EX-99.1 2 a2159472zex-99_1.htm EXHIBIT 99.1
QuickLinks -- Click here to rapidly navigate through this document


EXHIBIT 99.1

SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA

        The following table summarizes certain selected historical consolidated financial data of AREP, which you should read in conjunction with its financial statements and the related notes contained in this Form 8-K and "Management's Discussion and Analysis of Financial Condition and Results of Operations." The selected historical consolidated financial data as of December 31, 2004 and 2003, and for the years ended December 31, 2004, 2003 and 2002, have each been derived from our audited consolidated financial statements at those dates and for those periods, contained elsewhere in this report. The selected historical consolidated financial data as of December 31, 2002 and 2001 and for the year ended December 31, 2001 have each been derived from our audited consolidated financial statements at that date and for that period, not contained in this report. The selected historical consolidated financial data as of and for the year ended December 31, 2000 has been derived from our consolidated financial statements (unaudited) at that date and for that period. In addition, certain amounts have been reclassified as discontinued operations in accordance with Statement of Financial Accounting Standards No. 144.

 
  Year Ended December 31,
 
 
  2004
  2003
  2002
  2001
  2000
 
 
  (in $000's, except per unit amounts)

 
Total revenues   $ 452,012   $ 368,946   $ 434,652   $ 414,545   $ 378,179  
   
 
 
 
 
 
Operating income   $ 88,837   $ 68,979   $ 79,387   $ 63,938   $ 66,356  
Other gains (losses):                                
  Gain on sale of marketable equity and debt securities     40,159     2,607         6,749      
  Unrealized gains (losses) on securities sold short     (23,619 )                
  Impairment loss on equity interest in GB Holdings, Inc.     (15,600 )                
  (Loss) gain on sale of other assets         (1,503 )   (353 )   27      
  Gain on sales and disposition of real estate     5,262     7,121     8,990     1,737     6,763  
  Write-down of marketable equity and debt securities and other investments         (19,759 )   (8,476 )        
  (Loss) gain on limited partnership interests             (3,750 )       3,461  
  Minority interest             (1,943 )   (450 )   (2,747 )
   
 
 
 
 
 
Income from continuing operations before income taxes     95,039     57,445     73,855     72,001     73,833  
Income tax (expense) benefit     (16,763 )   1,573     (10,096 )   25,664     379  
   
 
 
 
 
 
Income from continuing operations     78,276     59,018     63,759     97,665     74,212  
   
 
 
 
 
 
Discontinued operations:                                
  Income from discontinued operations     7,500     7,653     6,937     7,944     6,260  
  Gain on sales and disposition of real estate     75,197     3,353              
   
 
 
 
 
 
Total income from discontinued operations     82,697     11,006     6,937     7,944     6,260  
   
 
 
 
 
 
Net earnings   $ 160,973   $ 70,024   $ 70,696   $ 105,609   $ 80,472  
   
 
 
 
 
 
Net Earnings Attributable to:                                
  Limited partners   $ 152,507   $ 59,360   $ 63,168   $ 66,190   $ 72,225  
  General partner     8,466     10,664     7,528     39,419     8,247  
   
 
 
 
 
 
Net earnings   $ 160,973   $ 70,024   $ 70,696   $ 105,609   $ 80,472  
   
 
 
 
 
 

1


 
  Year Ended December 31,
 
  2004
  2003
  2002(1)
  2001(1)
  2000(1)
 
  (in $000's except per unit amounts)

Net earnings per limited partnership unit:                              
  Basic earnings:                              
    Income from continuing operations   $ 1.55   $ 1.00   $ 1.12   $ 1.17   $ 1.35
    Income from discontinued operations     1.76     0.24     0.15     0.17     0.13
   
 
 
 
 
  Basic earnings per LP Unit   $ 3.31   $ 1.24   $ 1.27   $ 1.34   $ 1.48
   
 
 
 
 
Weighted average limited partnership units outstanding     46,098,284     46,098,284     46,098,284     46,098,284     46,098,284
   
 
 
 
 
  Diluted earnings:                              
    Income from continuing operations   $ 1.48   $ 0.94   $ 1.00   $ 1.05   $ 1.18
    Income from discontinued operations     1.57     0.19     0.12     0.14     0.11
   
 
 
 
 
  Diluted earnings per LP Unit   $ 3.05   $ 1.13   $ 1.12   $ 1.19   $ 1.29
   
 
 
 
 

Weighted average limited partnership units and equivalent partnership units outstanding

 

 

51,542,312

 

 

54,489,943

 

 

56,466,698

 

 

55,599,112

 

 

56,157,079
   
 
 
 
 

Other financial data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (excluding property acquisitions)

 

$

16,221

 

$

33,324

 

$

21,896

 

$

68,199

 

$

52,598
 
  At December 31,
 
  2004
  2003
  2002(1)
  2001(1)
  2000(1)
 
  (in $000's)

Balance Sheet Data:                              
Cash and cash equivalents   $ 762,708   $ 487,498   $ 79,540   $ 83,975   $ 172,621
Hotel, casino and resort operating properties     339,492     340,229     335,121     339,201     264,566
Investment in U.S. Government and Agency obligations     102,331     61,573     336,051     313,641     475,267
Other investments     245,948     50,328     54,216     10,529     4,289
Total assets     2,263,057     1,646,606     1,706,031     1,721,100     1,566,597
Mortgages payable     91,896     180,989     171,848     166,808     182,049
Senior secured notes payable—7.85%     215,000                
Senior unsecured notes payable—81/8%     350,598                
Liability for preferred limited partnership units(1)     106,731     101,649            
Partners' equity   $ 1,303,126   $ 1,270,214   $ 1,245,437   $ 1,136,452   $ 1,154,400

(1)
On July 1, 2003, we adopted Statement of Financial Accounting Standards No. 150 (SFAS 150), Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity. SFAS 150 requires that a financial instrument, which is an unconditional obligation, be classified as a liability. Previous guidance required an entity to include in equity financial instruments that the entity could redeem in either cash or stock. Pursuant to SFAS 150, our preferred units, which are an unconditional obligation, have been reclassified from "Partners' equity" to a liability account in the consolidated balance sheets and the preferred pay-in-kind distribution for the period from July 1, 2003 to December 31, 2003 of $2.4 million and all future distributions have been and will be recorded as "Interest expense" in the consolidated statements of earnings.

2




QuickLinks

EXHIBIT 99.1