ENTERPRISE PRODUCTS PARTNERS L P
10-K, 2000-03-01
CRUDE PETROLEUM & NATURAL GAS
Previous: TROY GROUP INC, 10-K405/A, 2000-03-01
Next: ALLSCRIPTS INC /IL, S-1/A, 2000-03-01



                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                                   -----------

                                    FORM 10-K
                                   -----------

                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

   For the fiscal year ended December 31, 1999 Commission file number: 1-14323


                        ENTERPRISE PRODUCTS PARTNERS L.P.
             (Exact name of registrant as specified in its charter)


               DELAWARE                                  76-0568219
    (State or other Jurisdiction of         (I.R.S. Employer Identification No.)
    Incorporation or Organization)

                 2727 NORTH LOOP WEST, HOUSTON, TEXAS 77008-1037
               (Address of principal executive offices) (zip code)
       Registrant's telephone number, including area code : (713) 880-6500

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

Title of each class                    Name of each exchange on which registered

  Common Units                                  New York Stock Exchange

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

         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 ___

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. [ ]

         Aggregate  market value of the Common Units held by  non-affiliates  of
the  registrant,  based  on  closing  prices  in the  daily  composite  list for
transactions  on  the  New  York  Stock  Exchange  on  February  25,  2000,  was
approximately  $203.5  million.  This  figure  assumes  that the  directors  and
executive  officers of the General  Partner,  the Enterprise  Products 1998 Unit
Option Plan  Trust,  and the EPOLP 1999  Grantor  Trust were  affiliates  of the
Registrant.

         The registrant had 45,552,915  Common Units  outstanding as of March 1,
2000.


<PAGE>


<TABLE>
<CAPTION>
                        ENTERPRISE PRODUCTS PARTNERS L.P.
                                TABLE OF CONTENTS

                                                                                        PAGE NO.
                                     PART I

<S>                                                                                     <C>
Items 1 and 2.    Business and Properties.                                              1
Item 3.           Legal Proceedings.                                                    28
Item 4.           Submission of Matters to a Vote of Security Holders.                  28

                                     PART II

Item 5.           Market for Registrant's Common Equity
                  and Related Unitholder Matters.                                       29

Item 6.           Selected Financial Data.                                              31

Item 7.           Management's Discussion and Analysis of Financial
                  Condition and Results of Operation.                                   32


Item 7A.          Quantitative and Qualitative Disclosures about Market Risk.           45


Item 8.           Financial Statements and Supplementary Data.                          46


Item 9.           Changes in and disagreements with Accountants on Accounting
                  and Financial Disclosure.                                             46

                                    PART III

Item 10.          Directors and Executive Officers of the Registrant.                   47

Item 11.          Executive Compensation.                                               49

Item 12.          Security Ownership of Certain Beneficial Owners
                  and Management.                                                       50

Item 13.          Certain Relationships and Related Transactions.                       51

                                     PART IV

Item 14.          Exhibits, Financial Statement Schedules, and Reports on Form 8-K.     53
</TABLE>



<PAGE>

                                     PART I

ITEMS 1 AND 2.  BUSINESS AND PROPERTIES.

         ENTERPRISE PRODUCTS PARTNERS L.P.  ("Enterprise" or the "Company") is a
leading  integrated  North American  provider of processing  and  transportation
services to  domestic  and foreign  producers  of natural gas liquids  ("NGL" or
"NGLs") and other liquid hydrocarbons and domestic and foreign consumers of NGLs
and liquid  hydrocarbon  products.  The Company  manages a fully  integrated and
diversified  portfolio  of  midstream  energy  assets  and  is  engaged  in  NGL
processing  and  transportation   through  direct  and  indirect  ownership  and
operation of NGL  fractionators.  It also operates and or manages NGL processing
facilities,  storage facilities,  pipelines,  rail transportation  facilities, a
methyl tertiary butyl ether ("MTBE")  facility,  a propylene  production complex
and  other  transportation  facilities  in which it has a  direct  and  indirect
ownership.  As a result of the  acquisition  of Tejas  Natural Gas Liquids,  LLC
("TNGL") from Tejas Energy, LLC ("Tejas Energy") now Coral Energy LLC, effective
August 1, 1999,  the  Company is also  engaged in natural  gas  processing.  All
references  herein to "Shell",  unless the context  indicates  otherwise,  shall
refer collectively to Shell Oil Company, its subsidiaries and affiliates.

         The Company is a publicly  traded  master  limited  partnership  (NYSE,
symbol "EPD") that conducts substantially all of its business through ENTERPRISE
PRODUCTS   OPERATING   L.P.  (the   "Operating   Partnership"),   the  Operating
Partnership's  subsidiaries,  and a  number  of  joint  ventures  with  industry
partners.  The Company was formed in April 1998 to acquire, own, and operate all
of the NGL processing and  distribution  assets of Enterprise  Products  Company
("EPCO").  The general partner of the Company,  Enterprise Products GP, LLC (the
"General  Partner"),  a majority-owned  subsidiary of EPCO, holds a 1.0% general
partner  interest in the Company and a 1.0101% general  partner  interest in the
Operating Partnership.

         The principal  executive office of the Company is located at 2727 North
Loop West, Houston, Texas,  77008-1038,  and the telephone number of that office
is 713-880-6500. References to, or descriptions of, assets and operations of the
Company in this Annual Report include the assets and operations of the Operating
Partnership and its subsidiaries as well as the predecessors of the Company.

         Uncertainty of Forward-Looking Statements and Information.  This Annual
Report contains  various  forward-looking  statements and  information  that are
based  on the  belief  of the  Company  and  the  General  Partner,  as  well as
assumptions made by and information  currently  available to the Company and the
General  Partner.  When  used  in this  document,  words  such as  "anticipate,"
"estimate,"  "project,"  "expect," "plan,"  "forecast,"  "intend,"  "could," and
"may," and similar  expressions and statements  regarding the Company's business
strategy  and plans and  objectives  of the Company for future  operations,  are
intended to identify  forward-looking  statements.  Although the Company and the
General Partner believe that the expectations  reflected in such forward-looking
statements are  reasonable,  they can give no assurance  that such  expectations
will  prove to be  correct.  Such  statements  are  subject  to  certain  risks,
uncertainties,  and assumptions.  If one or more of these risks or uncertainties
materialize,  or if underlying  assumptions prove incorrect,  actual results may
vary materially from those anticipated, estimated, projected, or expected. Among
the key risk factors that may have a direct bearing on the Company's  results of
operations  and  financial  condition  are:  (a)  competitive  practices  in the
industries in which the Company competes,  (b) fluctuations in oil, natural gas,
and NGL product prices and production,  (c)  operational and systems risks,  (d)
environmental  liabilities  that are not covered by indemnity or insurance,  (e)
the impact of current and future laws and  governmental  regulations  (including
environmental  regulations)  affecting  the NGL  industry  in  general,  and the
Company's operations in particular,  (f) loss of a significant customer, and (g)
failure to complete one or more new projects on time or within budget.

         Joint Ventures and  Subsidiaries.  The Operating  Partnership  owns and
operates gas processing,  NGL  fractionation,  propylene  production,  isobutane
production, MTBE production,  storage, pipeline, and import/export assets. Among
these assets are the following joint ventures and wholly-owned subsidiaries:

         JOINT VENTURES

          o    Baton Rouge  Fractionators  LLC ("BRF") - an  approximate  31.25%
               economic  interest  in a NGL  fractionation  facility  located in
               southeastern Louisiana.

                                       1
<PAGE>

          o    Baton  Rouge  Propylene  Concentrator,  LLC  ("BRPC")  - a  30.0%
               economic  interest in a propylene  concentration  unit located in
               southeastern  Louisiana which is under construction and scheduled
               to become operational in the third quarter of 2000.

          o    Belle Rose NGL  Pipeline  LLC ("Belle  Rose") - a 41.7%  economic
               interest in a NGL pipeline system located in south Louisiana. The
               Company's  interest in Belle Rose was acquired as a result of the
               TNGL acquisition.

          o    Belvieu  Environmental Fuels ("BEF") - a 33.33% economic interest
               in a Methyl  Tertiary  Butyl Ether ("MTBE")  production  facility
               located in southeast Texas.

          o    Dixie  Pipeline  Company  ("Dixie")  -  an  11.5%  interest  in a
               corporation   owning  a  1,301-mile   propane  pipeline  and  the
               associated facilities extending from Mont Belvieu, Texas to North
               Carolina.

          o    EPIK Terminalling L.P. and EPIK Gas Liquids,  LLC  (collectively,
               "EPIK") - a 50% aggregate economic interest in a refrigerated NGL
               marine terminal loading facility located in southeast Texas.

          o    K/D/S Promix LLC ("Promix") - a 33.33% economic interest in a NGL
               fractionation  facility and related storage facilities located in
               south Louisiana. The Company's interest in Promix was acquired as
               a result of the TNGL acquisition.

          o    Tri-States NGL Pipeline LLC  ("Tri-States") - an aggregate 33.33%
               economic  interest in a NGL pipeline system located in Louisiana,
               Mississippi,  and Alabama.  As a result of the TNGL  acquisition,
               the Company acquired an additional  16.67% interest  bringing the
               total investment in Tri-States to the current 33.33%.

          o    Venice Energy Services Company,  LLC ("VESCO") - a 13.1% economic
               interest  in  a  LLC  owning  a  natural  gas  processing  plant,
               fractionation facilities, storage, and gas gathering pipelines in
               Louisiana.

          o    Wilprise Pipeline  Company,  LLC ("Wilprise") - a 33.33% economic
               interest  in  a  NGL  pipeline  system  located  in  southeastern
               Louisiana.

         WHOLLY-OWNED SUBSIDIARIES

          o    Cajun  Pipeline  Company,  LLC  ("Cajun")-  a  limited  liability
               company owning NGL pipelines  located in the southeastern  United
               States.

          o    Chunchula  Pipeline  Company,   LLC  ("Chunchula")  -  a  limited
               liability   company   owning   NGL   pipelines   located  in  the
               southeastern United States.

          o    Entell NGL Services, LLC ("Entell") - a limited liability company
               which markets certain NGLs produced by an Illinois refinery owned
               by a division of Equilon  Enterprises  LLC.  From January 1, 1999
               through October 31, 1999,  Entell leased from a subsidiary of the
               Company a NGL transportation  and distribution  system capable of
               distributing  products from key NGL sources in southern Louisiana
               directly to major NGL markets,  including  the lower  Mississippi
               River corridor, Dixie pipeline, Lake Charles,  Louisiana and Mont
               Belvieu,  Texas. The Company's 100% ownership of Entell is due to
               the TNGL  acquisition.  For the period March 1, 1999 through July
               31,  1999,  Entell  was a  joint  venture  equally  owned  by the
               Operating  Partnership and TNGL. The Operating  Partnership's 50%
               economic  interest  in the income of the joint  venture  has been
               recorded  as equity  income  in  unconsolidated  affiliates.  The
               Operating Partnership owned 100% of Entell for the period January
               1, 1999 through February 28, 1999.

          o    Enterprise  Lou-Tex NGL Pipeline L.P. ("Lou-Tex NGL") - a limited
               partnership  formed to construct  and own a NGL  pipeline  system
               from  Sorrento,  Louisiana  to Mont  Belvieu,  Texas.  Management
               anticipates that  construction of this line will begin by the end
               of the first quarter of 2000 with  completion  scheduled early in
               the fourth quarter of 2000.

                                       2
<PAGE>


          o    Enterprise Lou-Tex Propylene Pipeline L.P. ("Lou-Tex  Propylene")
               - a limited  partnership  formed to acquire a 263-mile  propylene
               pipeline from Concha Chemical Pipeline  Company.  The pipeline is
               currently  dedicated  to the  transportation  of  chemical  grade
               propylene from Sorrento,  Louisiana to Mont Belvieu,  Texas.  The
               purchase of this pipeline was finalized on February 25, 2000.

          o    Enterprise  NGL  Pipelines,  LLC ("ENGL  Pipelines")  - a limited
               liability company owning NGL pipelines primarily in Louisiana and
               Mississippi.  ENGL Pipelines owns the 41.7% economic  interest in
               Belle Rose and a 16.7%  economic  interest  in  Tri-States.  When
               consolidated with the Operating  Partnership's  stand-alone 16.7%
               economic  interest  in  Tri-States,  the  Company  holds a 33.33%
               economic interest.

          o    Enterprise  NGL Private  Lines & Storage LLC ("ENGL  Private")- a
               limited   liability   company  whose  primary   activity  is  the
               transportation  and storage of NGLs in Louisiana and  Mississippi
               for Company accounts.

          o    Enterprise  Gas  Processing  LLC  ("EGP") - a  limited  liability
               company  whose  business  activities  include the  processing  of
               natural gas and  extraction of NGLs from natural gas streams.  In
               addition,  EGP fractionates  NGL raw make into distinct  products
               through its investment in Promix.

          o    Enterprise Products Texas Operating L.P.  ("EPTexas") - a limited
               partnership owning a 62.5% interest in a Mont Belvieu,  Texas NGL
               fractionation facility.

          o    EPOLP 1999 Grantor  Trust  ("Trust")- a revocable  grantor  trust
               formed in January 1999 to purchase Common Units of the Company to
               fund future liabilities of the 1999 Long-Term Incentive Plan. The
               Company  consolidates the Trust into its financial statements and
               discloses the Common Units held by the Trust in a manner  similar
               to the  purchase  of  treasury  stock  under  the cost  method of
               accounting.

          o    HSC Pipeline  Partnership,  L.P. ("HSC") - a limited  partnership
               owning NGL pipeline assets in Mont Belvieu, Texas and the Houston
               ship  channel  area.  The  pipeline  assets  deliver NGLs to Mont
               Belvieu  and  NGL  products  to  Houston  area   refineries   and
               petrochemical companies.

          o    Propylene Pipeline Partnership,  L.P. ("Propylene  Pipeline") - a
               limited  partnership  owning  interests  in  propylene  pipelines
               located in Texas and Louisiana.

          o    Sorrento Pipeline Company, LLC ("Sorrento") - a limited liability
               company  owning   pipelines  that   distribute  NGL  products  to
               refineries and petrochemical companies in Louisiana and the Dixie
               pipeline.  The pipelines extend from near Baton Rouge,  Louisiana
               to New Orleans, Louisiana.


                                       3
<PAGE>
         The following chart shows the organizational structure and ownership of
entities:
                    [ORGANIZATION CHART INSERTED HERE]


BUSINESS STRATEGY

         The  business  strategy  of the  Company is to grow its core assets and
maximize the returns to Unitholders.  Management intends to pursue this strategy
principally by:

         Capitalizing  on  Expected  Increases  in NGL  Production.  The Company
believes  production  of both oil and  natural  gas in the Gulf of  Mexico  will
continue  to  increase  over the next  several  years.  The  Company  intends to
capitalize  on  its  existing   infrastructure,   market   position,   strategic
relationships  and financial  flexibility in order to expand  operations to meet
the  anticipated  increased  demand for NGL processing  services.  Of particular
significance  will be production  associated with the development of natural gas
fields  in  Mobile  Bay and the Gulf of  Mexico  offshore  Louisiana,  which are
expected to produce  natural  gas with  significantly  higher NGL  content  than
typical  domestic  production.  Management  believes  the Gulf Coast is the only
major marketplace that has sufficient storage facilities,  pipeline distribution
systems and petrochemical and refining demand to absorb this new NGL production.
In connection  with the TNGL  acquisition,  Shell entered into a 20-year natural
gas processing agreement with the Operating Partnership,  covering substantially
all its Gulf of Mexico natural gas production.

         Expanding  through  Construction  of  Identified  New  Facilities.  The
Company is currently participating in the construction of

          o    a new  cryogenic  natural  gas  processing  plant  in St.  Mary's
               Parish, Louisiana, known as the Neptune gas plant; and

          o    a new  propylene  concentrator  adjacent  to the Baton  Rouge NGL
               fractionation facility.

The Company is also planning the construction of a 263-mile Lou-Tex NGL pipeline
from  Sorrento,  Louisiana to Mont  Belvieu,  Texas to have a capacity of 50,000
barrels  per day, in batch mode,  for the  transportation  of mixed NGLs and NGL
products.  The pipeline is being  designed to allow for  efficient  expansion to
approximately  80,000 barrels per day.  Construction of the Lou-Tex NGL pipeline
is expected to be completed during the fourth quarter of 2000.

                                       4
<PAGE>

         Investing with Strategic Partners.  The Company will continue to pursue
joint  investments  with oil and natural gas producers that can commit feedstock
volumes to new facilities or with petrochemical companies that agree to purchase
a  significant  portion  of the  production  from new  facilities.  The  Company
believes  commitments  from producers to bring NGL volumes to new  fractionation
facilities  and  pipelines  are central to  establishing  the  viability  of new
investments in the NGL processing and transportation industry.

         Expanding  Through  Acquisitions.  The Company will continue to analyze
potential  acquisitions,  joint ventures or similar transactions with businesses
that operate in complementary  markets and geographic  regions. In recent years,
major oil and natural gas companies  have sold  non-strategic  assets  including
assets in the midstream  natural gas industry such as those the Company acquired
from  Shell  in the  TNGL  acquisition.  Management  believes  this  trend  will
continue,  and the Company expects  independent oil and natural gas companies to
consider similar options.

         Managing  Commodity Price  Exposure.  In terms of volume and normalized
gross margin,  a substantial  portion of the Company's  operations are conducted
pursuant  to tolling and NGL  transportation  and  storage  agreements  where it
processes,  transports, and stores a raw feedstock or product for a fee and does
not take title to the product.  In those  situations where the Company does take
title to NGL products, the following scenarios apply:

     o    In the Company's  isomerization  merchant  activities and to a certain
          extent its propylene  fractionation  business,  the Company  generally
          attempts to match the timing and price of its feedstock purchases with
          those  of the  sales  of end  products  so as to  reduce  exposure  to
          fluctuations  in  commodity  prices.

     o    In the Company's  natural gas  processing  business,  to the extent it
          takes  title to the NGLs  removed  from the  natural  gas  stream  and
          reimburses  the producer for the  reduction in the Btu content  and/or
          the natural gas used as fuel,  the  Company's  margins are affected by
          the prices of NGLs and natural gas.  Management from time to time uses
          financial  instruments  to reduce  its  exposure  to the change in the
          prices of NGLs and natural gas.

For a general discussion of the Company's commodity risk management policies and
exposures,  see Item 7A "Quantitative  and Qualitative  Disclosures about Market
Risk."


GENERAL

         The  Company  is  a  leading  integrated  provider  of  processing  and
transportation services to producers of natural gas and NGLs and to consumers of
NGL products. The Company:

     o    processes  raw  natural  gas  to  extract  a  mixed  NGL  stream  from
          commercial natural gas;

     o    fractionates mixed NGLs produced as by-products of oil and natural gas
          production   into  their  component   products  of  ethane,   propane,
          isobutane, normal butane and natural gasoline;

     o    separates propane/propylene mix into high purity propylene;

     o    converts   normal   butane  to   isobutane   through  the  process  of
          isomerization;

     o    produces MTBE from isobutane and methanol;

     o    transports NGL products to end users by pipeline and railcar;

     o    provides underground storage for NGLs and propylene; and

     o    provides import and export services for NGLs.

         The  products  that  the  Company  processes   generally  are  used  as
feedstocks in petrochemical  manufacturing,  in the production of motor gasoline
and as fuel for residential and commercial heating.

         The Company has expanded rapidly since its inception in 1968, primarily
through internal growth, the formation of joint ventures and acquisitions.  This
growth  reflects  the  increased  demand  for NGL  processing  due to  increased
domestic  natural gas production and crude oil refining and increased demand for
processed  NGLs in the  petrochemical  industry.  Over the last  few  years  the
Company has increased its NGL fractionation capacity by approximately 35%, built
a third  isomerization unit that increased its isobutane  production capacity by
approximately  60%,  increased  deisobutanizer  capacity by  approximately  54%,


                                       5
<PAGE>

constructed a second propylene  fractionation unit which  approximately  doubled
production  capacity  and made its  investments  in the  MTBE  facility  at Mont
Belvieu.  The Company's  operations are centered on the Gulf Coast of the United
States in Texas,  Louisiana,  and Mississippi.  The Company's largest processing
facility is located in Mont Belvieu, Texas.

         Effective  August 1, 1999, the Company  acquired TNGL from Shell.  TNGL
engaged in natural gas processing and NGL fractionation, transportation, storage
and marketing in Louisiana  and  Mississippi.  TNGL's assets  included the Shell
Processing  Agreement  and varying  interests in eleven  natural gas  processing
plants (including one under construction) with a combined gross capacity of 11.0
billion  cubic  feet per day  (Bcfd) and a net  capacity  of 3.1 Bcfd;  four NGL
fractionation  facilities  with a combined gross capacity of 281,000 barrels per
day (BPD) and net  capacity of 131,500  BPD;  four NGL storage  facilities  with
approximately  28.8 million barrels of gross capacity and 8.8 million barrels of
net capacity; and approximately 1,500 miles of NGL pipelines (including an 11.5%
interest in Dixie Pipeline).

         Effective  July 1,  1999,  the  Company  purchased  an  additional  25%
ownership  interest  in the 210,000 BPD  fractionation  facility  located at the
Company's  Mont  Belvieu  complex.   Specifically,  the  Company  purchased  the
remaining 51% ownership interests in Mont Belvieu Associates ("MBA") which owned
50% of the Mont  Belvieu  fractionation  facility.  With this  acquisition,  the
Company's direct and indirect ownership in this facility increased to 62.5%.

         Overall, the Company believes the demand for its services will continue
to  increase,  principally  as a result of  expected  increases  in natural  gas
production,  particularly  in the  Gulf  of  Mexico,  and  generally  increasing
domestic and worldwide petrochemical  production.  Accordingly,  the Company has
initiated several new projects which are currently in construction.

         The Company's  operating  margins are derived from services provided to
tolling customers and from merchant activities. In the Company's toll processing
operations, it does not take title to the product and is simply paid a fee based
on  volumes   processed,   transported,   stored  or  handled.   The   Company's
profitability  from toll processing  operations depends primarily on the volumes
of natural gas, NGLs and  refinery-sourced  propane/propylene  mix processed and
transported  and the level of  associated  fees  charged to its  customers.  The
profitability of the Company's toll processing  operations is largely unaffected
by short-term  fluctuations  in the prices for oil,  natural gas or NGLs. In the
Company's  isomerization  merchant  activities  and  to  a  certain  extent  its
propylene  fractionation business, it takes title to feedstock products and sell
processed  end  products.  The  Company's   profitability  from  these  merchant
activities  is dependent on the prices of  feedstocks  and end  products,  which
typically vary on a seasonal  basis.  In the Company's  propylene  fractionation
business and isomerization  merchant business, the Company generally attempts to
match the timing and price of its feedstock purchases with those of the sales of
end products so as to reduce exposure to fluctuations in commodity  prices.  The
Company's  operating  margins  from its  natural  gas  processing  business  are
generally  derived  from the margins  earned on the sale of purity NGL  products
extracted  from  natural gas  streams.  To the extent it takes title to the NGLs
removed  from the  natural  gas  stream  and  reimburses  the  producer  for the
reduction in the Btu content  and/or the natural gas used as fuel, the Company's
margins are affected by the prices of NGLs and natural gas. Management from time
to time uses  financial  instruments to reduce its exposure to the change in the
prices of NGLs and natural gas.

         Historically, the Company has had only one reportable business segment:
NGL Operations.  Due to the broadened scope of the Company's operations with the
third  quarter of 1999  acquisition  of TNGL,  effective  for fiscal  1999,  the
Company's  operations are being managed using five reportable business segments.
The five new segments  better reflect the earnings and activities in each of the
Company's major lines of business and are:

          o    Fractionation
          o    Pipeline
          o    Octane Enhancement
          o    Processing
          o    Other

                                       6
<PAGE>

For a discussion of the financial  results of these operating  segments over the
last three fiscal years, see "Management's  Discussion and Analysis of Financial
Condition  and  Results  of  Operation."  For  financial  data on the  operating
segments,  please  refer  to  Note 15 of the  Notes  to  Consolidated  Financial
Statements.

FRACTIONATION

This operating segment is primarily comprised of the following business areas:

          o    NGL Fractionation
          o    Isomerization
          o    Propylene Fractionation

This segment also includes the Company's equity method investments in BRF, BRPC,
and Promix.  In addition,  this segment includes the support  facilities for the
NGL Fractionation,  Isomerization,  and Propylene  Fractionation units and other
miscellaneous minor plants. A description of the most significant business areas
comprising this segment follows.

NGL FRACTIONATION

         General. The three principal sources of NGLs fractionated in the United
States are:

          o    domestic gas processing plants;
          o    domestic crude oil refineries; and,
          o    imports of butane and propane mixtures.

         When  produced at the  wellhead,  natural gas  consists of a mixture of
hydrocarbons  that  must  be  processed  to  remove  NGLs  and  impurities.  Gas
processing  plants are located near the production  areas and separate  pipeline
quality natural gas (principally  methane) from NGLs and other materials.  After
being extracted in the field, mixed NGLs,  sometimes referred to as "y-grade" or
"raw  make,"  are  typically   transported   to  a   centralized   facility  for
fractionation.  Crude oil and condensate production also contain varying amounts
of  NGLs,  which  are  removed  during  the  refining  process  and  are  either
fractionated by refiners or delivered to NGL fractionation facilities.  Domestic
NGL production has increased in recent years, and the Company believes, based on
published  industry  data,  that this supply  growth will continue over the next
several years.

         The mixed NGLs delivered  from gas plants to centralized  fractionation
facilities  are typically  transported by NGL pipelines and, to a lesser extent,
by rail car or truck.  The  following  table lists the primary NGL pipelines and
related assets which connect the Company's largest NGL fractionation  facilities
at Mont Belvieu, Texas to NGL supply sources:

SOURCE                                PARTIES SERVED       AREA OF ORIGINATION

Black Lake Pipeline.............      Enterprise/Dynegy    North Louisiana
                                                           Central Louisiana
                                                           East Texas
Chaparral Pipeline .............      Common Carrier       West Texas
                                                           North Texas
Dean Pipeline ..................      Enterprise*          South Texas
Enterprise Import/Export Facility     Enterprise*          Foreign imports
Enterprise Rail/Truck Terminal .      Common Carrier       United States
Houston Ship Channel Pipeline ..      Enterprise*          Foreign Imports
                                                           Local Refineries
Panola Pipeline ................      Enterprise*          East Texas
Seminole Pipeline ..............      Common Carrier       Rocky Mountains
                                                           Mid-Continent
                                                           West Texas
West Texas LPG Pipeline ........      Common Carrier       West Texas
                                                           North Texas
                                                           East Texas
- ----------------------------------------------------------------------------
* NGLs from these  sources  are  delivered  exclusively  to the  Company's  Mont
Belvieu NGL fractionation facilities.

                                       7
<PAGE>

         NGL fractionation  facilities  separate mixed NGL streams into discrete
NGL products:  ethane, propane,  isobutane,  normal butane and natural gasoline.
Ethane  is  primarily  used  in the  petrochemical  industry  as  feedstock  for
ethylene,  one of the basic  building  blocks for a wide range of  plastics  and
other chemical  products.  Propane is used both as a petrochemical  feedstock in
the  production of ethylene and propylene and as heating,  engine and industrial
fuel. Isobutane is fractionated from mixed butane (a stream of normal butane and
isobutane  in solution)  or refined  from normal  butane  through the process of
isomerization,  principally for use in refinery alkylation to enhance the octane
content of motor gasoline and in the production of MTBE, an oxygenation additive
used in cleaner  burning  motor  gasoline,  and in the  production  of propylene
oxide.  Normal butane is used as a petrochemical  feedstock in the production of
ethylene and butadiene (a key ingredient in synthetic  rubber),  as a blendstock
for  motor  gasoline  and to derive  isobutane  through  isomerization.  Natural
gasoline, a mixture of pentanes and heavier  hydrocarbons,  is used primarily as
motor gasoline blend stock or petrochemical feedstock.

         The Company's NGL Fractionation facilities. The Company operates one of
the largest NGL  fractionation  facilities  in the United States with an average
production capacity of 210,000 barrels per day at Mont Belvieu, approximately 25
miles east of Houston.  Mont  Belvieu is the hub of the  domestic  NGL  industry
because  of its  proximity  to  the  largest  concentration  of  refineries  and
petrochemical  plants  in  the  United  States  and  its  location  on  a  large
naturally-occurring  salt dome that  provides  for the  underground  storage  of
significant  quantities of NGLs. Excluding NGLs fractionated in facilities which
are captive to certain refineries (non-commercial fractionation),  approximately
one-half of all NGLs  fractionated in the United States are fractionated at Mont
Belvieu,  and the  Company's  fractionation  facilities  currently  account  for
approximately 33% of total NGL fractionation capacity at Mont Belvieu.

         The Company's  Mont Belvieu NGL  fractionation  facilities  include two
fractionation  trains.  Each train is named after the point of origin of the NGL
pipelines  from  which  the  facilities  were  originally  fed.  The West  Texas
Fractionator  was  constructed  in 1980 with an average  production  capacity of
35,000  barrels per day and was  expanded to 70,000  barrels per day capacity in
1988 and 115,000 barrels per day capacity in 1996. The Seminole Fractionator was
constructed  in 1982 with an average  production  capacity of 60,000 barrels per
day and was expanded to 95,000 barrels per day capacity in 1985.

         As a result of the MBA acquisition, the Company owns an effective 62.5%
economic  interest  in the NGL  fractionation  facilities  at the  Mont  Belvieu
complex.  The  remaining  interests  are owned by Duke  Energy  (12.5%),  Texaco
(12.5%) and Burlington  Resources  (12.5%).  Prior to the MBA  acquisition,  the
earnings  associated  with the Company's 49%  investment in MBA were recorded as
equity income under this operating segment.  The Company operates the facilities
pursuant to an operating agreement that extends for their useful operating life.

         The Company  also owns and  operates NGL  fractionation  facilities  at
Norco, Louisiana and Petal, Mississippi. The Norco facilities were acquired with
the TNGL  acquisition.  This  facility was built in the 1960s and has an average
production capacity of 60,000 barrels per day. It receives raw make via pipeline
from the Yscloskey, Toca, Paradis, and Crawfish gas processing plants. The Petal
facility has an average production  capacity of approximately  7,000 barrels per
day. The Petal facility is connected to the Company's  Chunchula pipeline system
and serves NGL producers in Mississippi, Alabama and Florida.

         The Company's NGL Fractionation  Customers and Contracts. In most cases
the Company  processes NGLs for a toll processing fee.  Fractionation  contracts
typically  include a base  processing  fee per gallon  subject to adjustment for
changes in natural gas,  electricity  and labor costs,  which are the  principal
variable costs in NGL  fractionation.  NGL producers  generally retain title to,
and the pricing risks associated with, the NGL products.

         The Company has  long-term  fractionation  agreements  with  Burlington
Resources,  Texaco and Duke  Energy each of which is a  significant  producer of
NGLs and a co-owner of the Mont Belvieu NGL fractionation  facility.  Burlington
Resources and Texaco have agreed to deliver  either a minimum of 39,000  barrels
per day of mixed NGLs or all of their mixed NGLs brought within 50 miles of Mont
Belvieu.  Duke Energy has agreed to deliver 26,000 barrels per day of mixed NGLs
as well as additional  barrels that exceed its commitments to other  facilities.
The Company  generally  enters into  contracts  that cover most of the remaining
capacity at the  facilities  for one to three-year  terms with customers such as
Lyondell, Aquila Energy, Enron, Exxon, Williams and Marathon/Ashland.

                                       8
<PAGE>

         The Company, excluding its equity NGLs obtained as compensation for gas
processing  services,  purchases  a small  quantity  of mixed  NGLs from oil and
natural  gas  producers  who prefer to sell at the gas  processing  plant or the
fractionation  facility.  The Company resells the separated  components of these
NGLs in the spot market or uses them as feedstock for its other operations.

         NGL Fractionation  Volumes and Utilization  Rates.  During fiscal 1999,
the Mont Belvieu  fractionation  facility operated at 75% of capacity.  The 1999
utilization rate was lower than the previous year due to a decrease in mixed NGL
volumes being delivered to the Company's  facilities for  processing.  The lower
volumes  are  the  result  of  more  intense  competition  in the  Mont  Belvieu
processing area for fractionation  services.  The Norco fractionator operated at
80% of capacity  since the Company  acquired it  effective  August 1, 1999.  The
following table shows the volumes of mixed NGLs fractionated and the utilization
at these facilities over this period:
<TABLE>
<CAPTION>

                                                                1995   1996    1997    1998    1999
                                                                ----   ----    ----    ----    ----
<S>                                                             <C>    <C>     <C>     <C>     <C>
Mont Belvieu NGL fractionation facilities:
      Average daily production volume (thousands of barrels)    158    166     189     191     157
      Average  capacity   utilization (a)                       95%    97%     92%     92%     75%
      Tolling volume as a percentage of total volume            86%    90%     96%     96%     87%
Norco fractionation facilities: (b)
      Average daily production volume (thousands of barrels)                                   48
      Average capacity utilization                                                             80%

- ------------------------------------------------------------------------------------------------------
</TABLE>

(a)  The Company  completed  an expansion of the  facilities  in November  1996,
     which  increased  capacity from 165,000  barrels per day to 210,000 barrels
     per day. This  increased  production  capacity was not fully utilized until
     mid-1997.  Capacity  utilization  is based on days  the  facilities  are in
     operation and may vary from the stated capacity of the facilities.
(b)  The Norco  fractionator  was  acquired  in August  1999 as part of the TNGL
     acquisition


         The Company's equity investments in NGL Fractionation  facilities.  The
Company has equity  investments  in two NGL  fractionation  facilities:  BRF and
Promix. The equity earnings from these investments are included in this segment.

     BRF is a joint  venture with Amoco,  ExxonMobil  and  Williams  that owns a
60,000 barrel per day NGL  fractionation  facility near Baton Rouge,  Louisiana.
The Company  operates  the facility and holds an  approximate  31.25%  ownership
interest at December 31, 1999. The facility  commenced  operations in July 1999,
and it is expected that Amoco, ExxonMobil, and Williams will provide an adequate
supply of NGLs produced in Alabama, Mississippi and southern Louisiana including
offshore areas to ensure the plant will operate at full capacity.

         Promix is a NGL  fractionation  facility  owned by K/D/S Promix  L.L.C.
with a capacity of 145,000  barrels per day.  The  facility was built during the
mid-1960s  and has been  expanded  twice in the last three  years to its present
capacity.  The Company  owns a 33.33%  interest in Promix,  which is operated by
Koch. As part of its  infrastructure,  Promix owns a 315-mile raw make gathering
system that is connected to nine gas processing  plants.  The Promix  facilities
also  include  five salt dome  storage  wells  which  handle raw make,  propane,
isobutane,  normal butane and natural gasoline and a barge loading facility. The
Company  acquired  its  ownership  interest  in  Promix  as  part  of  the  TNGL
acquisition.

ISOMERIZATION

         General.  Isomerization is the process of converting normal butane into
mixed  butane,  which is  subsequently  fractionated  into  isobutane and normal
butane. The demand for commercial isomerization services depends on requirements
for isobutane in excess of naturally  occurring  isobutane that is produced from
fractionation  and  refinery  operations.  The  profitability  of  isomerization
operations is largely dependent upon the volume of fee-based business.



                                       9
<PAGE>

         Isobutane is principally  supplied by NGL  fractionation and commercial
isomerization  units, such as those the Company operates.  The principal sources
of demand for isobutane are refineries for alkylation,  petrochemical  companies
for the production of propylene oxide and MTBE producers.

         The Company's  Isomerization  facilities.  The  Company's  Mont Belvieu
facility  includes three butane  isomerization  units and eight  deisobutanizers
("DIBs") which comprise the largest butane  isomerization  complex in the United
States. The Company's  facilities have an average combined potential  production
capacity of 116,000  barrels of isobutane  per day and account for more than 70%
of the  commercial  isobutane  production  capacity  in the United  States.  The
Company built its first two isomerization  units ("Isom I and II") in 1981, each
with a capacity of 13,500  barrels per day.  In 1991 and 1992,  the  capacity of
each of  these  units  was  increased  to  36,000  barrels  per day.  The  third
isomerization  unit ("Isom III") was completed in 1992 with a capacity of 44,000
barrels  per day.  Isom II has been  shut  down  since  July 1999 due to lack of
product demand with a resulting loss of 36,000 barrels per day of capacity.  The
Company has the  operating  flexibility  to switch the process  streams from its
isomerization units among different DIB units in order to maximize overall plant
efficiency.  The Company is also able to process  fluoridic,  lower cost butanes
from oil refineries,  which the Company would otherwise be unable to process, by
first passing those butanes through an associated defluorinator.

         The Company's  Isomerization  Processing  Customers and Contracts.  The
Company uses its isomerization  facilities to convert normal butane to isobutane
for its tolling  customers and to meet isobutane sales contracts.  The Company's
most  significant   processing   customers  typically  operate  under  long-term
contracts.   Lyondell  accounted  for  approximately   36.4%  of  the  Company's
isomerization  volumes in 1999. The Company's current contract with Lyondell has
a ten-year term which  expires in December  2009.  Lyondell  supplies the normal
butane  feedstock and pays the Company a processing  fee based on the gallons of
isobutane  produced.  Lyondell  uses the  isobutane  processed by the Company to
produce propylene oxide and MTBE.

         The Company also has  significant  isomerization  processing  contracts
with  Huntsman,  Sun and  Mitchell  pursuant to which the  customers  supply the
Company with normal butane  feedstock and pay the Company a processing fee based
on the  gallons of  isobutane  produced.  Sun and  Mitchell  use the high purity
isobutane processed for them to meet their feedstock  obligations as partners in
the BEF MTBE production  facility.  The Company can also meet its own obligation
to  provide  high  purity  isobutane  feedstock  to the BEF MTBE  facility  with
production from its isomerization unit.

         Isomerization  Volumes  and  Utilization  Rates.  The  following  table
describes the volumes of isobutane produced and the utilization at the Company's
Mont Belvieu facility during the past five years:

<TABLE>
<CAPTION>

                                                   1995     1996     1997     1998     1999
                                                   ----     ----     ----     ----     ----
<S>                                                <C>      <C>      <C>      <C>      <C>
Average daily toll processing  volume (a,b)        57       59       62       57       59
Average daily production volume (a,b)              67       71       67       67       74
Tolling volume as a percentage of total production 86%      84%      92%      86%      81%
Average capacity utilization (b)                   58%      61%      57%      57%      71%
Average daily merchant volume (a,c)                44       52       53       41       43

- ------------------------------------------------------------------------------------------------
</TABLE>
(a)  Thousands of barrels per day
(b)  Isom II mothballed in July 1999 reducing  operating capacity to 80,000 BPD;
     fourth quarter 1999 rate was 94% without Isom II
(c)  Average daily merchant volume includes merchant processing volume and sales
     of  isobutane  purchased  in the spot  market.  Beginning  with the  fourth
     quarter of 1999,  merchant  activities  associated  with the  isomerization
     business are reflected in the Processing segment.

         Mixed Butane Fractionation  (DIBs). The Company also uses its DIB units
to  fractionate   mixed  butane   produced  from  its  NGL   fractionation   and
isomerization  facilities  and from  imports  and  other  outside  sources  into
isobutane and normal butane. The operating  flexibility provided by its multiple
DIBs enables the Company to take advantage of  fluctuations in demand and prices
for the different types of butane.  The Company also has DIB capacity  available
for toll processing of mixed butane streams for third parties.

         Imports are the  Company's  most  significant  outside  source of mixed
butane.  The Company  leases and  operates a NGL  import/export  facility on the


                                       10
<PAGE>

Houston ship channel,  one of only two  commercial  facilities on the Gulf Coast
capable of receiving and unloading world-scale NGL tankers. This facility, which
is connected to the Mont  Belvieu  facility via a pipeline  which is part of the
Company's  Houston  Ship  Channel  Distribution  System,  enables the Company to
import large  quantities of mixed butane for  processing in its DIBs and to load
fully refrigerated propane and butane on to ocean going ships for export. During
1999,  imports from Algeria and Norway  accounted  for the  Company's  supply of
mixed  butanes  from  outside  sources.  The  Company  believes,  because of new
projects  in Africa and South  America  and the lack of storage  capacity in the
Middle East, NGL import volumes will remain consistent over the near term.


PROPYLENE PRODUCTION

         General.  Polymer  grade,  or high  purity,  propylene  is one of three
grades of propylene  sold in the United States and is used in the  petrochemical
industry for the production of plastics. High purity propylene is typically over
99.5%  pure  propylene  and is derived by  purifying  either of the lower  grade
propylene feedstocks, refinery grade or chemical grade. Chemical grade propylene
is 92-93% pure  propylene and is produced as a by-product  of olefin  (ethylene)
plants.  The supply of chemical  grade  propylene  is  insufficient  to meet the
demand for high purity  propylene;  therefore,  remaining demand is satisfied by
the  purification  of refinery grade  propylene.  Refinery grade  propylene,  or
propane/propylene mix, is 50-70% pure propylene, with the primary impurity being
propane. Propane/propylene mix is produced in crude oil refinery fluid catalytic
cracking  plants and is fractionated  to separate  propane and other  impurities
from the high purity propylene.  The fractionation  process occurs either at the
crude oil  refinery or at a commercial  propylene  fractionation  facility  like
those the Company operates.

          In 1999,  domestic high purity propylene  production was approximately
130,000  barrels per day. The domestic  high purity  propylene  production  rate
increased  in 1999 over the 109,000  barrels per day seen in 1998 as a result of
new facilities coming online.  Based on industry data,  management believes that
this trend will continue in 2000 with domestic high purity propylene  production
forecasted  at 150,000  barrels per day.  This  growth in high purity  propylene
production  is  being  absorbed  by  the  polypropylene  market.   Polypropylene
production  accounts  for  approximately  one-half of the demand for high purity
propylene.   The  volume  of  high  purity   propylene  being  consumed  in  the
polypropylene market has increased by approximately 32,000 barrels per day since
1997 and is expected to increase an additional 6.1% or 13,800 barrels per day in
2000.  Polypropylene has a variety of end uses,  including fiber for carpets and
upholstery,  packaging film and molded plastic parts for appliance,  automotive,
houseware and medical products. Another use for propylene is to produce alkylate
for blending into gasoline.

         The Company's Propylene Facilities. In 1979, the Company, together with
Montell  (a  Shell   affiliate),   constructed  the  Company's  first  propylene
fractionation  unit. The unit, which is also called a "splitter," had an initial
average  production  capacity of 5,500  barrels per day.  The  facility has been
expanded over the years to a current average  propylene  production  capacity of
16,500 barrels per day. The Company owns a 54.6%  interest in the splitter,  and
Montell  owns  the  remaining  45.4%  interest.  The  Company  leases  Montell's
interest.  In  response  to strong  demand,  the  Company  constructed  a second
propylene  fractionation  unit in  March  1997.  The  new  unit  has an  average
production  capacity of 13,500 barrels per day. The Company is the sole owner of
the second splitter. Together, the splitters have an average production capacity
of 30,000 barrels per day of high purity propylene.

         The Company is able to unload  barges  carrying  propane/propylene  mix
through its import/export  facility on the Houston ship channel.  The Company is
also able to receive supplies of  propane/propylene  mix from its truck and rail
loading facility and from refineries and other  propane/propylene  mix producers
through its pipeline located along the Houston ship channel.

         The Company's Propylene  Customers and Contracts.  The Company produces
high  purity  propylene  both as a toll  processor  and  for  sale  pursuant  to
long-term agreements with market-based pricing or spot market transactions.  The
Company's  most  significant  toll  processing  contracts  are with Equistar and
Huntsman. Pursuant to those contracts, the Company is guaranteed certain minimum
volumes and paid a processing  fee based on the pounds of high purity  propylene
processed.  In addition, the Company has several long-term high purity propylene
sales agreements, the most significant of which is with Montell. Pursuant to the
Montell agreement,  the Company agrees to sell Montell 800 million pounds, equal
to  approximately  11,000 barrels per day, of high purity propylene each year at
market-based  prices.  The Company has supplied Montell with propylene since the
first  splitter  facility  was  constructed  in 1979.  The contract is currently


                                       11
<PAGE>

scheduled to expire on December  31,  2004.  Montell has the option to renew the
contract for another 12 years.  To meet its sales  obligations,  the Company has
entered into several long-term agreements to purchase propane/propylene mix. The
Company's most significant feedstock contracts are with ExxonMobil and Shell.

         Propylene Production Volumes and Utilization Rates. The following table
shows the  volumes  of  propylene  produced  and  utilization  at the  Company's
facilities over the past five years:

<TABLE>
<CAPTION>

                                                       1995     1996     1997     1998     1999
                                                       ----     ----     ----     ----     ----
<S>                                                    <C>      <C>      <C>      <C>      <C>
Average daily production volume (thousands of barrels  16       16       26       26       28
Average capacity utilization (a)                       100%     100%     93%      86%      92%
Tolling volumes as a percentage of total volume        35%      33%      47%      47%      42%

- ----------------------------------------------------------------------------------------------------
</TABLE>

(a)   The Company began operating its second splitter in March 1997 resulting in
      an increase in  capacity  to 30,000  barrels per day.  During the last six
      months of 1997, average daily production was 29,000 barrels per day.


         The Company's  equity  investments in Propylene  Production and Related
facilities.  In  August  1999,  the  Company  and  ExxonMobil  Chemical  Company
announced  that  they  had  formed  a  joint  venture,   Baton  Rouge  Propylene
Concentrator  LLC,  that will own and  operate a  propylene  fractionation  unit
currently under construction. The unit, located in Port Allen, Louisiana, across
the  Mississippi  River from  ExxonMobil's  refinery  and chemical  plant,  will
upgrade refinery-grade propylene produced by ExxonMobil and others into chemical
grade   propylene.   Chemical   grade   propylene  is  a  basic  building  block
petrochemical used in plastics,  synthetic fibers, and foams. Upon completion of
the project,  the facility will have the capacity to produce  22,500 barrels per
day of  chemical  grade  propylene.  Construction  began in March  1999 with the
forecasted cost to the Company being $19.3 million.  Management anticipates that
the facility will become operational in the third quarter of 2000.































                                       12
<PAGE>

PIPELINE

     This  operating  segment is primarily  comprised of the following  business
areas:

     o    Pipelines
     o    Houston Ship Channel Import/Export Facility
     o    Storage

This segment also  includes the equity  method  investments  in EPIK,  Wilprise,
Tri-States, and Belle Rose.

PIPELINES

         General. The Company's facilities include a network of NGL, NGL product
and propylene  pipelines in the Gulf Coast area. The following table  identifies
the Company's primary pipeline assets as of December 31, 1999:
<TABLE>
<CAPTION>
                                                                                           Company
                                                                                           Ownership
Pipeline System              Location              Miles    Function                       Percentage             Operator
- ---------------              --------              -----    --------                       ----------             --------
<S>                          <C>                   <C>      <C>                               <C>                 <C>
Houston Ship Channel         Mont Belvieu to Port  175      Delivers  NGLs to Mont Belvieu    100%                Company
  Distribution System        of Houston                     and NGL products to refineries
                                                            and petrochemical companies

Louisiana Pipeline           Louisiana             471      Delivers NGL products to          100% except         Equilon, Dynegy,
  Distribution System                                       refineries, petrochemical         for 52-mile         and Company
                                                            companies, gas  processing        line that is
                                                            facilities and the Dixie          owned 33%
                                                            Pipeline


Chunchula Pipeline System    Alabama/Florida       117      Delivers NGLs to Petal NGL        100%                Company
                             border to Petal,               fractionation facility
                             Mississippi

Lake Charles/Bayport         Mont Belvieu to Lake  134      Delivers high purity propylene    50%                 Company
Propylene Pipeline System    Charles, Louisiana             from Mont Belvieu to Montell's                        and
                             and Bayport, Texas             Lake Charles and Bayport                              ExxonMobil
                                                            propylene plants  and to
                                                            Aristech's La Porte facility
                                                            and receives refinery grade
                                                            propylene from ExxonMobil at
                                                            Beaumont

Tri-States, Belle Rose,     Pascagoula, Miss.      239      Delivers raw make from            33.33% Tri-States  Williams (Wilprise
and Wilprise Systems        to Mobile Bay and               Pascagoula and Mobile Bay         41.7%  Belle Rose  & Tri-States)
                            Louisiana                       to Promix and Baton Rouge         33.33% Promix      Company(Belle Rose)

Dixie Pipeline System (a)   Mont Belvieu  to     1,301      Delivers propane from Mont        11.50%             Phillips
                            North Carolina                  Belvieu and Louisiana to                             Pipeline
                                                            Alabama, Georgia, South
                                                            Carolina and North
                                                            Carolina

                                              =========
     TOTAL FOR ALL PIPELINES                     2,437
                                              =========


- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>
(a)  The Dixie  Pipeline  System is a cost method  investment.  Under  generally
     accepted accounting  principles,  income is recognized from this investment
     as cash  dividends are received.  The Company  records these receipts under
     the  caption,  "Dividend  income  from  unconsolidated  affiliates"  in the
     Statements  of  Consolidated   Operations  and  are  not  included  in  the
     determination  of segment profit or loss. The investment in Dixie Pipeline,
     however, is part of segment assets.

                                       13
<PAGE>

         Houston  Ship  Channel  Distribution  System.  The Houston ship channel
distribution system is bi-directional for maximum operating flexibility,  market
responsiveness and transportation efficiency. These systems transport feedstocks
to Company  facilities  for  processing  and deliver  products to  petrochemical
plants and  refineries.  The Houston  ship  channel  distribution  system has an
aggregate length of approximately  175 miles and extends west from Mont Belvieu,
along the Houston ship channel to Pierce Junction south of Houston.  The Houston
ship channel system includes:

     o    a combination 6-inch and 8-inch propane/propylene mix pipeline;
     o    a combination 8-inch and 10-inch isobutane pipeline;
     o    an 8-inch methanol pipeline; and
     o    a combination 12-inch and 16-inch NGL import/export pipeline.

The  Houston  ship  channel   distribution   system   serves  the  refinery  and
petrochemical  industry concentrated along the Houston ship channel and connects
the Mont Belvieu facilities to a number of major customers and suppliers.

         Louisiana Pipeline  Distribution  System. The Louisiana Pipeline System
is a  collection  of eleven  pipelines  in  Louisiana  aggregating  471 miles in
length.  The primary  asset of this group is the  Sorrento  system.  As with the
Houston Ship Channel  Distribution System, the Sorrento system is bi-directional
for maximum operating  flexibility,  market  responsiveness  and  transportation
efficiency.  The Sorrento system comprises two pipeline  subsystems  aggregating
183 miles in length that originate from Sorrento,  Louisiana and serve the major
refineries and petrochemical  companies on the Mississippi River from near Baton
Rouge,  Louisiana  to near New  Orleans,  Louisiana.  One  subsystem is used for
transporting  propane,  and one is used  for  transporting  butane  and  natural
gasoline.  Propane received in the Sorrento system is delivered to petrochemical
plants or into the Dixie Pipeline. Butane from Mont Belvieu is received from the
Dixie Pipeline at the Company's Breaux Bridge storage facility,  and transported
through the Sorrento  system to  refineries.  The Company is the operator of the
Sorrento system.

         In addition to the Sorrento  system,  the Louisiana  Pipeline System is
comprised of ten smaller  pipelines  that  principally  serve the  Company's gas
processing and other facilities.  Eight of these lines were acquired in the TNGL
acquisition. With the exception of the BRF raw make line operated by ExxonMobil,
the Yscloskey/Toca  pipeline operated by Dynegy, and the Cajun pipeline operated
by the Company, these pipelines are operated by Equilon, an affiliate of Shell.

         Chunchula  Pipeline  System.  The  Chunchula  system  originates at the
Alabama-Florida  border  and  extends  west to the  Company's  NGL  storage  and
fractionation facility in Petal, Mississippi. The Company owns and operates this
117-mile, 6-inch line consisting of the Chunchula Pipeline and the Jay Extension
that gathers NGLs from the Chunchula, Jay and Hatters Pond Fields in Florida and
Alabama  for  delivery  to the  Company's  facility  in Petal,  Mississippi  for
processing or storage and further distribution.

         Lake Charles/Bayport  Propylene Pipeline System. The Company operates a
134-mile  propylene  pipeline  system  which is used to  distribute  high purity
propylene from Mont Belvieu to Montell's  polypropylene  plants in Lake Charles,
Louisiana  and  Bayport,  Texas and  Aristech's  facility in LaPorte,  Texas.  A
segment of the pipeline is jointly owned by the Company and Montell, and another
segment of the pipeline is leased from Mobil.

         The Company's equity investments in the Tri-States, Wilprise, and Belle
Rose Systems.  The Company is  participating  in pipeline  joint  ventures which
support the BRF and Promix NGL fractionators.  Tri-States,  a joint venture with
Amoco,  Duke Energy,  Koch and Williams,  extends  approximately  161 miles from
Mobile Bay, Alabama to near Kenner,  Louisiana.  Wilprise,  a joint venture with
Williams  and Amoco,  extends  approximately  30 miles from Kenner to  Sorrento,
Louisiana. The Company owns 33.33% of both Tri-States and Wilprise. In addition,
the Company  owns 41.7% of Belle Rose.  Belle Rose is a joint  venture with Gulf
Coast NGL Pipeline  and Koch.  Belle Rose owns a 48-mile  pipeline  that extends
from near Kenner, Louisiana to Promix.

         The Company's cost method  investment in the Dixie System.  The Company
owns an 11.5% economic  interest in Dixie.  The other owners of Dixie are Amoco,
Arco, Chevron, Conoco, ExxonMobil,  Phillips, and Texaco. Dixie owns 1,301 miles
of propane  product  pipeline which move propane  supplies from Mont Belvieu and
Louisiana into market areas in Georgia and the Carolinas. Dixie's throughput has
averaged  over 35  million  barrels  per year  over the last  three  years.  The
operator of the Dixie System is Phillips.  The Company's  investment in Dixie is


                                       14
<PAGE>

counted  as part of  segment  assets;  however,  since  Dixie  is a cost  method
investment,  the cash  dividends  received are recorded as part of "Other Income
and Expense" in the  Statements  of  Consolidated  Operations  of the Company as
dividend income from an  unconsolidated  affiliate.  These cash payments are not
included in the determination of segment operating margin.

         Pipeline  Acquisitions  for fiscal  2000.  On February  25,  2000,  the
Company  announced the closing,  effective  March 1, 2000, of its acquisition of
certain  Louisiana  and Texas  pipeline  assets  from Concha  Chemical  Pipeline
Company  ("Concha"),  an affiliate of Shell, for  approximately  $100 million in
cash. The principal asset acquired was the Lou-Tex  Propylene  Pipeline which is
263 miles of 10" pipeline from Sorrento,  Louisiana to Mont Belvieu,  Texas. The
Lou-Tex  Propylene  Pipeline is  currently  dedicated to the  transportation  of
chemical grade  propylene from Sorrento to the Mont Belvieu area.  Also acquired
in this  transaction was 27.5 miles of 6" ethane pipeline  between  Sorrento and
Norco,  Louisiana,  and  a  0.5  million  barrel  storage  cavern  at  Sorrento,
Louisiana.  The acquisition of the Lou-Tex Propylene  Pipeline is the first step
in the Company's  development of an approximately  $180 million,  160,000 barrel
per day Louisiana-to-Texas gas liquids pipeline system. The second step involves
the construction of the 263-mile  Lou-Tex NGL Pipeline from Sorrento,  Louisiana
to Mont Belvieu,  Texas,  scheduled for completion in the third quarter of 2000.
This larger system will link growing  supplies of NGLs produced in Louisiana and
Mississippi with the principal NGL markets on the United States Gulf Coast.

         On February 23, 2000,  the Company  offered to buy the remaining  88.5%
ownership  interests in Dixie from the other seven  owners for a total  purchase
price of approximately $204.4 million. The offer is subject to the acceptance by
the holders of a minimum of 68.5% of the  oustanding  ownership  interests.  The
offer will expire on March 8, 2000 if it is not accepted by such holders. If the
offer is  accepted,  the  purchase  would be subject  to,  among  other  things,
preparation and execution of a definitive  purchase  agreement and the obtaining
of requisite regulatory approvals and consents.

Houston Ship Channel Import/Export Facility

         General.  The Company leases and operates a NGL import  facility at the
Oiltanking Houston marine terminal on the Houston ship channel. The Company owns
a 50%  interest  in EPIK , a joint  venture  owning  NGL  export  assets  at the
terminal.  The  import/export  facility  is  connected  to Mont  Belvieu via the
Company's 16-inch bi-directional  import/export  pipeline. This pipeline enables
NGL tankers to be offloaded at their maximum (10,000 barrels per hour) unloading
rate, thus  minimizing  laytime and increasing the number of vessels that can be
offloaded. An 8-inch methanol pipeline which is part of the Houston ship channel
distribution  system also  extends from the facility to Mont Belvieu and enables
methanol to be delivered by ship and then transferred to the MTBE facility.

         The Company's equity  investment in the EPIK Export  Facility.  EPIK, a
joint venture with Idemitsu,  owns a NGL Product  Chiller and related  equipment
used for loading refrigerated marine tankers at the import/export  facility. The
NGL Product  Chiller  speeds the loading of tankers at rates up to 5,000 barrels
per hour of refrigerated propane and butane, one of the highest loading rates in
the United States. The Company has a 50% economic interest in EPIK.

Storage

         General.  NGLs,  NGL  products,  propane/propylene  mix and other light
hydrocarbons  must be pressurized or refrigerated for storage or  transportation
in a liquid state.  Above-ground  storage of these  materials in refrigerated or
pressurized  containers is uneconomical in the quantities required for efficient
processing  and  industrial  consumption.  For this reason,  such  materials are
typically  stored in underground  caverns,  or wells,  within salt domes or salt
beds.  These salt formations  provide a medium which is impervious to the stored
products and can contain large  quantities of hydrocarbons in a safer manner and
at a significantly lower per-unit cost than any above-ground alternative.  Brine
is used to displace the stored products and to maintain  pressure in the well as
product volumes fluctuate.

         The Company's Primary Storage Facilities. The Company owns nine storage
wells at Mont  Belvieu with an aggregate  capacity of  approximately  20 million
barrels.  In addition,  the Company owns NGL storage  caverns in Breaux  Bridge,
Louisiana and Petal, Mississippi with additional capacity of 15 million barrels.
Several  of the  wells  at  Mont  Belvieu  are  used to  store  mixed  NGLs  and
propane/propylene  mix that have been  delivered  for  processing.  Such storage
allows the Company to mix various batches of feedstock and maintain a sufficient
supply and stable  composition  of feedstock to the processing  facilities.  The
Company  also uses these wells to store  certain  fractionated  products for its
customers  when  they are  unable to take  immediate  delivery.  These  products
include  propane,  isobutane,  normal  butane,  mixed  butane  and  high  purity
propylene. These storage wells, product handling facilities and pipeline systems
enable the Company to unload  feedstocks and load  processed  products on marine


                                       15
<PAGE>

tankers at maximum rates. Some of the Company's processing contracts allow for a
short period of free storage  (typically  30 days or less) and impose fees based
on volumes stored for longer periods.

In  addition to the storage  facilities  noted  above,  this  operating  segment
contains the following assets acquired in the TNGL acquisition:

     o    a  wholly-owned  underground  propane  storage  facility at  Sorrento,
          Louisiana,  operated by Equilon,  having a total  storage  capacity of
          786,000 barrels; and
     o    a  50%  interest  in  an  underground   propane  storage  facility  at
          Hattiesburg,   Mississippi,  operated  by  Dynegy,  having  a  storage
          capacity of five million barrels.


OCTANE ENHANCEMENT

         This operating segment consists of the Company's equity interest in BEF
which owns and operates a facility that  produces  motor  gasoline  additives to
enhance octane. This facility currently produces MTBE.

         General. MTBE is produced by reacting methanol with isobutylene,  which
is derived from  isobutane.  MTBE was originally  used as an octane  enhancer in
motor gasoline,  partly in response to the lead phase-down  program begun in the
mid-1970's.  Following  implementation  of the Clean Air Act Amendments of 1990,
MTBE became a widely-used  oxygenate to enhance the clean burning  properties of
motor gasoline.  Although oxygen  requirements  can be obtained by using various
oxygenates such as ethanol,  ethyl tertiary butyl ether (ETBE) and tertiary amyl
methyl ether (TAME),  MTBE has gained the broadest  acceptance  due to its ready
availability and history of acceptance by refiners. Additionally, motor gasoline
containing  MTBE can be transported  through  pipelines,  which is a significant
competitive advantage over alcohol blends.

         Substantially  all of the MTBE produced in the United States is used in
the  production  of  oxygenated  motor  gasoline  that is required to be used in
carbon monoxide and ozone  non-attainment areas designated pursuant to the Clean
Air Act Amendments of 1990 and the California oxygenated motor gasoline program.
Demand for MTBE is primarily  affected by the demand for motor gasoline in these
areas.  Motor gasoline usage in turn is affected by many factors,  including the
price of motor  gasoline  (which is dependent upon crude oil prices) and general
economic conditions.  Historically, the spot price for MTBE has been at a modest
premium to gasoline  blend  values.  Future MTBE demand is highly  dependent  on
environmental  regulation,  federal  legislation  and the actions of  individual
states.

         The Company's equity investment in Octane Enhancement  facilities.  The
Company  owns a 33.33%  interest in BEF,  the joint  venture  that owns the MTBE
production  facility  located  within  the Mont  Belvieu  complex.  Both Sun and
Mitchell own 33.33% interests in BEF. The BEF facility was completed in 1994 and
has an average MTBE production capacity of 14,800 barrels per day. EPCO operates
the facility under a long-term contract.

         The Company's Octane Enhancement  Customers and Contracts.  Each of the
owners of BEF is responsible for supplying one-third of the facility's isobutane
feedstock  through June 2004.  Sun and Mitchell  have each  contracted to supply
their  respective  portions of the feedstock  from the  Company's  isomerization
facilities.  The  methanol  feedstock  is  purchased  from third  parties  under
long-term  contracts  and  transported  to Mont Belvieu by a dedicated  pipeline
which is part of the Houston Ship Channel  Distribution  System. Sun has entered
into a  contract  with BEF  under  which  Sun is  required  to take all of BEF's
production of MTBE through May 2005.  Under the terms of its agreement with BEF,
Sun  is  required  to  pay  through  May  2000,  the  higher  of a  floor  price
(approximately  $1.11 per gallon at December 31, 1999) or a  market-based  price
for the first 193,450,000 gallons per contract year of production (equivalent to
approximately  12,600  barrels  per  day)  from  the BEF  facility,  subject  to
quarterly  adjustments  on certain  excess  volumes.  Sun is  required  to pay a
market-based  price for volumes  produced in excess of  193,450,000  gallons per
contract  year.  Since  the  contract  year  begins  on June 1, if the  facility
produces at full  capacity  during the year, it reaches  193,450,000  gallons of
production near the end of March,  and sales  thereafter  through the end of May
are at market-based prices.  Generally, the price charged by BEF to Sun for MTBE
has been above the spot market price for MTBE.  The average Gulf Coast MTBE spot
price was $.94 per gallon for December 1999 and $.72 per gallon for all of 1999.
Beginning  in June 2000,  pricing on all volumes  will  convert to  market-based
rates.

                                       16
<PAGE>

         Recent Regulatory  Developments.  In November 1998, U.S.  Environmental
Protection Agency ("EPA") Administrator Carol M. Browner appointed a Blue Ribbon
Panel (the "Panel") to  investigate  the air quality  benefits and water quality
concerns  associated  with  oxygenates in gasoline,  and to provide  independent
advice and  recommendations  on ways to maintain  air quality  while  protecting
water quality.  The Panel issued a report on their findings and  recommendations
in July 1999. The Panel urged the widespread reduction in the use of MTBE due to
the  growing  threat to drinking  water  sources  despite  that fact that use of
reformulated gasolines have contributed to significant air quality improvements.
The Panel credited reformulated gasoline with "substantial  reductions" in toxic
emissions from vehicles and recommended  that those  reductions be maintained by
the use of  cleaner-burning  fuels  that rely on  additives  other than MTBE and
improvements  in  refining  processes.   The  Panel  stated  that  the  problems
associated with MTBE can be  characterized  as a low-level,  widespread  problem
that had not  reached  the state of being a public  health  threat.  The Panel's
recommendations are geared towards confronting the problems associated with MTBE
now rather  than  letting  the issue grow into a larger and worse  problem.  The
Panel did not call for an outright ban on MTBE but stated that its use should be
curtailed significantly. The Panel also encouraged a public educational campaign
on the  potential  harm posed by gasoline  when it leaks into ground  water from
storage tanks or while in use. Based on the Panel's recommendations,  the EPA is
expected to support a revision of the Clean Air Act of 1990 that  maintains  air
quality gains and allows for the removal of the  requirement  for  oxygenates in
gasoline.

         Several  public  advocacy and protest  groups active in California  and
other states have asserted that MTBE contaminates water supplies,  causes health
problems and has not been as beneficial as originally  contemplated  in reducing
air pollution. In California, state authorities negotiated an agreement with the
EPA to implement a program  requiring  oxygenated motor gasoline at 2.0% for the
whole state,  rather than 2.7% only in selected  areas.  On March 25, 1999,  the
Governor of California ordered the phase-out of MTBE in that state by the end of
2002. The order also seeks to obtain a waiver of the oxygenate  requirement from
the EPA in  order  to  facilitate  the  phase-out;  however,  due to  increasing
concerns about the viability of alternative fuels, the California legislature on
October  10,  1999  passed the Sher Bill (SB 989)  stating  that MTBE  should be
banned as soon as feasible rather than by the end of 2002.

         Legislation  to  amend  the  federal  Clean  Air Act of 1990  has  been
introduced in the U.S. House of Representatives; it would ban the use of MTBE as
a fuel additive  within three years.  Legislation  introduced in the U.S. Senate
would eliminate the Clean Air Act's oxygenate requirement in order to assist the
elimination  of MTBE in fuel.  No  assurance  can be given as to whether this or
similar federal  legislation  ultimately will be adopted or whether  Congress or
the EPA might takes steps to override the MTBE ban in California.

         Alternative  Uses of the BEF  facility.  In light  of these  regulatory
developments,  the Company is formulating a contingency  plan for use of the BEF
facility if MTBE were banned or significantly curtailed. Management is exploring
a possible  conversion  of the BEF  facility  from MTBE  production  to alkylate
production.  Alkylate is a high octane, low sulfur, low vapor pressure compound,
produced by the reaction of isobutylene or normal butylene with  isobutane,  and
used by refiners as a component  in gasoline  blending.  At present the forecast
cost of this conversion  would be in the $20 million to $25 million range,  with
the Company's share being $6.7 million to $8.3 million.  Management  anticipates
that if MTBE is banned  alkylate demand will rise as producers use it to replace
MTBE as an octane  enhancer.  Alkylate  production would be expected to generate
margins  comparable  to those  of MTBE.  Greater  alkylate  production  would be
expected to increase  isobutane  consumption  nationwide  and result in improved
isomerization margins for the Company.

         Octane  Enhancement  Volumes and Utilization Rates. The following table
shows the  production  volumes and  utilization  at BEF's facility over the past
five years:
<TABLE>
<CAPTION>

                                                       1995       1996       1997       1998      1999
                                                       ----       ----       ----       ----      ----
<S>                                                    <C>        <C>        <C>        <C>       <C>
Average MTBE daily production volume                   9.6        13.2       14.4       14.0      13.9
     (thousands of barrels)
Average capacity utilization                           65%        89%        97%        95%       94%

</TABLE>

                                       17
<PAGE>

PROCESSING

         General.  This operating  segment consists of the Company's natural gas
processing  business and related merchant  activities.  The Company entered into
the natural  gas  processing  business  through  the TNGL  acquisition.  In this
transaction,  the Company acquired the Shell Processing  Agreement,  whereby the
Company has the right to process Shell's current and future  production from the
Gulf of Mexico  within  the state  and  federal  waters  off  Texas,  Louisiana,
Mississippi,  Alabama and Florida. This includes natural gas production from the
developments  currently  referred to as deepwater.  Shell is the largest oil and
gas producer and holds one of the largest lease  positions in the deepwater Gulf
of Mexico. Based on industry  projections,  management believes that the Gulf of
Mexico natural gas and associated NGL production will significantly  increase in
the  coming  years as a result of  advances  in three  dimensional  seismic  and
development  systems  and  continued  capital  spending  by major oil  companies
regardless of the commodity environment.

         The natural gas processing  plants acquired in the TNGL acquisition are
primarily  straddle plants which are situated on mainline natural gas pipelines.
Straddle  plants  allow plant  owners to extract  NGLs from a natural gas stream
when the market  value of the NGLs is higher  than the market  value of the same
unprocessed natural gas. After extraction,  raw make is typically transported to
a centralized  facility for fractionation  where it is separated into purity NGL
products such as ethane, propane, normal butane, isobutane and natural gasoline.
The  purity  NGL  products  can  then  be used by the  Company  in its  merchant
activities  to meet  contractual  requirements  or sold on the spot and  forward
markets.

         The majority of the operating  margins earned by the Company's  natural
gas processing  operations are based on the relative  economic value of the NGLs
extracted  by the gas plants  compared  to the fuel and  shrinkage  value of the
natural  gas  consumed  to produce  the NGLs,  less the  operating  costs of the
natural  gas  processing  plants.  Processing  contracts  based on this  type of
arrangement are generally called keepwhole contracts.  Specifically, a keepwhole
contract is defined as a natural gas processing  arrangement where the processor
(i.e.,  the Company)  generally  takes title to the NGLs  extracted from natural
gas.  The  processor  reimburses  the producer  (e.g.,  Shell or others) for the
market value of the energy  extracted from the natural gas stream in the form of
fuel and NGLs based on the BTUs (a measure of heat value) consumed multiplied by
the market value for natural gas. The  processor  derives a profit margin to the
extent the market value of the NGLs  extracted  exceeds the market value of fuel
and shrinkage and the operating costs of the natural gas plant.

         Generally,  in its isomerization  merchant activities the Company takes
title to feedstock products and sells processed end products. In the case of its
gas processing facilities,  the Company takes title to a portion of the raw make
(such amount  defined by contract) that it extracts from the natural gas stream.
The purity NGL products extracted from the raw make are then sold by the Company
in the normal course of business.  The Company from time to time uses  financial
instruments to reduce its commodity price exposure.  For a general discussion on
the Company's  commodity risk management  policies and exposure,  see Item 7A of
this report, "Quantitative and Qualitative Disclosures about Market Risk."

         The Company's Natural Gas Processing Plants. The Company owns interests
in and operates the following natural gas processing plants:

     o    Toca, St. Bernard Parish,  Louisiana: a plant constructed in the 1970s
          with a  throughput  capacity  of 1.1 billion  cubic feet per day.  The
          plant has two independent  trains, a lean oil train with a capacity of
          850 million  cubic feet per day and a cryogenic  train with a capacity
          of 250 million cubic feet per day. The ownership of the plant is based
          on a combination of fixed gas units and variable NGL  production.  The
          Company's ownership is currently approximately 54%.

     o    North Terrebonne, Terrebonne Parish, Louisiana: a lean oil plant built
          during the mid 1960s with a throughput  capacity of 1.3 billion  cubic
          feet per day. The ownership of the plant is variable  based  primarily
          on the  prior  year's  NGL  production.  The  Company's  ownership  is
          currently  33%.   Linked  with  this  gas  plant  is  the  Tebone  NGL
          fractionation  facility located in Ascension  Parish,  Louisiana.  The
          Tebone NGL  fractionation  facility was built in the 1960s as well and
          receives raw make from the North Terrebone gas processing  plant. This
          fractionation  facility has a current rated capacity of 30,000 barrels
          per day.

                                       18
<PAGE>

     o    Calumet, St. Mary Parish, Louisiana: a lean oil plant built during the
          early 1970s with a throughput  capacity of 1.6 billion  cubic feet per
          day.  Ownership  is based on a  combination  of fixed  gas  units  and
          variable  NGL  production.   The  Company's   ownership  is  currently
          approximately 37%.

     o    Neptune,  St.  Mary  Parish,  Louisiana  (under  construction):  a new
          cryogenic plant under  construction with a throughput  capacity of 300
          million cubic feet per day. Operations are scheduled to begin in March
          2000.  The Company's  ownership will be fixed at 66% with Marathon Oil
          Company owning the remaining 34%.

The Company  holds  non-operating  interests  in the  following  six natural gas
processing plants:

     o    Yscloskey,  St.  Bernard  Parish,  Louisiana:  a lean oil plant  built
          during the early 1960s with a throughput  capacity  1.85 billion cubic
          feet per day.  The  ownership  of the plant is  variable  and is based
          entirely on the prior year's NGL production.  The Company's  ownership
          is currently approximately 31%. Dynegy operates the plant.

     o    Burns Point,  St. Mary Parish,  Louisiana:  a cryogenic plant built in
          1982 with a throughput capacity of 160 million cubic feet per day. The
          Company's  ownership  is fixed at 50%.  Marathon  Oil  Company,  which
          operates the facility, owns the other 50%.

     o    Sea Robin,  Vermillion  Parish,  Louisiana:  a  cryogenic  plant built
          during the 1970s with a throughput  capacity of 950 million cubic feet
          per day.  Ownership is based on a combination of fixed gas and liquids
          units  and  variable  NGL  production.   The  Company's  ownership  is
          currently 6.3%. Texaco operates the plant.

     o    Blue Water, Acadia Parish,  Louisiana:  a cryogenic plant built during
          the late 1970s with a  throughput  capacity of 950 million  cubic feet
          per day. The Company's ownership is fixed at 7.4%. The operator of the
          plant is ExxonMobil.

     o    Iowa,  Jefferson  Davis  Parish,  Louisiana:  a cryogenic  plant built
          during the mid 1970s with a throughput  capacity of 500 million  cubic
          feet per day.  Ownership is based on a combination  of fixed gas units
          and  variable NGL  production.  The  Company's  ownership is currently
          approximately   2%.  The  operator  of  the  plant  is  Texas  Eastern
          Transmission Company.

     o    Pascagoula, Mississippi: a cryogenic plant with 1.0 billion cubic feet
          per day of  capacity  in two trains  (500  million  cubic feet per day
          each).  The first train  commenced  operation in February 1999 and the
          second is came on line in the fourth  quarter of 1999.  The  Company's
          ownership is fixed at 40%.  Amoco,  which operates the facility,  owns
          the other 60%.

         The Company's  Natural Gas  Processing  and related  merchant  activity
Contracts and Customers.  The primary contracts that are an integral part of the
gas processing business and related merchant activities are as follows:

     o    As result  of the TNGL  acquisition  effective  August  1,  1999,  the
          Company  obtained the Shell  Processing  Agreement  which is a 20-year
          exclusive  natural gas processing  agreement with Shell for the rights
          to process  its current and future  natural  gas  production  from the
          state and federal  waters of the Gulf of Mexico on a keepwhole  basis.
          The ability to process the NGL-rich deepwater developments of Shell in
          the Gulf of Mexico was one of the  leading  value  drivers of the TNGL
          acquisition.



                                       19
<PAGE>

         Generally,  the Shell  Processing  Agreement  grants  the  Company  the
following rights and obligations:

     o    the  exclusive  right to process any and all of Shell's Gulf of Mexico
          natural gas production from existing and future dedicated leases; plus

     o    the  right  to all  title,  interest,  and  ownership  in the raw make
          extracted by the  Company's  gas  processing  facilities  from Shell's
          natural gas production from such leases; with

     o    the  obligation  to deliver to Shell the natural gas stream after  the
          raw make is extracted.

o    The Company has also  entered into  contracts  to sell  isobutane to Global
     Octanes, Texas Petrochemicals,  Equistar,  Citgo, Crown Central and Texaco.
     The Company has long-standing  business  relationships  with Global Octanes
     and Texas Petrochemicals. Both of these contracts were renegotiated in 1998
     and provide for the delivery of isobutane on the  Company's  pipeline for a
     fee. The term of the Global Octanes contract extends to April 2002, and the
     Texas  Petrochemicals  contract extends to August 2003.  Prices under these
     contracts  generally  are based on the spot market  price for  isobutane at
     Mont Belvieu. The Company can meet its sales obligations either by:

     o    purchasing normal butane in the spot market or utilizing normal butane
          inventory from the gas plants and isomerizing  it;
     o    purchasing  mixed butane  on the spot  market,  including  imports,
          and  processing  it through  a DIB;  or
     o    purchasing  isobutane  in the spot  markets  or utilizing isobutane
          inventory from the gas.

         When the price differential  between normal butane and isobutane is not
substantial enough to justify isomerization, the Company purchases isobutane (or
uses its own  inventory  of isobutane  from the  fractionation  facilities)  and
delivers it to sales customers who pay  market-based  prices.  Accordingly,  the
percentage  of  isomerization   volumes  represented  by  processing   customers
increases when the spread between normal butane and isobutane prices is narrow.

          Railway  Transportation  Assets.  The  Company  utilizes  a  fleet  of
approximately  725 rail  cars as part of its  operations.  These  assets  can be
described as follows:

     o        a fleet  of  approximately  270  rail  cars  under  short  and
              long-term  leases used to deliver  feedstocks  to Mont Belvieu
              and transport NGL products  throughout the United States;
     o        a fleet  of  approximately   400  rail  cars  on  average  under
              short-term lease by the operations acquired as a result of the
              TNGL acquisition for servicing its related merchant activities
              (the Company assumed these leases as part of the acquisition);
              and,
     o        a fleet of 55 rail cars in propane service owned by the Company
              that were acquired in the TNGL  acquisition. Each car has storage
              capacity  of  approximately  30,000  gallons  of propane.

         The Company also has rail loading/unloading facilities at Mont Belvieu,
Texas,  Breaux  Bridge,  Louisiana  and Petal,  Mississippi  to service  its and
customers' rail shipments. The costs of maintaining the rail cars and associated
assets are a cost of the NGL merchant business.

         Natural Gas Processing Equity Production Volumes and Utilization Rates.
The  throughput  capacities  of the  gas  processing  facilities  are  based  on
practical  limitations.  The Company's  utilization of the gas processing assets
depends upon general  economic and  operating  conditions.  The Company uses its
equity production of NGLs from such facilities as a barometer of activity at the
plants.  Equity production is a function of throughput (i.e.,  higher throughput
rates  translate into higher equity volumes) and can be defined as the volume of
NGLs  extracted by the  processing  facilities  to which the Company takes title
under the terms of its processing agreements or as result of its plant ownership
interests.  For the period August 1, 1999 through  December 31, 1999, the equity
volumes  produced  by the  gas  processing  facilities  averaged  67  MBPD.  For
comparison purposes, the gas processing facilities averaged 57 MBPD for the full
year of 1999.  In 1998,  the same  assets  produced  an average of 41 MBPD.  The
increase in equity  production  from 1998 to 1999 is  attributable  to increased
Gulf of Mexico deepwater production,  the start-up of the Pascagoula facility in
1999, and improved pricing of NGLs which justified higher extraction rates.

         The Company's cost method investment in VESCO. The Company's investment
in VESCO consists of a 13.1% economic  interest in a limited  liability  company
owning a natural gas processing plant,  fractionation  facilities,  storage, and
gas  gathering  pipelines in  Louisiana.  The other owners of VESCO are Chevron,


                                       20
<PAGE>

Koch,  Venice  Gathering,  and Dynegy  with  Dynegy  being the  operator  of the
facilities.  The Company's ownership interest in VESCO is the result of the TNGL
acquisition.  The primary  assets of VESCO (all located in  Plaquemines  Parish,
Louisiana) are:

     o    a lean oil plant with 1.0 billion cubic feet per day of capacity;
     o    a cryogenic plant with 300 million cubic feet per day of capacity;
     o    a NGL  fractionation  facility  with a capacity of 36,000  barrels per
          day;
     o    eight salt  storage  dome  caverns  (one for brine and seven for NGLs)
          having a storage capacity of 12 million barrels of NGLs;
     o    a NGL barge  loading and unloading  facility and pumps for  delivering
          ethane to a customer's pipeline;
     o    approximately  250  miles of  regulated  pipelines  with a  throughput
          capacity of 810 million cubic feet per day called the Venice Gathering
          System; and
     o    30,000   horsepower  of  compression   capacity  and  gas  dehydration
          facilities.


OTHER

         This operating  segment is primarily  comprised of fee-based  marketing
activities.  The Company  performs NGL marketing  services for a small number of
customers for which it charges a commission.  The customers served are primarily
located in California,  Illinois,  Florida,  and Washington  state.  The Company
utilizes the resources of its gas processing  merchant business group to perform
these  services.  Fees charged to customers are based on either a percent of the
final sales price or a fixed-fee per gallon.  The Company handles  approximately
22,250  barrels per day of various NGL products  through its fee-based  services
with the period of highest  activity  occurring  during the winter months.  This
segment also includes other engineering services, construction equipment rentals
and computer network services that support plant operations.

COMPETITION

         The  consumption  of NGL products in the United States can be separated
among four  distinct  markets.  Petrochemical  production  provides  the largest
end-use  market,   followed  by  motor  gasoline  production,   residential  and
commercial   heating  and  agricultural   uses.  There  are  other   hydrocarbon
alternatives, primarily refined petroleum products, which can be substituted for
NGL products in most end uses. In some uses,  such as residential and commercial
heating,  a substitution  of other  hydrocarbon  products for NGL products would
require  a  significant  expense  or  delay,  but for  other  uses,  such as the
production  of motor  gasoline,  ethylene,  industrial  fuels and  petrochemical
feedstocks, such a substitution can be readily made without significant delay or
expense.

         Because  certain NGL  products  compete  with other  refined  petroleum
products in the fuel and petrochemical feedstock markets, NGL product prices are
set by or in competition with refined petroleum products.  Increased  production
and  importation  of NGLs and NGL products in the United States may decrease NGL
product  prices in  relation  to  refined  petroleum  alternatives  and  thereby
increase  consumption of NGL products as NGL products are  substituted for other
more  expensive  refined  petroleum  products.  Conversely,  a  decrease  in the
production  and  importation of NGLs and NGL products could increase NGL product
prices in  relation to refined  petroleum  product  prices and thereby  decrease
consumption  of NGLs.  However,  because  of the  relationship  of crude oil and
natural gas production to NGL production,  the Company believes any imbalance in
the prices of NGLs and NGL products and alternative products would be temporary.

         Although  competition for NGL product  fractionation  services is based
primarily on the fractionation  fee, the ability of a fractionator to obtain and
distribute product is a function of the existence of the necessary pipelines and
transportation   facilities.   A   fractionator   connected   to  an   extensive
transportation and distribution system has direct access to a larger market than
its  competitors.  Overall,  the Company believes it provides a broader range of
services than any of its competitors at Mont Belvieu.  In addition,  the Company
believes its joint venture relationships enable it to contract for the long-term
utilization of a significant  amount of its fractionation  facilities with major
producers and consumers of NGLs or NGL products.

                                       21
<PAGE>

         The Company's Mont Belvieu fractionation  facility competes for volumes
of mixed  NGLs with three  other  fractionators  at Mont  Belvieu:  Cedar  Bayou
Fractionators, a joint venture between Dynegy and Amoco (205,000 barrels per day
capacity);  Gulf Coast  Fractionators,  a joint venture of Conoco,  Mitchell and
Dynegy (110,000  barrels per day capacity);  and  Diamond-Koch,  a joint venture
between Ultramar Diamond,  Koch and Union Pacific Resources (reported to be less
than 150,000  barrels per day  capacity).  ExxonMobil  operates a  fractionation
facility  (110,000 barrels per day capacity) in Hull, Texas that is connected to
Mont  Belvieu by  pipeline  and  Phillips  Petroleum  operates  a  fractionation
facility  (100,000 barrels per day capacity) in Sweeny,  Texas that is connected
to Mont  Belvieu by  pipeline.  ExxonMobil  and  Phillips  use their  facilities
primarily  to  process  their own NGL  production  but at  certain  times  these
facilities  compete  with  the  fractionators  at Mont  Belvieu.  The  Company's
fractionation  facilities  also  compete  on  a  more  limited  basis  with  two
fractionators in Conway, Kansas: Williams (107,000 barrels per day capacity) and
Koch  (200,000  barrels per day  capacity)  and with a number of  decentralized,
smaller fractionation facilities in Louisiana, the most significant of which are
Promix at Napoleonville, in which the Company owns a one-third interest (145,000
barrels per day capacity),  Texaco/Williams  at Paradis  (45,000 barrels per day
capacity)  and  TransCanada  at Eunice and  Riverside  (62,000  barrels  per day
combined  capacity).  In recent years, the Conway market has experienced  excess
capacity and prices for NGL  products  that are  generally  lower than prices at
Mont Belvieu, although prices in Conway tend to strengthen along with demand for
propane in winter months.  Finally, a number of producers operate  smaller-scale
fractionators at individual field processing facilities.

         In the isomerization  market,  the Company competes primarily with Koch
at Conway,  Kansas;  Enron at Riverside,  Louisiana;  and Conoco at Wingate, New
Mexico.  Enron  and  Valero  also  produce  isobutane,  primarily  for  internal
production  of MTBE.  Competitive  factors  affecting  isomerization  operations
include the price  differential  between  normal butane and isobutane as well as
the  fees  charged  for  isomerization   services,   long-term  contracts,   the
availability  of  merchant  capacity,  the  ability to  produce a higher  purity
isobutane product and storage and transportation support.

         BEF  competes  with a number of MTBE  producers,  including a number of
refiners  who  produce  MTBE for  internal  consumption  in the  manufacture  of
reformulated  motor  gasoline.  Competitive  factors  affecting MTBE  production
include  production  costs,  long-term  contracts,  the availability of merchant
capacity and federal and state environmental regulations relating to the content
of motor gasoline.

         The Company competes with numerous  producers of high purity propylene,
which  include  many of the major  refiners on the Gulf  Coast.  The Company and
Ultramar Diamond Shamrock are the primary domestic commercial  producers of high
purity  propylene  from  refinery-sourced  propane/propylene  mix.  High  purity
propylene is also produced as a by-product  from steam crackers used in ethylene
production.

         Certain of the  Company's  competitors  are major oil and  natural  gas
companies  and other large  integrated  pipeline or energy  companies  that have
greater  financial  resources  than  the  Company.   The  Company  believes  its
independence  from the major  producers of NGLs and  petrochemical  companies is
often an  advantage  in its  dealings  with  its  customers,  but the  Company's
continued success will depend upon its ability to maintain strong  relationships
with the primary  producers of NGLs and consumers of NGL products,  particularly
in the form of long-term contracts and joint venture relationships.

         The United States Gulf Coast gas  processing  business is  competitive.
The Company encounters competition from fully integrated oil companies, pipeline
companies and their non-regulated affiliates,  and independent processors.  Each
of these companies have varying levels of financial and personnel resources. The
principal  areas of  competition  include  obtaining  the gas  plant  capacities
required to meet the Company's  processing  needs,  obtaining gas supplies where
the Company has excess processing capacity and in the marketing of the final NGL
products. With the TNGL acquisition, the Company has obtained the infrastructure
and experience to effectively compete in this market.

         In the Company's fee-based marketing services, the principal methods of
competition revolves around price and quality of service.


                                       22
<PAGE>

MAJOR CUSTOMERS OF THE COMPANY

         The Company's  revenues are derived from a wide customer base. As such,
no single  customer  accounted  for more than 10% of  consolidated  revenues  in
fiscal 1999. For a more complete discussion of significant customers in the last
three  fiscal  years,  see  Note 9 of the  Notes to the  Consolidated  Financial
Statements.



SIGNIFICANT AGREEMENT WITH EPCO

         The  Company  has no  employees.  All  management,  administrative  and
operating  functions  are  performed by employees of EPCO.  Operating  costs and
expenses include charges for EPCO's employees who operate the Company's  various
facilities.  Such charges are based upon EPCO's  actual salary costs and related
fringe benefits.

         In connection  with the Company's  initial public  offering  ("IPO") on
July 27, 1998,  EPCO, the General  Partner and the Company entered into the EPCO
Agreement  pursuant to which (i) EPCO agreed to manage the  business and affairs
of the Company  and the  Operating  Partnership;  (ii) EPCO agreed to employ the
operating  personnel  involved  in the  Company's  business  for  which  EPCO is
reimbursed  by the  Company  at  cost;  (iii)  the  Company  and  the  Operating
Partnership  agreed to participate as named insureds in EPCO's current insurance
program,  and costs are allocated among the parties on the basis of formulas set
forth in the agreement; (iv) EPCO agreed to grant an irrevocable,  non-exclusive
worldwide  license to all of the trademarks and trade names used in its business
to the  Company;  (v) EPCO agreed to  indemnify  the Company  against any losses
resulting  from  certain  lawsuits;  and (vi) EPCO agreed to sublease all of the
equipment   which  it  holds  pursuant  to  operating   leases  relating  to  an
isomerization   unit,  a  deisobutanizer   tower,  two  cogeneration  units  and
approximately  100 rail cars to the  Company  for $1 per year and  assigned  its
purchase  options  under such  leases to the Company  (hereafter  referred to as
"Retained Leases").  Pursuant to the EPCO Agreement,  EPCO is reimbursed at cost
for all expenses  that it incurs in  connection  with  managing the business and
affairs of the Company,  except that EPCO is not entitled to be  reimbursed  for
any selling,  general and administrative  expenses. In lieu of reimbursement for
such selling,  general and administrative  expenses, EPCO is entitled to receive
an annual  administrative  services fee that initially equals $12.0 million. The
General  Partner,  with the  approval  and  consent  of the Audit and  Conflicts
Committee  of the  Company,  has  the  right  to  agree  to  increases  in  such
administrative  services  fee of up to 10% each year during the 10-year  term of
the EPCO Agreement and may agree to further  increases in such fee in connection
with  expansions of the Company's  operations  through the  construction  of new
facilities or the completion of acquisitions that require additional  management
personnel.  On July 7, 1999,  the Audit and  Conflicts  Committee of the General
Partner  authorized  an  increase  in the  administrative  services  fee to $1.1
million per month from the initial $1.0 million per month.  The  increased  fees
were effective  August 1, 1999.  Beginning in January 2000,  the  administrative
services  fee will  increase to $1.55  million per month plus  accrued  employee
incentive plan costs to compensate EPCO for the additional selling, general, and
administrative  charges  related  to  the  additional  administrative  employees
acquired in the TNGL acquisition.

EMPLOYEES

         At  December  31,  1999,  EPCO  employed  approximately  680  employees
involved in the  management  and  operation  of assets owned and operated by the
Company;  none of them were members of a union. The Norco facilities are managed
by the Company with the assets  operated under contract by union  employees of a
Shell affiliate.  Shell's  relationship with its union employees at Norco can be
characterized  as good and the  Company  believes  that this  relationship  will
continue.

REGULATION

         INTERSTATE COMMON CARRIER PIPELINE REGULATION

         The  Company's  Chunchula  and  Lake   Charles/Bayport   pipelines  are
interstate  common carrier oil pipelines subject to regulation by Federal Energy
Regulatory  Commission  ("FERC")  under  the  October  1,  1977  version  of the
Interstate Commerce Act ("ICA").

                                       23
<PAGE>

         Standards  for  Terms  of  Service  and  Rates.  As  interstate  common
carriers,  the Chunchula and Lake  Charles/Bayport  pipelines provide service to
any shipper who requests  transportation  services,  provided  that the products
tendered for transportation satisfy the conditions and specifications  contained
in the applicable  tariff.  The ICA requires the Company to maintain  tariffs on
file with the FERC that set forth the rates the Company  charges  for  providing
transportation  services on the interstate  common carrier  pipelines as well as
the rules and regulations governing these services.

         The ICA gives the FERC  authority  to  regulate  the rates the  Company
charges  for  service  on the  interstate  common  carrier  pipelines.  The  ICA
requires,  among  other  things,  that such rates be "just and  reasonable"  and
nondiscriminatory.  The ICA permits interested persons to challenge proposed new
or changed rates and  authorizes the FERC to suspend the  effectiveness  of such
rates for a period of up to seven months and to investigate such rates. If, upon
completion of an  investigation,  the FERC finds that the new or changed rate is
unlawful,  it is  authorized  to require the  carrier to refund the  revenues in
excess of the prior tariff collected  during the pendency of the  investigation.
The FERC may also investigate,  upon complaint or on its own motion,  rates that
are already in effect and may order a carrier to change its rates prospectively.
Upon an  appropriate  showing,  a shipper  may obtain  reparations  for  damages
sustained for a period of up to two years prior to the filing of a complaint.

         On October  24,  1992,  Congress  passed the Energy  Policy Act of 1992
("Energy  Policy Act").  The Energy Policy Act deemed  petroleum  pipeline rates
that were in effect for the 365-day  period  ending on the date of  enactment or
that  were in  effect on the  365th  day  preceding  enactment  and had not been
subject to complaint,  protest or investigation  during the 365-day period to be
just and reasonable under the ICA (i.e., "grandfathered"). The Energy Policy Act
also limited the circumstances  under which a complaint can be made against such
grandfathered  rates. In order to challenge  grandfathered  rates, a party would
have to show that it was previously  contractually  barred from  challenging the
rates or that the economic circumstances or the nature of the service underlying
the rate had substantially changed or that the rate was unduly discriminatory or
preferential.  These grandfathering provisions and the circumstances under which
they may be  challenged  have  received  only limited  attention  from the FERC,
causing a degree of uncertainty as to their application and scope.

         The Energy Policy Act required the FERC to issue rules  establishing  a
simplified  and  generally  applicable  ratemaking   methodology  for  petroleum
pipelines,  and to streamline procedures in petroleum pipeline proceedings.  The
FERC  responded to this  mandate by issuing  Order No. 561,  which,  among other
things,  adopted a new indexing rate methodology for petroleum pipelines.  Under
the new regulations, which became effective January 1, 1995, petroleum pipelines
are able to change their rates within prescribed ceiling levels that are tied to
an  inflation  index.  Rate  increases  made within the  ceiling  levels will be
subject to  protest,  but such  protests  must show that the portion of the rate
increase  resulting from  application of the index is substantially in excess of
the  pipeline's  increase in costs.  If the  indexing  methodology  results in a
reduced ceiling level that is lower than a pipeline's  filed rate, Order No. 561
requires the pipeline to reduce its rate to comply with the lower ceiling. Under
Order  No.  561,  a  pipeline  must  as a  general  rule  utilize  the  indexing
methodology to change its rates.  The FERC,  however,  retained  cost-of-service
ratemaking,  market-based  rates, and settlement as alternatives to the indexing
approach, which alternatives may be used in certain specified circumstances.

         The Company believes the rates it charges for transportation service on
its interstate pipelines have been grandfathered under the Energy Policy Act and
are thus  considered  just and  reasonable  under the ICA. As  discussed  above,
however,  because of the  uncertainty  related to the  application of the Energy
Policy Act's  grandfathering  provisions to the  Company's  rates as well as the
novelty and  uncertainty  related to the FERC's new  indexing  methodology,  the
Company  is unable to  predict  what  rates it will be  allowed to charge in the
future for service on its  interstate  common  carrier  pipelines.  Furthermore,
because rates charged for transportation  must be competitive with those charged
by other  transporters,  the rates set forth in the  Company's  tariffs  will be
determined   based  on   competitive   factors   in   addition   to   regulatory
considerations.

         Allowance  for  Income  Taxes in Cost of  Service.  In a 1995  decision
regarding Lakehead Pipe Line Company ("Lakehead"), FERC ruled that an interstate
pipeline owned by a limited partnership could not include in its cost of service
an allowance  for income taxes with  respect to income  attributable  to limited
partnership  interests held by  individuals.  On request in 1996, FERC clarified
that,  in order to avoid any effect of a  "curative  allocation"  of income from
individual partners to the corporate partner, an allowance for income taxes paid
by corporate  partners  must be based on income as  reflected on the  pipeline's


                                       24
<PAGE>

books for  earning  and  distribution  rather  than as  reported  for income tax
purposes. Subsequent appeals of these rulings were resolved by a 1997 settlement
among the parties and were never  adjudicated.  The effect of this policy on the
Company is uncertain.  The Company's rates are set using the indexing method and
have  been  grandfathered.  It is  possible  that a party  might  challenge  the
Company's  grandfathered  rates on the basis that the  creation  of the  Company
constituted  a  substantial  change in  circumstances,  potentially  lifting the
grandfathering protection.  Alternatively,  a party might contend that, in light
of the Lakehead ruling and creation of the Company,  the Company's rates are not
just and  reasonable.  While it is not possible to predict the  likelihood  that
such challenges  would succeed at FERC, if such challenges were to be raised and
succeed,   application  of  the  Lakehead  ruling  would  reduce  the  Company's
permissible  income tax  allowance  in any cost of  service,  and rates,  to the
extent  income is  attributable  to  partnership  interests  held by  individual
partners rather than corporations.

         INTRASTATE COMMON CARRIER REGULATION

         The Sorrento NGL products  pipeline,  the Yscloskey  and  Toca-to-Norco
petroleum products pipeline,  the  Norco-to-Sorrento  and the  Tebone-to-Vulcan,
Sorrento,  Norco, and Geismar ethane pipelines and the Norco-to-Sorrento propane
pipeline are  intrastate  common  carrier  pipelines that are subject to various
Louisiana state laws and regulations  that affect the terms of service and rates
for such services. The Company's Houston Ship Channel pipeline and the remainder
of its Louisiana  pipelines are intrastate  private carriers not subject to rate
regulation.

         OTHER STATE AND LOCAL REGULATION

         The  Company's  activities  are subject to various state and local laws
and  regulations,  as well as  orders of  regulatory  bodies  pursuant  thereto,
governing a wide variety of matters, including marketing,  production,  pricing,
community  right-to-know,  protection  of  the  environment,  safety  and  other
matters.


         COGENERATION

         The Company cogenerates  electricity for internal  consumption and heat
for a process-related  hot oil system at Mont Belvieu.  If this electricity were
sold to third parties, the Company's Mont Belvieu cogeneration  facilities could
be certified as qualifying facilities under the Public Utility Regulatory Policy
Act of 1978  ("PURPA").  Subject to  compliance  with certain  conditions  under
PURPA, this certification  would exempt the Company from most of the regulations
applicable  to electric  utilities  under the  Federal  Power Act and the Public
Utility  Holding  Company  Act, as well as from most state laws and  regulations
concerning the rates, finances, or organization of electric utilities.  However,
since  such  electric  power  is  consumed   entirely  by  the  Company's  plant
facilities,  the  Company's  cogeneration  activities  are not subject to public
utility regulation under federal or Texas law.

         ENVIRONMENTAL MATTERS

         General.  The  operations of the Company are subject to federal,  state
and local  laws and  regulations  relating  to release  of  pollutants  into the
environment or otherwise relating to protection of the environment.  The Company
believes its operations and facilities are in general compliance with applicable
environmental regulations.

         However,  risks of process  upsets,  accidental  releases or spills are
associated  with the  Company's  operations  and there can be no assurance  that
significant costs and liabilities will not be incurred, including those relating
to claims for damage to property and persons.

         The  clear  trend  in   environmental   regulation  is  to  place  more
restrictions and limitations on activities that may affect the environment, such
as  emissions  of  pollutants,  generation  and  disposal  of wastes and use and
handling of  chemical  substances.  The usual  remedy for failure to comply with
these laws and  regulations is the assessment of  administrative,  civil and, in
some instances,  criminal penalties or, in rare circumstances,  injunctions. The
Company believes the cost of compliance with  environmental laws and regulations
will  not have a  material  adverse  effect  on the  results  of  operations  or
financial  position of the Company.  However,  it is possible  that the costs of
compliance with  environmental  laws and regulations  will continue to increase,
and thus  there  can be no  assurance  as to the  amount  or  timing  of  future
expenditures  for  environmental  compliance or  remediation,  and actual future
expenditures  may be different from the amounts  currently  anticipated.  In the


                                       25
<PAGE>

event of future  increases in costs,  the Company may be unable to pass on those
increases  to its  customers.  The Company  will  attempt to  anticipate  future
regulatory  requirements  that might be imposed and plan accordingly in order to
remain in compliance  with changing  environmental  laws and  regulations and to
minimize the costs of such compliance.

         Solid Waste. The Company currently owns or leases,  and has in the past
owned  or  leased,  properties  that  have  been  used  over the  years  for NGL
processing,  treatment,  transportation  and storage and for oil and natural gas
exploration and production activities. Solid waste disposal practices within the
NGL industry and other oil and natural gas related industries have improved over
the years with the passage and implementation of various  environmental laws and
regulations.  Nevertheless,  a possibility  exists that  hydrocarbons  and other
solid wastes may have been disposed of on or under various  properties  owned by
or leased by the Company during the operating  history of those  facilities.  In
addition,  a small number of these  properties  may have been  operated by third
parties  over whom the Company had no control as to such  entities'  handling of
hydrocarbons  or other wastes and the manner in which such  substances  may have
been  disposed of or  released.  State and federal  laws  applicable  to oil and
natural  gas wastes and  properties  have  gradually  become  more  strict  and,
pursuant to such laws and  regulations,  the Company could be required to remove
or remediate  previously  disposed  wastes or property  contamination  including
groundwater  contamination.  The Company does not believe  that there  presently
exists  significant   surface  and  subsurface   contamination  of  the  Company
properties by hydrocarbons or other solid wastes.

         The Company  generates  both  hazardous and  nonhazardous  solid wastes
which are subject to  requirements  of the  federal  Resource  Conservation  and
Recovery Act ("RCRA") and  comparable  state  statutes.  From time to time,  the
Environmental  Protection  Agency  ("EPA")  has  considered  making  changes  in
nonhazardous waste standards that would result in stricter disposal requirements
for such wastes.  Furthermore,  it is possible that some wastes generated by the
Company  that are  currently  classified  as  nonhazardous  may in the future be
designated as "hazardous  wastes," resulting in the wastes being subject to more
rigorous and costly disposal  requirements.  Such changes in the regulations may
result in additional capital expenditures or operating expenses by the Company.

         Superfund. The Comprehensive  Environmental Response,  Compensation and
Liability Act ("CERCLA"),  also known as the "Superfund"  law, and similar state
laws,  impose liability  without regard to fault or the legality of the original
conduct,  on certain  classes of persons,  including  the owner or operator of a
site and  companies  that disposed or arranged for the disposal of the hazardous
substances found at the site. CERCLA also authorizes the EPA and, in some cases,
third parties to take actions in response to threats to the public health or the
environment and to seek to recover from the  responsible  classes of persons the
costs they incur. Although "petroleum" is excluded from CERCLA's definition of a
"hazardous substance," in the course of its ordinary operations the Company will
generate wastes that may fall within the definition of a "hazardous  substance."
The  Company  may be  responsible  under  CERCLA  for all or  part of the  costs
required to clean up sites at which such wastes have been disposed.  The Company
has not received any  notification  that it may be potentially  responsible  for
cleanup costs under CERCLA.

         Clean Air  Act--General.  The  operations of the Company are subject to
the Clean Air Act and comparable state statutes. Amendments to the Clean Air Act
were adopted in 1990 and contain provisions that may result in the imposition of
certain  pollution  control  requirements with respect to air emissions from the
operations of the  pipelines  and the  processing  and storage  facilities.  For
example,  the Mont  Belvieu  processing  and storage  facility is located in the
Houston-Galveston  ozone non-attainment area, which is categorized as a "severe"
area and, therefore, is subject to more restrictive regulations for the issuance
of air permits for new or modified  facilities.  The  Houston-Galveston  area is
among nine  areas in the  country in this  "severe"  category.  One of the other
consequences of this non-attainment  status is the potential imposition of lower
limits on the emissions of certain  pollutants,  particularly oxides of nitrogen
which  are  produced  through  combustion,  as in the gas  turbines  at the Mont
Belvieu  processing  facility.  Regulations  imposing these new  requirements on
existing  facilities  will  not be  promulgated  until  the  end of  2000,  and,
therefore,  it is  not  possible  at  this  time  to  assess  the  impact  these
requirements may have on the Company's operations.  Failure to comply with these
air  statutes or the  implementing  regulations  may lead to the  assessment  of
administrative,  civil or criminal penalties, and/or result in the limitation or
cessation of construction or operation of certain air emission sources.  As part
of the regular  overall  evaluation  of its current  operations,  the Company is
updating certain of its operating permits.  The Company believes its operations,
including its processing  facilities,  pipelines and storage facilities,  are in
substantial compliance with applicable air requirements.

        Clean  Air  Act--Fuels.  See  discussion  of  Octane  Enhancement  -
Recent Regulatory Developments.

                                       26
<PAGE>

         Clean Water Act. The Federal Water Pollution Control Act, also known as
the Clean Water Act,  and similar  state laws require  containment  of potential
discharges  of   contaminants   into  federal  and  state  waters.   Regulations
promulgated  pursuant to these laws  require that  entities  such as the Company
that discharge into federal and state waters obtain National Pollutant Discharge
Elimination System ("NPDES") and/or state permits  authorizing these discharges.
The Clean Water Act and analogous  state laws provide  penalties for releases of
unauthorized  contaminants into the water and impose  substantial  liability for
the costs of removing spills from such waters. In addition,  the Clean Water Act
and  analogous  state laws require  that  individual  permits or coverage  under
general  permits be obtained by covered  facilities for discharges of stormwater
runoff.  The Company  believes it will be able to obtain,  or be included under,
these Clean Water Act permits and that  compliance  with the  conditions of such
permits will not have a material effect on the Company.

         Underground  Storage  Requirements.  The  Company  currently  owns  and
operates  underground  storage  caverns  that have  been  created  in  naturally
occurring salt domes in Texas, Louisiana and Mississippi.  These storage caverns
are used to store  NGLs,  NGL  products,  propane/propylene  mix and  propylene.
Surface  brine pits and brine  disposal  wells are used in the  operation of the
storage  caverns.  All of these  facilities are subject to strict  environmental
regulation  by state  authorities  under the Texas  Natural  Resources  Code and
similar statutes in Louisiana and  Mississippi.  Regulations  implemented  under
such statutes  address the  operation,  maintenance  and/or  abandonment of such
underground  storage  facilities,  pits and  disposal  wells,  and require  that
permits  be  obtained.  Failure to comply  with the  governing  statutes  or the
implementing regulations may lead to the assessment of administrative,  civil or
criminal  penalties.  The Company  believes  its salt dome  storage  operations,
including the caverns,  brine pits and brine disposal wells,  are in substantial
compliance with applicable statutes.

          SAFETY REGULATION

         The  Company's   pipelines  are  subject  to  regulation  by  the  U.S.
Department of Transportation  under the Hazardous Liquid Pipeline Safety Act, as
amended ("HLPSA"), relating to the design, installation,  testing, construction,
operation,  replacement and management of pipeline facilities.  The HLPSA covers
crude oil, carbon dioxide, NGL and petroleum products pipelines and requires any
entity which owns or operates pipeline facilities to comply with the regulations
under the HLPSA,  to permit  access to and allow  copying of records and to make
certain  reports  and  provide  information  as  required  by the  Secretary  of
Transportation.  The Company believes its pipeline operations are in substantial
compliance with applicable HLPSA requirements;  however,  due to the possibility
of new or amended laws and regulations or  reinterpretation of existing laws and
regulations,  there can be no assurance  that future  compliance  with the HLPSA
will not have a material  adverse effect on the Company's  results of operations
or financial position.

         The workplaces  associated  with the processing and storage  facilities
and the pipelines  operated by the Company are also subject to the  requirements
of the federal  Occupational Safety and Health Act ("OSHA") and comparable state
statutes.  The Company  believes it has operated in substantial  compliance with
OSHA  requirements,   including  general  industry  standards,   record  keeping
requirements and monitoring of occupational exposure to regulated substances.

         In  general,  the Company  expects  expenditures  will  increase in the
future to comply with likely higher  industry and  regulatory  safety  standards
such as those described above. Such expenditures cannot be accurately  estimated
at this time,  although the Company does not expect that such  expenditures will
have a material adverse effect on the Company.

TITLE TO PROPERTIES

         Real property held by the Company falls into two basic categories:  (a)
parcels that it owns in fee,  such as the land at the Mont  Belvieu  complex and
Petal fractionation and storage facility,  and (b) parcels in which its interest
derives  from  leases,  easements,  rights-of-way,   permits  or  licenses  from
landowners  or  governmental  authorities  permitting  the use of such  land for
Company  operations.  The fee sites upon which the major  facilities are located
have been  owned by the  Company  or its  predecessors  in title for many  years
without any  material  challenge  known to the Company  relating to title to the
land upon  which  the  assets  are  located,  and the  Company  believes  it has
satisfactory  title to such fee  sites.  The  Company  has no  knowledge  of any


                                       27
<PAGE>

challenge  to  the  underlying  fee  title  of  any  material  lease,  easement,
right-of-way  or  license  held by it or to its  title  to any  material  lease,
easement,  right-of-way,  permit  or  lease,  and the  Company  believes  it has
satisfactory title to all of its material leases,  easements,  rights-of-way and
licenses.


ITEM 3.  LEGAL PROCEEDINGS.

         EPCO has indemnified  the Company against any litigation  pending as of
the date of its  formation.  The Company is  sometimes  named as a defendant  in
litigation  relating to its normal  business  operations.  Although  the Company
insures itself against various business risks, to the extent management believes
it is  prudent,  there  is no  assurance  that the  nature  and  amount  of such
insurance  will be adequate,  in every case,  to indemnify  the Company  against
liabilities  arising from future legal  proceedings  as a result of its ordinary
business activity. Management is aware of no significant litigation,  pending or
threatened,  that  would  have a  significant  adverse  effect on the  Company's
financial position or results of operations


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

         There were no matters  submitted to a vote of security  holders  during
1999.




































                                       28
<PAGE>


                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED UNITHOLDER MATTERS

         The following  table sets forth the high and low sale prices per Common
Unit (as reported  under the symbol "EPD" on the New York Stock  Exchange),  the
amount of cash  distributions paid per Common Unit and Subordinated Unit and the
record and payment  dates related to such cash  distributions.  The Common Units
began trading on July 28, 1998.
<TABLE>
<CAPTION>

                                                                           Cash Distributions
                                                --------------------------------------------------------------------------
                              Price Range          Per Common      Per Subordinated       Record            Payment
                            High        Low           Unit               Unit              Date               Date
                         -------------------------------------------------------------------------------------------------
<S>                       <C>         <C>            <C>                <C>          <C>                 <C>
1998
- ----
    Third Quarter         $  22.063   $  14.625
    Fourth Quarter        $  18.375   $  13.750      $ 0.32             $ 0.32       October 30,1998     November 12, 1998
1999
- ----
    First Quarter         $  18.500   $  14.938      $ 0.45             $ 0.45       January 29,1999     February  11, 1999
    Second Quarter        $  18.625   $  15.063      $ 0.45             $ 0.07       April 30, 1999      May  12,  1999
    Third Quarter         $  20.688   $  17.875      $ 0.45             $ 0.37       July 30, 1999       August 11, 1999
    Fourth Quarter        $  20.375   $  17.000      $ 0.45             $ 0.45       October 29, 1999    November 10, 1999
2000
- ----
    First Quarter         $  20.500   $  18.250      $ 0.50             $ 0.50       January 31, 2000    February 10,  2000
    (through February 25, 2000)
</TABLE>

         The Company intends,  to the extent there is sufficient  available cash
from Operating Surplus, as defined by the Partnership  Agreement,  to distribute
to each  holder of Common  Units at least a minimum  quarterly  distribution  of
$0.45 per Common Unit. The minimum quarterly  distribution is not guaranteed and
is subject to adjustment as set forth in the Partnership Agreement. With respect
to each quarter during the  subordination  period,  which will generally not end
before June 30, 2003,  the Common  Unitholders  will generally have the right to
receive the minimum quarterly distribution, plus any arrearages thereon, and the
General  Partner will have the right to receive the related  distribution on its
interest before any  distributions of available cash from Operating  Surplus are
made to the Subordinated Unitholders.

         From its inception  through the fourth  quarter 1999,  the Company paid
its  minimum  quarterly  distribution  of $.45 per  Common  Unit.  The $.32 cash
distribution  made  during the fourth  quarter  1998 was based upon the  minimum
quarterly  distribution  of $0.45 per Unit  adjusted  to take into  account  the
65-day period of the third quarter during which the Company was a public entity.
On January 17,  2000,  the Company  declared an increase in its  quarterly  cash
distribution  to $0.50 per Unit.  This represents a $0.05 per unit, or an 11.1%,
increase from its previous distribution rate of $0.45 per Unit. The distribution
was paid on Feb. 10, 2000 to Common and  Subordinated  Unitholders  of record at
the close of business on Jan. 31,  2000.  The  increase is  attributable  to the
growth in cash flow that the Company has achieved  through the completion of new
projects,  improved operating results, and accretive acquisitions.  Although the
payment  of  such  quarterly  distributions  are  not  guaranteed,  the  Company
currently expects that it will continue to pay comparable cash  distributions in
the future.

         As of February 4, 2000,  there were  approximately  198  Unitholders of
record of the Company's Common Units.

Recent Sales of Unregistered Securities

         On August 1, 1999,  the Company  acquired  TNGL from Tejas  Energy (now
Coral  Energy  LLC)  an  affiliate  of  Shell,  in  exchange  for  14.5  million
non-distribution bearing,  convertible special partner Units of the Company (the
"Special  Units") and cash  payment of $166  million.  Coral Energy also has the
right to acquire up to 6.0 million  additional  Special  Units if the volumes of
natural gas processed by the Company for Shell reach certain  agreed upon levels
in 2000 and 2001. The 14.5 million Special Units will automatically convert into
Common Units on a one-for-one basis as follows: 1.0 million on  August  1,  2000


                                       29
<PAGE>

(or the day following the record date for  distributions  for the second quarter
of 2000);  5.0  million  units on August 1, 2001;  and 8.5  million on August 1,
2002. If all of the 6.0 million contingent Units are issued,  they would convert
into Common Units on August 1, 2002 (1.0 million  Units) and August 1, 2003 (5.0
million Units).

         No underwriter was involved in the transaction, and the issuance of the
convertible Special Units was not registered under the Securities Act of 1933 in
reliance  upon the exemption  provided by Section 4(2)  thereof.  The Company is
entitled to rely upon Section 4(2) in connection with this  transaction  because
it was a privately negotiated transaction with a single accredited investor.


















































                                       30
<PAGE>

ITEM 6.  SELECTED FINANCIAL DATA.

         The  following  table  sets  forth  for the  periods  and at the  dates
indicated,  selected  historical  financial  data for the Company.  The selected
historical financial data (except for EBITDA of unconsolidated  affiliates) have
been derived from the Company's  audited  financial  statements  for the periods
indicated.  The selected  historical income statement data for each of the three
years in the period ended December 31, 1999 and the selected  balance sheet data
as of December 31, 1999 and 1998 should be read in conjunction  with the audited
financial statements for such periods included elsewhere in this report.  EBITDA
of unconsolidated  affiliates has been derived from the financial  statements of
such entities for the periods indicated.  See also "Management's  Discussion and
Analysis of Financial Condition and Results of Operation." The dollar amounts in
the table below, except per Unit data, are in thousands.
<TABLE>
<CAPTION>

                                                                          For the Year Ended December 31,
                                                      ------------------------------------------------------------------------
                                                           1995          1996          1997           1998        1999 (6)
                                                      ------------------------------------------------------------------------
<S>                                                    <C>           <C>           <C>             <C>          <C>
INCOME STATEMENT DATA:
     Revenues from consolidated operations             $    790,080  $    999,506  $  1,020,281    $   738,902  $  1,332,979

     Equity in income of unconsolidated affiliates           12,274        15,756        15,682         15,671        13,477
                                                      ------------------------------------------------------------------------
           Total                                            802,354     1,015,262     1,035,963        754,573     1,346,456
     Operating costs and expenses  (1)                      719,389       907,524       938,392        685,884     1,201,605
                                                      ------------------------------------------------------------------------
     Operating margin                                        82,965       107,738        97,571         68,689       144,851
     Selling, general and administrative expenses(1,2)       21,120        23,070        21,891         18,216        12,500
                                                      ------------------------------------------------------------------------
     Operating income                                        61,845        84,668        75,680         50,473       132,351
     Interest expense                                       (27,567)      (26,310)      (25,717)       (15,057)      (16,439)
     Interest income                                            554         2,705         1,934            772           886
     Interest income from unconsolidated affiliates                                                        809         1,667
     Dividend income from unconsolidated affiliates                                                                    3,435
     Other  income   (expense),  net                            305           364           793            358          (379)
                                                      ------------------------------------------------------------------------
     Income  before  extraordinary  charge and
       minority interest                                     35,137        61,427        52,690         37,355       121,521
     Extraordinary charge on early
        extinguishment of debt                                    -             -             -        (27,176)            -
                                                      ------------------------------------------------------------------------
     Income before minority interest                        35,137         61,427        52,690         10,179       121,521
     Minority interest                                        (351)          (614)         (527)          (102)       (1,226)
                                                      ========================================================================
     Net income                                        $    34,786   $     60,813  $     52,163    $    10,077   $   120,295
                                                       ========================================================================

     Basic Net income per Unit (3)                           $0.63          $1.10         $0.94          $0.17        $ 1.79
     Number of Units used for basic EPU (in 000s)         54,962.8       54,962.8      54,962.8       60,124.4      66,710.4
     Diluted Net income per Unit (3)                                                                                  $ 1.64
     Number of Units used for diluted EPU (in 000s)                                                                 72,788.5
     Dividends declared per Common Unit                                                                  $0.77        $ 1.85

BALANCE SHEET DATA (AT PERIOD END):
     Total assets                                      $   610,931   $    711,151  $    697,713    $   741,037   $ 1,494,952
     Long-term debt                                        281,656        255,617       230,237         90,000       295,000
     Combined equity/Partners' equity                      198,815        266,021       311,885        562,536       789,465
OTHER FINANCIAL DATA:
     Cash flows from operating activities              $    12,212   $     91,431  $     57,795    $   (20,294)  $   168,810
     Cash flows from investing activities                   (9,233)       (57,725)      (30,982)       (50,695)     (265,221)
     Cash flows from financing activities                   11,995        (24,930)      (26,551)        61,238        77,538
     EBITDA (4)                                             65,406         87,109        79,882         55,472       147,050
     EBITDA of  unconsolidated  affiliates(5)               18,520         25,012        24,372         23,912        23,425
</TABLE>

                                       31
<PAGE>


Notes to Selected Financial Data Table

(1)  Certain 1995 through 1998 amounts have been  reclassified to conform to the
     1999 presentation.
(2)  1998 and 1999  expenses  are lower than 1997 amounts due to the adoption of
     the EPCO agreement.
(3)  Basic net income per Unit is computed by dividing the limited partners' 99%
     interest in Net income by the weighted  average of the number of Common and
     Subordinated Units outstanding.  Diluted net income per Unit is computed by
     dividing the limited  partners'  99% interest in Net income by the weighted
     average  of  the  number  of  Common,   Subordinated,   and  Special  Units
     outstanding.
(4)  EBITDA is defined as net income  plus  depreciation  and  amortization  and
     interest  expense  less  equity  in income  of  unconsolidated  affiliates.
     Interest expense  (excluding  amortization of loan costs) was $14.7 million
     and $14.9  million  in 1998 and 1999,  respectively.  EBITDA  should not be
     considered as an alternative  to net income,  operating  income,  cash flow
     from operations or any other measure of financial  performance presented in
     accordance with generally  accepted  accounting  principals.  EBITDA is not
     intended to represent  cash flow and does not represent the measure of cash
     available  for  distribution,   but  provides  additional  information  for
     evaluating   the   Company's   ability  to  make  the   minimum   quarterly
     distribution.  Management  uses EBITDA to assess the  viability of projects
     and  to  determine  overall  rate  of  returns  on  alternative  investment
     opportunities. Because EBITDA excludes some, but not all, items that affect
     net  income and this  measure  may vary among  companies,  the EBITDA  data
     presented above may not be comparable to similarly titled measures of other
     companies.  EBITDA for 1998  excludes the  extraordinary  charge of $27,176
     million related to the early extinguishment of debt.
(5)  Represents the Company's pro rata share of net income plus depreciation and
     amortization and interest expense of the unconsolidated affiliates.
(6)  1999 amounts reflect the impact of the TNGL and MBA acquisitions.  The TNGL
     acquisition was effective August 1, 1999 with the MBA acquisition effective
     July 1, 1999.


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

         The following  discussion  and analysis  should be read in  conjunction
with  the  audited  consolidated  financial  statements  and  notes  thereto  of
Enterprise  Products  Partners L.P.  ("Enterprise"  or the  "Company")  included
elsewhere herein.

GENERAL

         The  Company  (i)  processes  natural  gas;  (ii)  fractionates  for  a
processing  fee mixed  NGLs  produced  as  by-products  of oil and  natural  gas
production into their component products:  ethane,  propane,  isobutane,  normal
butane and natural  gasoline;  (iii) converts normal butane to isobutane through
the process of  isomerization;  (iv) produces MTBE from  isobutane and methanol;
and (v)  transports  NGL  products to end users by  pipeline  and  railcar.  The
Company   also   separates   high   purity   propylene   from   refinery-sourced
propane/propylene   mix  and  transports  high  purity   propylene  to  plastics
manufacturers by pipeline.  Products processed by the Company generally are used
as  feedstocks  in  petrochemical  manufacturing,  in the  production  of  motor
gasoline and as fuel for residential and commercial heating.

         The Company's NGL processing  operations are concentrated in the Texas,
Louisiana,  and Mississippi  Gulf Coast area. A large portion is concentrated in
Mont  Belvieu,  Texas,  which is the hub of the  domestic  NGL  industry  and is
adjacent to the largest  concentration of refineries and petrochemical plants in
the United States.  The facilities the Company operates at Mont Belvieu include:
(i) one of the largest NGL fractionation facilities in the United States with an
average production  capacity of 210,000 barrels per day; (ii) the largest butane
isomerization  complex in the United States with an average isobutane production
capacity of 80,000  barrels per day;  (iii) one of the largest  MTBE  production
facilities  in the United States with an average  production  capacity of 14,800
barrels  per day;  and (iv) two  propylene  fractionation  units with an average
combined  production capacity of 31,000 barrels per day. The Company owns all of
the  assets  at its  Mont  Belvieu  facility  except  for the NGL  fractionation
facility,  in which it owns an effective  62.5%  economic  interest  (see Recent
Acquisitions below); one of the propylene  fractionation units, in which it owns
a 54.6% interest and controls the remaining  interest through a long-term lease;
the MTBE production facility, in which it owns a 33.33% interest; and one of its
three isomerization units and one deisobutanizer  which are held under long-term
leases with purchase options.  The Company also owns and operates  approximately
28 million barrels of storage  capacity at Mont Belvieu and 7 million barrels of
storage  capacity  in  Petal,  Mississippi  that  are an  integral  part  of its
processing  operations.  In  addition,  the  Company  owns  and  operates  a NGL
fractionation facility in Petal, Mississippi with an average production capacity
of 7,000  barrels per day.  The Company also leases and operates one of only two
commercial NGL import/export terminals on the Gulf Coast.

                                       32
<PAGE>

         As a result of the Tejas Natural Gas Liquids, LLC ("TNGL") acquisition,
the Company acquired, effective August 1, 1999:

o    a 20-year  natural gas  processing  agreement  with Shell for the rights to
     process its current and future  natural gas  production  from the state and
     federal waters of the Gulf of Mexico ("Shell Processing Agreement");
o    varying  interests in 11 natural gas processing plants (including one under
     construction) with a combined gross capacity of 11.0 billion cubic feet per
     day ("Bcfd") and net capacity of 3.1 Bcfd;
o    four NGL fractionation facilities with a combined gross capacity of 281,000
     BPD and net capacity of 131,500 BPD; and
o    four NGL storage  facilities  with  approximately  28.8 million  barrels of
     gross capacity and 8.8 million barrels of net capacity.

         Lastly, the Company has operating and non-operating ownership interests
in over 2,400 miles of NGL  pipelines  along the Gulf Coast  (including an 11.5%
interest in the 1,301 mile Dixie  Pipeline).  All references  herein to "Shell",
unless the context indicates  otherwise,  shall refer  collectively to Shell Oil
Company, its subsidiaries and affiliates.


         Recent Acquisitions

         TNGL Acquisition. As noted above, effective August 1, 1999, the Company
acquired TNGL from Tejas Energy, LLC ("Tejas Energy"),  now Coral Energy LLC, an
affiliate  of Shell,  in exchange  for 14.5  million  non-distribution  bearing,
convertible  special partner units  ("Special  Units") of the Company and a cash
payment of $166  million.  The  Company  also  agreed to issue up to 6.0 million
non-distribution  bearing,  convertible special units  ("Contingency  Units") to
Shell in the future if the volumes of natural gas that the Company processes for
Shell reach certain agreed upon levels in 2000 and 2001. The businesses acquired
from Shell include natural gas processing and NGL fractionation,  transportation
and  storage in  Louisiana  and  Mississippi  and its NGL  supply  and  merchant
business.  The assets  acquired  include  varying  interests  in 11 natural  gas
processing  plants,  four NGL  fractionation  facilities,  and four NGL  storage
facilities and operator and  non-operator  ownership  interests in approximately
1,500 miles of NGL pipelines.  The Company  accounted for this acquisition using
the purchase method.

         The Company's major customer related to the TNGL assets is Shell. Under
the  terms of the  Shell  Processing  Agreement,  the  Company  has the right to
process  substantially  all of Shell's current and future natural gas production
from  the  Gulf of  Mexico.  This  includes  natural  gas  production  from  the
developments currently referred to as deepwater. Generally, the Shell Processing
Agreement grants the Company the following rights and obligations:

     o    the  exclusive  right to process any and all of Shell's Gulf of Mexico
          natural gas production from existing and future dedicated leases; plus

     o    the  right  to all  title,  interest,  and  ownership  in the raw make
          extracted by the  Company's  gas  processing  facilities  from Shell's
          natural gas production from such leases; with

     o    the  obligation  to deliver to Shell the natural gas stream  after the
          raw make is extracted.

         Natural gas processing plants are generally located near the production
area. When produced at the wellhead,  natural gas generally must be processed to
separate the merchantable,  pipeline quality natural gas (principally  methane),
from  NGLs and  other  impurities.  Wet or rich  natural  gas  normally  must be
processed to render the natural gas acceptable for transport in the nation's gas
pipeline  distribution  system  and to meet  specifications  required  by  local
natural gas distribution  companies.  After being extracted in the field,  mixed
NGLs, sometimes referred to as "y-grade" or "raw make" are typically transported
to a central facility for fractionation and subsequent sale.

         Mont  Belvieu NGL  Fractionation  facility.  Effective  July 1, 1999, a
subsidiary of the Operating  Partnership  acquired an additional 25% interest in
the Mont Belvieu NGL fractionation  facility from Kinder Morgan Operating LP "A"
("Kinder  Morgan") for a purchase price of  approximately  $41.2 million in cash
and the  assumption of $4 million in debt.  An  additional  0.5% interest in the
same facility was purchased from EPCO for a cash purchase price of $0.9 million.
This acquisition (referred to as the "MBA acquisition")  increased the Company's
effective economic interest in the Mont Belvieu NGL fractionation  facility from
37.0% to 62.5%. As a result of this acquisition, the results of operations after
July 1, 1999 were  consolidated  rather  than  included in equity in earnings of
unconsolidated affiliates.

                                       33
<PAGE>

         INDUSTRY ENVIRONMENT

         Because  certain NGL  products  compete  with other  refined  petroleum
products in the fuel and petrochemical feedstock markets, NGL product prices are
set by or in competition with refined petroleum products.  Increased  production
and  importation  of NGLs and NGL products in the United States may decrease NGL
product  prices in  relation  to  refined  petroleum  alternatives  and  thereby
increase  consumption of NGL products as NGL products are  substituted for other
more  expensive  refined  petroleum  products.  Conversely,  a  decrease  in the
production  and  importation of NGLs and NGL products could increase NGL product
prices in  relation to refined  petroleum  product  prices and thereby  decrease
consumption  of NGLs.  However,  because  of the  relationship  of crude oil and
natural gas production to NGL production,  the Company believes any imbalance in
the prices of NGLs and NGL products and alternative products would be temporary.

         When the price of crude oil nears a multiple  of ten (or higher) to the
price of natural  gas (i.e.,  crude oil $20 per  barrel and  natural  gas $2 per
thousand cubic feet  ("MCF")),  NGL pricing has been strong due to increased use
in manufacturing petrochemicals. In 1999, the industry experienced a multiple of
approximately  nine  (i.e.,  crude oil  averaged  $19.29  per  barrel  (based on
averages of published  Cushing  Oklahoma  prices) and natural gas averaged $2.27
per MCF  (based on  averages  of  published  Henry Hub  prices)),  which  caused
petrochemical  manufacturing  demand to change from a  preference  for crude oil
derivatives to a reliance on NGLs. In 1998, when the multiple was  approximately
seven, petrochemical  manufacturing demand relied on crude oil derivatives which
depressed  NGL  prices.  This  change  resulted  in the  increasing  of both the
production and pricing of NGLs. In the NGL industry,  revenues and cost of goods
sold can  fluctuate  significantly  up or down  based  on  current  NGL  prices.
However,  operating margins will generally remain constant except for the effect
of inventory price adjustments or increased operating expenses.


RESULTS OF OPERATION OF THE COMPANY

         Historically, the Company has had only one reportable business segment:
NGL Operations.  Due to the broadened scope of the Company's operations with the
acquisition of TNGL in the third quarter of 1999,  the Company's  operations are
being managed using the following five  reportable  business  segments to better
reflect the  earnings and  activities  in each of the  Company's  major lines of
business:

     o    Fractionation
     o    Pipeline
     o    Processing
     o    Octane Enhancement
     o    Other

         Fractionation  includes  NGL  fractionation,  polymer  grade  propylene
fractionation  and butane  isomerization  (converting  normal  butane  into high
purity  isobutane)  services.   Pipeline  consists  of  pipeline,   storage  and
import/export terminal services.  Processing includes the natural gas processing
business and its related NGL merchant activities.  Octane Enhancement represents
the  Company's  33.33%  ownership  interest in a facility  that  produces  motor
gasoline  additives to enhance  octane  (currently  producing  MTBE).  The Other
operating  segment  consists of  fee-based  marketing  services  and other plant
support functions.

     The management of the Company evaluates segment performance on the basis of
gross  operating  margin.  Gross  operating  margin  reported  for each  segment
represents earnings before  depreciation,  lease expense obligations retained by
the Company's largest Unitholder, EPCO, and general and administrative expenses.
In addition,  segment gross operating  margin is exclusive of interest  expense,
interest income (from unconsolidated affiliates or others), dividend income from
unconsolidated  affiliates,  minority interest,  extraordinary charges and other
income  and  expense   transactions.   The   Company's   equity   earnings  from
unconsolidated  affiliates  are  included  in segment  gross  operating  margin.
Segment  gross  operating  margin is inclusive of  intersegment  revenues.  Such
revenues,  which have been eliminated from the consolidated totals, are recorded
at arms-length  prices which are intended to  approximate  the prices charged to
external customers. Segment assets consists of property, plant and equipment and
the amount of investments in and advances to equity and cost method investees.

                                       34
<PAGE>

         The Company's gross operating  margins by segment (in thousands)  along
with a reconciliation to consolidated operating income over the past three years
were as follows:
<TABLE>
<CAPTION>
                                                              Year Ended December 31,
                                               -------------------------------------------------------
                                                     1997               1998              1999
                                               -------------------------------------------------------
<S>                                                   <C>                <C>               <C>
Gross Operating Margin by segment:
     Fractionation                                    $  100,770         $   66,627        $  106,267
     Pipeline                                             23,909             27,334            27,038
     Processing                                           (3,778)              (652)           36,799
     Octane enhancement                                    9,305              9,801             8,183
     Other                                                (1,496)            (3,483)              908
                                               -------------------------------------------------------
Gross Operating margin total                             128,710             99,627           179,195
     Depreciation and amortization                        17,684             18,579            23,664
     Retained lease expense, net                          13,300             12,635            10,557
     Loss (gain) on sale of assets                           155              (276)               123
     Selling, general, and
        administrative expenses                           21,891             18,216            12,500
                                               =======================================================
Consolidated operating income                         $   75,680         $   50,473        $  132,351
                                               =======================================================
</TABLE>


         The Company's  significant  plant  production and other volumetric data
(in thousands of barrels per day) over the past three years are follows:
<TABLE>
<CAPTION>
                                                                         Year Ended December 31,
                                                                1997              1998               1999
                                                         --------------------------------------------------------
<S>                                                             <C>               <C>                <C>
Plant production data:
     Fractionation:
        Mont Belvieu NGL Fractionation                          189               191                157
        Mont Belvieu Isomerization                               67                67                 74
        Mont Belvieu Propylene Production                        26                26                 28
        Norco NGL Fractionation (a)                               -                 -                 48
     Processing
        Gas Processing Plants (equity production) (a)             -                 -                 67
     Octane enhancement
        MTBE production                                          14                14                 14
Other volumetric data:
     Pipeline:
        Houston Ship Channel Distribution System                 92               107                 99
        Louisiana Pipeline Distribution System                   37                40                104

- -----------------------------------------------------------------------------------------------------------------
</TABLE>
(a)  Assets acquired in TNGL  acquisition  effective August 1, 1999, rates shown
     are post-acquisition


YEAR ENDED DECEMBER 31, 1999 COMPARED TO YEAR ENDED DECEMBER 31, 1998

         Revenues,  Costs and  Expenses  and  Operating  Income.  The  Company's
revenues  increased  by 78.4% to  $1,346.5  million in 1999  compared  to $754.6
million in 1998. The Company's costs and expenses increased by 75.2% to $1,201.6
million in 1999 versus $685.9 million in 1998.  Operating income before selling,
general and administrative  expenses ("SG&A") increased 110.9% to $144.9 million
in 1999 from  $68.7  million  in 1998.  The  principal  factor  behind the $76.2
million  increase in  operating  income  before  SG&A was the TNGL  acquisition.
Earnings  attributable to these assets from the date of  acquisition,  August 1,


                                       35
<PAGE>

1999,  through  December  31, 1999 added  approximately  $48.4  million in gross
operating  margin to the  Company's  financial  performance.  The other  primary
source of the increase was an overall  improvement in NGL product prices in 1999
over 1998 levels.

     Fractionation.  The Company's gross operating margin for the  Fractionation
segment  increased  to $106.3  million in 1999 from $66.6  million in 1998.  The
increase is associated with a number of factors including:

     o    an  overall  improvement  in  the  isomerization  business  due  to an
          increase in production volumes and higher pricing in the first half of
          1999;
     o    the addition of the Norco NGL fractionation facility operating results
          (acquired in the TNGL acquisition);
     o    higher earnings in the propylene  production  business stemming from a
          rebound in propylene  prices and an increase in propylene  production;
          and
     o    the MBA  acquisition on the financial  results of the Mont Belvieu NGL
          fractionation business.

Of the $39.7 million increase in 1999 gross operating  margin,  $19.6 million is
attributable  to the  improvement  in the  isomerization  business.  The primary
reason for this  improvement  is an increase  in  production  rates,  which were
accompanied  by  exceptional  pricing  conditions in the first half of 1999. The
normal butane spread averaged 2.2 cents per gallon in the first of half 1999 and
0.7 cents per  gallon for 1999 as a whole  compared  to 1.1 cents per gallon for
1998.  The  Company's  gross  operating  margin  on  its  propylene   production
facilities increased $11.2 million in 1999 generally due to increases in polymer
grade propylene prices and higher production rates. Spot prices of polymer grade
propylene  averaged  13.9 cents per pound in 1999 compared to an average of 11.6
cents per pound for 1998. Also, the gross operating margin on the Company's Mont
Belvieu NGL fractionation  facilities  increased $2.7 million.  This increase is
primarily  attributable  to  the  consolidation  of an  additional  25%  of  the
operations of the Mont Belvieu NGL fractionation facility as a result of the MBA
acquisition.  Lastly,  the Norco NGL  fractionation  facility  contributed $11.3
million in gross  operating  margin since its  acquisition  effective  August 1,
1999.

         In addition to the major business areas mentioned  above,  this segment
reflects equity  earnings from MBA, BRF,  Promix and BRPC. As noted  previously,
MBA was  acquired  effective  July 1,  1999.  Prior to this  date,  the  Company
recorded its share of earnings  from MBA as equity  income in an  unconsolidated
affiliate.  For the period prior to the acquisition  date, the Company  recorded
$1.3 million in equity income from MBA. The BRF facility commenced operations in
July 1999.  The  Company  recorded a loss of $0.3  million  from BRF  operations
during 1999 primarily due to operating and other startup expenses incurred prior
to the  commencement of operations.  Also, the Company  recorded $0.6 million in
equity  income from Promix.  Promix is engaged in the business of  transporting,
fractionating,  storing  and  exchanging  NGLs  in  southern  Louisiana  and was
acquired in the TNGL acquisition. Pre-startup equity earnings from BRPC, a joint
venture with ExxonMobil to build a propylene concentrator unit near Baton Rouge,
Louisiana,  were  insignificant.   The  BRPC  facility  is  scheduled  to  start
operations in the third quarter of 2000.

         Pipeline. The Company's gross operating margin for the Pipeline segment
was  $27.0  million  in 1999 as  compared  to $27.3  million  in 1998.  Earnings
generated from the Louisiana Pipeline Distribution System increased $3.2 million
on an  increase  in  pipeline  volumes.  Throughput  volumes  increased  from 40
thousand  barrels per day  ("MBPD")  in 1998 to 48 MBPD in 1999 on the  pre-TNGL
acquisition system. With the post-TNGL acquisition volumes added, the throughput
(on a prorata basis from August 1, 1999)  increased to 104 MBPD. The increase in
earnings  from the  Louisiana  System was offset by  declines  in the  Company's
Houston Ship Channel  Distribution  system of $0.5 million and at the  Company's
import terminal of $1.5 million.  The decrease for both the Houston Ship Channel
Distribution System on the Company's import terminal are generally  attributable
to lower butane import volumes.

         The gross operating  margin of this segment includes equity income from
EPIK,  Wilprise,  Tri-States and Belle Rose. Equity income  attributable to this
segment  increased  from $0.8  million in 1998 to $3.7  million in 1999.  Equity
income from EPIK  increased  to $1.2  million in 1999 from $0.7 million in 1998.
The increase is  attributable  to 1999's  earnings  being for a full fiscal year
whereas the 1998 results were for July 1998 through  December  1998. The Company
recorded a combined $1.1 million in equity income from the Wilprise, Tri-States,
and Belle Rose Systems. Individually, equity earnings from Wilprise, Tri-States,
and Belle Rose were $0.2  million,  $1.0  million,  and a loss of $29  thousand,
respectively. The Belle Rose system was acquired in the TNGL acquisition.



                                       36
<PAGE>

         The remaining $1.4 million increase in equity income is attributable to
Entell.  The  Operating  Partnership  formed  Entell in March 1999 as a pipeline
joint venture with TNGL with each member having a 50% ownership  interest.  As a
result of the TNGL acquisition, the Company acquired the remaining 50% ownership
interest of Entell and now  consolidates  the operations of Entell with those of
the Operating Partnership.  For the period March 1, 1999 through August 1, 1999,
the  Company   recorded  its  earnings  from  Entell  as  equity  income  in  an
unconsolidated affiliate.

         Processing.  The Company's  gross  operating  margin for Processing was
$36.8  million  in 1999  compared  to a loss of $0.7  million  in  1998.  Of the
increase,  $36.4 million is due to the gas processing operations acquired in the
TNGL  acquisition  effective  August  1,  1999.  The gas  processing  operations
benefited from a favorable NGL pricing  environment where the ratio of crude oil
to natural gas prices averaged 10 to 1 during the fourth quarter of 1999.

         Octane  Enhancement.  The Company's gross  operating  margin for Octane
Enhancement  decreased to $8.2  million in 1999 from $9.8 million in 1998.  This
segment  consists  entirely of the Company's  equity  earnings and investment in
BEF, a joint venture  facility that  currently  produces  MTBE.  The decrease in
equity earnings from BEF can be attributed a $4.5 million non-cash  write-off in
January  1999  of the  unamortized  balance  of  deferred  start-up  costs.  The
Company's share of this non-cash charge was $1.5 million.

         Other.  The Company's gross operating  margin for the Other segment was
$0.9 million in 1999  compared to a loss of $3.5  million in 1998.  Beginning in
1999, this segment includes fee-based marketing  services.  The Company acquired
its fee-based  marketing services business as part of the TNGL acquisition.  For
the period August 1, 1999 through  December 31, 1999,  this business earned $0.6
million.  Apart from this portion of the segment's operations,  the gross margin
contribution  of the other  aspects of this segment were  insignificant  in both
1999 and 1998.

         Selling,  general and administrative  expenses. SG&A expenses decreased
to $12.5  million  in 1999 from  $18.2  million in 1998.  SG&A  expenses  of the
Company are covered by the administrative  services fee found in EPCO agreement.
On July 7,  1999,  the Audit and  Conflicts  Committee  of the  General  Partner
authorized  an increase in the  administrative  services fee to $1.1 million per
month from the initial $1.0 million per month. The increased fees were effective
August 1, 1999. Beginning in January 2000, the administrative  services fee will
increase to $1.55 million per month plus accrued  employee  incentive plan costs
to compensate  EPCO for the  additional  SG&A charges  related to the additional
administrative employees acquired in the TNGL acquisition.

         Interest  expense.  The Company's  interest expense  increased to $16.4
million in 1999  compared to $15.1  million in 1998.  While  average debt levels
remained  generally  consistent  in 1999  compared  to  1998,  interest  expense
increased due to the amortization of loan origination  costs. The Company's debt
service costs will  increase in the future as a result of additional  borrowings
for  possible  acquisitions  and  working  capital  needs.  For a more  complete
discussion  of  the  Company's  debt  management  strategy,   see  "Bank  Credit
Facilities" and "December 1999 Universal Shelf Registration" under the Liquidity
and Capital Resources section of this report.

         Dividend   income  from   unconsolidated   affiliates.   The  Company's
investment  in Dixie and VESCO are recorded  using the cost method as prescribed
by  generally  accepted   accounting   principles.   In  accordance  with  these
guidelines,  the Company records as dividend income the cash  distributions from
these  investments  as opposed to showing  equity  earnings.  Both the Dixie and
VESCO investments were acquired as part of the TNGL  acquisition.  For 1999, the
Company  recorded  dividend  income  from Dixie and VESCO in the amounts of $0.8
million and $2.6 million, respectively.


YEAR ENDED DECEMBER 31, 1998 COMPARED TO YEAR ENDED DECEMBER 31, 1997

         Revenues,  Costs and  Expenses  and  Operating  income.  The  Company's
revenues  decreased  by 27.2% to $754.6  million in 1998  compared  to  $1,036.0
million in 1997. The Company's costs and expenses,  excluding selling,  general,
and  administrative  charges,  decreased as well to $685.9  million in 1998 from
$938.4  million  in 1997.  Both  revenues  and  costs of  goods  sold  decreased
dramatically  from 1997 to 1998 due to sharp  declines  in  average  NGL  prices
during most of 1998. For example,  isobutane prices decreased from an average of
46.9 cents per gallon in 1997 to 32.1 cents per gallon in 1998. Operating income


                                       37
<PAGE>

before SG&A decreased 29.6% to $68.7 million in 1998 from $97.6 million in 1997.
The reduced  operating  income in 1998 is mainly due to the effect of  declining
NGL prices on inventory values and merchant values during 1998.

         Fractionation.   The   Company's   gross   operating   margin  for  the
Fractionation  segment  declined  33.9% to $66.6  million  in 1998  from  $100.8
million  in  1997.  The  decrease  can be  attributed  to a  number  of  factors
including:

     o    for  the  isomerization  business,  inventory  write-downs,   loss  of
          marketing  profits due to lower butane price spreads,  and the decline
          of revenues on merchant activities;
     o    for the propylene production business,  declines in the prices of high
          purity and refinery grade propylene,  reduced production volumes,  and
          write-downs on feedstock inventory; and
     o    for the Mont Belvieu NGL fractionation business, lower toll processing
          fees charged to customers.

The  majority of the $34.2  million  decline in  Fractionation  gross  operating
margin was caused by a $28.0 million decrease in the isomerization  business for
the reasons outlined above. From a pricing standpoint,  the butane price spreads
(i.e., the difference between the average prices of isobutane and normal butane)
decreased from 3.3 cents per gallon in 1997 to 1.1 cents per gallon in 1998 as a
result of the preference for crude-oil-derivative  petrochemical feedstocks over
NGLs. As a sign of further weakness in NGL prices, the Company's gross operating
margin on its propylene production  facilities dropped $7.4 million in 1998 from
1997 levels.  As with other NGL products,  the pricing of propylene  fell during
1998.  For  example,  spot prices of polymer  grade  propylene  dropped  from an
average of 19.8 cents per pound in 1997 to 11.6 cents per pound in 1998.

         The  gross  operating   margin  for  the  Mont  Belvieu   fractionation
facilities declined to $3.2 million in 1998 from $3.5 million in 1997 (excluding
the positive  effect of $1.3 million in overhead  expenses and support  facility
cost reimbursements from joint venture partners in 1998). If not for the partial
offset  of  lowered  operating  expenses,  the  gross  operating  margin  on the
fractionation facilities would have dropped by $1.9 million in 1998 due to lower
toll processing  fees. On average,  these fees were 2.3 cents per gallon in 1997
versus 2.1 cents per gallon in 1998. The lower NGL  fractionation  fees impacted
equity  income  from MBA as well  causing a decrease of $1.2  million  from $6.4
million in 1997 to $5.2 million in 1998.

         Pipeline. The Company's gross operating margin for the Pipeline segment
increased 14.2% to $27.3 million in 1998 from $23.9 million in 1997. Of the $3.4
million increase, $1.5 million is attributable to higher throughput rates on the
Houston Ship Channel  Distribution  System due to higher butane import  volumes.
Another  $0.7  million of the  increase is  associated  with a 8.1%  increase in
volumes on the Louisiana Pipeline Distribution System.  Lastly, part of the 1998
increase stems from the Company's  investment in EPIK, which began operations in
June 1998. EPIK generated $0.7 million in equity income for the period June 1998
through December 1998.

         Processing.   The  Company's  gross  operating  margin  for  Processing
improved  from a loss of $3.8 million in 1997 to a loss of $0.7 million in 1998.
The decrease is primarily  attributable to lower operating  expenses  associated
with the Company's rail car activity.

         Octane  Enhancement.  The Company's gross  operating  margin for Octane
Enhancement  improved to $9.8  million in 1998 from $9.3  million in 1997.  This
segment  consists  entirely of the Company's  equity  earnings and investment in
BEF, a joint  venture  owning a  facility  that  currently  produces  MTBE.  The
improvement  in equity  earnings from BEF can be  attributed  to decreased  debt
service costs.

         Selling,  general and administrative  expenses. SG&A expenses decreased
to $18.2 million in 1998 from $21.9 million in 1997. This decrease was primarily
due to the adoption of the EPCO Agreement in July 1998 in  conjunction  with the
Company's  IPO which fixed the  reimbursable  SG&A  expenses at $1.0 million per
month.

         Interest expense.  Interest expense was $15.1 million in 1998 and $25.7
million in 1997.  The $10.6  million  decline was primarily due to a decrease in
the average debt  outstanding  during the first seven months of 1998 as compared
to the same period of 1997, and the  prepayment of debt in conjunction  with the
IPO in July 1998.

         Prepayment  Penalties on Extinguishment of Debt. The Company incurred a
$27.2 million  extraordinary loss during the third quarter of 1998 in connection
with the early  extinguishment  of debt assumed from EPCO in connection with the


                                       38
<PAGE>

IPO. The extraordinary loss was equal to remaining  unamortized debt origination
costs  associated with such debt and make-whole  premiums  payable in connection
with the repayment of such debt.

PRO FORMA IMPACT OF TNGL AND MBA ACQUISITIONS

         As noted above under Recent Acquisitions, the Company acquired TNGL and
MBA in fiscal 1999. As a result of these acquisitions, revenues, operating costs
and expenses,  interest  expense,  and other amounts shown on the  Statements of
Consolidated  Operations for 1999 have increased  significantly over the amounts
shown for  1998.  The  following  table  presents  certain  unaudited  pro forma
information  for the years  ended  December  31,  1997,  1998 and 1999 as if the
acquisition  of TNGL and the Mont  Belvieu  fractionator  facility  from  Kinder
Morgan and EPCO been made as of the beginning of the periods presented:

<TABLE>
<CAPTION>
                                                    1997          1998           1999
                                               --------------------------------------------

<S>                                               <C>           <C>            <C>
Revenues                                          $ 1,867,200   $ 1,354,400    $ 1,714,222
                                               ============================================

Net income                                          $  93,925     $  14,728     $  135,037
                                               ============================================

Allocation of net income to
     Limited partners                               $  92,986     $  14,581      $ 133,687
                                               ============================================
     General Partner                                 $    939      $    147      $   1,350
                                               ============================================

Units used in earnings per Unit calculations
     Basic                                             54,963        60,124         66,710
                                               ============================================
     Diluted                                           69,463        74,624         81,210
                                               ============================================

Income per Unit before extraordinary
   item and minority interest
     Basic                                          $    1.71     $    0.69      $    2.02
                                               ============================================
     Diluted                                        $    1.35     $    0.56      $    1.66
                                               ============================================

Net income per Unit
     Basic                                          $    1.69     $    0.24      $    2.00
                                               ============================================
     Diluted                                        $    1.34     $    0.20      $    1.65
                                               ============================================
</TABLE>

LIQUIDITY AND CAPITAL RESOURCES

         General. The Company's primary cash requirements, in addition to normal
operating  expenses,   are  debt  service,   maintenance  capital  expenditures,
expansion capital expenditures, and quarterly distributions to the partners. The
Company  expects to fund  future  cash  distributions  and  maintenance  capital
expenditures with cash flows from operating activities. Capital expenditures for
future  expansion  activities and asset  acquisitions  are expected to be funded
with cash flows from operating  activities  and  borrowings  under the revolving
bank credit facilities.

         Cash flows from operating  activities  were a $168.8 million inflow for
1999 compared to a $20.3 million outflow for the comparable period of 1998. Cash
flows from  operating  activities  primarily  reflect the effects of net income,
depreciation   and   amortization,   extraordinary   items,   equity  income  of
unconsolidated  affiliates and changes in working capital.  Net income increased
significantly as a result of improved overall margins and the TNGL  acquisition.
Depreciation  and  amortization  increased  a  combined  $6.1  million  in  1999
primarily as a result of additional  capital  expenditures and the TNGL and Mont
Belvieu  fractionator  acquisitions (the "acquisitions") in the third quarter of
1999.  Amortization  expense  increased  by $2.5  million  primarily  due to the


                                       39
<PAGE>

amortization  of the  intangible  asset  associated  with the  Shell  Processing
Agreement.  The Shell  Processing  Agreement and the excess cost associated with
the MBA  acquisition  will be amortized over a 20-year  period at  approximately
$3.1 million per year. The net effect of changes in operating accounts from year
to year is generally  the result of timing of NGL sales and  purchases  near the
end of the period.

         Cash outflows used in investing  activities were $265.2 million in 1999
and $50.7 million for the  comparable  period of 1998.  Cash  outflows  included
capital  expenditures  of $21.2  million  for 1999 and $8.4  million  for  1998.
Included  in  the  capital   expenditures   amounts  are   maintenance   capital
expenditures of $2.4 million for 1999 and $7.7 million for 1998.  Investing cash
outflows in 1999 also included  $61.9 million in advances to and  investments in
unconsolidated  affiliates  versus  $26.8  million for 1998.  The $35.1  million
increase stems primarily from  contributions  made to the Wilprise,  Tri-States,
BRF, and BRPC joint ventures  located in Louisiana.  Also, the Company  received
$20.0  million  in  payments  on notes  receivable  from  the BEF and MBA  notes
purchased  during 1998 with the proceeds of the  Company's  IPO. In  conjunction
with the  acquisition  of the MBA  interest  in the Mont  Belvieu  fractionation
facility,  $5.8 million was received  during the third quarter 1999 from MBA for
the balance of the  Company's  note  receivable.  The $6.5  million  outstanding
balance  of notes  receivable  from  unconsolidated  affiliates  relates  to the
participation  in the  BEF  note.  This  balance  will  be  collected  in  equal
installments of approximately  $3.2 million each at the end of February 2000 and
May 2000.

         Cash outflows for investing  activities  also include the cash payments
related  to the  acquisitions.  Per the  terms of the TNGL  acquisition,  $166.0
million was paid to Tejas Energy in September 1999. Likewise,  $42.1 million was
paid to Kinder Morgan and EPCO to purchase their collective 51% interest in MBA.
As described in Note 16 of the Notes to the Consolidated  Financial  Statements,
on February  25,  2000 the  Company  announced  the  acquisition  of the Lou-Tex
Propylene Pipeline and other assets effective March 1, 2000 from Concha Chemical
Pipeline  Company  ("Concha"),  an affiliate of Shell,  for  approximately  $100
million  in cash.  The  pipeline  consists  of 263  miles of 10"  pipeline  from
Sorrento,  Louisiana to Mont Belvieu,  Texas.  It is currently  dedicated to the
transportation  of chemical  grade  propylene  from Sorrento to the Mont Belvieu
area. The acquisition of the Lou-Tex Propylene Pipeline is the first step in the
Company's  development of an approximately $180 million,  160,000 barrel per day
Louisiana-to-Texas  gas liquids  pipeline  system.  The second step involves the
construction  of the 263-mile  Lou-Tex NGL Pipeline from Sorrento,  Louisiana to
Mont Belvieu, Texas, scheduled for completion in the third quarter of 2000. This
larger  system will link  growing  supplies of NGLs  produced in  Louisiana  and
Mississippi with the principal NGL markets on the United States Gulf Coast.

         On February 23, 2000,  the Company  offered to buy the remaining  88.5%
ownership  interests in Dixie from the other seven  owners for a total  purchase
price of approximately $204.4 million. The offer is subject to the acceptance by
the holders of a minimum of 68.5% of the  oustanding  ownership  interests.  The
offer will expire on March 8, 2000 if it is not accepted by such holders. If the
offer is  accepted,  the  purchase  would be subject  to,  among  other  things,
preparation and execution of a definitive  purchase  agreement and the obtaining
of requisite regulatory approvals and consents.


         Cash flows from  financing  activities  were a $77.5 million  inflow in
1999  versus  a $61.2  million  inflow  for  1998.  Cash  flows  from  financing
activities are affected  primarily by repayments of long-term  debt,  borrowings
under the long-term debt agreements and distributions to the partners.  The 1998
period reflects the transactions that occurred in the IPO in July 1998. The 1999
period  includes $215 million in long-term debt  borrowings  associated with the
TNGL and Mont  Belvieu  fractionation  facility  acquisition.  Cash  flows  from
financing activities for 1999 also reflected the net purchase of $4.7 million of
Common Units by a consolidated trust.

         The  Operating  Partnership  is planning to borrow $54 million in March
2000 from the Mississippi Business Finance Corporation ("MBFC") to reimburse the
Company's portion of construction  costs of the Pascagoula gas processing plant.
MBFC will issue $54 million in taxable industrial development bonds underwritten
by First Union Securities, Inc. and Banc of America Securities, LLC. The Company
will act as guarantor of the MBFC bonds with the  Operating  Partnership  making
payments of principal  and interest to MBFC.  Interest on the bonds will be paid
semiannually with final maturity of the bonds in March 2010.

         Future Capital  Expenditures.  The Company  estimates that its share of
capital  expenditures in the projects of its  unconsolidated  affiliates will be
approximately  $8.9 million in fiscal 2000  (including $7.8 million for the BRPC
propylene fractionator).  In addition, the Company forecasts that $103.2 million
will be spent in 2000 on capital  projects  that will be recorded  as  property,
plant,  and equipment  (including  $79.8 million for construction of the Lou-Tex
NGL Pipeline and $14.3 million for the  construction  of  processing  facilities
acquired from TNGL).  The Company expects to finance these  expenditures  out of
operating cash flows, borrowings under its bank credit facilities, and offerings
of debt and/or equity securities.  As of December 31, 1999, the Company had $9.5
million  in  outstanding  purchase  commitments   attributable  to  its  capital
projects. Of this amount, $1.7 million is associated with capital projects which


                                       40
<PAGE>

will be recorded as additional  investments  in  unconsolidated  affiliates  for
accounting purposes.

         DISTRIBUTIONS AND DIVIDENDS FROM UNCONSOLIDATED AFFILIATES

         Distributions from unconsolidated affiliates. The Company received $6.0
million in  distributions  from its equity method  investees in 1999 compared to
$9.1 million in 1998. Distributions to the Company from MBA were $1.9 million in
1999 and $5.7 million in 1998. The level of  distributions  from MBA is lower in
1999  versus  1998  due to a  decrease  in NGL  fractionation  margins  and  the
acquisition  of  MBA  by the  Operating  Partnership  effective  July  1,  1999.
Distributions  from BEF were $0.3  million in 1999 versus $2.4  million in 1998.
Distributions  from  BEF are  lower  in 1999  due to  downtime  associated  with
maintenance activities. Distributions from EPIK were $2.1 million in 1999 versus
$1.0 million for 1998.  EPIK was formed in the second quarter of 1998 and had no
distributions until the third quarter of 1998. The Company received $0.8 million
collectively  from its newly  acquired  equity  investments  in Promix and Belle
Rose. The Promix and Belle Rose  distributions  to the Company were $0.7 million
and $0.1 million,  respectively.  Lastly,  prior to its  consolidation in August
1999 the Company received $0.8 million from Entell.

         Dividends received from unconsolidated affiliates. The Company received
$3.4 million in cash dividend payments from its cost method investments in Dixie
and VESCO. Specifically, dividends paid by Dixie and VESCO were $0.8 million and
$2.6 million,  respectively.  As noted before, distributions received from these
investments are recorded by the Company as "Dividend income from  unconsolidated
affiliates" in the Statements of Consolidated Operations.

         BANK CREDIT FACILITIES

         In December 1999, the Company and Operating  Partnership  filed an $800
million  universal shelf  registration  statement (see discussion  regarding the
"December 1999 Universal Shelf Registration"  below) covering the issuance of an
unspecified  amount of equity or debt securities or a combination  thereof.  The
Company  expects to issue  public  debt under the shelf  registration  statement
during  fiscal  2000.  Management  intends  to use the  proceeds  from such debt
offering to repay all outstanding  bank credit  facilities and for other general
corporate purposes.

         $200  Million  Bank  Credit  Facility.  In  July  1998,  the  Operating
Partnership entered into a $200 million bank credit facility that includes a $50
million  working  capital  facility  and a  $150  million  revolving  term  loan
facility.  The $150 million  revolving term loan facility includes a sublimit of
$30 million for letters of credit.  As of  December  31,  1999,  the Company has
borrowed $129 million under the bank credit facility which is due in July 2000.

         The Company's obligations under this bank credit facility are unsecured
general  obligations  and are  non-recourse to the General  Partner.  Borrowings
under this bank credit  facility  will bear  interest at either the bank's prime
rate or the  Eurodollar  rate  plus the  applicable  margin  as  defined  in the
facility.  This bank  credit  facility  will expire in July 2000 and all amounts
borrowed  thereunder  shall be due and  payable at that  time.  There must be no
amount   outstanding  under  the  working  capital  facility  for  at  least  15
consecutive  days during each fiscal year.  The Company elects the basis for the
interest rate at the time of each borrowing. Interest rates ranged from 5.94% to
8.75% during 1999, and the  weighted-average  interest rate at December 31, 1999
was 6.74%.

         As amended on July 28,  1999,  this  credit  agreement  relating to the
facility contains a prohibition on distributions on, or purchases or redemptions
of, Units if any event of default is continuing.  In addition,  this bank credit
facility contains various  affirmative and negative covenants  applicable to the
ability of the Company to,  among other  things,  (i) incur  certain  additional
indebtedness,  (ii) grant certain liens,  (iii) sell assets in excess of certain
limitations,  (iv) make investments,  (v) engage in transactions with affiliates
and (vi) enter into a merger,  consolidation or sale of assets.  The bank credit
facility requires that the Operating Partnership satisfy the following financial
covenants at the end of each fiscal quarter: (i) maintain  Consolidated Tangible
Net Worth (as defined in the bank  credit  facility)  of at least $250  million,
(ii)  maintain a ratio of EBITDA (as  defined in the bank  credit  facility)  to
Consolidated  Interest  Expense (as defined in the bank credit facility) for the
previous  12-month  period of at least 3.5 to 1.0 and (iii)  maintain a ratio of
Total Indebtedness (as defined in the bank credit facility) to EBITDA of no more


                                       41
<PAGE>

than 3.0 to 1.0. The Company was in compliance with these restrictive  covenants
at December 31, 1999.

         A "Change of Control"  constitutes  an Event of Default under this bank
credit facility.  A Change of Control includes any of the following events:  (i)
Dan L. Duncan (and/or  certain  affiliates)  cease to own (a) at least 51% (on a
fully  converted,  fully diluted basis) of the economic  interest in the capital
stock of EPCO or (b) an  aggregate  number of shares  of  capital  stock of EPCO
sufficient  to elect a majority  of the board of  directors  of EPCO;  (ii) EPCO
ceases  to  own,  through  a  wholly  owned  subsidiary,  at  least  65%  of the
outstanding  membership  interest in the General Partner and at least a majority
of the outstanding  Common Units;  (iii) any person or group  beneficially  owns
more than 20% of the outstanding  Common Units (excluding  certain affiliates of
EPCO or Shell); (iv) the General Partner ceases to be the general partner of the
Company or the Operating  Partnership;  or (v) the Company ceases to be the sole
limited partner of the Operating Partnership.

         $350 Million Bank Credit  Facility.  Also in July 1999,  the  Operating
Partnership entered into a $350 million bank credit facility that includes a $50
million  working  capital  facility  and a  $300  million  revolving  term  loan
facility.  The $300 million  revolving term loan facility includes a sublimit of
$10 million for letters of credit.  The initial  proceeds of this loan were used
to finance the acquisition of TNGL and the MBA ownership interests.

         Borrowings  under the bank credit facility will bear interest at either
the  bank's  prime rate or the  Eurodollar  rate plus the  applicable  margin as
defined in the facility.  The bank credit  facility will expire in July 2001 and
all amounts  borrowed  thereunder  shall be due and payable at that time.  There
must be no amount outstanding under the working capital facility for at least 15
consecutive  days during each fiscal year.  The Company elects the basis for the
interest rate at the time of each borrowing. Interest rates ranged from 6.88% to
7.31% during 1999, and the  weighted-average  interest rate at December 31, 1999
was 7.10%.

         Limitations  on certain  actions by the Company and financial  covenant
requirements  of this bank credit  facility are  substantially  consistent  with
those existing for the $200 Million Bank Credit Facility as described above. The
Company was in compliance with the restrictive covenants at December 31, 1999.

Long-term debt consisted of the following:

(in thousands of dollars)                           AT DECEMBER 31,
                                                 1998              1999
                                          -------------------------------------
Borrowings under:
    $200 Million Bank Credit Facility             $   90,000        $  129,000
    $350 Million Bank Credit Facility                                  166,000
                                          -------------------------------------
     Total                                            90,000           295,000
Less current maturities of long-term debt                              129,000
                                          =====================================
     Long-term debt                               $   90,000        $  166,000
                                          =====================================

         At December 31, 1999, the Company had $40 million of standby letters of
credit  available,  and  approximately  $24.3  million of letters of credit were
outstanding under letter of credit agreements with the banks.

         December 1999 Universal Shelf  Registration.  On December 21, 1999, the
Company  announced  that  it had  filed  an  $800.0  million  "universal  shelf"
registration  statement (the  "Registration  Statement") with the Securities and
Exchange Commission for the proposed sale of debt and equity securities over the
next two years. This registration  statement  pertains to debt securities of the
Operating Partnership and Common Units of the Company. The purpose and timing of
the Registration Statement is to give the Company flexibility to quickly respond
to attractive  financing  opportunities  in the capital markets and its need for
capital  as it pursues a growth  strategy  and  manages  debt  obligations.  The
Company  expects  to  manage  its debt  obligations  for an  appropriate  mix of
short-term  and long-term  indebtedness  and fixed coupon  versus  floating rate
debt. At the time the Company offers debt or equity securities for sale, it will
provide a prospectus supplement that will contain specific information about the
terms of any such offering.

                                       42
<PAGE>

         The net proceeds  from any sale of debt or equity  securities  would be
used for funding future business  acquisitions,  investment in growth  projects,
refinancing  existing debt or other Company purposes including,  but not limited
to,  providing  working  capital  or the  repurchasing  of  Common  Units.  This
Registration Statement may also apply to the issuance of Common Units to satisfy
conversion  of the 14.5 million  convertible  Special  Units,  which the Company
issued in the  acquisition  of TNGL.  During the next two years,  6.0 million of
these units will convert into Common Units.

         Fiscal  2000  offering  of debt  securities.  In  connection  with  the
Registration Statement,  the Operating Partnership is contemplating the issuance
of up to $350  million in debt  securities  in fiscal  2000.  The notes would be
unsecured;  rank equally with all of the  Operating  Partnership's  existing and
future senior debt; would be senior to any future  subordinated  debt; and would
be effectively junior to the Operating  Partnership's  secured  indebtedness and
other liabilities.  If the transaction  occurs, the Operating  Partnership would
issue the notes under an  indenture  containing  certain  restrictive  covenants
restricting its ability, with certain exceptions, to incur debt secured by liens
and engage in sale/leaseback transactions. The Company would be the guarantor of
the notes.  The Operating  Partnership's  debt securities  would be an unsecured
senior  obligation of the Company.  The Operating  Partnership would use the net
proceeds of the debt offering to retire all outstanding  indebtedness  under the
Company's  $200 Million and $350 Million  Bank Credit  Facilities  and for other
general corporate purposes.

         For a more detailed  description  of the  Registration  Statement,  the
Company  hereby  incorporates  by reference the Form S-3 filed by the Company on
December 21, 1999 and all associated supplements and filings.

         Debt Ratings.  In January 2000, the Company  received  investment grade
debt ratings from Standard & Poor's and Moody's  Investor  Services  relating to
the potential  debt  securities of the Operating  Partnership  covered under the
Registration  Statement  and Bank  Revolvers A and B. Standard & Poor's issued a
"BBB" rating to the Company's two bank revolvers and a preliminary  "BBB" senior
unsecured  debt  rating  to  the  $800  million  universal  shelf  registration.
Generally,  a company  given a  Standard  & Poor's  rating of "BBB" or higher is
regarded  as  having  financial  security   characteristics  that  outweigh  its
vulnerabilities,  and is highly  likely to have the  ability  to meet  financial
commitments.  The outlook for the Standard & Poor's  ratings is stable.  Moody's
Investor  Services issued a rating of "Baa3" to the Company's bank revolvers and
a first-time senior unsecured debt rating of "Baa3" with a stable outlook to the
$800  million  universal  shelf  registration.  A ranking of "Baa3" from Moody's
Investor  Services  entails that a company offers adequate  financial  security;
however, certain protective elements may be lacking or may be characteristically
unreliable  over any great  length of time.  A ranking  of "Baa3" as  opposed to
"Baa" means that a company ranks on the lower end of its rating  category.  As a
result of the acquisition of the favorable debt ratings, the Company was allowed
to reduce its  Eurodollar  interest  rates on the $200  Million and $350 Million
Bank Credit Facilities by .125% in accordance with the terms of the revolvers.

1999 LONG-TERM INCENTIVE PLAN

         Effective  January 1, 2000,  Enterprise  Products  GP, LLC, the general
partner of the Company,  adopted the 1999 Long-Term Incentive Plan (the "Plan").
Under the Plan,  non-qualified  incentive  options to purchase a fixed number of
Common  Units may be granted to key  employees  of EPCO who perform  management,
administrative  or  operational   functions  for  the  Company  under  the  EPCO
Agreement. The exercise price per Unit, vesting and expiration terms, and rights
to receive distributions on Units granted are determined by the Company for each
grant  agreement.  Upon the  exercise of an option,  the Company may deliver the
Units or pay an amount in cash equal to the excess of the fair market value of a
Unit and the exercise price of the option.  On January 1, 2000,  225,000 options
were  granted at a weighted  average  price of $17.50 per Unit of which none had
been exercised at February 18, 2000.  The Plan is primarily  funded by the Units
purchased by the Trust. Since the Common Units held by the Trust were previously
unallocated,  they were excluded from the earnings per Unit calculation.  If the
Plan would have been  adopted at January 1, 1999,  earnings  per Unit would have
been $1.81 basic and $1.66 diluted.

MTBE PRODUCTION

         General.  The  Company  owns a  33.33%  economic  interest  in the  BEF
partnership that owns the MTBE production  facility located within the Company's
Mont Belvieu  complex.  The  production  of MTBE is driven by  oxygenated  fuels
programs  enacted under the federal  Clean Air Act  Amendments of 1990 and other
legislation.  Any changes to these programs that enable localities to opt out of
these programs, lessen the requirements  for  oxygenates  or  favor  the  use of


                                       43
<PAGE>

non-isobutane  based  oxygenated fuels reduce the demand for MTBE and could have
an adverse effect on the Company's results of operations.

     Recent  Regulatory  Developments.  See  discussion of Octane  Enhancement -
Recent Regulatory Developments above.

         Alternative  Uses of the BEF  facility.  In light  of these  regulatory
developments,  the Company is formulating a contingency  plan for use of the BEF
facility if MTBE were banned or significantly curtailed. Management is exploring
a possible  conversion  of the BEF  facility  from MTBE  production  to alkylate
production.  At present the forecast cost of this conversion would be in the $20
million to $25 million  range,  with the  Company's  share being $6.7 million to
$8.3 million. Management anticipates that if MTBE is banned alkylate demand will
rise as  producers  use it to  replace  MTBE  as an  octane  enhancer.  Alkylate
production would be expected to generate spot market margins comparable to those
of MTBE.  Greater alkylate  production  would be expected to increase  isobutane
consumption  nationwide  and result in  improved  isomerization  margins for the
Company.

RESULTS OF YEAR 2000 READINESS PROGRAM

         Successful  Outcome  of Year  2000  Readiness  Program.  Management  is
pleased to announce that the Company's efforts at preparing its computer systems
for the  Year  2000  were  successful  and  that no  significant  problems  were
encountered.  The Year 2000 Readiness team reported that all systems  functioned
properly as the date  changed  from  December  31, 1999 to January 1, 2000.  The
Company is also  pleased to note that no  problems  were  reported  to it by its
customers or vendors as a result of the Year 2000 issue.  The Company  continues
to be vigilant in monitoring  its systems for any  potential  Year 2000 problems
that may arise in the short-term.  There is no assurance that residual Year 2000
issues will not arise in the future which could have a material  adverse  effect
on the operations of the Company.

         History of Year 2000 Readiness  Program and Costs.  In 1997, EPCO began
assessing the impact of Year 2000 compliance issues on the software and hardware
used by the Company.  A team was  assembled to review and document the status of
EPCO's and the Company's  systems for Year 2000 compliance.  The key information
systems reviewed  include the Company's  pipeline  Supervisory  Control and Data
Acquisition  ("SCADA")  system,  plant,  storage,  and other pipeline  operating
systems.  In  connection  with each of these areas,  consideration  was given to
hardware,  operating  systems,   applications,   data  base  management,  system
interfaces, electronic transmission, and outside vendors. As of November 1, 1999
work was complete in all areas.

         Pursuant to the EPCO Agreement, any selling, general and administrative
costs  related  to Year  2000  compliance  issues  were  covered  by the  annual
administrative  services  fee paid by the  Company to EPCO.  Consequently,  only
those costs  incurred in connection  with Year 2000  compliance  which relate to
operational information systems and hardware were paid directly by the Company.

         EPCO  spent  approximately   $340,000  in  connection  with  Year  2000
compliance.  The Company incurred  expenditures of  approximately  $1,026,000 in
connection  with finalizing its Year 2000 compliance  project  (principally  the
SCADA system).  These cost estimates do not include the internal costs of EPCO's
or the Company's  previously  existing  resources and personnel  that might have
been partially used for Year 2000  compliance or cost of normal system  upgrades
which  also  included  various  Year 2000  compliance  features  or fixes.  Such
internal costs were determined to be  insignificant  to the total estimated cost
of Year 2000 compliance for both entities.

ACCOUNTING STANDARDS

          On June 6, 1999,  the Financial  Accounting  Standards  Board ("FASB")
issued Statement of Financial  Accounting Standard ("SFAS") No. 137, "Accounting
for Derivative Instruments and Hedging Activities-Deferral of the Effective Date
of FASB  Statement  No.  133-an  amendment  of FASB  Statement  No.  133"  which
effectively  delays the  application of SFAS No. 133  "Accounting for Derivative
Instruments  and Hedging  Activities"  for one year,  to fiscal years  beginning
after June 15, 2000.  Management is currently studying SFAS No. 133 for possible
impact on the consolidated financial statements when it is adopted in 2001.

                                       44
<PAGE>

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

         The Company is exposed to financial market risks,  including changes in
interest  rates with  respect to its debt  obligations  and changes in commodity
prices. The Company may use derivative  financial  instruments  (i.e.,  futures,
forwards,   swaps,   options,  and  other  financial  instruments  with  similar
characteristics)  to mitigate  these risks.  The Company does not use derivative
financial instruments for speculative (or trading) purposes.

         Beginning  with the  fourth  quarter  of 1999,  the  Company  adopted a
commercial  policy  to  manage  exposures  to the  risks  generated  by the  NGL
businesses  acquired in the TNGL acquisition.  The objective of the policy is to
assist the Company in achieving  its  profitability  goals while  maintaining  a
portfolio of  conservative  risk,  defined as remaining with the position limits
established by the Board of Directors of the General  Partner.  The Company will
enter into risk  management  transactions  to manage  price  risk,  basis  risk,
physical risk or other risks related to energy  commodities on both a short-term
(less than 30 days) and long-term  basis,  not to exceed 18 months.  The General
Partner has  established a Risk  Committee (the  "Committee")  that will oversee
overall  strategies  associated with physical and financial risks. The Committee
will approve specific commercial policies of the Company subject to this policy,
including  authorized  products,  instruments and markets. The Committee is also
charged with  establishing  specific  guidelines and procedures for implementing
the policy and ensuring compliance with the policy.

         Interest rate risk.  At December 31, 1999 and 1998,  the Company had no
derivative instruments in place to cover any potential interest rate risk on its
variable  rate debt  obligations.  Variable  interest rate debt  obligations  do
expose the Company to possible  increases in interest  expense and  decreases in
earnings if interest rates were to rise. All of the Company's  long-term debt is
at variable interest rates.

         If the weighted  average base interest rates selected on long-term debt
in 1999 were to have been 10%  higher  than the  weighted  average of the actual
base interest rates selected,  assuming no changes in weighted  average variable
debt levels, interest expense would have increased by approximately $1.4 million
with a corresponding decrease in earnings before minority interest. For 1998, if
the  weighted  average  base  rates  had been 10%  higher  than  those  actually
selected,   interest  expense  would  have  been  $0.2  million  higher  with  a
corresponding decrease in earnings before minority interest.

         At December  31, 1999 and 1998,  the Company had $5.2 million and $24.1
million invested in cash and cash equivalents, respectively. All cash equivalent
investments other than cash are highly liquid,  have original maturities of less
than three months, and are considered to have insignificant interest rate risk.

         Commodity  price risk.  The Company is exposed to commodity  price risk
through its NGL businesses acquired in the TNGL acquisition  effective August 1,
1999.  In order to  effectively  manage  this risk,  the  Company may enter into
swaps,  forwards,  commodity  futures,  options and other  derivative  commodity
instruments  with  similar  characteristics  that are  permitted  by contract or
business custom to be settled in cash or with another financial instrument.  The
purpose of these risk management  activities is to hedge exposure to price risks
associated   with  natural  gas,  NGL   inventories,   commitments  and  certain
anticipated  transactions.  The table below presents the hypothetical changes in
fair values  arising from  immediate  selected  potential  changes in the quoted
market prices of derivative  commodity  instruments  outstanding at December 31,
1999. Gain or loss on these derivative commodity  instruments would be offset by
a corresponding  gain or loss on the hedged commodity  positions,  which are not
included in the table.  The fair value of the commodity  futures at December 31,
1999 and  February  25,  2000 was  estimated  at $0.5  million  payable and $2.8
million  payable,  respectively,  based on quoted  market  prices of  comparable
contracts and  approximate the gain or loss that would have been realized if the
contracts had been settled at the balance sheet date. The increase in fair value
of the  commodity  futures  payable is  primarily  due to an increase in volumes
hedged,  change in  composition  of  commodities  hedged and higher NGL  product
prices.



                                       45
<PAGE>



<TABLE>
<CAPTION>


(Millions of Dollars)                 No Change             10% Increase                   10% Decrease
                                      ---------             ------------                   ------------


   Impact of changes in quoted          Fair            Fair         Increase          Fair          Increase
        Market prices on:               Value           Value        (Decrease)        Value         (Decrease)
- -----------------------------------------------------------------------------------------------------------------

<S>                                      <C>           <C>              <C>            <C>             <C>
Commodity futures
       At December 31, 1999              $   (0.5)     $     1.2        $     1.7      $    (2.2)      $    (1.7)
       At February 25, 2000              $   (2.8)     $    (3.1)       $    (0.3)     $    (2.4)      $     0.4
</TABLE>

         For  a  further  discussion  of  the  risk  management  activities  and
accounting for derivative commodity and other financial instruments,  please see
Notes 12 and 14 to the Consolidated Financial Statements.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

         The  information  required  hereunder is included in this report as set
forth in the "Index to Financial Statements" page F-1.

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

         None.


































                                       46
<PAGE>

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

         COMPANY MANAGEMENT

         The General Partner manages and operates the activities of the Company.
Notwithstanding any limitation on its obligations or duties, the General Partner
is liable,  as the general partner of the Company,  for all debts of the Company
(to the extent not paid by the Company),  except to the extent that indebtedness
or other obligations incurred by the Company are made specifically  non-recourse
to the General Partner.  Whenever possible,  the General Partner intends to make
any such indebtedness or other obligations non-recourse to the General Partner.

         At least two of the  members of the Board of  Directors  of the General
Partner who are neither  officers,  employees or security holders of the General
Partner nor directors,  officers, employees or security holders of any affiliate
of the General Partner serve on the Audit and Conflicts Committee, which has the
authority to review specific matters as to which the Board of Directors believes
there may be a conflict of interests in order to determine if the  resolution of
such  conflict  proposed by the General  Partner is fair and  reasonable  to the
Company.  Any  matters  approved  by  the  Audit  and  Conflicts  Committee  are
conclusively  deemed to be fair and  reasonable to the Company,  approved by all
partners of the Company and not a breach by the General  Partner or its Board of
Directors  of any  duties  they  may  owe the  Company  or the  Unitholders.  In
addition,  the Audit and  Conflicts  Committee  reviews the  external  financial
reporting of the Company,  recommends  engagement of the  Company's  independent
public accountants,  reviews the Company's  procedures for internal auditing and
the  adequacy of the  Company's  internal  accounting  controls and approves any
increases in the administrative service fee payable under the EPCO Agreement.

         As is commonly the case with publicly-traded limited partnerships,  the
Company does not directly employ any of the persons  responsible for managing or
operating the Company. In general, the management of EPCO, the majority-owner of
the General Partner, manages and operates the Company's business pursuant to the
EPCO Agreement.

         DIRECTORS AND EXECUTIVE OFFICERS OF THE GENERAL PARTNER

         Set forth below is the name, age, and position of each of the directors
and  executive  officers of the General  Partner.  Each  director and officer is
elected for a one-year term.

Name                           Age   Position with General Partner
- ------------------------------ ----- ------------------------------------------
Dan L. Duncan (1)              67    Director and Chairman of the Board
O.S. Andras (1)                64    Director, President, and  Chief  Executive
                                     Officer
Randa L. Duncan                38    Director and Group Executive Vice President
Gary L. Miller                 51    Director, Executive Vice President, Chief
                                       Financial Officer, and Treasurer
Charles R. Crisp               52    Director
Dr. Ralph S. Cunningham (2)    59    Director
Curtis R. Frasier (1)          44    Director
Lee W. Marshall, Sr.(2)        67    Director
Stephen H. McVeigh (1)         49    Director
Richard H. Bachmann (1)        47    Executive Vice President,    Chief   Legal
                                       Officer  and Secretary
Albert W. Bell                 61    Executive Vice  President and  President  &
                                       Chief Operating Officer of Petrochemical
                                       Division
William D. Ray                 64    Executive Vice President
A.J. "Jim" Teague              54    Executive Vice President  and  President  &
                                       Chief Operating Officer of NGL Division
Charles E. Crain               66    Senior Vice President
Michael Falco                  63    Senior Vice President
Michael A. Creel               46    Senior Vice President
(1) Member of Executive Committee
(2) Member of Audit and Conflicts Committee

                                       47
<PAGE>

          Dan L.  Duncan was  elected as Chairman of the Board and a Director of
the General Partner in April 1998. Mr. Duncan joined EPCO in 1969 and has served
as Chairman of the Board of EPCO since 1979. He served as President of EPCO from
1970 to 1979 and Chief Executive Officer from 1982 to 1985.

          O. S. Andras was elected as President, Chief Executive Officer and a
Director  of the  General  Partner  in April  1998.  Mr.  Andras  has  served as
President and Chief  Executive  Officer of EPCO since 1996. Mr. Andras served as
President  and Chief  Operating  Officer of EPCO from 1982 to 1996 and Executive
Vice  President of EPCO from 1981 to 1982.  Before joining EPCO, he was employed
by The Dow Chemical Company in various  capacities from 1960 to 1981,  including
Director of Hydrocarbons.

          Randa L. Duncan was elected as Group  Executive  Vice  President and a
director of the General  Partner in April 1998.  Ms.  Duncan has served as Group
Executive  Vice  President of EPCO since 1994.  Before  joining EPCO, she was an
attorney  with the firms of Butler & Binion  from 1988 to 1991 and Brown,  Sims,
Wise and White  from 1991  until  1994.  Ms.  Duncan is the  daughter  of Dan L.
Duncan.

          Gary  L.  Miller  was  elected  as  Executive  Vice  President,  Chief
Financial Officer,  Treasurer and Director of the General Partner in April 1998.
Mr. Miller has served as Executive Vice President,  Chief Financial  Officer and
Treasurer of EPCO since 1990. He served as Senior Vice President, Controller and
Treasurer  of EPCO  from  1988 to  1990.  From  1983 to 1988 he  served  as Vice
President,  Treasurer  and  Controller  of EPCO.  Before  joining  EPCO,  he was
employed by Wanda  Petroleum,  where he was  Assistant  Controller  from 1977 to
1980.

         Charles R. Crisp was elected as a Director  of the  General  Partner in
November, 1999. Mr. Crisp has served as President and Chief Executive Officer of
Coral  Energy,  LLC, an affiliate of Shell since 1998.  From 1996 to 1998 he was
with Houston Industries, serving as President and Chief Operating Officer of its
domestic power  generation  group.  From 1988 to 1996 he was President and Chief
Executive Officer of Tejas Gas Corporation.  Prior to joining Tejas Gas, he held
various engineering,  operations and management positions with Conoco, Perry Gas
and Enron's Houston Pipeline Company.

         Dr.  Ralph S.  Cunningham  was  elected  as a Director  of the  General
Partner in April  1998.  Dr.  Cunningham  retired  in 1997 from Citgo  Petroleum
Corporation,  where he had served as President and Chief Executive Officer since
1995. Dr. Cunningham  served as Vice Chairman of Huntsman  Corporation from 1994
until 1995 and as President of Texaco  Chemical  Company from 1990 through 1994.
Prior to joining Texaco Chemical Company,  Dr. Cunningham held various executive
positions  with  Clark Oil & Refining  and  Tenneco.  He  started  his career in
Exxon's refinery  operations.  He holds Ph.D., M.S. and B.S. degrees in Chemical
Engineering. Dr. Cunningham serves as a director of Huntsman Corporation,  Tetra
Technologies,  Inc. and Agrium,  Inc. and served as a director of EPCO from 1987
to 1997.

         Curtis R.  Frasier was  elected as  Director of the General  Partner in
November 1999. Mr. Frasier is Chief Operating,  Administrative and Legal Officer
of Coral Energy, LLC, a Shell affiliate.  He has served in various capacities in
the Shell  organization  since 1982 and previously  served as President of Shell
Midstream  Enterprises.  He also served as Shell's Manager of Supply  Operations
following  assignments in the London office beginning in the Legal Department of
Shell's corporate office.

          Lee W. Marshall,  Sr. was elected as a Director of the General Partner
in April 1998. Mr. Marshall has been the Chief  Executive  Officer and principal
stockholder of Bison International,  Inc., and Bison Resources,  LLC since 1991.
Previously,  Mr.  Marshall was  Executive  Vice  President  and Chief  Financial
Officer of Wolverine  Exploration  Company and held senior management  positions
with Union Pacific Resources and Tenneco Oil.

          Stephen H.  McVeigh was elected as Director of the General  Partner in
November 1999. Mr.  McVeigh is the Manager of Production  and  Surveillance  for
Shell  Offshore  Inc.  operations  in the Gulf of Mexico.  From 1997 to 1999, he
served as Chief  Operating  Officer from Altura  Energy Ltd.,  the joint venture
partnership between Shell and Amoco for the Permian Basin. His 26-year career at
Shell has involved various engineering,  planning and managerial  assignments in
Shell's domestic exploration and production business.

                                       48
<PAGE>

          Richard H. Bachmann was elected as Executive  Vice President and Chief
Legal Officer of the General Partner in January,  1999.  Before joining EPCO, he
was a partner with the firms of Snell & Smith P.C.  from 1993 to 1998 and Butler
& Binion from 1988 to 1993.

          Albert W. Bell was elected as Executive  Vice President of the General
Partner in April 1998 and serves as the President and Chief Operating Officer of
the  Petrochemical  Division.  Mr. Bell has served as Executive Vice  President,
Business  Management  of  EPCO  since  1994.  Mr.  Bell  joined  EPCO in 1980 as
President of its Canadian subsidiary. Mr. Bell transferred to EPCO in Houston in
1988 as Vice  President,  Business  Development  and was promoted to Senior Vice
President,  Business  Management in 1992. Prior to joining EPCO, he was employed
by Continental  Emsco Supply Company,  Ltd. and Amoco Canada Petroleum  Company,
Ltd.

          William D. Ray was elected as Executive Vice President,  Marketing and
Supply of the  General  Partner  in April  1998.  Mr.  Ray has  served as EPCO's
Executive  Vice  President,  Marketing and Supply since 1985.  Mr. Ray served as
Vice President,  Supply and Distribution of EPCO from 1971 to 1973 and as EPCO's
Senior Vice President,  Supply,  Marketing and  Distribution  from 1973 to 1979.
Prior to joining EPCO in 1971, Mr. Ray was employed by Wanda Petroleum from 1958
to 1969 and Koch as Vice President, Marketing and Supply from 1969 to 1971.

         A.J.  ("Jim")  Teague was elected as  Executive  Vice  President of the
General  Partner  in  November,  1999 and  serves  as the  President  and  Chief
Operating  Officer  of the NGL  Division  of the  Company.  From 1998 to 1999 he
served as  President of Tejas  Natural Gas Liquids,  LLC, an affiliate of Shell.
From 1997 to 1998 he was President of Marketing and Trading for Mapco, Inc. From
1972 to 1996,  he held a variety of  positions  with The Dow  Chemical  Company,
including Vice President, Feedstocks.

         Charles E. Crain was elected as Senior Vice  President,  Operations  of
the  General  Partner  in April 1998 and has  served as Senior  Vice  President,
Operations of EPCO since 1991. Mr. Crain joined EPCO in 1980 as Vice  President,
Process Operations.  Prior to joining EPCO, Mr. Crain held positions with Shell,
Air Products & Chemicals and Tenneco Chemicals.

          Michael Falco was elected Senior Vice President of the General Partner
in April  1998.  Mr.  Falco had served as EPCO's  Senior Vice  President  in the
business management area since 1992. Previously,  Mr. Falco had a 21 year career
with Tenneco Oil Company, holding a variety of positions in NGL supply and crude
oil and refined  products supply  including 6 years as Vice President of Tenneco
Oil.

          Michael A. Creel was  elected  Senior  Vice  President  of the General
Partner  in  November  1999  with   responsibilities   in  investor   relations,
information technology and corporate risk. From 1997 to 1999 he held a series of
positions,   including  Senior  Vice  President,  Chief  Financial  Officer  and
Treasurer, with Tejas Energy, LLC. From 1991 to 1997 he served as Vice President
and Treasurer of NorAm Energy Corp.,  Treasurer of Enron Oil & Gas Company,  and
was  employed  by  Enron  Corp.  in  various  capacities,   including  Assistant
Treasurer.  From 1973 to 1991 he held  management  positions in  accounting  and
finance within the energy and financial industries.


ITEM 11.  EXECUTIVE COMPENSATION.

         The Company has no  executive  officers.  The Company is managed by the
General  Partner,  the  executive  officers of which are  employees  of, and the
compensation of whom is paid by, EPCO.  Pursuant to the EPCO Agreement,  EPCO is
reimbursed  at cost for all  expenses  that it incurs  managing the business and
affairs of the Company,  except that EPCO is not entitled to be  reimbursed  for
any selling,  general, and administrative expenses. In lieu of reimbursement for
such selling,  general, and administrative expenses, EPCO is entitled to receive
an annual  administrative  services fee that currently equals $13.2 million. The
Company paid EPCO $12.5 million in  administrative  services fees under the EPCO
Agreement during 1999.

         The General  Partner,  with the  approval  and consent of the Audit and
Conflicts Committee,  has the right to agree to increases in such administrative
services  fee of up to 10%  each  year  during  the  10-year  term  of the  EPCO
agreement  and may agree to further  increases  in such fee in  connection  with
expansions  of  the  Company's   operations  through  the  construction  of  new
facilities or the completion of acquisitions that require additional  management


                                       49
<PAGE>

personnel.  In  accordance  with this  policy,  on July 7,  1999,  the Audit and
Conflicts  Committee  of the  General  Partner  authorized  an  increase  in the
administrative  services  fee to $1.1 million per month in  accordance  with the
EPCO  Agreement  from the initial rate of $1.0 million per month.  The increased
fees  were   effective   August  1,  1999.   Beginning  in  January  2000,   the
administrative  services  fee will  increase  to $1.55  million  per month  plus
accrued  employee  incentive  plan costs to compensate  EPCO for the  additional
selling,   general,  and  administrative   charges  related  to  the  additional
administrative employees acquired in the TNGL acquisition.

         COMPENSATION OF DIRECTORS

         No additional  remuneration is paid to employees of EPCO or the General
Partner who also serve as directors  of the General  Partner.  Each  independent
director receives $24,000 annually, for which each agrees to participate in four
regular  meetings  of the  Board of  Directors  and  four  Audit  and  Conflicts
Committee  meetings.  Each  independent  director  also  receives  $500 for each
additional  meeting in which he  participates.  In  addition,  each  independent
director  is  reimbursed  for his  out-of-pocket  expenses  in  connection  with
attending  meetings  of the  Board of  Directors  or  committees  thereof.  Each
director is fully  indemnified  by the Company for his actions  associated  with
being a director to the extent permitted under Delaware law.


ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

         The following  table sets forth certain  information as of February 14,
2000,  regarding  the  beneficial  ownership  of (a) the Common  Units,  (b) the
Subordinated  Units and (c) the Special Units of the Company by all directors of
the General  Partner,  each of the named executive  officers,  all directors and
executive  officers as a group and all persons  known by the General  Partner to
own beneficially more than 5% of the Common Units.
<TABLE>
<CAPTION>

                                              Percentage of             Percentage of             Percentage of        Percentage
                                                                                                                           of
                             Common        Common    Subordinated Subordinated   Special      Special       Total        Total
                              Units        Units        Units        Units        Units        Units        Units        Units
                          Beneficially  Beneficially Beneficially Beneficially Beneficially Beneficially Beneficially Beneficially
                              Owned        Owned        Owned        Owned        Owned        Owned        Owned        Owned
                              -----        -----        -----        -----        -----        -----        -----        -----
<S>                          <C>               <C>      <C>          <C>            <C>          <C>      <C>            <C>
EPCO (1)                     33,552,915        73.7%    21,409,870   100.0%         0.0%         0.0%     54,962,785     67.5%
Coral Energy LLC (2)                  -         0.0%             -     0.0%   14,500,000       100.0%     14,500,000     17.8%
Dan Duncan (1)               33,552,915        73.7%    21,409,870   100.0%            -         0.0%     54,962,785     67.5%
O.S. Andras                     140,600         0.3%             -     0.0%            -         0.0%        140,600      0.2%
Randa L. Duncan                       -         0.0%             -     0.0%            -         0.0%              -      0.0%
Gary L. Miller                        -         0.0%             -     0.0%            -         0.0%              -      0.0%
Charles R. Crisp                      -         0.0%             -     0.0%            -         0.0%              -      0.0%
Dr. Ralph S. Cunningham               -         0.0%             -     0.0%            -         0.0%              -      0.0%
Curtis R.Frasier                      -         0.0%             -     0.0%            -         0.0%              -      0.0%
Lee W. Marshall, Sr.                  -         0.0%             -     0.0%            -         0.0%              -      0.0%
Stephen H. McVeigh                    -         0.0%             -     0.0%            -         0.0%              -      0.0%
All directors and
executive
 officers as a group
 (16 persons)                33,708,524        74.0%    21,409,870   100.0%            -         0.0%     55,118,394     67.7%


- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)       EPCO holds the Units through its wholly-owned  subsidiary EPC Partners
          II,  Inc.  Mr.  Duncan  owns  57.1% of the  voting  stock of EPCO and,
          accordingly,  exercises sole voting and dispositive power with respect
          to the Units held by EPCO. The remaining  shares of EPCO capital stock
          are held  primarily  by trusts for the  benefit of the  members of Mr.
          Duncan's  family,  including Randa L. Duncan, a director and executive
          officer of the  Company.  The address of EPCO is 2727 North Loop West,
          Houston, Texas 77008.

(2)       Special Units were issued to Coral Energy LLC  (formerly  Tejas Energy
          LLC) as part  of the  TNGL  acquisition

(3)       For a discussion  of the Company's  Partners'  Equity and the Units in
          general,  see  Note  7 of the  Notes  to  the  Consolidated  Financial


                                       50
<PAGE>

          Statements. Subordinated Units and Special Units are non-voting.


         SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

         Under the federal  securities  laws, the General  Partner,  the General
Partner's  directors,  executive (and certain other)  officers,  and any persons
holding  more than ten percent of the Common  Units are required to report their
ownership of Common  Units and any changes in that  ownership to the Company and
the SEC.  Specific  due  dates  for  these  reports  have  been  established  by
regulation and the Company is required to disclose in this report any failure to
file by these dates in 1999. Due to clerical and record keeping  errors,  Form 4
reports  with  respect to  November  1998 for EPCO (5  transactions)  and Dan L.
Duncan  (5  transactions)  were  filed  in  January  1999,  a Form 4  report  (1
transaction)  with respect to November 1999 for Richard H. Bachmann was filed in
January  2000,  and Form 4 reports  with  respect to  December  1999 for EPCO (5
transactions) and Dan L. Duncan (5 transactions) were filed in February 2000.

         The Company  believes that all of these  filings were  satisfied by the
General Partner,  the General Partner's directors and officers,  and ten percent
holders. As of February 18, 2000, the Company believes that the General Partner,
and all of the General  Partner's  directors  and  officers  and any ten percent
holders are current in their filings.  In making these  statements,  the Company
has relied on the written  representations  of the General Partner,  the General
Partner's directors and officers,  and ten percent holders and copies of reports
that they have filed with the SEC.


ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

         OWNERSHIP INTERESTS OF EPCO AND ITS AFFILIATES IN THE COMPANY

         At December 31, 1999, EPC Partners II, Inc., a wholly owned  subsidiary
of EPCO,  owned  33,552,915  Common  Units and  21,409,870  Subordinated  Units,
representing  a  40.8%  interest  and a  26.0%  interest,  respectively,  in the
Company.  In addition,  the General  Partner owned a combined 2% interest in the
Company and the Operating Partnership.  In addition,  another affiliate of EPCO,
Enterprise  Products  1998 Unit  Option  Plan  Trust (the  "1998  Trust")  owned
1,035,504  Common Units as of December  31, 1999.  The 1998 Trust was formed for
the purpose of granting  options in the Company's  securities to management  and
certain key employees.  The 1998 Trust may purchase additional Units on the open
market or through privately negotiated transactions.

         OWNERSHIP INTERESTS OF OTHER AFFILIATES OF THE COMPANY

         Another  affiliate  of the  Company,  EPOLP  1999  Grantor  Trust  (the
"Trust"),  was formed to fund  liabilities  of a  long-term  incentive  employee
benefit plan. As of December 31, 1999,  the Trust had purchased  267,200  Common
Units.

         Related Party Transactions with Shell

         As a result of the TNGL  acquisition,  Shell,  through  its  subsidiary
Coral Energy LLC (formerly Tejas Energy, LLC), acquired an ownership interest in
the  Company  and its  General  Partner.  At  December  31,  1999,  Shell  owned
approximately 17.6% of the Company and 30.0% of the General Partner.

         The Company's major customer related to the TNGL assets is Shell. Under
the  terms of the  Shell  Processing  Agreement,  the  Company  has the right to
process  substantially  all of Shell's current and future natural gas production
from  the  Gulf of  Mexico.  This  includes  natural  gas  production  from  the
developments currently referred to as deepwater. Generally, the Shell Processing
Agreement grants the Company the following rights and obligations:

     o    the  exclusive  right to process any and all of Shell's Gulf of Mexico
          natural gas production from existing and future dedicated leases; plus
     o    the  right  to all  title,  interest,  and  ownership  in the raw make
          extracted by the  Company's  gas  processing  facilities  from Shell's
          natural gas production from such leases; with
     o    the  obligation  to deliver to Shell the natural gas stream after  the
          raw make is extracted.

                                       51
<PAGE>

         In addition to the Shell  Processing  Agreement,  the Company  acquired
short-term  leases on  approximately  400 rail cars on  average  from  Shell for
servicing  the gas  processing  business  activities.  Such lease costs  totaled
approximately $1.7 million in 1999.

RELATED PARTY TRANSACTIONS WITH EPCO AND UNCONSOLIDATED AFFILIATES

         The Company, the Operating  Partnership,  the General Partner, EPCO and
certain other parties have entered into various  documents and  agreements  that
generally govern the business of the Company and its affiliates.  Such documents
and agreements are not the result of arm's-length negotiations, and there can be
no assurance that it, or that any of the transactions  provided for therein, are
effected  on terms at least as  favorable  to the parties to such  agreement  as
could have been obtained from unaffiliated third parties.

         The Company has an  extensive  ongoing  relationship  with EPCO and its
affiliates. These relationships include the following:

         (i) All  management,  administrative  and  operating  functions for the
Company are performed by officers and employees of EPCO pursuant to the terms of
the EPCO  Agreement.  Under  the EPCO  Agreement,  EPCO  employs  the  operating
personnel involved in the Company's business and is reimbursed at cost.

         (ii) EPCO is and will continue as operator of the plants and facilities
owned by BEF and EPIK and in connection  therewith will charge such entities for
actual salary costs and related fringe benefits. As operator of such facilities,
EPCO  also is  entitled  to be  reimbursed  for the  cost of  providing  certain
management  services to such  entities,  which costs totaled $0.8 million in the
aggregate for the year ended December 31, 1999.

         (iii) EPCO and the Company have  entered into an agreement  pursuant to
which EPCO provides trucking services to the Company.

         (iv) EPCO retains the Retained Leases and, pursuant to the terms of the
EPCO Agreement,  subleases all of the facilities  covered by the Retained Leases
to the Company for $1 per year and has assigned its purchase  options  under the
Retained Leases to the Company.  EPCO is liable for the lease payments under the
Retained Leases.

         (v)  Pursuant to the EPCO  Agreement,  the  Company  and the  Operating
Partnership  participate as named insureds in EPCO's current insurance  program,
and costs  attributable  thereto are allocated among the parties on the basis of
formulas set forth in such agreement.

         (vi) Pursuant to the EPCO Agreement,  EPCO licenses certain  trademarks
and tradenames to the Company and indemnifies  the Company for certain  lawsuits
and claims.

         (vii) In the normal  course of its  business,  the  Company  engages in
transactions with BEF and other subsidiaries and divisions of EPCO involving the
buying and selling of NGL products.

         For a description  of certain  historical  related  party  transactions
between Shell,  EPCO, the Company and their affiliates,  see Note 10 of Notes to
Consolidated Financial Statements.















                                       52
<PAGE>

                                     PART IV

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

(A)(1) AND (2) FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES

See "Index to Financial Statements" set forth on page F-1.

(A)(3) EXHIBITS

*3.1    Form of  Amended  and  Restated  Agreement  of  Limited  Partnership  of
        Enterprise Products Partners L.P. (Exhibit 3.1 to Registration Statement
        on Form S-1, File No. 333-52537, filed on May 13, 1998).

*3.2    Form of  Amended  and  Restated  Agreement  of  Limited  Partnership  of
        Enterprise   Products   Operating  L.P.  (Exhibit  3.2  to  Registration
        Statement on Form S-1/A, File No. 333-52537, filed on July 21, 1998).

*3.3    LLC  Agreement of  Enterprise  Products GP (Exhibit 3.3 to  Registration
        Statement on Form S-1/A, File No. 333-52537, filed on July 21, 1998).

*3.4    Second  Amended  and  Restated  Agreement  of  Limited   Partnership  of
        Enterprise Products Partners L.P. dated September 17, 1999. (The Company
        incorporates  by reference the above  document  included in the Schedule
        13D filed September 27, 1999 by Tejas Energy LLC ; filed as Exhibit 99.7
        on Form 8-K dated October 4, 1999).

*3.5    First  Amended and  Restated  Limited  Liability  Company  Agreement  of
        Enterprise  Products GP, LLC dated September 17, 1999.  (Exhibit 99.8 on
        Form 8-K/A-1 filed October 27, 1999).

*4.1    Form of Common Unit certificate  (Exhibit 4.1 to Registration  Statement
        on Form S-1/A, File No. 333-52537, filed on July 21, 1998).

*4.2    $200 million Credit Agreement among Enterprise  Products Operating L.P.,
        the Several Banks from Time to Time Parties Hereto, Den Norske Bank ASA,
        and Bank of Tokyo-Mitsubishi,  Ltd., Houston Agency as Co-Arrangers, The
        Bank of Nova Scotia,  as Co-Arranger and as Documentation  Agent and The
        Chase  Manhattan Bank as  Co-Arranger  and as Agent dated as of July 27,
        1998 as Amended and Restated as of September  30, 1998.  (Exhibit 4.2 on
        Form 10-K for year ended December 31, 1998, filed March 17, 1999).

*4.3    First  Amendment to $200 million  Credit  Agreement  dated July 28, 1999
        among Enterprise  Products Operating L.P. and the several banks thereto.
        (Exhibit 99.9 on Form 8-K/A-1 filed October 27, 1999).

*4.4    $350 million Credit Agreement among Enterprise  Products Operating L.P.,
        BankBoston,  N.A.,  Societe  Generale,  Southwest Agency and First Union
        National Bank, as Co-Arrangers, The Chase Manhattan Bank, as Co-Arranger
        and as  Administrative  Agent,  The First  National Bank of Chicago,  as
        Co-Arranger  and as  Documentation  Agent,  The Bank of Nova Scotia,  as
        Co-Arranger  and Syndication  Agent,  and the Several Banks from Time to
        Time parties hereto with First Union Capital  Markets acting as Managing
        Agent and Chase Securities Inc. acting as Lead Arranger and Book Manager
        dated July 28, 1999  (Exhibit  99.10 on Form 8-K/A-1  filed  October 27,
        1999).

*4.5    Unitholder  Rights  Agreement  among Tejas Energy LLC,  Tejas  Midstream
        Enterprises, LLC, Enterprise Products Partners L.P., Enterprise Products
        Operating L.P., Enterprise Products Company, Enterprise Products GP, LLC
        and EPC  Partners  II, Inc.  dated  September  17,  1999.  (The  Company
        incorporates  by reference the above  document  included in the Schedule
        13D filed  September 27, 1999 by Tejas Energy LLC; filed as Exhibit 99.5
        on Form 8-K dated October 4, 1999).

*10.1   Articles  of  Merger  of  Enterprise  Products  Company,   HSC  Pipeline
        Partnership,  L.P., Chunchula Pipeline Company,  LLC, Propylene Pipeline
        Partnership,  L.P., Cajun Pipeline Company,  LLC and Enterprise Products


                                       53
<PAGE>

        Texas  Operating L.P.  dated June 1, 1998 (Exhibit 10.1 to  Registration
        Statement on Form S-1/A, File No: 333-52537, filed on July 8, 1998).

*10.2   Form  of EPCO  Agreement  between  Enterprise  Products  Partners  L.P.,
        Enterprise  Products  Operating  L.P.,  Enterprise  Products GP, LLC and
        Enterprise  Products Company (Exhibit 10.2 to Registration  Statement on
        Form S-1/A, File No. 333-52537, filed on July 21, 1998).

*10.3   Transportation  Contract between Enterprise  Products Operating L.P. and
        Enterprise  Transportation  Company  dated June 1, 1998 (Exhibit 10.3 to
        Registration Statement on Form S-1/A, File No. 333-52537,  filed on July
        8, 1998).

*10.4   Venture Participation  Agreement between Sun Company, Inc. (R&M), Liquid
        Energy  Corporation  and Enterprise  Products  Company dated May 1, 1992
        (Exhibit 10.4 to Registration Statement on Form S-1, File No. 333-52537,
        filed on May 13, 1998).

*10.5   Partnership  Agreement  between  Sun  BEF,  Inc.,  Liquid  Energy  Fuels
        Corporation and Enterprise  Products  Company dated May 1, 1992 (Exhibit
        10.5 to Registration Statement on Form S-1, File No. 333-52537, filed on
        May 13, 1998).

*10.6   Amended  and  Restated   MTBE   Off-Take   Agreement   between   Belvieu
        Environmental  Fuels and Sun Company,  Inc.  (R&M) dated August 16, 1995
        (Exhibit 10.6 to Registration Statement on Form S-1, File No. 333-52537,
        filed on May 13, 1998).

*10.7   Articles of Partnership of Mont Belvieu  Associates  dated July 17, 1985
        (Exhibit 10.7 to Registration Statement on Form S-1, File No. 333-52537,
        filed on May 13, 1998).

*10.8   First  Amendment to Articles of Partnership  of Mont Belvieu  Associates
        dated July 15, 1996 (Exhibit 10.8 to Registration Statement on Form S-1,
        File No. 333-52537, filed on May 13, 1998).

*10.9   Propylene   Facility   and   Pipeline   Agreement   between   Enterprise
        Petrochemical  Company and Hercules Incorporated dated December 13, 1978
        (Exhibit 10.9 to Registration Statement on Form S-1, File No. 333-52537,
        dated May 13, 1998).

*10.10  Restated  Operating   Agreement  for  the  Mont  Belvieu   Fractionation
        Facilities  Chambers County,  Texas between Enterprise Products Company,
        Texaco  Producing  Inc.,  El  Paso  Hydrocarbons  Company  and  Champlin
        Petroleum  Company  dated July 17, 1985 (Exhibit  10.10 to  Registration
        Statement on Form S-1/A, File No. 333-52537, filed on July 8, 1998).

*10.11  Ratification and Joinder Agreement  relating to Mont Belvieu  Associates
        Facilities between Enterprise  Products Company,  Texaco Producing Inc.,
        El Paso  Hydrocarbons  Company,  Champlin  Petroleum  Company  and  Mont
        Belvieu  Associates  dated July 17, 1985 (Exhibit 10.11 to  Registration
        Statement on Form S-1/A, File No. 333-52537, filed on July 8, 1998).

*10.12  Amendment to Propylene  Facility and Pipeline  Sales  Agreement  between
        HIMONT  U.S.A.,  Inc. and Enterprise  Products  Company dated January 1,
        1993 (Exhibit 10.12 to  Registration  Statement on Form S-1/A,  File No.
        333-52537, filed on July 8, 1998).

*10.13  Amendment to Propylene  Facility and Pipeline  Agreement  between HIMONT
        U.S.A.,  Inc. and  Enterprise  Products  Company  dated  January 1, 1995
        (Exhibit  10.13  to  Registration  Statement  on Form  S-1/A,  File  No.
        333-52537, filed on July 8, 1998).

*10.14  Fourth  Amendment to Conveyance of Gas  Processing  Rights between Tejas
        Natural Gas Liquids,  LLC and Shell Oil  Company,  Shell  Exploration  &
        Production  Company,  Shell Offshore Inc.,  Shell Deepwater  Development
        Inc.,  Shell Land & Energy  Company  and Shell  Frontier  Oil & Gas Inc.
        dated August 1, 1999.  (Exhibit 10.14 to Form 10-Q filed on November 15,
        1999).

                                       54
<PAGE>

*99.1   Contribution   Agreement  between  Tejas  Energy  LLC,  Tejas  Midstream
        Enterprises, LLC, Enterprise Products Partners L.P., Enterprise Products
        Operating L.P., Enterprise Products Company, Enterprise Products GP, LLC
        and EPC  Partners  II, Inc.  dated  September  17,  1999.  (The  Company
        incorporates  by reference the above  document  included in the Schedule
        13D filed  September 27, 1999 by Tejas Energy LLC; filed as Exhibit 99.4
        on Form 8-K dated October 4, 1999).

*99.2   Registration  Rights  Agreement  between Tejas Energy LLC and Enterprise
        Products   Partners  L.P.  dated   September  17,  1999.   (The  Company
        incorporates  by reference the above  document  included in the Schedule
        13D filed September 27, 1999 by Tejas Energy LLC ; filed as Exhibit 99.6
        on Form 8-K dated October 4, 1999).

21.1    List of Subsidiaries of the Company

27.1    Financial Data Schedule

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

*       Asterisk indicates exhibits incorporated by reference as indicated;  all
        other exhibits are filed herewith

(B) REPORTS ON FORM 8-K

         The Company  filed three Form 8-Ks during the quarter  ending  December
31, 1999.

         On October 4, 1999, a Form 8-K was filed whereby the Company summarized
the Unitholder  Rights Agreement and other material  agreements  associated with
the TNGL  acquisition.  This filing  incorporated by reference  certain material
documents associated with the acquisition.

         On October  27,  1999,  a Form  8-K/A-1  was filed  whereby the Company
disclosed certain historical  financial  information of TNGL for the years ended
1996,  1997, and 1998. In addition,  this filing  contained other  documentation
relating to the TNGL acquisition.

         On November  29,  1999,  a Form  8-K/A-2 was filed  whereby the Company
disclosed  preliminary  unaudited  pro  forma  condensed  financial  information
regarding the TNGL  acquisition  for the period ending December 31, 1998 and for
the nine months ending September 30, 1999.






                                       55
<PAGE>





                          INDEX TO FINANCIAL STATEMENTS



                                                                          PAGE

ENTERPRISE PRODUCTS PARTNERS L.P.

    Independent Auditors' Report .........................................F-2

    Consolidated Balance Sheets as of December 31, 1998 and 1999..........F-3

    Statements of Consolidated Operations
        for the Years Ended December 31, 1997, 1998 and 1999 .............F-4

    Statements of Consolidated Cash Flows
        for the Years Ended December 31, 1997, 1998 and 1999..............F-5

    Statements of Consolidated Partners' Equity
        for the Years Ended December 31, 1997, 1998 and 1999 .............F-6

    Notes to Consolidated Financial Statements ...........................F-7

SUPPLEMENTAL SCHEDULE:

      Schedule II - Valuation and Qualifying Accounts




























All schedules,  except the one listed above,  have been omitted because they are
either not  applicable,  not  required  or the  information  called for  therein
appears in the consolidated financial statements or notes thereto.


                                      F-1
<PAGE>

                          INDEPENDENT AUDITORS' REPORT

Enterprise Products Partners L.P.:

We have  audited the  accompanying  consolidated  balance  sheets of  Enterprise
Products Partners L.P. (the "Company") as of December 31, 1998 and 1999, and the
related  statements  of  consolidated  operations,  consolidated  cash flows and
consolidated  partners'  equity for each of the years in the  three-year  period
ended  December 31, 1999.  Our audits also included the  consolidated  financial
statement  schedule  of the  Company  listed  in  the  Index  to  the  Financial
Statements.  These  consolidated  financial  statements  and  schedule  are  the
responsibility  of the  management  of the  Company.  Our  responsibility  is to
express an opinion on these consolidated financial statements and schedule 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,  such consolidated  financial  statements present fairly, in all
material  respects,  the financial  position of the Company at December 31, 1998
and 1999,  and the results of its  operations and its cash flows for each of the
years in the  three-year  period  ended  December  31, 1999 in  conformity  with
generally  accepted   accounting   principles.   Also,  in  our  opinion,   such
consolidated  financial statement  schedule,  when considered in relation to the
basic consolidated financial statements taken as a whole, presents fairly in all
material respects the information set forth therein.


DELOITTE & TOUCHE LLP

Houston, Texas
February 25, 2000

























                                       F-2
<PAGE>

                        ENTERPRISE PRODUCTS PARTNERS L.P.
                           CONSOLIDATED BALANCE SHEETS
                             (Dollars in Thousands)
<TABLE>
<CAPTION>

                                                                                                         DECEMBER 31,
                                                                                             -------------------------------------
  ASSETS                                                                                           1998               1999
                                                                                             -------------------------------------
<S>                                                                                                 <C>                 <C>
CURRENT ASSETS
       Cash and cash equivalents                                                                    $   24,103          $   5,230
       Accounts receivable - trade, net of allowance for doubtful accounts of
             $15,871 in 1999                                                                            57,288            262,348
       Accounts receivable - affiliates                                                                 15,546             56,075
       Inventories                                                                                      17,574             39,907
       Current maturities of participation in notes receivable from
           unconsolidated affiliates                                                                    14,737              6,519
       Prepaid and other current assets                                                                  8,445             14,459
                                                                                             -------------------------------------
                        Total current assets                                                           137,693            384,538
PROPERTY, PLANT AND EQUIPMENT, NET                                                                     499,793            767,069
INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES                                                91,121            280,606
PARTICIPATION IN NOTES RECEIVABLE FROM UNCONSOLIDATED AFFILIATES                                        11,760
INTANGIBLE ASSETS, NET OF ACCUMULATED AMORTIZATION OF $1,343                                                               61,619
OTHER ASSETS
                                                                                                           670              1,120
                                                                                             =====================================
                        TOTAL                                                                       $  741,037        $ 1,494,952
                                                                                             =====================================

                              LIABILITIES AND PARTNERS' EQUITY

CURRENT LIABILITIES
       Current maturities of long-term debt                                                                            $  129,000
       Accounts payable - trade                                                                     $   36,586             69,294
       Accounts payable - affiliate                                                                                        64,780
       Accrued gas payables                                                                             27,183            216,348
       Accrued expenses                                                                                  7,540             33,522
       Other current liabilities                                                                        11,462             18,176
                                                                                             -------------------------------------
                        Total current liabilities                                                       82,771            531,120
LONG-TERM DEBT                                                                                          90,000            166,000
OTHER LONG-TERM LIABILITIES                                                                                                   296
MINORITY INTEREST                                                                                        5,730              8,071
COMMITMENTS AND CONTINGENCIES
PARTNERS' EQUITY
       Common Units  (45,552,915 Units outstanding at December 31, 1998
           and 1999)                                                                                   433,082            428,707
       Subordinated Units (21,409,870 Units outstanding at December 31, 1998
           and 1999)                                                                                   123,829            131,688
       Special Units (14,500,000 Units outstanding at December 31, 1999)                                                  225,855
       Treasury Units acquired by Trust, at cost (267,200 Units outstanding at
           December 31, 1999)                                                                                              (4,727)
       General Partner                                                                                   5,625              7,942
                                                                                             -------------------------------------
                        Total Partners' Equity                                                         562,536            789,465
                                                                                             =====================================
                        TOTAL                                                                       $  741,037        $ 1,494,952
                                                                                             =====================================
</TABLE>

                 See Notes to Consolidated Financial Statements




                                      F-3
<PAGE>
                        ENTERPRISE PRODUCTS PARTNERS L.P.
                      STATEMENTS OF CONSOLIDATED OPERATIONS
                 (Amounts in Thousands, Except per Unit Amounts)
<TABLE>
<CAPTION>

                                                                              YEARS ENDED DECEMBER 31,
                                                               --------------------------------------------------------
                                                                      1997              1998               1999
                                                               --------------------------------------------------------

<S>                                                                   <C>                <C>               <C>
REVENUES
Revenues from consolidated operations                                 $ 1,020,281        $  738,902        $ 1,332,979
Equity income in unconsolidated affiliates                                 15,682            15,671             13,477
                                                               --------------------------------------------------------
         Total                                                          1,035,963           754,573          1,346,456
COST AND EXPENSES
Operating costs and expenses                                              938,392           685,884          1,201,605
Selling, general and administrative                                        21,891            18,216             12,500
                                                               --------------------------------------------------------
         Total                                                            960,283           704,100          1,214,105
                                                               --------------------------------------------------------
OPERATING INCOME                                                           75,680            50,473            132,351
                                                               --------------------------------------------------------
OTHER INCOME (EXPENSE)
Interest expense                                                          (25,717)          (15,057)           (16,439)
Interest income from unconsolidated affiliates                                                  809              1,667
Dividend income from unconsolidated affiliates                                                                   3,435
Interest income - other                                                     1,934               772                886
Other, net                                                                    793               358               (379)
                                                               --------------------------------------------------------
          Other income  (expense)                                         (22,990)          (13,118)           (10,830)
                                                               --------------------------------------------------------
INCOME BEFORE EXTRAORDINARY ITEM
    AND MINORITY INTEREST                                                  52,690            37,355            121,521
Extraordinary charge on early extinguishment of debt                                       (27,176)
                                                               --------------------------------------------------------
INCOME BEFORE MINORITY INTEREST                                            52,690            10,179            121,521
MINORITY INTEREST                                                           (527)             (102)            (1,226)
                                                               ========================================================
NET INCOME                                                             $   52,163        $   10,077         $  120,295
                                                               ========================================================

ALLOCATION OF NET INCOME TO:
          Limited partners                                             $   51,641         $   9,976         $  119,092
                                                               ========================================================
          General partner                                              $      522         $     101          $   1,203
                                                               ========================================================

BASIC EARNINGS PER COMMON UNIT
          Income before extraordinary item and
              minority interest per common unit                         $    0.95         $    0.62          $    1.80
                                                               ========================================================
          Net income per common unit                                    $    0.94         $    0.17          $    1.79
                                                               ========================================================

DILUTED EARNINGS PER COMMON UNIT
          Income before extraordinary item and
              minority interest per common unit                         $    0.95         $    0.62          $    1.65
                                                               ========================================================
          Net income per common unit                                    $    0.94         $    0.17          $    1.64
                                                               ========================================================

                 See Notes to Consolidated Financial Statements


</TABLE>


                                       F-4
<PAGE>




                        ENTERPRISE PRODUCTS PARTNERS L.P.
                      STATEMENTS OF CONSOLIDATED CASH FLOWS
                             (Amounts in Thousands)
<TABLE>
<CAPTION>

                                                                                              YEAR ENDED DECEMBER 31,
                                                                              ------------------------------------------------------
                                                                                     1997              1998             1999
                                                                              ------------------------------------------------------
<S>                                                                                   <C>               <C>
OPERATING ACTIVITIES
Net income                                                                            $   52,163        $   10,077       $  120,295
Adjustments to reconcile net income to cash flows provided by
      (used for) operating activities:
      Extraordinary item - early extinguishment of debt                                                     27,176
      Depreciation and amortization                                                       17,684            19,194           25,315
      Equity in income of unconsolidated affiliates                                      (15,682)          (15,671)         (13,477)
      Leases paid by EPCO                                                                                    4,010           10,557
      Minority interest                                                                      527               102            1,226
      (Gain) loss on sale of assets                                                          155              (276)             123
      Net effect of changes in operating accounts                                          2,948           (64,906)          24,771
                                                                              ------------------------------------------------------
Operating activities cash flows                                                           57,795           (20,294)         168,810
                                                                              ------------------------------------------------------
INVESTING ACTIVITIES
Capital expenditures                                                                     (33,636)           (8,360)         (21,234)
Proceeds from sale of assets                                                                                 1,887                8
Business  acquisitions,  net of cash acquired                                                                              (208,095)
Participation in notes receivable from unconsolidated affiliates:
      Purchase of notes receivable                                                                        (33,725)
      Collection of notes receivable                                                                        7,228            19,979
Unconsolidated affiliates:
      Investments in and advances to                                                     (4,625)          (26,842)          (61,887)
      Distributions received                                                              7,279             9,117             6,008
                                                                              ------------------------------------------------------
Investing activities cash flows                                                         (30,982)          (50,695)         (265,221)
                                                                              ------------------------------------------------------
FINANCING ACTIVITIES
Net proceeds from sale of common units                                                                     243,296
Long-term debt borrowings                                                                    598            90,000          350,000
Long-term debt repayments                                                                (25,978)         (257,413)        (154,923)
Net decrease in restricted cash                                                           (1,171)            4,522
Cash dividends paid to partners                                                                            (21,645)        (111,758)
Cash dividends paid to minority interest by Operating Partnership                                                            (1,140)
Units acquired by consolidated trust                                                                                         (4,727)
Cash contributions from EPCO to minority interest                                                            2,478               86
                                                                              ------------------------------------------------------
Financing activities cash flows                                                          (26,551)           61,238           77,538
                                                                              ------------------------------------------------------
CASH CONTRIBUTIONS FROM (TO) EPCO                                                        (6,299)            14,913
                                                                              ------------------------------------------------------
NET CHANGE IN CASH AND CASH EQUIVALENTS                                                  (6,037)             5,162          (18,873)
CASH AND CASH EQUIVALENTS, JANUARY 1
                                                                                          24,978            18,941           24,103
                                                                              ======================================================
CASH AND CASH EQUIVALENTS , DECEMBER 31                                               $   18,941        $   24,103        $   5,230
                                                                              ======================================================
      (Excluding restricted cash of $4,522 in 1997)

                 See Notes to Consolidated Financial Statements

</TABLE>




                                       F-5
<PAGE>


                        ENTERPRISE PRODUCTS PARTNERS L.P.
                   STATEMENTS OF CONSOLIDATED PARTNERS' EQUITY
                             (Amounts in Thousands)

<TABLE>
<CAPTION>

                                                       LIMITED PARTNERS
                                        ------------------------------------------------
                                             COMMON       SUBORDINATED   SPECIAL        TREASURY        GENERAL
                                             UNITS           UNITS        UNITS           UNITS         PARTNER          TOTAL
                                        --------------------------------------------------------------------------------------------
<S>                                          <C>             <C>             <C>            <C>           <C>            <C>
Consolidated Partners' Equity,
    January 1, 1997                          $   160,783     $  102,578                                   $   2,660      $  266,021
       Net income                                 31,527         20,114                                         522          52,163
       Cash distributions to EPCO                 (3,807)        (2,429)                                        (63)         (6,299)
                                        --------------------------------------------------------------------------------------------
Consolidated Partners' Equity,
    December 31, 1997                            188,503        120,263                                       3,119         311,885
       Net income                                  5,641          4,335                                         101          10,077
       Cash contributions from EPCO                7,519          4,813                                       2,581          14,913
       Leases paid by EPCO after
         public offering                           2,701          1,269                                          40           4,010
       Proceeds from sale of
         Common Units                            243,296                                                                    243,296
       Cash distributions to Unitholders         (14,578)        (6,851)                                       (216)        (21,645)
                                        --------------------------------------------------------------------------------------------
Consolidated Partners' Equity,
    December 31, 1998                            433,082        123,829                                       5,625         562,536
       Net income                                 71,038         33,409       14,645                          1,203         120,295
       Leases paid by EPCO
         after public offering                     6,580          3,097          774                            106          10,557
       Special Units issued to Tejas
         Energy, LLC in connection
         with TNGL acquisition                                               210,436                          2,126         212,562
       Cash distributions to Unitholders         (81,993)       (28,647)                                     (1,118)       (111,758)
       Units acquired by consolidated  trust                                                (4,727)                          (4,727)
                                        --------------------------------------------------------------------------------------------
Consolidated Partners' Equity,
    December 31, 1999                         $  428,707     $  131,688   $  225,855    $   (4,727)       $   7,942      $  789,465
                                        ============================================================================================
</TABLE>

                 See Notes to Consolidated Financial Statements



                                       F-6
<PAGE>

                        ENTERPRISE PRODUCTS PARTNERS L.P.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ENTERPRISE PRODUCTS PARTNERS L.P. (the "Company") was formed on April 9, 1998 as
a Delaware  limited  partnership  to own and  operate  the  natural  gas liquids
("NGL")  business of Enterprise  Products Company  ("EPCO").  The Company is the
limited  partner and owns 98.9899% of Enterprise  Products  Operating  L.P. (the
"Operating  Partnership"),  which  directly  or  indirectly  owns or leases  and
operates NGL facilities.  Enterprise Products GP, LLC (the "General Partner") is
the general partner and owns 1.0101% of the Operating  Partnership and 1% of the
Company. Both the Company and the General Partner are subsidiaries of EPCO.

Prior to their consolidation,  EPCO and its affiliated companies were controlled
by members of a single family,  who  collectively  owned at least 90% of each of
the entities for all periods prior to the formation of the Company.  As of April
30, 1998, the owners of all the affiliated  companies  exchanged their ownership
interests  for shares of EPCO.  Accordingly,  each of the  affiliated  companies
became a wholly owned subsidiary of EPCO or was merged into EPCO as of April 30,
1998.  In  accordance  with  generally  accepted  accounting   principles,   the
consolidation  of the  affiliated  companies  with EPCO was  accounted  for as a
reorganization of entities under common control in a manner similar to a pooling
of interests.

Under  terms of a  contract  entered  into on May 8, 1998  between  EPCO and the
Operating  Partnership,  EPCO  contributed  all of its NGL  assets  through  the
Company and the General  Partner to the Operating  Partnership and the Operating
Partnership  assumed certain of EPCO's debt. As a result, the Company became the
successor to the NGL operations of EPCO.

Effective July 27, 1998, the Company filed a registration  statement pursuant to
an initial public offering of 12,000,000 Common Units. The Common Units sold for
$22  per  unit.  The  Company  received   approximately   $243.3  million  after
underwriting  commissions  of $16.8 million and expenses of  approximately  $3.9
million.

The  accompanying  consolidated  financial  statements  include  the  historical
accounts and  operations of the NGL business of EPCO,  including NGL  operations
conducted  by  affiliated  companies of EPCO prior to their  consolidation  with
EPCO. Investments in which the Company owns 20% to 50% and exercises significant
influence  over  operating  and  financial  policies are accounted for using the
equity method. All significant  intercompany accounts and transactions have been
eliminated in consolidation.

Certain   reclassifications  have  been  made  to  the  prior  years'  financial
statements  to conform  to the  presentation  of the  current  period  financial
statements.

INVENTORIES,  consisting of NGLs and NGL  products,  are carried at the lower of
average cost or market.

EXCHANGES are movements of NGL products  between  parties to satisfy  timing and
logistical needs of the parties. NGLs and NGL products borrowed from the Company
under such  agreements  are included in  inventories,  and NGLs and NGL products
loaned to the  Company  under such  agreements  are  accrued as a  liability  in
accrued gas payables.

PROPERTY,  PLANT AND EQUIPMENT is recorded at cost and is depreciated  using the
straight-line  method  over the  asset's  estimated  useful  life.  Maintenance,
repairs and minor  renewals are charged to  operations  as incurred.  Additions,
improvements and major renewals are  capitalized.  The cost of assets retired or
sold,  together with the related accumulated  depreciation,  is removed from the
accounts, and any gain or loss on disposition is included in income.

INTANGIBLE  ASSETS  include  the  values  assigned  to  a  20-year  natural  gas
processing  agreement  and the excess cost of the  purchase  price over the fair
market  value of the assets  acquired  from Mont Belvieu  Associates.  The $54.0
million in intangibles related to the natural gas processing  agreement is being
amortized over the  life  of  the  agreement.  For  the year 1999, approximately


                                       F-7
<PAGE>

$1.1  million of such  amortization  was  charged to expense.  The $8.7  million
excess  cost of the  purchase  price  over the fair  market  value of the assets
acquired from Mont Belvieu  Associates is being amortized over 20 years. For the
year 1999,  approximately  $0.2  million  of such  amortization  was  charged to
expense.

EXCESS  COST OVER  UNDERLYING  EQUITY IN NET  ASSETS  denotes  the excess of the
Company's cost over the underlying equity in net assets of K/D/S Promix, LLC and
is  being  amortized  using  the  straight-line   method  over  20  years.  Such
amortization is reflected in the equity earnings from unconsolidated  affiliates
and aggregated $0.2 million in 1999 and none for prior periods.  The unamortized
excess was  approximately  $7.8  million at December 31, 1999 and is included in
investments in and advances to unconsolidated affiliates.

EXCESS COST AND LONG-LIVED  ASSETS held and used by the Company are reviewed for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying  amount  of an  asset  may  not be  recoverable.  The  Company  has not
recognized any impairment losses for the periods presented.

REVENUE is recognized when products are shipped or services are rendered.

USE OF ESTIMATES AND ASSUMPTIONS by management 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 are  required  for the  preparation  of
financial   statements  in  conformity   with  generally   accepted   accounting
principles. Actual results could differ from these estimates.

FEDERAL INCOME TAXES are not provided  because the Company and its  predecessors
either had elected under  provisions of the Internal Revenue Code to be a Master
Limited Partnership or Subchapter S Corporation or were organized as other types
of  pass-through  entities for federal  income tax  purposes.  As a result,  for
federal income taxes purposes,  the owners are individually  responsible for the
taxes on  their  allocable  share  of the  consolidated  taxable  income  of the
Company. State income taxes are not material.

ENVIRONMENTAL  COSTS for  remediation  are accrued  based on  estimates of known
remediation requirements.  Such accruals are based on management's best estimate
of the ultimate costs to remediate the site.  Ongoing  environmental  compliance
costs are  charged to expense as  incurred,  and  expenditures  to  mitigate  or
prevent future environmental contamination are capitalized. Environmental costs,
accrued  environmental  liabilities  and  expenditures  to mitigate or eliminate
future  environmental  contamination  for each of the  years  in the  three-year
period  ended  December  31,  1999  were  not  significant  to the  consolidated
financial  statements.  The  Company's  estimated  liability  for  environmental
remediation is not discounted.

CASH FLOWS are computed using the indirect method.  For cash flow purposes,  the
Company  considers all highly liquid debt instruments with an original  maturity
of less than three  months at the date of purchase to be cash  equivalents.  All
cash presented as restricted cash in the Company's financial  statements was due
to requirements of the Company's debt agreements.

HEDGES,  such as swaps,  forwards and other  contracts to manage the price risks
associated with inventories,  commitments and certain  anticipated  transactions
are occasionally  entered into by the Company.  The Company defers the impact of
changes in the  market  value of these  contracts  until such time as the hedged
transaction  is completed.  At that time,  the impact of the changes in the fair
value of these  contracts is recognized.  To qualify as a hedge,  the item to be
hedged  must  expose the  Company to  commodity  or  interest  rate risk and the
hedging  instrument reduce that exposure.  Any contracts held or issued that did
not meet the  requirements  of a hedge  would be  recorded  at fair value in the
balance  sheet and any  changes in that fair value  recognized  in income.  If a
contract  designated as a hedge of commodity risk is terminated,  the associated
gain or loss is  deferred  and  recognized  in income in the same  manner as the
hedged  item.  Also,  a  contract  designated  as  a  hedge  of  an  anticipated
transaction  that is no longer  likely to occur  would be recorded at fair value
and the associated changes in fair value recognized in income.

DOLLAR AMOUNTS (except per Unit amounts) presented in the tabulations within the
notes to the Company's financial  statements are stated in thousands of dollars,
unless otherwise indicated.

                                       F-8
<PAGE>

RECENT STATEMENTS OF FINANCIAL  ACCOUNTING  STANDARDS include the following:  On
June 6, 1999, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting  Standard ("SFAS") No. 137,  "Accounting for Derivative
Instruments  and  Hedging  Activities-Deferral  of the  Effective  Date  of FASB
Statement No.  133-an  amendment of FASB  Statement  No. 133" which  effectively
delays the application of SFAS No. 133  "Accounting  for Derivative  Instruments
and Hedging  Activities"  for one year, to fiscal years beginning after June 15,
2000.  Management is currently  studying SFAS No. 133 for possible impact on the
consolidated financial statements when it is adopted in 2001.

EARNINGS PER UNIT is based on the amount of income allocated to limited partners
and  the  weighted-average  number  of  Units  outstanding  during  the  period.
Specifically,  basic  earnings per Unit is  calculated by dividing the amount of
income  allocated to limited partners by the  weighted-average  number of Common
Units and Subordinated Units outstanding during the period. Diluted earnings per
Unit is based on the  amount of income  allocated  to limited  partners  and the
weighted-average  number of Common Units,  Subordinated Units, and Special Units
outstanding  during  the  period.  The  Special  Units  are  excluded  from  the
computation of basic  earnings per Unit because,  under the terms of the Special
Units,  they do not share in income nor are they entitled to unit  distributions
until they are converted to Common Units.  At December 31, 1999, such tests have
not been met.


2.  ACQUISITIONS

ACQUISITION OF TEJAS NATURAL GAS LIQUIDS, LLC

Effective  August 1, 1999, the Company  acquired Tejas Natural Gas Liquids,  LLC
("TNGL")  from a  subsidiary  of Tejas  Energy,  LLC, an  affiliate of Shell Oil
Company . All  references  hereafter  to "Shell",  unless the context  indicates
otherwise,  shall refer collectively to Shell Oil Company,  its subsidiaries and
affiliates.  TNGL  engages  in natural  gas  processing  and NGL  fractionation,
transportation,  storage and  marketing in  Louisiana  and  Mississippi.  TNGL's
assets  include a 20-year  natural gas  processing  agreement with Shell for the
rights to process  Shell's  current and future natural gas  production  from the
state and federal  waters of the Gulf of Mexico ("Shell  Processing  Agreement")
and varying  interests in eleven  natural gas processing  plants  (including one
under  construction)  with a combined  gross capacity of 11.0 billion cubic feet
per day (Bcfd) and a net capacity of 3.1 Bcfd; four NGL fractionation facilities
with a combined gross capacity of 281,000 barrels per day (BPD) and net capacity
of 131,500 BPD;  four NGL storage  facilities  with  approximately  28.8 million
barrels  of  gross  capacity  and  8.8  million  barrels  of net  capacity;  and
approximately 1,500 miles of NGL pipelines.

The TNGL  acquisition  was purchased  with a combination of $166 million in cash
and the issuance of 14.5 million non-distribution  bearing,  convertible Special
Units.  The $166  million  cash  portion of the  purchase  price was funded with
borrowings  under the Company's $350 million bank credit  facility.  The Special
Units were valued within a range  provided by an independent  investment  banker
using  both  present   value  and  Black  Scholes   Model   methodologies.   The
consideration  for the  acquisition  was determined by  arms-length  negotiation
among the parties.

The  acquisition  was accounted for under the purchase method of accounting and,
accordingly,  the purchase price has been  allocated to the assets  acquired and
liabilities  assumed  based on their  estimated  fair value at August 1, 1999 as
follows (in millions):

         Current Assets                      $  124.3
         Investments                            128.6
         Property                               216.9
         Intangible asset                        54.0
         Liabilities                           (147.4)
                                             ==========
         Total purchase price                $  376.4
                                             ==========

The $54.0 million intangible asset is the value assigned to the Shell Processing
Agreement and is being  amortized over the life of the  agreement.  For the year
ending December 31, 1999,  approximately  $1.1 million of such  amortization was
charged to expense.  The assets,  liabilities  and results of operations of TNGL
are  included  with  those of the  Company  as of  August  1,  1999.  Historical
information  for  periods  prior to  August 1, 1999 do not  reflect  any  impact
associated with the TNGL acquisition.

                                       F-9
<PAGE>

Shell has the  opportunity  to earn an additional  6.0 million  non-distribution
bearing,  convertible special Contingency Units over the next two years upon the
achievement  of certain gas  production  thresholds  under the Shell  Processing
Agreement.  If such special Contingency Units are issued, the purchase price and
the value of the natural gas processing agreement will be adjusted accordingly.

ACQUISITION  OF KINDER  MORGAN AND EPCO  INTEREST IN MONT BELVIEU  FRACTIONATION
FACILITY

Effective July 1, 1999, the Company  acquired  Kinder Morgan  Operating LP "A"'s
25% indirect ownership interest and EPCO's 0.5% indirect ownership interest in a
210,000  BPD NGL  fractionation  facility  located  in Mont  Belvieu,  Texas for
approximately  $42  million  in cash and the  assumption  of  approximately  $ 4
million of debt.  The $42 million in cash was funded with  borrowings  under the
Company's $350 million bank credit facility.

The  acquisition  was accounted for under the purchase method of accounting and,
accordingly,  the purchase price has been allocated to the assets  purchased and
liabilities  assumed  based on their  estimated  fair  value at July 1,  1999 as
follows (in millions):

         Property                               $ 36.2
         Intangible asset                          8.7
         Liabilities                              (3.7)
                                             ==========
         Total purchase price                   $ 41.2
                                             ==========

The intangible  asset represents the excess cost of purchase price over the fair
market value of the assets  acquired and is being  amortized over 20 years.  For
the  year  ending  December  31,  1999,   approximately  $0.2  million  of  such
amortization was charged to expense.


                                       F-10
<PAGE>

PRO FORMA EFFECT OF ACQUISITIONS

The balances included in the consolidated  balance sheets related to the current
year  acquisitions  are based upon  preliminary  information  and are subject to
change  as  additional   information  is  obtained.   Material  changes  in  the
preliminary allocations are not anticipated by management.

The following table presents unaudited pro forma information for the years ended
December  31,  1997,  1998 and 1999 as if the  acquisition  of TNGL and the Mont
Belvieu  fractionator  facility  from Kinder Morgan and EPCO been made as of the
beginning of the periods presented:
<TABLE>
<CAPTION>
                                                    1997          1998           1999
                                               --------------------------------------------

<S>                                               <C>           <C>            <C>
Revenues                                          $ 1,867,200   $ 1,354,400    $ 1,714,222
                                               ============================================
Net income                                        $    93,925   $    14,728    $   135,037
                                               ============================================
Allocation of net income to
     Limited partners                             $    92,986   $    14,581    $   133,687
                                               ============================================
     General Partner                              $       939   $       147    $     1,350
                                               ============================================
Units used in earnings per Unit calculations
     Basic                                             54,963        60,124         66,710
                                               ============================================
     Diluted                                           69,463        74,624         81,210
                                               ============================================
Income per Unit before extraordinary
   item and minority interest
     Basic                                        $      1.71   $      0.69    $      2.02
                                               ============================================
     Diluted                                      $      1.35   $      0.56    $      1.66
                                               ============================================
Net income per Unit
     Basic                                        $      1.69   $      0.24    $      2.00
                                               ============================================
     Diluted                                      $     1.34    $      0.20    $      1.65
                                               ============================================
</TABLE>

3.  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment and accumulated depreciation are as follows:

                                           ESTIMATED
                                          USEFUL LIFE
                                            IN YEARS  1998          1999
                                          --------------------------------------

Plants and pipelines                          5-35     $  613,264    $  875,773
Underground and other storage facilities      5-35         89,064       103,578
Transportation equipment                      3-35          1,773         2,117
Land                                                       12,362        14,748
Construction in progress                                    3,879        32,810
                                                     ---------------------------
     Total                                                720,342     1,029,026
Less accumulated depreciation                             220,549       261,957
                                                     ===========================
Property, plant and equipment, net                     $  499,793    $  767,069
                                                     ===========================

                                       F-11
<PAGE>

Depreciation  expense for the years ended  December 31, 1997,  1998 and 1999 was
$17.7 million, $18.6 million and $22.4 million, respectively.


4.  INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES

At December  31,  1999,  the  Company's  significant  unconsolidated  affiliates
accounted for by the equity method included the following:

Belvieu  Environmental  Fuels ("BEF") - a 33.33%  economic  interest in a Methyl
Tertiary Butyl Ether ("MTBE") production facility located in southeast Texas.

Baton Rouge  Fractionators LLC ("BRF") - an approximate 31.25% economic interest
in a natural gas liquid ("NGL")  fractionation  facility located in southeastern
Louisiana.

Baton Rouge Propylene Concentrator,  LLC ("BRPC") - a 30.0% economic interest in
a propylene  concentration unit located in southeastern Louisiana which is under
construction and scheduled to become operational in the third quarter of 2000.

EPIK Terminalling L.P. and EPIK Gas Liquids, LLC (collectively,  "EPIK") - a 50%
aggregate  economic  interest  in a  refrigerated  NGL marine  terminal  loading
facility located in southeast Texas.

Wilprise  Pipeline  Company,  LLC ("Wilprise") - a 33.33% economic interest in a
NGL pipeline system located in southeastern Louisiana.

Tri-States  NGL  Pipeline LLC  ("Tri-States")  - an  aggregate  33.33%  economic
interest  in a NGL  pipeline  system  located  in  Louisiana,  Mississippi,  and
Alabama.

Belle Rose NGL Pipeline LLC ("Belle Rose") - a 41.7% economic  interest in a NGL
pipeline system located in south Louisiana.

K/D/S Promix LLC ("Promix") - a 33.33% economic  interest in a NGL fractionation
facility and related storage facilities located in south Louisiana.

The Company's  investments  in and advances to  unconsolidated  affiliates  also
includes  Venice Energy  Services  Company,  LLC  ("VESCO")  and Dixie  Pipeline
Company ("Dixie"). The VESCO investment consists of a 13.1% economic interest in
a LLC owning a natural gas processing plant, fractionation facilities,  storage,
and gas gathering  pipelines in Louisiana.  The Dixie investment  consists of an
11.5%  interest in a corporation  owning a 1,301-mile  propane  pipeline and the
associated  facilities  extending  from Mont Belvieu,  Texas to North  Carolina.
These investments are accounted for using the cost method.

During  1999,  the Company  acquired  the  remaining  interest  in Mont  Belvieu
Associates  , 51%,  ("MBA")  and  Entell NGL  Services,  LLC,  50%,  ("Entell").
Accordingly, after the acquisition of the remaining interest, the aforementioned
entities  became wholly owned  subsidiaries of the Company and are included as a
consolidated entity from that point forward.




                                       F-12
<PAGE>








      Investments in and advances to unconsolidated affiliates at:



                                                   AT DECEMBER 31,
                                          -----------------------------------
                                                1998              1999
                                          -----------------------------------

Accounted for on equity basis:
     BEF                                          $  50,079        $  63,004
     Promix                                                           50,496
     BRF                                             17,896           36,789
     Tri-States                                          55           28,887
     EPIK                                             5,667           15,258
     Belle Rose                                                       12,064
     BRPC                                                             11,825
     Wilprise                                         4,873            9,283
     MBA                                             12,551
Accounted for  on cost basis:
     VESCO                                                            33,000
     Dixie                                                            20,000
                                          ===================================
Total                                             $  91,121        $ 280,606
                                          ===================================


      Equity in income (loss) of  unconsolidated  affiliates  for the year ended
December 31:

                         1997              1998               1999
                  --------------------------------------------------------
BEF                        $   9,305         $   9,801          $   8,183
MBA                            6,377             5,213              1,256
BRF                                                (91)              (336)
BRPC                                                                   16
EPIK                                               748              1,173
Wilprise                                                              160
Tri-States                                                          1,035
Promix                                                                630
Belle Rose                                                            (29)
Other                                                               1,389
                  ========================================================
      Total               $   15,682        $   15,671         $   13,477
                  ========================================================

At  December  31,  1999,  the  Company's   share  of  accumulated   earnings  of
unconsolidated  affiliates  that  had  not  been  remitted  to the  Company  was
approximately $39.9 million.

Following is selected financial data for the most significant investments of the
Company:



                                       F-13
<PAGE>
BEF

BEF is owned  equally  (33.33%) by Mitchell  Gas  Services,  L.P.  ("Mitchell"),
Sunoco and the  Company.  Mitchell  Energy &  Development  Corp.  is  Mitchell's
ultimate  parent company,  and Sun Company,  Inc.  ("Sun") is Sunoco's  ultimate
parent company.

Following is condensed financial data for BEF:

                                                      AT DECEMBER 31,
                                                 -------------------------------
                                                   1998              1999
                                                 -------------------------------
BALANCE SHEET DATA:
Current assets                                      $   34,268        $   44,261
Property, plant, and equipment, net                    172,281           161,390
Other assets                                            13,684             8,313
                                                 ===============================
     Total assets                                   $  220,233        $  213,964
                                                 ===============================

Current liabilities                                 $   54,326        $   41,317
Long-term debt                                          19,556
Other liabilities                                        1,798             4,323
Partners' equity                                       144,553           168,324
                                                 ===============================
     Total liabilities and partners' equity         $  220,233        $  213,964
                                                 ===============================

                                         YEARS ENDED DECEMBER 31,
                          ------------------------------------------------------
                                1997               1998              1999
                          ------------------------------------------------------
INCOME STATEMENT DATA:
Revenues                         $  233,218         $  182,001        $  193,219
Expenses                            205,300            152,600           168,669
                          ======================================================
     Net income                  $   27,918         $   29,401        $   24,550
                          ======================================================

BEF's owners are required under isobutane  supply contracts to provide their pro
rata  share  of  BEF's  monthly  isobutane  requirements.  If the  MTBE  plant's
isobutane  requirements  exceed 450,000 barrels for any given month, each of the
owners retains the right,  but not the obligation,  to supply at least one-third
of the additional  isobutane needed. The purchase price for the isobutane (which
generally  approximates  the  established  market  price) is based on  contracts
between the owners.

BEF has a  ten-year  off-take  agreement  through  May 2005  under  which Sun is
required to purchase all of the plant's MTBE  production.  Through May 31, 2000,
Sun pays the higher of a  contractual  floor  price or market  price (as defined
within the agreement) for floor  production  (193,450,000  gallons per year) and
the market  price for  production  in excess of  193,450,000  gallons  per year,
subject to quarterly  adjustments on certain excess volumes. At floor production
levels,  the contractual  floor price is a price sufficient to cover essentially
all of BEF's  operating  costs plus principal and interest  payments on its bank
term  loan.  Market  price  is (a)  toll  fee  price  (cost  of  feedstock  plus
approximately  $0.484 per gallon  during the first two contract  years ended May
31, 1997) and (b) at Sun's  option,  the toll fee price (cost of feedstock  plus
approximately  $0.534 per gallon) or the U.S. Gulf Coast Posted  Contract  Price
for the period from June 1, 1997 through May 31, 2000. For purposes of computing
the toll fee price, the feedstock component is based on the Normal Butane Posted
Price for the month  plus the  average  purchase  price  paid by BEF to  acquire
methanol  consumed by the facility during the month.  In addition,  the floor or
market price determined above will be increased by $0.03 per gallon in the third
and fourth  contract  years and by about $0.04 per gallon in the fifth  contract
year. Beginning June 1, 2000, through the remainder of the agreement,  the price
for all production will be based on a market-related negotiated price.

                                       F-14
<PAGE>

The  contracted  floor price paid by Sun for  production in 1997,  1998 and 1999
exceeded the spot market price for MTBE.  At December 31, 1999,  the floor price
paid for MTBE by Sun was $1.11 per  gallon.  The  average  Gulf  Coast MTBE spot
market price was $.94 per gallon for  December  1999 and $.72 per gallon for all
of 1999.

Substantially  all revenues  earned by BEF are from the production of MTBE which
is sold to Sun. This  concentration  could impact BEF's exposure to credit risk;
however,  such  risk  is  reduced  since  Sun  has an  equity  interest  in BEF.
Management  believes BEF is exposed to minimal credit risk. BEF does not require
collateral for its receivables from Sun.

Long-term  debt of BEF consists of a five-year,  floating  interest rate (London
Interbank  Offered Rate  ["LIBOR"]  plus  .0875%) bank term note payable  ($19.6
million in current maturities  outstanding at December 31, 1999) which is due in
equal  quarterly  installments  of  $9.8  million  through  May  31,  2000.  The
weighted-average interest rate on this debt for the year ended December 31, 1999
was 6.20%. The debt is non-recourse debt to the partners.

The bank term loan  agreement  contains  restrictive  covenants  prohibiting  or
limiting certain actions of BEF, including partner distributions,  and requiring
certain  actions  by BEF,  including  the  maintenance  of  specified  levels of
leverage,   as  defined,  and  approval  by  the  banks  of  certain  contracts.
Distributions  to partners in the amount of $0.8  million were made for the year
ended  December  31,  1999.  In  addition,  the loan  agreement  requires BEF to
restrict a certain portion of cash to pay for the plant's turnaround maintenance
and long-term debt service. At December 31, 1998 and 1999, cash of $11.1 million
and  $6.7  million,  respectively,  was  restricted  under  terms  of  the  loan
agreement.  BEF was in compliance with the restrictive covenants at December 31,
1999. The long-term debt is collateralized by substantially all of BEF's assets.

RECENT REGULATORY DEVELOPMENTS

In November 1998, U.S.  Environmental  Protection  Agency ("EPA")  Administrator
Carol M. Browner  appointed a Blue Ribbon Panel (the "Panel") to investigate the
air quality  benefits and water quality  concerns  associated with oxygenates in
gasoline,  and to  provide  independent  advice and  recommendations  on ways to
maintain air quality while protecting  water quality.  The Panel issued a report
on their  findings  and  recommendations  in July  1999.  The  Panel  urged  the
widespread  reduction  in the use of MTBE due to the growing  threat to drinking
water  sources  despite  that  fact  that  use of  reformulated  gasolines  have
contributed  to  significant  air  quality  improvements.   The  Panel  credited
reformulated  gasoline with  "substantial  reductions"  in toxic  emissions from
vehicles and  recommended  that those  reductions  be  maintained  by the use of
cleaner-burning fuels that rely on additives other than MTBE and improvements in
refining processes.  The Panel stated that the problems associated with MTBE can
be  characterized  as a low-level,  widespread  problem that had not reached the
state of being a public health threat.  The Panel's  recommendations  are geared
towards  confronting  the problems  associated with MTBE now rather than letting
the issue  grow into a larger and worse  problem.  The Panel did not call for an
outright ban on MTBE but stated that its use should be curtailed  significantly.
The Panel also  encouraged a public  educational  campaign on the potential harm
posed by gasoline when it leaks into ground water from storage tanks or while in
use.  Based on the  Panel's  recommendations,  the EPA is  expected to support a
revision  of the Clean  Air Act of 1990 that  maintains  air  quality  gains and
allows for the removal of the requirement for oxygenates in gasoline.

Several public advocacy and protest groups active in California and other states
have asserted that MTBE contaminates water supplies,  causes health problems and
has not been as beneficial as originally contemplated in reducing air pollution.
In  California,  state  authorities  negotiated  an  agreement  with  the EPA to
implement a program  requiring  oxygenated  motor gasoline at 2.0% for the whole
state,  rather than 2.7% only in selected areas. On March 25, 1999, the Governor
of  California  ordered the  phase-out of MTBE in that state by the end of 2002.
The order also seeks to obtain a waiver of the  oxygenate  requirement  from the
EPA in order to facilitate the phase-out;  however,  due to increasing  concerns
about the viability of alternative fuels, the California  legislature on October
10,  1999  passed the Sher Bill (SB 989)  stating  that MTBE should be banned as
soon as feasible rather than by the end of 2002.

Legislation  to amend the federal  Clean Air Act of 1990 has been  introduced in
the  U.S.  House  of  Representatives;  it  would  ban the use of MTBE as a fuel
additive  within three years.  Legislation  introduced in the U.S.  Senate would
eliminate  the Clean  Air Act's  oxygenate  requirement  in order to assist  the


                                       F-15
<PAGE>

elimination  of MTBE in fuel.  No  assurance  can be given as to whether this or
similar federal  legislation  ultimately will be adopted or whether  Congress or
the EPA might takes steps to override the MTBE ban in California.

ALTERNATIVE USES OF THE BEF FACILITY

In light  of  these  regulatory  developments,  the  Company  is  formulating  a
contingency   plan  for  use  of  the  BEF  facility  if  MTBE  were  banned  or
significantly  curtailed.  Management is exploring a possible  conversion of the
BEF facility  from MTBE  production to alkylate  production.  Alkylate is a high
octane,  low sulfur,  low vapor pressure  compound,  produced by the reaction of
isobutylene  or  normal  butylene  with  isobutane,  and used by  refiners  as a
component in gasoline blending.  At present the forecast cost of this conversion
would be in the $20 million to $25 million range, with the Company's share being
$6.7  million to $8.3  million.  Management  anticipates  that if MTBE is banned
alkylate  demand  will rise as  producers  use it to  replace  MTBE as an octane
enhancer.  Alkylate production would be expected to generate spot market margins
comparable to those of MTBE.  Greater  alkylate  production would be expected to
increase isobutane consumption  nationwide and result in improved  isomerization
margins for the Company.


PROMIX

Promix  is a  limited  liability  company  whose  owners  are  Koch  Hydrocarbon
Southeast  ("KHSE"),  a  subsidiary  of  Koch  Industries,   Inc.  ("KII"),  Dow
Hydrocarbons and Resources, Inc. ("DHRI"), a subsidiary of Dow Chemical Company,
and  the  Company.   Promix  is  engaged  in  the   business  of   transporting,
fractionating, storing and exchanging natural gas liquids in southern Louisiana.
KHSE is the managing member  responsible for the daily operations and management
of Promix.

The  following is  condensed  unaudited  financial  data for Promix for the year
ended and as of December  31, 1999.  The Company has  included in equity  income
from  unconsolidated  affiliates that portion of earnings  related to the period
from August 1, 1999 through  December 31, 1999 in  proportion  to its  ownership
interest.


BALANCE SHEET DATA:
Current assets                                                $   28,890
Property, plant, and equipment, net                              117,885
                                                       ==================
     Total assets                                             $  146,775
                                                       ==================
Current liabilities                                           $   18,121
Members' equity                                                  128,654
                                                       ==================
     Total liabilities and members' equity                    $  146,775
                                                       ==================
INCOME STATEMENT DATA:
Revenues                                                      $   36,098
Expenses                                                          26,975
                                                       ==================
     Net income                                               $    9,123
                                                       ==================


BRF

BRF is a joint  venture among Amoco  Louisiana  Fractionator  Company,  Williams
Mid-Stream Natural Gas Liquids, Inc., Exxon Chemical Louisiana LLC ("Exxon") and
the Company.  The ownership interests in BRF are based on amounts contributed by
each member to fund certain capital  expenditures.  Exxon funded a small portion
of the construction  costs but has contributed other NGL assets. At December 31,
1999, the Company owned an approximate 31.25% economic interest in BRF.

                                       F-16
<PAGE>

BRF is a NGL  fractionation  facility near Baton Rouge,  Louisiana,  which has a
60,000  barrel per day  capacity.  The Company is the operator of the  facility,
which will  service NGL  production  from the  Mobile/Pascagoula  and  Louisiana
areas.  Operations  commenced  in  July  1999.  Operating  losses  prior  to the
commencement of operations are the result of certain start-up  expenses incurred
during the development stage.

Following is the condensed financial data for BRF:

                                                     AT DECEMBER 31,
                                                --------------------------------
                                                  1998              1999
                                                --------------------------------
BALANCE SHEET DATA:
Current assets                                     $    2,386        $   12,617
Property, plant, and equipment, net                    58,618            89,035
Other assets                                                3               854
                                                ================================
     Total assets                                  $   61,007        $  102,506
                                                ================================
Current liabilities                                $    8,222        $    6,799
Members' equity                                        52,785            95,707
                                                ================================
     Total liabilities and members' equity         $   61,007        $  102,506
                                                ================================


                                                 YEAR ENDED DECEMBER 31,
                                                --------------------------------
                                                  1998              1999
                                                --------------------------------
INCOME STATEMENT DATA:
Revenues                                                             $    6,746
Expenses                                           $     330              7,820
                                                ================================
     Net income                                    $    (330)        $   (1,074)
                                                ================================



























                                       F-17
<PAGE>

TRI-STATES

Tri-States  is a  limited  liability  company  owning  a 80,000  barrel  per day
161-mile  common-carrier  pipeline  that will  deliver  natural gas liquids from
three gas  processing  plants in Alabama and  Mississippi  to  fractionators  in
Louisiana.  The owners of Tri-States are Amoco  Tri-States NGL Pipeline  Company
(16.67%),  Koch  Pipeline  Southeast,  Inc.  (16.67%),  Gulf Coast NGL Pipeline,
L.L.C.(16.67%),  WSF-NGL Pipeline  Company,  Inc.  ("Williams")(16.67%)  and the
Company (33.33%). Williams is the operator of the Tri-States pipeline.

The following is condensed unaudited financial data for Tri-States:
                                                       AT DECEMBER 31,
                                               -------------------------------
                                                1998              1999
                                               -------------------------------
BALANCE SHEET DATA:
Current assets                                     $     63        $    8,056
Property, plant, and equipment, net                                    84,854
                                               ===============================
     Total assets                                  $     63        $   92,910
                                               ===============================

Current liabilities                                $     68        $    1,430
Members' equity                                          (5)           91,480
                                               ===============================
     Total liabilities and members' equity         $     63        $   92,910
                                               ===============================

                                                               YEAR ENDED
                                                              DECEMBER 31,
                                                                  1999
                                                            ------------------
INCOME STATEMENT DATA:
Revenues                                                            $   8,101
Expenses                                                                4,954
                                                            ==================
     Net income                                                     $   3,147
                                                            ==================



























                                       F-18
<PAGE>

The following table represents the aggregated unaudited condensed financial data
for the Company's other equity investments in unconsolidated  affiliates for the
periods ending December 31, 1997, 1998 and 1999.


                                               1998               1999
                                         -------------------------------------
BALANCE SHEET DATA:
Current assets                                  $   11,355         $    12,937
Property, plant and equipment, net                  69,281             116,030
Other assets                                         1,687
                                         =====================================
      Total assets                              $   82,323         $   128,967
                                         =====================================

Current liabilities                             $    5,413         $     6,525
Long-term debt                                      11,790
Other liabilities                                      130
Members' and partners' equity                       64,990             122,442
                                         =====================================
      Total liabilities and equity              $   82,323         $   128,967
                                         =====================================

                              1997               1998              1999
                           ----------------------------------------------------
INCOME STATEMENT DATA:
Revenues                       $   33,646        $   35,843         $   27,897
Expenses                           23,034            24,480             21,932
                           ====================================================
Net income                     $   10,612        $   11,363         $    5,965
                           ====================================================



5.  NOTES RECEIVABLE FROM UNCONSOLIDATED  AFFILIATES

At December 31, 1999,  the Company  holds a  participation  interest in the bank
loan of BEF for  $6.5  million.  The BEF note  receivable  bears  interest  at a
floating  rate per annum at LIBOR plus 0.0875% and matures on May 31, 2000.  The
Company will receive quarterly  principal payments of approximately $3.3 million
plus interest from BEF during the term of the loan.

6.    LONG-TERM DEBT

In December  1999,  the Company and Operating  Partnership  filed a $800 million
universal  shelf  registration  (the  "Registration   Statement")  covering  the
issuance of an unspecified  amount of equity or debt securities or a combination
thereof.  The Company expects to issue public debt under the shelf  registration
statement during fiscal 2000.  Management  intends to use the proceeds from such
debt  offering to repay all  outstanding  bank credit  facilities  and for other
general corporate purposes.

$200 MILLION  BANK CREDIT  FACILITY.  In July 1998,  the  Operating  Partnership
entered  into a $200 million bank credit  facility  that  includes a $50 million
working capital  facility and a $150 million  revolving term loan facility.  The
$150 million revolving term loan facility includes a sublimit of $30 million for
letters of credit.  As of December  31,  1999,  the Company  has  borrowed  $129
million under the bank credit facility which is due in July 2000.

The Company's  obligations under this bank credit facility are unsecured general
obligations and are non-recourse to the General  Partner.  Borrowings under this
bank credit  facility  will bear interest at either the bank's prime rate or the
Eurodollar rate plus the applicable margin as defined in the facility. This bank
credit  facility  will expire in July 2000 and all amounts  borrowed  thereunder
shall be due and payable at that time. There must be no amount outstanding under


                                       F-19
<PAGE>

the working capital facility for at least 15 consecutive days during each fiscal
year.  The Company  elects the basis for the  interest  rate at the time of each
borrowing.  Interest  rates  ranged  from 5.94% to 8.75%  during  1999,  and the
weighted-average interest rate at December 31, 1999 was 6.74%.

As amended on July 28,  1999,  this credit  agreement  relating to the  facility
contains a prohibition  on  distributions  on, or purchases or  redemptions  of,
Units if any event of default  is  continuing.  In  addition,  this bank  credit
facility contains various  affirmative and negative covenants  applicable to the
ability of the Company to,  among other  things,  (i) incur  certain  additional
indebtedness,  (ii) grant certain liens,  (iii) sell assets in excess of certain
limitations,  (iv) make investments,  (v) engage in transactions with affiliates
and (vi) enter into a merger,  consolidation or sale of assets.  The bank credit
facility requires that the Operating Partnership satisfy the following financial
covenants at the end of each fiscal quarter: (i) maintain  Consolidated Tangible
Net Worth (as defined in the bank  credit  facility)  of at least $250  million,
(ii)  maintain a ratio of EBITDA (as  defined in the bank  credit  facility)  to
Consolidated  Interest  Expense (as defined in the bank credit facility) for the
previous  12-month  period of at least 3.5 to 1.0 and (iii)  maintain a ratio of
Total Indebtedness (as defined in the bank credit facility) to EBITDA of no more
than 3.0 to 1.0. The Company was in compliance with these restrictive  covenants
at December 31, 1999.

A "Change of  Control"  constitutes  an Event of Default  under this bank credit
facility.  A Change of Control includes any of the following events:  (i) Dan L.
Duncan  (and/or  certain  affiliates)  cease to own (a) at least 51% (on a fully
converted, fully diluted basis) of the economic interest in the capital stock of
EPCO or (b) an aggregate number of shares of capital stock of EPCO sufficient to
elect a majority  of the board of  directors  of EPCO;  (ii) EPCO ceases to own,
through a wholly owned  subsidiary,  at least 65% of the outstanding  membership
interest  in the  General  Partner  and at least a majority  of the  outstanding
Common Units;  (iii) any person or group  beneficially owns more than 20% of the
outstanding  Common Units (excluding certain affiliates of EPCO or Shell ); (iv)
the  General  Partner  ceases to be the  general  partner of the  Company or the
Operating Partnership;  or (v) the Company ceases to be the sole limited partner
of the Operating Partnership.

$350 MILLION BANK CREDIT FACILITY.  Also in July 1999, the Operating Partnership
entered  into a $350 million bank credit  facility  that  includes a $50 million
working capital  facility and a $300 million  revolving term loan facility.  The
$300 million revolving term loan facility includes a sublimit of $10 million for
letters of credit.  The  initial  proceeds of this loan were used to finance the
acquisition of TNGL and the MBA ownership interests.

Borrowings  under the bank  credit  facility  will bear  interest  at either the
bank's prime rate or the Eurodollar  rate plus the applicable  margin as defined
in the  facility.  The bank  credit  facility  will  expire in July 2001 and all
amounts borrowed thereunder shall be due and payable at that time. There must be
no  amount  outstanding  under  the  working  capital  facility  for at least 15
consecutive  days during each fiscal year.  The Company elects the basis for the
interest rate at the time of each borrowing. Interest rates ranged from 6.88% to
7.31% during 1999, and the  weighted-average  interest rate at December 31, 1999
was 7.10%.

Limitations   on  certain   actions  by  the  Company  and  financial   covenant
requirements  of this bank credit  facility are  substantially  consistent  with
those existing for the $200 Million Bank Credit Facility as described above. The
Company was in compliance with the restrictive covenants at December 31, 1999.

Long-term debt consisted of the following:

                                                    AT DECEMBER 31,
                                                       1998 1999
                                          --------------------------------
Borrowings under:
    $200 Million Bank Credit Facility        $   90,000        $  129,000
    $350 Million Bank Credit Facility                             166,000
                                          --------------------------------
     Total                                       90,000           295,000
Less current maturities of long-term debt                         129,000
                                          ================================
     Long-term debt                          $   90,000        $  166,000
                                          ================================

At December 31, 1999,  the Company had $40 million of standby  letters of credit
available, and approximately $24.3 million of letters of credit were outstanding
under letter of credit agreements with the banks.

                                       F-20
<PAGE>


Extraordinary Item - Early Extinguishment of Debt

On July 31, 1998,  the Company used $243.3  million of proceeds from the sale of
Common Units and $13.3 million of  borrowings  from the $200 million bank credit
facility  to retire  $256.6  million  of debt that was  assumed  from  EPCO.  In
connection  with the  repayment  of the debt,  the Company was required to pay a
"make-whole  payment" of $26.3  million to the lenders.  The $26.3 million (plus
$0.9  million  of  unamortized  debt  costs)  is  included  in the  consolidated
statement of operations for the year ended  December 31, 1998 as  "Extraordinary
item--early extinguishment of debt."


7.       CAPITAL STRUCTURE AND EARNINGS PER UNIT

SECOND AMENDED AND RESTATED AGREEMENT OF LIMITED PARTNERSHIP OF THE COMPANY. The
Second Amended and Restated Agreement of Limited Partnership of the Company (the
"Partnership  Agreement") contains specific provisions for the allocation of net
earnings and losses to the Common Units,  Subordinated Units,  Special Units and
the General Partner.  The Partnership  Agreement also sets forth the calculation
to be used to determine the amount and priority of cash  distributions  that the
Common  Unitholders,  Subordinated  Unitholders  and the  General  Partner  will
receive.

The Partnership Agreement generally authorizes the Company to issue an unlimited
number of additional  limited partner  interests and other equity  securities of
the Company for such  consideration and on such terms and conditions as shall be
established by the General Partner in its sole  discretion  without the approval
of the Unitholders.  During the Subordination  Period,  however, the Company may
not issue equity securities  ranking senior to the Common Units for an aggregate
of more than 22,775,000 Common Units (except for Common Units upon conversion of
Subordinated  Units,  pursuant to employee benefit plans, upon conversion of the
general partner interest as a result of the withdrawal of the General Partner or
in connection with acquisitions or capital  improvements that are accretive on a
per Unit basis) or an equivalent  number of securities  ranking on a parity with
the  Common  Units,  without  the  approval  of the  holders  of at least a Unit
Majority.  A Unit Majority is defined as at least a majority of the  outstanding
Common Units (during the Subordination  Period),  excluding Common Units held by
the  General  Partner  and  its  affiliates,  and at  least  a  majority  of the
outstanding Common Units (after the Subordination Period).


SUBORDINATED UNITS. The Subordinated Units have no voting rights until converted
into Common Units at the end of the Subordination Period (as defined below). The
Subordination  Period for the Subordinated Units will generally extend until the
first day of any quarter  beginning after June 30, 2003 when the Conversion Test
has been satisfied. Generally, the Conversion Test will have been satisfied when
the  Company  has paid  from  Operating  Surplus  and  generated  from  Adjusted
Operating Surplus the minimum quarterly  distribution on all Units for the three
preceding four-quarter periods. Upon expiration of the Subordination Period, all
remaining  Subordinated  Units will convert  into Common Units on a  one-for-one
basis and will  thereafter  participate  pro rata with the other Common Units in
distributions of Available Cash.

If the Conversion  Test has been met for any quarter ending on or after June 30,
2001,  25% of the  Subordinated  Units will  convert into Common  Units.  If the
Conversion  Test has been met for any quarter  ending on or after June 30, 2002,
an additional 25% of the Subordinated  Units will convert into Common Units. The
early conversion of the second 25% of Subordinated  Units may not occur until at
least one year following the early  conversion of the first 25% of  Subordinated
Units.


SPECIAL UNITS. The 14.5 million Special Units issued do not accrue distributions
and are not entitled to cash  distributions  until their  conversion into Common
Units, which occurs automatically with respect to 1.0 million Units on August 1,
2000 (or the day following  the record date for  determining  units  entitled to
receive  distributions  in the second  quarter of 2000),  5.0  million  Units on
August 1, 2001 and 8.5 million Units on August 1, 2002.

Shell has the  opportunity  to earn an  additional  6  million  non-distribution
bearing,  convertible Contingency Units over the next two years based on certain
performance criteria. Shell will earn 3 million convertible Contingency Units if
at any point  during  calendar  year 2000 (or  extensions  thereto  due to force
majeure  events),  gas  production  by Shell  from its  offshore  Gulf of Mexico



                                       F-21
<PAGE>

producing  properties  and  leases  is 950  million  cubic  feet per day for 180
not-necessarily-consecutive  days or 375  billion  cubic  feet  on a  cumulative
basis. Shell will earn another 3 million convertible Contingency Units if at any
point during  calendar  year 2001 (or  extensions  thereto due to force  majuere
events)  such  gas  production  is 900  million  cubic  feet  per  day  for  180
not-necessarily-consecutive  days or 350  billion  cubic  feet  on a  cumulative
basis.  If  either  or both of the  preceding  performance  tests is not met but
Shell's offshore Gulf of Mexico gas production reaches 725 billion cubic feet on
a cumulative basis in calendar years 2000 and 2001 (or extensions thereto due to
force  majeure  events),  Shell  would  still  earn 6  million  non-distribution
bearing,  convertible  Contingency  Units. If all of the  Contingency  Units are
earned, 1 million Contingency Units would convert into Common Units on August 1,
2002 and 5 million  Contingency  Units would convert into Common Units on August
1, 2003. The Contingency Units do not accrue  distributions and are not entitled
to cash distributions until conversion into Common Units.

Under the rules of the New York Stock Exchange,  conversion of the Special Units
into Common Units requires  approval of the Company's  Unitholders.  The General
Partner has agreed to call a special  meeting of the Unitholders for the purpose
of soliciting  such approval.  EPC Partners II, Inc.  ("EPC II"),  which owns in
excess of 81% of the outstanding  Common Units,  has agreed to vote its Units in
favor of such approval, which will satisfy the approval requirement.


UNITS  ACQUIRED  BY  TRUST.  During  the  first  quarter  of 1999,  the  Company
established a revocable  grantor trust (the "Trust") to fund future  liabilities
of a long-term  incentive  plan. At December 31, 1999, the Trust had purchased a
total of 267,200  Common Units (the "Trust  Units") which are accounted for in a
manner similar to treasury stock under the cost method of accounting.  The Trust
Units are considered outstanding and will receive  distributions;  however, they
are excluded from the calculation of net income per Unit.


EARNINGS PER UNIT.  The Company has no dilutive  securities  that would  require
adjustment to net income for the  computation of diluted  earnings per Unit. The
following is a reconciliation  of the number of units used in the computation of
basic and diluted earnings per Unit for all periods presented.



                                            1997         1998         1999
                                          --------------------------------------
Weighted average number of Common
   and Subordinated Units outstanding           54,963       60,124      66,710
Weighted average number of Special
   Units to be converted to Common Units                                  6,078
                                          --------------------------------------
Units used to compute diluted
   earnings per Unit                            54,963       60,124      72,788
                                          ======================================


The  contingent  Special  Units  (described  above) to be issued upon  achieving
certain  performance  criteria have been excluded from diluted earnings per Unit
because such tests have not been met at December 31, 1999.


8.  DISTRIBUTIONS

The Company  intends,  to the extent  there is  sufficient  available  cash from
Operating  Surplus,  as defined by the Partnership  Agreement,  to distribute to
each holder of Common Units at least a minimum  quarterly  distribution of $0.45
per Common Unit.  The minimum  quarterly  distribution  is not guaranteed and is
subject to adjustment as set forth in the Partnership Agreement. With respect to
each quarter  during the  subordination  period,  which will  generally  not end
before June 30, 2003,  the Common  Unitholders  will generally have the right to
receive the minimum quarterly distribution, plus any arrearages thereon, and the
General  Partner will have the right to receive the related  distribution on its
interest before any  distributions of available cash from Operating  Surplus are
made to the Subordinated Unitholders.

On January 17,  2000,  the Company  declared an increase in its  quarterly  cash
distribution to $0.50 per Unit.

                                       F-22
<PAGE>

The following is a summary of cash distributions to partnership  interests since
the initial public offering of the Company's Units:
<TABLE>
<CAPTION>
                                        Cash Distributions
                   ---------------------------------------------------------------
                    Per Common  Per Subordinated   Record               Payment
                       Unit           Unit          Date                 Date
                   ---------------------------------------------------------------

<S>                   <C>            <C>           <C>                  <C>
1998
    Fourth Quarter    $0.32          $0.32         October 30,1998      November 12, 1998
1999
    First Quarter     $0.45          $0.45         January 29, 1999     February 11, 1999
    Second Quarter    $0.45          $0.07         April 30, 1999       May 12, 1999
    Third Quarter     $0.45          $0.37         July 30, 1999        August 11, 1999
    Fourth Quarter    $0.45          $0.45         October 29, 1999     November 10, 1999
2000
    First Quarter     $0.50          $0.50         January 31, 2000     February 10, 2000
    (through February 25, 2000)
</TABLE>


9.  MAJOR CUSTOMERS

Montell  owns a 45.4%  undivided  interest in a plant and the  related  pipeline
system and it leases such undivided interest in these facilities to the Company.
The agreement with Montell expires in 2004. There are two successive  options to
extend  the term for 12 years  each  remaining  under  the  original  agreement.
Revenues  from sales to Montell  were  approximately  $147.6  million and $102.2
million in 1997 and 1998,  respectively.  In  addition,  the Company had supply,
transportation,  and storage contracts with Texas  Petrochemicals that generated
$107.3 million in revenues in 1997. No single  customer  accounted for more than
10% of consolidated revenues during 1999.


10. RELATED PARTY TRANSACTIONS

The Company has no  employees.  All  management,  administrative  and  operating
functions  are  performed  by employees  of EPCO.  Operating  costs and expenses
include  charges  for  EPCO's  employees  who  operate  the  Company's   various
facilities.  Such  charges are based on EPCO's  actual  salary costs and related
fringe  benefits.   Because  the  Company's   operations   constitute  the  most
significant  portion of EPCO's  consolidated  operations,  selling,  general and
administrative  expenses reported in the accompanying statements of consolidated
operations for all periods before the public offering  include all such expenses
incurred  by EPCO  less  amounts  directly  incurred  by other  subsidiaries  or
operating divisions of EPCO.

In connection  with the initial public  offering,  EPCO, the General Partner and
the Company entered into the EPCO Agreement pursuant to which (i) EPCO agreed to
manage the  business and affairs of the Company and the  Operating  Partnership;
(ii) EPCO agreed to employ the  operating  personnel  involved in the  Company's
business for which EPCO is reimbursed by the Company at cost;  (iii) the Company
and the Operating  Partnership agreed to participate as named insureds in EPCO's
current  insurance  program,  and costs are  allocated  among the parties on the
basis of  formulas  set forth in the  agreement;  (iv)  EPCO  agreed to grant an
irrevocable,  nonexclusive  worldwide license to all of the trademarks and trade
names used in its  business to the  Company;  (v) EPCO agreed to  indemnify  the
Company against any losses resulting from certain lawsuits; and (vi) EPCO agreed
to sublease all of the  equipment  which it holds  pursuant to operating  leases
relating to an  isomerization  unit, a  deisobutanizer  tower,  two cogeneration
units  and  approximately  100  rail  cars to the  Company  for $1 per  year and
assigned  its  purchase  options  under such  leases to the  Company  (hereafter
referred to as "Retained Leases".)

Pursuant to the EPCO Agreement, EPCO is reimbursed at cost for all expenses that
it incurs in  connection  with managing the business and affairs of the Company,
except that EPCO is not entitled to be reimbursed  for any selling,  general and
administrative  expenses. In lieu of reimbursement for such selling, general and
administrative  expenses,  EPCO receives an annual  administrative  services fee
that initially equaled $12.0 million. The General Partner, with the approval and


                                       F-23
<PAGE>

consent  of the Audit  and  Conflicts  Committee  of the  Company,  can agree to
increases in such administrative  services fee of up to 10% each year during the
ten-year term of the EPCO  Agreement and may agree to further  increases in such
fee in  connection  with  expansions  of the  Company's  operations  through the
construction  of new facilities or the completion of  acquisitions  that require
additional  management  personnel.  On July 7,  1999,  the Audit  and  Conflicts
Committee of the General  Partner  authorized an increase in the  administrative
services  fee to $1.1 million per month from the initial $1.0 million per month.
The increased fees were effective August 1, 1999. Beginning in January 2000, the
administrative  services  fee will  increase  to $1.55  million  per month  plus
accrued  employee  incentive  plan costs to compensate  EPCO for the  additional
selling,   general,  and  administrative   charges  related  to  the  additional
administrative employees acquired in the TNGL acquisition.

EPCO also operates most of the plants owned by the unconsolidated affiliates and
charges them for actual salary costs and related fringe  benefits.  In addition,
EPCO charged the  unconsolidated  affiliates for management  services  provided;
such charges  aggregated  $1.1 million for 1997,  $1.7 million for 1998 and $0.8
million for 1999.  Since EPCO pays the rental  charges for the Retained  Leases,
such  payments  are  considered a  contribution  by EPCO for the benefit of each
partnership  interest  and  are  included  as such in  Partners'  Equity,  and a
corresponding  charge for the rental  expense is  included  in the  consolidated
statements  of  operations.  Rental  expense,  included in  operating  costs and
expenses,  for the Retained  Leases was $13.3  million,  $11.3 million (of which
$4.0 million  occurred  after the public  offering)  and $10.6 million for 1997,
1998 and 1999, respectively.

The Company  also has  transactions  in the normal  course of business  with the
unconsolidated  affiliates and other  subsidiaries  and divisions of EPCO.  Such
transactions  include  the buying and  selling of NGL  products,  loading of NGL
products and transportation of NGL products by truck.

As a result of the TNGL acquisition, Shell acquired an ownership interest in the
Company and its General Partner. At December 31, 1999, Shell owned approximately
17.6% of the Company  and 30.0% of the  General  Partner.  The  Company's  major
customer  related  to the TNGL  assets  is  Shell.  Under the terms of the Shell
Processing Agreement,  the Company has the right to process substantially all of
Shell's current and future natural gas production from the Gulf of Mexico.  This
includes natural gas production from the developments  currently  referred to as
deepwater.  Generally,  the Shell  Processing  Agreement  grants the Company the
exclusive  right to process  any and all of Shell's  Gulf of Mexico  natural gas
production  from  existing and future  dedicated  leases;  plus the right to all
title,  interest,  and ownership in the raw make  extracted by the Company's gas
processing facilities from Shell's natural gas production from such leases; with
the  obligation to deliver to Shell the natural gas stream after the raw make is
extracted. In addition to the Shell Processing Agreement, the Company acquired a
short-term  lease for 425 rail cars from Shell for servicing the gas  processing
business activities.

Following is a summary of significant transactions with related parties:

                                                   FOR THE YEARS ENDED
                                                       DECEMBER 31,
                                           -------------------------------------
                                              1997         1998        1999
                                           -------------------------------------
Revenues from NGL products sold to:
   Unconsolidated affiliates                   $44,392      $36,474     $40,439
   Shell                                                                 56,301
   EPCO and its subsidiaries                    19,029       19,531       9,148
Cost of NGL products purchased from:
   Unconsolidated affiliates                     8,453        9,270      14,212
   Shell                                                                188,570
   EPCO and its subsidiaries                     6,495        5,293      29,365
Operating expenses charged for trucking
   of NGL products                               7,606        4,704       6,282
Administrative service fee charged by EPCO                    5,129      12,500


                                       F-24
<PAGE>


11. COMMITMENTS AND CONTINGENCIES

STORAGE COMMITMENTS

The Company  stores NGL products for EPCO and various third  parties.  Under the
terms of the storage agreements,  the Company is generally required to redeliver
to the owner its NGL  products  upon  demand.  The  Company is  insured  for any
physical loss of such NGL products due to catastrophic  events.  At December 31,
1999, NGL products aggregating 230 million gallons were due to be redelivered to
the owners under various storage agreements.

LEASE COMMITMENTS

The  Company  leases  certain   equipment  and   processing   facilities   under
noncancelable  operating  leases.  Minimum future rental payments on such leases
with terms in excess of one year at December 31, 1999 are as follows:

          2000                               $ 5,629
          2001                                 4,609
          2002                                 4,606
          2003                                 4,606
          2004                                 4,607
          Thereafter                           4,607
                                         ============
          Total minimum obligations         $ 28,664
                                         ============

Lease expense charged to operations  (including  Retained  Leases) for the years
ended December 31, 1997, 1998 and 1999 was  approximately  $29.6 million , $18.5
million and $20.2 million, respectively.

GAS PURCHASE COMMITMENTS

The Company has annual renewable gas purchase contracts with four suppliers.  As
of  December  31,  1999,  the Company is  required  to make daily  purchases  as
follows: 8,000 million British Thermal Units ("MMBTU") per day through March 31,
2000,  5,000 MMBTU per day through July 31, 2000 and 5,000 MMBTU per day through
October 31, 2000. The cost of these natural gas purchase commitments approximate
market value at the time of delivery.


CAPITAL EXPENDITURE COMMITMENTS

As of  December  31,  1999,  the Company  had  capital  expenditure  commitments
totaling  approximately  $9.5  million,  of which  $1.7  million  relates to the
construction of projects of unconsolidated affiliates.

LITIGATION

EPCO has indemnified  the Company against any litigation  pending as of the date
of its  formation.  The Company is sometimes  named as a defendant in litigation
relating to its normal business operations.  Although the Company insures itself
against various business risks, to the extent management believes it is prudent,
there is no  assurance  that the  nature and  amount of such  insurance  will be
adequate,  in every case, to indemnify the Company against  liabilities  arising
from future legal  proceedings  as a result of its ordinary  business  activity.
Management is aware of no significant  litigation,  pending or threatened,  that
would have a significantly adverse effect on the Company's financial position or
results of operations.


                                       F-25
<PAGE>




12.  FAIR VALUE OF FINANCIAL INSTRUMENTS

The following  disclosure of estimated fair value was determined by the Company,
using available  market  information and  appropriate  valuation  methodologies.
Considerable  judgment,  however,  is  necessary  to  interpret  market data and
develop  the  related  estimates  of  fair  value.  Accordingly,  the  estimates
presented herein are not necessarily  indicative of the amounts that the Company
could  realize  upon  disposition  of  the  financial  instruments.  The  use of
different market assumptions and/or estimation methodologies may have a material
effect on the estimated fair value amounts.

The  Company  enters  into swaps and other  contracts  to hedge the price  risks
associated with inventories,  commitments and certain anticipated  transactions.
The Company does not currently hold or issue  financial  instruments for trading
purposes.  The swaps and other contracts are with  established  energy companies
and major  financial  institutions.  The  Company  believes  its credit  risk is
minimal  on these  transactions,  as the  counterparties  are  required  to meet
stringent credit standards. There is continuous day-to-day involvement by senior
management in the hedging decisions,  operating under resolutions adopted by the
board of directors.

At December 31, 1999, the Company had open positions covering 24.0 billion cubic
feet of natural gas extending into December 2000 related to the swaps  described
above. The fair value of these swap contracts at December 31, 1999 was estimated
at $0.5  million  payable  by the  Company  based on  quoted  market  prices  of
comparable  contracts  and  approximate  the gain or loss that  would  have been
realized if the contracts had been settled at the balance sheet date.

Cash  and  Cash  Equivalents,   Accounts  Receivable,   Participation  in  Notes
Receivable from Unconsolidated Affiliates, Accounts Payable and Accrued Expenses
are carried at amounts which reasonably approximate their fair value at year end
due to their short-term nature.

Long-term  debt is carried at an amount that  reasonably  approximates  its fair
value at year end due to its variable interest rates.


13.  SUPPLEMENTAL CASH FLOWS DISCLOSURE

The net effect of changes in operating assets and liabilities is as follows:
<TABLE>
<CAPTION>
                                                                        YEAR ENDED DECEMBER 31,
                                                               1997               1998              1999
                                                         -------------------------------------------------------
<S>                                                             <C>                 <C>            <C>
(Increase) decrease in:
      Accounts receivable                                       $   29,024        $     3,699      $  (152,363)
      Inventories                                                    7,329              1,361            7,471
      Prepaid and other current assets                                 917               (342)          (7,523)
      Other assets                                                     127                 46           (1,971)
Increase (decrease) in:
      Accounts payable                                              (3,320)           (40,005)          (6,276)
      Accrued gas payable                                          (26,955)           (18,485)         189,166
      Accrued expenses                                              (5,526)            (1,098)         (10,776)
      Other current liabilities                                      1,352            (10,082)           6,747
      Other liabilities                                                                                    296
                                                         =======================================================
Net effect of changes in operating accounts                     $    2,948        $   (64,906)     $    24,771
                                                         =======================================================

Cash payments for interest, net of $2,005,
      $180 and $153 capitalized in 1997,
      1998 and 1999, respectively                               $   28,352        $     6,971      $    15,780
                                                         =======================================================
</TABLE>


                                       F-26
<PAGE>

During 1998, the Company  contributed  $1.9 million (at net book value) of plant
equipment to an unconsolidated  affiliate as part of its investment  therein. On
August 1, 1999,  the  Company  issued  14.5  million  non-distribution  bearing,
convertible  Special  Units and $166  million in cash in exchange for the equity
interest in TNGL and assumed approximately $4 million of debt in connection with
the acquisition of additional interest in MBA.

14.  CONCENTRATION OF CREDIT RISK

A  substantial  portion of the  Company's  revenues are derived from natural gas
processing  and  the   fractionation,   isomerization,   propylene   production,
marketing,  storage and  transportation  of NGLs to various companies in the NGL
industry, located in the United States. Although this concentration could affect
the Company's  overall  exposure to credit risk since these  customers  might be
affected  by similar  economic  or other  conditions,  management  believes  the
Company is exposed to minimal credit risk, since the majority of its business is
conducted with major  companies  within the industry and much of the business is
conducted with companies with whom the Company has joint operations. The Company
generally does not require collateral for its accounts receivable.

The Company is subject to a number of risks inherent in the industry in which it
operates,  primarily  fluctuating  gas and liquids  prices and gas  supply.  The
Company's   financial   condition   and  results  of   operations   will  depend
significantly  on the  prices  received  for  NGLs  and the  price  paid for gas
consumed in the NGL extraction process. These prices are subject to fluctuations
in response to changes in supply, market uncertainty and a variety of additional
factors  that are beyond the control of the Company.  In  addition,  the Company
must continually connect new wells through  third-party  gathering systems which
serve the gas  plants in order to  maintain  or  increase  throughput  levels to
offset  natural  declines in dedicated  volumes.  The number of wells drilled by
third parties will depend on, among other factors, the price of gas and oil, the
energy policy of the federal government, and the availability of foreign oil and
gas, none of which is in the Company's control.


15.  SEGMENT  INFORMATION

Historically,  the Company has had only one  reportable  business  segment:  NGL
Operations.  Due to the  broadened  scope of the Company's  operations  with the
third  quarter of 1999  acquisition  of TNGL,  effective  for fiscal  1999,  the
Company's  operations are being managed using five reportable business segments.
The  five  new  segments  are:  Fractionation,   Pipeline,   Processing,  Octane
Enhancement, and Other.

Operating  segments are components of a business about which separate  financial
information  is  available  that is evaluated  regularly by the chief  operating
decision  maker  in  deciding  how  to  allocate   resources  and  in  assessing
performance.  Generally, financial information is required to be reported on the
basis that it is used internally for evaluating segment performance and deciding
how to allocate resources to segments.

The  management of the Company  evaluates  segment  performance  on the basis of
gross  operating  margin.  Gross  operating  margin  reported  for each  segment
represents  earnings  before   depreciation  and  amortization,   lease  expense
obligations retained by the Company's largest Unitholder,  EPCO, and general and
administrative  expenses.  In  addition,   segment  gross  operating  margin  is
exclusive of interest expense,  interest income (from unconsolidated  affiliates
or others), dividend income from unconsolidated  affiliates,  minority interest,
extraordinary charges and other income and expense  transactions.  The Company's
equity  earnings from  unconsolidated  affiliates  are included in segment gross
operating margin.  Segment assets consists of property,  plant and equipment and
the amount of investments in and advances to unconsolidated affiliates.

Segment  gross  operating  margin is inclusive of  intersegment  revenues.  Such
revenues,  which have been eliminated from the consolidated totals, are recorded
at arms-length  prices which are intended to  approximate  the prices charged to
external customers.

The  five  new  segments  are  Fractionation,   Pipeline,   Processing,   Octane
Enhancement and Other.  Fractionation includes NGL fractionation,  polymer grade
propylene fractionation and butane isomerization  (converting normal butane into
high purity  isobutane)  services.  Pipeline  consists of pipeline,  storage and
import/export terminal services.  Processing includes the natural gas processing
business and its related NGL merchant activities.  Octane Enhancement represents


                                       F-27
<PAGE>

the  Company's  33.33%  ownership  interest in a facility  that  produces  motor
gasoline  additives to enhance  octane  (currently  producing  MTBE).  The Other
operating  segment  consists of  fee-based  marketing  services  and other plant
support functions.



Information  by  operating  segment,   together  with   reconciliations  to  the
consolidated totals, is presented in the following table:
<TABLE>
<CAPTION>
                                                            Operating Segments                           Adjustments
                                ------------------------------------------------------------------------
                                                                                 Octane                      and        Consolidated
                                Fractionation    Pipelines      Processing    Enhancement    Other       Eliminations      Totals
                                ----------------------------------------------------------------------------------------------------
<S>                                 <C>          <C>         <C>            <C>              <C>         <C>            <C>
Revenues from
    external customers
    1999                            $275,646     $ 16,180    $1,081,487     $ 8,183          $   731     $ (35,771)     $ 1,346,456
    1998                             273,781       19,344       506,630       9,801                        (54,983)         754,573
    1997                             339,721       15,924       729,376       9,305                        (58,363)       1,035,963

Intersegment revenues
    1999                             118,103       43,688       216,720                          444      (378,955)               -
    1998                             162,379       37,574            90                          383      (200,426)               -
    1997                             129,230       40,202           164                          360      (169,956)               -

Total revenues
    1999                             393,749       59,868     1,298,207       8,183            1,175      (414,726)       1,346,456
    1998                             436,160       56,918       506,720       9,801              383      (255,409)         754,573
    1997                             468,951       56,126       729,540       9,305              360      (228,319)       1,035,963

Gross operating margin by segment
    1999                             106,267       27,038        36,799       8,183              908                        179,195
    1998                              66,627       27,334          (652)      9,801           (3,483)                        99,627
    1997                             100,770       23,909        (3,778)      9,305           (1,496)                       128,710


Segment assets
    1999                             362,198      249,453       122,495                          113        32,810          767,069
    1998                             288,159      207,432           181                          142         3,879          499,793

Investments in and advances to
    Unconsolidated affiliates
    1999                              99,110       85,492        33,000      63,004                                         280,606
    1998                              30,447       10,595                    50,079                                          91,121

</TABLE>

Two  customers  provided  more than 10% of revenues in 1997.  Only one  customer
provided  more than 10% of revenues in 1998.  No single  customer  provided more
than 10% of revenues in 1999.

All consolidated revenues were earned in the United States.







                                       F-28
<PAGE>

A reconciliation of segment gross operating margin to consolidated income before
extraordinary item and minority interest follows:
<TABLE>
<CAPTION>
                                                         1997          1998          1999
                                                      ------------------------------------------
<S>                                                      <C>            <C>          <C>
Total segment gross operating margin                     $  128,710     $  99,627    $  179,195
      Depreciation and amortization                         (17,684)      (18,579)      (23,664)
      Retained lease expense, net                           (13,300)      (12,635)      (10,557)
      Gain (loss) on sale of assets                            (155)          276          (123)
      Selling, general and administrative                   (21,891)      (18,216)      (12,500)
                                                      ------------------------------------------
Consolidated operating income                                75,680        50,473       132,351
      Interest expense                                      (25,717)      (15,057)      (16,439)
      Interest income from unconsolidated affiliates                          809         1,667
      Dividend income from unconsolidated affiliates                                      3,435
      Interest income - other                                 1,934           772           886
      Other, net                                                793           358          (379)
                                                      ------------------------------------------
Consolidated income before extraordinary item
  and minority interest                                   $  52,690     $  37,355    $  121,521
                                                      ==========================================
</TABLE>


16.      SUBSEQUENT EVENTS


Effective January 1, 2000,  Enterprise  Products GP, LLC, the general partner of
the Company,  adopted the 1999 Long-Term Incentive Plan (the "Plan").  Under the
Plan, non-qualified incentive options to purchase a fixed number of Common Units
may be granted to key employees of EPCO who perform  management,  administrative
or operational functions for the Company under the EPCO Agreement.  The exercise
price  per  Unit,   vesting  and  expiration   terms,   and  rights  to  receive
distributions  on Units  granted  are  determined  by the Company for each grant
agreement.  Upon the exercise of an option, the Company may deliver the Units or
pay an amount in cash equal to the excess of the fair market value of a Unit and
the  exercise  price of the option.  On January 1, 2000,  225,000  options  were
granted  at a weighted  average  price of $17.50 per Unit of which none had been
exercised  at  February  25,  2000.  The Plan is  primarily  funded by the Units
purchased by the Trust. Since the Common Units held by the Trust were previously
unallocated,  they were excluded from the earnings per Unit calculation.  If the
Plan would have been  adopted at January 1, 1999,  earnings  per Unit would have
been $1.78 basic and $1.63 diluted.

On February 25, 2000,  the Company  announced  the closing,  effective  March 1,
2000, of its  acquisition of certain  Louisiana and Texas  pipeline  assets from
Concha  Chemical  Pipeline  Company  ("Concha"),  an  affiliate  of  Shell,  for
approximately $100 million in cash. The principal asset acquired was the Lou-Tex
Propylene  Pipeline which is 263 miles of 10" pipeline from Sorrento,  Louisiana
to Mont Belvieu, Texas. The Lou-Tex Propylene Pipeline is currently dedicated to
the transportation of chemical grade propylene from Sorrento to the Mont Belvieu
area.  Also acquired in this  transaction  was 27.5 miles of 6" ethane  pipeline
between Sorrento and Norco,  Louisiana,  and a 0.5 million barrel storage cavern
at Sorrento, Louisiana. The acquisition of the Lou-Tex Propylene Pipeline is the
first  step in the  Company's  development  of an  approximately  $180  million,
160,000  barrel per day  Louisiana-to-Texas  gas liquids  pipeline  system.  The
second step involves the  construction of the 263-mile Lou-Tex NGL Pipeline from
Sorrento,  Louisiana to Mont Belvieu,  Texas,  scheduled  for  completion in the
third quarter of 2000 at an estimated cost of $82.5 million.  This larger system
will link growing  supplies of NGLs produced in Louisiana and  Mississippi  with
the principal NGL markets on the United States Gulf Coast.

On February 23, 2000, the Company  offered to buy the remaining  88.5% ownership
interests  in Dixie from the other seven  owners for a total  purchase  price of
approximately  $204.4  million.  The offer is subject to the  acceptance  by the
holders of a minimum of 68.5% of the oustanding ownership  interests.  The offer
will expire on March 8, 2000 if it is not accepted by such holders. If the offer
is accepted,  the purchase would be subject to, among other things,  preparation
and execution of a definitive  purchase agreement and the obtaining of requisite
regulatory approvals and consents.







                                       F-29
<PAGE>


17.  SELECTED QUARTERLY FINANCIAL DATA   (UNAUDITED)
<TABLE>
<CAPTION>
                                                          First             Second             Third             Fourth
                                                         Quarter           Quarter            Quarter           Quarter
                                                    --------------------------------------------------------------------------

<S>                                                     <C>                <C>               <C>                <C>
FOR THE YEAR ENDED DECEMBER 31, 1998:
      Revenues                                          $     193,339      $     211,397     $     168,791      $     181,046
      Operating income                                          6,138             19,008            11,865             13,462
      Income (loss) before extraordinary item
          and minority interest                                  (319)            15,399             9,802             12,473
      Extraordinary item and minority interest                      3               (154)          (27,002)              (125)
      Net income (loss)                                          (316)            15,245           (17,200)            12,348

      Net income Per Unit, basic
          Earnings (loss) before extraordinary item     $       (0.01)     $        0.27     $        0.15      $        0.18
          Extraordinary item                                                                         (0.42)
                                                    --------------------------------------------------------------------------
          Net income (loss)                             $       (0.01)     $        0.27     $       (0.27)     $        0.18
                                                    ==========================================================================
      Net income per Unit, diluted                      $       (0.01)     $        0.27     $       (0.27)     $        0.18
                                                    ==========================================================================

FOR THE YEAR ENDED DECEMBER 31, 1999:
      Revenues                                          $     148,877      $     177,479     $     445,027      $     575,073
      Operating income                                         12,068             21,069            40,002             59,212
      Income before minority interest                          10,561             19,350            36,716             54,894
      Minority interest                                          (106)              (196)             (370)              (554)
      Net income                                               10,455             19,154            36,346             54,340

      Net income per Unit, basic                         $       0.16      $        0.28     $        0.54      $        0.81
                                                    ==========================================================================
      Net income per Unit, diluted                       $       0.16      $        0.28     $        0.47      $        0.66
                                                    ==========================================================================
</TABLE>

As a result of the TNGL acquisition and MBA acquisition,  the Company's earnings
increased  significantly in the third quarter of 1999 over the second quarter of
1999. The TNGL  acquisition was effective August 1, 1999 and the MBA acquisition
was effective July 1, 1999.

Certain 1998 amounts have been restated to conform to the 1999 presentation.





















                                       F-30
<PAGE>

18.   CONDENSED FINANCIAL INFORMATION OF OPERATING PARTNERSHIP

The  Operating  Partnership  and its  subsidiaries  and joint  ventures  conduct
substantially  all of the business of the Company.  The  Operating  Partnership,
along with the  Company,  was formed in April 1998 to acquire,  own, and operate
all of the NGL processing and  distribution  assets of EPCO. The General Partner
holds a 1.0101% interest in the Operating Partnership and a 1.0% interest in the
Company. The Company owns a 98.9899% interest in the Operating Partnership.

Following is the condensed financial information for the Operating Partnership:

BALANCE SHEET DATA:                               AS OF DECEMBER 31,
                                            --------------------------------
                                                 1998            1999
                                            --------------------------------
Current assets                                   $  137,693    $    382,298
Noncurrent assets                                   603,344       1,115,142
                                            ================================
   Total assets                                  $  741,037    $  1,497,440
                                            ================================

Current liabilities                              $   82,771    $    530,759
Noncurrent liabilities                               90,000         166,296
Minority Interest                                       993           1,032
Partners' equity                                    567,273         799,353
                                            ================================
   Total liabilities and partners' equity        $  741,037    $  1,497,440
                                            ================================


INCOME STATEMENT DATA:
<TABLE>
<CAPTION>                                                             YEAR ENDED DECEMBER 31,
                                                 ------------------------------------------------
                                                      1997            1998            1999
                                                 ------------------------------------------------
<S>                                                 <C>               <C>           <C>
Revenues                                            $  1,035,963      $  754,573    $  1,346,456
                                                 ================================================
Operating Income                                          75,680          50,473         132,351
                                                 ================================================
Income before extraordinary item and
    minority interest                                     52,690          37,355         121,840
Extraordinary item                                                       (27,176)
                                                 ------------------------------------------------
Income before minority interest                           52,690          10,179         121,840
Minority interest                                            (78)           (122)           (110)
                                                 ------------------------------------------------
Net income of Operating Partnership                 $     52,612      $   10,057    $    121,730
Reconciliation of net income of Operating
   Partnership to net income of the Company:
         Trust dividend income eliminated in
             in consolidation                                                               (319)
         Minority interest                                  (449)             20          (1,116)
                                                 ================================================
Net income of the Company                           $     52,163      $   10,077    $    120,295
                                                 ================================================
</TABLE>

The  number  and  dollar  amount of  reconciling  items  between  the  financial
statements of the Company and the Operating  Partnership are insignificant.  The
primary reconciling items between the balance sheet of the Operating Partnership
and the Company are the Operating  Partnership's  investment in the Trust (which
is  eliminated in  consolidation  with the Company) and minority  interest.  The
differences  in net income are the dividends  recognized by the Trust (which are
eliminated in consolidation) and minority interest as shown above.







                                       F-31
<PAGE>

SCHEDULE II
ENTERPRISE PRODUCTS PARTNERS, L.P.
VALUATION AND QUALIFYING ACCOUNTS

(AMOUNTS IN MILLIONS OF DOLLARS)
<TABLE>
<CAPTION>
                                                                 Additions
                                                         -----------------------
                                           Balance at    Charged to   Charged to
                                          beginning of   Costs and       other                       Balance at end
              Description                    period       expenses     accounts     Deductions         of period
- ----------------------------------------------------------------------------------------------------------------------
<S>                                            <C>          <C>                       <C>                 <C>
Year ended December 31, 1997:
      Reserve for inventory losses             $ 1.2        $  5.0                    $ (5.4)(a)          $  0.8
Year ended December 31, 1998:
      Reserve for inventory losses               0.8          10.0                     (10.1)(a)             0.8
Year ended December 31, 1999:
      Allowance for doubtful
          accounts receivable - trade                          3.0     12.9 (b)                             15.9
      Reserve for inventory losses               0.8           7.3                     ( 5.2)(a)             2.9
- ----------------------------------------------------------------------------------------------------------------------
 (a)  Generally denotes net underground NGL storage well product losses
 (b)  As a result of the TNGL acquisition,  the Company acquired a $12.9 million
      allowance for doubtful accounts from TNGL.  Historically,  the Company did
      not experience any significant losses from bad debts and therefore did not
      require an allowance account.
</TABLE>




























<PAGE>

                                   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, in the City of Houston,
State of Texas, on the 1st day of March, 2000.

                              ENTERPRISE PRODUCTS PARTNERS L.P.
                              (A Delaware Limited Partnership)

                              By:      ENTERPRISE PRODUCTS GP, LLC,
                                       as General Partner

                              By:      /s/  O.S. Andras
                              -------------------------
                              Name:    O.S. Andras
                              Title:   President and Chief Executive Officer
                                       of Enterprise Products GP, LLC

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities indicated below on the 1st day of March, 2000.

 Signature                                            Title
 ---------                                            -----

/s/  Dan L. Duncan                 Chairman of the Board and Director
- ------------------
Dan L. Duncan

/s/  O.S. Andras                   President, Chief Executive Officer and
- ------------------
O.S. Andras                        Director

/s/  Randa L. Duncan               Group Executive Vice President and
- ---------------------              Director
Randa L. Duncan

/s/ Gary L. Miller                 Executive Vice President, Chief Financial
- ---------------------              Officer, Treasurer and Director (Principal
Gary L. Miller
                                   Financial and Accounting Officer)

/s/ Charles R. Crisp               Director
- --------------------
Charles R. Crisp

/s/ Dr. Ralph S. Cunningham        Director
- ---------------------------
Dr. Ralph S. Cunningham

/s/ Curtis R. Frasier              Director
- ---------------------
Curtis R. Frasier

/s/ Lee W. Marshall, Sr.           Director
- ------------------------
Lee W. Marshall, Sr.

/s/ Stephen H. McVeigh             Director
- -----------------------
Stephen H. McVeigh


<PAGE>



                                                                    EXHIBIT 21.1
ENTERPRISE PRODUCTS PARTNERS L.P.
LIST OF SUBSIDIARIES OF THE COMPANY


Enterprise Products Operating L.P., a Delaware limited partnership
Sorrento Pipeline Company, LLC, a Texas limited liability company
Chunchula Pipeline Company, LLC, a Texas limited  liability  company
Cajun Pipeline Company, LLC, a Texas limited  liability company
HSC Pipeline Partnership,  L.P., a Texas limited partnership
Propylene Pipeline  Partnership, L.P., a Texas limited  partnership
Enterprise  Products Texas  Operating, L.P., a Texas limited partnership
Entell NGL Services, LLC, a Delaware limited liability company
Enterprise Lou-Tex Propylene  Pipeline L.P.,  a  Texas  limited partnership
Enterprise Lou-Tex  NGL  Pipeline  L.P.,  a Texas limited partnership
Enterprise NGL Private Lines & Storage LLC, a Delaware limited liability company
Enterprise NGL Pipelines, LLC, a Delaware limited liability company
Enterprise Gas Processing LLC, a Delaware limited liability company
Enterprise Norco LLC, a Delaware limited  liability company
Enterprise Fractionation LLC, a Delaware limited liability company
EPOLP 1999 Grantor Trust

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THE  SCHEDULE   CONTAINS  SUMMARY  FINANCIAL   INFORMATION   EXTRACTED  FROM THE
CONSOLIDATED  FINANCIAL STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH FINANCIAL STATEMENTS
</LEGEND>
<CIK>                         0001061219
<NAME>                        ENTERPRISE PRODUCTS PARTNERS L.P.
<MULTIPLIER>                                   1000

<S>                             <C>                  <C>                <C>
<PERIOD-TYPE>                   YEAR                 YEAR               YEAR
<FISCAL-YEAR-END>                       DEC-31-1997        DEC-31-1998        DEC-31-1999
<PERIOD-START>                          JAN-01-1997        JAN-01-1998        JAN-01-1999
<PERIOD-END>                            DEC-31-1997        DEC-31-1998        DEC-31-1999
<CASH>                                       23,463             24,103              5,230
<SECURITIES>                                      0                  0                  0
<RECEIVABLES>                                76,533             72,834            334,294
<ALLOWANCES>                                      0                  0             15,871
<INVENTORY>                                  18,935             17,574             39,907
<CURRENT-ASSETS>                            127,034            137,693            384,538
<PP&E>                                      716,594            720,342          1,029,026
<DEPRECIATION>                              202,867            220,549            261,957
<TOTAL-ASSETS>                              697,713            741,037          1,494,952
<CURRENT-LIABILITIES>                       167,344             82,771            531,120
<BONDS>                                     215,334             90,000            166,000
                             0                  0                  0
                                       0                  0                  0
<COMMON>                                          0                  0                  0
<OTHER-SE>                                  311,885            562,536            789,465
<TOTAL-LIABILITY-AND-EQUITY>                697,713            741,037          1,494,952
<SALES>                                   1,020,281            738,902          1,332,979
<TOTAL-REVENUES>                          1,035,963            754,573          1,346,456
<CGS>                                       938,392            685,884          1,201,605
<TOTAL-COSTS>                               938,392            685,884          1,201,605
<OTHER-EXPENSES>                             21,891             18,216             12,500
<LOSS-PROVISION>                                  0                  0                  0
<INTEREST-EXPENSE>                           25,717             15,057             16,439
<INCOME-PRETAX>                              49,963             35,416            115,912
<INCOME-TAX>                                      0                  0                  0
<INCOME-CONTINUING>                          52,163             37,253            120,295
<DISCONTINUED>                                    0                  0                  0
<EXTRAORDINARY>                                   0             27,176                  0
<CHANGES>                                         0                  0                  0
<NET-INCOME>                                 52,163             10,077            120,295
<EPS-BASIC>                                  0.94               0.17               1.79
<EPS-DILUTED>                                  0.94               0.17               1.64



</TABLE>


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