AMERICAN REAL ESTATE PARTNERS L P
10-Q, 1999-05-14
OPERATORS OF NONRESIDENTIAL BUILDINGS
Previous: JONES CABLE INCOME FUND 1-C LTD, 10-Q, 1999-05-14
Next: RIVERSIDE PARK ASSOCIATES LP, SC 14D9, 1999-05-14



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q


(Mark One)


         (X)      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                  SECURITIES EXCHANGE ACT OF 1934.

For the quarterly period ended              March 31, 1999
                                            --------------

                                       OR

         ( )      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                  THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______________ to __________

                          Commission file number 1-9516


                       American Real Estate Partners, L.P.
             (Exact name of registrant as specified in its charter)


         Delaware                                 13-3398766
(State or other jurisdiction of                 (I.R.S. Employer  
   incorporation or organization)              Identification No.)



100 South Bedford Road, Mt. Kisco, NY                10549
(Address of principal executive offices)           (Zip Code)


(Registrant's telephone number,
 including area code)                                         (914) 242-7700

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X No_____




<PAGE>


          American Real Estate Partners, L.P.-Form 10-Q-March 31, 1999


<TABLE>
<CAPTION>




                                                                 INDEX

PART I.  FINANCIAL INFORMATION

                                                                 
         Item 1.  Financial Statements                                                                      Page No.
<S>                    <C>                                                                                     <C>    

         Consolidated Balance Sheets -
         March 31, 1999 and December 31, 1998 ................................................................1 - 2

         Consolidated Statements of Earnings -
         Three Months Ended March 31, 1999 and 1998...............................................................3

         Consolidated Statement of Changes In
         Partners' Equity and Other Comprehensive Income
         Three Months Ended March 31, 1999........................................................................4

         Consolidated Statements of Cash Flows -
         Three Months Ended March 31, 1999 and 1998.............................................................5-6

         Notes to Consolidated Financial Statements...............................................................7

         Item 2.  Management's Discussion and Analysis
                           of Financial Condition and Results of
                           Operations............................................................................14

         Item 3.  Quantitative and Qualitative Disclosure About
                           Market Risks..........................................................................22

PART II.  OTHER INFORMATION......................................................................................22

</TABLE>

<PAGE>


         American Real Estate Partners, L.P.-Form 10-Q - March 31, 1999


                         PART I. FINANCIAL INFORMATION

Item 1.  FINANCIAL STATEMENTS

The financial information contained herein is unaudited; however, in the opinion
of  management,  all  adjustments  necessary  for a fair  presentation  of  such
financial  information have been included.  All such adjustments are of a normal
recurring nature.
<TABLE>
<CAPTION>

                           CONSOLIDATED BALANCE SHEETS
                                   (In $000's)

                                                            March 31,                       December 31,
                                                               1999                             1998      
                                                        --------------------             -----------------
                                                            (unaudited)
ASSETS
<S>                                                              <C>                             <C>    

Real estate leased to others:
   Accounted for under the financing
      method                                                     $ 242,523                  $ 245,920
   Accounted for under the operating
     method, net of accumulated
     depreciation                                                  134,593                    135,634
Investment in treasury bills                                       372,960                    363,884
Marketable equity securities                                       161,205                    190,775
Mortgages and notes receivable:
   Held for investment                                              49,106                     45,173
   Available for sale                                               20,790                     22,440
Cash and cash equivalents                                           23,521                     16,462
Equity interest in Stratosphere Corporation                         50,068                     48,969
Development properties                                              13,019                     12,830
Investment in limited partnerships                                   5,525                      5,569
Hotel and resort operating properties,
   net of accumulated depreciation                                  21,233                     22,037
Receivables and other assets                                        15,484                     18,994
Property held for sale                                               3,806                      3,893
Debt placement costs,
   net of accumulated amortization                                   1,473                      1,544
Construction in progress                                             1,982                      1,791
                                                               -----------                  ---------

   Total                                                       $ 1,117,288                $ 1,135,915
                                                                 =========                  =========
                   Continued.....

</TABLE>
                                             1
<PAGE>

<TABLE>
<CAPTION>


                                                     CONSOLIDATED BALANCE SHEETS - Continued
                                                                       (In $000's)

                                                       March 31,                    December 31,
                                                            1999                          1998       
                                                     ------------------             -----------------
                                                     (unaudited)
<S>                                                        <C>                              <C>   

LIABILITIES

Mortgages payable                                  $      171,156                    $   173,559
Due to affiliate                                           61,379                         60,750
Accounts payable, accrued
   expenses and other liabilities                          10,174                         10,004
Deferred income                                             2,786                          2,788
Distributions payable                                         315                            315
                                                        ---------                      ----------

   Total liabilities                                      245,810                        247,416
                                                        ---------                      ----------

Commitments and Contingencies
(Notes 2 and 3)

PARTNERS' EQUITY

Limited partners:
   Preferred units, $10 liquidation
     preference, 5% cumulative pay-
     in-kind redeemable; 9,400,000
     authorized; 8,060,437 and 7,676,607
     issued and outstanding as of
     March 31, 1999 and Dec. 31, 1998                      80,605                         79,645

   Depositary units; 47,850,000
     authorized; 47,235,484
     outstanding                                          785,214                        802,856

General partner                                            17,580                         17,919

Treasury units at cost:
   1,137,200 depositary units                             (11,921)                       (11,921)
                                                        ----------                       --------

     Total partners' equity                               871,478                        888,499
                                                        ----------                       --------

       Total                                        $   1,117,288                   $  1,135,915
                                                        ==========                      =========

See notes to consolidated financial statements

</TABLE>

                                                       2
<PAGE>

<TABLE>
<CAPTION>


                                                 CONSOLIDATED STATEMENTS OF EARNINGS 
                                                              (unaudited)
                                                   (In $000's Except Per Unit Data)

                                                                      Three Months Ended March 31, 
                                                                1999                                  1998
                                                                ----                                  ----
<S>                                                              <C>                                  <C>    
Revenues:
   Interest income on
     financing leases                                     $     5,793                          $      6,263
   Interest income on treasury
       bills and other investments                              5,008                                 6,456
   Rental income                                                4,994                                 4,776
   Hotel and resort operating income                            2,466                                 1,242
   Dividend income                                              3,851                                 2,521
   Other income                                                     -                                    98
                                                           -----------                          -----------

                                                               22,112                                21,356
                                                           -----------                          -----------
Expenses:
   Interest expense                                             5,009                                 3,335
   Depreciation and amortization                                1,480                                 1,322
   General and administrative
     expenses                                                     953                                   889
   Property expenses                                              728                                   916
   Hotel and resort operating expenses                          2,715                                   992
                                                            ----------                         ------------
                                                               10,885                                 7,454
Earnings before property transactions
   and equity interest in affiliate                            11,227                                13,902
Provision for loss on real estate                                (227)                                 (452)
Gain on sales and disposition
   of real estate                                               2,703                                 4,550
Equity in earnings of
   Stratosphere Corporation                                     1,107                                   -       
                                                            ----------                         -------------

NET EARNINGS                                              $    14,810                          $     18,000
                                                            ==========                         =============
Net earnings attributable to:
   Limited partners                                       $    14,516                          $     17,642 
       
   General partner                                                294                                   358
                                                           -----------                           -----------
                                                          $    14,810                          $     18,000
                                                          ============                           ===========
Net earnings per limited partnership unit:
   Basic earnings $                                       $       .29                          $        .36
                                                          ============                         =============

Weighted average limited partnership
   units outstanding                                       46,098,284                            46,198,284
                                                          ============                         =============

   Diluted earnings                                       $       .26                          $        .33
                                                          =============                        =============

   Weighted average limited partnership
   units and equivalent partnership units
   outstanding                                             54,886,567                            53,319,088
                                                          =============                        =============

See notes to consolidated financial statements
</TABLE>
                                             3

<PAGE>

<TABLE>
<CAPTION>



                                         CONSOLIDATED STATEMENT OF CHANGES IN PARTNERS' EQUITY
                                                    AND OTHER COMPREHENSIVE INCOME
                                                   Three Months Ended March 31, 1999
                                                              (unaudited)
                                                             (In $000's )




                                    General             Limited Partners' Equity                             Total
                                    Partner's         Depositary          Preferred          Held in        Partners'
                                     Equity             Units               Units            Treasury       Equity    
<S>                                   <C>                 <C>                <C>                 <C>          <C>

Balance
Dec. 31, 1998                       $ 17,919         $   802,856        $    79,645     $    (11,921)    $   888,499

Comprehensive income:
   Net earnings                          294              14,516               -               -              14,810

   Unrealized losses on
     securities available
     for sale                           (633)            (31,198)              -               -             (31,831)
                                   ----------           ---------        -----------     ------------      ---------
Comprehensive loss                      (339)            (16,682)              -               -             (17,021)

Pay-in-kind
distribution                           -                    (960)               960            -               -
                                  -----------           ---------        -----------     ------------      ---------

Balance
March 31, 1999                      $ 17,580          $  785,214        $    80,605     $    (11,921)   $    871,478
                                    ========            ========         ===========     ============    ===========

</TABLE>

Accumulated other comprehensive loss at March 31, 1999 was $22,558.

See notes to consolidated financial statements

                                                  4
<PAGE>

<TABLE>
<CAPTION>

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)
                                   (In $000's)

                                                                            Three Months Ended March 31, 
                                                                                1999                 1998
                                                                                ----                 ----
<S>                                                                              <C>                 <C> 

CASH FLOWS FROM OPERATING ACTIVITIES:
      Net earnings                                                     $      14,810             $  18,000
      Adjustments  to  reconcile  earnings  to net cash  
      provided  by  operating activities:
          Depreciation and amortization                                        1,480                 1,322
          Amortization of deferred income                                         (1)                   (1)
          Gain on sales and disposition of real estate                        (2,703)               (4,550)
          Equity in earnings of Stratosphere Corporation                      (1,107)                   -
Provision for loss on real estate                                                227                   452 
    Changes in:
            Decrease in deferred income                                           (1)                   (1)
            Decrease in receivables
               and other assets                                                1,295                   637
            Increase (decrease) in accounts payable,
            accrued expenses and other liabilities                             1,399                (1,035)
                                                                           ---------              ---------

               Net cash provided by operating activities                      15,399                14,824
                                                                           ---------              ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
      Increase in mortgages and notes receivable                              (4,011)              (28,576)
      Net proceeds from the sale and disposition
        of real estate                                                         4,993                10,035
      Principal payments received on leases
     accounted for under the financing method                                  1,977                 1,962
      Construction in progress                                                  (191)                 (191)
      Principal receipts on mortgages receivable                                  82                   246
      Capitalized expenditures for real estate                                  (616)                 (142)
      Investment in treasury bills                                            (9,076)              (14,719)
      Acquisitions of marketable equity securites                               (611)                  -
      Decrease in investment in limited partnerships                              43                 2,676  
      Decrease in property held for sale                                          87                   -
      Increase in due to affiliate                                             1,386                   -    
      Property acquisitions                                                    -                       (83)
                                                                          ----------            ------------

               Net cash used in investing activities                          (5,937)              (28,792)
                                                                          ----------            ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
      Partners' equity:
        Distributions to partners                                              -                        (8)
      Debt:
        (Decrease) increase in mortgages payable                                (87)                11,818
        Periodic principal payments                                          (2,316)                (2,363)
        Debt placement costs                                                   -                      (123)
                                                                          ------------           -----------

               Net cash (used in) provided by financing
                activities                                                   (2,403)                 9,324
                                                                          ------------           -----------

NET INCREASE (DECREASE)
IN CASH AND CASH EQUIVALENTS                                                  7,059                 (4,644)

CASH AND CASH EQUIVALENTS, beginning of period                               16,462                129,147
                                                                          ------------           -----------

CASH AND CASH EQUIVALENTS, end of period                             $       23,521          $     124,503
                                                                          ============           ===========
Continued................     
</TABLE>
                                                  5                         

<PAGE>


<TABLE>
<CAPTION>

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)
                                   (In $000's)


                                                                        Three Months Ended March 31, 
                                                                        1999                     1998
                                                                        ----                     ----
<S>                                                                      <C>                     <C>   

SUPPLEMENTAL INFORMATION:
 Cash payments for interest                                          $  4,593                $  4,528
                                                                   ==============          =============

SUPPLEMENTAL SCHEDULE OF NONCASH
INVESTING ACTIVITIES:
Reclassifications:

    To property held for sale                                        $   -                   $    971
    From operating lease                                                 -                       (971)
    From receivables and other assets                                  (2,169)                   -
    To hotel and resort operating properties                              180                    -
    To due to affiliate                                                 3,221                    -
    From accounts payable, accrued expenses
      and other liabilities                                            (1,232)                   -
    From hotel and resort operating property                             (763)                   -
    To development property                                               763                    -     
                                                                   -----------             -------------

                                                                  $      -                   $   -     
                                                                 =============             =============



</TABLE>

See notes to consolidated financial statements

                                       6
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)

1.  General


The accompanying  consolidated financial statements and related footnotes should
be read in conjunction  with the consolidated  financial  statements and related
footnotes  contained in the  Company's  annual  report on Form 10-K for the year
ended December 31, 1998.

The results of  operations  for the three months ended March 31, 1999 are not 
 necessarily  indicative  of the results to be expected for the full year.

2. Conflicts of Interest and Transactions with Related Parties

a. The Company entered into a license agreement with an affiliate of the general
partner  for a portion  of office  space at an  annual  rental of  approximately
$205,000, plus its share of certain additional rent. Such agreement was approved
by the Audit  Committee of the Board of Directors of the General  Partner  ("The
Audit  Committee").  For the three months ended March 31, 1999, the Company paid
rent of approximately $52,000 in accordance with the agreement.

b. The Company entered into a lease,  expiring in 2001, for 7,920 square feet of
office space,  at an annual rental of  approximately  $153,000.  The Company has
sublet  to  certain  affiliates  3,205  square  feet  at  an  annual  rental  of
approximately  $62,000,  resulting  in a  net  annual  rental  of  approximately
$91,000.  During the three months ended March 31, 1999, the affiliates  paid the
Company  approximately  $15,000 for rent of the sublet space. Such payments have
been approved by the Audit Committee.

c. As of March 31, 1999,  affiliates of Carl C. Icahn,  the Chairman of the 
Board of the General Partner,  own 6,974,167  Preferred Units and
38,083,209 Depositary Units.

d. In the three  months ended March 31, 1999,  the Company  reimbursed  Baywater
Realty & Capital  Corp.,  an  affiliate  of the General  Partner,  approximately
$98,500  for  development  and  construction  management  services  and  related
expenses.

3. Commitments and Contingencies

On  September  18,  1995,  Caldor  Corp.,  a tenant in a  property  owned by the
Company,  filed  a  voluntary  petition  for  reorganization   pursuant  to  the
provisions of Chapter 11 of the Federal  Bankruptcy  Code. The annual rental for
this  property  is  approximately   $248,000.  The  tenant  is  current  in  its
obligations  under the lease  with the  exception  of  approximately  $12,000 of
prepetition  rent.  In January  1999,  Caldor  announced it would  liquidate its
holdings and close its stores. The tenant has not yet determined whether it will
exercise its right to reject or affirm the lease, which will require an order of
the  Bankruptcy  Court.  At March 31, 1999, the property has a carrying value of
approximately $1,777,000 and is unencumbered by any mortgage.


                                        7
<PAGE>


4. Hotel and Resort Operating Properties

Since  August of 1992,  the Company has operated a Holiday Inn located in Miami,
Florida,  subject to a ground  lease.  In April 1999,  the Company  acquired the
underlying land for approximately $1.9 million.

On August 1, 1998,  the Company  acquired the New Seabury resort located in Cape
Cod, Massachusetts.

Hotel and resort  operations for the three months ended March 31, 1999 have been
included in "Hotel and resort operating income and expenses" in the Consolidated
Statements  of  Earnings.  Net hotel and resort  operations  ("hotel  and resort
operating income" less "hotel and resort operating expenses") resulted in a loss
of  approximately  $249,000 for the three months ended March 31, 1999. Hotel and
resort operating expenses include all expenses except for approximately $333,000
of depreciation and amortization for the three months ended March 31, 1999.

Hotel  and  resort  operations  are  highly  seasonal  in  nature  and  are  not
necessarily indicative of subsequent quarterly results.

5. Mortgages and Notes Receivable

a. In 1998, the Company acquired an interest in the Sands Hotel and  Casino (the
"Sands") located in Atlantic City, New Jersey by purchasing the principal amount
of $18.7 million of First Mortgage Notes ("Notes") issued by GB Property Funding
Corp. ("GB Property"). GB Property was organized as a special purpose entity for
the borrowing of funds by Greate Bay Hotel and Casino,  Inc. ("Greate Bay"). The
purchase price for such notes was approximately  $15.1 million.  An affiliate of
the General Partner also has an investment in Notes of GB Property. $185 million
of such Notes were issued,  which bear interest at 10.875% per annum and are due
on January 15, 2004.

Greate Bay owns and operates the Sands, a destination  resort complex located in
Atlantic City, New Jersey.  On January 5, 1998, GB Property and Greate Bay filed
for bankruptcy protection under Chapter 11 of the Bankruptcy Code to restructure
its long term debt.

The  Company has  classified  the GB Property  Notes as  available  for sale for
accounting  purposes.  This  investment  is carried at fair market  value on the
Balance Sheet.  At March 31, 1999  unrealized  holding losses of $3,935,000 have
been recorded  in  Partners' Equity.  At March 31, 1999  the  carryin  value was
$11,190,000.

                                        8

<PAGE>


b. In 1998,  the Company  acquired an interest in the Claridge  Hotel and Casino
(the  "Claridge  Hotel")  located in Atlantic City, New Jersey by purchasing the
principal  amount of $15 million of First  Mortgage  Notes of the Claridge Hotel
and Casino Corporation (the "Claridge Corporation").  The purchase price of such
notes was  approximately  $14.1 million.  $85 million of such notes were issued,
which bear  interest at 11.75%  payable  semi-annually  and are due  February 1,
2002. In March 1999, the Company received the previously  postponed  semi-annual
interest payment due February 1, 1999.

The Claridge  Corporation through its wholly-owned  subsidiary,  the Claridge at
Park Place,  Incorporated,  operates the Claridge  Hotel,  a destination  resort
complex located in Atlantic City, New Jersey.

The Company has classified the Claridge  Corporation Notes as available for sale
for accounting purposes.  This investment is carried at fair market value on the
Balance Sheet.  At March 31, 1999  unrealized  holding losses of $4,500,000 have
been recorded in Partners'  Equity.  At March 31, 1999,  the carrying  value was
$9,600,000.

c. In 1998, the Company purchased  approximately $76.1 million of senior debt of
Philip  Services  Corp.  and Philip  Services  (Delaware),  Inc.  (collectively,
"Philips") for  approximately  $35.2 million.  In 1999, the Company purchased an
additional  $9.4  million of Philips debt for  approximately  $4.4  million.  In
addition,  an affiliate of Icahn purchased  approximately $200 million of senior
debt  of  Philips  and  also  owns  common  shares  of  Philips.  Philips  is  a
Canadian-based company in the waste recovery business.

The Company has classified the Philips debt as held for investment. At March 31,
1999, the carrying value totalled approximately $39,608,000.

6. Equity Interest in Stratosphere Corporation

The Stratosphere Corporation ("Stratosphere") owns and operates the Stratosphere
Tower Casino & Hotel, a destination resort complex located in Las Vegas, Nevada.

In October 1998, an affiliate of the General Partner  obtained its licenses from
the Nevada Gaming  Authority and in accordance  with a prior  agreement paid the
Company approximately $60.7 million for its Stratosphere interest.  However, the
affiliate  of the General  Partner is  obligated to sell back to the Company and
the Company is obligated to repurchase such interest in Stratosphere at the same
price  (together  with a  commercially  reasonable  interest  factor)  when  the
appropriate licenses are obtained by the Company.

                                        9
<PAGE>


For accounting  purposes the Company reflects its interest in Stratosphere under
the equity  method and has recorded its  corresponding  liability to  repurchase
from the  affiliate  of the General  Partner when the  appropriate  licenses are
obtained by the Company.

The  difference   between  the  Company's   carrying  value  and  its  share  of
Stratosphere's  net equity at date of reorganization is being accreted over a 40
year period. For the three months ended March 31, 1999, approximately $79,000 of
accretion  and  $1,028,000 of income has been included in "Equity in earnings of
Stratosphere Corporation."

At  March  31,  1999,  the  Company  has an  equity  interest  of  approximately
$50,068,000  and a  corresponding  liability  of  approximately  $61,379,000  to
reflect the Company's obligation to repurchase its Stratosphere  interest.  This
liability  includes  approximately  $1,386,000  of  interest  expense due to the
affiliate for the three months ended March 31, 1999.

Condensed  financial  information for this investment at March 31, 1999 is shown
below (in $000's).
<TABLE>
<CAPTION>

                                                                   Total                AREP's Share
<S>                                                                <C>                       <C>   

                   Current assets                              $   29,459               $   14,298
                   Noncurrent assets                              127,225                   61,749
                   Current liabilities                             27,627                   13,409
                   Noncurrent liabilities                              43                       21
                   Net equity                                     129,014                   62,618
                   Revenues                                    $   33,915               $   16,461
                   Costs and other deductions                      31,796                   15,433
                   Net income                                       2,119                    1,028
</TABLE>

7. Marketable Equity Securities

At March 31, 1999,  the Company held  6,448,200  common shares of RJR Nabisco
Holdings  Corp.  ("RJR")  purchased for  approximately  $175.3 million.

The Company has classified  RJR as available for sale for  accounting  purposes.
This  investment  is  carried at fair  market  value on the  Balance  Sheet with
unrealized  holding gains and losses reflected in Partners'  Equity.  Unrealized
holding  gains and losses are not  included  in the  Consolidated  Statement  of
Earnings.  At March 31, 1999, unrealized holding losses of $14,123,000 have been
recorded in Partners' Equity. These unrealized holding losses are the difference
between the $25.00  closing price of the RJR common shares at March 31, 1999 and
the  Company's  average cost per share of $27.19.  The closing  price of the RJR
common  shares  at May 12,  1999  was  $28.75  which  would  result  in  current
unrealized holding gains of approximately $10 million.

                                        10
<PAGE>


The Company recorded dividend income of approximately  $3.3 million in the three
months ended March 31, 1999.

The Company's  investment  represents  approximately 2% of the total outstanding
RJR  common  shares.  In  addition,   Carl  C.  Icahn  owns  through  affiliates
approximately 19.3 million RJR common shares representing  approximately 5.9% of
the total outstanding RJR common shares.

8. Property Held For Sale

At March 31, 1999, the Company owned seven  properties  that were being actively
marketed for sale. At March 31, 1999,  these  properties have been stated at the
lower of their carrying value or net realizable  value.  The aggregate  value of
these properties at March 31, 1999 is estimated to be approximately $3,806,000.

9. Significant Property Transactions

In February  1999, the Company sold two  properties  located in Augusta,  GA and
Richmond, VA, to its tenant, Haverty Furniture Companies,  Inc., pursuant to its
exercise of a purchase option, for a selling price of approximately  $2,734,000.
As a result,  the Company  recognized a gain of approximately  $1,609,000 in the
three months ended March 31, 1999.

10.     Distributions Payable

Distributions payable represent amounts accrued and unpaid due to non-consenting
investors  ("Non-consents").  Non-consents  are those investors who have not yet
exchanged  their  limited  partnership  interests  in  the  various  Predecessor
Partnerships  for limited  partnership  units of American Real Estate  Partners,
L.P.

11.     Preferred Units

Pursuant to the terms of the Preferred  Units, on February 23, 1999, the Company
declared its scheduled annual preferred unit distribution  payable in additional
Preferred  Units at the rate of 5% of the  liquidation  preference  of $10.  The
distribution  was  payable  March 31,  1999 to holders of record as of March 15,
1999. A total of 383,830 additional Preferred Units were issued. As of March 31,
1999, 8,060,437 Preferred Units are issued and outstanding.

                                        11

<PAGE>


12.     Earnings Per Share

For the three months ended March 31, 1999 and 1998,  basic and diluted earnings
per weighted  average limited  partnership unit are detailed as follows:

                                                     Three Months Ended
                                             3/31/99                    3/31/98
Basic:
 Earnings before property transactions
    and equity interest in affiliate         $  .22                     $  .28

Net gain from property transactions
    and equity in earnings of
    Stratosphere Corporation                    .07                        .08
                                               -----                    ------
Net earnings                                 $  .29                     $  .36
                                              ======                    ======
Diluted:
Earnings before property transactions                                          
and  equity   interest  in affiliate         $  .20                     $  .26

Net gain from property transactions
    and equity in earnings
    of Stratosphere Corporation                 .06                        .07
                                              ------                    ------
    Net earnings                             $  .26                     $  .33
                                              ======                    ======

13.  Comprehensive Income

The Company  adopted SFAS No. 130  "Reporting  Comprehensive  Income"  effective
January 1, 1998.  SFAS No.  130  establishes  standards  for the  reporting  and
display  of  comprehensive   income  and  its  components.   The  components  of
comprehensive  income include net income and certain amounts previously reported
directly in equity.

                                   12
<PAGE>


Comprehensive  income for the three  months  ended March 31, 1999 and 1998 is as
follows (in $000's):

                                                      1999              1998
                                                      ----              ----

        Net income                              $    14,810       $     18,000
        Unrealized losses on securities
           available for sale                       (31,831)              -    
                                                  ----------       ------------
        Comprehensive (loss) income             $   (17,021)      $     18,000
                                                  ==========       =============
 14.  Segmented Reporting

The Company is engaged in four  operating  segments  consisting of the ownership
and  operation  of (i)  rental  real  estate  (ii)  hotel and  resort  operating
properties  (iii)  property  development,  and  (iv)  investment  in  securities
including  investment  in  other  limited  partnerships  and  marketable  equity
securities.  The Company's  reportable  segments  offer  different  services and
require different operating strategies and management expertise.

Non-segment revenue to reconcile to total revenue consists primarily of interest
income on  treasury  bills and other  investments.  There have been no  material
changes in segment and non-segment assets since December 31, 1998.

The Company  assesses and measures  segment  operating  results based on segment
earnings from operations as disclosed below. Segment earnings from operations is
not  necessarily  indicative  of cash  available to fund cash  requirements  nor
synonymous with cash flow from operations.

The revenues and net earnings for each of the reportable segments are summarized
as follows for the three months ended March 31, 1999 and 1998 (in $000's).

                                               1999                  1998
                                               ----                  ----

Revenues:
Rental real estate                         $   10,787           $   11,039
Hotel & resort operating properties             2,466                1,242
Other investments                               4,537                2,777
                                             --------           ----------

            Sub-total                          17,790               15,058


Reconciling items                               4,322(1)             6,298(1)
                                            ---------           ----------

            Total revenues                 $   22,112           $   21,356
                                           ===========          ===========

(1) Primarily  interest income on T-bills and other  short-term  investments and
other income.

                                   13

<PAGE>
<TABLE>
<CAPTION>


Net earnings:                                                       1999                      1998
                                                                    ----                      ----
<S>                                                                 <C>                       <C>  

Segment earnings:
    Rental real estate                                       $    10,059               $    10,123
    Hotel and resort operating properties                           (249)                      250
    Other investments                                              4,537                     2,777
                                                              ----------                 ---------

            Total segment earnings                                14,347                    13,150

Interest income                                                    4,322                     6,200
Interest expense                                                  (5,009)                   (3,335)
Other income                                                         -                          98
General and administrative expenses                                 (953)                     (889)

Depreciation and amortization                                     (1,480)                   (1,322)
                                                              ----------                ----------
    Earnings before property transactions
      and equity interest  in affiliate                           11,227                    13,902

Gain on property transactions
    and equity in earnings of
    Stratosphere Corporation                                       3,583                     4,098
General partner's share                                             (294)                     (358)
                                                             ------------               ----------

Net earnings-limited partner unitholders                     $    14,516               $    17,642
                                                              ==========                 =========
</TABLE>
Item 2.        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
               CONDITION AND RESULTS OF OPERATIONS

Statements  included  in  Management's  Discussion  and  Analysis  of  Financial
Condition and Results of  Operations  which are not  historical  in nature,  are
intended to be, and are hereby  identified as, "forward looking  statements" for
purposes of the safe harbor  provided  by Section 27A of the  Securities  Act of
1933 and  Section  21E of the  Securities  Exchange  Act of 1934,  as amended by
Public Law 104-67.

Forward-looking  statements regarding management's present plans or expectations
involve risks and uncertainties and changing economic or competitive conditions,
as well as the negotiation of agreements  with third parties,  which could cause
actual  results  to  differ  from  present  plans  or  expectations,   and  such
differences  could be material.  Readers  should  consider that such  statements
speak only as to the date hereof.

                                        14

<PAGE>


General

The Company believes that it will benefit from  diversification of its portfolio
of assets.  To further its investment  objectives,  the Company may consider the
acquisition or seek effective  control of land  development  companies and other
real  estate  operating  companies  which may have a  significant  inventory  of
quality assets under development, as well as experienced personnel. From time to
time the Company has  discussed  and in the future may discuss and may make such
acquisitions from Icahn, the General Partner or their  affiliates,  provided the
terms thereof are fair and reasonable to the Company. Additionally, in selecting
future real estate  investments,  the Company intends to focus on assets that it
believes  are  undervalued  in the real estate  market,  which  investments  may
require substantial liquidity to maintain a competitive  advantage.  Despite the
substantial  capital  pursuing real estate  opportunities,  the Company believes
that there are still  opportunities  available to acquire  investments  that are
undervalued. These may include commercial properties, residential and commercial
development  projects,  land,  non-performing  loans, the securities of entities
which own, manage or develop  significant real estate assets,  including limited
partnership units and securities issued by real estate investment trusts and the
acquisition  of debt or equity  securities of companies  which may be undergoing
restructuring  and  sub-performing  properties  that may  require  active  asset
management and significant  capital  improvements.  The Company notes that while
there  are  still  opportunities  available  to  acquire  investments  that  are
undervalued, acquisition opportunities in the real estate market for value-added
investors have become more  competitive to source and the increased  competition
may have some impact on the spreads and the ability to find quality  assets that
provide  returns  that  are  sought.   These  investments  may  not  be  readily
financeable and may not generate  immediate  positive cash flow for the Company.
As such,  they require the Company to maintain a strong capital base in order to
react quickly to these market  opportunities as well as to allow the Company the
financial strength to develop or reposition these assets.  While this may impact
cash flow in the near term and there can be no assurance that any asset acquired
by the  Company  will  increase  in value or generate  positive  cash flow,  the
Company  intends to focus on assets that it believes  may provide  opportunities
for  long-term  growth and further its  objective  to diversify  its  portfolio.
Furthermore,  it should be noted that recent  financial  market  conditions have
resulted in reductions in available credit on satisfactory terms to finance real
estate related investments.

Historically,  substantially  all of the Company's  real estate assets have been
net leased to single  corporate  tenants under  long-term  leases.  With certain
exceptions,  these  tenants  are  required to pay all  expenses  relating to the
leased  property and  therefore  the Company is not  typically  responsible  for
payment  of  expenses,  such as  maintenance,  utilities,  taxes  and  insurance
associated with such properties.

                                        15
<PAGE>


By the end of the year 2002, net leases representing  approximately 25.5% of the
Company's net annual rentals from its portfolio will be due for renewal,  and by
the end of the year 2004,  net leases  representing  approximately  36.4% of the
Company's  net  annual  rentals  will  be due  for  renewal.  Since  most of the
Company's  properties are  net-leased to single,  corporate  tenants,  it may be
difficult and  time-consuming to re-lease or sell those properties that existing
tenants  decline to re-let or purchase  and the Company may be required to incur
expenditures  to renovate  such  properties  for new tenants.  In addition,  the
Company may become  responsible for the payment of certain  operating  expenses,
including maintenance,  utilities, taxes, insurance and environmental compliance
costs associated with such properties, which are presently the responsibility of
the tenant.  As a result,  the Company could experience an adverse impact on net
cash flow in the future from such properties.

An amendment to the Partnership Agreement (the "Amendment" ) became effective in
August,  1996  which  permits  the  Company  to invest in  securities  issued by
companies that are not necessarily engaged as one of their primary activities in
the ownership,  development or management of real estate while  remaining in the
real estate  business and  continuing  to pursue  suitable  investments  for the
Company in the real estate market.

In  September  1997,  the  Company  completed  its  Rights  Offering  (the "1997
Offering") to holders of its Depositary  Units to increase its assets  available
for investment,  take advantage of investment  opportunities,  further diversify
its  portfolio  of assets and  mitigate  against the impact of  potential  lease
expirations.  Net  proceeds  of  approximately  $267  million  were  raised  for
investment purposes.

Expenses  relating to  environmental  clean-up have not had a material effect on
the earnings,  capital  expenditures,  or  competitive  position of the Company.
Management   believes   that   substantially   all  such  costs   would  be  the
responsibility  of the tenants pursuant to lease terms.  While most tenants have
assumed responsibility for the environmental conditions existing on their leased
property,  there can be no assurance that the Company will not be deemed to be a
responsible  party or that the tenant will bear the costs of remediation.  Also,
as the Company acquires more operating properties, its exposure to environmental
clean-up costs may increase.  The Company  completed Phase I Environmental  Site
Assessments on most of its properties by third-party  consultants.  Based on the
results of these  Phase I  Environmental  Site  Assessments,  the  environmental
consultant has recommended that certain sites may have environmental  conditions
that should be further reviewed.

                                        16

<PAGE>


The Company has notified  each of the  responsible  tenants to attempt to ensure
that they cause any required  investigation  and/or remediation to be performed.
If such tenants do not arrange for further investigations,  or remediations,  if
required,  the Company may  determine to undertake  the same at its own cost. If
the tenants  fail to perform  responsibilities  under their  leases  referred to
above, based solely upon the consultant's  estimates  resulting from its Phase I
Environmental Site Assessments referred to above, it is presently estimated that
the Company's  exposure  could amount to $2-3 million,  however,  as no Phase II
Environmental Site Assessments have been conducted by the consultants, there can
be no accurate estimation of the need for or extent of any required remediation,
or the costs thereof.  In addition,  the Company has notified all tenants of the
Resource Conservation and Recovery Act's ("RCRA") December 22, 1998 requirements
for regulated  underground storage tanks. The Company may, at its own cost, have
to  cause  compliance  with  RCRA's  requirements  in  connection  with  vacated
properties,  bankrupt tenants and new acquisitions.  Phase I Environmental  Site
Assessments  will also be performed in connection with new acquisitions and with
such property  refinancings  as the Company may deem necessary and  appropriate.
The  Company is in the  process of  updating  its Phase I Site  Assessments  for
certain of its environmentally  sensitive  properties  including properties with
open RCRA  requirements.  Approximately  sixty-five  updates are  expected to be
completed in 1999 with another forty-five scheduled for the year 2000.

The  Company  is  investigating  the  potential  impact  of the year 2000 in the
processing  of   date-sensitive   information  by  the  Company's   computerized
information  systems.  The year 2000 problem is the result of computer  programs
being written using two digits (rather than four) to define the applicable year.
Any of the Company's programs that have time-sensitive  software may recognize a
date using "00" as the year 1900 rather than the year 2000,  which could  result
in  miscalculations  or system failures.  The Company believes it has identified
and is addressing  the year 2000  operating  issues under its control.  Based on
current information, costs of addressing and solving potential problems have not
had and are not  expected  to have a material  adverse  impact on the  Company's
financial  position,  results of operations or cash flows in future periods.  It
should be noted that substantially most of the Company's real estate assets have
been net leased to single corporate  tenants who, with certain  exceptions,  are
required to pay all  expenses  and  building  maintenance  related to the leased
property,  including  any property  related  expenses  from year 2000  problems.
However,   the  likelihood  and  effects  of  year  2000  failures  on  tenants,
infrastructure  systems  and  suppliers  and  vendors of the  Company  cannot be
estimated.  Failures of third parties such as banks and  significant  tenants to
comply with year 2000  problems  could have an adverse  impact on the  Company's
business,  including the  inability to receive or process  payments from tenants
for  significant  periods of time.  If the  Company,  its tenants or vendors are
unable to resolve such processing  issues in a timely manner, it could result in
material  financial  risk.  Accordingly,  the Company will devote the  necessary
resources to resolve all  significant  year 2000 issues in a timely manner,  but
believes that these issues will not be material to the Company's  business aside
from a catastrophic third-party failure that would affect most businesses.

Results of Operations

Three Months Ended March 31, 1999 Compared to Three Months Ended March 31, 1998

Gross  revenues  increased by $756,000,  or 3.5%,  during the three months ended
March 31, 1999 as compared to the same period in 1998.  This  increase  reflects
increases  of  $1,330,000  in dividend  income,  $1,224,000  in hotel and resort
operating  income and $218,000 in rental income partially offset by decreases of
$1,448,000 in interest income on treasury bills and other investments,  $470,000
in financing lease income and $98,000 in other income.  The increase in dividend
income is  primarily  attributable  to the  Company's  investment  in RJR common
stock.   The  increase  in  hotel  and  resort  operating  income  is  primarily
attributable to the acquisition of New Seabury which began operations  August 1,
1998.  The increase in rental income is primarily due to property  acquisitions.
The  decrease in  interest  income on treasury  bills and other  investments  is
primarily due to a decrease in short-term investments.

                                        17
<PAGE>


Expenses increased by $3,431,000,  or 46.0%, during the three months ended March
31, 1999 compared to the same period in 1998. This increase  reflects  increases
of $1,723,000  in hotel and resort  operating  expenses,  $1,674,000 in interest
expense,  $158,000 in depreciation  and  amortization and $64,000 in general and
administrative  expenses  partially offset by a decrease of $188,000 in property
expenses.  The  increase in hotel and resort  operating  expenses  is  primarily
attributable to the acquisition of New Seabury as mentioned  above. The increase
in interest expense is primarily  attributable to the interest expense due to an
affiliate of the General Partner in connection with the Stratosphere  repurchase
obligation.

Earnings before property transactions and equity interest in affiliate decreased
during the three  months ended March 31, 1999 by  $2,675,000  as compared to the
same period in 1998,  primarily  due to  decreased  interest  income on treasury
bills and other  investments  and  financing  lease income,  increased  interest
expense  and  decreased  net hotel and  resort  operations  partially  offset by
increased dividend income.

Gain on property  transactions  decreased by $1,847,000  during the three months
ended March 31, 1999 as compared to the same period in 1998,  due to differences
in the size and number of transactions.

During the three months ended March 31, 1999,  the Company recorded a provision
for loss on real estate of $227,000 as compared to $452,000 in the same 
period in 1998.

In the three months ended March 31, 1999,  the Company  recorded  $1,107,000  of
income related to its equity in earnings of Stratosphere Corporation.  There was
no such income in 1998.

Net earnings for the three months ended March 31, 1999  decreased by  $3,190,000
as compared to the three months ended March 31, 1998  primarily due to decreased
earnings  before  property  transactions  and equity  interest in  affiliate  as
mentioned above.

Diluted  earnings per weighted  average  limited  partnership  unit  outstanding
before property  transactions  and equity interest in affiliate were $.20 in the
three months ended March 31, 1999 compared to $.26 in the  comparable  period of
1998,  and net gain  from  property  transactions  and  equity  in  earnings  of
affiliate  was $.06 in the three months ended March 31, 1999 compared to $.07 in
the comparable period of 1998. Diluted net earnings per weighted average limited
partnership unit  outstanding  totalled $.26 in the three months ended March 31,
1999 compared to $.33 in the comparable period of 1998.

                                        18
<PAGE>


Capital Resources and Liquidity

Generally,  the cash needs of the Company for  day-to-day  operations  have been
satisfied from cash flow generated from current operations. In recent years, the
Company  has applied a  significant  portion of its  operating  cash flow to the
repayment of maturing debt  obligations.  Cash flow from  day-to-day  operations
represents net cash provided by operating activities  (excluding working capital
changes and  non-recurring  other income) plus  principal  payments  received on
financing leases as well as principal  receipts on certain mortgages  receivable
reduced by periodic principal payments on mortgage debt.

In 1999,  23  leases  covering  23  properties  and  representing  approximately
$1,778,000  in annual  rentals  are  scheduled  to expire.  Six of these  leases
originally representing approximately $858,000 in annual rental income have been
or will be re-let or renewed for approximately  $863,000 in annual rentals. Such
renewals  are  generally  for a term  of five  years.  Ten  properties,  with an
approximate annual rental income of $461,000, will be marketed for sale or lease
when the current lease term expires.  Four  properties with annual rental income
of $255,000  have been or will be  purchased  by their  tenants  pursuant to the
exercise of purchase options. The status of three properties with an approximate
annual rental income of $204,000 is uncertain at this time.

The Board of Directors of the General Partner announced that no distributions on
its Depositary  Units are expected to be made in 1999. The Company believes that
it should continue to hold and invest rather than distribute cash. In making its
announcement,  the  Company  noted  it  plans to  continue  to  apply  available
operating cash flow toward its operations,  repayment of maturing  indebtedness,
tenant requirements and other capital expenditures and creation of cash reserves
for   contingencies   including   environmental   matters  and  scheduled  lease
expirations.

During  the  three  months  ended  March  31,   1999,   the  Company   generated
approximately  $9.4  million  in cash  flow  from  day-to-day  operations  which
excludes  approximately  $2.1  million in interest  earned on the 1997  Offering
proceeds which is being retained for future acquisitions.

Capital  expenditures  for real estate were  approximately  $616,000  during the
three months ended March 31, 1999.

In  1999,  the  Company  has   approximately   $5.4  million  of  maturing  debt
obligations.  The  Company  may seek to  refinance  a portion of these  maturing
mortgages,  although it does not expect to refinance all of them,  and may repay
them from cash flow and increase  reserves from time to time,  thereby  reducing
cash flow otherwise available for other uses.


                                        19
<PAGE>


During the three  months ended March 31,  1999,  net cash flow after  payment of
maturing  debt  obligations  and capital  expenditures  was  approximately  $8.8
million which was added to the Company's operating cash reserves.  The Company's
operating cash reserves are  approximately  $82.1 million at March 31, 1999 (not
including the cash from capital  transactions or from the 1997 Offering which is
being retained for  investment),  which are being retained to meet maturing debt
obligations,  capitalized expenditures for real estate and certain contingencies
facing the Company. The Company from time to time may increase its cash reserves
to meet its maturing debt  obligations,  tenant  requirements  and other capital
expenditures   and  to  provide  for  scheduled  lease   expirations  and  other
contingencies including environmental matters.

Sales  proceeds  from the sale or  disposal  of  portfolio  properties  totalled
approximately $5.0 million in the three months ended March 31, 1999. The Company
intends  to  use  asset  sales,  financing  and  refinancing  proceeds  for  new
investments.

The Company's  investment in  Stratosphere  was  transferred  to an affiliate of
Icahn in order to facilitate Stratosphere's reorganization.  Pursuant to a prior
agreement, the Company received $60.7 million for its interest from an affiliate
of Icahn.  The Company expects that it will obtain the appropriate  licenses and
repurchase  such  Stratosphere  interest upon such  approval,  together with its
proportionate  share of all sale  proceeds,  stock rights,  acquired  shares and
other benefits, if any, that may have accreted to or been obtained in connection
with such Stratosphere interests while held by the affiliate of Icahn. Also, the
Company  understands that  Stratosphere may seek  approximately  $80 million for
expansion of its hotel and casino facility,  a substantial  portion of which may
be provided by the Company.

In 1999, the Company invested  approximately  $.6 million in the common stock of
RJR Nabisco  Holdings  Corp.,  and $4.4  million in the debt of Philip  Services
Corp.  and is  investigating  possible  tender offers for real estate  operating
companies and real estate limited partnership units.

To further its investment  objectives,  the Company may consider the acquisition
or seek effective  control of land  development  companies and other real estate
operating  companies  which may have a significant  inventory of quality  assets
under development as well as experienced personnel. This may enhance its ability
to further  diversify its portfolio of properties  and gain access to additional
operating and development capabilities.

Pursuant to the 1997  Offering,  which  closed in  September  1997,  the Company
raised approximately $267 million to increase its available liquidity so that it
will be in a better position to take advantage of investment  opportunities  and
to further diversity its portfolio.

                                        20
<PAGE>


The United States Securities and Exchange  Commission  requires that registrants
include  information  about primary market risk exposures  relating to financial
instruments.  Through its operating and  investment  activities,  the Company is
exposed to market, credit and related risks, including those described elsewhere
herein.  As the Company  may invest in debt or equity  securities  of  companies
undergoing  restructuring  or  undervalued by the market,  these  securities are
subject to inherent risks due to price  fluctuations,  and risks relating to the
issuer and its industry,  and the market for these securities may be less liquid
and more volatile than that of higher rated or more widely followed securities.

Other related risks include  liquidity  risks,  which arise in the course of the
Company's  general  funding  activities and the management of its balance sheet.
This  includes  both risks  relating to the raising of funding with  appropriate
maturity  and  interest  rate  characteristics  and the risk of being  unable to
liquidate  an asset in a timely  manner  at an  acceptable  price.  Real  estate
investments by their nature are often difficult or  time-consuming to liquidate.
Also, buyers of minority  interests may be difficult to secure,  while transfers
of large  block  positions  may be  subject  to  legal,  contractual  or  market
restrictions.  Other operating risks for the Company include lease terminations,
whether  scheduled  terminations  or due to  tenant  defaults  or  bankruptcies,
development  risks,  and  environmental  and  capital  expenditure  matters,  as
described elsewhere herein.

Whenever practical, the Company employs internal strategies to mitigate exposure
to these and other risks.  The Company,  on a case by case basis with respect to
new investments,  performs internal analyses of risk identification,  assessment
and  control.  The  Company  reviews  credit  exposures,  and seeks to  mitigate
counterparty credit exposure through various techniques, including obtaining and
maintaining collateral, and assessing the creditworthiness of counterparties and
issuers.  Where  appropriate,  an analysis is made of  political,  economic  and
financial  conditions,  including those of foreign countries.  Operating risk is
managed through the use of experienced  personnel.  The Company seeks to achieve
adequate  returns  commensurate  with the risk it assumes.  The Company utilizes
qualitative as well as quantitative information in managing risk.

The Company's market risk exposure with respect to its investments in marketable
securities such as the RJR stock may be material.  The market risk exposure with
respect to the RJR stock at March 31, 1999 relates  primarily to price risk. The
Company has classified RJR as available for sale for accounting  purposes.  This
investment is carried at fair market value on the Balance Sheet with  unrealized
holding gains and losses reflected in Partners' Equity. Unrealized holding gains
and losses are not included in the Consolidated  Statement of Earnings. At March
31,  1999,  unrealized  holding  losses of  $14,123,000  have been  recorded  in
Partners' Equity. These unrealized holding losses are the difference between the
$25.00  closing  price  of the RJR  common  shares  at  March  31,  1999 and the
Company's average cost per share of $27.19.  The closing price of the RJR common
shares at May 12,  1999 was $28.75  which  would  result in  current  unrealized
holding gains of approximately $10 million.

                                        21
<PAGE>


The Company's  investment in RJR stock  accounted for  approximately  14% of its
assets at March 31,  1999.  A material  reduction  in the price of the RJR stock
could have a material impact on the Company's  capital  position.  As with other
companies engaged in the tobacco business, RJR is subject to risk and continuing
litigation  relating to tobacco and related  liabilities.  While the Company has
analyzed these risks and considered market information  regarding RJR, there can
be no assurance  that there will not be a significant  fluctuation in the market
value of its investment in RJR.

Item 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISKS

Response to this item is included in Item 2. "Management Discussion and Analysis
of Financial Condition and Results of Operations" above.

Part II.  Other information

Item 6. Exhibits and Reports on Form 8-K

(a) Financial Data Schedule is attached hereto as Exhibit EX-27

    EXHIBIT INDEX

          Exhibit               Description
          EX-27                 Financial Data Schedule

(b)       (1) Form 8-K was filed on March 29,  1999  announcing  the 1998 fourth
          quarter and full year financial  results and that no distributions are
          expected to be made during 1999.






                                        22


<PAGE>




                                   SIGNATURES

Pursuant  to the  requirements  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.

American Real Estate Partners, L.P.
                                           By: American Property Investors, Inc.
                                               General Partner
                                               /s/ John P. Saldarelli
                                               ----------------------
                                               John P. Saldarelli
                                               Treasurer
                                               (Principal Financial Officer
                                               and Principal Accounting Officer)

Date: May 14, 1999


                                        23


<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000813762
<NAME> AMERICAN REAL ESTATE PARTNERS, L.P.
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               MAR-31-1999
<CASH>                                          23,521
<SECURITIES>                                   534,165
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         453,974
<DEPRECIATION>                                  42,606
<TOTAL-ASSETS>                               1,117,288
<CURRENT-LIABILITIES>                                0
<BONDS>                                        171,156
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                      87,478
<TOTAL-LIABILITY-AND-EQUITY>                 1,117,288
<SALES>                                              0
<TOTAL-REVENUES>                                22,112
<CGS>                                                0
<TOTAL-COSTS>                                    4,923
<OTHER-EXPENSES>                                   953
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               5,009
<INCOME-PRETAX>                                 14,810
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             14,810
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    14,810
<EPS-PRIMARY>                                      .29
<EPS-DILUTED>                                      .26
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission