BUCKEYE PARTNERS L P
10-Q, 1997-05-06
PIPE LINES (NO NATURAL GAS)
Previous: QUALITY FOOD CENTERS INC, 10-Q, 1997-05-06
Next: DYCO OIL & GAS PROGRAM 1980-1 LIMITED PARTNERSHIP, 10-Q, 1997-05-06



<PAGE>
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC  20549
                                    FORM 10-Q

     (Mark One)

      x Quarterly report pursuant to Section 13 or 15(d) of
            the Securities Exchange Act of 1934


        For the quarterly period ended March 31, 1997 or

        Transition report pursuant to Section 13 or 15(d) of
            the Securities Exchange Act of 1934


        For the transition period from _______________ to _______________

     Commission file number 1-9356


                             BUCKEYE PARTNERS, L.P.
             (Exact name of registrant as specified in its charter)


            Delaware                                   23-2432497     
      (State or other jurisdiction of                 (IRS Employer
       incorporation or organization)               Identification No.)

       5 Radnor Corp. Ctr., Suite 500
       100 Matsonford Rd.
       Radnor, PA                                         19087
     (Address of principal executive                    (Zip Code)
      offices)


     Registrant's telephone number, including area code: 610-254-4600    


       3900 Hamilton Boulevard, Allentown, PA 18103                     
     (Former name, former address and former fiscal year, if changed
      since last report).


     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 the number of shares outstanding of each of the issuer's
     classes of common stock, as of the latest practicable date.


         Class                          Outstanding at April 30, 1997
     Limited Partnership Units                 12,069,330 Units

<PAGE>
                             BUCKEYE PARTNERS, L.P.

                                      INDEX



<TABLE>
<CAPTION>
                                                         Page No.
<S>                                                      <C>   
Part I.    Financial Information

Item 1.    Consolidated Financial Statements

         Consolidated Statements of Income                  1
         for the three months ended March 31,
         1997 and 1996


         Consolidated Balance Sheets                        2
         March 31, 1997 and December 31, 1996


         Consolidated Statements of Cash Flows              3
         for the three months ended March 31,
         1997 and 1996


         Notes to Consolidated Financial Statements        4-6


Item 2.  Management's Discussion and Analysis              7-9
         of Financial Condition and Results
         of Operations  



Part II. Other Information


Item 1.  Legal Proceedings                                 10

Item 6.  Exhibits and Reports on Form 8-K                  10
</TABLE>
<PAGE>
                        Part I - Financial Information


Item 1.  Consolidated Financial Statements



                           Buckeye Partners, L.P.
                      Consolidated Statements of Income
                   (In thousands, except per Unit amounts)
                                 (Unaudited)
<TABLE>
<CAPTION>
                                                      Three Months Ended
                                                           March 31,     
                                                     -------------------
                                                       1997       1996
                                                     --------   --------
<S>                                                  <C>        <C>
Revenue                                              $ 43,815   $ 46,269
                                                     --------   --------

Costs and expenses
Operating expenses                                     20,885     22,854
Depreciation and amortization                           2,851      2,857
General and administrative expenses                     3,235      3,228
                                                     --------   --------
  Total costs and expenses                             26,971     28,939
                                                     --------   --------

Operating income                                       16,844     17,330
                                                     --------   --------

Other income (expenses)
Interest income                                           549        275
Interest and debt expense                              (5,415)    (5,492)
Minority interests and other                             (452)      (455)
                                                     --------   --------
  Total other income (expenses)                        (5,318)    (5,672)
                                                     --------   --------

Net income                                           $ 11,526   $ 11,658    
                                                     ========   ========

Net income allocated to General Partner              $    115   $    117

Net income allocated to Limited Partners             $ 11,411   $ 11,541

Net income allocated to General and Limited       
 Partners per Partnership Unit                       $   0.95   $   0.96
</TABLE>



See notes to consolidated financial statements.
<PAGE>
                              Buckeye Partners, L.P.
                           Consolidated Balance Sheets
                                 (In thousands)

<TABLE>
<CAPTION>
                                                     March 31,  December 31,
                                                       1997         1996    
                                                     --------   ------------
                                                   (Unaudited)
<S>                                                  <C>        <C>
Assets

 Current assets
  Cash and cash equivalents                          $ 19,522   $ 17,416
  Temporary investments                                12,993     14,528
  Trade receivables                                     8,244     12,536
  Inventories                                           1,752      1,732
  Prepaid and other current assets                      6,926      7,715
                                                     --------   --------
   Total current assets                                49,437     53,927

 Property, plant and equipment, net                   512,471    511,646
 Other non-current assets                               2,184      2,264
                                                     --------   --------
   Total assets                                      $564,092   $567,837
                                                     ========   ========

Liabilities and partners' capital

 Current liabilities
  Current portion of long-term debt                  $ 13,150   $ 11,900
  Accounts payable                                        390      4,279
  Accrued and other current liabilities                24,574     24,088
                                                     --------   --------
   Total current liabilities                           38,114     40,267

 Long-term debt                                       197,875    202,100
 Minority interests                                     2,938      2,913
 Other non-current liabilities                         46,544     46,578
 Commitments and contingent liabilities                     -          -
                                                     --------   --------
  Total liabilities                                   285,471    291,858
                                                     --------   --------

 Partners' capital
  General Partner                                       2,786      2,760
  Limited Partners                                    275,835    273,219
                                                     --------   --------
   Total partners' capital                            278,621    275,979
                                                     --------   --------
   Total liabilities and partners' capital           $564,092   $567,837
                                                     ========   ========
</TABLE>



See notes to consolidated financial statements.
<PAGE>
                             
                      Consolidated Statements of Cash Flows
                Increase (Decrease) in Cash and Cash Equivalents
                                 (In thousands)
                                   (Unaudited)
<TABLE>           
<CAPTION>
                                                      Three Months Ended 
                                                           March 31,
                                                     -------------------
                                                       1997       1996
                                                     --------   --------
<S>                                                  <C>        <C>
Cash flows from operating activities:
 Net income                                          $ 11,526   $ 11,658
                                                     --------   --------

 Adjustments to reconcile income to net cash
  provided by operating activities:
   Depreciation and amortization                        2,851      2,857
   Minority interests                                     121        124
   Distributions to minority interests                    (96)       (95)
   Changes in assets and liabilities:
    Temporary investments                               1,535        895
    Trade receivables                                   4,292      1,255
    Inventories                                           (20)       (35)
    Prepaid and other current assets                      789     (1,022)
    Accounts payable                                   (3,889)    (1,661)
    Accrued and other current liabilities                 486     (4,382)
    Other non-current assets                               80          1
    Other non-current liabilities                         (34)       (16)
                                                     --------   --------
     Total adjustments                                  6,115     (2,079)
                                                     --------   --------

    Net cash provided by operating activities          17,641      9,579
                                                     --------   --------

Cash flows from investing activities:
 Capital expenditures                                  (3,670)      (935)
 Expenditures for disposal of property, 
  plant and equipment, net                                 (6)        (7)
                                                     --------   --------
    Net cash used in investing activities              (3,676)      (942)
                                                     --------   --------

Cash flows from financing activities:
 Capital contribution                                       3          6
 Proceeds from exercise of unit options                   254        560
 Payment of long-term debt                             (2,975)         -
 Distributions to Unitholders                          (9,141)    (9,125)
                                                     --------   --------
    Net cash used in financing activities             (11,859)    (8,559)
                                                     --------   --------

Net increase in cash and cash equivalents               2,106         78
Cash and cash equivalents at beginning of period       17,416     16,213
                                                     --------   --------
Cash and cash equivalents at end of period           $ 19,522   $ 16,291
                                                     ========   ========

Supplemental cash flow information:
   Cash paid during the period for interest
    (net of amount capitalized)                      $  5,431   $  5,539
</TABLE>



See notes to consolidated financial statements.
<PAGE>
                            BUCKEYE PARTNERS, L.P.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)



1. BASIS OF PRESENTATION

In the opinion of management, the accompanying financial statements of Buckeye 
Partners, L.P. (the "Partnership"), which are unaudited except for the Balance 
Sheet as of December  31,  1996,  which  is  derived  from  audited  financial 
statements,   include   all   adjustments  necessary  to  present  fairly  the 
Partnership's financial position as of March  31,  1997  and  the  results  of 
operations and cash flows for the three month periods ended March 31, 1997 and 
1996.  

The Financial Accounting Standards Board issued Statement No. 125, "Accounting 
for  Transfers  and  Servicing  of  Financial  Assets  and  Extinguishments of 
Liabilities," which provides consistent standards for determining if transfers 
of financial assets are sales or secured  borrowings  and  which  revises  the 
accounting  rules  for liabilities extinguished by an in-substance defeasance.  
The Partnership adopted Statement No. 125 on January 1, 1997 with no impact on 
the Partnership's operating results or financial condition.  

The American Institute of Certified Public  Accountants  issued  Statement  of 
Position  96-1,  "Environmental  Remediation Liabilities," effective for 1997, 
which clarifies the  accounting  for  environmental  remediation  liabilities.  
Adoption  had  no significant impact on the partnership's operating results or 
financial condition.  

In February 1997, the Financial Accounting Standards Board issued Statement of 
Financial Accounting  Standards  No.  128,  "Earnings  per  Share."  This  new 
standard  requires  dual  presentation of basic and diluted earnings per share 
(EPS) on the face of the statement of earnings and requires reconciliation  of 
the  numerators  and  denominators  of the basic and diluted EPS calculations.  
This statement will be effective for  the  Partnership's  1997  Annual  Report 
including   interim  periods  to  be  presented  therein;   however,   earlier 
application is not permitted.  The Partnership expects that  its  current  EPS 
calculation  will  be  the  same  as  basic EPS and that basic EPS will not be 
materially different than diluted EPS.  

Pursuant  to  the  rules  and  regulations  of  the  Securities  and  Exchange 
Commission, the financial statements do not include all of the information and 
notes  normally included with financial statements prepared in accordance with 
generally accepted accounting principles.  These financial  statements  should 
be  read  in  conjunction with the consolidated financial statements and notes 
thereto included in the Partnership's Annual Report on Form 10-K for the  year 
ended December 31, 1996.  


2. CONTINGENCIES 

The  Partnership  and its subsidiaries (the "Operating Partnerships"),  in the 
ordinary course  of  business,  are  involved  in  various  claims  and  legal 
proceedings,  some  of  which  are  covered  in whole or in part by insurance.  
Buckeye Management Company (the "General Partner") is unable  to  predict  the 
timing  or  outcome  of these claims and proceedings.  Although it is possible 
that one or more of these claims  or  proceedings,  if  adversely  determined, 
could,  depending on the relative amounts involved,  have a material effect on 
the Partnership's results of operations  for  a  future  period,  the  General 
Partner does not believe that their outcome will have a material effect on the 
Partnership's consolidated financial condition.  


Environmental 

Certain  Operating  Partnerships  (or their predecessors) have been named as a 
defendant in lawsuits or have been notified by federal  or  state  authorities 
that  they are a potentially responsible party ("PRP") under federal laws or a 
respondent under state laws relating to the generation,  disposal,  or release 
of  hazardous  substances  into  the environment.  These proceedings generally 
relate  to  potential  liability  for  clean-up  costs.  The  total  potential 
remediation  costs  relating  to  these  clean-up  sites  cannot be reasonably 
estimated.  

With respect to each site, however,  the Operating Partnership involved is one 
of  several  or  as many as several hundred PRPs that would share in the total 
costs of clean-up under the principle of  joint  and  several  liability.  The 
General  Partner  believes  that  the  generation,  handling  and  disposal of 
hazardous substances by the Operating Partnerships and their predecessors have 
been in material  compliance  with  applicable  environmental  and  regulatory 
requirements.  Additional  claims  for  the  cost  of  cleaning up releases of 
hazardous substances and for damage to  the  environment  resulting  from  the 
activities of the Operating Partnerships or their predecessors may be asserted 
in the future under various federal and state laws.  


Guaranteed Investment Contract 

The  Buckeye Pipe Line Company Retirement and Savings Plan (the "Plan") held a 
guaranteed investment contract ("GIC")  issued  by  Executive  Life  Insurance 
Company  ("Executive Life"),  which entered conservatorship proceedings in the 
state of California in April 1991.  The GIC was purchased in July  1989,  with 
an  initial  principal  investment  of  $7.4  million  earning  interest at an 
effective rate per annum of 8.98 percent through June 30,  1992.  Pursuant  to 
the  Executive Life Plan of Rehabilitation,  the Plan has received an interest 
only contract from Aurora National Life Assurance Company in substitution  for 
its  Executive  Life  GIC.  The  contract  provides  for  semi-annual interest 
payments at a rate of 5.61 percent  per  annum  through  September  1998,  the 
maturity  date  of the contract.  In addition,  the Plan is to receive certain 
additional cash payments through the maturity date of the contract pursuant to 
the Plan of Rehabilitation.  The timing and amount of  these  additional  cash 
payments  cannot  be  estimated  accurately  at  this time.  In May 1991,  the 
General Partner,  in order to  safeguard  the  basic  retirement  and  savings 
benefits  of  its  employees,  announced its intention to enter an arrangement 
with the Plan that would guarantee that the Plan would receive  at  least  its 
initial  principal  investment  of  $7.4 million plus interest at an effective 
rate per annum of 5 percent from July 1,  1989.  The General Partner's present 
intention  is  to effectuate its commitment no later than September 1998.  The 
costs and expenses  of  the  General  Partner's  employee  benefit  plans  are 
reimbursable  by  the Partnership under the applicable limited partnership and 
management  agreements.   The  General  Partner  believes  that  an   adequate 
provision  has been made for costs which may be incurred by the Partnership in 
connection with the guarantee.  


3. PARTNERS' CAPITAL 

Partners' capital consists of the following: 
<TABLE>
<CAPTION>
                                       General       Limited       
                                       Partner       Partners       Total  
                                       -------       --------      --------
                                                   (In thousands)
<S>                                     <C>          <C>           <C>
 Partners' Capital - 1/1/97             $2,760       $273,219      $275,979
 Net Income                                115         11,411        11,526
 Distributions                             (92)        (9,049)       (9,141)
 Exercise of unit options and
   capital contributions                     3            254           257
                                        ------       --------      --------
 Partners' Capital - 3/31/97            $2,786       $275,835      $278,621
                                        ======       ========      ========
</TABLE>                                 


Earnings per unit is calculated on the basis of the weighted average number of 
units outstanding.  The potential dilution represented by units issuable  from 
the  exercise  of  outstanding  unit options is less than three percent and is 
therefore not reflected in the earnings per unit  presentation.  The  weighted 
average number of units outstanding used to calculate earnings per unit was as 
follows: 
<TABLE>
<CAPTION>
                                            Three Months Ended
                                                 March 31,       
                                          ------------------------
                                             1997          1996
                                          ----------    ----------
<S>                                       <C>           <C>
Units outstanding from
 beginning of period                      12,182,000    12,151,242
Weighted average number
 of units issued upon
 exercise of unit options                      3,884         8,803
                                          ----------    ----------
Weighted average number
 of units outstanding                     12,185,884    12,160,045
                                          ==========    ==========
</TABLE>

4. CASH DISTRIBUTIONS

The   Partnership   will   generally  make  quarterly  cash  distributions  of 
substantially all of its available cash,  generally  defined  as  consolidated 
cash  receipts  less  consolidated  cash  expenditures and such retentions for 
working capital,  anticipated  cash  expenditures  and  contingencies  as  the 
General  Partner  deems  appropriate  or  as  are required by the terms of the 
Mortgage Note Indenture.  

The Partnership has declared a cash distribution of $0.75 per unit payable  on 
May 30, 1997 to unitholders of record  on May 6, 1997.  The total distribution 
will amount to approximately $9,143,000.  

<PAGE>
Item 2.  Management's Discussion  and  Analysis  of  Financial  Condition  and 
         Results of Operations 

Amounts in the following discussion and analysis of  financial  condition  and 
results  of  operations  relate  to  continuing  operations  unless  otherwise 
indicated.  


RESULTS OF OPERATIONS

First Quarter

Revenue for the first quarter 1997 was $43.8 million or 5.4 percent less  than 
revenue  of  $46.3  million  for the first quarter 1996.  Volume for the first 
quarter of 1997 was 986,600 barrels per day,  20,800 barrels per  day  or  2.1 
percent  less  than  volume of 1,007,400 barrels per day for the first quarter 
1996.  Distillate volumes declined by 7.3 percent from 1996  levels  primarily 
as  the  result  of  milder  winter weather in the Northeast.  Temperatures on 
average were 9 percent warmer during the first quarter 1997 than  temperatures 
experienced  during  the  first  quarter of 1996.  Gasoline volumes during the 
first quarter were 2.6 percent less than volumes during the first  quarter  of 
1996.  Gasoline  deliveries  to  upstate  New York were negatively affected by 
Canadian imports and by a loss of business to a  competing  pipeline.  In  the 
Midwest,  a  shipper  has  been  able  to  use  its  own  pipeline  system for 
transporting additional gasoline  following  a  new  connection  with  another 
pipeline.  Offsetting  these  declines,  to  some  extent,  was an increase in 
gasoline volumes to locations previously served by barge.  Some terminals that 
were previously supplied by the barges have been closed.  Turbine fuel volumes 
during the first quarter 1997 were 4.9 percent greater than first quarter 1996 
volumes.  The most significant increases were at J.F.K. and LaGuardia airports 
in New York and at Newark airport in New Jersey.  A portion of  this  increase 
is  attributable  to  the  mild  winter weather as fewer flights had to cancel 
during the first quarter 1997 than  during  the  first  quarter  1996.  Tariff 
increases  instituted  during the third quarter 1996 contributed approximately 
$500,000 of additional revenue over the first quarter 1996.

Costs  and  expenses  for  the first quarter of 1997 were $27.0 million or 6.6 
percent less than costs and expenses of $28.9 million for the first quarter of 
1996.  Declines in payroll expense resulting  from  the  second  quarter  1996 
early retirement and termination program were partially offset by increases in 
payroll  overheads related to the Employee Stock Ownership Plan.  In addition, 
operating power,  casualty loss and property and other tax expense  were  less 
than first quarter 1996 expense.  

Other  income  (expenses),  which  is  the  net  on  non-operating  income and 
expenses,  was a net expense of $5.3 million for the  first  quarter  of  1997 
compared  to a net expense of $5.7 million for the first quarter of 1996.  The 
majority of this expense is related to interest on long-term debt of $5.4  and 
$5.5 million for the first quarters of 1997 and 1996, respectively.  


LIQUIDITY AND CAPITAL RESOURCES

The Partnership's financial condition at March 31,  1997 is highlighted in the 
following comparative summary: 

Liquidity and Capital Indicators
<TABLE>
<CAPTION>
                                                        As of          
                                               ------------------------
                                               3/31/97         12/31/96
                                               --------        --------
<S>                                            <C>             <C>
Current ratio                                  1.3 to 1        1.3 to 1
Ratio of cash and cash equivalents,
 temporary investments and trade
 receivables to current liabilities            1.1 to 1        1.1 to 1
Working capital (in thousands)                 $11,323         $13,660
Ratio of total debt to total capital           .43 to 1        .43 to 1
Book value (per Unit)                          $22.86          $22.65
</TABLE>

The Partnership's cash flow from operations is generally  sufficient  to  meet 
current working capital requirements.  In addition,  the Partnership maintains 
$25.0 million in short-term credit facilities under which there are no current 
outstanding borrowings.  


Cash Provided by Operations

For the three months ended March 31,  1997,  cash provided  by  operations  of 
$17.6  million  was derived principally from net income before depreciation of 
$14.4 million and increased collection of trade receivables of  $4.3  million.  
During  the third quarter of 1996 the Partnership began invoicing customers on 
a weekly rather than  a  monthly  basis  thereby  reducing  outstanding  trade 
receivables.  

For the three months ended March 31, 1996, cash provided by operations of $9.6 
million  was  derived principally from net income before depreciation of $14.5 
million,  offset by a $4.9 million use of cash in  operating  working  capital 
changes.  


Debt Obligation and Credit Facilities

At March 31, 1997, the Partnership had $197.9 million in outstanding long-term 
debt  and  $13.1 million in current debt representing the First Mortgage Notes 
of Buckeye.  The First Mortgage Notes are collateralized by substantially  all 
of Buckeye's property, plant and equipment.  

The indenture,  as amended and pursuant to which the First Mortgage Notes were 
issued,  permits Buckeye,  under certain circumstances,  to  issue  additional 
First  Mortgage  Notes  provided  that the aggregate principal amount of First 
Mortgage Notes outstanding after such issuance does not exceed $275 million.  

The Partnership maintains a $15 million unsecured  revolving  credit  facility 
with a commercial bank.  This facility, which has options to extend borrowings 
through September 1999,  is available to the Partnership for general purposes, 
including capital expenditures and working capital.  In addition,  Buckeye has 
a  $10  million  short-term line of credit secured by accounts receivable.  At 
March 31, 1997, there were no outstanding borrowings under these facilities.  

At March 31,  1997,  the ratio of total debt to total capital was 43  percent.  
For  purposes  of  the  calculation  of this ratio,  total capital consists of 
current and long-term debt,  minority interests in subsidiaries and  partners' 
capital.  


Capital Expenditures

At  March  31,  1997,  approximately  91  percent of total consolidated assets 
consisted of property, plant and equipment.  

Capital expenditures during the three months ended March 31, 1997 totaled $3.7 
million compared to $0.9 million during the three months ended March 31, 1996.  
During both periods,  capital expenditures were paid from internally generated 
funds.  


OTHER MATTERS

Accounting Pronouncements

The Financial Accounting Standards Board issued Statement No. 125, "Accounting 
for  Transfers  and  Servicing  of  Financial  Assets  and  Extinguishments of 
Liabilities," which provides consistent standards for determining if transfers 
of financial assets are sales or secured  borrowings  and  which  revises  the 
accounting  rules  for liabilities extinguished by an in-substance defeasance.  
The Partnership adopted Statement No. 125 on January 1, 1997 with no impact on 
the Partnership's operating results or financial condition.  

The American Institute of Certified Public  Accountants  issued  Statement  of 
Position  96-1,  "Environmental  Remediation Liabilities," effective for 1997, 
which clarifies the  accounting  for  environmental  remediation  liabilities.  
Adoption  had  no significant impact on the partnership's operating results or 
financial condition.  

In February 1997, the Financial Accounting Standards Board issued Statement of 
Financial Accounting  Standards  No.  128,  "Earnings  per  Share."  This  new 
standard  requires  dual  presentation of basic and diluted earnings per share 
(EPS) on the face of the statement of earnings and requires reconciliation  of 
the  numerators  and  denominators  of the basic and diluted EPS calculations.  
This statement will be effective for  the  Partnership's  1997  Annual  Report 
including   interim  periods  to  be  presented  therein;   however,   earlier 
application is not permitted.  The Partnership expects that  its  current  EPS 
calculation  will  be  the  same  as  basic EPS and that basic EPS will not be 
materially different than diluted EPS.  

<PAGE>
                          Part II - Other Information


Item 1. Legal Proceedings


For information concerning the Partnership's legal proceedings,  see Item 3 of 
the Partnership's Form 10-K for the fiscal year ended December 31, 1996.  


Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits

    11 - Computation of Earnings Per Unit

    27 - Financial Data Schedule

(b) No reports on Form 8-K were filed during the quarter ended March 31, 1997.

<PAGE>
                                   SIGNATURE 




Pursuant to the requirements of the  Securities  Exchange  Act  of  1934,  the 
registrant  has  duly  caused  this  report  to be signed on its behalf by the 
undersigned thereunto duly authorized.  



                                   BUCKEYE PARTNERS, L.P.
                                        (Registrant)

                                   By: Buckeye Management Company,
                                        as General Partner



Dated: May 6, 1997                 By: /s/ Steven C. Ramsey		

                                       Steven C. Ramsey
                                       Senior Vice President, Finance
                                       and Chief Financial Officer
                                       (Principal Accounting and
                                       Financial Officer)
<PAGE>
                               INDEX TO EXHIBITS

<TABLE>
<CAPTION>
Exhibit Number         Description                           Page
<C>                    <S>                                   <C>
     11                Computation of Earnings Per Unit
     27                Financial Data Schedule
</TABLE>


<PAGE>
                                                              EXHIBIT (11)



                            BUCKEYE PARTNERS, L.P.
                       COMPUTATION OF EARNINGS PER UNIT
             (In thousands, except for Units and per Unit amounts)
                                  (Unaudited)
<TABLE>
<CAPTION>

                                            Quarter Ended March 31, 
                                         -----------------------------
                                             1997              1996
                                            ------            ------
<S>                                      <C>               <C>
Net income                               $    11,526       $    11,658 

Primary earnings per Unit
  Net Income                             $      0.94       $      0.96
 
Fully-diluted earnings per Unit
  Net income                             $      0.94       $      0.96

Weighted average number of Units
 outstanding:
  Units outstanding at March 31           12,185,884        12,160,045
  Exercise of Options reduced by the 
   number of Units purchased with
   proceeds (Primary)                         30,004            21,729
                                          ----------        ----------
  Total Units outstanding - Primary       12,215,888        12,181,774
                                          ==========        ==========

  Units outstanding at March 31           12,185,884        12,160,045
  Exercise of Options reduced by the
   number of Units purchased with
   proceeds (Fully-diluted)                   30,033            23,510
                                          ----------        ----------
  Total Units outstanding - 
   Fully-diluted                          12,215,917        12,183,555
                                          ==========        ==========
</TABLE>




Although not required to be presented in the income statement under provisions 
of APB Opinion No.  15,  this calculation  is  submitted  in  accordance  with 
Regulation S-K item 601(b)(11).


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                        DEC-31-1997
<PERIOD-END>                             MAR-31-1997
<CASH>                                        19,522
<SECURITIES>                                  12,993
<RECEIVABLES>                                  8,244
<ALLOWANCES>                                       0
<INVENTORY>                                    1,752
<CURRENT-ASSETS>                              49,437
<PP&E>                                       566,508
<DEPRECIATION>                                54,037
<TOTAL-ASSETS>                               564,092
<CURRENT-LIABILITIES>                         38,114
<BONDS>                                      197,875
                              0
                                        0
<COMMON>                                           0
<OTHER-SE>                                   278,621
<TOTAL-LIABILITY-AND-EQUITY>                 564,092
<SALES>                                            0
<TOTAL-REVENUES>                              43,815
<CGS>                                              0
<TOTAL-COSTS>                                 26,971
<OTHER-EXPENSES>                                   0
<LOSS-PROVISION>                                   0
<INTEREST-EXPENSE>                             5,415
<INCOME-PRETAX>                               11,526
<INCOME-TAX>                                       0
<INCOME-CONTINUING>                           11,526
<DISCONTINUED>                                     0
<EXTRAORDINARY>                                    0
<CHANGES>                                          0
<NET-INCOME>                                  11,526
<EPS-PRIMARY>                                   0.94
<EPS-DILUTED>                                   0.94
        



</TABLE>


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