Delaware
|
1-9516 | 13-3398766 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
||
100 South Bedford Road, Mt. Kisco, NY (Address of principal executive offices) |
10549 (Zip Code) |
o | Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Introductory note
|
F-1 | ||
F-2 | |||
F-3 | |||
F-4 |
Exhibit No. | ||||||||
99.1 | Unaudited Pro Forma Consolidated Financial Data for American Real Estate Partners, L.P. and Subsidiaries | |||||||
EX-99.1: UNAUDITED PROFORMA INFORMATION |
AMERICAN REAL ESTATE PARTNERS, L.P. | |
(Registrant) |
By: | American Property Investors, Inc. |
General Partner |
By: | /s/ Jon F. Weber |
|
|
Jon F. Weber | |
President and Chief Financial Officer |
F-1
Historical | Pro Forma Adjustments | ||||||||||||||||||||||||
American Real | WPS | Pro Forma Adjustments | |||||||||||||||||||||||
Estate Partners, | Westpoint | Bankruptcy | for WPS Acquisition | ||||||||||||||||||||||
L.P. | Stevens Inc. | Consolidated | Adjustment(4) | (1), (2), (3) and (5) | Pro Forma | ||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||
(In thousands, except unit and per unit data) | |||||||||||||||||||||||||
Revenues:
|
|||||||||||||||||||||||||
Home fashion
|
$ | 183,627 | $ | 728,362 | $ | 911,989 | $ | $ | $ | 911,989 | |||||||||||||||
Gaming
|
371,474 | 371,474 | 371,474 | ||||||||||||||||||||||
Oil and gas
|
86,709 | 86,709 | 86,709 | ||||||||||||||||||||||
Real estate
|
66,947 | 66,947 | 66,947 | ||||||||||||||||||||||
708,757 | 728,362 | 1,437,119 | | | 1,437,119 | ||||||||||||||||||||
Expenses:
|
|||||||||||||||||||||||||
Home fashion
|
188,717 | 809,153 | 997,870 | (41,168 | ) | 956,702 | |||||||||||||||||||
Gaming
|
324,214 | 324,214 | 324,214 | ||||||||||||||||||||||
Oil and gas
|
115,924 | 115,924 | 115,924 | ||||||||||||||||||||||
Real estate
|
54,201 | 54,201 | 54,201 | ||||||||||||||||||||||
Holding company
|
8,054 | 8,054 | 8,054 | ||||||||||||||||||||||
Acquisition costs
|
4,099 | 4,099 | 4,099 | ||||||||||||||||||||||
Restructuring and impairment charges
|
| 4,078 | 4,078 | 4,078 | |||||||||||||||||||||
695,209 | 813,231 | 1,508,440 | | (41,168 | ) | 1,467,272 | |||||||||||||||||||
Operating income (loss)
|
13,548 | (84,869 | ) | (71,321 | ) | | 41,168 | (30,153 | ) | ||||||||||||||||
Other income (expense), net:
|
|||||||||||||||||||||||||
Interest expense
|
(78,874 | ) | (52,523 | ) | (131,397 | ) | 52,523 | (78,874 | ) | ||||||||||||||||
Interest and other income
|
37,457 | 37,457 | (10,236 | ) | 27,221 | ||||||||||||||||||||
Impairment loss from GB Holding, Inc. bankruptcy
|
(52,366 | ) | (52,366 | ) | (52,366 | ) | |||||||||||||||||||
Other income (expense), net
|
(12,218 | ) | 493 | (11,725 | ) | 20,699 | 8,974 | ||||||||||||||||||
Chapter 11 expenses
|
| (22,944 | ) | (22,944 | ) | 22,944 | | ||||||||||||||||||
Loss from continuing operations before income taxes
|
(92,453 | ) | (159,843 | ) | (252,296 | ) | 22,944 | 104,154 | (125,198 | ) | |||||||||||||||
Income tax (expense ) benefit
|
(18,993 | ) | 1,908 | (17,085 | ) | (17,085 | ) | ||||||||||||||||||
Loss from continuing operations
|
$ | (111,446 | ) | $ | (157,935 | ) | $ | (269,381 | ) | $ | 22,944 | $ | 104,154 | $ | (142,283 | ) | |||||||||
Loss from continuing operations attributable to:
|
|||||||||||||||||||||||||
Limited partners
|
$ | (108,694 | ) | $ | (138,917 | ) | |||||||||||||||||||
General partner
|
(2,752 | ) | (3,366 | ) | |||||||||||||||||||||
$ | (111,446 | ) | $ | (142,283 | ) | ||||||||||||||||||||
Loss from continuing operations per limited partnership unit:
|
|||||||||||||||||||||||||
Basic earnings:
|
|||||||||||||||||||||||||
Loss from continuing operations per LP unit
|
$ | (2.12 | ) | $ | (2.71 | ) | |||||||||||||||||||
Weighted average limited partnership units outstanding
|
51,351,133 | 51,351,133 | |||||||||||||||||||||||
Diluted earnings:
|
|||||||||||||||||||||||||
Loss from continuing operations per LP unit
|
$ | (2.12 | ) | $ | (2.71 | ) | |||||||||||||||||||
Weighted average limited partnership units and equivalent
partnership units outstanding
|
51,351,133 | 51,351,133 | |||||||||||||||||||||||
F-2
Historical | Pro Forma Adjustments | ||||||||||||||||||||||||
American Real | WPS | Pro Forma Adjustments | |||||||||||||||||||||||
Estate Partners, | Westpoint | Bankruptcy | for WPS Acquisition | ||||||||||||||||||||||
L.P. | Stevens Inc. | Consolidated | Adjustment(4) | (1), (2), (3) and (5) | Pro Forma | ||||||||||||||||||||
(In thousands, except unit and per unit data) | |||||||||||||||||||||||||
Revenues:
|
|||||||||||||||||||||||||
Home fashion
|
$ | | $ | 1,618,684 | $ | 1,618,684 | $ | $ | $ | 1,618,684 | |||||||||||||||
Gaming
|
470,836 | 470,836 | 470,836 | ||||||||||||||||||||||
Oil and gas
|
137,988 | 137,988 | 137,988 | ||||||||||||||||||||||
Real estate
|
61,695 | 61,695 | 61,695 | ||||||||||||||||||||||
670,519 | 1,618,684 | 2,289,203 | | | 2,289,203 | ||||||||||||||||||||
Expenses:
|
|||||||||||||||||||||||||
Home fashion
|
| 1,621,694 | 1,621,694 | (67,942 | ) | 1,553,752 | |||||||||||||||||||
Gaming
|
419,601 | 419,601 | 419,601 | ||||||||||||||||||||||
Oil and gas
|
104,935 | 104,935 | 104,935 | ||||||||||||||||||||||
Real estate
|
44,938 | 44,938 | 44,938 | ||||||||||||||||||||||
General and administrative expenses
|
7,779 | 7,779 | 7,779 | ||||||||||||||||||||||
Acquisition costs
|
414 | 414 | 414 | ||||||||||||||||||||||
Restructuring and impairment charges
|
| 54,396 | 54,396 | 54,396 | |||||||||||||||||||||
577,667 | 1,676,090 | 2,253,757 | | (67,942 | ) | 2,185,815 | |||||||||||||||||||
Operating income (loss)
|
92,852 | (57,406 | ) | 35,446 | | 67,942 | 103,388 | ||||||||||||||||||
Other income (expense), net:
|
|||||||||||||||||||||||||
Interest expense
|
(62,183 | ) | (78,263 | ) | (140,446 | ) | 78,263 | (62,183 | ) | ||||||||||||||||
Interest and other income
|
45,241 | 45,241 | (13,800 | ) | 31,441 | ||||||||||||||||||||
Other income (expense), net
|
15,016 | (7,826 | ) | 7,190 | 11,944 | 19,134 | |||||||||||||||||||
Chapter 11 expenses
|
| (34,605 | ) | (34,605 | ) | 34,605 | | ||||||||||||||||||
Income (loss) from continuing operations before income taxes
|
90,926 | (178,100 | ) | (87,174 | ) | 34,605 | 144,349 | 91,780 | |||||||||||||||||
Income tax expense
|
(18,312 | ) | (5,175 | ) | (23,487 | ) | (23,487 | ) | |||||||||||||||||
Income (loss) from continuing operations
|
$ | 72,614 | $ | (183,275 | ) | $ | (110,661 | ) | $ | 34,605 | $ | 144,349 | $ | 68,293 | |||||||||||
Income (loss) from continuing operations attributable to:
|
|||||||||||||||||||||||||
Limited partners
|
$ | 51,325 | $ | 47,090 | |||||||||||||||||||||
General partner
|
21,289 | 21,203 | |||||||||||||||||||||||
$ | 72,614 | $ | 68,293 | ||||||||||||||||||||||
Income (loss) from continuing operations per limited partnership
unit:
|
|||||||||||||||||||||||||
Basic earnings:
|
|||||||||||||||||||||||||
Income from continuing operations per LP unit
|
$ | 1.11 | $ | 1.02 | |||||||||||||||||||||
Weighted average limited partnership units outstanding
|
46,098,284 | 46,098,284 | |||||||||||||||||||||||
Diluted earnings:
|
|||||||||||||||||||||||||
Income from continuing operations per LP unit
|
$ | 1.09 | $ | 1.01 | |||||||||||||||||||||
Weighted average limited partnership
|
|||||||||||||||||||||||||
Units and equivalent partnership units outstanding
|
51,542,312 | 51,542,312 | |||||||||||||||||||||||
F-3
(1) Reflects the elimination of WestPoint Stevens interest expense as a result of the emergence from bankruptcy of WestPoint Stevens. | |
(2) Reflects the elimination of interest income earned by AREP on its investment in WestPoint Stevens debt. | |
(3) Reflects an adjustment to depreciation expense based upon WPIs fixed asset values of WestPoint Stevens after its emergence from bankruptcy. | |
(4) Reflects the elimination of Chapter 11 bankruptcy expenses related to the emergence from bankruptcy of WestPoint Stevens. | |
(5) Reflects an adjustment to record the required minority interest impact in the statement of earnings. |
F-4