
between the Company and other applicants who had sought reimbursement of
reorganization-related legal fees and expenses.

         In connection with the acquisition of the Office Buildings by the
Company in 1996, a director of Brooke received a commission of $220 from the
seller.

         See Note 3 for information concerning the purchase by the Company on
January 31, 1997 of BML from a subsidiary of Brooke.

19.      OFF-BALANCE-SHEET RISK AND CONCENTRATIONS OF CREDIT RISK

         LADENBURG - As a nonclearing broker, Ladenburg's transactions are
cleared by other brokers and dealers in securities pursuant to clearance
agreements. Although Ladenburg clears its customers through other brokers and
dealers in securities, Ladenburg is exposed to off-balance-sheet risk in the
event that customers or other parties fail to satisfy their obligations. In
accordance with industry practice, agency securities transactions are recorded
on a settlement-date basis. Should a customer fail to deliver cash or securities
as agreed, Ladenburg may be required to purchase or sell securities at
unfavorable market prices.

         The clearing operations for Ladenburg's securities transactions are
provided by several brokers. At December 31, 1997, substantially all of the
securities owned and the amounts due from brokers reflected in the consolidated
balance sheet are positions held at and amounts due from one clearing broker.
Ladenburg is subject to credit risk should this broker be unable to fulfill its
obligations.



                                      F-76
<PAGE>   139
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




         In the normal course of its business, Ladenburg enters into
transactions in financial instruments with off-balance-sheet risk. These
financial instruments consist of financial futures contracts and written index
option contracts. Financial futures contracts provide for the delayed delivery
of a financial instrument with the seller agreeing to make delivery at a
specified future date, at a specified price. These futures contracts involve
elements of market risk in excess of the amounts recognized in the consolidated
statement of financial condition. Risk arises from changes in the values of the
underlying financial instruments or indices. At December 31, 1997, Ladenburg had
commitments to purchase and sell financial instruments under futures contracts
of $37,552 and $1,494, respectively.

         Equity index options give the holder the right to buy or sell a
specified number of units of a stock market index, at a specified price, within
a specified time from the seller ("writer") of the option and are settled in
cash. Ladenburg generally enters into these option contracts in order to reduce
its exposure to market risk on securities owned. Risk arises from the potential
inability of the counterparties to perform under the terms of the contracts and
from changes in the value of a stock market index. As a writer of options,
Ladenburg receives a premium in exchange for bearing the risk of unfavorable
changes in the price of the securities underlying the option. Financial
instruments have the following notional amounts as December 31, 1997:

                                                       LONG             SHORT
                                                     ---------       -----------

          Equity and index options.................    $60,448        $70,500
          Financial futures contracts..............     37,317          1,475

         The table below discloses the fair value at December 31, 1997 of these
commitments, as well as the average fair value during the year ended December
31, 1997, based on monthly observations.

<TABLE>
<CAPTION>
                                                             DECEMBER 31, 1997              AVERAGE
                                                          ------------------------    ----------------------
                                                            LONG          SHORT         LONG         SHORT
---------                                                 ---------      ---------    ---------     --------
<S>                                                         <C>           <C>           <C>           <C>    
          Equity and index options..................        $ 5,290       $17,495       $8,850        $18,988
          Financial futures contracts...............         37,552         1,494        6,206         1,454
</TABLE>

         For the years ended December 31, 1997, 1996 and 1995, the net loss
arising from options and futures contracts included in net gain on
principal transactions was $2,399, $6,012 and $4,504, respectively. The
Company's accounting policy related to derivatives is to value these
instruments, including financial futures contracts and written index option
contracts, at the last reported sales price. The measurement of market risk is
meaningful only when related and offsetting transactions are taken into
consideration.

20.   FAIR VALUE OF FINANCIAL INSTRUMENTS

         The estimated fair value of the Company's financial instruments have
been determined by the Company using available market information and
appropriate valuation methodologies described below. However, considerable
judgment is required to develop the estimates of fair value and, accordingly,
the estimates presented herein are not necessarily indicative of the amounts
that could be realized in a current market exchange.







                                      F-77

<PAGE>   140
                    NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)





<TABLE>
<CAPTION>

                                                          DECEMBER 31, 1997           DECEMBER 31, 1996
                                                          -----------------           -----------------
                                                        CARRYING        FAIR        CARRYING        FAIR
                                                         AMOUNT        VALUE         AMOUNT        VALUE
                                                         ------        -----         ------        -----

<S>                                                     <C>           <C>          <C>            <C>      
          Financial assets:
              Cash and cash equivalents...........      $ 11,606       $ 11,606    $  57,282      $  57,282
              Investments available for sale......        51,993         51,993       64,170         64,170
              Trading securities owned............        49,988         49,988       29,761         29,761
              Restricted assets...................         5,716          5,716        8,846          8,846
              Receivable from clearing brokers....         1,205          1,205       23,870         23,870
              Long-term investments (Note 8)......        27,224         33,329       13,270         14,130
          Financial liabilities:
              Notes payable.......................       174,574        174,574      158,251        158,251
              Redeemable preferred shares.........       258,638        102,860      210,571        132,908
</TABLE>


21.      BUSINESS SEGMENT INFORMATION

         The following table presents certain financial information of the
Company's continuing operations before taxes and minority interests as of and
for the years ended December 31, 1997 and 1996:
<TABLE>
<CAPTION>

                                          BROKER-                       COMPUTER       CORPORATE
                                           DEALER      REAL ESTATE      SOFTWARE       AND OTHER        TOTAL
                                           ------      -----------      --------       ---------        -----
<S>                                       <C>            <C>               <C>          <C>            <C>     
          1997
          ----
          Revenues....................    $ 56,197       $27,067         $3,947         $27,357        $114,568
          Operating (loss) income ....      (9,958)       (7,827)        (8,156)            520         (25,421)
          Identifiable assets.........      77,511       276,770          5,604          81,506         441,391
          Depreciation and
             amortization.............       1,035         7,469            815              95           9,414
          Capital expenditures........       1,627         7,454            466           1,385          10,932

          1996
          ----
          Revenues....................     $71,960     $  23,559     $    15,017      $  20,329        $130,865
          Operating loss..............        (345)         (745)        (15,082)        (2,417)        (18,589)
          Identifiable assets.........      76,302       182,645          11,686        135,787         406,540
          Depreciation and
             Amortization.............         600         3,622             532              3           4,757
          Capital expenditures........       3,644       183,193           1,596             18         188,451
</TABLE>


22.      SUBSEQUENT EVENTS

         WESTERN REALTY. In February 1998, the Company and Apollo Real Estate
Investment Fund III, L.P. ("Apollo") organized Western Realty Development LLC
("Western Realty") to make real estate and other investments in Russia. In
connection with the formation of Western Realty, the Company agreed, among other
things, to contribute the real estate assets of BML, including Ducat Place II
and the site for Ducat Place III, to Western Realty and Apollo agreed to
contribute up to $58,000.

         Under the terms of the agreement governing Western Realty, the
ownership and voting interests in Western Realty will be held equally by Apollo
and the Company. Apollo will be entitled to a preference on


                                      F-78


<PAGE>   141
                     NEW VALLEY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




distributions of cash from Western Realty to the extent of its investment,
together with a 15% annual rate of return, and the Company will then be entitled
to a return of $10,000 of BML-related expenses incurred by the Company since
March 1, 1997, together with a 15% annual rate of return; subsequent
distributions will be made 70% to the Company and 30% to Apollo. Western Realty
will be managed by a Board of Managers consisting of an equal number of
representatives chosen by Apollo and the Company. All material corporate
transactions by Western Realty will generally required the unanimous consent of
the Board of Managers. Accordingly, the Company will account for its
non-controlling interest in Western Realty on the equity method.

         On February 27, 1998, at an initial closing under the LLC Agreement,
Apollo made a $11,000 loan (the "Loan) to Western Realty. The Loan, which bears
interest at the rate of 15% per annum and is due September 30, 1998, is
collateralized by a pledge of the Company's shares of BML. Upon completion of
the transfer of Ducat Place II and the satisfaction of other conditions under
the LLC Agreement, the Loan and the accrued interest thereon will be converted
into a capital contribution by Apollo to Western Realty and the BML pledge
released.

         Western Realty will seek to make additional real estate and other
investments in Russia. The Company and Apollo have agreed to invest, through
Western Realty or another equity, up to $25,000 in the aggregate for the
potential development of a real estate project in Moscow. In addition, Western
Realty has agreed to acquire for $20,000 a 30% profits interest in a company
organized by Brooke (Overseas) which will, among other things, acquire an
interest in an industrial site and manufacturing facility being constructed on
the outskirts of Moscow by a subsidiary of Brooke (Overseas).











                                      F-79



<PAGE>   142
                                                                    Schedule III


                             NEW VALLEY CORPORATION
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                  FOR THE THREE YEARS ENDED DECEMBER 31, 1997
                             (AMOUNTS IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                                    Gross Amount Carried
                                                                    Cost              At Close of Period
                                            Initial Cost         Capitalized   ----------------------------------
   Description                         -------------------------    Net of                 Buildings and               Accumulated
   And Location           Encumbrances    Land       Building      Deletions      Land      Improvements      Total    Depreciation
   ------------           ------------    ----       --------      ---------      ----      ------------    --------  ------------
<S>                       <C>           <C>          <C>           <C>          <C>            <C>          <C>        <C>       
Office Building:
 Bernards Township, NJ    $   43,838    $ 10,059     $ 38,432      $      --    $ 10,059       $  38,432    $ 48,491   $    1,922
 Bernards Township, NJ        10,283       2,342        9,172             --       2,342           9,172      11,514          452
 Troy, MI                     22,384          --       23,581             --          --          23,581      23,581        1,179
 Troy, MI                     22,798       7,049       21,147             --       7,049          21,147      28,196        1,057
 Ducat Place I                    --          --        5,561         (5,561)         --              --          --           --
 Ducat Place II               20,078       5,700       59,300          7,031       5,700          66,331      72,031          879
 Ducat Place III                  --      13,600           --            357      13,600             357      13,957           --
                          -------------------------------------------------------------------------------------------------------
                             119,381      38,750      157,193          1,827      38,750         159,020     197,770        5,496
                          -------------------------------------------------------------------------------------------------------
Shopping Centers:
 Tri Cities, WA                5,919       2,981        7,692             --       2,981           7,692      10,673          500
 Santa Fe, NM                  8,331       3,233        6,423              4       3,233           6,427       9,660          409
 Portland, OR                  4,875         949        6,374         (1,725)        722           4,876       5,598          330
 Marathon, FL                     --         624        3,299         (3,923)         --              --          --           --
 Seattle, WA                  10,717       3,354        9,069             35       3,354           9,104      12,458          552
 Charleston, WV               11,238       2,510       10,516            174       2,510          10,690      13,200          522
 Royal Palm Beach, FL          8,539       2,032        7,867              7       2,032           7,874       9,906          510
 Lincoln, NE                   5,182       1,254        4,750             18       1,254           4,768       6,022          323
                          -------------------------------------------------------------------------------------------------------
                              54,801      16,937       55,990         (5,410)     16,086          51,431      67,517        3,146
                          -------------------------------------------------------------------------------------------------------
                          $  174,182    $ 55,687     $213,183      $  (3,583)   $ 54,836       $ 210,451    $265,287   $    8,642
                          =======================================================================================================


<CAPTION>
   Date             Date        Depreciable
Constructed       Acquired         Life
-----------       --------         ----

   1991           Jan 1996          40
   1994           Jan 1996          40
   1987           Jan 1996          40
   1990           Jan 1996          40
   1993           Jan 1997          40
   1997           Jan 1997          40
   1997           Jan 1997          40




   1980           Jan 1996          25
   1964           Jan 1996          25
   1978           Jan 1996          25
   1972           Jan 1996          25
   1988           Jan 1996          25
   1985           Jan 1996          25
   1985           Jan 1996          25
   1984           Jan 1996          25





</TABLE>


                                      F-80
<PAGE>   143
                             NEW VALLEY CORPORATION
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                  FOR THE THREE YEARS ENDED DECEMBER 31, 1997
                             (AMOUNTS IN THOUSANDS)


RECONCILIATION OF CARRYING COSTS AND ACCUMULATED DEPRECIATION
<TABLE>
<CAPTION>



                                                       Buildings and                     Accumulated
                                           Land        Improvements      Total           Depreciation

<S>                                     <C>            <C>             <C>                <C>      
Balance at 12/31/95                     $      --      $        --     $      --          $      --
                                        ---------      -----------     ---------          ---------

Additions during period
 Acquisitions through foreclosure              --               --            --                 --
 Other acquisitions                        36,387          148,322       184,709                 --
 Improvements                                  --              209           209                 --
 Depreciation expense                          --               --            --              3,622
                                        ---------      -----------     ---------          ---------
   Total additions                         36,387          148,531       184,918              3,622
                                        ---------      -----------     ---------          ---------

Deductions during period:
 Cost of real estate sold                     227            1,498         1,725                 --
                                        ---------      -----------     ---------          ---------

Balance at 12/31/96                     $  36,160      $   147,033     $ 183,193          $   3,622
                                        ---------      -----------     ---------          ---------


Additions during period
 Acquisitions through foreclosure              --               --            --                 --
 Other acquisitions                     $  19,300      $    64,861     $  84,161                 --
 Improvements, etc.                            --            7,454         7,454                 --
 Depreciation expense                          --               --            --          $   5,197
                                        ---------      -----------     ---------          ---------
   Total additions                         19,300           72,315        91,615              5,197
                                        ---------      -----------     ---------          ---------

Deductions during period:
 Cost of real estate sold                     624            8,897         9,521                177
                                        ---------      -----------     ---------          ---------

Balance at 12/31/97                     $  54,836      $   210,451     $ 265,887          $   8,642
                                        ---------      -----------     ---------          ---------

</TABLE>







                                      F-81