NORTHEAST INVESTORS TRUST
N-30D, 1997-11-25
Previous: NABI /DE/, 424B3, 1997-11-25
Next: NORWEST CORP, S-4, 1997-11-25



Northeast Investors Trust

Dear Shareholders:
   We are  pleased to submit our 48th Annual  Report.  Net assets rose to $11.79
per share at year-end, up from $10.90 per share on September 30, 1996. Total net
assets were  $2,074,181,767,  up from $1,200,483,907 on September 30, 1996. This
increase in assets helped to lower our yearly expense ratio once again, to .64%.
Our trailing one- five-,  and ten-year  average  annual total return figures are
18.16%, 14.93% and 11.76%, respectively, to September 30, 1997.

   We have been concerned about the closing of the spread between Treasuries and
high-yield  bonds.  However,  in 1983 the  spread  was on the order of 125 basis
points, so today's 250-300 is generous by that historical comparison, at least.

   To try to protect asset value and earning power,  we have been gradually and,
hopefully,  carefully,  employing  the proceeds of maturing  Treasury  bills and
incoming cash to acquire  "yield-to-call"  paper that gives us a good income and
short maturity,  and to purchase  selected new issues when  attractive.  The new
issues are often debt  offerings  of  companies to which banks have been lending
for years, but who now seek more permanent financing.

   We are often asked if the inflow of money and the significant increase in the
size of our fund  that has  occurred  in the last year have had an effect on our
ability  to  manage  the  portfolio.  Today the high  yield  market is over $400
billion in size,  with well over 500  issuers,  so the  aggregate  portfolio  is
considerably less than 1% of this agora.  Unlike a standard  corporation,  where
additional shares often are seen to result in dilution, new net shares sold by a
mutual fund result in money being  brought in,  during a rising  market,  at the
higher market level then extant,  softening, if not eliminating any dilution. As
set forth above, our costs are spread over a larger base.

   We are also asked about the influence  that higher  interest rates could have
on our price.  If  interest  rates are not carried to 1979-82  extremes,  higher
rates  usually  reflect a better  economy  which  normally  raises the cash flow
available for payment of the interest accruing on our holdings.

   These,  then,  are the  current  factors in our efforts to try to continue to
provide superior results for our shareholders.







                  Respectfully submitted,







                  Ernest E. Monrad

                  Chairman of the Trustees





October 14, 1997


<PAGE>
<TABLE>

                                                                                Distribution Per Share
Fiscal                            At End of Fiscal Year                                During Fiscal Year      Average
====================================================================================================================================
Year         Approximate           Full       Net Asset           Total          From            From          Monthly
Ended          Number of         Shares           Value             Net           Net        Realized        Net Asset
Sept. 30    Shareholders    Outstanding       Per Share          Assets        Income            Gain            Value
====================================================================================================================================
  <S>              <C>           <C>              <C>         <C>                <C>          <C>               <C>

1950(a)             67           27,685          $10.12       $ 280,172          $0.22        $0.0000           $ 9.86
1951               113           51,070           11.09         566,238          0.60          0.2709            10.71
1952               159           78,519           11.33         889,359          0.61          0.2597            11.28
1953               193           96,413           10.83       1,044,115          0.65          0.1046            11.57
1954               290          131,031           14.17       1,855,734          0.61          0.2269            12.75
1955               366          159,278           16.93       2,695,322          0.675         0.3886            16.30
1956               417          168,256           16.87       2,837,437          0.745         0.3185            17.65
1957               437          180,360           14.57       2,626,103          0.76          1.2450            16.72
1958               505          210,929           16.55       3,489,777          0.76          0.6658            15.75
1959               694          259,709           16.77       4,354,809          0.76          1.6951            18.36
1960               884          316,915           15.73       4,986,360          0.79          0.5663            16.58
1961             1,156          391,126           17.23       6,739,320          0.80          0.8179            17.33
1962             1,508          492,454           16.48       8,111,024          0.80          0.4345            17.45
1963             2,142          676,976           17.80      12,046,866          0.80          0.4134            17.70
1964             2,800          981,037           18.48      18,122,167          0.83          0.4899            18.36
1965             3,380        1,238,570           18.46      22,855,525          0.84          0.4642            18.80
1966             3,678        1,445,424           16.03      23,163,540          0.86          0.4346            18.08
1967             3,773        1,644,607           17.31      28,454,561          0.90          0.3157            17.08
1968             3,932        1,954,413           17.74      34,657,130          0.94          0.4357            17.31
1969             4,396        2,225,423           15.30      34,032,661          0.99          0.4378            17.07
1970             5,066        2,618,638           14.15      37,049,008          1.035         0.0000            14.57
1971             5,574        3,174,649           15.23      48,329,677          1.10          0.0000            15.04
1972             6,276        3,924,201           15.75      61,787,749          1.15          0.0000            15.74
1973             7,269        4,541,622           15.18      68,896,938          1.14          0.0000            15.62
1974             7,380        4,735,497           12.35      58,446,955          1.16          0.0000            13.95
1975             8,354        5,995,696           13.04      78,126,666          1.21          0.0000            13.10
1976            10,023        8,067,930           14.57     117,514,100          1.25          0.0000            14.02
1977            12,871       10,781,998           14.93     160,882,937          1.28          0.0000            14.96
1978            13,717       11,838,531           14.03     166,015,297          1.28          0.0000            14.34
1979            13,924       12,463,013           13.01     162,045,583          1.285         0.0000            13.89
1980            13,086       12,405,590           11.26     139,586,138          1.34          0.0000            11.78
1981            11,828       12,249,619            9.38     114,852,760          1.395         0.0000            10.35
1982            12,792       13,360,184           10.88     145,243,484          1.41          0.0000            10.01
1983            13,027       14,361,773           11.83     169,821,605          1.44          0.0000            11.96
1984            11,634       15,324,746           10.98     168,229,381          1.46          0.0000            10.34
1985            11,991       17,887,582           12.19     217,989,344          1.46          0.0000            11.77
1986            14,431       23,037,102           13.60     313,197,229          1.46          0.0000            13.17
1987            17,532       26,987,069           12.89     347,841,198          1.46          0.0000            13.63
1988            19,107       33,268,240           12.16     404,218,905          1.94          0.0000            12.13
1989            18,749       34,498,332           11.18     385,389,718          1.54          0.0000            11.64
1990            16,895       31,459,941            8.81     277,133,819          1.43          0.0000             9.78
1991            15,747       35,220,038            8.83     310,667,350          1.34          0.0000             8.36
1992            15,918       47,684,814            9.50     452,773,909          1.15          0.0000             9.22
1993            16,209       47,797,167            9.94     474,975,825          1.02          0.0000             9.68
1994            17,460       58,148,389           10.02     582,093,443          0.99          0.0000            10.27
1995            20,644       77,209,155           10.33     797,559,000          0.96          0.0000            10.01
1996            24,631      110,229,375           10.90   1,200,483,907          0.99          0.0000            10.46
1997            34,213      175,955,357           11.79   2,074,181,767          1.00          0.0000            11.32
(a)From March 1, 1950, date of organization of the Trust.  The shares were initially sold on March 1,1950 at a net asset value of
$10.00 per share.


</TABLE>

<PAGE>
<TABLE>
<S>                                                                      <C>


Average Annual Total Return (unaudited):
     One year ended September 30, 1997..................................18.16%
     Five years ended September 30, 1997................................14.93%
     Ten years ended September 30, 1997.................................11.76%
SEC yield calculated as of September 30, 1997 (unaudited):...............7.28%

</TABLE>
<TABLE>
     <S>                                                 <C>                <C>

Corporate Bonds
    Advertising                                     $6,956,250            .34%
    Apparel                                         40,084,192           1.93%
    Automobile &Truck                                1,320,000            .06%
    Automotive Products                              9,658,125            .47%
    Building &Construction                          91,560,580           4.41%
    Chemicals                                      120,728,750           5.82%
    Clothing                                         5,719,000            .28%
    Computer Software & Services                     8,980,000            .43%
    Conglomerate                                    22,139,192           1.07%
    Entertainment                                    3,595,250            .17%
    Fast Food Service                                3,977,500            .19%
    Food &Beverage                                 146,102,358           7.04%
    Food Service                                    19,201,250            .93%
    Furniture                                       12,292,500            .59%
    Gaming                                         236,391,769          11.40%
    Grocery Stores                                 112,133,100           5.41%
    Metals & Mining                                 28,702,113           1.38%
    Oil/Gas Exploration                             10,900,000            .53%
    Packaging & Container                          156,667,531           7.55%
    Paper &Forest Products                          58,177,280           2.80%
    Petroleum & Drilling                            12,486,940            .60%
    Publishing & Printing                           23,251,900           1.12%
    Real Estate                                     50,096,180           2.42%
    Recreation                                      27,750,000           1.34%
    Retail                                          24,281,078           1.17%
    Retail Food Chains                              68,420,254           3.30%
    Tobacco & Distilling                             1,065,000            .05%
    Transportation                                  18,770,265            .90%
    Miscellaneous                                   54,987,708           2.65%
- --------------------------------------------------------------------------------
    Total Corporate Bonds                         1,376,396,065         66.35%
    Total Treasury Bills                            148,725,000          7.17%
    Total Foreign Bonds                              61,954,755          2.99%
    Total Common Stocks                             260,741,264         12.57%
    Total Preferred Stocks                          100,573,050          4.85%
    Total Warrants and Units                         11,355,600           .55%
    Total Repurchase Agreement                       82,884,007          4.00%
    Total Investments                             2,042,629,741         98.48%
    Cash &Receivables                                41,881,679          2.02%
    Total Assets                                  2,084,511,420        100.50%
    Less Liabilities                               (10,329,653)         (0.50%)
- ------------------------------------------------------------------------------------------------------------------------------------
    Net Assets                                    $2,074,181,767       100.00%
====================================================================================================================================
</TABLE>
<PAGE>

The following graph compares the cumulative total shareholder return onNortheast
Investors  Trust shares over the ten  preceding  fiscal years to the  cumulative
total share return on the First Boston High Yield Index,  assuming an investment
of  $10,000  in  both  at  their  closing  prices  on  September  30,  1987  and
reinvestment of dividends and capital gains. For management's  discussion of the
Trust's fiscal year 1997 performance, see the Chairman's letter to shareholders.
                              (EDGAR REFERENCE - GRAPH)
<TABLE>
<CAPTION>

                            1987    1988     1989     1990     1991    1992     1993     1994     1995     1996    1997

<S>                         <C>    <C>      <C>       <C>      <C>     <C>      <C>      <C>      <C>      <C>     <C>

Northeast Investors Trust  $10,000 $11,062  $11,601  $10,572  $12,436 $15,153  $17,615  $19,546  $22,173  $25,716 $30,386


First Boston High Yield Index$10,000$11,380 $12,011  $10,944  $14,986 $18,056  $20,888  $21,608  $24,648  $27,302 $31,593
</TABLE>

<PAGE>
<TABLE>


Corporate Bonds
<CAPTION>
                                                                                              Market
Name of Issuer                                                                    Principal   Value  (Note B)
<S>                                                                                  <C>                 <C>

- ------------------------------------------------------------------------------------------------------------------------------------
Advertising--.34%
- ------------------------------------------------------------------------------------------------------------------------------------
     Outdoor Communications Sen. Sub. Notes, 9.25%, 8/15/07..................    7,000,000       $ 6,956,250


Apparel--1.93%
- ------------------------------------------------------------------------------------------------------------------------------------
     JPS Textile Group, Inc. Sen. Sub. Disc. Notes, 10.25%, 6/01/99~.........     6,143,000       4,883,685
     JPS Textile Group, Inc. Sen. Sub. Disc. Notes, 10.85%, 6/01/99~........ .   14,592,000      11,600,640
     JPStevens Debentures, 9%, 3/01/17^......................................    12,671,000      13,114,485
     Samsonite Corp. Senior Sub. Notes, 11.125%, 7/15/05.....................     2,667,000       3,060,382
     United States Leather, Inc. Senior Notes, 10.25%, 7/31/03^..............    13,500,000       7,425,000
====================================================================================================================================
                                                                                                 40,084,192


Automobile &Truck--.06%
- ------------------------------------------------------------------------------------------------------------------------------------
     Speedy Muffler King, Inc. Senior Notes, 10.875%, 10/01/06...............     1,500,000       1,320,000





Automotive Products--.47%
- ------------------------------------------------------------------------------------------------------------------------------------
     Exide Corp. Senior Notes, 10.75%, 12/15/02..............................     9,090,000       9,658,125



Building & Construction--4.41%
- ------------------------------------------------------------------------------------------------------------------------------------
     Aluma Enterprises, Inc., 7.50%, 12/31/01................................     5,167,783       3,617,448
     American Standard Senior Sub. Deb., 0/10.50%, 6/01/05#..................    70,000,000      69,650,000
     Associated Materials Senior Sub. Deb. Notes, 11.5%, 8/15/03.............     6,200,000       6,587,500
     Nortek, Inc. Senior Sub. Notes, 9.875%, 3/01/04.........................     5,950,000       6,083,875
     Nualt Enterprises, Inc., 0/6%,12/31/04#.................................     8,031,082       5,621,757
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                 91,560,580


Chemicals--5.82%
- ------------------------------------------------------------------------------------------------------------------------------------
     Huntsman Corp. Sen. Sub. Floating Rate Notes, 7/01/07...................    22,500,000      23,400,000
     Huntsman Polymer Corp. Senior Notes, 11.75%, 12/01/04...................    14,000,000      15,645,000
     Indspec Chemical Corp. Sen. Sub. Notes, 0/11.5%, 12/01/03#^.............    15,869,000      15,472,275
     LaRoche Ind. Sen. Sub. Notes, 9.50%, 9/15/07............................     6,000,000       6,030,000
     NL Industries Senior Disc. Notes, 0/13%, 10/15/05#^.....................    17,460,000      17,110,800
     Pioneer Americas Acq. Senior Notes, 9.25%, 6/15/07......................    12,500,000      12,500,000
     Plastic Specialties &Technologies Sen. Nts, 11.25%, 12/01/03^...........    12,000,000      12,780,000
     Revlon Worldwide Senior Disc. Notes Series B, 0%, 3/15/98...............    10,000,000       9,755,000
     UCC Investors Holding Disc. Notes, 0/12%, 5/01/05#......................     2,300,000       2,202,250
     Uniroyal Technology Senior Notes, 11.75%, 6/01/03.......................     6,045,000       5,833,425

<PAGE>

                                                                                                120,728,750
====================================================================================================================================
Corporate Bonds--continued                                                                     Market
Name of Issuer                                                                    Principal    Value  (Note B)
- ------------------------------------------------------------------------------------------------------------------------------------
Clothing--.28%
- ------------------------------------------------------------------------------------------------------------------------------------
     Westpoint Stevens Senior Notes, 8.75%, 12/15/01.........................       350,000   $      364,000
     Westpoint Stevens Senior Sub. Debentures, 9.375%, 12/15/05..............     5,100,000        5,355,000
====================================================================================================================================
                                                                                                  5,719,000


Computer Software & Services--.43%
- ------------------------------------------------------------------------------------------------------------------------------------
     Unisys Corporation Senior Notes, 12%, 4/15/03...........................     8,000,000       8,980,000


Conglomerate--1.07%
- ------------------------------------------------------------------------------------------------------------------------------------
     Jordan Industries Sen. Sub. Disc. Notes, 0/11.75%, 8/01/05#.............     21,616,713     11,889,192
     Jordan Industries Senior Notes, 10.375%, 8/01/07........................     10,000,000     10,250,000
====================================================================================================================================
                                                                                                 22,139,192


Entertainment--.17%
- ------------------------------------------------------------------------------------------------------------------------------------
     Telemundo Group, Inc. Sen. Disc. Notes, 7/10.5%, 2/15/06#...............     3,650,000       3,595,250


Fast Food Service--.19%
- ------------------------------------------------------------------------------------------------------------------------------------
     Boston Chicken Convertible Notes, 0%, 6/01/15...........................    18,500,000       3,977,500


Food & Beverage-- 7.04%
- ------------------------------------------------------------------------------------------------------------------------------------
     Americold Corp. First Mortgage Notes Series B, 11.50%, 3/01/05..........    29,708,000      32,010,370
     Americold Corp. Senior Sub. Notes, 12.875%, 5/01/08.....................    15,150,000      18,180,000
     Envirodyne Industries, Inc. Senior Notes, 10.25%, 12/01/01^.............    20,395,000      20,445,988
     Great American Cookie Senior Sec. Notes, 10.875%, 1/15/01...............     3,500,000       3,570,000
     Specialty Foods Senior Notes, 10.25%, 8/15/01...........................    49,600,000      48,856,000
     Specialty Foods Corp. Sen. Notes Series B, 11.125%, 10/01/02............    23,040,000      23,040,000
====================================================================================================================================
                                                                                                146,102,358


Food Service--.93%
- ------------------------------------------------------------------------------------------------------------------------------------
     B&GFoods Senior Sub. Notes, 9.625%, 8/01/07.............................   7,000,000       6,991,250
     SC International Service Senior Sub. Notes, 9.25%, 9/01/07..............  12,000,000      12,210,000
====================================================================================================================================
                                                                                               19,201,250



Furniture--.59%
- ------------------------------------------------------------------------------------------------------------------------------------
     Lifestyle Furnishings Intl. Ltd. Sen. Sub. Notes, 10.875%, 8/01/06......  11,000,000      12,292,500



<PAGE>

Corporate Bonds--continued                                                                     Market
Name of Issuer                                                                    Principal    Value  (Note B)
- ------------------------------------------------------------------------------------------------------------------------------------
Gaming--11.40%
- ------------------------------------------------------------------------------------------------------------------------------------
     Aztar Corp. Senior Sub. Notes, 11%, 10/01/02............................     1,652,000   $   1,701,560
     Aztar Corp. Senior Sub. Notes, 13.75%, 10/01/04^........................    21,548,000      24,699,395
     Boyd Gaming Senior Sub. Notes, 9.50%, 7/15/07...........................    45,000,000      45,900,000
     California Hotel Finance Co. Sen. Sub. Notes, 11%, 12/01/02.............    17,085,000      17,939,250
     Coast Hotels &CasinoFirst Mortgage Notes, 13%, 12/15/02.................    10,000,000      11,275,000
     Eldorado Resorts Senior Sub. Notes, 10.5%, 8/15/06......................     1,500,000       1,635,000
     GBProperty Funding Corp. Mort. Notes, 10.875%, 1/15/04^.................    17,350,000      15,615,000
     Griffin Gaming &Entertainment First Mort. Notes, 0%, 6/30/00............    10,390,000      10,305,764
     Harrahs Operating, Inc. Senior Sub. Notes, 8.75%, 3/15/00...............    20,760,000      21,227,100
     Marvel Holdings Sen. Sec. Disc. Notes Series B, 0%, 4/15/98^~...........     5,000,000         550,000
     Riviera Holdings Corp. First Mortgage Notes, 10%, 8/15/04...............    17,000,000      17,085,000
     Showboat, Inc. Senior Sub. Notes, 13%, 8/01/09..........................       900,000       1,044,000
     Trump Atlantic City First Mortgage Notes, 11.25%, 5/01/06...............    55,000,000      53,350,000
     Trump Plaza Funding First Mortgage Notes, 10.875%, 6/15/01..............    13,000,000      14,064,700
====================================================================================================================================
                                                                                                236,391,769


Grocery Stores--5.41%
- ------------------------------------------------------------------------------------------------------------------------------------
     Fleming Co., Inc. Medium Term Notes, 9.24%, 2/28/00.....................     5,000,000       5,044,500
     Fleming Co., Inc. Medium Term Notes Series B, 8.74%, 9/19/02............     6,000,000       5,981,400
     Fleming Co., Inc. Medium Term Notes Series C, 6.04%, 7/19/00^...........     5,000,000       4,662,500
     Fleming Co., Inc. Medium Term Notes, 5.77%, 8/06/98.....................     3,000,000       2,927,400
     Fleming Co., Inc. Senior Sub. Notes, 10.50%, 12/01/04...................    20,000,000      20,700,000
     Fleming Co., Inc. Senior Sub. Notes, 10.625%, 7/31/07...................    18,000,000      18,720,000
     Food 4 Less Holdings Debentures, 0/13.625%, 7/15/05#....................    29,000,000      23,127,500
     Grand Union Company Senior Notes, 12%, 9/01/04^.........................    13,500,000       6,142,500
     P&C Food Market Senior Notes, 11.5%, 10/15/01^..........................    25,590,000      24,822,300
     Victory Markets, Inc. Sub. Notes, 12.5%, 3/15/00~.......................     2,000,000           5,000
====================================================================================================================================
                                                                                                112,133,100

Metals & Mining--1.38%
- ------------------------------------------------------------------------------------------------------------------------------------
     Armco, Inc. Senior Notes, 11.375%, 10/15/99.............................     7,705,000       7,878,363
     Armco, Inc. Senior Notes, 9%, 9/15/07...................................     4,000,000       4,050,000
     Kaiser Aluminum Chemical Corp. Sub. Notes, 12.75%, 2/01/03..............     2,000,000       2,160,000
     Kaiser Aluminum Chemical Corp Series B, 10.875%, 10/15/06...............    13,500,000      14,613,750
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                 28,702,113


Oil/Gas Exploration--.53%
- ------------------------------------------------------------------------------------------------------------------------------------
 Santa Fe Energy Resources Senior Sub. Deb., 11%, 5/15/04................        10,000,000      10,900,000


Packaging & Container--7.55%
- ------------------------------------------------------------------------------------------------------------------------------------
     Florida Coast Paper Co. First Mortgage Notes, 12.75%, 6/01/03...........     7,000,000      7,612,500
     Four M Corporation Senior Notes, Series B 12%, 6/01/06..................     1,500,000      1,620,000
     Gaylord Container Corp. Sen. Sub. Deb., 12.75%, 5/15/05.................    45,319,000     49,567,656

<PAGE>

Corporate Bonds--continued                                                                    Market
Name of Issuer                                                                    Principal   Value  (Note B)
- ------------------------------------------------------------------------------------------------------------------------------------
Packaging & Container--continued
- ------------------------------------------------------------------------------------------------------------------------------------
     Gaylord Container Corp. Senior Notes, 9.75%, 6/15/07....................    19,000,000   $  19,285,000
     Huntsman Packaging Corp. Sen. Sub. Notes, 9.125%, 10/01/07..............     4,500,000       4,590,000
     Owens-Illinois, Inc. Senior Sub. Notes, 9.95%, 10/15/04.................     1,000,000       1,052,500
     Packaging Resources, Inc. Senior Notes, 11.625%, 5/01/03................     8,800,000       9,328,000
     Stone Container Corp. Conv. Sen. Sub. Notes, 8.875%, 7/15/00 ...........     3,000,000       4,636,875
     Stone Container Corp. Senior Notes, 12.58%, 8/01/16.....................    25,000,000      27,625,000
     Stone Container Corp. Senior Sub. Notes, 12.25%, 4/01/02................    10,000,000      10,400,000
     Stone Container Corp. Senior Notes, 11.5%, 8/15/06......................    20,000,000      20,950,000
===================================================================================================================================
                                                                                                156,667,531


Paper & Forest Products-- 2.80%
- ------------------------------------------------------------------------------------------------------------------------------------
     Fort Howard Corp. Sub. Notes, 10%, 3/15/03..............................     7,445,000       7,966,150
     MAXXAM Group, Inc. Senior Disc. Notes, 0/12.25%, 8/01/03#...............    30,000,000      27,600,000
     MAXXAM Group, Inc. Sen. Sec. Disc. Notes, 12%,  8/01/03.................     7,000,000       7,560,000
     Repap New Brunswick Sen. FRN, Libor +.325%, 7/15/00.....................    15,000,000      14,812,500
     WTDIndustries, Inc. Senior Sub. Deb., 8%, 6/30/05.......................       340,900         238,630
===================================================================================================================================
                                                                                                 58,177,280


Petroleum & Drilling-- .60%
- ------------------------------------------------------------------------------------------------------------------------------------
     Global Marine Senior Notes, 12.75%, 12/15/99............................     4,400,000       4,543,000
     Harcor Energy, Inc. Senior Notes, 14.875%, 7/15/02......................     4,982,000       5,828,940
     Parker Drilling Company Senior Notes, 9.75%, 11/15/06...................     2,000,000       2,115,000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                 12,486,940


Publishing & Printing-- 1.12%
- ------------------------------------------------------------------------------------------------------------------------------------
     American Pad &Paper Senior Sub. Notes, 13%, 11/15/05....................    19,705,000      23,251,900


Real Estate--2.42%
- ------------------------------------------------------------------------------------------------------------------------------------
     Crow Winthrop Operating Partnership, 11.85%, 4/01/98~...................    12,309,100       9,847,280
     Olympia & York Maiden Lane Sec. Notes, 10.375%, 12/31/95~...............    19,535,000      10,548,900
     Rockefeller Center Properties Conv. Deb., 0%, 12/31/00..................    43,200,000      29,700,000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                 50,096,180


Recreation--1.34%
- ------------------------------------------------------------------------------------------------------------------------------------
     Genmar Holdings, Inc. Senior Sub. Notes, 13.5%, 7/15/01.................  18,000,000        18,000,000
     Outboard Marine Corp. Debentures, 9.125%, 4/15/17^......................   9,750,000         9,750,000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                 27,750,000

Retail--1.17%
- ------------------------------------------------------------------------------------------------------------------------------------
     Bradlees, Inc. Senior Sub. Notes, 11%, 8/01/02~.........................     2,000,000         125,000
     Bradlees, Inc. Senior Sub. Notes, 9.25%, 3/01/03~.......................    15,455,000         772,750
     Eyecare Centers of America, Inc. Senior Notes, 12%, 10/01/03............     7,000,000       7,588,000
     Finlay Enterprises Senior Disc. Debentures, 0/12%, 5/01/05#.............     8,000,000       7,740,000

<PAGE>

Corporate Bonds--continued                                                                     Market
Name of Issuer                                                                    Principal   Value  (Note B)
- ------------------------------------------------------------------------------------------------------------------------------------
Retail--continued
- ------------------------------------------------------------------------------------------------------------------------------------
     Orion Stores Secured Notes, 12.75%, 10/01/98............................     5,178,265   $   5,230,047
     Town & Country Corp. Senior Sub. Notes, 13%, 5/31/98....................     7,434,949       2,825,281
====================================================================================================================================
                                                                                                 24,281,078


Retail Food Chains--3.30%
- ------------------------------------------------------------------------------------------------------------------------------------
     American Restaurant Group Senior Notes, 13%, 9/15/98....................     6,744,674       6,609,780
     American Restaurant Group Senior Notes, 13%, 9/15/98....................     4,231,300       4,146,674
     Family Restaurants Senior Notes, 9.75%, 2/01/02.........................    18,000,000      14,580,000
     Flagstar Corporation Senior Notes, 10.875%, 12/01/02....................    14,200,000      14,576,300
     Flagstar Corporation Senior Sub Notes, 11.25%, 11/01/04~................    22,000,000      10,010,000
     Flagstar Corporation Senior Notes, 10.75%, 9/15/01......................    15,750,000      16,222,500
     Flagstar Corporation Senior Sub. Notes, 11.375%, 9/15/03~...............     5,000,000       2,275,000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                 68,420,254


Tobacco & Distilling--.05%
- ------------------------------------------------------------------------------------------------------------------------------------
     MacAndrews & Forbes Co. Sen. Sub. Notes, 11.875%, 11/15/02..............     1,000,000       1,065,000


Transportation--.90%
- ------------------------------------------------------------------------------------------------------------------------------------
     Central Transport Rental Group Notes, 9.5%, 4/30/03....................     13,440,250      14,280,265
     Moran Transportation Co. Mortgage Notes, 11.75%, 7/15/04^...............     4,000,000       4,490,000
====================================================================================================================================
                                                                                                 18,770,265


Miscellaneous--2.65%
- ------------------------------------------------------------------------------------------------------------------------------------
     Acadia Partners L.P. Sub. Notes, 13%, 10/01/97..........................     14,000,000     14,000,000
     Hines Horticulture Senior Sub. Notes, 11.75%, 10/15/05..................      3,000,000      3,270,000
     Iron Mountain, Inc. Senior Sub. Notes, 10.125%, 10/01/06................      2,500,000      2,700,000
     K&F Industries Senior Notes, 11.875%, 12/01/03 .........................      5,661,000      5,986,508
     Mosler, Inc. Senior Notes, 11%, 4/15/03.................................     10,340,000      8,659,750
     Precise Technology Sen. Sub. Notes, 11.125%, 6/15/07^...................      7,500,000      7,593,750
     Specialty Equipment Senior Sub. Notes, 11.375%, 12/01/03................      7,620,000      8,267,700
     Tokheim Corporation Senior Sub. Notes, 11.5%, 8/01/06...................      4,000,000      4,510,000
====================================================================================================================================
                                                                                                 54,987,708
====================================================================================================================================
               Total Corporate Bonds--66.35% (cost--$1,365,125,727)                             1,376,396,065
====================================================================================================================================


Treasury Bills--
U.S. Treasury Bills--7.17%
====================================================================================================================================
     U.S. Treasury Bill, 2/19/1998...........................................     50,000,000     49,020,000
     U.S. Treasury Bill, 11/13/1997..........................................     50,000,000     49,710,000
     U.S. Treasury Bill, 10/02/1997..........................................     50,000,000     49,995,000
- ------------------------------------------------------------------------------------------------------------------------------------
                               Total Treasury Bills--7.17% (cost--$148,590,012)                   148,725,000
====================================================================================================================================
<PAGE>

Foreign Bonds--                                                                                Market
Name of Issuer                                                                    Principal   Value (NoteB)
- ------------------------------------------------------------------------------------------------------------------------------------
Foreign Bonds-- 2.99%
- ------------------------------------------------------------------------------------------------------------------------------------
     Argentina GlobalBonds, 9.75%, 9/19/27...................................  32,751,000   $ 32,914,755
     Republic of Brazil Discount FRN, Libor +.8125%, 4/15/24.................  33,000,000     29,040,000
- ------------------------------------------------------------------------------------------------------------------------------------
                   Total Foreign Bonds--2.99% (cost--$53,115,724)                             61,954,755
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                  Number of   Market
Stocks--                                                                              Shares   Value (Note B)
- ------------------------------------------------------------------------------------------------------------------------------------
Common Stock-12.57%
- ------------------------------------------------------------------------------------------------------------------------------------
     Alarmguard Holdings, Inc.+..............................................        48,300         422,625
     American Building Co.+..................................................         8,807         250,449
     Bankers Trust NY^.......................................................       350,000      42,875,000
     Central Transport Rental Group+.........................................     4,111,586       2,826,715
     Chase Manhattan Corp....................................................       225,000      26,550,000
     Chubb Corp.^............................................................       500,000      35,531,250
     Cole National Corp. Class A+ ...........................................        48,000       1,995,000
     Crompton &Knowles Corp..................................................       206,724       5,491,106
     Darling International, Inc.+............................................       248,510       7,144,662
     Fred Meyer, Inc.+ ......................................................        12,649         673,578
     Gaylord Container Corp.+................................................     1,243,799      10,572,292
     Grand Union Co.+........................................................       167,904         293,832
     Homeland Stores Holdings Corp. A+.......................................         6,354          50,832
     International Airline Support Group+....................................       224,540       2,469,940
     J P Morgan & Co.^.......................................................       200,000      22,725,000
     Leucadia National Corp+.................................................       242,608       8,309,324
     Little Switzerland, Inc.+...............................................       273,659       1,812,991
     MAXXAM, Inc.+...........................................................       200,000      10,800,000
     NL Industries...........................................................     1,000,000      16,000,000
     Specialty Equipment Co. +...............................................       400,000       6,700,000
     Stage Stores, Inc.+.....................................................       134,986       5,821,271
     Telemundo Group, Inc.+..................................................       244,660       8,563,100
     Town & Country Corp. Class A+...........................................     1,079,455         202,398
     Walter Industries, Inc.+................................................       536,183      10,690,149
     WestPoint Stevens, Inc.+^...............................................       635,000      26,193,750
     WPS Investors LP+@......................................................       200,000       5,776,000
                                                                                             
- ------------------------------------------------------------------------------------------------------------------------------------
                              Total Common Stocks--12.57%  (cost--$170,176,876)                 260,741,264
                                                                                                
- ------------------------------------------------------------------------------------------------------------------------------------

Preferred Stocks--4.85%
- ------------------------------------------------------------------------------------------------------------------------------------
     Time Warner, Inc. Series M,PIK 10.25%...................................        88,122     100,459,080
     Town & Country Corp. Conv., 6%..........................................       303,919         113,970
- ------------------------------------------------------------------------------------------------------------------------------------
                              Total Preferred Stocks--4.85% (cost--$94,900,787)                 100,573,050
====================================================================================================================================


<PAGE>


Warrants and Units                                                                Number of       Market
Name of Issuer                                                                Shares or Units    Value  (Note  B)
- ------------------------------------------------------------------------------------------------------------------------------------
Warrants and Units--.55%+
- ------------------------------------------------------------------------------------------------------------------------------------
     Cookies USA, Inc. Warrants..............................................           630           6,300
     Eyecare Center Corp. Warrants...........................................         6,500           6,500
     Federated Dept. Stores C Warrants.......................................       225,869       4,602,081
     Federated Dept. Stores D Warrants.......................................       290,771       5,742,727
     Harcor Energy, Inc. Warrants............................................        88,000          88,000
     Homeland Holding Corp. Warrants.........................................         6,687           7,891
     Jewel Recovery L P Units@...............................................       281,290           2,813
     Wherehouse Entertainment A Warrants.....................................        81,163         743,453
     Wherehouse Entertainment B Warrants.....................................        14,090          83,131
     Wherehouse Entertainment C Warrants.....................................        14,090          72,704
- ------------------------------------------------------------------------------------------------------------------------------------
 .............................Total Warrants and Units--.55%  (cost--$5,072,141)                    11,355,600

                                                                                  Principal
Repurchase Agreement--4.00%
- ------------------------------------------------------------------------------------------------------------------------------------
     Investors Bank &Trust Repurchase Agreement, 5.62%, due 10/1/97..........   $82,884,007   82,884,007
- ------------------------------------------------------------------------------------------------------------------------------------
                       Total Repurchase Agreement--4.00% (cost--$82,884,007)**   82,884,007
====================================================================================================================================

                    Total Investments--98.48% (cost--$1,919,865,274)                        $2,042,629,741
====================================================================================================================================
<FN>

     ** Acquired on September 30, 1997.  Collateralized by $87,028,699 various U.S.Government mortgage-backed securities, due
     through 4/01/27.  The maturity value is $82,896,946. As an operating policy, the Trust, through the custodian bank, secures
     receipt
     of adequate collateral supporting repurchase agreements.--(see Note G).


- ------------------------------------------------------------------------------------------------------------------------------------
~ Non-income producing security due to default or bankruptcy filing + Non-income
producing security @ Securities valued in good faith (See Note B)
#     Represents a zero coupon bond that converts to a fixed rate at a 
designated future date. The date shown on the schedule of investments represents 
 the  maturity  date of the security and not the date of coupon conversion.  
^ Pledged to collateralize  short-term  borrowings (See Note F) 
PIK Payment in Kind 
Federal Tax  Information:  At September 30, 1997,  the aggregate
cost of investment  securities for income tax purposes was  $1,919,102,561.  Net
unrealized appreciation aggregated $123,527,180 of which $187,919,936 related to
appreciated   investment  securities  and  $64,392,756  related  to  depreciated
investment  securities. 
 </FN>
 </TABLE>
 The  accompanying  notes are an integral part of the financial statements.

<PAGE>
<TABLE>
<CAPTION>


September 30, 1997
====================================================================================================================================

Assets
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>

Investments--at market value
   (cost $1,919,865,274)--Note B .......   $2,042,629,741
Interest receivable.....................      34,190,928
Receivable for securities sold..........       1,807,229
Receivable for shares of beneficial
   interest sold........................       5,210,376
Receivable for dividends................         673,146
                                             -----------
                  Total Assets..........   2,084,511,420
Liabilities
- ------------------------------------------------------------------------------------------------------------------------------------

Payable for securities purchased........       6,114,375
Payable for shares of beneficial
   interest repurchased.................       1,450,814
Trustee fees payable--Note C.............      2,594,419
Accrued expenses........................         170,045
- ------------------------------------------------------------------------------------------------------------------------------------
                  Total Liabilities.....      10,329,653
====================================================================================================================================
Net Assets..............................  $2,074,181,767
====================================================================================================================================
Net Assets Consist of (Note B):
Capital, at a $1.00 par value...........$  ..175,955,357
Paid-in surplus.........................   1,776,728,026
Accumulated net investment income.......         861,454
Accumulated net realized loss
   on investments.......................     (2,127,537)
Net unrealized appreciation of
   investments..........................     122,764,467
- ------------------------------------------------------------------------------------------------------------------------------------

Net Assets, for 175,955,357 shares
   outstanding.........................  .$2,074,181,767
====================================================================================================================================


Net Asset Value, offering price
   and redemption price per share
   ($2,074,181,767/175,955,357 shares)        $11.79
====================================================================================================================================
                                          ..............
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

Year Ended September 30, 1997
====================================================================================================================================


Investment Income
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                           <C>    
Interest.................................$   136,040,421
Dividends.................................     9,922,099
Other Income..............................     2,608,528
                                               ---------
     Total Income .............148,571,048
Expenses
- ------------------------------------------------------------------------------------------------------------------------------------

 Trustee fees--Note C........    $8,594,779
Administrative
   expenses and
   salaries.................       693,093
Registration and
   filing fees..............       237,810
Computer and
   related expenses.........       210,785
Printing, postage
   and stationery...........       192,926
Custodian fees..............       116,249
Interest--Note F............       110,638
Legal fees..................       102,199
Auditing fees...............        67,710
Other expenses..............        44,108
Insurance...................        14,720
- --------------------------------------------------------------------------------
     Total Expenses ......................    10,385,017
- --------------------------------------------------------------------------------
       Net Investment Income..............   138,186,031
================================================================================

Realized and Unrealized Gain (Loss) on Investments --Note B:
================================================================================
Net realized gain from investment
   transactions...........................    13,597,710
Change in unrealized appreciation
   of investments.........................    118,703,536
                                              -----------
Net Gain on Investments....................   132,301,246
                                              -----------
Net Increase in Net Assets Resulting
   from Operations........................   $270,487,277
================================================================================


</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                                            <C>                   <C>
Increase in Net Assets
From Operations:
   Net investment income................................................ $    138,186,031          $  87,229,924
   Net realized gain from investment transactions.......................       13,597,710             14,771,550
   Change in unrealized appreciation of investments.....................      118,703,536             39,213,982
                                                                             ------------           ------------

        Net Increase in Net Assets Resulting from
        Operations......................................................      270,487,277            141,215,456



Distributions to Shareholders from Net Investment Income..  ..............(140,252,504)             (87,486,984)
   ($1.00 and $.99 per share, respectively)

From Net Trust Share Transactions--Note D.............................      743,463,087             349,196,435


        Total Increase in Net Assets..................................      873,697,860             402,924,907


====================================================================================================================================
Net Assets:
   Beginning of Period..................................................   1,200,483,907           797,559,000
                                                                          ---------------          ------------
   End of Period (including undistributed net investment
      income of $861,454 and $1,850,095, respectively)..................   $2,074,181,767         $1,200,483,907
===================================================================================================================================
</TABLE>

The accompanying notes are an integral part of the financial statements.
<PAGE>

Note A-Organization
     Northeast Investors Trust (the Trust), a diversified open-end management
investment company (a Massachusetts Trust), is registered under the Investment
Company Act of 1940, as amended.
Note B-Significant Accounting Policies
     Significant accounting policies of the Trust are as follows:
     Valuation  of  Investments:  Securities  for which  market  quotations  are
readily  available  are valued at market  values  determined on the basis of the
last quoted sale prices  prior to the close of the New York Stock  Exchange  (or
the last quoted bid prices in the event there are no sales reported on that day)
in the  principal  market in which  such  securities  normally  are  traded,  as
publicly  reported,  or are furnished by recognized  dealers in such securities.
Securities  for which market  quotations  are not readily  available  (including
restricted  securities and private placements,  if any) are valued at their fair
value as determined in good faith under consistently applied procedures approved
by the  Board  of  Trustees.  Securities  may  also be  valued  on the  basis of
valuations  furnished  by a  pricing  service  that uses  both  dealer  supplied
valuations  and  evaluations  based on expert  analysis of market data and other
factors if such  valuations  are  believed to reflect more  accurately  the fair
value of such securities.
     Federal  Income Taxes:  The Trust does not provide for federal income taxes
as it is the policy of the Trust to distribute  its taxable income for each year
in taxable  dividends so as to qualify as a regulated  investment  company under
the Internal Revenue Code.
     State Income  Taxes:  Because the Trust has been  organized by an Agreement
and  Declaration  of  Trust  executed  under  the  laws of the  Commonwealth  of
Massachusetts, it is not subject to state income or excise taxes.
     Net Asset Value:  In determining the net asset value per share, rounding
adjustments are made for fractions of a cent to the next higher cent.
     Distributions  and  Income:  Income  and  capital  gain  distributions  are
determined  in  accordance  with  income tax  regulations  which may differ from
generally accepted accounting principles. These differences are primarily due to
differing  treatments for capital loss  carryforwards and losses deferred due to
wash  sales.   Permanent  book  and  tax  differences  relating  to  shareholder
distributions will result in  reclassifications  to paid-in surplus. The Trust's
distributions and dividend income are recorded on the ex-dividend date. Interest
income,  which  includes  accretion  of market  discount,  is accrued as earned.
Original issue discount on bonds and step-up bonds is accreted  according to the
effective-yield method. Certain securities held by the Trust pay interest in the
form of  cash or  additional  securities  (known  as  Payment-in-kind  or  PIK);
interest on such  securities  is  recorded on the accrual  basis by means of the
effective-yield method.
       Security Transactions:  Security transactions are accounted for as of
trade date.  Gains and losses on securities sold are determined on the basis of
identified cost.
     Use of Estimates:  The preparation of financial statements in conformity
with generally accepted accounting principles requiresmanagement to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period.  Actual results could differ from those estimates.
Note C-Trustees' Compensation
     Trustees'  compensation  has been  computed at the rate of 1/8 of 1% of the
net assets (before deduction of accrued Trustees'  compensation) at the close of
each quarter,  from which the Trustees have paid certain  expenses  specified in
the Declaration of Trust. <PAGE>

Note D-Shares of Beneficial Interest
     At September 30, 1997, there were unlimited  shares of beneficial  interest
authorized with a par value of $1. Transactions in shares of beneficial interest
were as follows:
<TABLE>
 <CAPTION>

                                                              Year Ended                     Year Ended                            

                                                             Shares         Amount           Shares        Amount

<S>                                                        <C>           <C>               <C>            <C>
                                                          ------------   -------------   ------------   -------------
Shares sold.............................................   118,017,888  $1,336,261,827     60,008,485    $631,430,398
Shares issued to shareholders in reinvestment of
    distributions from net investment income............     8,383,229      94,018,470      5,469,554      56,729,325
                                                          ------------   -------------   ------------   -------------
                                                           126,401,117   1,430,280,297     65,478,039     688,159,723
Shares repurchased......................................  (60,675,135)   (686,817,210)   (32,457,819)   (338,963,288)
                                                          ------------   ------------    -------------  -------------
   Net Increase.........................................    65,725,982    $743,463,087     33,020,220    $349,196,435
                                                          ------------   --------------   ------------    -----------
</TABLE>

Note E-Purchases and Sales of Investments
     Purchases and sales of  securities,  other than  short-term  and government
securities,  aggregated $1,047,689,128 and $528,263,842,  respectively,  for the
period ended September 30, 1997.

Note F-Short-term Borrowings
     Short-term   bank   borrowings,   which  do  not  require   maintenance  of
compensating balances, are generally on a demand basis and are at rates equal to
adjusted  money market  interest rates in effect during the period in which such
loans are  outstanding.  At  September  30,  1997 the Trust has unused  lines of
credit  amounting  to  $120,000,000.  The  committed  lines  of  credit  may  be
terminated at the banks'  option at their annual  renewal  dates.  The following
information  relates  to  aggregate  short-term  borrowings  for the year  ended
September 30, 1997: <TABLE> <CAPTION>
 <S>                                                                   <C>

Maximum amount outstanding at any month end....................      $7,810,636
Average amount outstanding (total of daily outstanding principal balances
divided by number of days with debt outstanding during the period).  $4,166,183
Average interest rate ...........................................          6.25%
</TABLE>

     Interest  expense  includes  commitment  fees of  $108,410.  Under the most
restrictive arrangement,  the Trust must pledge to the banks securities having a
market  value  equal to or  greater  than  200% of the  total  bank  borrowings.
Securities with principal amounts and market values aggregating  $99,266,000 and
$163,253,348,  respectively,  have  been  pledged  to  collateralize  short-term
borrowings. Note G-Repurchase Agreement
     On  a  daily  basis,  the  Trust  invests  uninvested  cash  balances  into
repurchase agreements secured by U.S. Government obligations. Securities pledged
as collateral for repurchase  agreements are held by the Trust's  custodian bank
until maturity of the repurchase  agreement.  Provisions of the agreement ensure
that the market value of the  collateral  is sufficient in the event of default.
However,  in the  event of  default  or  bankruptcy  by the  other  party to the
agreement,  realization  and/or  retention of the  collateral  may be subject to
legal proceedings. Note H-Capital Loss Carryforward
     At September  30, 1997 the Trust had  $2,028,795  accumulated  net realized
losses on sales of investments  available to be carried forward to offset future
net  realized  gains  on  sales  of   investments.   To  the  extent  that  such
carryforwards are utilized by the Trust, no capital gains  distributions will be
made. The carryforward expires on September 30, 2001.

Year Ended September 30,


<PAGE>
<TABLE>
<CAPTION>


                            Year Ended September 30,
Per Share Data                          1997     1996     1995    1994     1993     1992~    1991~   1990~    1989~    1988~
<S>                                    <C>       <C>     <C>      <C>      <C>      <C>      <C>     <C>      <C>      <C>

Net Asset Value:
Beginning of Period............       $10.90    $10.33  $10.02    $9.94   $9.50    $8.83    $8.81   $11.18   $12.16  $12.89

Income From Investment
   Operations:
Net investment income............        .98       .98    .98      .98     1.04     1.15     1.32     1.45     1.50   1.65
Net realized and
   unrealized gain (loss)
   on investment.................        .91       .58    .29      .09      .42      .67      .04    (2.39)    (.94) (.44)

Total from investment
   operations....................      1.89       1.56   1.27     1.07     1.46     1.82     1.36     (.94)     .56   1.21

Less Distributions:
   Net investment income.........     (1.00)     (.99)   (.96)    (.99)   (1.02)   (1.15)   (1.34)   (1.43)    (1.54) (1.94)+


Net Asset Value:
  End ofPeriod...................    $11.79     $10.90 $10.33    $10.02    $9.94    $9.50    $8.83     $8.8   $11.18  $12.16


Total Return....................     18.16%     15.98% 13.44%     10.96%   16.25%   21.85%   17.63%    (8.87)%  4.87%  10.62%

Ratios &Supplemental Data

Net assets end of
   period (in millions)............$2,074.2  $1,200.5 $797.6      $582.1   $475.0   $452.8  $310.7     $277.1   $385.4 $404.2
Ratio of operating
   expenses to average
   net assets....................     .64%      .66%   .67%        .70%     .73%       .79%    .88%      .78%     .72%    .75%
Ratio of interest expense
   to average net assets.........     .01%      .03%   .35%        .36%     .48%       .65%    1.01%     .69%     .61%    .66%
Ratio of net investment
   income to average
   net assets ...................     8.65%   9.41%   9.77%       9.37%    10.53%    12.36%   15.38%   14.35%    12.68%  13.16%
Portfolio turnover rate..........    33.44%  32.01%  40.58%      73.36%    75.72%    59.41%   33.77%   21.23%    33.61%  17.35%
Average broker
 commission>.....................   $0.05    $0.06
<FN>
+Includes  accumulated  undistributed net investment income (including  original
  issue  discount)through  December  31, 1987 as  required  under the excise tax
  provisions of the Tax Reform Act of 1986, estimated by the trustees to be $.42
  per share.
~ Audited by other auditors.
> For fiscal  years after  August  31,1996 the trust is required to disclose its
  average commission rate per share paid for security trades.
</FN>
</TABLE>

<PAGE>


To the Shareholders and Trustees of
Northeast Investors Trust


   We have  audited the  accompanying  statement  of assets and  liabilities  of
Northeast Investors Trust, including the schedule of portfolio  investments,  as
of September 30, 1997, and the related statement of operations for the year then
ended,  the  changes in net assets for each of the two years in the period  then
ended and the financial highlights for each of the five years in the period then
ended.   These   financial   statements   and  financial   highlights   are  the
responsibility of the Trust's  management.  Our  responsibility is to express an
opinion on these  financial  statements  and financial  highlights  based on our
audits. The financial  highlights for the years ended September 30, 1988 through
1992,  presented  herein,  were  audited by other  auditors  whose  report dated
October 30, 1992, expressed an unqualified opinion on such financial highlights.

   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  and  financial
highlights are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  Our  procedures  included  confirmation  of securities  owned as of
September 30, 1997 by  correspondence  with the custodian and brokers.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

   In our opinion, the financial statements and financial highlights referred to
above  present  fairly,  in all material  respects,  the  financial  position of
Northeast  Investors  Trust  as of  September  30,  1997,  the  results  of  its
operations  for the year then  ended,  the changes in its net assets for each of
the two years in the period then ended, and the financial highlights for each of
the five years in the period then ended, in conformity  with generally  accepted
accounting principles.







                            COOPERS & LYBRAND L.L.P.



Trustees
- --------------------------------------------------------------------------------
Ernest E. Monrad                    C. Earl Russell
Robert B. Minturn, Jr.              Fred L. Glimp
Bruce H. Monrad                     J. Murray Howe

Officers
- --------------------------------------------------------------------------------
William A. Oates, Jr., President
Robert B. Minturn, Jr., Vice President & Clerk
Gordon C. Barrett, Vice President & Treasurer
Bruce H. Monrad, Vice President
Kelly A. Beatty, Asst. Vice President
Lisa A. Hislop, Asst. Vice President
Lynn A. Manton, Asst. Vice President


Custodian
- --------------------------------------------------------------------------------
     200 Clarendon Street
     Boston, MA  02116

Legal Counsel
- --------------------------------------------------------------------------------
   and Popeo, P.C.
     One Financial Center
     Boston, Massachusetts 02111

Transfer Agent
- --------------------------------------------------------------------------------
     50 Congress Street
     Boston, Massachusetts 02109

Independent Accountants
- --------------------------------------------------------------------------------
     One Post Office Square
     Boston, Massachusetts 02109



This report is prepared for the  information  of the  shareholders  of Northeast
Investors  Trust and must not be given to others unless  preceded or accompanied
by a copy of the current Prospectus by which all offerings of the Trust's shares
are  made.  It  should  be  noted in  reading  this  report  and the  letter  to
shareholders  that the record of past performance is not a representation  as to
the Trust's future performance,  and that the Trust's investments are subject to
market risks.

Shares of the Fund are sold to investors at net asset value by
                                                       Northeast Investors Trust
                               50 Congress Street
                           Boston, Massachusetts 02109
                                  800-225-6704
                                  617-523-3588


The share  price for  Northeast  Investors  Trust is quoted  daily in the Mutual
Funds section of most major newspapers under several abbreviations including: NE
Investors, NE Inv Tr.


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